Ship Healthcare Holdings, Inc.
TSE:3360.T
2283.5 (JPY) • At close November 8, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 87,038 | 83,129 | 81,278 | 88,052 | 89,056 | 80,839 | 84,591 | 79,357 | 72,264 | 73,808 | 72,051 | 68,942 | 74,160 | 73,907 | 68,030 | 60,012 | 64,012 | 78,717 | 83,459 | 80,768 | 79,314 | 72,393 | 71,388 | 55,249 | 60,121 | 59,644 | 51,562 | 52,410 | 48,803 | 49,444 | 44,525 | 42,728 | 49,338 | 36,255 | 35,214 | 35,678 | 42,461 | 38,676 | 44,035 | 19,374 | 23,406 | 22,278 | 20,704 | 20,229 | 27,120 | 18,850.946 | 19,171.203 | 22,918.624 | 18,730.836 | 15,268.264 | 17,510.261 | 16,887.894 | 19,559.29 | 22,767.751 | 13,951.957 | 14,464.631 | 14,265.825 | 11,588.194 | 11,062.868 | 9,287.724 | 9,780.435 | 12,426.186 |
Short Term Investments
| 0 | 1,943 | 3,002 | 2,999 | 3,056 | 3,102 | 3,493 | 3,536 | 3,586 | 3,634 | 3,589 | 3,266 | 3,319 | 3,349 | 3,511 | 8,520 | 3,454 | 8,601 | 3,546 | 3,592 | 3,638 | 3,801 | 3,724 | 3,770 | 3,830 | 3,873 | 3,921 | 3,966 | 4,013 | 4,057 | 4,105 | 4,153 | 4,124 | 4,172 | 4,220 | 4,267 | 4,316 | 4,365 | 0 | 0 | 0 | -12,364 | 19 | 27 | 33 | -11,004.966 | 30.544 | 12.592 | 62.964 | -6,596.353 | 33.086 | 39.893 | 44.936 | -7,142.735 | 14.869 | 16.891 | 9.928 | -8,445.452 | 115.068 | 42.755 | -7,650.748 | 10.223 |
Cash and Short Term Investments
| 87,038 | 85,072 | 84,280 | 91,051 | 92,112 | 83,941 | 88,084 | 82,893 | 75,850 | 77,442 | 75,640 | 72,208 | 77,479 | 77,256 | 71,541 | 68,532 | 67,466 | 87,318 | 87,005 | 84,360 | 82,952 | 76,194 | 75,112 | 59,019 | 63,951 | 63,517 | 55,483 | 56,376 | 52,816 | 53,501 | 48,630 | 46,881 | 53,462 | 40,427 | 39,434 | 39,945 | 46,777 | 43,041 | 44,035 | 19,374 | 23,406 | 22,278 | 20,723 | 20,256 | 27,153 | 18,850.946 | 19,201.747 | 22,931.216 | 18,793.8 | 15,268.264 | 17,543.347 | 16,927.787 | 19,604.226 | 22,767.751 | 13,966.826 | 14,481.522 | 14,275.753 | 11,588.194 | 11,177.936 | 9,330.479 | 9,780.435 | 12,436.409 |
Net Receivables
| 106,026 | 136,364 | 113,551 | 116,072 | 112,849 | 130,975 | 111,596 | 109,501 | 96,502 | 113,280 | 98,292 | 92,091 | 89,998 | 116,126 | 97,968 | 86,369 | 84,295 | 97,413 | 89,598 | 94,138 | 82,896 | 99,745 | 83,370 | 73,649 | 78,067 | 102,917 | 85,076 | 69,058 | 67,863 | 98,964 | 74,798 | 69,683 | 68,184 | 81,453 | 59,807 | 53,873 | 58,022 | 75,819 | 51,085 | 59,460 | 45,345 | 74,317 | 46,743 | 41,829 | 47,107 | 58,531.569 | 43,950.168 | 43,892.946 | 44,961.037 | 53,860.659 | 40,741.941 | 32,668.83 | 36,909.286 | 43,661.927 | 41,137.626 | 37,914.661 | 39,695.769 | 54,824.405 | 35,031.654 | 30,547.725 | 36,525.139 | 30,441.391 |
Inventory
| 31,249 | 26,774 | 33,256 | 29,816 | 29,210 | 26,669 | 29,524 | 26,044 | 24,725 | 22,105 | 23,812 | 21,185 | 20,906 | 18,723 | 22,487 | 20,278 | 19,946 | 16,385 | 19,093 | 16,291 | 17,811 | 16,153 | 19,939 | 17,581 | 17,071 | 14,950 | 18,432 | 16,423 | 15,933 | 13,837 | 17,670 | 15,631 | 15,819 | 10,819 | 13,857 | 12,569 | 11,743 | 10,949 | 13,973 | 11,503 | 11,032 | 10,238 | 12,811 | 10,951 | 10,413 | 10,386.712 | 11,417.605 | 9,941.885 | 9,401 | 9,250.629 | 10,433.664 | 8,788.619 | 8,081.054 | 8,045.346 | 9,985.993 | 8,379.167 | 9,097.609 | 8,331.876 | 9,991.72 | 8,026.923 | 7,806.854 | 9,352.448 |
Other Current Assets
| 25,534 | 11,813 | 18,649 | 16,572 | 17,534 | 15,656 | 16,238 | 14,469 | 17,393 | 13,702 | 14,431 | 12,397 | 13,866 | 9,785 | 14,370 | 13,008 | 14,169 | 9,383 | 12,838 | 10,815 | 13,477 | 9,479 | 12,129 | 10,391 | 13,426 | 12,104 | 14,620 | 12,317 | 14,421 | 8,128 | 10,839 | 11,032 | 12,662 | 7,438 | 10,357 | 10,258 | 12,069 | 6,242 | 13,448 | 13,550 | 14,504 | 6,126 | 9,966 | 8,799 | 9,117 | 3,782.721 | 8,062.128 | 6,002.823 | 7,131.997 | 4,081.171 | 6,659.094 | 5,622.043 | 7,198.148 | 4,819.716 | 7,168.893 | 6,064.189 | 5,939.24 | 2,568.028 | 6,677.992 | 6,387.949 | 3,892.813 | 6,070.647 |
Total Current Assets
| 249,847 | 260,023 | 249,736 | 253,511 | 251,705 | 257,241 | 245,442 | 232,907 | 214,470 | 226,529 | 212,175 | 197,881 | 202,249 | 221,890 | 206,366 | 188,187 | 185,876 | 210,499 | 208,534 | 205,604 | 197,136 | 201,571 | 190,550 | 160,640 | 172,515 | 193,488 | 173,611 | 154,174 | 151,033 | 174,430 | 151,937 | 143,227 | 150,127 | 140,137 | 123,455 | 116,645 | 128,611 | 136,051 | 122,541 | 103,887 | 94,287 | 112,959 | 90,243 | 81,835 | 93,790 | 91,551.948 | 82,631.648 | 82,768.87 | 80,287.834 | 82,460.723 | 75,378.046 | 64,007.279 | 71,792.714 | 79,294.74 | 72,259.338 | 66,839.539 | 69,008.371 | 77,312.503 | 62,879.302 | 54,293.076 | 58,005.241 | 58,300.895 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 63,047 | 52,406 | 63,698 | 64,380 | 64,717 | 65,127 | 65,388 | 66,139 | 58,781 | 57,995 | 57,794 | 58,066 | 58,286 | 57,941 | 57,038 | 56,873 | 56,804 | 57,014 | 56,437 | 55,360 | 54,833 | 54,652 | 53,834 | 53,870 | 54,056 | 55,770 | 57,406 | 57,077 | 56,752 | 53,483 | 52,874 | 51,194 | 48,802 | 43,723 | 42,859 | 39,131 | 38,333 | 38,135 | 37,639 | 37,255 | 37,160 | 33,176 | 30,020 | 29,701 | 27,877 | 27,839.509 | 28,021.604 | 27,446.01 | 26,991.482 | 26,753.167 | 26,410.428 | 24,684.42 | 24,671.342 | 23,097.336 | 23,394.967 | 23,291.901 | 23,413.002 | 23,618.519 | 23,843.158 | 25,886.595 | 25,703.968 | 25,774.745 |
Goodwill
| 10,081 | 10,573 | 8,665 | 9,056 | 12,008 | 12,320 | 14,730 | 15,452 | 8,756 | 8,336 | 8,521 | 8,922 | 9,277 | 9,604 | 10,052 | 10,600 | 11,055 | 8,548 | 9,028 | 9,283 | 8,946 | 9,304 | 9,662 | 9,936 | 10,293 | 10,650 | 10,907 | 11,159 | 11,516 | 10,912 | 11,675 | 12,179 | 11,938 | 11,323 | 11,633 | 11,937 | 9,808 | 10,173 | 9,667 | 9,905 | 10,145 | 10,385 | 10,256 | 10,166 | 10,394 | 10,622.61 | 10,853.05 | 6,733.747 | 6,853.272 | 6,972.796 | 6,119.279 | 1,050.368 | 1,068.773 | 1,087.177 | 1,716.227 | 461.825 | 476.169 | 490.514 | 1,336.608 | 5,643.846 | 6,110.523 | 6,250.102 |
Intangible Assets
| 3,410 | 3,515 | 3,512 | 3,602 | 3,703 | 3,829 | 1,180 | 1,261 | 1,200 | 1,018 | 977 | 1,019 | 1,013 | 977 | 974 | 987 | 942 | 972 | 984 | 1,038 | 972 | 1,029 | 1,045 | 1,079 | 1,121 | 1,130 | 1,117 | 1,172 | 1,237 | 1,296 | 1,324 | 1,352 | 1,164 | 979 | 1,003 | 1,034 | 1,012 | 1,050 | 915 | 956 | 905 | 696 | 660 | 671 | 635 | 592.078 | 472.365 | 465.686 | 465.455 | 481.885 | 474.911 | 444.752 | 445.411 | 470.935 | 529.426 | 509.432 | 441.785 | 466.655 | 481.719 | 517.695 | 591.705 | 584.301 |
Goodwill and Intangible Assets
| 13,491 | 14,088 | 12,177 | 12,658 | 15,711 | 16,149 | 15,910 | 16,713 | 9,956 | 9,354 | 9,498 | 9,941 | 10,290 | 10,581 | 11,026 | 11,587 | 11,997 | 9,520 | 10,012 | 10,321 | 9,918 | 10,333 | 10,707 | 11,015 | 11,414 | 11,780 | 12,024 | 12,331 | 12,753 | 12,208 | 12,999 | 13,531 | 13,102 | 12,302 | 12,636 | 12,971 | 10,820 | 11,223 | 10,582 | 10,861 | 11,050 | 11,081 | 10,916 | 10,837 | 11,029 | 11,214.688 | 11,325.415 | 7,199.433 | 7,318.727 | 7,454.681 | 6,594.19 | 1,495.12 | 1,514.184 | 1,558.112 | 2,245.653 | 971.257 | 917.954 | 957.169 | 1,818.327 | 6,161.541 | 6,702.228 | 6,834.403 |
Long Term Investments
| 30,655 | 48,368 | 24,786 | 24,098 | 38,895 | 22,322 | 22,136 | 21,662 | 36,084 | 30,493 | 33,741 | 35,128 | 22,941 | 22,776 | 23,079 | 17,367 | 22,429 | 5,934 | 14,044 | 12,911 | 11,047 | 10,882 | 8,974 | 10,410 | 4,435 | 3,989 | 14,593 | 14,116 | 14,008 | 2,725 | 14,538 | 13,829 | 13,725 | 2,353 | 11,884 | 9,797 | 9,821 | 665 | 9,427 | 8,651 | 8,749 | 16,139 | 8,237 | 8,353 | 7,687 | 13,671.111 | 6,924 | 7,070 | 0 | 8,962.762 | 0 | 0 | 0 | 10,363.918 | 0 | 0 | 0 | 11,020.728 | 0 | 0 | 9,275.306 | 0 |
Tax Assets
| 3,413 | 4,387 | 9,890 | 9,981 | -3,511 | 4,345 | 10,726 | 10,922 | -2,924 | 3,184 | -1,756 | -1,917 | 10,883 | 3,443 | 11,103 | 16,187 | 11,196 | 3,435 | 11,426 | 11,527 | 13,080 | 3,188 | 13,328 | 13,467 | 3,233 | 1,691 | -14,593 | -14,116 | -14,008 | 1,429 | -14,538 | -13,829 | -13,725 | 1,394 | -11,884 | -9,797 | -9,821 | 989 | -9,427 | -8,651 | -8,749 | 1,246 | -8,237 | -8,353 | -7,687 | 1,171.379 | -6,924 | -7,070 | 0 | 1,058.879 | 0 | 0 | 0 | 784.243 | 0 | 0 | 0 | 529.422 | 0 | 0 | 729.183 | 0 |
Other Non-Current Assets
| 16,561 | 7,547 | 9,991 | 10,620 | 10,587 | 16,788 | 10,531 | 12,009 | 10,398 | 7,516 | 9,202 | 9,395 | 9,744 | 17,863 | 9,551 | 10,218 | 10,324 | 22,467 | 8,416 | 8,846 | 8,382 | 18,580 | 7,853 | 8,134 | 18,588 | 18,715 | 24,566 | 24,175 | 24,142 | 19,262 | 24,846 | 23,788 | 23,775 | 18,542 | 22,115 | 17,415 | 16,934 | 15,495 | 16,804 | 15,929 | 16,096 | -1,213 | 15,397 | 15,654 | 14,021 | -1,058.992 | 13,296.978 | 13,462.082 | 13,255.82 | 3,299.432 | 13,350.322 | 11,705.173 | 11,998.351 | 1,724.068 | 12,201.094 | 11,910.677 | 12,274.038 | 1,181.107 | 12,763.744 | 12,030.426 | 1,157.138 | 10,673.426 |
Total Non-Current Assets
| 127,167 | 126,796 | 120,542 | 121,737 | 126,399 | 124,731 | 124,691 | 127,445 | 112,295 | 108,542 | 108,479 | 110,613 | 112,144 | 112,604 | 111,797 | 112,232 | 112,750 | 98,370 | 100,335 | 98,965 | 97,260 | 97,635 | 94,696 | 96,896 | 91,726 | 91,945 | 93,996 | 93,583 | 93,647 | 89,107 | 90,719 | 88,513 | 85,679 | 78,314 | 77,610 | 69,517 | 66,087 | 66,507 | 65,025 | 64,045 | 64,306 | 60,429 | 56,333 | 56,192 | 52,927 | 52,837.695 | 52,643.997 | 48,107.525 | 47,566.029 | 47,528.921 | 46,354.94 | 37,884.713 | 38,183.877 | 37,527.677 | 37,841.714 | 36,173.835 | 36,604.994 | 37,306.945 | 38,425.229 | 44,078.562 | 43,567.823 | 43,282.574 |
Total Assets
| 377,014 | 386,819 | 370,280 | 375,250 | 378,105 | 381,977 | 370,136 | 360,355 | 326,767 | 335,074 | 320,655 | 308,496 | 314,395 | 334,498 | 318,166 | 300,421 | 298,628 | 308,873 | 308,871 | 304,572 | 294,399 | 299,212 | 285,248 | 257,539 | 264,245 | 285,438 | 267,609 | 247,759 | 244,683 | 263,540 | 242,658 | 231,743 | 235,808 | 218,456 | 201,066 | 186,164 | 194,701 | 202,562 | 187,568 | 167,934 | 158,595 | 173,393 | 146,578 | 138,028 | 146,719 | 144,389.647 | 135,275.647 | 130,876.395 | 127,853.863 | 129,989.644 | 121,732.986 | 101,891.992 | 109,976.591 | 116,822.417 | 110,101.052 | 103,013.374 | 105,613.365 | 114,619.448 | 101,304.531 | 98,371.638 | 101,573.064 | 101,583.469 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 101,820 | 147,103 | 102,063 | 99,727 | 100,197 | 109,883 | 104,073 | 98,622 | 89,625 | 100,071 | 93,639 | 84,950 | 86,533 | 102,209 | 89,824 | 77,983 | 78,389 | 90,121 | 88,353 | 91,875 | 80,876 | 85,371 | 79,839 | 67,740 | 72,132 | 88,716 | 80,340 | 66,649 | 64,448 | 86,307 | 71,007 | 65,799 | 67,895 | 71,074 | 60,525 | 52,418 | 57,458 | 66,707 | 56,654 | 58,188 | 50,846 | 72,484 | 51,326 | 43,771 | 53,764 | 53,493.121 | 47,496.167 | 48,876.459 | 47,105.213 | 49,819.761 | 43,698.947 | 35,361.706 | 38,541.085 | 42,604.402 | 38,850.085 | 33,420.023 | 36,894.74 | 42,729.17 | 30,963.187 | 26,511.379 | 30,496.474 | 31,186.442 |
Short Term Debt
| 721 | 7,707 | 16,662 | 26,957 | 26,762 | 32,367 | 36,576 | 11,704 | 2,579 | 6,208 | 2,146 | 2,057 | 1,710 | 7,174 | 3,674 | 4,823 | 4,710 | 5,490 | 1,003 | 760 | 1,030 | 5,998 | 1,640 | 1,570 | 7,569 | 7,646 | 3,260 | 1,620 | 1,320 | 6,770 | 10,962 | 10,620 | 11,300 | 5,437 | 1,665 | 1,665 | 2,240 | 5,397 | 1,470 | 890 | 2,230 | 10,564 | 8,447 | 9,543 | 8,761 | 6,808.113 | 4,545.5 | 2,180 | 1,480 | 5,534.03 | 1,898 | 1,760 | 2,530 | 8,986.501 | 4,691 | 6,176 | 4,711 | 11,954.052 | 10,904.999 | 11,126.106 | 16,144.578 | 11,005.859 |
Tax Payables
| 1,355 | 4,728 | 1,998 | 3,923 | 2,067 | 5,332 | 2,132 | 4,131 | 2,057 | 4,980 | 1,490 | 3,006 | 1,465 | 6,168 | 2,414 | 3,240 | 1,115 | 4,400 | 1,647 | 3,764 | 1,152 | 4,139 | 951 | 2,248 | 1,048 | 4,745 | 1,393 | 2,205 | 1,136 | 4,120 | 888 | 2,475 | 1,291 | 3,255 | 1,069 | 1,931 | 918 | 3,316 | 1,052 | 2,461 | 861 | 3,927 | 960 | 1,897 | 999 | 3,176.501 | 1,238.586 | 2,113.114 | 865.543 | 1,981.699 | 1,024.818 | 1,413.251 | 695.539 | 1,585.156 | 574.983 | 762.398 | 657.121 | 1,913.032 | 656.53 | 910.637 | 1,493.036 | 1,152.591 |
Deferred Revenue
| 1,355 | 8,344 | 3,322 | 6,745 | 5,059 | 8,240 | 3,527 | 6,584 | 4,709 | 7,441 | 2,650 | 5,295 | 4,007 | 8,676 | 3,438 | 5,414 | 3,509 | 6,594 | 2,607 | 5,732 | 3,557 | 6,171 | 1,878 | 4,197 | 3,383 | 6,713 | 2,293 | 4,089 | 3,738 | 6,027 | 1,683 | 4,349 | 3,788 | 4,795 | 1,796 | 3,469 | 3,022 | 4,794 | 1,798 | 3,959 | 2,796 | 5,504 | 1,668 | 3,298 | 2,848 | 4,732.951 | 1,883.004 | 3,520.327 | 2,524.704 | 3,310.504 | 1,559.695 | 2,476.537 | 2,011.407 | 2,615.028 | 1,000.21 | 1,763.372 | 1,944.443 | 2,871.906 | 1,094.382 | 1,750.609 | 2,261.156 | 1,506.041 |
Other Current Liabilities
| 70,297 | 18,011 | 60,814 | 57,021 | 60,377 | 46,530 | 53,112 | 46,344 | 43,237 | 34,651 | 39,815 | 35,175 | 42,344 | 33,883 | 41,505 | 34,123 | 37,295 | 30,910 | 39,328 | 32,024 | 40,084 | 30,636 | 35,939 | 33,223 | 38,722 | 34,853 | 37,076 | 34,372 | 36,659 | 27,273 | 33,324 | 27,295 | 31,958 | 17,799 | 21,307 | 17,337 | 20,974 | 12,262 | 16,661 | 15,479 | 16,734 | 9,332 | 11,981 | 10,593 | 12,787 | 8,370.98 | 12,167.471 | 11,990.417 | 13,527.742 | 9,272.977 | 13,947.521 | 9,421.851 | 13,400.389 | 6,515.963 | 13,127.197 | 10,535.261 | 11,752.762 | 6,602.832 | 12,800.098 | 12,400.82 | 6,655.321 | 11,176.395 |
Total Current Liabilities
| 174,193 | 181,165 | 182,861 | 190,450 | 192,395 | 197,020 | 197,288 | 163,254 | 140,150 | 148,371 | 138,250 | 127,477 | 134,594 | 151,942 | 138,441 | 122,343 | 123,903 | 133,115 | 131,291 | 130,391 | 125,547 | 128,176 | 119,296 | 106,730 | 121,806 | 137,928 | 122,969 | 106,730 | 106,165 | 126,377 | 116,976 | 108,063 | 114,941 | 99,105 | 85,293 | 74,889 | 83,694 | 89,160 | 76,583 | 78,516 | 72,606 | 97,884 | 73,422 | 67,205 | 78,160 | 73,405.165 | 66,092.142 | 66,567.203 | 64,637.659 | 67,937.272 | 61,104.163 | 49,020.094 | 56,482.881 | 60,721.894 | 57,668.492 | 51,894.656 | 55,302.945 | 64,157.96 | 55,762.666 | 51,788.914 | 55,557.529 | 54,874.737 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 49,269 | 50,459 | 38,543 | 39,473 | 40,555 | 41,571 | 34,160 | 60,142 | 55,739 | 55,011 | 55,380 | 56,334 | 57,147 | 57,787 | 58,626 | 61,486 | 60,963 | 62,078 | 63,249 | 63,342 | 63,643 | 64,816 | 65,971 | 41,116 | 35,645 | 36,765 | 37,918 | 38,177 | 38,066 | 36,146 | 28,102 | 30,713 | 30,579 | 31,218 | 32,216 | 29,816 | 30,739 | 31,629 | 32,978 | 34,772 | 34,180 | 22,895 | 25,342 | 25,008 | 24,267 | 24,097.499 | 25,318.408 | 21,524.672 | 23,012.389 | 22,477.972 | 23,319.305 | 18,730.238 | 20,193.891 | 22,403.875 | 21,168.957 | 21,512.396 | 23,116.506 | 22,878.681 | 18,559.137 | 19,673.452 | 19,971.247 | 22,231.945 |
Deferred Revenue Non-Current
| 0 | 1,742 | 0 | 0 | 0 | 4,539 | 0 | 0 | 0 | 3,811 | 0 | 0 | 0 | 3,751 | 0 | 0 | 0 | 3,711 | 0 | 0 | 0 | 3,439 | 0 | 0 | 3,371 | 3,325 | 0 | 0 | 0 | 2,910 | 0 | 0 | 0 | 2,406 | 0 | 0 | 0 | 2,202 | 0 | 0 | 0 | 2,283 | 0 | 0 | 0 | 2,214.213 | 0 | 0 | 0 | 2,052.665 | 0 | 0 | 0 | 1,768.596 | 0 | 0 | 0 | 1,549.922 | 0 | 0 | 1,261.7 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 3,220 | 0 | 0 | 0 | 2,347 | 0 | 0 | 0 | 1,397 | 0 | 0 | 0 | 1,652 | 0 | 0 | 0 | 919 | 0 | 0 | 0 | 1,070 | 0 | 0 | 797 | 982 | 0 | 0 | 0 | 491 | 0 | 0 | 0 | 72 | 0 | 0 | 0 | 635 | 0 | 0 | 0 | 480 | 0 | 0 | 0 | 319.019 | 0 | 0 | 0 | 234.051 | 0 | 0 | 0 | 916.381 | 0 | 0 | 0 | 559.14 | 0 | 0 | 299.465 | 0 |
Other Non-Current Liabilities
| 13,191 | 8,015 | 12,929 | 12,620 | 12,840 | 5,386 | 11,782 | 11,693 | 9,592 | 4,167 | 10,115 | 9,748 | 9,821 | 4,263 | 9,799 | 9,568 | 9,484 | 4,369 | 9,763 | 8,739 | 8,386 | 3,977 | 8,231 | 8,583 | 4,035 | 4,086 | 8,008 | 7,898 | 7,834 | 3,986 | 7,792 | 7,563 | 7,357 | 4,134 | 6,122 | 5,960 | 6,044 | 3,074 | 5,397 | 5,316 | 5,236 | 2,232 | 4,436 | 4,329 | 4,300 | 1,806.131 | 4,257.1 | 4,338.323 | 4,266.455 | 2,031.373 | 4,523.361 | 3,027.067 | 3,261.125 | 976.293 | 3,132.695 | 2,645.973 | 2,791.32 | 963.772 | 3,257.131 | 2,490.942 | 948.432 | 2,257.546 |
Total Non-Current Liabilities
| 62,460 | 63,436 | 51,472 | 52,093 | 53,395 | 53,843 | 45,942 | 71,835 | 65,331 | 64,386 | 65,495 | 66,082 | 66,968 | 67,453 | 68,425 | 71,054 | 70,447 | 71,077 | 73,012 | 72,081 | 72,029 | 73,302 | 74,202 | 49,699 | 43,848 | 45,158 | 45,926 | 46,075 | 45,900 | 43,533 | 35,894 | 38,276 | 37,936 | 37,830 | 38,338 | 35,776 | 36,783 | 37,540 | 38,375 | 40,088 | 39,416 | 27,890 | 29,778 | 29,337 | 28,567 | 28,436.862 | 29,575.508 | 25,862.995 | 27,278.844 | 26,796.061 | 27,842.666 | 21,757.305 | 23,455.016 | 26,065.145 | 24,301.652 | 24,158.369 | 25,907.826 | 25,951.515 | 21,816.268 | 22,164.394 | 22,480.844 | 24,489.491 |
Total Liabilities
| 236,653 | 244,601 | 234,333 | 242,543 | 245,790 | 250,863 | 243,230 | 235,089 | 205,481 | 212,757 | 203,745 | 193,559 | 201,562 | 219,395 | 206,866 | 193,397 | 194,350 | 204,192 | 204,303 | 202,472 | 197,576 | 201,478 | 193,498 | 156,429 | 165,654 | 183,086 | 168,895 | 152,805 | 152,065 | 169,910 | 152,870 | 146,339 | 152,877 | 136,935 | 123,631 | 110,665 | 120,477 | 126,700 | 114,958 | 118,604 | 112,022 | 125,774 | 103,200 | 96,542 | 106,727 | 101,842.027 | 95,667.65 | 92,430.198 | 91,916.503 | 94,733.333 | 88,946.829 | 70,777.399 | 79,937.897 | 86,787.039 | 81,970.144 | 76,053.025 | 81,210.771 | 90,109.475 | 77,578.934 | 73,953.308 | 78,038.373 | 79,364.228 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 122,669 | 0 | 0 | 0 | 113,619 | 115,899 | 110,711 | 107,837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 15,553 | 5,855 | 5,855 | 5,855 | 5,749 | 5,699 | 5,691 | 5,691.937 | 5,691.937 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 | 5,667.081 |
Retained Earnings
| 108,333 | 109,985 | 103,420 | 99,882 | 99,194 | 100,158 | 95,546 | 92,239 | 89,681 | 91,964 | 86,775 | 83,910 | 81,394 | 83,565 | 80,117 | 75,996 | 72,928 | 74,841 | 71,922 | 69,732 | 64,894 | 66,372 | 61,743 | 59,130 | 56,908 | 58,374 | 55,027 | 51,649 | 49,543 | 51,059 | 46,898 | 44,804 | 42,507 | 44,366 | 39,981 | 38,229 | 36,671 | 38,236 | 35,292 | 33,957 | 31,334 | 32,461 | 28,521 | 26,905 | 25,535 | 25,795.744 | 23,002.623 | 21,612.55 | 19,355.504 | 18,649.996 | 16,112.312 | 14,630.847 | 13,263.426 | 12,819.619 | 11,296.134 | 10,200.094 | 7,897.666 | 7,764.206 | 6,328.344 | 5,534.187 | 5,165.89 | 4,098.285 |
Accumulated Other Comprehensive Income/Loss
| 6,287 | 5,918 | 5,967 | 6,048 | 6,397 | 4,316 | 4,626 | 5,036 | 3,543 | 2,390 | 2,644 | 3,626 | 3,956 | 23,918 | 3,845 | 3,605 | 3,646 | 1,941 | 3,974 | 3,441 | 2,907 | 3,021 | 1,647 | 3,493 | 2,745 | 2,452 | 2,608 | 2,231 | 2,028 | 1,504 | 1,765 | 1,203 | 1,059 | 1,167 | 1,502 | 1,342 | 1,654 | 1,580 | 1,297 | 1,142 | 1,035 | 982 | 915 | 768 | 676 | 631 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8,049 | 8,061 | 7,925 | 7,922 | -114,747 | 8,010 | 8,009 | 8,384 | -105,234 | -107,517 | -102,328 | -99,463 | 8,372 | -11,596 | 8,366 | 8,360 | 8,624 | 9,449 | 10,167 | 10,448 | 10,473 | 10,474 | 10,501 | 20,501 | 20,947 | 23,499 | 23,267 | 23,268 | 23,267 | 23,267 | 23,268 | 23,267 | 23,267 | 19,907 | 19,907 | 19,909 | 19,909 | 19,938 | 19,938 | 7,874 | 7,874 | 7,874 | 7,769 | 7,719 | 7,711 | 10,059.847 | 10,549.992 | 10,600.678 | 10,373.978 | 10,421.576 | 10,279.799 | 10,390.377 | 10,707.545 | 11,182.849 | 10,821.729 | 10,770.815 | 10,550.231 | 10,806.116 | 11,123.953 | 7,238.266 | 6,768.713 | 6,757.334 |
Total Shareholders Equity
| 138,222 | 139,517 | 132,865 | 129,405 | 129,066 | 128,037 | 123,734 | 121,212 | 117,162 | 118,289 | 113,355 | 111,463 | 109,275 | 111,440 | 107,881 | 103,514 | 100,751 | 101,784 | 101,616 | 99,174 | 93,827 | 95,420 | 89,444 | 98,677 | 96,153 | 99,878 | 96,455 | 92,701 | 90,391 | 91,383 | 87,484 | 84,827 | 82,386 | 80,993 | 76,943 | 75,033 | 73,787 | 75,307 | 72,080 | 48,828 | 46,098 | 47,172 | 42,954 | 41,091 | 39,613 | 42,178.528 | 39,244.552 | 37,880.309 | 35,396.563 | 34,738.653 | 32,059.192 | 30,688.305 | 29,638.052 | 29,669.549 | 27,784.944 | 26,637.99 | 24,114.978 | 24,237.403 | 23,119.378 | 18,439.534 | 17,601.684 | 16,522.7 |
Total Equity
| 140,361 | 142,216 | 135,947 | 132,707 | 132,315 | 131,114 | 126,906 | 125,266 | 121,286 | 122,317 | 116,910 | 114,937 | 112,833 | 115,103 | 111,300 | 107,024 | 104,278 | 104,681 | 104,568 | 102,100 | 96,823 | 97,734 | 91,750 | 101,110 | 98,591 | 102,352 | 98,714 | 94,954 | 92,618 | 93,630 | 89,788 | 85,404 | 82,931 | 81,521 | 77,435 | 75,499 | 74,224 | 75,862 | 72,610 | 49,330 | 46,573 | 47,619 | 43,378 | 41,486 | 39,992 | 42,547.62 | 39,607.997 | 38,446.197 | 35,937.36 | 35,256.311 | 32,786.157 | 31,114.593 | 30,038.694 | 30,035.378 | 28,130.908 | 26,960.349 | 24,402.594 | 24,509.973 | 23,725.597 | 24,418.33 | 23,534.691 | 22,219.241 |
Total Liabilities & Shareholders Equity
| 377,014 | 386,817 | 370,280 | 375,250 | 378,105 | 381,977 | 370,136 | 360,355 | 326,767 | 335,074 | 320,655 | 308,496 | 314,395 | 334,498 | 318,166 | 300,421 | 298,628 | 308,873 | 308,871 | 304,572 | 294,399 | 299,212 | 285,248 | 257,539 | 264,245 | 285,438 | 267,609 | 247,759 | 244,683 | 263,540 | 242,658 | 231,743 | 235,808 | 218,456 | 201,066 | 186,164 | 194,701 | 202,562 | 187,568 | 167,934 | 158,595 | 173,393 | 146,578 | 138,028 | 146,719 | 144,389.647 | 135,275.647 | 130,876.395 | 127,853.863 | 129,989.644 | 121,732.986 | 101,891.992 | 109,976.591 | 116,822.417 | 110,101.052 | 103,013.374 | 105,613.365 | 114,619.448 | 101,304.531 | 98,371.638 | 101,573.064 | 101,583.469 |