Komehyo Holdings Co.,Ltd.
TSE:2780.T
3400 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17,914.477 | 18,091.934 | 11,234.667 | 11,689.185 | 9,380.493 | 10,382.235 | 10,372.319 | 9,706.58 | 9,946.815 | 9,080.005 | 8,109.692 | 7,706.759 | 7,084.112 | 10,538.865 | 10,342.665 | 11,130.926 | 10,868.718 | 6,440.381 | 6,414.525 | 5,738.721 | 4,663.364 | 5,487.1 | 4,794.739 | 4,144.025 | 2,816.953 | 3,914.175 | 3,548.562 | 3,445.648 | 2,829.941 | 2,926.603 | 3,336.375 | 3,266.616 | 2,138.319 | 4,257.305 | 2,700.246 | 2,801.368 | 2,813.987 | 3,412.731 | 3,189.857 | 3,176.86 | 1,874.779 | 2,938.976 | 1,654.794 | 2,334.965 | 1,562.077 | 2,206.223 | 1,260.761 | 1,748.692 | 1,662.34 | 2,433.382 | 993.082 | 814.758 | 1,461.709 | 1,687.594 | 800.944 | 907.802 | 811.156 | 1,337.521 | 732.386 | 1,280.32 | 1,805.306 |
Short Term Investments
| 0 | 2,883 | 0.78 | 0.483 | 0.466 | 1,901 | 0.716 | 10 | 0.896 | 1,658 | 0.328 | 43.001 | 0.78 | 89.004 | 0.39 | 0.744 | 0.561 | 957 | 0 | 0.395 | 0.079 | 911 | 0.513 | 0.041 | 0.533 | 855 | 0.588 | 0.717 | 0.342 | 960 | 0.069 | 0.064 | 0.831 | 1,112 | 0.915 | 0.762 | 0.425 | 613 | 0.209 | 0.095 | 0.393 | 598 | 0.82 | 0.241 | 0.406 | 597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.862 | 0 | 0 | 0 | -52.088 | 0 | 0 | -52.65 |
Cash and Short Term Investments
| 17,914.477 | 18,091.934 | 11,234.667 | 11,689.185 | 9,380.493 | 10,382.235 | 10,372.319 | 9,706.58 | 9,946.815 | 9,080.005 | 8,109.692 | 7,706.759 | 7,084.112 | 10,538.865 | 10,342.665 | 11,130.926 | 10,868.718 | 6,440.381 | 6,414.525 | 5,738.721 | 4,663.364 | 5,487.1 | 4,794.739 | 4,144.025 | 2,816.953 | 3,914.175 | 3,548.562 | 3,445.648 | 2,829.941 | 2,926.603 | 3,336.375 | 3,266.616 | 2,138.319 | 4,257.305 | 2,700.246 | 2,801.368 | 2,813.987 | 3,412.731 | 3,189.857 | 3,176.86 | 1,874.779 | 2,938.976 | 1,654.794 | 2,334.965 | 1,562.077 | 2,206.223 | 1,260.761 | 1,748.692 | 1,662.34 | 2,433.382 | 993.082 | 814.758 | 1,461.709 | 1,687.594 | 800.944 | 907.802 | 811.156 | 1,337.521 | 732.386 | 1,280.32 | 1,805.306 |
Net Receivables
| 4,261.364 | 3,917.182 | 3,493.426 | 3,009.671 | 2,730.832 | 2,257.704 | 2,588.361 | 1,886.563 | 1,693.669 | 1,709.18 | 2,061.306 | 1,573.56 | 1,343.336 | 1,676.88 | 1,826.738 | 1,268.319 | 1,194.059 | 1,469.765 | 2,913.963 | 2,368.677 | 1,793.261 | 1,740.363 | 2,455.962 | 1,766.492 | 1,714.611 | 1,786.232 | 2,364.028 | 1,606.669 | 1,484.729 | 1,825.612 | 1,930.517 | 1,230.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,341.734 |
Inventory
| 30,695.293 | 24,353.155 | 30,061.033 | 25,837.78 | 22,921.785 | 18,705.467 | 20,557.013 | 18,813.788 | 18,208.897 | 15,308.224 | 16,259.628 | 15,095.34 | 15,114.496 | 12,679.719 | 13,854.343 | 13,122.605 | 13,432.649 | 14,905.903 | 15,742.849 | 12,888.768 | 13,281.069 | 11,551.254 | 13,207.413 | 12,184.271 | 12,446.944 | 10,884.945 | 11,706.711 | 11,717.289 | 11,280.333 | 10,022.342 | 10,636.572 | 11,629.226 | 12,094.7 | 10,500.325 | 12,395.606 | 12,385.85 | 12,385.158 | 11,063.869 | 11,575.559 | 10,794.455 | 10,857.528 | 9,765.638 | 10,440.624 | 9,271.178 | 9,195.164 | 8,322.339 | 8,732.96 | 8,638.788 | 8,322.368 | 7,984.96 | 7,735.26 | 7,251.134 | 7,093.017 | 6,657.971 | 7,023.945 | 6,482.337 | 6,698.165 | 6,236.431 | 6,824.503 | 6,847.243 | 7,941.761 |
Other Current Assets
| 7,529.734 | 6,447.697 | 7,777.138 | 5,159.313 | 4,708.23 | 3,977.266 | 3,926.194 | 1,909.777 | 3,461.895 | 3,356.482 | 2,680.8 | 1,022.415 | 2,786.244 | 2,390.661 | 2,230.469 | 2,180.132 | 2,364.919 | 2,633.341 | 2,671.89 | 1,924.938 | 1,937.254 | 1,636.592 | 2,633.112 | 1,772.78 | 1,677.641 | 1,583.868 | 2,798.715 | 2,014.943 | 2,278.369 | 1,966.19 | 2,233.204 | 1,986.916 | 1,959.652 | 557.061 | 2,031.272 | 1,816.371 | 1,523.273 | 815.411 | 2,229.563 | 1,543.609 | 1,440.478 | 625.394 | 2,015.697 | 1,348.506 | 1,382.042 | 465.643 | 1,796.043 | 1,232.7 | 1,124.105 | 410.163 | 1,044.583 | 921.384 | 906.201 | 1,190.645 | 945.518 | 861.909 | 804.372 | 1,167.894 | 742.666 | 643.762 | 1,344.875 |
Total Current Assets
| 60,400.868 | 49,926.9 | 52,566.264 | 45,695.949 | 39,741.34 | 35,322.672 | 37,443.887 | 34,061.991 | 33,311.276 | 29,453.891 | 29,111.426 | 26,984.02 | 26,328.188 | 27,286.125 | 28,254.215 | 27,701.982 | 27,860.345 | 25,449.39 | 27,743.227 | 22,921.104 | 21,674.948 | 20,415.309 | 23,091.226 | 19,867.568 | 18,656.149 | 18,169.22 | 20,418.016 | 18,784.549 | 17,873.372 | 16,740.747 | 18,136.668 | 18,112.795 | 17,494.091 | 16,842.159 | 19,115.789 | 18,231.746 | 18,336.134 | 16,938.578 | 19,020.053 | 16,780.506 | 15,683.626 | 15,491.616 | 15,981.039 | 14,206.553 | 13,657.672 | 12,610.655 | 13,381.614 | 12,911.621 | 12,365.895 | 12,238.397 | 11,076.394 | 9,927.013 | 10,410.334 | 9,536.21 | 9,990.796 | 9,087.818 | 9,226.619 | 8,741.846 | 9,515.963 | 9,563.222 | 11,091.942 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,807.174 | 7,469.408 | 7,069.989 | 6,694.889 | 6,209.685 | 6,244.516 | 5,843.027 | 5,854.168 | 5,778.94 | 5,758.64 | 5,821.513 | 5,993.664 | 6,011.573 | 6,051.073 | 6,301.271 | 6,367.829 | 6,483.481 | 6,089.987 | 6,118.701 | 5,849.39 | 5,864.59 | 5,745.498 | 5,574.691 | 5,462.306 | 5,495.662 | 5,535.534 | 5,687.394 | 5,765.478 | 5,862.37 | 5,570.534 | 5,110.95 | 5,347.429 | 5,350.138 | 5,085.402 | 5,127.696 | 5,201.054 | 5,228.541 | 5,227.817 | 5,281.72 | 5,402.979 | 5,384.951 | 5,313.765 | 5,317.016 | 5,408.965 | 5,397.552 | 5,176.743 | 4,926.705 | 4,595.215 | 4,360.495 | 4,402.557 | 3,778.27 | 3,667.014 | 3,534.735 | 3,279.575 | 3,185.75 | 3,039.56 | 3,066.003 | 3,063.689 | 3,079.131 | 3,119.197 | 3,207.292 |
Goodwill
| 531.261 | 449.586 | 469.369 | 489.153 | 508.937 | 528.72 | 548.504 | 568.288 | 430.314 | 444.658 | 459.001 | 576.84 | 598.323 | 619.806 | 968.741 | 1,000.457 | 1,032.173 | 1,063.889 | 1,095.605 | 539.225 | 556.597 | 573.969 | 591.342 | 0.767 | 0.289 | 203.446 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,712.497 | 2,421.608 | 2,128.938 | 2,122.039 | 1,853.364 | 1,627.36 | 1,702.019 | 1,713.45 | 1,794.139 | 1,421.915 | 1,421.494 | 1,409.573 | 1,114.829 | 1,035.096 | 1,143.624 | 1,098.944 | 1,149.556 | 747.625 | 816.077 | 314.733 | 335.223 | 318.771 | 311.855 | 464 | 471 | 273.957 | 505.715 | 253.744 | 277.083 | 286.734 | 279.425 | 240.501 | 261.37 | 264.931 | 257.185 | 270.174 | 274.978 | 283.067 | 305.541 | 334.694 | 357.929 | 375.462 | 379.671 | 382.213 | 389.543 | 405.151 | 432.311 | 439.407 | 444.049 | 399.22 | 313.23 | 230.346 | 188.16 | 97.111 | 96.95 | 95.11 | 87.778 | 54.469 | 55.838 | 42.633 | 45.991 |
Goodwill and Intangible Assets
| 3,243.758 | 2,871.194 | 2,598.307 | 2,611.192 | 2,362.301 | 2,156.08 | 2,250.523 | 2,281.738 | 2,224.453 | 1,866.573 | 1,880.495 | 1,986.413 | 1,713.152 | 1,654.902 | 2,112.365 | 2,099.401 | 2,181.729 | 1,811.514 | 1,911.682 | 853.958 | 891.82 | 892.74 | 903.197 | 464.767 | 471.289 | 477.403 | 505.715 | 253.744 | 277.083 | 286.734 | 279.425 | 240.501 | 261.37 | 264.931 | 257.185 | 270.174 | 274.978 | 283.067 | 305.541 | 334.694 | 357.929 | 375.462 | 379.671 | 382.213 | 389.543 | 405.151 | 432.311 | 439.407 | 444.049 | 399.22 | 313.23 | 230.346 | 188.16 | 97.111 | 96.95 | 95.11 | 87.778 | 54.469 | 55.838 | 42.633 | 45.991 |
Long Term Investments
| 3,875.532 | 2,421.612 | 3,418 | 3,252 | 3,151 | 1,651.304 | 2,895 | 3,001.698 | 2,943 | 1,366.56 | 2,555 | 2,424 | 2,418 | 1,381.688 | 2,318 | 2,326 | 2,271 | 1,517.54 | 2,961 | 2,918 | 3,485 | 2,638.664 | 3,553 | 3,345 | 3,308 | 2,142.299 | 2,814 | 2,631 | 2,672 | 2,306.722 | 2,505 | 2,509 | 2,369 | 2,177 | 2,509 | 2,223 | 2,213 | 1,842 | 2,152 | 2,147 | 2,136 | 1,791 | 2,047 | 2,017 | 2,018 | 1,673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.993 | 0 | 0 | 0 | 131.622 | 0 | 0 | 138.212 |
Tax Assets
| 0 | 1,316.596 | -3,418 | -3,252 | -3,151 | 1,135.358 | -2,895 | -3,001.698 | -2,943 | 1,015.139 | -2,555 | -2,424 | -2,418 | 839.945 | -2,318 | -2,326 | -2,271 | 502.276 | -2,961 | -2,918 | -3,485 | 438.301 | -3,553 | -3,345 | -3,308 | 458.619 | -2,814 | -2,631 | -2,672 | 259.483 | -2,505 | -2,509 | -2,369 | 290.297 | -2,509 | -2,223 | -2,213 | 341.397 | -2,152 | -2,147 | -2,136 | 334.982 | -2,047 | -2,017 | -2,018 | 304.303 | 0 | 0 | 0 | 288.901 | 0 | 0 | 0 | 265.333 | 0 | 0 | 0 | 240.573 | 0 | 0 | 231.344 |
Other Non-Current Assets
| 0.003 | 33.765 | 3,418.782 | 3,252.483 | 3,151.466 | 243.544 | 2,895.716 | 3,011.698 | 2,943.896 | 206.482 | 2,555.328 | 2,424.75 | 2,418.78 | 188.548 | 2,318.39 | 2,326.744 | 2,271.561 | 240.49 | 2,961.57 | 2,918.395 | 3,485.079 | 376.905 | 3,553.513 | 3,345.041 | 3,308.534 | 364.597 | 2,814.589 | 2,631.718 | 2,672.343 | 251.118 | 2,505.07 | 2,509.066 | 2,369.832 | 0.034 | 2,509.915 | 2,223.764 | 2,213.426 | -0.036 | 2,152.211 | 2,147.096 | 2,136.395 | -0.39 | 2,047.822 | 2,017.243 | 2,018.407 | 0.682 | 1,909.416 | 1,879.979 | 1,867.904 | 1,583.686 | 1,657.509 | 1,691.815 | 1,661.116 | 1,283.397 | 1,739.281 | 1,771.713 | 1,650.738 | 1,272.382 | 1,616.346 | 1,614.862 | 1,246.511 |
Total Non-Current Assets
| 14,926.467 | 14,112.575 | 13,087.078 | 12,558.564 | 11,723.452 | 11,430.802 | 10,989.266 | 11,147.604 | 10,947.289 | 10,213.394 | 10,257.336 | 10,404.827 | 10,143.505 | 10,116.156 | 10,732.026 | 10,793.974 | 10,936.771 | 10,161.807 | 10,991.953 | 9,621.743 | 10,241.489 | 10,092.108 | 10,031.401 | 9,272.114 | 9,275.485 | 8,978.452 | 9,007.698 | 8,650.94 | 8,811.796 | 8,674.591 | 7,895.445 | 8,096.996 | 7,981.34 | 7,817.664 | 7,894.796 | 7,694.992 | 7,716.945 | 7,694.245 | 7,739.472 | 7,884.769 | 7,879.275 | 7,814.819 | 7,744.509 | 7,808.421 | 7,805.502 | 7,559.879 | 7,268.432 | 6,914.601 | 6,672.448 | 6,674.364 | 5,749.009 | 5,589.175 | 5,384.011 | 5,015.409 | 5,021.981 | 4,906.383 | 4,804.519 | 4,762.735 | 4,751.315 | 4,776.692 | 4,869.35 |
Total Assets
| 75,327.335 | 64,039.475 | 65,653.342 | 58,254.515 | 51,464.793 | 46,753.478 | 48,433.155 | 45,209.597 | 44,258.567 | 39,667.287 | 39,368.764 | 37,388.848 | 36,471.695 | 37,402.284 | 38,986.243 | 38,495.957 | 38,797.118 | 35,611.198 | 38,735.181 | 32,542.848 | 31,916.438 | 30,507.421 | 33,122.627 | 29,139.683 | 27,931.634 | 27,147.675 | 29,425.714 | 27,435.49 | 26,685.169 | 25,415.339 | 26,032.114 | 26,209.791 | 25,475.431 | 24,659.823 | 27,010.585 | 25,926.738 | 26,053.079 | 24,632.824 | 26,759.525 | 24,665.275 | 23,562.901 | 23,306.435 | 23,725.548 | 22,014.974 | 21,463.174 | 20,170.534 | 20,650.046 | 19,826.222 | 19,038.343 | 18,912.761 | 16,825.403 | 15,516.188 | 15,794.345 | 14,551.619 | 15,012.777 | 13,994.201 | 14,031.138 | 13,504.581 | 14,267.278 | 14,339.914 | 15,961.292 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,395.886 | 870.728 | 881.954 | 979.309 | 951.319 | 686.781 | 860.04 | 473.749 | 487.917 | 527.778 | 664.496 | 535.124 | 510.897 | 516.938 | 560.506 | 403.185 | 312.09 | 470.954 | 879.276 | 1,348.784 | 573.134 | 633.859 | 798.052 | 924.552 | 741.791 | 586.243 | 755.101 | 757.803 | 542.892 | 639.273 | 614.049 | 649.206 | 573.649 | 1,024.848 | 648.775 | 615.348 | 799.428 | 1,386.744 | 745.087 | 668.24 | 497.667 | 1,279.343 | 642.54 | 689.656 | 572.57 | 972.583 | 597.907 | 498.719 | 465.762 | 1,051.233 | 447.709 | 155.3 | 282.274 | 407.886 | 405.844 | 151.575 | 272.572 | 469.307 | 495.222 | 189.107 | 328.487 |
Short Term Debt
| 32,253.665 | 22,409.668 | 29,383.844 | 24,135.504 | 19,715.51 | 13,190.552 | 16,239.74 | 14,546.372 | 14,845.692 | 9,717.814 | 11,248.699 | 10,108.347 | 9,421.78 | 9,965.538 | 12,057.612 | 12,209.924 | 12,358.688 | 9,933.403 | 11,747.645 | 5,455.003 | 5,490.943 | 3,675.11 | 6,453.804 | 4,553.459 | 3,837.523 | 2,759.191 | 5,138.382 | 4,076.286 | 3,667.997 | 2,236.497 | 3,258.01 | 3,700.856 | 2,718.501 | 3,268.363 | 6,024.081 | 5,150.317 | 5,539.831 | 3,742.494 | 6,787.536 | 5,222.538 | 4,747.352 | 3,386.985 | 4,765.715 | 3,593.486 | 3,263.411 | 2,233.807 | 3,539.163 | 2,935.087 | 2,348.985 | 1,757.144 | 1,726.105 | 1,129.526 | 1,794.116 | 850.366 | 1,739.152 | 1,003.344 | 907.686 | 332.428 | 1,043.168 | 1,580.168 | 3,289.761 |
Tax Payables
| 800.63 | 1,442.075 | 721.494 | 1,052.359 | 580.165 | 984.694 | 652.586 | 599.147 | 297.277 | 1,006.884 | 428.524 | 342.303 | 127.692 | 421.158 | 186.835 | 61.342 | 20.105 | 145.097 | 18.602 | 233.819 | 107.744 | 416.981 | 283.952 | 261.6 | 164.47 | 442.125 | 438.415 | 239.353 | 102.801 | 136.469 | 60.152 | 87.118 | 42.643 | 358.168 | 156.413 | 364.123 | 200.752 | 453.747 | 191.543 | 372.352 | 126.002 | 883.932 | 530.685 | 496.668 | 304.045 | 516.335 | 149.261 | 188.107 | 124.339 | 499.168 | 290.679 | 306.702 | 136.893 | 152.037 | 23.223 | 129.117 | 113.775 | 369.408 | 239.816 | 215.55 | 144.665 |
Deferred Revenue
| 0 | 463.476 | 468.115 | 4,196.085 | 3,248.342 | 3,852.263 | 2,922.453 | 3,010.573 | 2,619.527 | 3,557.862 | 1,761.902 | 1,726.16 | 1,570.558 | 1,797.837 | 1,374.264 | 1,420.739 | 1,382.046 | 1,456.084 | 1,659.169 | 1,722.93 | 1,684.547 | 1,846.62 | 709.757 | 931.093 | 888.347 | 1,686.197 | 775.546 | 802.775 | 733.039 | 1,117.873 | 374.789 | 630.429 | 648.668 | 901.524 | 524.288 | 945.046 | 812.015 | 1,001.467 | 526.996 | 888.224 | 664.276 | 1,460.355 | 816.089 | 934.639 | 774.583 | 906.286 | 399.39 | 555.697 | 524.192 | 834.215 | 478.713 | 612.995 | 470.374 | 438.127 | 190.956 | 417.651 | 448.902 | 644.166 | 388.198 | 472.549 | 426.064 |
Other Current Liabilities
| 3,738.695 | 3,250.109 | 2,654.557 | 3,058.232 | 2,636.984 | 2,544.944 | 2,025.627 | 2,153.313 | 2,271.42 | 2,471.436 | 2,121.793 | 2,027.813 | 2,174.325 | 2,420.885 | 2,066.111 | 1,956.597 | 1,874.394 | 1,690.21 | 2,455.412 | 1,812.333 | 2,019.614 | 1,802.461 | 1,505.412 | 1,423.258 | 1,534.391 | 1,575.816 | 1,319.898 | 1,314.917 | 1,449.427 | 1,304.523 | 1,269.65 | 1,122.417 | 1,478.779 | 858.518 | 1,311.173 | 1,341.308 | 1,271.824 | 821.414 | 1,216.939 | 1,230.346 | 1,362.993 | 810.471 | 1,071.797 | 1,070.814 | 1,269.815 | 627.509 | 952.806 | 1,169.515 | 1,197.773 | 576.218 | 665.259 | 622.6 | 685.939 | 309.795 | 539.61 | 602.491 | 646.069 | 297.824 | 528.316 | 516.438 | 303.901 |
Total Current Liabilities
| 38,188.876 | 28,436.056 | 34,109.964 | 29,785.075 | 24,424.018 | 18,026.525 | 20,437.92 | 18,307.846 | 18,412.254 | 14,230.986 | 14,463.512 | 13,013.587 | 12,234.694 | 13,324.519 | 14,871.064 | 14,631.048 | 14,565.277 | 12,239.664 | 15,100.935 | 8,849.939 | 8,191.435 | 6,528.411 | 9,041.22 | 7,162.869 | 6,278.175 | 5,363.375 | 7,651.796 | 6,388.359 | 5,763.117 | 4,316.762 | 5,201.861 | 5,559.597 | 4,813.572 | 5,509.897 | 8,140.442 | 7,471.096 | 7,811.835 | 6,404.399 | 8,941.105 | 7,493.476 | 6,734.014 | 6,360.731 | 7,010.737 | 5,850.624 | 5,409.841 | 4,350.234 | 5,239.137 | 4,791.428 | 4,136.859 | 3,883.763 | 3,129.752 | 2,214.128 | 2,899.222 | 1,720.084 | 2,707.829 | 1,886.527 | 1,940.102 | 1,468.967 | 2,306.522 | 2,501.263 | 4,066.814 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,494.663 | 5,324.281 | 2,597.085 | 758.19 | 689.893 | 3,308.099 | 3,409.097 | 3,769.677 | 3,640.452 | 3,801.794 | 3,958.311 | 4,263.112 | 4,534.921 | 4,780.698 | 4,952.278 | 5,273.706 | 5,490.179 | 3,285.406 | 3,045.73 | 3,338.712 | 3,507.251 | 3,729.839 | 3,921.552 | 2,467.146 | 2,199.156 | 2,349.159 | 2,379.311 | 2,100.637 | 2,114.473 | 2,247.805 | 2,255.785 | 1,971.296 | 1,970.091 | 222.009 | 291.268 | 380.445 | 484.407 | 520.919 | 666.227 | 781.624 | 887.781 | 1,024.721 | 1,198.495 | 1,271.108 | 1,440.508 | 1,566.904 | 1,373.735 | 1,435.857 | 1,402.585 | 1,909.679 | 552.07 | 459.13 | 353.668 | 403.768 | 0 | 0 | 6.25 | 12.5 | 39.152 | 78.344 | 307.428 |
Deferred Revenue Non-Current
| 0 | 115.816 | 97.661 | 89.857 | 77.082 | 69.921 | 55.092 | 52.684 | 44.141 | 32.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500.73 | 0 | 0 | 0 | 638.489 | 0 | 0 | 0 | 754.952 | 0 | 0 | 0 | 896.129 | 0 | 0 | 0 | 835.68 | 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 | 431.281 | 155.945 | 1,126.102 | 1,068.151 | 1,032.19 | 994.21 | 958.316 | 909.523 | 850.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.223 | 0 | 0 | 0 | 0.051 | 0 | 0 | 0 | 0.495 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,663.398 | 1,393.316 | 1,311.928 | 96.529 | 77.988 | 69.634 | 70.857 | 65.949 | 51.087 | 50.745 | 928.435 | 898.723 | 874.854 | 850.491 | 848.907 | 898.316 | 916.363 | 896.218 | 997.484 | 570.844 | 554.639 | 448.535 | 671.128 | 414.736 | 461.118 | 16.11 | 561.581 | 623.698 | 679.539 | 21.374 | 656.382 | 726.825 | 771.804 | 20.123 | 748.074 | 737.919 | 724.194 | 20.123 | 907.522 | 892.365 | 887.148 | 25.973 | 852.56 | 841.517 | 828.846 | 799.505 | 1,044.425 | 1,031.194 | 1,031.134 | 737.862 | 943.682 | 803.256 | 730.818 | 644.057 | 635.364 | 627.876 | 624.77 | 588.986 | 584.866 | 582.121 | 569.676 |
Total Non-Current Liabilities
| 7,158.061 | 6,833.413 | 4,006.674 | 2,070.678 | 1,913.114 | 4,479.844 | 4,529.256 | 4,846.626 | 4,645.203 | 4,735.516 | 4,886.746 | 5,161.835 | 5,409.775 | 5,631.189 | 5,801.185 | 6,172.022 | 6,406.542 | 4,181.624 | 4,043.214 | 3,909.556 | 4,061.89 | 4,178.374 | 4,592.68 | 2,881.882 | 2,660.274 | 2,866.222 | 2,940.892 | 2,724.335 | 2,794.012 | 2,907.719 | 2,912.167 | 2,698.121 | 2,741.895 | 997.579 | 1,039.342 | 1,118.364 | 1,208.601 | 1,437.209 | 1,573.749 | 1,673.989 | 1,774.929 | 1,886.421 | 2,051.055 | 2,112.625 | 2,269.354 | 2,366.409 | 2,418.16 | 2,467.051 | 2,433.719 | 2,647.541 | 1,495.752 | 1,262.386 | 1,084.486 | 1,047.825 | 635.364 | 627.876 | 631.02 | 601.486 | 624.018 | 660.465 | 877.104 |
Total Liabilities
| 45,346.937 | 35,269.469 | 38,116.638 | 31,855.753 | 26,337.132 | 22,506.369 | 24,967.176 | 23,154.472 | 23,057.457 | 18,966.502 | 19,350.258 | 18,175.422 | 17,644.469 | 18,955.708 | 20,672.249 | 20,803.07 | 20,971.819 | 16,421.288 | 19,144.149 | 12,759.495 | 12,253.325 | 10,706.785 | 13,633.9 | 10,044.751 | 8,938.449 | 8,229.597 | 10,592.688 | 9,112.694 | 8,557.129 | 7,224.481 | 8,114.028 | 8,257.718 | 7,555.467 | 6,507.476 | 9,179.784 | 8,589.46 | 9,020.436 | 7,841.608 | 10,514.854 | 9,167.465 | 8,508.943 | 8,247.152 | 9,061.792 | 7,963.249 | 7,679.195 | 6,716.643 | 7,657.297 | 7,258.479 | 6,570.578 | 6,531.304 | 4,625.504 | 3,476.514 | 3,983.708 | 2,767.909 | 3,343.193 | 2,514.403 | 2,571.122 | 2,070.453 | 2,930.54 | 3,161.728 | 4,943.918 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38 | 45 | 59 | 32 | 32 | 44 | 0 | 24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 0 | 0 | 0 | 0 | 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
| 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803 | 1,803.78 | 1,803 | 1,803 | 1,803 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 | 1,803.78 |
Retained Earnings
| 24,944.252 | 24,013.796 | 22,662.743 | 21,607.827 | 20,654.637 | 19,854.23 | 18,842.591 | 17,513.261 | 16,941.019 | 16,640.745 | 16,040.697 | 15,236.033 | 14,850.425 | 14,600.787 | 14,529.674 | 13,904.666 | 14,054.617 | 15,371.68 | 15,769.371 | 15,967.135 | 15,831.082 | 15,956.492 | 15,859.956 | 15,443.555 | 15,353.204 | 15,286.569 | 15,175.97 | 14,672.354 | 14,477.299 | 14,541.366 | 14,265.676 | 14,321.855 | 14,291.809 | 14,514.266 | 14,174.411 | 13,681.806 | 13,369.19 | 13,135.242 | 12,589.923 | 11,845.052 | 11,403.158 | 11,412.751 | 11,012.822 | 10,403.652 | 10,137.03 | 9,808.121 | 9,352.581 | 8,932.332 | 8,831.822 | 8,742.875 | 8,564.829 | 8,403.102 | 8,173.059 | 8,145.721 | 8,032.866 | 7,836.24 | 7,805.646 | 7,775.041 | 7,685.954 | 7,520.104 | 7,354.706 |
Accumulated Other Comprehensive Income/Loss
| 1,031.668 | 758.892 | 885.407 | 809.812 | 510.787 | 445.382 | 674.814 | 593.471 | 332.476 | 164.341 | 88.933 | 82.829 | 81.329 | 3,633.321 | -38 | -45 | -59 | -32 | -32 | -44 | -36 | -24 | -11 | 19 | 7 | 0 | 25 | 17 | 18 | 16 | 20 | -1 | -3 | 5 | 23 | 23 | 30 | 23 | 23 | 20 | 18 | 14 | 19 | 16 | 14 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,829.014 | 1,829.015 | 2,714.599 | 2,639.003 | 1,829.379 | 2,274.761 | 1,829.378 | 1,829.378 | 1,829.373 | 1,829.378 | 1,829.378 | 1,829.43 | 1,829.491 | 1,829.541 | 1,829.542 | 1,829.541 | 1,829.542 | 1,794.941 | 1,829.541 | 1,827.742 | 3,633.321 | 1,829.541 | 3,633.321 | 3,633.322 | 3,639.981 | 1,827.729 | 1,829.602 | 1,829.679 | 1,829.679 | 3,649.492 | 1,829.761 | 1,829.761 | 1,821.375 | 1,834.301 | 1,852.61 | 1,851.692 | 1,859.673 | 1,852.194 | 1,850.968 | 1,848.978 | 1,847.02 | 1,842.752 | 1,828.934 | 1,844.293 | 1,843.169 | 1,841.99 | 1,836.388 | 1,831.631 | 1,832.163 | 1,834.802 | 1,831.29 | 1,832.792 | 1,833.798 | 1,834.209 | 1,832.938 | 1,839.778 | 1,850.59 | 1,855.307 | 1,847.004 | 1,854.302 | 1,858.888 |
Total Shareholders Equity
| 29,608.714 | 28,405.483 | 27,181.122 | 26,050.61 | 24,798.583 | 23,932.771 | 23,150.563 | 21,739.89 | 20,906.648 | 20,438.244 | 19,762.788 | 18,952.072 | 18,565.025 | 18,249.163 | 18,123.507 | 17,491.911 | 17,627.805 | 18,970.401 | 19,369.602 | 19,554.657 | 19,426.987 | 19,564.25 | 19,480.032 | 19,094.932 | 18,993.185 | 18,918.078 | 18,833.026 | 18,322.796 | 18,128.04 | 18,190.858 | 17,918.086 | 17,952.073 | 17,919.964 | 18,152.347 | 17,830.801 | 17,337.278 | 17,032.643 | 16,791.216 | 16,244.671 | 15,497.81 | 15,053.958 | 15,059.283 | 14,663.756 | 14,051.725 | 13,783.979 | 13,453.891 | 12,992.749 | 12,567.743 | 12,467.765 | 12,381.457 | 12,199.899 | 12,039.674 | 11,810.637 | 11,783.71 | 11,669.584 | 11,479.798 | 11,460.016 | 11,434.128 | 11,336.738 | 11,178.186 | 11,017.374 |
Total Equity
| 29,980.398 | 28,770.002 | 27,536.699 | 26,398.762 | 25,127.661 | 24,247.109 | 23,465.979 | 22,055.125 | 21,201.11 | 20,700.785 | 20,018.506 | 19,213.426 | 18,827.226 | 18,446.576 | 18,313.994 | 17,692.887 | 17,825.299 | 19,189.91 | 19,591.032 | 19,783.353 | 19,663.114 | 19,800.636 | 19,488.727 | 19,094.932 | 18,993.185 | 18,918.078 | 18,833.026 | 18,322.796 | 18,128.04 | 18,190.858 | 17,918.086 | 17,952.073 | 17,919.964 | 18,152.347 | 17,830.801 | 17,337.278 | 17,032.643 | 16,791.216 | 16,244.671 | 15,497.81 | 15,053.958 | 15,059.283 | 14,663.756 | 14,051.725 | 13,783.979 | 13,453.891 | 12,992.749 | 12,567.743 | 12,467.765 | 12,381.457 | 12,199.899 | 12,039.674 | 11,810.637 | 11,783.71 | 11,669.584 | 11,479.798 | 11,460.016 | 11,434.128 | 11,336.738 | 11,178.186 | 11,017.374 |
Total Liabilities & Shareholders Equity
| 75,327.335 | 64,039.471 | 65,653.337 | 58,254.515 | 51,464.793 | 46,753.478 | 48,433.155 | 45,209.597 | 44,258.567 | 39,667.287 | 39,368.764 | 37,388.848 | 36,471.695 | 37,402.284 | 38,986.243 | 38,495.957 | 38,797.118 | 35,611.198 | 38,735.181 | 32,542.848 | 31,680.312 | 30,507.421 | 33,122.627 | 29,139.683 | 27,931.634 | 27,147.675 | 29,425.714 | 27,435.49 | 26,685.169 | 25,415.339 | 26,032.114 | 26,209.791 | 25,475.431 | 24,659.823 | 27,010.585 | 25,926.738 | 26,053.079 | 24,632.824 | 26,759.525 | 24,665.275 | 23,562.901 | 23,306.435 | 23,725.548 | 22,014.974 | 21,463.174 | 20,170.534 | 20,650.046 | 19,826.222 | 19,038.343 | 18,912.761 | 16,825.403 | 15,516.188 | 15,794.345 | 14,551.619 | 15,012.777 | 13,994.201 | 14,031.138 | 13,504.581 | 14,267.278 | 14,339.914 | 15,961.292 |