Yomeishu Seizo Co., Ltd.
TSE:2540.T
2492 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,006.659 | 7,109 | 4,394.873 | 6,427.487 | 7,590.747 | 7,238.848 | 8,933.985 | 8,178.277 | 6,975.552 | 6,163.525 | 5,892.696 | 5,071.533 | 6,931.257 | 6,768.758 | 8,135.338 | 8,723.723 | 7,488.694 | 7,106.568 | 6,594.061 | 5,077.072 | 6,013.267 | 6,482.173 | 7,119.075 | 7,733.494 | 7,390.802 | 6,236.969 | 8,234.447 | 4,533.051 | 4,413.627 | 3,810.644 | 3,938.118 | 3,076.37 | 2,624.123 | 2,761.431 | 2,698.343 | 3,289.54 | 3,134.769 | 2,197.095 | 2,388.076 | 2,241.943 | 2,475.826 | 1,928.835 | 2,639.381 | 1,588.368 | 2,212.98 | 3,197.497 | 3,291.869 | 3,275.534 | 2,681.833 | 2,135.26 | 2,126.565 | 1,864.866 | 1,861.319 | 1,865.766 | 1,989.333 | 2,172.389 | 2,075.579 | 2,173.905 | 2,304.433 | 2,253.269 | 3,570.342 | 4,778.054 | 3,589.816 | 3,692.181 |
Short Term Investments
| 2,660 | 0 | 3,760.003 | 500 | 500 | 500 | 6,760.003 | 0 | 4,460 | -2,370.706 | -856.169 | 1,000 | 1,000 | 1,000 | 1,000 | -2,909.78 | -2,906.396 | -2,821.018 | 1,000.017 | 1,500.035 | 1,500.049 | 2,000.078 | 1,500.038 | 1,000.175 | 1,000.266 | 1,300.281 | 800.085 | 1,300.152 | 1,300.228 | 1,800.066 | 2,700.091 | 3,699.983 | 3,999.966 | 3,700.035 | 4,300.145 | 2,800.371 | 3,300.384 | 2,099.837 | 4,299.753 | 4,299.694 | 4,100.1 | 4,100.901 | 3,102.513 | 2,104.394 | 2,806.426 | 2,703.564 | 3,101.357 | 2,201.268 | 2,401.521 | 2,499.321 | 3,199.196 | 3,001.036 | 2,902.074 | 2,202.967 | 2,504.819 | 2,602.639 | 2,803.663 | 2,000.091 | 3,600.243 | 3,400.225 | 3,900.338 | 3,600.588 | 4,400.341 | 5,900.44 |
Cash and Short Term Investments
| 5,006.659 | 7,109 | 8,154.876 | 6,927.487 | 8,090.747 | 7,738.848 | 8,933.985 | 8,178.277 | 6,975.552 | 6,163.525 | 5,892.696 | 6,071.533 | 7,931.257 | 7,768.758 | 9,135.338 | 8,723.723 | 7,488.694 | 7,106.568 | 7,594.078 | 6,577.107 | 7,513.316 | 8,482.251 | 8,619.113 | 8,733.669 | 8,391.068 | 7,537.25 | 9,034.532 | 5,833.203 | 5,713.855 | 5,610.71 | 6,638.209 | 6,776.353 | 6,624.089 | 6,461.466 | 6,998.488 | 6,089.911 | 6,435.153 | 4,296.932 | 6,687.829 | 6,541.637 | 6,575.926 | 6,029.736 | 5,741.894 | 3,692.762 | 5,019.406 | 5,901.061 | 6,393.226 | 5,476.802 | 5,083.354 | 4,634.581 | 5,325.761 | 4,865.902 | 4,763.393 | 4,068.733 | 4,494.152 | 4,775.028 | 4,879.242 | 4,173.996 | 5,904.676 | 5,653.494 | 7,470.68 | 8,378.642 | 7,990.157 | 9,592.621 |
Net Receivables
| 2,353.503 | 2,339 | 2,212.684 | 3,422.087 | 2,585.971 | 2,325 | 2,324.125 | 3,392.305 | 2,438.715 | 2,676 | 2,425 | 3,501 | 2,503 | 2,444.276 | 2,510.357 | 3,468.968 | 2,461.979 | 2,501.823 | 2,817.325 | 2,729.97 | 2,900.662 | 2,297.257 | 2,583.908 | 3,118.4 | 2,851.265 | 2,444.368 | 2,570.979 | 3,196.815 | 2,468.494 | 2,285.466 | 2,726.151 | 3,641.586 | 2,522.986 | 2,369.183 | 2,892.974 | 3,711.799 | 2,582.446 | 2,537.135 | 2,888.655 | 4,011.453 | 2,801.059 | 2,588.845 | 2,762.25 | 3,843.316 | 2,556.114 | 2,751.482 | 2,477.383 | 3,559.519 | 2,492.849 | 3,130.605 | 2,508.796 | 3,674.86 | 2,353.88 | 2,852.471 | 2,214.515 | 3,737.316 | 2,446.036 | 2,936.406 | 2,555.806 | 3,943.786 | 2,827.776 | 3,181.286 | 3,104.951 | 4,411.549 |
Inventory
| 1,929.724 | 1,857 | 1,824.994 | 1,708.398 | 1,777.61 | 1,759.463 | 1,659.171 | 1,543.883 | 1,546.543 | 1,438.567 | 1,456.114 | 1,398.937 | 1,492.666 | 1,509.926 | 1,515.038 | 1,622.027 | 1,630.198 | 1,652.335 | 1,504.539 | 1,492.493 | 1,510.736 | 1,635.438 | 1,568.107 | 1,559.018 | 1,539.531 | 1,625.048 | 1,607.27 | 1,560.144 | 1,661.703 | 1,794.758 | 1,659.28 | 1,385.787 | 1,419.72 | 1,394.22 | 1,353.098 | 1,159.281 | 1,193.24 | 1,195.34 | 1,075.506 | 892.424 | 980.837 | 976.343 | 1,027.882 | 857.691 | 893.407 | 940.366 | 920.852 | 754.9 | 913.519 | 923.632 | 925.888 | 754.241 | 908.177 | 891.789 | 969.429 | 730.288 | 941.891 | 927.001 | 1,100.979 | 779.225 | 830.197 | 887.956 | 788.36 | 663.644 |
Other Current Assets
| 592.226 | 248 | 116.019 | 251.067 | 193.416 | 199.824 | 51.436 | 175.084 | 195.343 | 209.276 | 53.861 | 165.562 | 171.837 | 196.239 | 54.449 | 166.295 | 224.029 | 201.701 | 52.725 | 180.481 | 225.528 | 252.621 | 63.644 | 205.598 | 211.562 | 262.926 | 67.024 | 355.353 | 269.43 | 314.189 | 10.154 | 229.04 | 268.348 | 318.849 | 33.488 | 258.127 | 248.915 | 292.428 | 7.466 | 243.982 | 269.931 | 323.584 | 9.564 | 242.556 | 269.721 | 288.433 | 11.337 | 435.153 | 341.453 | 316.575 | 11.576 | 246.995 | 295.112 | 337.66 | 7.167 | 321.456 | 300.394 | 356.727 | 55.56 | 321.101 | 413.222 | 415.455 | 16.228 | 336.92 |
Total Current Assets
| 9,882.112 | 11,553 | 12,308.573 | 12,309.039 | 12,647.744 | 12,023.949 | 12,968.717 | 13,289.549 | 11,156.153 | 10,487.423 | 9,883.422 | 11,137.453 | 12,099.714 | 11,919.199 | 13,215.182 | 13,981.013 | 11,804.9 | 11,462.427 | 11,968.667 | 10,980.051 | 12,150.242 | 12,667.567 | 12,834.772 | 13,616.685 | 12,993.426 | 11,869.592 | 13,279.805 | 10,945.515 | 10,113.482 | 10,005.123 | 11,033.794 | 12,032.766 | 10,835.143 | 10,543.718 | 11,278.048 | 11,219.118 | 10,459.754 | 8,321.835 | 10,659.456 | 11,689.496 | 10,627.753 | 9,918.508 | 9,541.59 | 8,636.325 | 8,738.648 | 9,881.342 | 9,802.798 | 10,226.374 | 8,831.175 | 9,005.393 | 8,772.021 | 9,541.998 | 8,320.562 | 8,150.653 | 7,685.263 | 9,564.088 | 8,567.563 | 8,394.13 | 9,617.021 | 10,697.606 | 11,541.875 | 12,863.339 | 11,899.696 | 15,004.734 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,827.095 | 9,980 | 9,729.641 | 8,616.313 | 7,937.53 | 7,960.855 | 7,961.231 | 7,747.925 | 7,828.727 | 7,883.377 | 7,954.839 | 7,976.349 | 8,004.133 | 8,007.836 | 8,080.318 | 8,028.6 | 8,084.892 | 8,128.905 | 8,027.563 | 7,896.765 | 7,893.558 | 7,787.329 | 7,777.159 | 7,908.229 | 7,979.428 | 8,007.752 | 6,494.792 | 6,413.043 | 6,371.438 | 6,450.654 | 6,300.712 | 6,317.827 | 6,345.94 | 6,417.715 | 6,475.029 | 6,482.274 | 6,211.861 | 6,319.234 | 6,258.696 | 6,277.748 | 6,320.355 | 6,388.013 | 6,443.023 | 6,473.644 | 6,474.06 | 6,964.481 | 7,035.013 | 6,668.126 | 6,694.498 | 6,782.73 | 6,841.851 | 6,976.059 | 7,087.255 | 7,196.778 | 7,333.204 | 7,508.564 | 7,656.704 | 7,789.28 | 7,942.946 | 7,707.483 | 7,518.268 | 7,126.026 | 7,160.542 | 7,212.206 |
Goodwill
| 0 | 0 | 0 | 0.142 | 0.882 | 0.847 | 0 | 0.078 | 0.986 | 0.59 | 0 | 0.469 | 0.219 | 0.321 | 0 | 0.582 | 0.82 | 0.936 | 0 | 0.014 | 0.657 | 0.72 | 0 | 0.226 | 0.338 | 0.659 | 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 |
Intangible Assets
| 165.02 | 176 | 187.533 | 193 | 184 | 163 | 164.816 | 131 | 133 | 140 | 142.082 | 104 | 116 | 117 | 136.634 | 151 | 158 | 169 | 190.961 | 210 | 231 | 238 | 257.799 | 256 | 271 | 283 | 298.939 | 305.782 | 325.031 | 344.28 | 362.72 | 197.553 | 161.885 | 94.169 | 99.282 | 64.629 | 61.934 | 22.526 | 23.379 | 24.239 | 25.099 | 25.975 | 26.883 | 29.96 | 30.051 | 24.07 | 24.483 | 24.146 | 28.297 | 34.609 | 41.456 | 46.579 | 53.693 | 60.807 | 68.554 | 84.014 | 102.36 | 120.705 | 138.584 | 151.043 | 169.13 | 186.251 | 204.291 | 222.717 |
Goodwill and Intangible Assets
| 165.02 | 176 | 187.533 | 193.142 | 184.882 | 163.847 | 164.816 | 131.078 | 133.986 | 140.59 | 142.082 | 104.469 | 116.219 | 117.321 | 136.634 | 151.582 | 158.82 | 169.936 | 190.961 | 210.014 | 231.657 | 238.72 | 257.799 | 256.226 | 271.338 | 283.659 | 298.939 | 305.782 | 325.031 | 344.28 | 362.72 | 197.553 | 161.885 | 94.169 | 99.282 | 64.629 | 61.934 | 22.526 | 23.379 | 24.239 | 25.099 | 25.975 | 26.883 | 29.96 | 30.051 | 24.07 | 24.483 | 24.146 | 28.297 | 34.609 | 41.456 | 46.579 | 53.693 | 60.807 | 68.554 | 84.014 | 102.36 | 120.705 | 138.584 | 151.043 | 169.13 | 186.251 | 204.291 | 222.717 |
Long Term Investments
| 25,621.584 | 33,039 | 31,421.004 | 27,812.776 | 28,988.229 | 30,499 | 27,711.564 | 25,960.238 | 27,055.705 | 29,408 | 30,633 | 29,438 | 28,436 | 18,912.367 | 21,128.925 | 24,887 | 25,718 | 25,261 | 17,259.363 | 16,999.207 | 15,563.375 | 18,593.567 | 18,717.104 | 19,771.642 | 22,977.765 | 22,152.625 | 25,711.095 | 18,833.312 | 17,015.771 | 16,755.865 | 17,700.211 | 14,246.011 | 12,569.624 | 12,971.449 | 15,276.254 | 16,527.814 | 14,956.754 | 17,569.165 | 16,298.49 | 10,534.098 | 10,298.02 | 9,779.894 | 13,696.227 | 13,709.78 | 12,252.34 | 12,025.796 | 13,218.04 | 10,358.368 | 9,887.993 | 9,633.67 | 11,185.796 | 8,159.567 | 8,559.868 | 9,250.868 | 10,743.319 | 8,750.7 | 8,391.178 | 9,919.883 | 9,565.698 | 7,333.821 | 7,286.306 | 7,326.548 | 9,258.496 | 4,281.752 |
Tax Assets
| 0 | 0.653 | 180.094 | 500 | 500 | -2,313.403 | 210.604 | -25,960.238 | -27,055.705 | -2,370.706 | -62.385 | -2,388.128 | -2,756.681 | 5,200 | 5,242.76 | -24,887 | -25,718 | -25,261 | 7,365.251 | 7,600.035 | 6,900.049 | 2,000.078 | 6,735.905 | 1,000.175 | 1,000.266 | 1,300.281 | 1,601.305 | 1,300.152 | 1,300.228 | 1,800.066 | 3,524.6 | 3,699.983 | 3,999.966 | 3,700.035 | 4,992.296 | 2,800.371 | 3,300.384 | 2,099.837 | 4,895.509 | 4,299.694 | 4,100.1 | 4,100.901 | 3,231.195 | 2,104.394 | 2,806.426 | 2,703.564 | 3,106.373 | 2,201.268 | 2,401.521 | 2,499.321 | 3,212.017 | 3,001.036 | 2,902.074 | 2,202.967 | 67.655 | 2,602.639 | 2,803.663 | 2,000.091 | 3,638.513 | 3,400.225 | 3,900.338 | 3,600.588 | 4,452.928 | 5,900.44 |
Other Non-Current Assets
| 6,554.071 | 1.347 | 771.061 | 3,246.554 | 2,531.044 | 2,314.205 | 545.802 | 28,407.709 | 29,384.424 | 2,370.946 | 63.181 | 2,388.967 | 2,757.584 | 2,604.305 | 66.163 | 24,887.326 | 25,718.617 | 25,261.108 | 67.787 | 3,216.336 | 3,140.021 | 3,235.182 | 24.446 | 4,014.633 | 4,828.002 | 4,556.357 | 26.059 | 8,723.941 | 9,300.533 | 8,908.773 | 5,629.481 | 7,779.402 | 8,430.716 | 8,531.15 | 4,729.075 | 7,157.868 | 6,438.471 | 7,816.332 | 4,522.667 | 7,532.745 | 6,851.101 | 6,805.656 | 4,119.61 | 6,405.408 | 6,193.024 | 5,044.062 | 3,487.893 | 5,206.323 | 5,670.29 | 5,489.531 | 4,028.014 | 5,812.507 | 5,858.753 | 5,889.685 | 6,547.837 | 4,767.287 | 4,739.878 | 4,692.912 | 2,965.103 | 4,558.309 | 4,680.4 | 3,735.265 | 1,949.276 | 3,370.605 |
Total Non-Current Assets
| 44,167.77 | 43,197 | 42,289.333 | 40,368.785 | 40,141.685 | 38,624.504 | 36,594.017 | 36,286.712 | 37,347.137 | 37,432.207 | 38,730.717 | 37,519.657 | 36,557.255 | 34,841.829 | 34,654.8 | 33,067.508 | 33,962.329 | 33,559.949 | 32,910.925 | 35,922.357 | 33,728.66 | 31,854.876 | 33,512.413 | 32,950.905 | 37,056.799 | 36,300.674 | 34,132.19 | 35,576.23 | 34,313.001 | 34,259.638 | 33,517.724 | 32,240.776 | 31,508.131 | 31,714.518 | 31,571.936 | 33,032.956 | 30,969.404 | 33,827.094 | 31,998.741 | 28,668.524 | 27,594.675 | 27,100.439 | 27,516.938 | 28,723.186 | 27,755.901 | 26,761.973 | 26,871.802 | 24,458.231 | 24,682.599 | 24,439.861 | 25,309.134 | 23,995.748 | 24,461.643 | 24,601.105 | 24,760.569 | 23,713.204 | 23,693.783 | 24,522.871 | 24,250.844 | 23,150.881 | 23,554.442 | 21,974.678 | 23,025.533 | 20,987.72 |
Total Assets
| 54,049.882 | 54,750 | 54,597.906 | 52,677.826 | 52,789.43 | 50,648.454 | 49,562.737 | 49,576.264 | 48,503.292 | 47,919.631 | 48,614.142 | 48,657.112 | 48,656.972 | 46,761.029 | 47,869.986 | 47,048.523 | 45,767.231 | 45,022.379 | 44,879.595 | 46,902.409 | 45,878.905 | 44,522.444 | 46,347.19 | 46,567.59 | 50,050.226 | 48,170.266 | 47,411.995 | 46,521.746 | 44,426.484 | 44,264.762 | 44,551.518 | 44,273.542 | 42,343.274 | 42,258.236 | 42,849.984 | 44,252.074 | 41,429.158 | 42,148.929 | 42,658.197 | 40,358.02 | 38,222.428 | 37,018.947 | 37,058.528 | 37,359.511 | 36,494.549 | 36,643.315 | 36,674.6 | 34,684.605 | 33,513.774 | 33,445.254 | 34,081.155 | 33,537.746 | 32,782.205 | 32,751.758 | 32,445.832 | 33,277.292 | 32,261.346 | 32,917.001 | 33,867.865 | 33,848.487 | 35,096.317 | 34,838.017 | 34,925.229 | 35,992.454 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 196.632 | 171 | 143.759 | 276.813 | 156.948 | 217.792 | 169.313 | 183.152 | 185.361 | 182.976 | 122.282 | 184.432 | 167.279 | 157.813 | 139.335 | 256.784 | 247.924 | 301.403 | 277.866 | 280.535 | 230.233 | 220.867 | 262.334 | 303.926 | 237.811 | 234.465 | 272.452 | 269.166 | 250.557 | 303.867 | 674.447 | 371.682 | 282.684 | 269.908 | 403.941 | 351.795 | 298.848 | 276.986 | 397.888 | 367.009 | 297.044 | 223.211 | 382.291 | 332.228 | 232.858 | 256.645 | 507.322 | 256.504 | 224.684 | 234.553 | 305.608 | 275.093 | 220.232 | 226.061 | 304.565 | 234.796 | 216.985 | 204.382 | 355.351 | 255.831 | 221.728 | 287.797 | 289.826 | 283.371 |
Short Term Debt
| 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 | 0 | 0 |
Tax Payables
| 0 | 32.508 | 134.363 | 5.43 | 76.299 | 89.778 | 463.442 | 266.916 | 260.869 | 169.825 | 414.105 | 80.645 | 151.389 | 66.15 | 512.094 | 77.268 | 138.465 | 113.777 | 466.687 | 83.879 | 258.62 | 125.988 | 247.4 | 13.793 | 76.42 | 50.149 | 206.666 | 0 | 44.738 | 118.844 | 399.445 | 29.934 | 157.168 | 121.994 | 531.523 | 254.386 | 365.814 | 124.946 | 976.298 | 371.05 | 342.763 | 61.11 | 683.643 | 379.032 | 290.075 | 135.328 | 574.239 | 275.971 | 308.027 | 131.974 | 649.943 | 327.816 | 184.449 | 202.911 | 224.732 | 0 | 38.939 | 26.854 | 329.555 | 242.565 | 494.866 | 268.985 | 837.141 | 426.63 |
Deferred Revenue
| 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 | 0 | 0 |
Other Current Liabilities
| 1,948.999 | 1,238 | 1,336.55 | 1,476.057 | 1,397.675 | 1,320.869 | 1,956.923 | 1,666.357 | 1,609.432 | 1,417.937 | 1,752.239 | 1,752.341 | 1,432.465 | 1,335.631 | 1,786.178 | 1,959.792 | 1,473.059 | 1,193.911 | 1,817.538 | 1,543.68 | 1,615.076 | 1,112.281 | 1,291.843 | 1,288.147 | 1,566.772 | 1,148.143 | 1,145.721 | 1,372.988 | 1,568.794 | 1,268.456 | 1,639.839 | 1,651.187 | 1,715.033 | 1,461.424 | 1,899.395 | 1,871.097 | 1,880.726 | 1,535.148 | 2,249.664 | 2,330.503 | 1,973.945 | 1,779.795 | 2,105.653 | 2,266.876 | 1,798.218 | 1,730.249 | 1,869.812 | 2,181.555 | 1,507.38 | 1,871.679 | 1,935.735 | 2,084.976 | 1,544.062 | 1,661.112 | 1,142.078 | 1,921.772 | 1,522.03 | 2,003.729 | 1,892.017 | 2,175.954 | 2,044.3 | 1,771.657 | 2,301.897 | 2,730.007 |
Total Current Liabilities
| 2,145.631 | 1,409 | 1,480.309 | 1,752.87 | 1,554.623 | 1,538.661 | 2,126.236 | 1,849.509 | 1,794.793 | 1,600.913 | 1,874.521 | 1,936.773 | 1,599.744 | 1,493.444 | 1,925.513 | 2,216.576 | 1,720.983 | 1,495.314 | 2,095.404 | 1,824.215 | 1,845.309 | 1,333.148 | 1,554.177 | 1,592.073 | 1,804.583 | 1,382.608 | 1,418.173 | 1,642.154 | 1,819.351 | 1,572.323 | 2,314.286 | 2,022.869 | 1,997.717 | 1,731.332 | 2,303.336 | 2,222.892 | 2,179.574 | 1,812.134 | 2,647.552 | 2,697.512 | 2,270.989 | 2,003.006 | 2,487.944 | 2,599.104 | 2,031.076 | 1,986.894 | 2,377.134 | 2,438.059 | 1,732.064 | 2,106.232 | 2,241.343 | 2,360.069 | 1,764.294 | 1,887.173 | 1,446.643 | 2,156.568 | 1,739.015 | 2,208.111 | 2,247.368 | 2,431.785 | 2,266.028 | 2,059.454 | 2,591.723 | 3,013.378 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 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 | 0 | 0 |
Deferred Revenue Non-Current
| 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 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 4,675.075 | 0 | 0 | 0 | 2,918.111 | 0 | 0 | 0 | 2,909.08 | 0 | 0 | 0 | 2,828.461 | 0 | 0 | 0 | 2,084.956 | 0 | 0 | 0 | 2,767.879 | 0 | 0 | 0 | 3,216.013 | 0 | 0 | 0 | 2,196.641 | 0 | 0 | 0 | 1,994.052 | 0 | 0 | 0 | 2,264.001 | 0 | 0 | 0 | 1,123.778 | 0 | 0 | 0 | 734.723 | 0 | 0 | 0 | 139.971 | 0 | 77.388 | 0 | 0 | 35.3 | 0 | 35.168 | 258.657 | 95.985 | 367.056 | 483.025 | 283.057 | 632.609 |
Other Non-Current Liabilities
| 6,078.316 | 6,521 | 1,799.548 | 5,799.081 | 5,977.519 | 5,326.582 | 1,728.216 | 4,732.347 | 4,585.735 | 4,502.914 | 1,650.929 | 4,618.679 | 4,810.866 | 4,336.891 | 1,551.503 | 4,173.555 | 4,028.065 | 3,896.135 | 1,497.331 | 4,256.808 | 3,952.321 | 3,786.851 | 1,402.845 | 4,287.503 | 5,291.682 | 4,869.778 | 1,323.665 | 4,307.746 | 3,703.625 | 3,687.67 | 1,250.317 | 3,513.376 | 3,167.325 | 3,282.503 | 1,174.432 | 3,717.434 | 3,057.762 | 3,534.757 | 1,068.415 | 2,858.211 | 2,522.884 | 2,396.995 | 1,015.557 | 2,205.064 | 1,864.051 | 1,881.785 | 929.012 | 960.988 | 964.069 | 907.476 | 835.762 | 959.804 | 928.214 | 1,113.541 | 1,022.804 | 1,082.823 | 1,041.224 | 1,103.584 | 1,015.262 | 1,054.534 | 1,011.724 | 1,014.092 | 950.152 | 941.915 |
Total Non-Current Liabilities
| 6,078.316 | 6,521 | 6,474.623 | 5,799.081 | 5,977.519 | 5,326.582 | 4,646.327 | 4,732.347 | 4,585.735 | 4,502.914 | 4,560.009 | 4,618.679 | 4,810.866 | 4,336.891 | 4,379.964 | 4,173.555 | 4,028.065 | 3,896.135 | 3,582.287 | 4,256.808 | 3,952.321 | 3,786.851 | 4,170.724 | 4,287.503 | 5,291.682 | 4,869.778 | 4,539.678 | 4,307.746 | 3,703.625 | 3,687.67 | 3,446.958 | 3,513.376 | 3,167.325 | 3,282.503 | 3,168.484 | 3,717.434 | 3,057.762 | 3,534.757 | 3,332.416 | 2,858.211 | 2,522.884 | 2,396.995 | 2,139.335 | 2,205.064 | 1,864.051 | 1,881.785 | 1,663.735 | 960.988 | 964.069 | 907.476 | 975.733 | 959.804 | 1,005.602 | 1,113.541 | 1,022.804 | 1,118.123 | 1,041.224 | 1,138.752 | 1,273.919 | 1,150.519 | 1,378.78 | 1,497.117 | 1,233.209 | 1,574.524 |
Total Liabilities
| 8,223.947 | 7,930 | 7,954.932 | 7,551.951 | 7,532.142 | 6,865.243 | 6,772.563 | 6,581.856 | 6,380.528 | 6,103.827 | 6,434.53 | 6,555.452 | 6,410.61 | 5,830.335 | 6,305.477 | 6,390.131 | 5,749.048 | 5,391.449 | 5,677.691 | 6,081.023 | 5,797.63 | 5,119.999 | 5,724.901 | 5,879.576 | 7,096.265 | 6,252.386 | 5,957.851 | 5,949.9 | 5,522.976 | 5,259.993 | 5,761.244 | 5,536.245 | 5,165.042 | 5,013.835 | 5,471.82 | 5,940.326 | 5,237.336 | 5,346.891 | 5,979.968 | 5,555.723 | 4,793.873 | 4,400.001 | 4,627.279 | 4,804.168 | 3,895.127 | 3,868.679 | 4,040.869 | 3,399.047 | 2,696.133 | 3,013.708 | 3,217.076 | 3,319.873 | 2,769.896 | 3,000.714 | 2,469.447 | 3,274.691 | 2,780.239 | 3,346.863 | 3,521.287 | 3,582.304 | 3,644.808 | 3,556.571 | 3,824.932 | 4,587.902 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 36,052.504 | 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
| 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 | 1,650 |
Retained Earnings
| 38,767.774 | 38,725 | 1,038.407 | 38,816.062 | 38,482.552 | 38,514.412 | 1,500.56 | 39,020.396 | 38,555.892 | 38,398.642 | 1,374.492 | 38,393.475 | 38,012.908 | 37,817.35 | 1,274.929 | 37,961.402 | 37,599.734 | 37,638.986 | 1,259.749 | 37,684.376 | 37,676.625 | 37,407.763 | 1,114.209 | 37,411.103 | 37,172.381 | 37,122.012 | 1,217.768 | 36,309.784 | 36,031.844 | 36,186.079 | 36,415.385 | 36,205.052 | 35,538.764 | 35,413.678 | 35,596.956 | 35,400.736 | 34,715.641 | 34,192.1 | 34,375.844 | 34,140.568 | 33,361.678 | 32,794.962 | 32,755.41 | 32,662.307 | 31,234.302 | 31,483.697 | 31,645.365 | 31,428.673 | 31,053.431 | 30,708.26 | 30,943.342 | 30,894.729 | 30,439.92 | 30,396.242 | 30,612.496 | 30,439.447 | 30,065.957 | 29,987.362 | 30,447.444 | 30,596.081 | 30,128.449 | 29,805.05 | 29,945.19 | 29,736.453 |
Accumulated Other Comprehensive Income/Loss
| 9,432.358 | 10,486 | 48,015.621 | 8,720.851 | 9,185.526 | 7,701.449 | 44,153.539 | 6,425.437 | 6,018.297 | 5,900.206 | 43,715.404 | 6,205.969 | 6,731.221 | 5,645.829 | 6,001 | 5,240 | 4,962 | 4,557 | 3,938 | 5,726 | 4,993 | 4,610 | 5,625 | 5,896 | 8,401 | 7,426 | 6,608 | 6,897 | 5,506 | 5,465 | 5,036 | 5,194 | 4,301 | 4,506 | 4,474 | 5,604 | 4,168 | 5,300 | 4,993 | 3,350 | 2,755 | 2,512 | 2,363 | 2,579 | 1,924 | 1,850 | 1,546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -4,024.197 | -4,041 | -40,113.559 | -4,061.038 | -4,060.79 | -4,082.65 | -4,513.925 | -4,101.425 | -4,101.425 | -4,133.044 | -4,560.284 | -4,147.784 | -4,147.767 | -4,182.485 | 32,638.58 | -4,193.01 | -4,193.551 | -4,215.056 | 32,354.155 | -4,238.99 | -4,238.35 | -4,265.318 | 32,233.08 | -4,269.089 | -4,269.42 | -4,280.132 | 31,978.374 | -4,284.938 | -4,284.336 | -4,296.31 | -4,311.111 | -4,311.755 | -4,311.532 | -4,325.277 | -4,342.792 | -4,342.988 | -4,341.819 | -4,340.062 | -4,340.615 | -4,338.271 | -4,338.123 | -4,338.016 | -4,337.161 | -4,335.964 | -2,208.88 | -2,209.061 | -2,207.634 | -1,793.115 | -1,885.79 | -1,926.714 | -1,729.263 | -2,326.856 | -2,077.611 | -2,295.198 | -2,286.111 | -2,086.846 | -2,234.85 | -2,067.224 | -1,750.866 | -1,979.898 | -326.94 | -173.604 | -494.893 | 18.099 |
Total Shareholders Equity
| 45,825.935 | 46,820 | 46,642.973 | 45,125.875 | 45,257.288 | 43,783.211 | 42,790.174 | 42,994.408 | 42,122.764 | 41,815.804 | 42,179.612 | 42,101.66 | 42,246.362 | 40,930.694 | 41,564.509 | 40,658.392 | 40,018.183 | 39,630.93 | 39,201.904 | 40,821.386 | 40,081.275 | 39,402.445 | 40,622.289 | 40,688.014 | 42,953.961 | 41,917.88 | 41,454.142 | 40,571.846 | 38,903.508 | 39,004.769 | 38,790.274 | 38,737.297 | 37,178.232 | 37,244.401 | 37,378.164 | 38,311.748 | 36,191.822 | 36,802.038 | 36,678.229 | 34,802.297 | 33,428.555 | 32,618.946 | 32,431.249 | 32,555.343 | 32,599.422 | 32,774.636 | 32,633.731 | 31,285.558 | 30,817.641 | 30,431.546 | 30,864.079 | 30,217.873 | 30,012.309 | 29,751.044 | 29,976.385 | 30,002.601 | 29,481.107 | 29,570.138 | 30,346.578 | 30,266.183 | 31,451.509 | 31,281.446 | 31,100.297 | 31,404.552 |
Total Equity
| 45,825.935 | 46,820 | 46,642.973 | 45,125.875 | 45,257.288 | 43,783.211 | 42,790.174 | 42,994.408 | 42,122.764 | 41,815.804 | 42,179.612 | 42,101.66 | 42,246.362 | 40,930.694 | 41,564.509 | 40,658.392 | 40,018.183 | 39,630.93 | 39,201.904 | 40,821.386 | 40,081.275 | 39,402.445 | 40,622.289 | 40,688.014 | 42,953.961 | 41,917.88 | 41,454.142 | 40,571.846 | 38,903.508 | 39,004.769 | 38,790.274 | 38,737.297 | 37,178.232 | 37,244.401 | 37,378.164 | 38,311.748 | 36,191.822 | 36,802.038 | 36,678.229 | 34,802.297 | 33,428.555 | 32,618.946 | 32,431.249 | 32,555.343 | 32,599.422 | 32,774.636 | 32,633.731 | 31,285.558 | 30,817.641 | 30,431.546 | 30,864.079 | 30,217.873 | 30,012.309 | 29,751.044 | 29,976.385 | 30,002.601 | 29,481.107 | 29,570.138 | 30,346.578 | 30,266.183 | 31,451.509 | 31,281.446 | 31,100.297 | 31,404.552 |
Total Liabilities & Shareholders Equity
| 54,049.882 | 54,750 | 54,597.905 | 52,677.826 | 52,789.43 | 50,648.454 | 49,562.737 | 49,576.264 | 48,503.292 | 47,919.631 | 48,614.142 | 48,657.112 | 48,656.972 | 46,761.029 | 47,869.986 | 47,048.523 | 45,767.231 | 45,022.379 | 44,879.595 | 46,902.409 | 45,878.905 | 44,522.444 | 46,347.19 | 46,567.59 | 50,050.226 | 48,170.266 | 47,411.993 | 46,521.746 | 44,426.484 | 44,264.762 | 44,551.518 | 44,273.542 | 42,343.274 | 42,258.236 | 42,849.984 | 44,252.074 | 41,429.158 | 42,148.929 | 42,658.197 | 40,358.02 | 38,222.428 | 37,018.947 | 37,058.528 | 37,359.511 | 36,494.549 | 36,643.315 | 36,674.6 | 34,684.605 | 33,513.774 | 33,445.254 | 34,081.155 | 33,537.746 | 32,782.205 | 32,751.758 | 32,445.832 | 33,277.292 | 32,261.346 | 32,917.001 | 33,867.865 | 33,848.487 | 35,096.317 | 34,838.017 | 34,925.229 | 35,992.454 |