Seven & i Holdings Co., Ltd.
TSE:3382.T
2205 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,470,393 | 1,352,725 | 1,541,541 | 1,739,434 | 1,369,714 | 1,639,833 | 1,670,872 | 1,511,845 | 1,438,746 | 1,533,231 | 1,420,653 | 1,386,334 | 1,471,373 | 3,567,071 | 2,189,152 | 1,339,617 | 1,515,354 | 1,617,355 | 1,357,733 | 1,303,956 | 1,387,053 | 1,368,879 | 1,314,564 | 1,187,449 | 1,187,513 | 1,307,489 | 1,316,793 | 1,290,587 | 1,273,850 | 1,284,056 | 1,222,101 | 1,132,408 | 1,178,141 | 1,292,043 | 1,099,990 | 1,047,646 | 1,047,677 | 1,005,397 | 933,959 | 928,238 | 853,856 | 840,573 | 792,986 | 781,021 | 779,712 | 807,718 | 710,968 | 727,559 | 675,170 | 738,935 | 711,629 | 537,533 | 624,953 | 617,227 | 654,833 | 557,347 | 698,136 | 594,013 | 691,633 |
Short Term Investments
| 22,858 | 17,864 | 17,197 | -385,876 | 35,000 | 48,000 | 23,000 | 12,000 | 10,000 | -482,322 | -481,521 | -479,580 | -479,520 | -434,966 | -436,276 | -418,620 | 80,000 | -428,664 | -433,429 | -426,914 | -429,406 | -428,999 | -431,078 | -441,173 | -442,132 | -441,171 | -444,270 | -448,459 | -452,019 | -454,253 | -457,039 | -448,256 | 15,000 | 5,000 | 90,000 | 90,001 | 190,001 | 130,001 | 110,001 | 30,000 | 160,000 | 220,000 | 160,000 | 150,000 | 230,021 | 230,022 | 135,024 | 100,025 | 191,025 | 122,025 | 48,025 | 159,025 | 175,535 | 170,535 | 26,534 | 137,034 | 191,025 | 150,025 | 55,025 |
Cash and Short Term Investments
| 1,470,393 | 1,370,589 | 1,558,738 | 1,739,434 | 1,404,714 | 1,687,833 | 1,693,872 | 1,523,845 | 1,448,746 | 1,533,231 | 1,420,653 | 1,386,334 | 1,471,373 | 3,567,071 | 2,189,152 | 1,339,617 | 1,595,354 | 1,617,355 | 1,357,733 | 1,303,956 | 1,387,053 | 1,368,879 | 1,314,564 | 1,187,449 | 1,187,513 | 1,307,489 | 1,316,793 | 1,290,587 | 1,273,850 | 1,284,056 | 1,222,101 | 1,132,408 | 1,193,141 | 1,297,043 | 1,189,990 | 1,137,647 | 1,237,678 | 1,135,398 | 1,043,960 | 958,238 | 1,013,856 | 1,060,573 | 952,986 | 931,021 | 1,009,733 | 1,037,740 | 845,992 | 827,584 | 866,195 | 860,960 | 759,654 | 696,558 | 800,488 | 787,762 | 681,367 | 694,381 | 889,161 | 744,038 | 746,658 |
Net Receivables
| 615,509 | 599,012 | 553,313 | 703,308 | 619,332 | 602,565 | 594,713 | 645,066 | 602,814 | 589,415 | 528,657 | 587,642 | 535,617 | 505,415 | 475,161 | 523,299 | 498,010 | 479,097 | 513,326 | 555,071 | 530,548 | 543,500 | 520,009 | 584,384 | 533,452 | 539,840 | 513,683 | 572,358 | 530,156 | 535,175 | 518,242 | 543,325 | 520,552 | 527,472 | 529,146 | 560,329 | 533,142 | 529,051 | 502,074 | 533,303 | 500,751 | 494,037 | 477,098 | 480,540 | 455,661 | 459,371 | 418,317 | 459,083 | 423,717 | 436,532 | 408,419 | 439,768 | 413,358 | 427,005 | 244,664 | 285,668 | 260,747 | 270,801 | 247,836 |
Inventory
| 337,431 | 314,950 | 285,872 | 325,850 | 311,324 | 291,345 | 282,379 | 316,193 | 329,075 | 282,165 | 248,815 | 239,992 | 226,685 | 170,775 | 161,325 | 174,353 | 165,145 | 172,397 | 178,094 | 192,254 | 183,776 | 184,882 | 181,019 | 205,354 | 188,537 | 186,309 | 176,988 | 194,973 | 179,207 | 188,729 | 192,462 | 216,506 | 205,175 | 213,821 | 212,186 | 229,922 | 215,805 | 219,542 | 212,168 | 220,286 | 197,509 | 199,298 | 202,117 | 190,126 | 172,364 | 170,403 | 162,285 | 171,766 | 151,814 | 158,579 | 152,204 | 167,771 | 147,059 | 149,682 | 161,110 | 174,865 | 154,478 | 161,031 | 161,394 |
Other Current Assets
| 1,180,634 | 668,034 | 637,743 | 517,285 | 523,409 | 533,058 | 489,689 | 463,885 | 449,605 | 432,250 | 406,649 | 426,207 | 412,679 | 441,148 | 524,585 | 372,727 | 363,880 | 477,814 | 422,768 | 432,401 | 396,478 | 364,370 | 337,450 | 361,559 | 352,635 | 346,875 | 332,743 | 336,491 | 322,617 | 346,779 | 341,598 | 359,389 | 307,956 | 322,022 | 318,644 | 337,608 | 323,824 | 433,478 | 374,983 | 419,729 | 376,989 | 329,795 | 267,355 | 350,467 | 318,369 | 255,755 | 228,934 | 237,362 | 219,113 | 222,210 | 196,307 | 251,642 | 233,068 | 251,790 | 319,453 | 224,452 | 160,943 | 204,315 | 304,298 |
Total Current Assets
| 3,084,875 | 2,952,585 | 3,035,666 | 3,285,877 | 2,858,779 | 3,114,801 | 3,060,653 | 2,948,989 | 2,830,240 | 2,837,061 | 2,604,774 | 2,640,175 | 2,646,354 | 4,684,409 | 3,350,223 | 2,409,996 | 2,622,389 | 2,746,663 | 2,471,921 | 2,483,682 | 2,497,855 | 2,461,631 | 2,353,042 | 2,338,746 | 2,262,137 | 2,380,513 | 2,340,207 | 2,394,409 | 2,305,830 | 2,354,739 | 2,274,403 | 2,251,628 | 2,226,824 | 2,360,358 | 2,249,966 | 2,265,506 | 2,310,449 | 2,317,469 | 2,133,185 | 2,131,556 | 2,089,105 | 2,083,703 | 1,899,556 | 1,952,154 | 1,956,127 | 1,923,269 | 1,655,528 | 1,695,795 | 1,660,839 | 1,678,281 | 1,516,584 | 1,555,739 | 1,593,973 | 1,616,239 | 1,406,594 | 1,379,366 | 1,465,329 | 1,380,185 | 1,460,186 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,045,865 | 4,800,238 | 4,362,500 | 4,500,456 | 4,599,774 | 4,344,739 | 4,341,749 | 4,590,777 | 4,424,525 | 4,111,638 | 3,232,346 | 3,175,333 | 3,272,286 | 2,286,979 | 2,206,022 | 2,193,894 | 2,178,757 | 2,205,742 | 2,183,375 | 2,148,104 | 2,131,467 | 2,131,348 | 2,118,629 | 2,131,194 | 2,123,978 | 2,111,744 | 1,989,455 | 1,976,585 | 1,977,573 | 1,972,686 | 2,007,827 | 1,937,706 | 1,896,348 | 1,954,301 | 1,972,355 | 1,964,232 | 1,953,696 | 1,902,267 | 1,876,941 | 1,814,482 | 1,753,292 | 1,729,236 | 1,709,989 | 1,643,471 | 1,617,452 | 1,567,003 | 1,482,514 | 1,400,519 | 1,373,699 | 1,351,544 | 1,320,174 | 1,298,358 | 1,303,587 | 1,270,890 | 1,247,823 | 1,262,709 | 1,194,727 | 1,200,405 | 1,195,708 |
Goodwill
| 2,379,076 | 2,153,349 | 1,928,916 | 2,068,102 | 2,035,022 | 1,896,793 | 1,913,017 | 2,122,319 | 2,031,683 | 1,831,898 | 1,741,604 | 1,693,428 | 1,662,416 | 373,097 | 349,882 | 362,625 | 373,053 | 375,116 | 359,618 | 353,344 | 357,419 | 366,924 | 371,969 | 386,420 | 381,094 | 375,465 | 251,233 | 254,921 | 253,892 | 256,342 | 270,055 | 219,116 | 187,074 | 243,759 | 313,667 | 295,519 | 290,577 | 292,127 | 297,233 | 272,469 | 260,958 | 268,860 | 277,943 | 269,227 | 275,544 | 265,170 | 245,402 | 196,079 | 194,095 | 198,256 | 184,305 | 185,818 | 186,690 | 178,798 | 172,186 | 178,047 | 186,943 | 195,459 | 197,126 |
Intangible Assets
| 464,711 | 460,225 | 427,662 | 424,724 | 482,250 | 455,827 | 451,656 | 455,930 | 433,243 | 404,653 | 398,398 | 383,070 | 391,678 | 311,041 | 295,991 | 287,470 | 284,032 | 255,438 | 249,265 | 247,819 | 242,358 | 241,797 | 236,518 | 237,143 | 230,878 | 228,724 | 210,733 | 228,192 | 224,961 | 222,816 | 225,880 | 222,880 | 223,575 | 228,681 | 232,003 | 232,570 | 222,264 | 219,563 | 209,771 | 198,748 | 190,636 | 190,684 | 190,004 | 175,023 | 173,263 | 170,845 | 170,011 | 155,018 | 150,274 | 151,285 | 148,851 | 149,777 | 151,390 | 153,241 | 152,468 | 155,023 | 98,466 | 100,539 | 100,405 |
Goodwill and Intangible Assets
| 2,843,787 | 2,613,574 | 2,356,578 | 2,492,826 | 2,517,272 | 2,352,620 | 2,364,673 | 2,578,249 | 2,464,926 | 2,236,551 | 2,140,002 | 2,076,498 | 2,054,094 | 684,138 | 645,873 | 650,095 | 657,085 | 630,554 | 608,883 | 601,163 | 599,777 | 608,721 | 608,487 | 623,563 | 611,972 | 604,189 | 461,966 | 483,113 | 478,853 | 479,158 | 495,935 | 441,996 | 410,649 | 472,440 | 545,670 | 528,089 | 512,841 | 511,690 | 507,004 | 471,217 | 451,594 | 459,544 | 467,947 | 444,250 | 448,807 | 436,015 | 415,413 | 351,097 | 344,369 | 349,541 | 333,156 | 335,595 | 338,080 | 332,039 | 324,654 | 333,070 | 285,409 | 295,998 | 297,531 |
Long Term Investments
| 320,416 | 305,492 | 289,582 | 657,548 | 738,486 | 716,391 | 220,215 | 228,031 | 233,914 | 708,722 | 702,136 | 700,262 | 690,754 | 641,284 | 640,383 | 623,274 | 115,097 | 622,621 | 618,099 | 619,616 | 616,434 | 627,341 | 623,063 | 639,802 | 641,615 | 633,043 | 620,126 | 632,351 | 636,428 | 637,827 | 645,201 | 621,552 | 139,158 | 163,843 | 51,371 | 54,753 | -43,740 | 37,787 | 58,737 | 160,842 | 41,969 | -16,545 | 29,102 | 24,504 | -55,985 | -56,883 | 28,432 | 55,402 | -22,375 | 58,485 | 133,838 | 57,973 | 7,651 | -14,035 | 619,422 | 21,657 | -9,982 | 25,246 | 551,853 |
Tax Assets
| 97,559 | 93,753 | 92,015 | 96,984 | 109,215 | 54,141 | 57,186 | 51,170 | 45,583 | 49,256 | 43,539 | 40,720 | 38,504 | 43,013 | 44,352 | 50,026 | 52,798 | 52,926 | 57,071 | 54,670 | 55,887 | 55,361 | 31,079 | 27,186 | 26,974 | 26,752 | 28,375 | 19,203 | 29,395 | 27,676 | 25,261 | 30,597 | 32,590 | 25,503 | 27,636 | 23,340 | 24,531 | 23,921 | 28,382 | 30,461 | 32,053 | 31,334 | 32,836 | 30,705 | 32,146 | 32,072 | 32,943 | 37,679 | 38,587 | 38,102 | 40,147 | 40,896 | 41,251 | 40,746 | 20,717 | 25,887 | 26,149 | 25,856 | 26,134 |
Other Non-Current Assets
| 459,184 | 457,846 | 455,776 | 60,144 | 15,438 | 15,655 | 506,473 | 504,255 | 500,800 | 16,020 | 16,476 | 16,306 | 16,548 | 57,210 | 59,974 | 57,027 | 558,309 | 57,005 | 57,533 | 57,441 | 57,980 | 60,985 | 60,997 | 56,842 | 52,105 | 52,339 | 54,817 | 56,197 | 57,256 | 58,856 | 60,256 | 57,015 | 523,526 | 515,980 | 594,687 | 607,842 | 706,858 | 649,133 | 630,452 | 536,900 | 667,068 | 728,221 | 671,945 | 659,170 | 741,370 | 741,359 | 647,561 | 588,516 | 680,929 | 616,322 | 545,452 | 658,887 | 677,445 | 672,233 | 112,901 | 649,414 | 715,367 | 672,204 | 142,193 |
Total Non-Current Assets
| 8,766,811 | 8,270,903 | 7,556,451 | 7,807,958 | 7,980,185 | 7,483,546 | 7,490,296 | 7,952,482 | 7,669,748 | 7,122,187 | 6,134,499 | 6,009,119 | 6,072,186 | 3,712,624 | 3,596,604 | 3,574,316 | 3,562,046 | 3,568,848 | 3,524,961 | 3,480,994 | 3,461,545 | 3,483,756 | 3,442,255 | 3,478,587 | 3,456,644 | 3,428,067 | 3,154,739 | 3,167,449 | 3,179,505 | 3,176,203 | 3,234,480 | 3,088,866 | 3,002,271 | 3,132,067 | 3,191,719 | 3,178,256 | 3,154,186 | 3,124,798 | 3,101,516 | 3,013,902 | 2,945,976 | 2,931,790 | 2,911,819 | 2,802,100 | 2,783,790 | 2,719,566 | 2,606,863 | 2,433,213 | 2,415,209 | 2,413,994 | 2,372,767 | 2,391,709 | 2,368,014 | 2,301,873 | 2,325,517 | 2,292,737 | 2,211,670 | 2,219,709 | 2,213,419 |
Total Assets
| 11,851,693 | 11,223,488 | 10,592,117 | 11,093,844 | 10,838,971 | 10,598,356 | 10,550,956 | 10,901,476 | 10,499,995 | 9,959,256 | 8,739,279 | 8,649,303 | 8,718,548 | 8,397,040 | 6,946,832 | 5,984,318 | 6,184,441 | 6,315,519 | 5,996,887 | 5,964,682 | 5,959,406 | 5,945,395 | 5,795,302 | 5,817,340 | 5,718,787 | 5,808,587 | 5,494,950 | 5,561,865 | 5,485,342 | 5,530,949 | 5,508,888 | 5,340,500 | 5,229,101 | 5,492,431 | 5,441,691 | 5,443,768 | 5,464,642 | 5,442,277 | 5,234,705 | 5,145,464 | 5,035,088 | 5,015,500 | 4,811,380 | 4,754,261 | 4,739,926 | 4,642,840 | 4,262,397 | 4,129,016 | 4,076,055 | 4,092,284 | 3,889,358 | 3,947,448 | 3,961,987 | 3,918,112 | 3,732,111 | 3,672,103 | 3,676,999 | 3,599,894 | 3,673,605 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 676,732 | 628,880 | 528,154 | 592,521 | 605,683 | 555,908 | 536,172 | 616,508 | 645,531 | 564,826 | 483,908 | 533,358 | 529,840 | 419,356 | 385,289 | 422,558 | 439,763 | 370,098 | 410,793 | 466,012 | 488,326 | 460,628 | 411,602 | 477,478 | 491,084 | 464,911 | 420,011 | 465,284 | 462,937 | 441,967 | 415,348 | 447,594 | 456,569 | 442,291 | 413,582 | 458,752 | 475,457 | 462,388 | 412,504 | 458,775 | 460,675 | 434,396 | 383,971 | 404,526 | 412,354 | 382,155 | 204,479 | 374,387 | 364,694 | 352,003 | 195,347 | 352,248 | 346,689 | 328,642 | 284,795 | 340,075 | 338,422 | 320,860 | 292,627 |
Short Term Debt
| 706,696 | 698,273 | 729,843 | 853,329 | 967,345 | 862,610 | 766,468 | 656,622 | 611,246 | 620,355 | 321,426 | 903,555 | 894,794 | 854,919 | 833,617 | 299,317 | 448,655 | 540,759 | 297,893 | 332,976 | 343,200 | 310,375 | 299,848 | 281,326 | 326,736 | 395,124 | 284,910 | 292,044 | 289,999 | 304,265 | 264,677 | 369,866 | 309,611 | 343,657 | 272,111 | 254,398 | 257,471 | 265,664 | 260,792 | 241,934 | 237,061 | 231,680 | 236,922 | 350,961 | 336,769 | 309,415 | 334,606 | 276,863 | 272,109 | 249,814 | 238,476 | 235,495 | 287,511 | 351,008 | 271,617 | 283,575 | 252,340 | 212,421 | 250,740 |
Tax Payables
| 23,618 | 9,173 | 18,389 | 9,930 | 24,058 | 14,476 | 25,549 | 15,675 | 22,722 | 10,974 | 22,716 | 12,900 | 21,589 | 10,463 | 21,283 | 29,919 | 26,329 | 8,131 | 37,854 | 19,366 | 39,598 | 14,314 | 42,642 | 27,731 | 36,643 | 13,624 | 32,211 | 20,604 | 38,759 | 17,565 | 34,462 | 15,944 | 39,810 | 12,335 | 44,744 | 19,424 | 41,426 | 15,735 | 42,979 | 15,775 | 42,622 | 15,925 | 62,625 | 38,933 | 51,549 | 19,469 | 34,827 | 21,513 | 42,608 | 14,398 | 58,295 | 37,903 | 62,201 | 32,243 | 51,007 | 30,186 | 51,056 | 23,883 | 42,255 |
Deferred Revenue
| 189,249 | 185,810 | 188,890 | 545,561 | 630,434 | 490,564 | 529,652 | 545,583 | 493,564 | 437,145 | 290,561 | 276,095 | 256,738 | 193,745 | 181,385 | 212,265 | 190,441 | 176,232 | 204,059 | 204,466 | 204,580 | 192,421 | 206,498 | 215,413 | 199,574 | 186,409 | 186,052 | 197,690 | 198,967 | 190,349 | 204,096 | 181,964 | 185,916 | 165,860 | 190,969 | 186,948 | 191,809 | 173,754 | 183,659 | 174,925 | 179,101 | 164,321 | 195,359 | 183,517 | 184,207 | 153,286 | 152,716 | 151,108 | 156,219 | 138,195 | 164,272 | 161,049 | 167,943 | 146,036 | 159,098 | 152,748 | 159,776 | 144,703 | 150,785 |
Other Current Liabilities
| 2,009,603 | 1,749,158 | 1,626,365 | 1,308,688 | 1,267,524 | 1,694,749 | 1,432,797 | 1,249,685 | 1,260,207 | 1,421,077 | 1,384,830 | 1,311,193 | 1,288,978 | 1,421,313 | 1,382,142 | 1,245,922 | 1,224,177 | 1,442,366 | 1,244,427 | 1,207,999 | 1,188,966 | 1,192,263 | 1,074,847 | 1,073,902 | 1,059,136 | 1,166,759 | 1,053,034 | 1,044,677 | 1,030,635 | 1,110,857 | 1,063,497 | 1,024,079 | 1,001,341 | 1,167,093 | 1,004,241 | 991,623 | 979,690 | 1,122,358 | 969,836 | 997,002 | 967,187 | 1,007,702 | 811,915 | 812,689 | 822,081 | 827,647 | 842,778 | 709,832 | 671,161 | 719,920 | 787,633 | 707,507 | 655,863 | 660,934 | 633,218 | 505,942 | 487,641 | 552,008 | 569,218 |
Total Current Liabilities
| 3,582,280 | 3,262,121 | 3,073,252 | 3,300,099 | 3,470,986 | 3,603,831 | 3,265,089 | 3,068,398 | 3,010,548 | 3,043,403 | 2,480,725 | 3,024,201 | 2,970,350 | 2,889,333 | 2,782,433 | 2,180,062 | 2,303,036 | 2,529,455 | 2,157,172 | 2,211,453 | 2,225,072 | 2,155,687 | 1,992,795 | 2,048,119 | 2,076,530 | 2,213,203 | 1,944,007 | 1,999,695 | 1,982,538 | 2,047,438 | 1,947,618 | 2,023,503 | 1,953,437 | 2,118,901 | 1,880,903 | 1,891,721 | 1,904,427 | 2,024,164 | 1,826,791 | 1,872,636 | 1,844,024 | 1,838,099 | 1,628,167 | 1,751,693 | 1,755,411 | 1,672,503 | 1,534,579 | 1,512,190 | 1,464,183 | 1,459,932 | 1,385,728 | 1,456,299 | 1,458,006 | 1,486,620 | 1,348,728 | 1,282,340 | 1,238,179 | 1,229,992 | 1,263,370 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,290,285 | 2,286,439 | 2,181,201 | 3,235,785 | 2,955,500 | 2,875,675 | 3,165,711 | 3,537,830 | 3,415,545 | 3,201,820 | 2,577,305 | 2,053,472 | 2,221,187 | 2,126,218 | 927,592 | 653,115 | 717,540 | 676,509 | 685,066 | 690,716 | 708,023 | 789,473 | 805,339 | 793,975 | 722,379 | 774,602 | 698,149 | 723,979 | 694,615 | 737,036 | 783,810 | 696,776 | 657,105 | 678,227 | 760,858 | 778,036 | 774,328 | 692,040 | 687,459 | 688,533 | 673,498 | 700,380 | 697,472 | 635,938 | 637,817 | 699,700 | 518,455 | 509,502 | 504,924 | 551,436 | 452,145 | 495,600 | 492,035 | 438,808 | 441,198 | 457,083 | 495,294 | 434,225 | 434,538 |
Deferred Revenue Non-Current
| 1,199,722 | 1,145,473 | 931,759 | 176,322 | 177,274 | 172,210 | 173,802 | 167,494 | 162,514 | 153,946 | 147,999 | 135,511 | 154,788 | 116,326 | 113,163 | 107,067 | 106,486 | 109,048 | 108,631 | 98,281 | 97,849 | 94,770 | 94,589 | 95,354 | 94,204 | 92,248 | 89,680 | 89,667 | 88,836 | 87,046 | 87,742 | 82,143 | 81,547 | 80,501 | 82,608 | 80,807 | 80,588 | 78,480 | 77,797 | 72,850 | 71,076 | 69,563 | 69,248 | 64,146 | 63,620 | 60,805 | 57,907 | 52,658 | 52,028 | 51,090 | 49,727 | 47,851 | 47,585 | 46,323 | 5,648 | 5,770 | 5,850 | 5,947 | 5,983 |
Deferred Tax Liabilities Non-Current
| 239,721 | 230,506 | 220,658 | 238,100 | 215,243 | 185,283 | 184,242 | 192,185 | 163,383 | 137,667 | 109,825 | 106,329 | 94,017 | 84,565 | 78,879 | 50,648 | 71,651 | 67,052 | 63,949 | 53,363 | 38,559 | 35,610 | 44,132 | 38,057 | 42,740 | 32,805 | 35,416 | 50,987 | 51,720 | 52,714 | 49,080 | 50,935 | 51,143 | 57,419 | 64,859 | 63,532 | 64,572 | 65,659 | 63,536 | 54,204 | 51,921 | 53,962 | 51,220 | 44,725 | 41,240 | 40,404 | 34,801 | 32,962 | 33,064 | 35,384 | 34,550 | 38,794 | 43,196 | 41,972 | 35,955 | 35,747 | 35,987 | 37,388 | 38,343 |
Other Non-Current Liabilities
| 319,163 | 307,695 | 284,622 | 106,993 | 111,996 | 108,479 | 113,955 | 118,567 | 112,999 | 108,297 | 275,695 | 271,300 | 260,299 | 236,016 | 213,433 | 210,828 | 212,843 | 217,224 | 224,850 | 222,702 | 223,451 | 228,923 | 185,962 | 186,703 | 166,054 | 164,458 | 152,358 | 151,596 | 153,681 | 154,758 | 164,836 | 130,166 | 130,569 | 137,908 | 147,284 | 144,257 | 142,763 | 143,475 | 148,209 | 141,316 | 135,131 | 136,296 | 143,716 | 134,352 | 134,129 | 130,576 | 121,916 | 114,042 | 111,417 | 110,034 | 106,255 | 105,246 | 105,041 | 122,530 | 124,070 | 127,942 | 128,468 | 141,062 | 137,431 |
Total Non-Current Liabilities
| 4,048,891 | 3,970,113 | 3,618,240 | 3,757,200 | 3,460,013 | 3,341,647 | 3,637,710 | 4,016,076 | 3,854,441 | 3,601,730 | 3,110,824 | 2,566,612 | 2,730,291 | 2,563,125 | 1,333,067 | 1,021,658 | 1,108,520 | 1,069,833 | 1,082,496 | 1,065,062 | 1,067,882 | 1,148,776 | 1,130,022 | 1,114,089 | 1,025,377 | 1,064,113 | 975,603 | 1,016,229 | 988,852 | 1,031,554 | 1,085,468 | 960,020 | 920,364 | 954,055 | 1,055,609 | 1,066,632 | 1,062,251 | 979,654 | 977,001 | 956,903 | 931,626 | 960,201 | 961,656 | 879,161 | 876,806 | 931,485 | 733,079 | 709,164 | 701,433 | 747,944 | 642,677 | 687,491 | 687,857 | 649,633 | 606,871 | 626,542 | 665,599 | 618,622 | 616,295 |
Total Liabilities
| 7,631,171 | 7,232,234 | 6,691,492 | 7,057,299 | 6,930,999 | 6,945,478 | 6,902,799 | 7,084,474 | 6,864,989 | 6,645,133 | 5,591,549 | 5,590,813 | 5,700,641 | 5,452,458 | 4,115,500 | 3,201,720 | 3,411,556 | 3,599,288 | 3,239,668 | 3,276,515 | 3,292,954 | 3,304,463 | 3,122,817 | 3,162,208 | 3,101,907 | 3,277,316 | 2,919,610 | 3,015,924 | 2,971,390 | 3,078,992 | 3,033,086 | 2,983,523 | 2,873,801 | 3,072,956 | 2,936,512 | 2,958,353 | 2,966,678 | 3,003,818 | 2,803,792 | 2,829,539 | 2,775,650 | 2,798,300 | 2,589,823 | 2,630,854 | 2,632,217 | 2,603,988 | 2,267,658 | 2,221,354 | 2,165,616 | 2,207,876 | 2,028,405 | 2,143,790 | 2,145,863 | 2,136,253 | 1,955,599 | 1,908,882 | 1,903,778 | 1,848,614 | 1,879,665 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 276,214 | 0 | 0 | 0 | 2,993,977 | 2,968,321 | 0 | 0 | 0 | 2,808,865 | 2,767,518 | 2,731,744 | 2,706,525 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,460 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 879 | 0 | 0 | 17,331 | 16,938 | 36,086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 | 50,000 |
Retained Earnings
| 2,653,328 | 2,622,474 | 2,650,575 | 2,608,459 | 2,556,166 | 2,519,083 | 2,532,491 | 2,486,261 | 2,431,429 | 2,360,375 | 2,319,155 | 2,283,002 | 2,257,764 | 2,194,405 | 2,198,805 | 2,150,531 | 2,134,082 | 2,075,499 | 2,106,920 | 2,058,878 | 2,041,576 | 1,983,025 | 2,015,630 | 1,968,893 | 1,956,045 | 1,897,526 | 1,894,444 | 1,862,575 | 1,842,658 | 1,786,865 | 1,793,035 | 1,771,694 | 1,769,413 | 1,779,083 | 1,717,771 | 1,681,218 | 1,674,341 | 1,632,071 | 1,622,090 | 1,575,721 | 1,564,566 | 1,520,166 | 1,511,555 | 1,463,708 | 1,448,176 | 1,402,235 | 1,393,935 | 1,353,079 | 1,350,399 | 1,316,064 | 1,312,613 | 1,266,648 | 1,261,390 | 1,221,694 | 1,234,204 | 1,212,497 | 1,209,427 | 1,171,275 | 1,172,263 |
Accumulated Other Comprehensive Income/Loss
| 1,054,690 | 861,266 | 680,522 | 806,342 | 724,481 | 511,584 | 493,048 | 711,164 | 583,684 | 339,016 | 213,493 | 163,394 | 147,831 | 141,970 | 21,958 | 25,159 | 32,417 | 38,710 | 47,056 | 31,998 | 28,096 | 55,838 | 53,391 | 86,766 | 63,980 | 34,352 | 81,047 | 86,978 | 74,668 | 72,886 | 91,596 | -1,460 | 644 | 57,304 | 85,711 | 103,741 | 121,112 | 106,577 | 108,412 | 43,107 | -879 | 4,049 | 16,395 | -17,331 | -16,938 | -36,086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 275,379 | 335,486 | 387,755 | -2,606,166 | -2,569,083 | 399,053 | 398,778 | 398,781 | -2,410,375 | -2,369,155 | -2,333,002 | -2,307,764 | 398,370 | 398,217 | 398,208 | 398,296 | 398,120 | 397,948 | 397,940 | 397,944 | 405,044 | 405,179 | 405,184 | 404,485 | 404,488 | 404,395 | 404,387 | 404,419 | 404,431 | 404,017 | 402,357 | 403,772 | 405,481 | 521,785 | 521,787 | 521,790 | 521,773 | 521,584 | 521,595 | 520,723 | 521,612 | 519,741 | 502,420 | 502,826 | 483,737 | 448,766 | 407,528 | 413,594 | 424,500 | 404,592 | 398,324 | 417,014 | 425,058 | 419,292 | 426,418 | 440,012 | 458,424 | 500,426 |
Total Shareholders Equity
| 4,034,232 | 3,809,119 | 3,716,583 | 3,852,556 | 3,718,458 | 3,479,905 | 3,474,592 | 3,646,203 | 3,463,894 | 3,147,881 | 2,981,011 | 2,895,138 | 2,854,356 | 2,784,745 | 2,668,980 | 2,623,898 | 2,614,795 | 2,562,329 | 2,601,924 | 2,538,816 | 2,517,616 | 2,493,907 | 2,524,200 | 2,510,843 | 2,474,510 | 2,386,366 | 2,429,886 | 2,403,940 | 2,371,745 | 2,314,182 | 2,338,648 | 2,224,051 | 2,223,829 | 2,291,868 | 2,375,267 | 2,356,746 | 2,367,243 | 2,310,421 | 2,302,086 | 2,190,423 | 2,135,289 | 2,095,827 | 2,097,691 | 2,016,128 | 2,001,002 | 1,935,972 | 1,892,701 | 1,810,607 | 1,813,993 | 1,790,564 | 1,767,205 | 1,714,972 | 1,728,404 | 1,696,752 | 1,703,496 | 1,688,915 | 1,699,439 | 1,679,699 | 1,722,689 |
Total Equity
| 4,220,522 | 3,991,248 | 3,900,624 | 4,036,545 | 3,907,972 | 3,652,878 | 3,648,157 | 3,817,002 | 3,635,006 | 3,314,123 | 3,147,730 | 3,058,490 | 3,017,907 | 2,944,582 | 2,831,332 | 2,782,598 | 2,772,885 | 2,716,231 | 2,757,219 | 2,688,167 | 2,666,452 | 2,640,932 | 2,672,485 | 2,655,132 | 2,616,880 | 2,531,271 | 2,575,340 | 2,545,941 | 2,513,952 | 2,451,957 | 2,475,802 | 2,356,977 | 2,355,300 | 2,419,475 | 2,505,179 | 2,485,415 | 2,497,964 | 2,438,459 | 2,430,913 | 2,315,925 | 2,259,438 | 2,217,200 | 2,221,557 | 2,123,407 | 2,107,709 | 2,038,852 | 1,994,739 | 1,907,662 | 1,910,439 | 1,884,408 | 1,860,953 | 1,803,658 | 1,816,124 | 1,781,859 | 1,776,512 | 1,763,221 | 1,773,221 | 1,751,280 | 1,793,940 |
Total Liabilities & Shareholders Equity
| 11,851,693 | 11,223,482 | 10,592,116 | 11,093,844 | 10,838,971 | 10,598,356 | 10,550,956 | 10,901,476 | 10,499,995 | 9,959,256 | 8,739,279 | 8,649,303 | 8,718,548 | 8,397,040 | 6,946,832 | 5,984,318 | 6,184,441 | 6,315,519 | 5,996,887 | 5,964,682 | 5,959,406 | 5,945,395 | 5,795,302 | 5,817,340 | 5,718,787 | 5,808,587 | 5,494,950 | 5,561,865 | 5,485,342 | 5,530,949 | 5,508,888 | 5,340,500 | 5,229,101 | 5,492,431 | 5,441,691 | 5,443,768 | 5,464,642 | 5,442,277 | 5,234,705 | 5,145,464 | 5,035,088 | 5,015,500 | 4,811,380 | 4,754,261 | 4,739,926 | 4,642,840 | 4,262,397 | 4,129,016 | 4,076,055 | 4,092,284 | 3,889,358 | 3,947,448 | 3,961,987 | 3,918,112 | 3,732,111 | 3,672,103 | 3,676,999 | 3,599,894 | 3,673,605 |