SBS Holdings, Inc.
TSE:2384.T
2418 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 33,237 | 37,563 | 29,660 | 43,190 | 46,624 | 43,886 | 32,673 | 31,027 | 26,978 | 30,540 | 23,800 | 28,347 | 27,842 | 22,091 | 27,543 | 26,864 | 33,755 | 29,778 | 18,503 | 16,423 | 17,005 | 19,428 | 16,310 | 15,856 | 9,282 | 13,705 | 11,539 | 14,972 | 13,118 | 12,847 | 9,388 | 12,201 | 10,972 | 13,193 | 8,990 | 10,657 | 10,515 | 11,708 | 11,098 | 12,113 | 9,074 | 10,198 | 10,339 | 8,607.207 | 8,284.563 | 10,130.996 | 10,180.787 | 9,224.041 | 10,510.301 | 10,223.281 | 9,218.561 | 9,926.324 | 9,830.163 | 13,244.961 | 7,418.624 | 8,632.089 | 7,301.67 | 8,756.773 | 10,485.186 | 11,191.07 | 11,471.685 | 11,070.462 |
Short Term Investments
| 847 | 134 | 8 | 69 | 6 | 62 | 5 | 61 | 5 | 79 | 5 | 72 | 6 | 75 | -9,617 | 77 | 79 | 359 | -6,660 | 517 | 522 | 566 | -6,198 | 553 | 528 | 518 | -3,100 | 485 | 489 | 485 | -2,739 | 107 | 106 | 100 | -3,370 | 279 | 277 | 194 | -3,301 | 196 | 186 | 199 | -2,802 | 212.68 | 312.212 | 300.718 | 300.717 | 300.687 | 300.657 | 0.747 | 300.717 | 300.687 | 300.657 | 300.626 | 300.686 | 610.384 | 310.53 | 310.467 | 310.553 | 410.338 | 410.144 | 310.093 |
Cash and Short Term Investments
| 34,084 | 37,563 | 29,668 | 43,190 | 46,624 | 43,886 | 32,673 | 31,027 | 26,978 | 30,540 | 23,800 | 28,347 | 27,842 | 22,091 | 27,543 | 26,864 | 33,755 | 29,778 | 18,503 | 16,423 | 17,005 | 19,428 | 16,310 | 15,856 | 9,282 | 13,705 | 11,539 | 14,972 | 13,118 | 12,847 | 9,388 | 12,201 | 10,972 | 13,193 | 8,990 | 10,657 | 10,515 | 11,708 | 11,098 | 12,113 | 9,074 | 10,198 | 10,339 | 8,607.207 | 8,284.563 | 10,431.714 | 10,481.504 | 9,524.728 | 10,810.958 | 10,224.028 | 9,519.278 | 10,227.011 | 10,130.82 | 13,545.587 | 7,719.31 | 9,242.473 | 7,612.2 | 9,067.24 | 10,795.739 | 11,601.408 | 11,881.829 | 11,380.555 |
Net Receivables
| 62,841 | 63,840 | 64,136 | 61,500 | 59,715 | 65,095 | 68,205 | 64,739 | 63,274 | 63,596 | 63,769 | 53,760 | 54,040 | 55,357 | 56,169 | 32,010 | 30,930 | 32,377 | 34,235 | 33,275 | 32,012 | 31,671 | 33,791 | 30,221 | 19,834 | 19,251 | 21,457 | 18,712 | 16,750 | 16,643 | 20,399 | 15,857 | 15,928 | 15,858 | 23,206 | 22,730 | 22,626 | 21,899 | 24,188 | 19,683 | 15,105 | 15,082 | 19,151 | 14,210.483 | 15,093.426 | 14,741.328 | 18,490.43 | 15,198.88 | 15,479.982 | 15,966.744 | 19,789.846 | 13,767.965 | 13,769.767 | 12,937.769 | 17,983.346 | 13,093.201 | 12,718.723 | 12,911.021 | 17,530.623 | 12,431.823 | 12,791.007 | 12,962.177 |
Inventory
| 40,838 | 40,644 | 38,056 | 34,769 | 27,837 | 26,483 | 31,207 | 29,019 | 28,999 | 22,875 | 22,425 | 6,338 | 6,315 | 15,354 | 13,236 | 4,212 | 3,095 | 3,028 | 6,330 | 5,777 | 5,778 | 5,730 | 8,221 | 11,227 | 11,143 | 11,188 | 11,226 | 11,736 | 12,284 | 12,364 | 12,414 | 11,132 | 11,162 | 15,094 | 15,153 | 11,200 | 14,115 | 14,013 | 13,002 | 8,332 | 9,669 | 7,594 | 7,583 | 8,047.952 | 7,916.396 | 7,674.517 | 7,628.511 | 7,641.931 | 7,651.315 | 7,692.712 | 7,713.665 | 7,724.909 | 7,762.371 | 7,788.837 | 7,810.137 | 7,815.377 | 10,720.687 | 10,166.451 | 10,222.297 | 15,013.916 | 15,072.97 | 14,988.31 |
Other Current Assets
| 19,487 | 21,279 | 18,515 | 19,937 | 17,753 | 19,209 | 13,938 | 16,131 | 14,691 | 14,289 | 11,547 | 11,582 | 10,396 | 12,195 | 7,582 | 6,170 | 5,625 | 5,837 | 5,308 | 6,626 | 5,829 | 6,133 | 4,549 | 6,794 | 5,189 | 5,575 | 3,128 | 5,675 | 5,302 | 6,668 | 4,311 | 6,459 | 5,689 | 6,917 | 4,252 | 7,170 | 6,645 | 7,982 | 5,559 | 8,389 | 5,603 | 6,396 | 2,590 | 6,154.768 | 6,276.253 | 6,463.45 | 2,549.55 | 6,149.846 | 5,471.491 | 6,609.948 | 2,703.716 | 6,476.082 | 5,848.799 | 6,604.406 | 2,386.097 | 5,708.997 | 4,641.332 | 5,037.31 | 1,558.154 | 2,238.947 | 1,905.402 | 2,533.884 |
Total Current Assets
| 157,250 | 163,326 | 150,375 | 159,396 | 151,929 | 154,673 | 146,023 | 140,916 | 133,942 | 131,300 | 121,541 | 100,027 | 98,593 | 104,997 | 104,530 | 69,256 | 73,405 | 71,020 | 64,376 | 62,101 | 60,624 | 62,962 | 62,871 | 64,098 | 45,448 | 49,719 | 47,350 | 51,095 | 47,454 | 48,522 | 46,512 | 45,649 | 43,751 | 51,062 | 51,601 | 51,757 | 53,901 | 55,602 | 53,847 | 48,517 | 39,451 | 39,270 | 39,663 | 37,020.41 | 37,570.638 | 39,311.009 | 39,149.995 | 38,515.385 | 39,413.746 | 40,493.432 | 39,726.505 | 38,195.967 | 37,511.757 | 40,876.599 | 35,898.89 | 35,860.048 | 35,692.942 | 37,182.022 | 40,106.813 | 41,286.094 | 41,651.208 | 41,864.926 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 96,049 | 95,371 | 92,881 | 94,717 | 94,100 | 93,338 | 93,034 | 99,356 | 95,805 | 98,361 | 96,877 | 109,842 | 106,756 | 102,310 | 96,179 | 92,283 | 92,388 | 91,432 | 89,599 | 89,890 | 89,171 | 87,633 | 85,373 | 85,779 | 74,589 | 68,948 | 69,076 | 65,320 | 65,546 | 65,120 | 64,730 | 65,541 | 64,611 | 64,666 | 60,800 | 65,624 | 64,443 | 62,558 | 60,241 | 60,242 | 58,229 | 58,231 | 58,019 | 57,070.792 | 56,450.436 | 55,005.097 | 54,522.897 | 52,389.259 | 52,444.42 | 52,291.959 | 52,300.501 | 52,185.695 | 53,295.679 | 53,230.642 | 53,081.381 | 53,690.452 | 58,708.278 | 59,218.359 | 59,762.439 | 53,604.717 | 54,860.517 | 55,130.331 |
Goodwill
| 7,341 | 7,474 | 7,658 | 7,841 | 8,025 | 8,209 | 8,392 | 9,249 | 9,486 | 9,722 | 9,883 | 9,894 | 10,025 | 9,369 | 8,895 | 5,165 | 5,247 | 5,329 | 5,411 | 5,493 | 5,575 | 5,657 | 5,739 | 5,821 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 280 | 4,163 | 4,286 | 5,292 | 5,136 | 5,160 | 933 | 959 | 909 | 979.837 | 1,070.713 | 1,060.233 | 1,078.891 | 1,125.799 | 1,361.582 | 1,358.811 | 1,523.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 24,912 | 25,108 | 25,307 | 26,031 | 25,955 | 25,981 | 25,963 | 26,097 | 26,131 | 25,806 | 25,768 | 24,879 | 24,790 | 24,645 | 24,600 | 5,080 | 4,967 | 4,974 | 5,025 | 4,972 | 4,877 | 4,938 | 5,079 | 5,214 | 1,107 | 1,093 | 1,064 | 1,090 | 1,078 | 1,039 | 1,042 | 1,021 | 1,015 | 976 | 1,005 | 1,591 | 1,707 | 1,691 | 1,570 | 927 | 884 | 902 | 865 | 893.041 | 900.417 | 681.064 | 699.605 | 734.875 | 780.601 | 795.242 | 812.284 | 1,170.599 | 1,271.609 | 1,230.717 | 1,282.977 | 1,432.897 | 908.476 | 621.963 | 598.287 | 551.618 | 564.624 | 551.893 |
Goodwill and Intangible Assets
| 32,253 | 32,582 | 32,965 | 33,872 | 33,980 | 34,190 | 34,355 | 35,346 | 35,617 | 35,528 | 35,651 | 34,773 | 34,815 | 34,014 | 33,495 | 10,245 | 10,214 | 10,303 | 10,436 | 10,465 | 10,452 | 10,595 | 10,818 | 11,035 | 1,107 | 1,093 | 1,064 | 1,090 | 1,078 | 1,039 | 1,042 | 1,021 | 1,015 | 976 | 1,285 | 5,754 | 5,993 | 6,983 | 6,706 | 6,087 | 1,817 | 1,861 | 1,774 | 1,872.878 | 1,971.13 | 1,741.297 | 1,778.496 | 1,860.674 | 2,142.183 | 2,154.053 | 2,336.042 | 1,170.599 | 1,271.609 | 1,230.717 | 1,282.977 | 1,432.897 | 908.476 | 621.963 | 598.287 | 551.618 | 564.624 | 551.893 |
Long Term Investments
| 26,674 | 25,703 | 13,310 | 25,341 | 24,420 | 24,017 | 11,952 | 22,773 | 22,209 | 22,060 | 11,960 | 22,409 | 21,567 | 21,177 | 20,345 | 17,039 | 16,369 | 15,995 | 15,635 | 15,571 | 15,362 | 13,971 | 13,292 | 13,675 | 10,711 | 10,356 | 9,585 | 11,040 | 10,721 | 10,242 | 9,445 | 9,965 | 10,174 | 9,553 | 10,623 | 11,531 | 9,619 | 10,358 | 9,637 | 8,709 | 8,853 | 9,035 | 8,016 | 8,591 | 8,558 | 9,496.052 | 4,404.205 | 8,597.921 | 8,512.484 | 8,735.046 | 2,106.456 | 6,441.505 | 6,463.828 | 5,870.101 | 2,229.5 | 6,213.536 | 6,097.115 | 6,483.382 | 2,441.367 | 6,740.047 | 6,940.351 | 5,992.81 |
Tax Assets
| -26,674 | -25,703 | 25,309 | -25,341 | -24,420 | -24,017 | -11,952 | -22,773 | -22,209 | -22,060 | -11,960 | -22,409 | -21,567 | -21,177 | -20,345 | -17,039 | -16,369 | -15,995 | -15,635 | -15,571 | -15,362 | -13,971 | -13,292 | -13,675 | -10,711 | -10,356 | -9,585 | -11,040 | -10,721 | -10,242 | -9,445 | -9,965 | -10,174 | -9,553 | -10,623 | -11,531 | -9,619 | -10,358 | -9,637 | -8,709 | -8,853 | -9,035 | 184 | -8,591 | -8,558 | 300.718 | 390.814 | 300.687 | 300.657 | 0.747 | 132.254 | 300.687 | 300.657 | 300.626 | 186.4 | 610.384 | 310.53 | 310.467 | 315.728 | 410.338 | 410.144 | 310.093 |
Other Non-Current Assets
| 26,674 | 25,705 | -13,523 | 25,341 | 24,421 | 24,018 | 23,483 | 22,773 | 22,210 | 22,061 | 23,125 | 22,410 | 21,567 | 21,177 | 20,343 | 17,040 | 16,370 | 15,996 | 15,635 | 15,571 | 15,363 | 13,971 | 13,292 | 13,675 | 10,711 | 10,357 | 10,309 | 11,040 | 10,722 | 10,243 | 10,110 | 9,966 | 10,174 | 9,553 | 11,130 | 11,531 | 9,619 | 10,359 | 10,323 | 8,710 | 8,853 | 9,035 | 695 | 8,591.324 | 8,558.261 | -283.46 | 4,220.587 | -373.241 | -373.743 | -323.879 | 4,145.496 | -173.194 | -181.571 | -94.669 | 3,729.348 | -106.849 | -89.093 | -93.371 | 3,976.655 | -394.452 | -394.987 | -368.541 |
Total Non-Current Assets
| 154,976 | 153,658 | 150,942 | 153,930 | 152,501 | 151,546 | 150,872 | 157,475 | 153,632 | 155,950 | 155,653 | 167,025 | 163,138 | 157,501 | 150,017 | 119,568 | 118,972 | 117,731 | 115,670 | 115,926 | 114,986 | 112,199 | 109,483 | 110,489 | 86,407 | 80,398 | 80,449 | 77,450 | 77,346 | 76,402 | 75,882 | 76,528 | 75,800 | 75,195 | 73,215 | 82,909 | 80,055 | 79,900 | 77,270 | 75,039 | 68,899 | 69,127 | 68,688 | 67,534.994 | 66,979.827 | 66,259.704 | 65,316.999 | 62,775.3 | 63,026.001 | 62,857.926 | 61,020.749 | 59,925.292 | 61,150.202 | 60,537.417 | 60,509.606 | 61,840.42 | 65,935.306 | 66,540.8 | 67,094.476 | 60,912.268 | 62,380.649 | 61,616.586 |
Total Assets
| 312,226 | 316,984 | 301,317 | 313,328 | 304,431 | 306,220 | 296,898 | 298,392 | 287,576 | 287,251 | 277,197 | 267,053 | 261,733 | 262,500 | 254,550 | 188,825 | 192,378 | 188,752 | 180,047 | 178,028 | 175,610 | 175,163 | 172,355 | 174,589 | 131,855 | 130,118 | 127,802 | 128,547 | 124,800 | 124,926 | 122,397 | 122,178 | 119,553 | 126,259 | 124,817 | 134,667 | 133,958 | 135,502 | 131,120 | 123,556 | 108,351 | 108,398 | 108,354 | 104,555.405 | 104,550.466 | 105,570.714 | 104,466.998 | 101,290.686 | 102,439.747 | 103,351.358 | 100,747.254 | 98,121.259 | 98,661.959 | 101,414.016 | 96,408.496 | 97,700.468 | 101,628.248 | 103,722.822 | 107,201.289 | 102,198.362 | 104,031.857 | 103,481.512 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 33,049 | 34,510 | 34,480 | 32,386 | 30,689 | 33,583 | 35,823 | 33,070 | 34,065 | 34,309 | 34,193 | 27,970 | 28,617 | 29,725 | 30,828 | 13,417 | 13,008 | 13,996 | 14,751 | 13,693 | 13,326 | 13,721 | 13,555 | 12,523 | 7,973 | 8,139 | 8,204 | 7,815 | 7,429 | 7,705 | 7,697 | 7,210 | 7,153 | 7,405 | 9,584 | 8,206 | 8,446 | 8,565 | 8,767 | 7,971 | 7,352 | 7,818 | 7,721 | 7,197.535 | 7,337.55 | 7,337.453 | 7,626.827 | 7,444.37 | 7,220.961 | 7,408.282 | 8,332.413 | 6,794.93 | 6,791.669 | 6,326.512 | 7,419.702 | 6,493.108 | 6,183.995 | 6,506.93 | 7,489.388 | 6,170.95 | 6,874.255 | 6,526.614 |
Short Term Debt
| 36,250 | 40,089 | 37,298 | 40,942 | 40,624 | 41,873 | 45,170 | 57,095 | 48,690 | 42,601 | 38,514 | 37,453 | 36,567 | 57,645 | 53,430 | 32,311 | 41,260 | 36,984 | 28,060 | 28,384 | 28,733 | 27,995 | 26,150 | 44,992 | 26,300 | 24,641 | 24,004 | 24,083 | 23,902 | 23,619 | 24,493 | 24,262 | 23,785 | 30,451 | 30,527 | 29,522 | 28,737 | 28,390 | 36,061 | 34,686 | 25,080 | 24,913 | 28,749 | 23,761.007 | 23,343.273 | 24,915.518 | 27,083.387 | 23,064.113 | 23,288.451 | 24,285.451 | 30,386.987 | 29,016.781 | 28,537.236 | 31,942.803 | 24,825.517 | 24,783.641 | 26,151.402 | 27,906.465 | 32,955.495 | 31,903.652 | 31,922.585 | 32,229.931 |
Tax Payables
| 4,472 | 3,330 | 5,449 | 4,642 | 6,420 | 4,695 | 4,905 | 1,847 | 1,619 | 2,060 | 6,069 | 3,487 | 3,127 | 1,916 | 5,880 | 1,678 | 1,696 | 1,430 | 3,378 | 1,284 | 1,392 | 1,561 | 3,125 | 934 | 610 | 330 | 2,018 | 237 | 419 | 266 | 1,756 | 711 | 951 | 249 | 3,176 | 1,553 | 591 | 306 | 2,462 | 704 | 359 | 205 | 861 | 183.994 | 255.385 | 149.359 | 1,016.804 | 478.684 | 352.862 | 245.001 | 822.28 | 212.327 | 413.508 | 349.195 | 1,500.45 | 688.28 | 596.702 | 358.207 | 1,338.345 | 729.247 | 523.906 | 410.274 |
Deferred Revenue
| 4,472 | 2,000 | 5,449 | 9,663 | 9,292 | 10,015 | 0 | 0 | 0 | 0 | 0 | 8,698 | 5,951 | 6,678 | 19,299 | 4,798 | 3,241 | 4,336 | 12,764 | 4,319 | 2,939 | 4,378 | 16,235 | 3,897 | 1,467 | 1,971 | 8,506 | 1,929 | 1,222 | 1,847 | 7,947 | 2,326 | 1,763 | 1,818 | 11,325 | 3,099 | 1,322 | 1,737 | 8,134 | 2,104 | 1,039 | 1,556 | 6,239 | 1,577.068 | 927.744 | 1,481.938 | 5,365.107 | 1,868.929 | 1,012.684 | 1,552.128 | 4,530.096 | 1,575.585 | 1,091.795 | 1,589.119 | 5,157.4 | 1,996.007 | 1,258.985 | 1,516.697 | 4,798.127 | 1,998.245 | 1,174.43 | 1,579.297 |
Other Current Liabilities
| 29,970 | 29,946 | 26,030 | 29,544 | 30,822 | 29,102 | 33,639 | 33,040 | 34,693 | 34,748 | 33,375 | 21,258 | 25,557 | 21,898 | 7,545 | 15,702 | 17,037 | 16,297 | 7,321 | 14,590 | 17,613 | 15,771 | 2,561 | 14,789 | 9,163 | 8,870 | 1,609 | 8,748 | 8,258 | 7,761 | 1,459 | 7,020 | 7,929 | 8,472 | 1,558 | 7,935 | 7,802 | 7,588 | 2,028 | 8,119 | 7,988 | 7,010 | 1,260 | 5,919.071 | 7,077.06 | 6,933.409 | 1,254.386 | 5,831.342 | 7,084.025 | 6,491.98 | 1,192.638 | 5,399.15 | 6,456.927 | 5,843.346 | 1,024.757 | 5,797.953 | 6,439.963 | 5,644.177 | 971.02 | 4,189.178 | 6,564.506 | 5,953.065 |
Total Current Liabilities
| 103,741 | 106,545 | 103,257 | 112,535 | 111,427 | 114,573 | 114,632 | 123,205 | 117,448 | 111,658 | 106,082 | 95,379 | 96,692 | 115,946 | 111,102 | 66,228 | 74,546 | 71,613 | 62,896 | 60,986 | 62,611 | 61,865 | 58,501 | 76,201 | 44,903 | 43,621 | 42,323 | 42,575 | 40,811 | 40,932 | 41,596 | 40,818 | 40,630 | 48,146 | 52,994 | 48,762 | 46,307 | 46,280 | 54,990 | 52,880 | 41,459 | 41,297 | 43,969 | 38,454.681 | 38,685.627 | 40,668.318 | 41,329.707 | 38,208.754 | 38,606.121 | 39,737.841 | 44,442.134 | 42,786.446 | 42,877.627 | 45,701.78 | 38,427.376 | 39,070.709 | 40,034.345 | 41,574.269 | 46,214.03 | 44,262.025 | 46,535.776 | 46,288.907 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 66,117 | 70,586 | 61,448 | 63,518 | 58,880 | 61,195 | 58,924 | 58,630 | 56,759 | 60,168 | 60,142 | 60,204 | 56,198 | 45,248 | 47,399 | 46,966 | 43,322 | 43,940 | 47,438 | 46,928 | 44,498 | 46,030 | 49,628 | 33,521 | 33,695 | 34,181 | 33,709 | 34,675 | 34,779 | 35,957 | 33,497 | 34,759 | 33,592 | 35,226 | 31,876 | 32,917 | 35,876 | 37,451 | 28,837 | 24,339 | 22,586 | 24,507 | 23,755 | 24,129.373 | 24,229.992 | 24,023.441 | 24,421.585 | 23,714.591 | 24,564.452 | 24,614.267 | 21,219.502 | 18,839.512 | 19,893.562 | 19,691.268 | 24,064.602 | 21,984.89 | 25,687.942 | 26,586.283 | 28,951.652 | 26,001.641 | 26,141.843 | 26,814.414 |
Deferred Revenue Non-Current
| 0 | 0 | 2,847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14,130 | 0 | 0 | 0 | 7,346 | 0 | 0 | 0 | 7,393 | 0 | 0 | 0 | 5,670 | 0 | 0 | 0 | 5,353 | 0 | 0 | 0 | 3,967 | 0 | 0 | 0 | 3,928 | 0 | 0 | 0 | 3,479 | 0 | 0 | 0 | 3,638.122 | 0 | 0 | 0 | 3,690.459 | 0 | 0 | 0 | 3,705.365 | 0 | 0 | 0 | 3,782.144 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 11,746 | 0 | 0 | 0 | 12,625 | 0 | 0 | 0 | 12,950 | 0 | 0 | 0 | 10,770 | 0 | 0 | 0 | 5,426 | 0 | 0 | 0 | 6,065 | 0 | 0 | 0 | 4,993 | 0 | 0 | 0 | 5,088 | 0 | 0 | 0 | 3,242 | 0 | 0 | 0 | 5,839 | 0 | 0 | 0 | 5,268 | 0 | 0 | 0 | 4,763.834 | 0 | 0 | 0 | 3,938.509 | 0 | 0 | 0 | 5,793.535 | 0 | 0 | 0 | 5,730.649 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 34,609 | 34,514 | 19,423 | 36,485 | 35,180 | 33,862 | 18,546 | 32,476 | 32,806 | 32,573 | 17,318 | 33,009 | 32,980 | 31,604 | 3,005 | 17,248 | 17,570 | 17,505 | 2,866 | 17,728 | 17,680 | 17,585 | 2,596 | 19,047 | 14,231 | 14,136 | 2,598 | 14,113 | 13,751 | 13,556 | 2,274 | 12,801 | 12,034 | 12,320 | 2,794 | 13,768 | 14,073 | 14,017 | 2,283 | 13,319 | 13,608 | 13,352 | 2,619 | 13,817.694 | 13,871.429 | 13,356.304 | 2,562.874 | 12,690.764 | 12,698.364 | 12,751.099 | 2,391.309 | 13,909.936 | 14,080.361 | 14,283.867 | 1,801.001 | 14,408.708 | 14,614.914 | 14,878.228 | 2,284.709 | 11,530.722 | 11,899.003 | 12,068.743 |
Total Non-Current Liabilities
| 100,726 | 105,100 | 95,464 | 100,003 | 94,060 | 95,057 | 90,095 | 91,106 | 89,565 | 92,741 | 90,410 | 93,213 | 89,178 | 76,852 | 75,304 | 64,214 | 60,892 | 61,445 | 63,076 | 64,656 | 62,178 | 63,615 | 65,682 | 52,568 | 47,926 | 48,317 | 46,970 | 48,788 | 48,530 | 49,513 | 46,212 | 47,560 | 45,626 | 47,546 | 41,879 | 46,685 | 49,949 | 51,468 | 40,887 | 37,658 | 36,194 | 37,859 | 35,121 | 37,947.067 | 38,101.421 | 37,379.745 | 35,386.415 | 36,405.355 | 37,262.816 | 37,365.366 | 31,239.779 | 32,749.448 | 33,973.923 | 33,975.135 | 35,364.503 | 36,393.598 | 40,302.856 | 41,464.511 | 40,749.154 | 37,532.363 | 38,040.846 | 38,883.157 |
Total Liabilities
| 204,467 | 211,645 | 198,721 | 212,538 | 205,487 | 209,630 | 204,727 | 214,311 | 207,013 | 204,399 | 196,492 | 188,592 | 185,870 | 192,798 | 186,406 | 130,442 | 135,438 | 133,058 | 125,972 | 125,642 | 124,789 | 125,480 | 124,183 | 128,769 | 92,829 | 91,938 | 89,293 | 91,363 | 89,341 | 90,445 | 87,808 | 88,378 | 86,256 | 95,692 | 94,873 | 95,447 | 96,256 | 97,748 | 95,877 | 90,538 | 77,653 | 79,156 | 79,090 | 76,401.748 | 76,787.048 | 78,048.063 | 76,716.122 | 74,614.109 | 75,868.937 | 77,103.207 | 75,681.913 | 75,535.894 | 76,851.55 | 79,676.915 | 73,791.879 | 75,464.307 | 80,337.201 | 83,038.78 | 86,963.184 | 81,794.388 | 84,576.622 | 85,172.064 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,920 | 3,918 | 3,918 | 3,918 | 3,904 | 3,902 | 3,902 | 3,902 | 3,837.995 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 | 3,833.934 |
Retained Earnings
| 74,295 | 72,724 | 70,420 | 69,749 | 68,551 | 67,176 | 62,787 | 55,437 | 52,950 | 54,273 | 53,122 | 52,101 | 50,141 | 44,552 | 43,722 | 42,259 | 41,027 | 39,838 | 37,956 | 36,604 | 35,233 | 34,133 | 32,750 | 30,188 | 29,563 | 28,848 | 29,175 | 27,684 | 26,147 | 25,369 | 25,426 | 24,912 | 24,317 | 18,854 | 17,057 | 24,548 | 22,907 | 23,467 | 21,574 | 21,326 | 20,710 | 19,339 | 19,468 | 18,464.207 | 18,046.641 | 17,740.015 | 18,407.178 | 17,804.23 | 17,668.46 | 17,407.495 | 16,235.458 | 14,014.716 | 13,235.454 | 13,162.312 | 14,100.121 | 13,769.407 | 13,329.829 | 12,550.456 | 12,242.92 | 12,460.838 | 11,394.728 | 10,136.321 |
Accumulated Other Comprehensive Income/Loss
| 3,468 | 3,041 | 2,585 | 2,013 | 1,684 | 1,191 | 1,022 | 1,761 | 1,578 | 1,177 | 977 | 699 | 632 | 6,571 | 462 | 452 | 373 | 353 | 600 | 484 | 481 | 525 | 437 | 737 | 709 | 669 | 654 | 880 | 720 | 556 | 571 | 340 | 504 | 454 | 1,623 | 1,678 | 1,965 | 1,604 | 1,070 | 532 | 432 | 376 | 305 | 351 | 411 | 474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,653 | 2,653 | 2,654 | 2,650 | 2,650 | 2,650 | 2,651 | 2,651 | 2,651 | 2,651 | 2,651 | 2,651 | 2,651 | -3,417 | 2,650 | 2,651 | 2,651 | 2,652 | 2,651 | 2,651 | 2,651 | 2,652 | 2,651 | 2,651 | 2,651 | 2,651 | 2,651 | 2,650 | 2,650 | 2,651 | 2,650 | 2,652 | 2,651 | 5,503 | 5,503 | 5,490 | 5,404 | 5,398 | 5,438 | 5,395 | 5,366 | 5,342 | 5,306 | 5,216.331 | 5,189.229 | 5,171.192 | 5,195.276 | 4,701.144 | 4,721.432 | 4,651.535 | 4,627.984 | 4,442.72 | 4,449.754 | 4,486.758 | 4,413.451 | 4,234.905 | 3,792.396 | 3,971.197 | 3,832.989 | 3,783.423 | 3,902.373 | 4,017.355 |
Total Shareholders Equity
| 84,336 | 82,338 | 79,579 | 78,332 | 76,805 | 74,937 | 70,380 | 63,769 | 61,099 | 62,021 | 60,670 | 59,371 | 57,344 | 51,626 | 50,754 | 49,282 | 47,971 | 46,763 | 45,127 | 43,659 | 42,285 | 41,230 | 39,758 | 37,496 | 36,843 | 36,088 | 36,400 | 35,134 | 33,437 | 32,496 | 32,567 | 31,824 | 31,392 | 28,731 | 28,103 | 35,636 | 34,194 | 34,387 | 32,000 | 31,157 | 30,410 | 28,959 | 28,981 | 27,869.533 | 27,480.804 | 27,219.141 | 27,436.388 | 26,339.308 | 26,223.826 | 25,892.964 | 24,697.376 | 22,291.37 | 21,519.142 | 21,483.004 | 22,347.506 | 21,838.246 | 20,956.159 | 20,355.587 | 19,909.843 | 20,078.195 | 19,131.035 | 17,987.61 |
Total Equity
| 107,756 | 105,342 | 102,592 | 100,790 | 98,944 | 96,590 | 92,171 | 84,081 | 80,563 | 82,852 | 80,705 | 78,461 | 75,863 | 69,702 | 68,144 | 58,383 | 56,940 | 55,694 | 54,075 | 52,386 | 50,821 | 49,683 | 48,172 | 45,820 | 39,026 | 38,180 | 38,509 | 37,184 | 35,459 | 34,481 | 34,589 | 33,800 | 33,297 | 30,567 | 29,944 | 39,220 | 37,702 | 37,754 | 35,243 | 33,018 | 30,698 | 29,242 | 29,264 | 28,153.657 | 27,763.418 | 27,522.651 | 27,750.876 | 26,676.577 | 26,570.81 | 26,248.151 | 25,065.341 | 22,585.365 | 21,810.409 | 21,737.101 | 22,616.617 | 22,236.161 | 21,291.047 | 20,684.042 | 20,238.105 | 20,403.974 | 19,455.235 | 18,309.448 |
Total Liabilities & Shareholders Equity
| 312,223 | 316,984 | 301,313 | 313,328 | 304,431 | 306,220 | 296,898 | 298,392 | 287,576 | 287,251 | 277,197 | 267,053 | 261,733 | 262,500 | 254,550 | 188,825 | 192,378 | 188,752 | 180,047 | 178,028 | 175,610 | 175,163 | 172,355 | 174,589 | 131,855 | 130,118 | 127,802 | 128,547 | 124,800 | 124,926 | 122,397 | 122,178 | 119,553 | 126,259 | 124,817 | 134,667 | 133,958 | 135,502 | 131,120 | 123,556 | 108,351 | 108,398 | 108,354 | 104,555.405 | 104,550.466 | 105,570.714 | 104,466.998 | 101,290.686 | 102,439.747 | 103,351.358 | 100,747.254 | 98,121.259 | 98,661.959 | 101,414.016 | 96,408.496 | 97,700.468 | 101,628.248 | 103,722.822 | 107,201.289 | 102,198.362 | 104,031.857 | 103,481.512 |