ABC-Mart,Inc.
TSE:2670.T
2981 (JPY) • At close November 5, 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
| 188,103 | 176,962 | 172,761 | 143,356 | 148,354 | 136,842 | 138,918 | 132,278 | 140,462 | 136,973 | 141,767 | 126,721 | 134,501 | 129,155 | 138,669 | 122,040 | 131,520 | 121,470 | 149,344 | 138,140 | 143,708 | 136,379 | 139,914 | 126,215 | 132,600 | 127,474 | 126,963 | 114,017 | 120,320 | 115,456 | 117,261 | 104,918 | 105,741 | 98,260 | 100,748 | 93,726 | 98,951 | 98,703 | 96,493 | 87,834 | 89,603 | 81,708 | 78,884.221 | 69,112.306 | 72,671.528 | 66,219.36 | 68,852.158 | 30,476.57 | 34,217.932 | 40,624.293 | 42,167.745 | 40,991.067 | 45,495.235 | 46,875.706 | 38,755.377 | 35,201.243 | 27,581.656 | 21,547 | 24,604.206 | 15,092.561 | 15,962.876 | 22,869.396 |
Short Term Investments
| 8,945 | 9,708 | 3,597 | 8,903 | 8,985 | 9,871 | 9,529 | 9,671 | 12,352 | 11,314 | 10,181 | 9,944 | 9,624 | 8,228 | 7,957 | -1,556 | -1,577 | -1,640 | -1,660 | -1,701 | -1,721 | -1,782 | -1,802 | -27,197 | -26,830 | -26,918 | -27,362 | -25,647 | -25,264 | -25,260 | -24,063 | -22,932 | -22,158 | -22,885 | -23,066 | -22,912 | -22,645 | -22,388 | -22,084 | -20,855 | -20,982 | -20,252 | -20,109.44 | -21,882.419 | -21,308.329 | -19,234.234 | -18,516.174 | -18,037.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 197,048 | 176,962 | 176,358 | 152,259 | 157,339 | 146,713 | 148,447 | 141,949 | 152,814 | 148,287 | 151,948 | 136,665 | 144,125 | 137,383 | 146,626 | 122,040 | 131,520 | 121,470 | 149,344 | 138,140 | 143,708 | 136,379 | 139,914 | 126,215 | 132,600 | 127,474 | 126,963 | 114,017 | 120,320 | 115,456 | 117,261 | 104,918 | 105,741 | 98,260 | 100,748 | 93,726 | 98,951 | 98,703 | 96,493 | 87,834 | 89,603 | 81,708 | 78,884.221 | 69,112.306 | 72,671.528 | 66,219.36 | 68,852.158 | 30,476.57 | 34,217.932 | 40,624.293 | 42,167.745 | 40,991.067 | 45,495.235 | 46,875.706 | 38,755.377 | 35,201.243 | 27,581.656 | 21,547 | 24,604.206 | 15,092.561 | 15,962.876 | 22,869.396 |
Net Receivables
| 17,409 | 20,742 | 16,022 | 21,131 | 15,760 | 17,998 | 15,096 | 18,769 | 13,946 | 14,320 | 10,946 | 14,740 | 9,985 | 13,012 | 10,275 | 13,676 | 9,723 | 9,824 | 10,493 | 13,308 | 10,479 | 12,683 | 10,423 | 14,757 | 10,780 | 12,193 | 10,566 | 12,763 | 9,233 | 11,383 | 10,092 | 11,739 | 9,484 | 11,513 | 10,011 | 13,339 | 10,062 | 12,144 | 9,922 | 10,678 | 8,171 | 9,186 | 7,878.105 | 8,534.751 | 7,112.321 | 8,068.579 | 7,544.946 | 8,547.578 | 6,535.421 | 5,885.769 | 4,768.173 | 5,422.334 | 4,454.789 | 5,593.064 | 3,200.112 | 4,162.943 | 3,200.052 | 3,948.851 | 2,909.469 | 3,510.303 | 2,742.329 | 3,279.801 |
Inventory
| 94,625 | 97,525 | 88,942 | 106,128 | 97,856 | 97,168 | 88,584 | 91,309 | 75,784 | 67,969 | 59,847 | 65,399 | 67,390 | 68,398 | 63,356 | 70,231 | 71,055 | 74,002 | 68,011 | 72,610 | 67,135 | 69,466 | 65,665 | 73,155 | 69,287 | 69,153 | 64,390 | 66,419 | 60,584 | 61,340 | 54,315 | 56,944 | 54,604 | 58,750 | 54,503 | 61,262 | 56,493 | 55,496 | 49,367 | 50,900 | 41,407 | 43,447 | 39,455.695 | 44,068.235 | 37,631.794 | 37,488.272 | 33,212.835 | 35,059.494 | 29,533.544 | 26,543.644 | 23,243.775 | 25,967.682 | 23,838.303 | 26,147.831 | 22,664.712 | 25,010.103 | 20,096.49 | 21,421.321 | 17,959.884 | 20,498.443 | 17,344.874 | 17,448.51 |
Other Current Assets
| 24,903 | 7,376 | 7,305 | 7,494 | 7,221 | 7,627 | 9,264 | 9,389 | 8,224 | 8,088 | 4,037 | 5,142 | 4,656 | 4,361 | 4,965 | 7,228 | 5,241 | 5,150 | 5,955 | 6,084 | 8,501 | 8,188 | 4,608 | 5,437 | 5,384 | 5,592 | 5,180 | 6,609 | 6,152 | 7,922 | 5,490 | 5,828 | 4,394 | 5,310 | 3,987 | 6,346 | 7,010 | 6,151 | 4,516 | 5,131 | 6,033 | 5,777 | 3,324.607 | 4,798.517 | 5,194.514 | 5,101.277 | 3,457.082 | 3,935.394 | 3,544.762 | 3,486.571 | 2,524.335 | 3,518.355 | 3,256.442 | 3,269.41 | 2,420.929 | 2,850.032 | 2,498.032 | 2,742.985 | 2,658.362 | 4,472.008 | 2,539.407 | 3,605.349 |
Total Current Assets
| 316,576 | 302,605 | 288,627 | 287,012 | 278,176 | 269,694 | 261,391 | 261,416 | 250,768 | 238,821 | 226,923 | 222,013 | 226,200 | 223,154 | 225,222 | 213,175 | 217,539 | 210,446 | 233,803 | 230,142 | 229,823 | 226,716 | 220,610 | 219,564 | 218,051 | 214,412 | 207,099 | 199,808 | 196,289 | 196,101 | 187,158 | 179,429 | 174,223 | 173,833 | 169,249 | 174,673 | 172,516 | 172,494 | 160,298 | 154,543 | 145,214 | 140,118 | 129,542.628 | 126,513.809 | 122,610.157 | 116,877.488 | 113,067.021 | 78,019.036 | 73,831.659 | 76,540.277 | 72,704.028 | 75,899.438 | 77,044.769 | 81,886.011 | 67,041.13 | 67,224.321 | 53,376.23 | 49,660.157 | 48,131.921 | 43,573.315 | 38,589.486 | 47,203.056 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 73,187 | 43,340 | 42,045 | 70,512 | 69,715 | 68,739 | 67,042 | 67,468 | 66,719 | 66,914 | 65,332 | 66,356 | 63,168 | 64,724 | 63,200 | 63,972 | 63,725 | 63,469 | 63,040 | 62,666 | 61,671 | 61,777 | 61,288 | 58,458 | 56,948 | 57,108 | 57,686 | 56,669 | 55,735 | 55,173 | 51,127 | 50,165 | 52,705 | 53,871 | 54,033 | 48,361 | 48,212 | 47,322 | 57,007 | 55,025 | 54,547 | 53,887 | 51,745.345 | 51,033.173 | 50,135.241 | 49,727.63 | 48,082.658 | 31,508.4 | 31,334.989 | 30,213.559 | 29,226.5 | 29,109.595 | 28,777.901 | 28,830.282 | 26,702.214 | 27,009.723 | 26,365.09 | 29,341.961 | 28,771.859 | 28,901.364 | 30,280.848 | 28,974.169 |
Goodwill
| 158 | 174 | 207 | 242 | 274 | 302 | 80 | 104 | 115 | 322 | 509 | 695 | 885 | 1,084 | 1,199 | 1,415 | 1,634 | 1,846 | 2,054 | 2,217 | 2,407 | 2,677 | 2,876 | 3,477 | 3,596 | 3,660 | 4,109 | 4,315 | 4,502 | 4,725 | 5,129 | 4,646 | 4,926 | 5,610 | 6,236 | 6,490 | 6,951 | 7,154 | 7,511 | 7,544 | 6,401 | 6,747 | 7,195.84 | 6,920.07 | 7,192.522 | 7,210.479 | 6,821.704 | 6,270.484 | 6,457.589 | 966.542 | 964.553 | 999.862 | 1,093.166 | 1,196.784 | 442.774 | 467.372 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4,267 | 4,301 | 4,409 | 4,512 | 4,562 | 4,502 | 4,549 | 4,704 | 4,572 | 4,434 | 4,328 | 4,292 | 4,300 | 4,136 | 3,867 | 3,770 | 3,778 | 3,842 | 3,860 | 3,879 | 3,841 | 3,906 | 3,964 | 4,025 | 3,838 | 3,797 | 3,966 | 4,043 | 4,051 | 4,100 | 4,316 | 3,980 | 4,125 | 4,499 | 4,903 | 4,597 | 4,793 | 4,839 | 5,032 | 4,327 | 4,100 | 4,197 | 4,453.259 | 4,150.869 | 4,214.327 | 4,140.921 | 3,971.708 | 3,640.169 | 3,465.653 | 1,096.989 | 1,047.819 | 1,054.487 | 1,086.773 | 1,098.588 | 1,076.689 | 985.825 | 917.277 | 863.449 | 801.516 | 739.151 | 742.286 | 766.323 |
Goodwill and Intangible Assets
| 4,425 | 4,475 | 4,616 | 4,754 | 4,836 | 4,804 | 4,629 | 4,808 | 4,687 | 4,756 | 4,837 | 4,987 | 5,185 | 5,220 | 5,066 | 5,185 | 5,412 | 5,688 | 5,914 | 6,096 | 6,248 | 6,583 | 6,840 | 7,502 | 7,434 | 7,457 | 8,075 | 8,358 | 8,553 | 8,825 | 9,445 | 8,626 | 9,051 | 10,109 | 11,139 | 11,087 | 11,744 | 11,993 | 12,543 | 11,871 | 10,501 | 10,944 | 11,649.099 | 11,070.939 | 11,406.849 | 11,351.4 | 10,793.412 | 9,910.653 | 9,923.242 | 2,063.531 | 2,012.372 | 2,054.349 | 2,179.939 | 2,295.372 | 1,519.463 | 1,453.197 | 917.277 | 863.449 | 801.516 | 739.151 | 742.286 | 766.323 |
Long Term Investments
| 19,944 | 20,707 | 20,760 | 9,922 | 8,323 | 45,288 | 9,991 | 9,305 | 6,163 | 44,041 | 41,719 | 45,150 | 46,169 | 12,679 | 11,767 | 24,722 | 21,138 | 19,954 | 4,340 | 4,384 | 4,408 | 4,472 | 4,495 | 29,896 | 29,530 | 29,617 | 30,061 | 28,345 | 27,959 | 27,956 | 26,763 | 25,627 | 25,292 | 26,064 | 23,720 | 23,561 | 23,351 | 22,553 | 22,246 | 21,016 | 21,138 | 20,483 | 20,329 | 22,091 | 21,508 | 19,434 | 18,710 | 18,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2,915 | 2,333 | 2,390 | 2,584 | 2,968 | 2,923 | 2,245 | 1,843 | 1,705 | 2,587 | 3,416 | 2,241 | 1,991 | 1,721 | 2,523 | 1,064 | 2,149 | 2,515 | 3,357 | 3,015 | 3,030 | 3,061 | 3,087 | -29,896 | -29,530 | -29,617 | -30,061 | -28,345 | -27,959 | -27,956 | -26,763 | -25,627 | -25,292 | -26,064 | -23,720 | -23,561 | -23,351 | -22,553 | -22,246 | -21,016 | -21,138 | -20,483 | -20,329 | -22,091 | -21,508 | -19,434 | -18,710 | -18,219 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 661 | 28,971 | 28,898 | 9,679 | 9,837 | -27,082 | 10,547 | 10,491 | 14,078 | -25,296 | -24,512 | -24,035 | -23,949 | 10,312 | 10,049 | 625 | 624 | 652 | 622 | 640 | 596 | 614 | 617 | 6,815 | 6,710 | 6,752 | 6,830 | 6,283 | 6,312 | 6,314 | 6,182 | 6,140 | 6,573 | 6,672 | 4,153 | 4,153 | 4,226 | 3,723 | 3,810 | 3,879 | 3,880 | 3,997 | 3,943.957 | 3,940.221 | 3,932.364 | 2,226.637 | 2,216.327 | 18,219.228 | 17,284.913 | 16,904.606 | 16,261.041 | 15,917.892 | 16,072.382 | 15,901.947 | 15,824.245 | 16,097.076 | 21,946.362 | 21,965.806 | 21,695.216 | 20,118.486 | 20,190.1 | 12,460.013 |
Total Non-Current Assets
| 101,132 | 99,826 | 98,709 | 97,451 | 95,679 | 94,672 | 94,454 | 93,915 | 93,352 | 93,002 | 90,792 | 94,699 | 92,564 | 94,656 | 92,605 | 95,568 | 93,048 | 92,278 | 77,273 | 76,801 | 75,953 | 76,507 | 76,327 | 72,775 | 71,092 | 71,317 | 72,591 | 71,310 | 70,600 | 70,312 | 66,754 | 64,931 | 68,329 | 70,652 | 69,325 | 63,601 | 64,182 | 63,038 | 73,360 | 70,775 | 68,928 | 68,828 | 67,338.401 | 66,044.333 | 65,474.454 | 63,305.667 | 61,092.397 | 59,638.281 | 58,543.144 | 49,181.696 | 47,499.913 | 47,081.836 | 47,030.222 | 47,027.601 | 44,045.922 | 44,559.996 | 49,228.729 | 52,171.216 | 51,268.591 | 49,759.001 | 51,213.234 | 42,200.505 |
Total Assets
| 417,713 | 402,431 | 387,336 | 384,467 | 373,858 | 364,372 | 355,850 | 355,337 | 344,123 | 331,827 | 317,720 | 316,718 | 318,768 | 317,813 | 317,832 | 308,747 | 310,592 | 302,728 | 311,084 | 306,946 | 305,783 | 303,226 | 296,941 | 292,342 | 289,146 | 285,735 | 279,697 | 271,121 | 266,893 | 266,418 | 253,916 | 244,365 | 242,554 | 244,488 | 238,575 | 238,280 | 236,703 | 235,536 | 233,661 | 225,321 | 214,146 | 208,951 | 196,881.032 | 192,558.145 | 188,084.615 | 180,183.157 | 174,159.421 | 137,657.317 | 132,374.803 | 125,721.973 | 120,203.941 | 122,981.274 | 124,074.991 | 128,913.612 | 111,087.052 | 111,784.317 | 102,604.959 | 101,831.373 | 99,400.512 | 93,332.316 | 89,802.72 | 89,403.561 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 25,552 | 25,529 | 15,238 | 23,781 | 17,590 | 22,312 | 12,484 | 25,038 | 18,408 | 19,880 | 13,161 | 15,279 | 13,057 | 16,291 | 14,468 | 14,533 | 13,557 | 13,393 | 16,413 | 21,786 | 16,504 | 19,839 | 13,877 | 16,701 | 15,845 | 19,623 | 15,262 | 16,837 | 13,443 | 18,600 | 11,811 | 14,607 | 12,049 | 16,724 | 10,675 | 15,472 | 11,390 | 17,395 | 14,176 | 16,735 | 11,921 | 15,618 | 8,551.245 | 15,189.743 | 11,673.823 | 11,701.561 | 7,477.486 | 11,846.005 | 8,433.039 | 10,430.638 | 7,147.386 | 9,716.391 | 7,470.255 | 10,856.086 | 7,469.784 | 9,786.779 | 6,256.495 | 7,984.01 | 7,714.042 | 8,524.15 | 7,192.351 | 10,642.131 |
Short Term Debt
| 2,915 | 2,830 | 1,405 | 4,862 | 3,674 | 4,857 | 9,933 | 8,100 | 4,247 | 3,333 | 2,283 | 2,594 | 2,765 | 2,867 | 2,014 | 2,330 | 2,866 | 2,991 | 3,261 | 3,979 | 3,172 | 2,980 | 3,416 | 3,548 | 2,539 | 4,303 | 3,658 | 4,474 | 3,038 | 3,924 | 2,593 | 2,513 | 2,563 | 3,609 | 4,583 | 7,142 | 5,870 | 7,478 | 8,077 | 7,981 | 4,525 | 5,656 | 5,059.364 | 4,278.864 | 4,020.348 | 4,181.645 | 6,074.905 | 7,224.894 | 5,950.824 | 5,389.603 | 5,722.598 | 12,739.411 | 14,837.943 | 16,412.893 | 9,205.257 | 10,455.419 | 8,999.64 | 10,751.397 | 8,311.548 | 9,857.797 | 8,677.44 | 9,859.679 |
Tax Payables
| 11,065 | 6,984 | 11,268 | 6,847 | 9,750 | 6,584 | 9,330 | 5,193 | 6,783 | 3,940 | 4,884 | 2,496 | 5,244 | 3,109 | 8,720 | 4,220 | 9,729 | 7,831 | 7,150 | 4,033 | 8,451 | 5,671 | 7,721 | 4,548 | 8,677 | 5,277 | 7,961 | 4,588 | 8,430 | 5,433 | 7,815 | 4,274 | 8,435 | 5,325 | 7,778 | 5,244 | 8,853 | 5,270 | 9,815 | 6,942 | 9,684 | 5,796 | 7,113.474 | 3,881.512 | 7,389.522 | 4,142.872 | 7,455.27 | 4,579.549 | 7,375.224 | 4,095.971 | 6,513.447 | 2,572.084 | 5,269.099 | 2,854.192 | 5,534.427 | 3,134.627 | 5,319.161 | 3,272.985 | 6,447.847 | 3,274.643 | 5,199.495 | 2,915.8 |
Deferred Revenue
| 909 | 1,008 | 1,074 | 10,325 | 12,594 | 9,957 | 11,915 | 8,393 | 9,143 | 6,543 | 6,299 | 4,669 | 6,604 | 5,222 | 10,105 | 6,131 | 10,915 | 9,643 | 8,377 | 5,964 | 9,657 | 7,496 | 9,020 | 6,521 | 9,888 | 7,197 | 9,220 | 6,542 | 9,612 | 7,273 | 9,069 | 6,050 | 9,584 | 7,143 | 9,052 | 6,982 | 9,928 | 6,816 | 10,822 | 8,453 | 10,911 | 7,165 | 8,029.571 | 5,239.586 | 8,264.821 | 5,450.276 | 8,293.885 | 5,806.414 | 8,106.121 | 5,107.381 | 7,105.002 | 3,562.091 | 5,857.147 | 3,758.713 | 6,016.209 | 3,987.141 | 5,800.1 | 4,106.52 | 6,917.75 | 4,119.147 | 5,683.512 | 3,695.43 |
Other Current Liabilities
| 24,586 | 22,872 | 26,255 | 12,104 | 10,682 | 12,380 | 9,281 | 10,763 | 9,228 | 10,809 | 9,525 | 10,838 | 8,417 | 10,264 | 10,558 | 11,839 | 9,747 | 8,856 | 9,119 | 10,207 | 8,997 | 10,751 | 9,267 | 10,119 | 7,819 | 9,011 | 6,784 | 8,048 | 7,193 | 8,801 | 7,402 | 8,355 | 6,851 | 8,081 | 7,665 | 8,225 | 6,993 | 8,129 | 7,995 | 7,549 | 6,472 | 6,486 | 5,722.298 | 5,438.418 | 4,748.461 | 5,406.003 | 4,114.604 | 4,607.984 | 4,065.341 | 4,499.655 | 3,707.19 | 4,030.169 | 3,640.828 | 4,193.566 | 3,267.714 | 3,558.093 | 2,922.723 | 3,783.602 | 3,926.036 | 3,118.77 | 2,652.998 | 3,365.499 |
Total Current Liabilities
| 53,962 | 52,239 | 43,972 | 51,072 | 44,540 | 49,506 | 43,613 | 52,294 | 41,026 | 40,565 | 31,268 | 33,380 | 30,843 | 34,644 | 37,145 | 34,833 | 37,085 | 34,883 | 37,170 | 41,936 | 38,330 | 41,066 | 35,580 | 36,889 | 36,091 | 40,134 | 34,924 | 35,901 | 33,286 | 38,598 | 30,875 | 31,525 | 31,047 | 35,557 | 31,975 | 37,821 | 34,181 | 39,818 | 41,070 | 40,718 | 33,829 | 34,925 | 27,362.478 | 30,146.611 | 28,707.453 | 26,739.485 | 25,960.88 | 29,485.297 | 26,555.325 | 25,427.277 | 23,682.176 | 30,048.062 | 31,806.173 | 35,221.258 | 25,958.964 | 27,787.432 | 23,978.958 | 26,625.529 | 26,869.376 | 25,619.864 | 24,206.301 | 27,562.739 |
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 | 7,660 | 7,680 | 33,060 | 33,500 | 34,000 | 34,000 | 34,500 | 34,500 | 35,000 | 35,001.4 | 35,501.4 | 35,502.8 | 3,002.8 | 3,010.383 | 3,504.2 | 3,505.6 | 4,009.8 | 4,009.8 | 9,009.8 | 1,261.2 | 5,011.2 | 5,012.6 | 5,012.6 | 5,000 | 5,000 | 5,000 | 5,000 |
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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 3,265 | 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 Non-Current Liabilities
| 1,647 | 1,760 | 1,708 | 1,954 | 1,875 | 1,805 | -1,999 | 1,806 | 1,578 | 1,788 | 1,573 | 1,954 | 1,943 | 1,877 | 1,746 | 2,271 | 2,202 | 2,101 | 2,107 | 2,024 | 2,002 | 2,117 | 2,050 | 2,143 | 2,061 | 2,092 | 2,269 | 2,504 | 2,486 | 2,615 | 2,963 | 2,602 | 2,635 | 2,870 | 2,951 | 3,344 | 3,609 | 3,509 | 3,558 | 3,121 | 2,997 | 3,014 | 3,099.372 | 3,270.676 | 3,614.279 | 3,203.46 | 2,931.059 | 2,247.191 | 2,174.101 | 802.137 | 780.017 | 2,041.835 | 2,181.789 | 1,900.882 | 438.693 | 491.482 | 456.034 | 447.656 | 442.137 | 427.287 | 397.833 | 373.859 |
Total Non-Current Liabilities
| 1,647 | 1,760 | 1,708 | 1,954 | 1,875 | 1,805 | 1,266 | 1,806 | 1,578 | 1,788 | 1,573 | 1,954 | 1,943 | 1,877 | 1,746 | 2,271 | 2,202 | 2,101 | 2,107 | 2,024 | 2,002 | 2,117 | 2,050 | 2,143 | 2,061 | 2,092 | 2,269 | 2,504 | 2,486 | 2,615 | 2,963 | 2,602 | 2,635 | 2,870 | 2,951 | 11,004 | 11,289 | 36,569 | 37,058 | 37,121 | 36,997 | 37,514 | 37,599.372 | 38,270.676 | 38,615.679 | 38,704.86 | 38,433.859 | 5,249.991 | 5,184.484 | 4,306.337 | 4,285.617 | 6,051.635 | 6,191.589 | 10,910.682 | 1,699.893 | 5,502.682 | 5,468.634 | 5,460.256 | 5,442.137 | 5,427.287 | 5,397.833 | 5,373.859 |
Total Liabilities
| 55,609 | 53,999 | 45,680 | 53,026 | 46,415 | 51,311 | 44,879 | 54,100 | 42,604 | 42,353 | 32,841 | 35,334 | 32,786 | 36,521 | 38,891 | 37,104 | 39,287 | 36,984 | 39,277 | 43,960 | 40,332 | 43,183 | 37,630 | 39,032 | 38,152 | 42,226 | 37,193 | 38,405 | 35,772 | 41,213 | 33,838 | 34,127 | 33,682 | 38,427 | 34,926 | 48,825 | 45,470 | 76,387 | 78,128 | 77,839 | 70,826 | 72,439 | 64,961.85 | 68,417.287 | 67,323.132 | 65,444.345 | 64,394.739 | 34,735.288 | 31,739.809 | 29,733.614 | 27,967.793 | 36,099.697 | 37,997.762 | 46,131.94 | 27,658.857 | 33,290.114 | 29,447.592 | 32,085.785 | 32,311.513 | 31,047.151 | 29,604.134 | 32,936.598 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 24,114 | 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
| 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 19,972 | 16,152 | 16,142 | 3,702 | 3,482 | 3,482 | 3,482 | 3,482 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 | 3,482.93 |
Retained Earnings
| 284,810 | 273,774 | 269,829 | 259,627 | 257,878 | 248,742 | 244,387 | 234,837 | 234,464 | 228,164 | 228,162 | 225,175 | 228,259 | 223,169 | 224,811 | 215,867 | 218,143 | 213,659 | 219,616 | 212,902 | 214,257 | 206,737 | 205,591 | 198,267 | 197,593 | 190,248 | 186,448 | 178,962 | 177,766 | 171,184 | 166,637 | 160,427 | 159,460 | 152,864 | 148,175 | 142,318 | 141,559 | 134,816 | 131,413 | 126,329 | 124,190 | 117,896 | 112,310.302 | 107,335.422 | 104,826.87 | 99,581.02 | 96,311.831 | 92,778.94 | 90,562.157 | 85,336.377 | 82,402.496 | 77,204.2 | 75,134.834 | 71,747.291 | 70,340.159 | 65,542.112 | 60,969.834 | 57,104.848 | 77,146.432 | 72,774.312 | 70,891.904 | 67,437.983 |
Accumulated Other Comprehensive Income/Loss
| 30,741 | 28,292 | 25,602 | 25,577 | 23,373 | 18,345 | 20,694 | 20,451 | 21,115 | 15,588 | 11,122 | 10,726 | 12,266 | 12,652 | 8,800 | 10,511 | 7,958 | 6,887 | 7,036 | 5,015 | 6,190 | 8,316 | 8,835 | 10,180 | 8,611 | 8,481 | 11,308 | 9,074 | 8,714 | 9,394 | 8,888 | 5,332 | 4,970 | 8,715 | 11,008 | 10,329 | 12,869 | 12,429 | 12,698 | 9,771 | 7,775 | 7,274 | 8,266 | 5,496 | 4,679 | 3,880 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1 | 24,042 | 24,042 | 24,040 | 24,039 | 24,039 | 24,040 | 24,040 | 24,040 | 24,041 | 24,041 | 24,042 | 24,042 | 24,042 | 24,040 | 24,040 | 24,040 | 24,040 | 24,040 | 24,040 | 23,976 | 23,976 | 23,975 | 23,975 | 23,975 | 23,975 | 23,975 | 23,975 | 23,976 | 23,975 | 23,975 | 23,975 | 23,975 | 23,975 | 23,974 | 20,155 | 20,144 | 7,706 | 7,487 | 7,487 | 7,487 | 7,487 | 7,487.226 | 7,487.188 | 7,487.204 | 7,487.782 | 9,679.305 | 6,373.791 | 6,293.003 | 6,836.262 | 6,050.094 | 5,897.081 | 7,125.131 | 7,212.091 | 6,590.046 | 6,759.004 | 6,844.412 | 7,105.774 | -15,297.885 | -15,340.798 | -15,331.143 | -15,368.202 |
Total Shareholders Equity
| 359,638 | 346,080 | 339,445 | 329,216 | 325,262 | 311,098 | 309,093 | 299,300 | 299,591 | 287,765 | 283,297 | 279,915 | 284,539 | 279,835 | 277,623 | 270,390 | 270,113 | 264,558 | 270,664 | 261,929 | 264,395 | 259,001 | 258,373 | 252,394 | 250,151 | 242,676 | 241,703 | 231,983 | 230,428 | 224,525 | 219,472 | 209,706 | 208,377 | 205,526 | 203,129 | 188,954 | 190,714 | 158,653 | 155,080 | 147,069 | 142,934 | 136,139 | 131,546.458 | 123,801.54 | 120,476.004 | 114,431.732 | 109,474.066 | 102,635.661 | 100,338.09 | 95,655.569 | 91,935.52 | 86,584.211 | 85,742.895 | 82,442.312 | 80,413.135 | 75,784.046 | 71,297.176 | 67,693.552 | 65,331.477 | 60,916.444 | 59,043.691 | 55,552.711 |
Total Equity
| 362,104 | 348,431 | 341,654 | 331,441 | 327,443 | 313,061 | 310,971 | 301,237 | 301,519 | 289,474 | 284,879 | 281,384 | 285,982 | 281,292 | 278,941 | 271,643 | 271,305 | 265,744 | 271,807 | 262,986 | 265,451 | 260,043 | 259,311 | 253,310 | 250,994 | 243,509 | 242,504 | 232,716 | 231,121 | 225,205 | 220,078 | 210,238 | 208,872 | 206,061 | 203,649 | 189,455 | 191,233 | 159,149 | 155,533 | 147,482 | 143,320 | 136,512 | 131,919.182 | 124,140.858 | 120,761.483 | 114,738.812 | 109,764.682 | 102,922.029 | 100,634.994 | 95,988.359 | 92,236.148 | 86,881.577 | 86,077.229 | 82,781.672 | 83,428.195 | 78,494.203 | 73,157.367 | 69,745.588 | 67,088.999 | 62,285.165 | 60,198.586 | 56,466.963 |
Total Liabilities & Shareholders Equity
| 417,713 | 402,430 | 387,334 | 384,467 | 373,858 | 364,372 | 355,850 | 355,337 | 344,123 | 331,827 | 317,720 | 316,718 | 318,768 | 317,813 | 317,832 | 308,747 | 310,592 | 302,728 | 311,084 | 306,946 | 305,783 | 303,226 | 296,941 | 292,342 | 289,146 | 285,735 | 279,697 | 271,121 | 266,893 | 266,418 | 253,916 | 244,365 | 242,554 | 244,488 | 238,575 | 238,280 | 236,703 | 235,536 | 233,661 | 225,321 | 214,146 | 208,951 | 196,881.032 | 192,558.145 | 188,084.615 | 180,183.157 | 174,159.421 | 137,657.317 | 132,374.803 | 125,721.973 | 120,203.941 | 122,981.274 | 124,074.991 | 128,913.612 | 111,087.052 | 111,784.317 | 102,604.959 | 101,831.373 | 99,400.512 | 93,332.316 | 89,802.72 | 89,403.561 |