Sojitz Corporation
TSE:2768.T
3127 (JPY) • At close November 14, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 191,688 | 207,957 | 196,275 | 223,281 | 226,186 | 245,478 | 247,286 | 225,642 | 269,274 | 252,869 | 271,651 | 233,561 | 254,210 | 282,534 | 287,597 | 265,662 | 315,423 | 301,956 | 272,651 | 274,041 | 296,606 | 289,170 | 285,687 | 285,266 | 306,092 | 278,050 | 305,241 | 302,962 | 308,403 | 300,088 | 308,632 | 344,414 | 302,703 | 333,411 | 344,414 | 334,845 | 361,312 | 397,258 | 403,748 | 414,467 | 417,905 | 406,915 | 420,658 | 428,011 | 428,050 | 440,445 | 424,371 | 419,924 | 412,402 | 390,972 | 442,706 | 376,317 | 399,475 | 392,417 | 415,694 | 405,996 | 430,773 | 431,408 | 455,728 | 431,165 | 447,488 | 421,629 | 395,971 |
Short Term Investments
| 7,767 | 9,954 | 13,139 | 18,793 | 9,898 | 11,277 | 6,991 | 17,248 | 4,725 | 16,954 | 10,782 | 15,367 | 12,692 | 8,601 | 10,059 | 18,090 | 15,073 | 5,767 | 7,433 | 11,411 | 5,904 | 2,402 | 2,922 | 2,863 | 2,844 | 3,408 | 2,788 | 8,067 | 7,461 | 5,539 | 5,728 | 6,657 | 5,252 | 6,493 | 6,657 | 7,490 | 7,407 | 6,478 | 5,464 | 6,095 | 5,075 | 4,549 | 4,362 | 9,238 | 10,659 | 9,571 | 9,313 | 100 | 768 | 3,285 | 1,297 | 9,014 | 9,465 | 7,968 | 5,437 | 12,840 | 7,892 | 6,560 | 6,131 | 4,805 | 5,593 | 2,123 | 4,357 |
Cash and Short Term Investments
| 199,455 | 217,911 | 209,414 | 242,074 | 236,084 | 256,755 | 254,277 | 242,890 | 273,999 | 269,823 | 282,433 | 248,928 | 266,902 | 291,135 | 297,656 | 283,752 | 330,496 | 307,723 | 280,084 | 285,452 | 302,510 | 291,572 | 288,609 | 288,129 | 308,936 | 281,458 | 308,029 | 311,029 | 315,864 | 305,627 | 314,360 | 351,071 | 307,955 | 339,904 | 351,071 | 342,335 | 368,719 | 403,736 | 409,212 | 420,562 | 422,980 | 411,464 | 425,020 | 437,249 | 438,709 | 450,016 | 433,684 | 420,024 | 413,170 | 394,257 | 444,003 | 385,331 | 408,940 | 400,385 | 421,131 | 418,836 | 438,665 | 437,968 | 461,859 | 435,970 | 453,081 | 423,752 | 400,328 |
Net Receivables
| 826,488 | 916,554 | 826,972 | 801,498 | 774,806 | 773,039 | 794,898 | 921,890 | 892,680 | 864,078 | 791,466 | 721,150 | 698,836 | 683,372 | 636,186 | 632,097 | 564,602 | 599,422 | 638,207 | 674,310 | 664,823 | 682,561 | 690,678 | 766,659 | 747,737 | 789,314 | 549,789 | 599,037 | 594,221 | 554,018 | 563,458 | 0 | 459,722 | 473,110 | 496,156 | 543,517 | 500,394 | 524,179 | 559,291 | 588,145 | 539,661 | 519,351 | 524,826 | 544,401 | 491,316 | 514,351 | 508,690 | 488,309 | 459,079 | 481,973 | 500,952 | 530,441 | 514,388 | 526,219 | 502,800 | 521,223 | 483,239 | 495,733 | 483,660 | 533,170 | 505,353 | 547,593 | 698,951 |
Inventory
| 294,674 | 301,266 | 288,302 | 304,815 | 289,043 | 304,234 | 280,982 | 299,782 | 318,517 | 296,731 | 232,788 | 225,448 | 224,791 | 238,534 | 187,891 | 176,295 | 183,821 | 210,237 | 213,385 | 220,875 | 213,262 | 220,111 | 220,621 | 206,982 | 206,944 | 193,439 | 396,020 | 401,765 | 335,797 | 295,403 | 271,327 | 237,111 | 227,313 | 228,286 | 237,111 | 249,893 | 263,640 | 284,315 | 270,274 | 275,948 | 311,088 | 300,145 | 301,979 | 281,007 | 298,654 | 293,077 | 291,848 | 271,381 | 285,008 | 284,994 | 270,645 | 258,085 | 274,480 | 259,963 | 243,210 | 231,230 | 231,935 | 270,514 | 248,629 | 294,179 | 332,459 | 382,899 | 435,841 |
Other Current Assets
| 148,217 | 143,699 | 137,833 | 91,196 | 148,956 | 131,475 | 114,383 | 109,533 | 96,598 | 101,833 | 87,533 | 92,350 | 69,135 | 67,918 | 73,670 | 74,989 | 72,057 | 80,462 | 85,788 | 72,899 | 69,791 | 74,991 | 67,742 | 73,722 | 69,409 | 123,621 | 122,459 | 128,510 | 121,912 | 114,658 | 80,602 | 49,019 | 70,371 | 68,117 | 62,006 | 63,459 | 69,777 | 81,565 | 84,720 | 72,745 | 66,423 | 63,173 | 69,999 | 61,882 | 58,058 | 54,455 | 56,956 | 74,426 | 76,373 | 82,072 | 122,996 | 86,059 | 99,151 | 90,202 | 118,925 | 93,265 | 94,340 | 87,811 | 91,129 | 104,010 | 111,043 | 118,928 | 129,012 |
Total Current Assets
| 1,468,834 | 1,579,430 | 1,462,521 | 1,439,583 | 1,448,889 | 1,465,503 | 1,444,540 | 1,574,095 | 1,581,794 | 1,532,465 | 1,394,220 | 1,287,876 | 1,259,664 | 1,280,959 | 1,195,403 | 1,167,133 | 1,150,976 | 1,197,844 | 1,217,464 | 1,253,536 | 1,250,386 | 1,269,235 | 1,267,650 | 1,335,492 | 1,333,026 | 1,387,832 | 1,376,297 | 1,440,341 | 1,367,794 | 1,269,706 | 1,229,747 | 1,146,344 | 1,065,361 | 1,109,417 | 1,146,344 | 1,199,204 | 1,202,530 | 1,293,795 | 1,323,497 | 1,357,400 | 1,340,152 | 1,294,133 | 1,321,824 | 1,324,539 | 1,286,737 | 1,311,899 | 1,291,178 | 1,254,140 | 1,233,630 | 1,243,296 | 1,298,151 | 1,259,916 | 1,296,959 | 1,276,769 | 1,266,629 | 1,264,554 | 1,248,179 | 1,292,026 | 1,285,277 | 1,367,329 | 1,401,936 | 1,473,172 | 1,664,132 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 330,274 | 349,964 | 331,887 | 292,856 | 294,399 | 284,996 | 261,017 | 264,816 | 287,779 | 285,422 | 271,177 | 261,727 | 257,533 | 263,091 | 264,113 | 246,235 | 233,717 | 237,983 | 232,131 | 268,719 | 260,714 | 256,225 | 192,902 | 186,306 | 188,749 | 181,280 | 172,135 | 180,905 | 181,030 | 172,985 | 172,201 | 186,957 | 174,370 | 177,922 | 186,957 | 214,247 | 213,666 | 219,730 | 217,912 | 241,236 | 225,598 | 217,852 | 213,934 | 238,871 | 230,325 | 235,704 | 223,196 | 239,458 | 228,127 | 228,179 | 233,260 | 226,284 | 223,873 | 223,103 | 215,774 | 206,305 | 210,330 | 216,898 | 222,664 | 206,516 | 210,771 | 209,718 | 216,686 |
Goodwill
| 133,632 | 141,007 | 132,597 | 122,797 | 108,172 | 106,006 | 85,731 | 85,589 | 90,679 | 88,985 | 82,522 | 84,512 | 64,851 | 67,480 | 67,201 | 66,946 | 66,722 | 67,454 | 66,496 | 65,904 | 65,295 | 65,859 | 66,198 | 65,779 | 66,250 | 66,237 | 65,842 | 74,103 | 68,198 | 57,922 | 57,594 | 53,055 | 52,347 | 52,618 | 53,055 | 57,884 | 55,958 | 50,243 | 50,164 | 51,926 | 51,312 | 50,684 | 46,264 | 46,237 | 45,971 | 45,788 | 45,725 | 41,027 | 42,155 | 43,362 | 44,612 | 48,290 | 49,383 | 50,268 | 51,474 | 50,856 | 52,035 | 53,191 | 54,305 | 55,598 | 56,171 | 60,685 | 62,261 |
Intangible Assets
| 91,901 | 97,688 | 92,170 | 80,197 | 80,528 | 83,330 | 70,834 | 92,151 | 94,786 | 91,167 | 85,031 | 64,411 | 62,437 | 61,871 | 61,498 | 59,440 | 47,420 | 46,867 | 43,366 | 52,142 | 49,098 | 47,479 | 49,145 | 45,866 | 48,128 | 46,272 | 44,057 | 32,272 | 34,209 | 33,591 | 34,148 | 38,829 | 34,212 | 34,983 | 38,829 | 44,892 | 49,468 | 53,865 | 53,882 | 61,619 | 59,597 | 60,147 | 60,958 | 58,003 | 58,469 | 59,888 | 71,852 | 83,871 | 75,414 | 75,069 | 79,884 | 76,827 | 85,724 | 82,342 | 81,120 | 59,439 | 59,450 | 62,424 | 60,139 | 59,731 | 61,504 | 54,170 | 76,307 |
Goodwill and Intangible Assets
| 225,533 | 238,695 | 224,767 | 202,994 | 188,700 | 189,336 | 156,565 | 177,740 | 185,465 | 180,152 | 167,553 | 148,923 | 127,288 | 129,351 | 128,699 | 126,386 | 114,142 | 114,321 | 109,862 | 118,046 | 114,393 | 113,338 | 115,343 | 111,645 | 114,378 | 112,509 | 109,899 | 106,375 | 102,407 | 91,513 | 91,742 | 91,884 | 86,559 | 87,601 | 91,884 | 102,776 | 105,426 | 104,108 | 104,046 | 113,545 | 110,909 | 110,831 | 107,222 | 104,240 | 104,440 | 105,676 | 117,577 | 124,898 | 117,569 | 118,431 | 124,496 | 125,117 | 135,107 | 132,610 | 132,594 | 110,295 | 111,485 | 115,615 | 114,444 | 115,329 | 117,675 | 114,855 | 138,568 |
Long Term Investments
| 880,569 | 774,155 | 846,210 | 841,948 | 700,738 | 814,038 | 682,729 | 705,516 | 739,977 | 835,115 | 820,119 | 803,752 | 797,493 | 616,867 | 580,787 | 537,019 | 530,341 | 542,227 | 547,282 | 580,854 | 568,825 | 583,176 | 594,296 | 585,456 | 601,489 | 581,418 | 587,445 | 598,988 | 571,394 | 565,394 | 553,956 | 544,558 | 519,556 | 517,254 | 544,558 | 565,545 | 553,292 | 565,049 | 563,382 | 537,283 | 496,131 | 472,826 | 466,024 | 437,831 | 417,752 | 401,618 | 385,098 | 298,156 | 316,265 | 324,861 | 344,534 | 318,284 | 330,081 | 354,963 | 361,606 | 352,927 | 357,982 | 362,814 | 374,999 | 350,283 | 367,605 | 349,343 | 396,620 |
Tax Assets
| 10,120 | 9,448 | 11,478 | 8,667 | 8,764 | 9,215 | 6,609 | 8,774 | 8,954 | 8,767 | 8,607 | 6,886 | 8,054 | 8,055 | 7,890 | 5,023 | 5,608 | 5,602 | 7,300 | 6,146 | 6,683 | 6,483 | 6,192 | 5,022 | 4,790 | 4,288 | 4,630 | 6,752 | 8,291 | 8,725 | 8,650 | 7,507 | 5,687 | 5,234 | 7,507 | 9,097 | 8,823 | 8,987 | 9,227 | 10,181 | 10,770 | 11,155 | 11,329 | 7,849 | 8,407 | 7,302 | 9,461 | 17,776 | 21,900 | 23,923 | 22,442 | 24,195 | 48,886 | 48,178 | 52,881 | 60,653 | 61,657 | 62,855 | 61,432 | 59,009 | 57,478 | 64,137 | 49,894 |
Other Non-Current Assets
| 6,421 | 124,136 | 10,010 | 6,557 | 133,229 | 0 | 109,378 | 124,619 | 129,463 | 0 | 0 | 0 | 0 | 151,052 | 123,216 | 121,637 | 119,886 | 109,981 | 116,240 | 124,701 | 120,173 | 120,029 | 120,671 | 98,917 | 98,976 | 99,502 | 99,941 | 122,410 | 91,380 | 82,256 | 82,164 | 79,415 | 72,588 | 75,608 | 79,415 | 82,487 | 76,698 | 78,613 | 79,288 | 80,863 | 85,788 | 87,257 | 99,898 | 118,543 | 117,803 | 120,910 | 123,536 | 119,884 | 89,022 | 93,233 | 97,713 | 101,351 | 103,811 | 102,133 | 87,476 | 91,467 | 85,298 | 100,926 | 102,102 | 102,421 | 109,798 | 101,733 | 113,456 |
Total Non-Current Assets
| 1,452,917 | 1,496,398 | 1,424,352 | 1,353,022 | 1,325,830 | 1,297,585 | 1,216,298 | 1,281,465 | 1,351,638 | 1,309,456 | 1,267,456 | 1,221,288 | 1,190,368 | 1,168,416 | 1,104,705 | 1,036,300 | 1,003,694 | 1,010,114 | 1,012,815 | 1,098,466 | 1,070,788 | 1,079,251 | 1,029,404 | 987,346 | 1,008,382 | 978,997 | 974,050 | 1,015,430 | 954,502 | 920,873 | 908,713 | 910,321 | 858,760 | 863,619 | 910,321 | 974,152 | 957,905 | 976,487 | 973,855 | 983,108 | 929,196 | 899,921 | 898,407 | 907,334 | 878,727 | 871,210 | 858,868 | 800,172 | 772,883 | 788,627 | 822,445 | 795,231 | 841,758 | 860,987 | 850,331 | 821,647 | 826,752 | 859,108 | 875,641 | 833,558 | 863,327 | 839,786 | 915,224 |
Total Assets
| 2,921,751 | 3,075,828 | 2,886,873 | 2,792,605 | 2,774,724 | 2,763,092 | 2,660,843 | 2,855,566 | 2,933,438 | 2,841,927 | 2,661,680 | 2,509,173 | 2,450,036 | 2,449,380 | 2,300,115 | 2,203,439 | 2,154,676 | 2,207,965 | 2,230,285 | 2,352,010 | 2,321,180 | 2,348,493 | 2,297,059 | 2,322,838 | 2,341,413 | 2,366,835 | 2,350,351 | 2,455,777 | 2,322,301 | 2,190,585 | 2,138,466 | 2,056,670 | 1,924,124 | 1,973,040 | 2,056,670 | 2,173,362 | 2,160,440 | 2,270,287 | 2,297,358 | 2,340,513 | 2,269,352 | 2,194,060 | 2,220,236 | 2,231,875 | 2,165,469 | 2,183,114 | 2,150,050 | 2,054,315 | 2,006,513 | 2,031,923 | 2,120,596 | 2,055,147 | 2,138,717 | 2,137,756 | 2,116,960 | 2,086,201 | 2,074,931 | 2,151,134 | 2,160,918 | 2,200,887 | 2,265,263 | 2,312,958 | 2,579,356 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 551,515 | 707,310 | 663,135 | 644,783 | 634,867 | 566,909 | 579,252 | 676,219 | 622,037 | 612,153 | 545,963 | 543,487 | 539,706 | 520,814 | 475,978 | 482,709 | 444,199 | 446,896 | 481,768 | 562,032 | 562,174 | 562,078 | 582,296 | 580,242 | 610,359 | 568,641 | 654,138 | 570,449 | 563,656 | 481,123 | 483,049 | 439,245 | 413,773 | 435,511 | 439,245 | 512,560 | 458,696 | 466,831 | 490,865 | 554,481 | 498,058 | 482,400 | 514,585 | 514,097 | 506,744 | 533,397 | 515,989 | 444,994 | 438,969 | 432,721 | 557,198 | 451,941 | 423,766 | 430,093 | 521,682 | 415,739 | 403,995 | 394,816 | 377,468 | 397,759 | 403,452 | 418,811 | 546,685 |
Short Term Debt
| 239,525 | 237,229 | 183,478 | 174,969 | 194,264 | 256,664 | 185,080 | 172,655 | 209,537 | 242,274 | 248,643 | 154,595 | 169,441 | 201,826 | 175,371 | 156,011 | 156,886 | 208,653 | 202,084 | 185,644 | 171,276 | 181,607 | 149,693 | 186,136 | 136,906 | 158,730 | 115,964 | 226,310 | 162,747 | 168,028 | 160,640 | 168,264 | 136,233 | 137,452 | 171,518 | 180,495 | 212,775 | 245,562 | 209,772 | 216,408 | 212,811 | 205,479 | 227,216 | 218,374 | 209,041 | 227,149 | 258,375 | 302,975 | 328,424 | 350,359 | 319,524 | 363,144 | 383,876 | 316,069 | 309,656 | 304,286 | 280,650 | 296,471 | 306,772 | 365,423 | 381,031 | 428,977 | 446,515 |
Tax Payables
| 0 | 8,094 | 8,900 | 7,818 | 8,368 | 19,997 | 20,633 | 19,092 | 19,260 | 25,633 | 19,007 | 5,526 | 5,527 | 5,404 | 5,851 | 4,728 | 4,783 | 4,331 | 6,572 | 4,687 | 4,762 | 8,603 | 10,775 | 7,237 | 7,613 | 11,240 | 13,632 | 9,312 | 7,264 | 6,241 | 9,190 | 6,630 | 4,980 | 3,998 | 6,630 | 4,486 | 5,406 | 4,543 | 7,570 | 5,197 | 4,875 | 3,833 | 8,038 | 6,260 | 5,651 | 6,181 | 7,038 | 5,940 | 7,009 | 6,195 | 8,850 | 4,028 | 4,963 | 6,686 | 6,591 | 4,067 | 4,187 | 4,458 | 5,949 | 3,837 | 3,902 | 7,230 | 9,132 |
Deferred Revenue
| 8,064 | 8,094 | 8,900 | 7,818 | 39,963 | 51,208 | 47,810 | 34,022 | 37,304 | 44,175 | 31,758 | 23,397 | 21,229 | 18,849 | 15,270 | 11,307 | 9,788 | 9,627 | 13,786 | 10,619 | 10,747 | 13,540 | 14,312 | 13,434 | 14,293 | 17,062 | 23,277 | 19,087 | 16,076 | 11,821 | 15,084 | 12,971 | 12,801 | 14,223 | 12,971 | 12,719 | 14,108 | 14,619 | 27,504 | 20,354 | 16,763 | 10,210 | 15,645 | 18,835 | 19,641 | 25,268 | 24,409 | 9,444 | 13,330 | 9,786 | 15,191 | 10,027 | 11,165 | 10,137 | 12,582 | 7,229 | 9,798 | 7,674 | 11,490 | 7,179 | 9,455 | 13,330 | 13,864 |
Other Current Liabilities
| 133,870 | 110,188 | 100,137 | 74,481 | 45,529 | 26,699 | 11,236 | 36,445 | 15,979 | 2,838 | 20,498 | 51,897 | 47,383 | 48,929 | 47,014 | 49,629 | 54,651 | 43,581 | 36,360 | 44,236 | 49,306 | 39,286 | 50,022 | 53,702 | 55,078 | 46,578 | 15,630 | 49,676 | 59,690 | 54,876 | 34,701 | 59,637 | 53,681 | 52,083 | 30,441 | 45,670 | 50,583 | 48,756 | 17,323 | 49,638 | 58,579 | 52,968 | 46,366 | 43,536 | 45,418 | 65,449 | 67,524 | 144,921 | 135,853 | 143,703 | 61,850 | 151,278 | 165,017 | 161,785 | 52,615 | 148,565 | 136,464 | 146,557 | 151,344 | 150,861 | 153,938 | 184,839 | 190,062 |
Total Current Liabilities
| 932,974 | 1,079,009 | 973,450 | 909,869 | 954,586 | 952,688 | 891,821 | 953,363 | 941,421 | 971,248 | 897,627 | 796,773 | 798,988 | 809,267 | 734,754 | 715,691 | 680,095 | 722,715 | 754,356 | 817,837 | 809,012 | 818,654 | 807,098 | 840,751 | 824,249 | 802,251 | 845,918 | 874,834 | 809,433 | 722,089 | 717,748 | 673,776 | 621,468 | 643,373 | 673,776 | 756,059 | 741,568 | 780,311 | 780,538 | 846,078 | 791,183 | 754,890 | 811,850 | 801,125 | 786,495 | 832,176 | 848,926 | 898,830 | 910,255 | 932,978 | 947,422 | 970,391 | 977,622 | 914,633 | 890,544 | 872,657 | 825,296 | 842,302 | 841,533 | 917,880 | 942,323 | 1,039,857 | 1,192,394 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 871,600 | 863,141 | 828,315 | 824,798 | 763,382 | 766,054 | 770,033 | 886,808 | 957,370 | 903,068 | 887,546 | 891,901 | 852,125 | 857,228 | 816,334 | 778,231 | 780,174 | 790,043 | 770,157 | 780,901 | 776,359 | 787,716 | 723,625 | 755,564 | 768,853 | 851,149 | 799,105 | 857,960 | 819,868 | 795,683 | 767,390 | 754,434 | 731,194 | 754,866 | 759,279 | 741,246 | 757,685 | 802,246 | 834,527 | 815,271 | 851,617 | 868,068 | 838,060 | 855,848 | 855,094 | 849,986 | 818,632 | 738,764 | 646,567 | 712,439 | 771,018 | 723,086 | 743,499 | 790,256 | 806,645 | 800,354 | 838,437 | 879,333 | 886,745 | 859,268 | 864,989 | 857,981 | 891,634 |
Deferred Revenue Non-Current
| 84,757 | 88,412 | 85,749 | 62,065 | 87,554 | 88,360 | 80,947 | 84,089 | 86,391 | 83,993 | 80,201 | 74,689 | 69,423 | 69,408 | 70,413 | 65,853 | 65,443 | 66,115 | 63,680 | 71,788 | 70,659 | 70,788 | 73,687 | 53,727 | 53,106 | 51,449 | 50,409 | 52,391 | 50,408 | 50,945 | 49,886 | 52,373 | 48,902 | 51,558 | 52,373 | 53,715 | 55,739 | 56,658 | 55,528 | 55,501 | 52,025 | 50,549 | 49,899 | 50,684 | 47,132 | 47,814 | 46,750 | 16,168 | 15,055 | 15,038 | 14,880 | 14,332 | 14,047 | 13,912 | 13,969 | 13,834 | 13,596 | 13,335 | 14,211 | 14,580 | 15,663 | 17,046 | 17,582 |
Deferred Tax Liabilities Non-Current
| 38,905 | 39,984 | 38,093 | 32,131 | 35,252 | 35,261 | 26,042 | 31,468 | 33,819 | 33,130 | 31,734 | 28,771 | 26,406 | 25,480 | 20,470 | 15,817 | 10,800 | 12,787 | 11,247 | 20,824 | 16,135 | 15,894 | 19,802 | 19,997 | 23,966 | 21,916 | 20,946 | 24,313 | 24,045 | 22,327 | 19,698 | 18,891 | 13,450 | 12,171 | 18,891 | 31,342 | 27,626 | 34,254 | 32,631 | 33,543 | 27,689 | 23,768 | 20,143 | 23,206 | 19,312 | 16,661 | 17,127 | 20,928 | 19,102 | 20,267 | 21,292 | 19,115 | 21,971 | 20,837 | 19,783 | 16,356 | 15,095 | 16,754 | 15,687 | 17,275 | 18,694 | 16,573 | 17,141 |
Other Non-Current Liabilities
| 3,425 | 132,081 | 129,477 | 97,960 | 12,086 | 14,964 | 41,466 | 9,095 | 9,163 | 9,506 | 32,428 | 8,006 | 11,983 | 8,205 | 23,976 | 10,266 | 10,742 | 10,956 | 8,948 | 8,001 | 8,953 | 9,825 | 11,240 | 11,312 | 11,297 | 10,132 | 29,796 | 11,068 | 6,884 | 7,082 | 25,472 | 7,480 | 6,310 | 5,975 | 21,526 | 7,997 | 24,860 | 31,888 | 36,110 | 31,010 | 7,281 | 21,134 | 27,469 | 7,381 | 17,630 | 15,446 | 24,444 | 33,875 | -34,157 | 33,450 | 35,513 | 31,098 | 31,424 | 30,421 | 30,509 | 26,044 | 25,967 | 28,694 | 25,338 | 25,967 | 26,612 | 25,998 | 26,205 |
Total Non-Current Liabilities
| 998,687 | 995,222 | 957,792 | 954,889 | 898,274 | 904,639 | 892,446 | 1,011,460 | 1,086,743 | 1,029,697 | 1,000,175 | 1,003,367 | 959,937 | 960,321 | 910,723 | 870,167 | 867,159 | 879,901 | 854,032 | 881,514 | 872,106 | 884,223 | 828,354 | 840,600 | 857,222 | 934,646 | 879,310 | 945,732 | 901,205 | 876,037 | 842,748 | 833,178 | 799,856 | 824,358 | 833,178 | 834,042 | 838,284 | 890,792 | 926,165 | 901,782 | 938,418 | 939,751 | 915,428 | 937,073 | 919,856 | 913,246 | 889,826 | 809,735 | 780,111 | 781,194 | 842,703 | 787,631 | 810,941 | 855,426 | 870,906 | 856,588 | 893,095 | 938,116 | 941,981 | 917,090 | 925,958 | 917,598 | 952,562 |
Total Liabilities
| 1,931,661 | 2,074,231 | 1,931,242 | 1,864,758 | 1,852,860 | 1,857,327 | 1,784,267 | 1,964,823 | 2,028,164 | 2,000,945 | 1,897,802 | 1,800,140 | 1,758,925 | 1,769,588 | 1,645,477 | 1,585,858 | 1,547,254 | 1,602,616 | 1,608,388 | 1,699,351 | 1,681,118 | 1,702,877 | 1,635,452 | 1,681,351 | 1,681,471 | 1,736,897 | 1,725,228 | 1,820,566 | 1,710,638 | 1,598,126 | 1,560,496 | 1,506,954 | 1,421,324 | 1,467,731 | 1,506,954 | 1,590,101 | 1,579,852 | 1,671,103 | 1,706,703 | 1,747,860 | 1,729,601 | 1,694,641 | 1,727,278 | 1,738,198 | 1,706,351 | 1,745,422 | 1,738,752 | 1,708,565 | 1,690,366 | 1,714,172 | 1,790,125 | 1,758,022 | 1,788,563 | 1,770,059 | 1,761,450 | 1,729,245 | 1,718,391 | 1,780,418 | 1,783,514 | 1,834,970 | 1,868,281 | 1,957,455 | 2,144,956 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 71,679 | 0 | 0 | 0 | 0 | 692,779 | 0 | 0 | 0 | 622,669 | 591,267 | 571,674 | 561,329 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 | 160,339 |
Retained Earnings
| 520,468 | 498,477 | 490,013 | 458,609 | 447,305 | 429,672 | 422,193 | 407,470 | 382,634 | 346,300 | 314,913 | 295,320 | 284,897 | 262,538 | 250,039 | 235,243 | 232,780 | 225,408 | 233,151 | 217,041 | 219,070 | 205,152 | 204,600 | 190,897 | 183,942 | 167,060 | 155,437 | 145,687 | 135,049 | 121,057 | 111,149 | 81,245 | 91,470 | 84,603 | 81,245 | 73,137 | 66,282 | 56,710 | 49,731 | 64,698 | 52,411 | 42,592 | 33,538 | 38,061 | 29,758 | 21,800 | 13,053 | 159,551 | 153,119 | 151,637 | 151,706 | 142,020 | 167,672 | 164,370 | 159,358 | 157,298 | 154,422 | 151,713 | 146,489 | 145,855 | 160,807 | 142,157 | 151,289 |
Accumulated Other Comprehensive Income/Loss
| 207,125 | 241,383 | 199,189 | 191,530 | 194,097 | 172,153 | 138,637 | 165,287 | 203,313 | 178,696 | 136,745 | 103,009 | 96,302 | 96,859 | 77,773 | 52,164 | 45,463 | 50,425 | 49,778 | 87,628 | 71,946 | 90,415 | 107,576 | 101,497 | 126,314 | 115,857 | 124,350 | 149,519 | 137,395 | 137,251 | 132,682 | 121,908 | 76,548 | 85,791 | 132,416 | 166,204 | 169,591 | 196,085 | 194,557 | 180,814 | 141,924 | 116,617 | 119,618 | 115,561 | 91,203 | 78,990 | 62,827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3 | 71,584 | 74,535 | 86,834 | 86,763 | 102,768 | 116,544 | 116,066 | 116,043 | 116,030 | 116,015 | 116,015 | 116,093 | 125,425 | 130,960 | 130,937 | 130,912 | 130,892 | 135,855 | 142,776 | 145,856 | 145,819 | 145,780 | 145,740 | 145,700 | 146,338 | 146,338 | 146,339 | 146,340 | 146,340 | 146,343 | 278,769 | 146,352 | 146,353 | 146,353 | 146,353 | 146,355 | 146,355 | 146,356 | 146,356 | 146,357 | 146,357 | 146,358 | 146,361 | 146,368 | 225,359 | 209,197 | 158,836 | -23,251 | -18,883 | 145,894 | -34,378 | -6,913 | 17,098 | 171,010 | 14,071 | 16,620 | 33,916 | 45,589 | 35,113 | 50,466 | 16,495 | 80,382 |
Total Shareholders Equity
| 959,614 | 971,781 | 924,076 | 897,312 | 888,504 | 864,932 | 837,713 | 849,162 | 862,329 | 801,365 | 728,012 | 674,683 | 657,631 | 645,161 | 619,111 | 578,683 | 569,494 | 567,064 | 579,123 | 607,784 | 597,211 | 601,725 | 618,295 | 598,473 | 616,295 | 589,594 | 586,464 | 601,884 | 579,123 | 564,987 | 550,513 | 520,353 | 474,709 | 477,086 | 520,353 | 546,033 | 542,567 | 559,489 | 550,983 | 552,207 | 501,031 | 465,905 | 459,853 | 460,322 | 427,668 | 407,498 | 382,589 | 318,387 | 290,207 | 293,093 | 305,906 | 267,981 | 321,098 | 341,807 | 330,029 | 331,708 | 331,381 | 345,968 | 352,417 | 341,307 | 371,612 | 318,991 | 392,010 |
Total Equity
| 990,086 | 1,001,597 | 955,626 | 927,841 | 921,864 | 905,765 | 876,576 | 890,743 | 905,274 | 840,982 | 763,878 | 709,033 | 691,111 | 679,792 | 654,638 | 617,581 | 607,422 | 605,349 | 621,897 | 652,659 | 640,062 | 645,616 | 661,607 | 641,487 | 659,942 | 629,938 | 625,123 | 635,211 | 611,663 | 592,459 | 577,970 | 549,716 | 502,800 | 505,309 | 549,716 | 583,261 | 580,588 | 599,184 | 590,655 | 592,653 | 539,751 | 499,419 | 492,958 | 493,677 | 459,118 | 437,692 | 411,298 | 345,750 | 316,147 | 317,751 | 330,471 | 297,125 | 350,154 | 367,697 | 355,510 | 356,956 | 356,540 | 370,716 | 377,404 | 365,917 | 396,982 | 355,503 | 434,400 |
Total Liabilities & Shareholders Equity
| 2,921,751 | 3,075,828 | 2,886,873 | 2,792,599 | 2,774,724 | 2,763,092 | 2,660,843 | 2,855,566 | 2,933,438 | 2,841,927 | 2,661,680 | 2,509,173 | 2,450,036 | 2,449,380 | 2,300,115 | 2,203,439 | 2,154,676 | 2,207,965 | 2,230,285 | 2,352,010 | 2,321,180 | 2,348,493 | 2,297,059 | 2,322,838 | 2,341,413 | 2,366,835 | 2,350,351 | 2,455,777 | 2,322,301 | 2,190,585 | 2,138,466 | 2,056,670 | 1,924,124 | 1,973,040 | 2,056,670 | 2,173,362 | 2,160,440 | 2,270,287 | 2,297,358 | 2,340,513 | 2,269,352 | 2,194,060 | 2,220,236 | 2,231,875 | 2,165,469 | 2,183,114 | 2,150,050 | 2,054,315 | 2,006,513 | 2,031,923 | 2,120,596 | 2,055,147 | 2,138,717 | 2,137,756 | 2,116,960 | 2,086,201 | 2,074,931 | 2,151,134 | 2,160,918 | 2,200,887 | 2,265,263 | 2,312,958 | 2,579,356 |