Koatsu Gas Kogyo Co., Ltd.
TSE:4097.T
888 (JPY) • At close September 19, 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
| 28,172 | 29,219 | 27,665 | 28,735 | 26,362 | 26,260.274 | 22,561.074 | 22,903.365 | 22,241.451 | 23,969.955 | 22,340.155 | 22,725.539 | 21,559.072 | 21,312.196 | 20,836.356 | 20,895.93 | 19,792.334 | 20,880.351 | 19,886.605 | 20,313.479 | 20,082.923 | 21,165.826 | 19,685.597 | 19,884.542 | 19,058.337 | 19,218.827 | 17,379.724 | 18,004.991 | 16,579.074 | 16,223.756 | 16,087.064 | 15,617.941 | 14,490.451 | 15,690.203 | 15,625.71 | 14,827.226 | 14,462.423 | 14,839.863 | 14,032.951 | 13,650.295 | 12,895.635 | 13,505.538 | 13,519.31 | 14,647.676 | 13,623.631 | 14,492.326 | 13,426.501 | 13,891.575 | 13,633.368 | 15,292.635 | 13,229.807 | 12,941.984 | 13,167.766 | 13,672.375 | 11,656.992 | 11,202.939 | 10,304.609 | 10,299.835 | 9,217.006 | 8,501.063 | 7,473.786 | 6,264.603 |
Short Term Investments
| 0 | 764 | 0 | 567 | -1,115 | -57.192 | 0 | 227.22 | -1,167.069 | -1,033.566 | -864.314 | -859.032 | 0 | 155.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.22 | -12.021 | -11.852 | -11.629 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -178.842 | -177.621 | -100.848 | -100.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 28,172 | 29,219 | 27,665 | 28,735 | 26,362 | 26,260.274 | 22,561.074 | 22,903.365 | 22,241.451 | 23,969.955 | 22,340.155 | 22,725.539 | 21,559.072 | 21,312.196 | 20,836.356 | 20,895.93 | 19,792.334 | 20,880.351 | 19,886.605 | 20,313.479 | 20,082.923 | 21,165.826 | 19,685.597 | 19,884.542 | 19,058.337 | 19,218.827 | 17,379.724 | 18,004.991 | 16,579.074 | 16,223.756 | 16,087.064 | 15,617.941 | 14,490.451 | 15,690.203 | 15,625.71 | 14,827.226 | 14,462.423 | 14,839.863 | 14,032.951 | 13,650.295 | 12,895.635 | 13,505.538 | 13,519.31 | 14,647.676 | 13,623.631 | 14,492.326 | 13,426.501 | 13,891.575 | 13,633.368 | 15,292.635 | 13,229.807 | 12,941.984 | 13,167.766 | 13,672.375 | 11,656.992 | 11,202.939 | 10,304.609 | 10,299.835 | 9,217.006 | 8,501.063 | 7,473.786 | 6,264.603 |
Net Receivables
| 27,914 | 28,239 | 27,834 | 20,626 | 20,289 | 21,644.455 | 21,879.053 | 20,619.99 | 20,687.461 | 21,067.518 | 20,884.259 | 19,268.378 | 19,493.155 | 20,456.518 | 19,924.67 | 18,272.192 | 19,263.727 | 21,166.372 | 21,583.323 | 20,782.099 | 21,105.387 | 21,967.514 | 22,012.216 | 21,060.389 | 21,634.268 | 22,097.913 | 22,073.032 | 21,780.445 | 20,818.504 | 21,863.278 | 21,377.79 | 20,616.068 | 20,928.345 | 22,244.809 | 22,161.517 | 21,969.441 | 22,080.834 | 23,298.655 | 23,547.177 | 22,933.332 | 22,865.257 | 24,368.367 | 23,367.554 | 21,911.338 | 22,387.843 | 23,161.222 | 25,478.361 | 24,682.417 | 22,790.574 | 23,711.832 | 22,810.688 | 21,440.978 | 21,548.69 | 22,308.807 | 21,621.245 | 19,964.272 | 18,945.654 | 18,858.748 | 19,189.148 | 17,851.726 | 19,333.543 | 23,407.218 |
Inventory
| 6,655 | 6,203 | 6,064 | 6,206 | 6,218 | 6,038.508 | 6,094.138 | 5,942.301 | 5,637.417 | 5,189.209 | 5,165.748 | 4,894.602 | 4,605.936 | 4,458.965 | 4,688.206 | 4,623.866 | 4,698.252 | 4,551.545 | 4,806.103 | 4,567.799 | 4,886.425 | 4,570.812 | 4,602.777 | 4,448.828 | 4,380.137 | 4,267.73 | 4,420.918 | 4,312.455 | 4,400.591 | 4,096.854 | 4,173.466 | 4,100.605 | 4,154.592 | 3,988.535 | 4,080.389 | 3,978.934 | 4,128.001 | 3,930.491 | 4,067.5 | 4,117.623 | 4,158.947 | 3,872.115 | 4,080.863 | 3,920.051 | 3,995.738 | 3,940.083 | 3,986.383 | 4,012.444 | 4,056.439 | 3,912.926 | 3,843.839 | 3,845.855 | 3,967.311 | 3,609.638 | 2,593.837 | 2,560.349 | 2,744.531 | 2,629.46 | 2,810.055 | 2,811.89 | 3,172.11 | 3,141.519 |
Other Current Assets
| 649 | 383 | 523 | 6,340 | 6,246 | 6,055.005 | 6,309.11 | 5,424.282 | 5,378.03 | 4,748.721 | 4,903.827 | 4,036.491 | 4,144.722 | 3,611.64 | 3,854.324 | 3,205.364 | 3,544.56 | 3,424.239 | 3,776.179 | 3,277.828 | 3,607.512 | 3,317.223 | 3,374.528 | 3,030.518 | 3,074.796 | 2,832.171 | 2,927.11 | 2,407.661 | 2,501.959 | 2,429.307 | 2,203.59 | 1,873.995 | 2,087.325 | 1,626.964 | 1,730.988 | 1,370.089 | 1,472.04 | 1,242.269 | 1,077.793 | 826.973 | 919.88 | 636.483 | 644.754 | 540.605 | 459.336 | 122.77 | 97.439 | 69.984 | 96.598 | 7.193 | 172.498 | 173.86 | 146.634 | -19.229 | 210.353 | 160.023 | 244.231 | 175.606 | 175.523 | 132.057 | 76.095 | 285.423 |
Total Current Assets
| 63,390 | 64,044 | 62,086 | 61,907 | 59,115 | 59,998.242 | 56,843.375 | 54,889.938 | 53,944.359 | 54,975.403 | 53,293.989 | 50,925.01 | 49,802.885 | 49,839.319 | 49,303.556 | 46,997.352 | 47,298.873 | 50,022.507 | 50,052.21 | 48,941.205 | 49,682.247 | 51,021.375 | 49,675.118 | 48,424.277 | 48,147.538 | 48,416.641 | 46,800.784 | 46,505.552 | 44,300.128 | 44,613.195 | 43,841.91 | 42,208.609 | 41,660.713 | 43,550.511 | 43,598.604 | 42,145.69 | 42,143.298 | 43,311.278 | 42,725.421 | 41,528.223 | 40,839.719 | 42,382.503 | 41,612.481 | 41,019.67 | 40,466.548 | 41,716.401 | 42,988.684 | 42,656.42 | 40,576.979 | 42,924.586 | 40,056.832 | 38,402.677 | 38,830.401 | 39,571.591 | 36,082.427 | 33,887.583 | 32,239.025 | 31,963.649 | 31,391.732 | 29,296.736 | 30,055.534 | 33,098.763 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 40,606 | 39,149 | 38,122 | 38,113 | 37,319 | 35,927.983 | 35,389.021 | 35,046.572 | 33,583.268 | 31,649.769 | 31,292.091 | 30,355.915 | 29,705.845 | 29,538.074 | 28,247.967 | 28,039.918 | 27,604.59 | 27,177.966 | 26,682.472 | 26,613.112 | 26,263.019 | 25,463.133 | 24,893.764 | 24,376.983 | 24,208.359 | 24,124.81 | 24,498.488 | 24,437.103 | 24,728.452 | 24,254.707 | 23,482.993 | 23,136.249 | 23,203.897 | 23,014.729 | 22,427.064 | 22,422.59 | 22,284.117 | 22,130.687 | 21,767.48 | 21,816.118 | 21,607.92 | 21,595.07 | 21,184.829 | 20,836.227 | 20,810.499 | 20,657.868 | 20,773.898 | 20,538.424 | 19,780.768 | 19,593.931 | 19,165.462 | 18,613.928 | 18,702.012 | 18,903.935 | 16,764.927 | 16,963.038 | 17,201.408 | 17,446.517 | 17,814.407 | 18,042.253 | 18,462.58 | 18,461.41 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0.845 | 0.107 | 0.185 | 0.064 | 0.971 | 0.538 | 0.483 | 0.584 | 0 | 0.346 | 0.91 | 0.063 | 0.164 | 0.425 | 0.787 | 0.003 | 0.976 | 0.087 | 0.428 | 0.733 | 0.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.936 | 13.994 | 21.052 | 28.11 | 35.168 | 42.226 | 49.406 | 56.342 | 87.063 | 97.752 | 108.441 | 116.13 | 126.67 | 137.209 | 142.581 | 137.27 | 147.29 | 155.389 | 165.408 | 175.427 | 36.74 | 27.539 | 32.302 | 37.065 | 63.164 | 59.239 | 105.431 | 104.556 |
Intangible Assets
| 0 | 639 | 600 | 617 | 634 | 593 | 643 | 671 | 688 | 691 | 666 | 581 | 602 | 622.062 | 624 | 376 | 379 | 400 | 418 | 415 | 415 | 430 | 441 | 312 | 304 | 320 | 330.394 | 342.365 | 353.893 | 371.2 | 360.13 | 369.576 | 394.91 | 404.057 | 360.483 | 382.082 | 388.3 | 399.629 | 390.816 | 385.647 | 167.887 | 177.691 | 141.835 | 137.675 | 151.76 | 164.381 | 141.876 | 157.205 | 170.102 | 189.432 | 201.955 | 215.818 | 235.877 | 251.744 | 267.652 | 266.04 | 280.39 | 299.542 | 314.822 | 315.152 | 237.927 | 196.327 |
Goodwill and Intangible Assets
| 630 | 639 | 600 | 617 | 634 | 593.845 | 643.107 | 671.185 | 688.064 | 691.971 | 666.538 | 581.483 | 602.584 | 622.062 | 624.346 | 376.91 | 379.063 | 400.164 | 418.425 | 415.787 | 415.003 | 430.976 | 441.087 | 312.428 | 304.733 | 320.402 | 330.394 | 342.365 | 353.893 | 371.2 | 360.13 | 369.576 | 394.91 | 404.057 | 367.419 | 396.076 | 409.352 | 427.739 | 425.984 | 427.873 | 217.293 | 234.033 | 228.898 | 235.427 | 260.201 | 280.511 | 268.546 | 294.414 | 312.683 | 326.702 | 349.245 | 371.207 | 401.285 | 427.171 | 304.392 | 293.579 | 312.692 | 336.607 | 377.986 | 374.391 | 343.358 | 300.883 |
Long Term Investments
| 14,804 | 14,670 | 12,261 | 12,005 | 12,403 | 9,788.513 | 9,084.989 | 9,668.697 | 10,767 | 10,896 | 11,847 | 12,655 | 11,107.724 | 11,518.396 | 11,342.23 | 9,805.734 | 10,038.746 | 9,056.81 | 11,985.004 | 11,323.487 | 11,644.841 | 10,352.816 | 10,707.017 | 12,064.97 | 11,314.795 | 11,396.058 | 12,040.268 | 10,882.712 | 10,084.483 | 9,893.242 | 9,963.787 | 8,442.719 | 7,526.054 | 8,215.768 | 9,562.203 | 9,093.982 | 10,631.259 | 10,617.627 | 9,393.038 | 7,951.931 | 7,811.907 | 7,182.424 | 7,299.081 | 6,606.624 | 6,341.092 | 6,004.821 | 5,137.792 | 4,552.684 | 4,767.402 | 5,222.47 | 4,725.945 | 4,904.501 | 5,234.634 | 5,405.61 | 5,768.971 | 5,546.433 | 5,759.415 | 6,331.152 | 6,645.213 | 6,500.415 | 5,077.641 | 5,686.357 |
Tax Assets
| 65 | 72 | 137 | 161 | 170 | 192.191 | 114.349 | 161.942 | 137.561 | 187.104 | 126.823 | 149.743 | 160.132 | 158.119 | 148.684 | 150.663 | 158.284 | 159.999 | 129.845 | 136.305 | 142.655 | 141.054 | 128.501 | 132.859 | 142.089 | 16.42 | 17.077 | 18.303 | 19.746 | 23.24 | 25.395 | 28.361 | 16.371 | 38.252 | 19.7 | 15.385 | 13.372 | 9.728 | 18.788 | 20.234 | 24.776 | 38.678 | 6.513 | 18.954 | 15.397 | 233.697 | 423.238 | 615.556 | 540.58 | 472.624 | 668.134 | 653.781 | 560.595 | 581.249 | 519.529 | 651.297 | 582.289 | 343.423 | 241.783 | 303.979 | 802.012 | 184.268 |
Other Non-Current Assets
| 1,646 | 1,610 | 1,162 | 1,171 | 0 | 1,005.47 | 1,183.35 | 1,193.996 | -0.178 | 0.118 | -0.25 | 0.103 | 824.218 | 734.154 | 804.803 | 676.848 | 674.339 | 675.181 | 671.29 | 672.458 | 676.704 | 683.447 | 579.203 | 571.913 | 574.078 | 577.253 | 569.825 | 574.949 | 659.713 | 674.372 | 667.388 | 674.052 | 680.03 | 682.008 | 679.39 | 682.93 | 696.657 | 700.407 | 700.515 | 702.503 | 934.974 | 703.56 | 1,135.164 | 1,117.033 | 1,149.933 | 1,123.988 | 1,076.779 | 1,034.549 | 1,045.852 | 1,007.041 | 931.732 | 936.7 | 947.238 | 1,026.999 | 859.064 | 864.266 | 871.981 | 898.515 | 911.493 | 912.535 | 931.715 | 1,106.358 |
Total Non-Current Assets
| 57,751 | 56,140 | 52,282 | 52,067 | 50,526 | 47,508.002 | 46,414.816 | 46,742.392 | 45,175.715 | 43,424.962 | 43,932.202 | 43,742.244 | 42,400.503 | 42,570.805 | 41,168.03 | 39,050.073 | 38,855.022 | 37,470.12 | 39,887.036 | 39,161.149 | 39,142.222 | 37,071.426 | 36,749.572 | 37,459.153 | 36,544.054 | 36,434.943 | 37,456.052 | 36,255.432 | 35,846.287 | 35,216.761 | 34,499.693 | 32,650.957 | 31,821.262 | 32,354.814 | 33,055.776 | 32,610.963 | 34,034.757 | 33,886.188 | 32,305.805 | 30,918.659 | 30,596.87 | 29,753.765 | 29,854.485 | 28,814.265 | 28,577.122 | 28,300.885 | 27,680.253 | 27,035.627 | 26,447.285 | 26,622.768 | 25,840.518 | 25,480.117 | 25,845.764 | 26,344.964 | 24,216.883 | 24,318.613 | 24,727.785 | 25,356.214 | 25,990.882 | 26,133.573 | 25,617.306 | 25,739.276 |
Total Assets
| 121,141 | 120,184 | 114,368 | 113,976 | 109,643 | 107,506.246 | 103,258.193 | 101,632.331 | 99,120.077 | 98,400.368 | 97,226.192 | 94,667.256 | 92,203.39 | 92,410.126 | 90,471.588 | 86,047.427 | 86,153.896 | 87,492.628 | 89,939.248 | 88,102.355 | 88,824.47 | 88,092.802 | 86,424.691 | 85,883.431 | 84,691.593 | 84,851.584 | 84,256.836 | 82,760.984 | 80,146.416 | 79,829.957 | 78,341.604 | 74,859.566 | 73,481.975 | 75,905.325 | 76,654.38 | 74,756.653 | 76,178.055 | 77,197.466 | 75,031.226 | 72,446.882 | 71,436.589 | 72,136.268 | 71,466.966 | 69,833.935 | 69,043.67 | 70,017.286 | 70,668.937 | 69,692.047 | 67,024.264 | 69,547.354 | 65,897.35 | 63,882.794 | 64,676.165 | 65,916.555 | 60,299.31 | 58,206.196 | 56,966.81 | 57,319.863 | 57,382.614 | 55,430.309 | 55,672.84 | 58,838.039 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21,557 | 21,579 | 21,095 | 12,094 | 10,838 | 11,294.798 | 12,162.966 | 10,724.009 | 10,626.168 | 10,923.107 | 11,635.768 | 9,949.775 | 9,860.67 | 10,576.373 | 11,035.026 | 9,041.843 | 9,164.452 | 10,567.92 | 11,381.47 | 10,247.293 | 11,496.792 | 12,464.679 | 12,572.702 | 11,732.733 | 11,838.721 | 11,813.511 | 11,660.741 | 11,263.842 | 10,195.836 | 10,819.43 | 10,935.277 | 9,607.072 | 9,852.497 | 10,268.997 | 10,976.281 | 9,753.096 | 10,105.64 | 10,645.285 | 11,692.957 | 11,815.528 | 11,814.217 | 12,243.445 | 14,477.461 | 15,124.49 | 16,397.937 | 16,977.866 | 19,348.18 | 18,419.076 | 16,385.092 | 17,309.062 | 16,793.544 | 14,364.203 | 14,811.732 | 14,888.335 | 15,249.846 | 13,301.155 | 12,424.674 | 12,363.465 | 13,221.611 | 11,508.341 | 12,692.77 | 15,934.697 |
Short Term Debt
| 1,505 | 1,394 | 1,401 | 1,374 | 2,345 | 2,325.192 | 2,375.192 | 2,365.192 | 1,425.192 | 1,315.152 | 1,365.152 | 1,365.152 | 1,365.152 | 1,335.152 | 3,443.75 | 3,542.5 | 3,541.25 | 1,441 | 1,421 | 1,471 | 1,416 | 1,396 | 1,446 | 1,450.196 | 2,514.36 | 2,478.524 | 2,472.688 | 2,645.426 | 1,680.982 | 1,549.316 | 1,700.428 | 1,755.984 | 1,721.14 | 4,586.274 | 4,749.786 | 4,749.886 | 4,779.872 | 2,659.872 | 2,669.872 | 2,713.225 | 2,751.888 | 2,669.887 | 2,777.886 | 3,904.532 | 4,263.996 | 4,233.996 | 4,302.796 | 3,451.196 | 2,835.116 | 3,547.171 | 3,487.72 | 3,563.695 | 4,839.465 | 6,572.759 | 4,751 | 4,785.805 | 5,652 | 3,552 | 4,407 | 3,602.534 | 2,659.99 | 3,787.172 |
Tax Payables
| 487 | 1,249 | 531 | 982 | 305 | 926.862 | 270.189 | 847.99 | 211.674 | 1,331.797 | 550.426 | 931.263 | 218.214 | 876.922 | 107.04 | 574.969 | 97.478 | 1,054.196 | 385.229 | 866.614 | 238.879 | 1,037.875 | 396.983 | 786.561 | 201.683 | 683.843 | 251.539 | 535.794 | 171.509 | 954.538 | 303.519 | 783.519 | 209.711 | 896.389 | 301.184 | 809.537 | 228.244 | 891.828 | 240.983 | 838.568 | 220.946 | 1,248.819 | 431.185 | 835.843 | 256.402 | 853.057 | 344.807 | 936.716 | 321.603 | 1,140.941 | 289.932 | 850.384 | 256.265 | 1,447.278 | 575.325 | 971.27 | 346.904 | 671.91 | 134.507 | 624.806 | 980.367 | 432.81 |
Deferred Revenue
| 487 | 1,249 | 531 | 2,334 | 967 | 2,452.474 | 983.206 | 2,056.784 | 817.745 | 2,649.027 | 1,166.905 | 2,121.677 | 783.457 | 2,063.17 | 679.774 | 1,711.344 | 701.625 | 2,318.562 | 984.747 | 2,044.592 | 831.362 | 2,304.171 | 971.277 | 1,958.443 | 798.013 | 2,060.522 | 895.641 | 1,683.869 | 749.303 | 2,184.59 | 872.519 | 1,904.68 | 795.607 | 2,119.537 | 881.748 | 1,935.763 | 801.33 | 2,094.707 | 805.775 | 1,941.573 | 774.605 | 2,430.715 | 974.191 | 1,896.067 | 792.281 | 2,113.623 | 923.622 | 1,982.207 | 848.055 | 2,336.388 | 798.037 | 1,852.699 | 756.886 | 2,651.72 | 1,030.688 | 1,869.174 | 796.061 | 1,697.634 | 553.73 | 1,454.659 | 2,141.955 | 939.487 |
Other Current Liabilities
| 6,272 | 5,687 | 4,406 | 12,670 | 14,086 | 12,402.458 | 12,676.272 | 13,089.633 | 12,775.295 | 10,794.692 | 11,756.243 | 9,954.081 | 10,577.466 | 9,188.392 | 9,265.515 | 8,107.455 | 9,379.686 | 9,114.993 | 9,955.891 | 9,413.383 | 10,357.271 | 9,454.67 | 9,538.454 | 8,464.79 | 9,584.133 | 8,404.044 | 8,582.288 | 8,374.548 | 9,470.324 | 8,241.81 | 8,729.039 | 7,635.411 | 8,612.947 | 7,904.658 | 8,517.559 | 7,680.191 | 8,949.872 | 8,663.96 | 8,523.722 | 6,585.215 | 7,447.286 | 7,090.174 | 5,823.387 | 1,880.851 | 2,623.716 | 2,110.505 | 2,559.046 | 2,222.192 | 3,172.949 | 2,435.465 | 1,764.303 | 1,429.647 | 1,957.644 | 1,442.333 | 1,324.472 | 1,012.121 | 1,473.048 | 1,108.724 | 1,020.924 | 1,061.28 | 1,494.888 | 1,909.592 |
Total Current Liabilities
| 29,821 | 29,909 | 27,433 | 28,472 | 28,236 | 28,474.922 | 28,197.636 | 28,235.618 | 25,644.4 | 25,681.978 | 25,924.068 | 23,390.685 | 22,586.745 | 23,163.087 | 24,424.065 | 22,403.142 | 22,787.013 | 23,442.475 | 23,743.108 | 23,176.268 | 24,101.425 | 25,619.52 | 24,528.433 | 23,606.162 | 24,735.227 | 24,756.601 | 23,611.358 | 23,967.685 | 22,096.445 | 22,795.146 | 22,237.263 | 20,903.147 | 20,982.191 | 24,879.466 | 25,125.374 | 24,118.936 | 24,636.714 | 24,063.824 | 23,692.326 | 23,055.541 | 22,787.996 | 24,434.221 | 24,052.925 | 22,805.94 | 24,077.93 | 25,435.99 | 27,133.644 | 26,074.671 | 23,241.212 | 25,628.086 | 22,843.604 | 21,210.244 | 22,365.727 | 25,555.147 | 22,356.006 | 20,968.255 | 20,345.783 | 18,721.823 | 19,203.265 | 17,626.814 | 18,989.603 | 22,570.948 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 10,099 | 10,122 | 10,146 | 10,183 | 7,713 | 7,743.298 | 4,882.516 | 3,803.394 | 4,833.442 | 4,634.36 | 3,136.898 | 3,139.436 | 3,141.974 | 3,144.512 | 1,161.245 | 1,157.998 | 1,000 | 3,000 | 3,025 | 3,037.5 | 3,137.5 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,004.196 | 3,008.36 | 3,012.524 | 3,016.688 | 3,020.852 | 3,033.342 | 1,045.84 | 1,061.176 | 1,033.328 | 1,056.81 | 3,090.278 | 3,135.16 | 3,157.214 | 3,117.085 | 3,140.818 | 3,174.33 | 3,194.439 | 2,013.352 | 2,023.351 | 2,033.35 | 3,043.349 | 3,653.348 | 3,663.347 | 3,673.346 | 3,691.745 | 3,694.11 | 1,783.665 | 1,000 | 1,000 | 1,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 102 | 101 | 106.81 | 109.152 | 107.377 | 105.528 | 32.361 | 102.383 | 106.094 | 130.511 | 125.734 | 614.064 | 611.652 | 608.581 | 613.432 | 371.023 | 371.841 | 373.898 | 376.422 | 438.379 | 469.765 | 479.489 | 492.305 | 612.101 | 621.024 | 631.173 | 670.447 | 680.302 | 698.807 | 717.131 | 758.389 | 108.715 | 109.334 | 29.57 | 43.495 | 313.583 | 309.239 | 317.285 | 247.809 | 160.729 | 182.552 | 194.851 | 225.863 | 223.215 | 230.767 | 254.945 | 463.345 | 569.746 | 610.71 | 682.539 | 1,237.231 | 969.022 | 982.97 | 975.783 | 985.74 | 930.63 | 939.239 | 1,069.764 | 0 |
Deferred Tax Liabilities Non-Current
| 3,159 | 2,924 | 2,376 | 2,111 | 2,093 | 1,400.652 | 1,408.495 | 1,395.061 | 1,530.525 | 1,440.08 | 1,894.746 | 1,891.457 | 1,832.958 | 1,765.019 | 1,723.031 | 1,063.346 | 1,283.101 | 796.862 | 1,920.74 | 1,585.033 | 1,856.78 | 1,260.367 | 1,164.751 | 1,424.477 | 1,367.067 | 1,825.022 | 2,143.775 | 1,780.598 | 1,537.861 | 1,184.378 | 1,212.776 | 720.629 | 441.94 | 654.023 | 1,333.692 | 1,189.89 | 1,724.174 | 1,729.633 | 1,260.025 | 756.501 | 742.848 | 552.841 | 730.122 | 590.218 | 498.076 | 492.412 | 393.817 | 370.724 | 386.97 | 403.533 | 368.877 | 392.487 | 413.09 | 426.246 | 412.802 | 406.062 | 406.032 | 448.155 | 443.742 | 454.602 | 383.64 | 0 |
Other Non-Current Liabilities
| 881 | 774 | 789 | 715 | 712 | 710.138 | 714.662 | 716.293 | 713.369 | 710.012 | 714.29 | 720.138 | 718.242 | 799.611 | 802.993 | 800.548 | 793.453 | 810.215 | 807.818 | 804.333 | 801.888 | 805.196 | 794.855 | 762.268 | 754.828 | 752.779 | 776.536 | 773.593 | 772.628 | 741.232 | 745.178 | 741.799 | 738.394 | 744.417 | 754.277 | 752.423 | 740.396 | 736.716 | 900.516 | 898.914 | 889.516 | 886.518 | 913.069 | 889.295 | 908.656 | 890.176 | 959.552 | 920.371 | 919.293 | 915.632 | 918.429 | 916.302 | 873.703 | 575.276 | 363.671 | 375.166 | 381.507 | 292.585 | 301.478 | 306.188 | 313.772 | 1,356.522 |
Total Non-Current Liabilities
| 14,139 | 13,820 | 13,311 | 13,111 | 10,619 | 9,960.898 | 7,114.825 | 6,022.125 | 7,182.864 | 6,816.813 | 5,848.317 | 5,857.125 | 5,823.685 | 5,834.876 | 4,301.333 | 3,633.544 | 3,685.135 | 5,220.509 | 6,124.581 | 5,798.707 | 6,170.066 | 5,441.985 | 5,397.985 | 5,656.51 | 4,601.384 | 5,070.106 | 5,532.412 | 5,179.411 | 5,950.022 | 5,608.581 | 5,654.944 | 5,182.087 | 4,930.807 | 3,202.669 | 3,257.86 | 3,084.975 | 3,550.95 | 5,600.122 | 5,609.284 | 5,121.868 | 5,066.734 | 4,827.986 | 4,978.25 | 4,856.504 | 3,614.935 | 3,631.802 | 3,609.934 | 4,565.211 | 5,214.556 | 5,445.857 | 5,530.398 | 5,611.244 | 5,663.442 | 4,022.418 | 2,745.495 | 2,764.198 | 2,763.322 | 4,726.48 | 4,675.85 | 4,700.029 | 4,767.176 | 4,356.522 |
Total Liabilities
| 43,960 | 43,729 | 40,744 | 41,583 | 38,855 | 38,435.82 | 35,312.461 | 34,257.743 | 32,827.264 | 32,498.791 | 31,772.385 | 29,247.81 | 28,410.43 | 28,997.963 | 28,725.398 | 26,036.686 | 26,472.148 | 28,662.984 | 29,867.689 | 28,974.975 | 30,271.491 | 31,061.505 | 29,926.418 | 29,262.672 | 29,336.611 | 29,826.707 | 29,143.77 | 29,147.096 | 28,046.467 | 28,403.727 | 27,892.207 | 26,085.234 | 25,912.998 | 28,082.135 | 28,383.234 | 27,203.911 | 28,187.664 | 29,663.946 | 29,301.61 | 28,177.409 | 27,854.73 | 29,262.207 | 29,031.175 | 27,662.444 | 27,692.865 | 29,067.792 | 30,743.578 | 30,639.882 | 28,455.768 | 31,073.943 | 28,374.002 | 26,821.488 | 28,029.169 | 29,577.565 | 25,101.501 | 23,732.453 | 23,109.105 | 23,448.303 | 23,879.115 | 22,326.843 | 23,756.779 | 26,927.47 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 65,272 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,885 | 2,885 | 2,885 | 2,885 | 2,885 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885 | 2,885.009 | 2,885 | 2,885 | 2,885 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 | 2,885.009 |
Retained Earnings
| 63,333 | 62,551 | 61,739 | 60,764 | 59,775 | 59,097.473 | 58,219.367 | 57,577.95 | 56,646.101 | 56,038.993 | 54,969.819 | 54,397.12 | 53,333.063 | 52,772.452 | 51,625.969 | 50,893.389 | 50,341.927 | 50,136.528 | 49,318.195 | 48,619.689 | 47,779.657 | 47,214.045 | 46,615.884 | 45,857.273 | 45,106.894 | 44,661.123 | 44,416.139 | 43,731.543 | 42,763.033 | 42,193.261 | 41,334.055 | 40,645.636 | 39,966.617 | 39,639.994 | 38,832.052 | 38,392.634 | 37,775.748 | 37,325.841 | 36,738.067 | 36,213.759 | 35,560.645 | 35,251.001 | 34,317.222 | 33,817.688 | 33,217.123 | 33,048.399 | 32,497.472 | 32,037.072 | 31,400.969 | 31,064.607 | 30,511.912 | 30,024.623 | 29,445.785 | 29,046.794 | 28,527.1 | 28,017.859 | 27,306.461 | 26,967.448 | 26,394.842 | 26,079.375 | 25,621.905 | 25,484.389 |
Accumulated Other Comprehensive Income/Loss
| 7,643 | 7,668 | 5,681 | 5,441 | 4,837 | 3,816.682 | 3,582.448 | 3,673.415 | 3,532.692 | 3,750.904 | 4,370.197 | 4,915.503 | 4,360.672 | 5,496.543 | 4,029 | 2,948 | 3,096 | 2,439 | 4,512 | 4,094 | 4,362 | 3,412 | 3,489 | 4,383 | 3,878 | 3,997 | 4,339 | 3,563 | 3,028 | 2,929 | 2,823 | 1,876 | 1,362 | 1,810 | 3,070 | 2,809 | 3,856 | 3,859 | 2,659 | 1,759 | 1,730 | 1,336 | 1,688 | 1,431 | 1,269 | 1,080 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,586 | 2,613 | 2,613 | 2,612 | -62,660 | 2,611.338 | 2,611.339 | 2,611.34 | 2,611.367 | 2,611.368 | 2,611.447 | 2,611.462 | 2,611.536 | 1,655.697 | 2,622.614 | 2,577.01 | 2,526.049 | 2,527.212 | 2,526.767 | 2,566.063 | 2,566.62 | 2,562.089 | 2,561.315 | 2,562.13 | 2,561.13 | 2,562.17 | 2,562.162 | 2,562.58 | 2,562.389 | 2,563.968 | 2,564.539 | 2,563.797 | 2,566.825 | 2,582.131 | 2,583.607 | 2,585.962 | 2,587.664 | 2,586.817 | 2,591.394 | 2,591.347 | 2,594.898 | 2,596.553 | 1,927.047 | 2,479.476 | 2,501.976 | 2,501.973 | 3,108.328 | 2,757.405 | 2,955.012 | 3,247.383 | 2,868.208 | 2,956.758 | 3,174.126 | 3,297.458 | 3,268.673 | 3,075.756 | 3,171.627 | 3,522.733 | 3,731.831 | 3,660.62 | 2,929.5 | 3,114.864 |
Total Shareholders Equity
| 76,447 | 75,717 | 72,918 | 71,702 | 70,109 | 68,410.502 | 67,298.163 | 66,747.714 | 65,675.169 | 65,286.274 | 64,836.472 | 64,809.094 | 63,190.28 | 62,809.701 | 61,162.592 | 59,303.408 | 58,848.985 | 57,987.749 | 59,241.971 | 58,164.761 | 57,593.277 | 56,073.143 | 55,551.199 | 55,687.403 | 54,431.024 | 54,105.302 | 54,202.31 | 52,742.132 | 51,238.431 | 50,571.238 | 49,606.603 | 47,970.442 | 46,780.451 | 46,917.134 | 47,370.668 | 46,672.605 | 47,104.421 | 46,656.667 | 44,873.47 | 43,449.115 | 42,770.552 | 42,068.563 | 40,817.278 | 40,613.173 | 39,873.108 | 39,515.381 | 38,490.809 | 37,679.486 | 37,240.99 | 37,196.999 | 36,265.129 | 35,866.39 | 35,504.92 | 35,229.261 | 34,680.782 | 33,978.624 | 33,363.097 | 33,375.19 | 33,011.682 | 32,625.004 | 31,436.414 | 31,484.262 |
Total Equity
| 77,178 | 76,451 | 73,622 | 72,393 | 70,788 | 69,070.426 | 67,945.732 | 67,374.588 | 66,292.813 | 65,901.577 | 65,453.807 | 65,419.446 | 63,792.96 | 63,412.163 | 61,746.19 | 60,010.741 | 59,681.748 | 58,829.644 | 60,071.559 | 59,127.38 | 58,552.979 | 57,031.297 | 56,498.273 | 56,620.759 | 55,354.982 | 55,024.877 | 55,113.066 | 53,613.888 | 52,099.949 | 51,426.23 | 50,449.397 | 48,774.332 | 47,568.977 | 47,823.19 | 48,271.146 | 47,552.742 | 47,990.391 | 47,533.52 | 45,729.616 | 44,269.473 | 43,581.859 | 42,874.061 | 42,435.791 | 42,171.491 | 41,350.805 | 40,949.494 | 39,925.359 | 39,052.165 | 38,568.496 | 38,473.411 | 37,523.348 | 37,061.306 | 36,646.996 | 36,338.99 | 35,197.809 | 34,473.743 | 33,857.705 | 33,871.56 | 33,503.499 | 33,103.466 | 31,916.061 | 31,910.569 |
Total Liabilities & Shareholders Equity
| 121,141 | 120,184 | 114,366 | 113,976 | 109,643 | 107,506.246 | 103,258.193 | 101,632.331 | 99,120.077 | 98,400.368 | 97,226.192 | 94,667.256 | 92,203.39 | 92,410.126 | 90,471.588 | 86,047.427 | 86,153.896 | 87,492.628 | 89,939.248 | 88,102.355 | 88,824.47 | 88,092.802 | 86,424.691 | 85,883.431 | 84,691.593 | 84,851.584 | 84,256.836 | 82,760.984 | 80,146.416 | 79,829.957 | 78,341.604 | 74,859.566 | 73,481.975 | 75,905.325 | 76,654.38 | 74,756.653 | 76,178.055 | 77,197.466 | 75,031.226 | 72,446.882 | 71,436.589 | 72,136.268 | 71,466.966 | 69,833.935 | 69,043.67 | 70,017.286 | 70,668.937 | 69,692.047 | 67,024.264 | 69,547.354 | 65,897.35 | 63,882.794 | 64,676.165 | 65,916.555 | 60,299.31 | 58,206.196 | 56,966.81 | 57,319.863 | 57,382.614 | 55,430.309 | 55,672.84 | 58,838.039 |