ITFOR Inc.
TSE:4743.T
1370 (JPY) • At close November 5, 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
| 4,051.391 | 11,505.898 | 3,709.529 | 3,794.812 | 3,317.235 | 3,597.047 | 2,747.758 | 3,231.77 | 3,541.225 | 3,635.748 | 3,251.008 | 3,142.774 | 2,769.978 | 2,972.304 | 3,148.928 | 3,521.832 | 2,835.773 | 3,250.367 | 2,656.358 | 2,594.237 | 2,698.711 | 2,728.388 | 2,415.544 | 2,583.986 | 2,591.841 | 2,998.287 | 2,416.906 | 2,078.727 | 2,814.37 | 2,431.217 | 2,505.315 | 2,671.275 | 2,584.142 | 2,801.199 | 2,503.502 | 2,119.012 | 2,438.039 | 2,209.867 | 2,159.772 | 2,550.463 | 2,563.348 | 2,410.016 | 2,715.643 | 1,875.11 | 2,171.806 | 2,439.032 | 1,925.465 | 1,929.344 | 2,058.018 | 1,727.286 | 1,574.041 | 2,104.451 | 2,315.723 | 1,900.089 | 1,551.044 | 1,339.932 | 1,915.296 | 1,957.01 | 1,642.655 | 1,634.305 | 1,908.004 |
Short Term Investments
| 9,298.283 | 2,449.965 | 8,999.601 | 8,699.708 | 9,199.765 | 9,499.685 | 9,699.816 | 9,599.771 | 8,599.857 | 9,099.782 | 8,499.827 | 8,299.796 | 7,499.843 | 7,699.783 | 6,599.908 | 6,299.832 | 6,099.885 | 5,599.807 | 4,899.942 | 5,199.879 | 6,099.863 | 5,499.928 | 5,499.95 | 5,399.886 | 5,899.846 | 5,299.844 | 5,499.832 | 5,899.535 | 5,299.691 | 5,199.931 | 4,799.972 | 4,399.955 | 4,399.926 | 4,449.079 | 4,348.78 | 3,848.734 | 3,848.689 | 4,048.678 | 4,048.763 | 4,048.59 | 4,948.642 | 4,148.66 | 3,448.604 | 3,948.247 | 3,748.555 | 3,348.636 | 3,348.57 | 2,448.658 | 2,448.626 | 2,148.486 | 2,948.483 | 2,448.512 | 2,648.43 | 2,648.373 | 3,048.3 | 3,548.172 | 3,148.079 | 2,848.116 | 3,047.837 | 3,047.593 | 2,944.878 |
Cash and Short Term Investments
| 13,349.674 | 13,955.863 | 12,709.13 | 12,494.52 | 12,517 | 13,096.732 | 12,447.574 | 12,831.541 | 12,141.082 | 12,735.53 | 11,750.835 | 11,442.57 | 10,269.821 | 10,672.087 | 9,748.836 | 9,821.664 | 8,935.658 | 8,850.174 | 7,556.3 | 7,794.116 | 8,798.574 | 8,228.316 | 7,915.494 | 7,983.872 | 8,491.687 | 8,298.131 | 7,916.738 | 7,978.262 | 8,114.061 | 7,631.148 | 7,305.287 | 7,071.23 | 6,984.068 | 7,250.278 | 6,852.282 | 5,967.746 | 6,286.728 | 6,258.545 | 6,208.535 | 6,599.053 | 7,511.99 | 6,558.676 | 6,164.247 | 5,823.357 | 5,920.361 | 5,787.668 | 5,274.035 | 4,378.002 | 4,506.644 | 3,875.772 | 4,522.524 | 4,552.963 | 4,964.153 | 4,548.462 | 4,599.344 | 4,888.104 | 5,063.375 | 4,805.126 | 4,690.492 | 4,681.898 | 4,852.882 |
Net Receivables
| 3,395.03 | 4,539.166 | 3,495.403 | 2,977.662 | 2,535.672 | 3,660.86 | 2,304.538 | 2,463.751 | 2,216.516 | 2,589.925 | 2,366.167 | 2,228.584 | 2,894.874 | 2,702.139 | 1,677.457 | 1,656.074 | 1,729.439 | 2,923.985 | 2,565.455 | 2,350.927 | 1,459.395 | 3,346.305 | 1,614.926 | 1,628.693 | 1,115.202 | 2,736.053 | 1,512.558 | 1,408.31 | 1,097.084 | 2,537.324 | 1,378.343 | 2,048.625 | 1,843.73 | 3,111.759 | 1,669.425 | 2,686.248 | 1,856.309 | 2,983.357 | 1,667.111 | 1,991.093 | 1,149.651 | 3,138.539 | 1,506.047 | 1,730.067 | 1,427.915 | 2,543.091 | 1,889.263 | 2,726.554 | 2,047.916 | 3,443.962 | 1,726.298 | 1,774.337 | 1,525.814 | 2,468.445 | 1,520.47 | 1,237.127 | 1,040.185 | 2,235.154 | 1,108.048 | 1,325.448 | 3,263.522 |
Inventory
| 884.607 | 686.1 | 1,347.08 | 1,271.455 | 891.895 | 616.19 | 808.42 | 531.271 | 822.614 | 671.614 | 587.237 | 719.708 | 664.931 | 1,006.142 | 1,284.274 | 978.77 | 1,306.182 | 890.04 | 1,452.587 | 1,299.376 | 923.364 | 598.087 | 927.358 | 652.812 | 450.308 | 158.208 | 650.269 | 427.806 | 417.03 | 220.686 | 563.961 | 380.836 | 446.152 | 317.913 | 593.713 | 571.299 | 783.001 | 539.718 | 889.854 | 791.17 | 713.331 | 427.072 | 955.493 | 713.338 | 557.668 | 257.159 | 553.436 | 570.844 | 567.293 | 521.538 | 807.63 | 516.192 | 738.278 | 577.552 | 666.516 | 489.381 | 374.839 | 227.396 | 577.101 | 424.951 | 374.713 |
Other Current Assets
| 316.275 | 317.26 | 271.545 | 291.094 | 951.601 | 302.754 | 306.909 | 291.319 | 304.552 | 266.967 | 291.906 | 301.279 | 334.616 | 313.759 | 267.667 | 238.07 | 230.014 | 185.102 | 189.142 | 203.768 | 198.686 | 127.172 | 157.015 | 170.182 | 174.505 | 130.222 | 309.285 | 336.353 | 352.986 | 118.605 | 287 | 327.54 | 440.563 | 116.074 | 413.804 | 397.425 | 399.154 | 104.65 | 586.826 | 394.171 | 367.071 | 100.855 | 325.986 | 327.147 | 328.307 | 104.196 | 301.839 | 297.201 | 332.802 | 120.144 | 407.849 | 373.538 | 357.152 | 111.973 | 406.037 | 409.803 | 415.514 | 125.314 | 471.54 | 472.242 | 165.664 |
Total Current Assets
| 17,945.586 | 19,498.389 | 17,823.158 | 17,034.731 | 16,896.168 | 17,676.536 | 15,867.441 | 16,117.882 | 15,484.764 | 16,264.036 | 14,996.145 | 14,692.141 | 14,164.242 | 14,694.127 | 12,978.234 | 12,694.578 | 12,201.293 | 12,849.301 | 11,763.484 | 11,648.187 | 11,380.019 | 12,299.88 | 10,614.793 | 10,435.559 | 10,231.702 | 11,322.614 | 10,388.85 | 10,150.731 | 9,981.161 | 10,507.763 | 9,534.591 | 9,828.231 | 9,714.513 | 10,796.024 | 9,529.224 | 9,622.718 | 9,325.192 | 9,886.27 | 9,352.326 | 9,775.487 | 9,742.043 | 10,225.142 | 8,951.773 | 8,593.909 | 8,234.251 | 8,692.114 | 8,018.573 | 7,972.601 | 7,454.655 | 7,961.416 | 7,464.301 | 7,217.03 | 7,585.397 | 7,706.432 | 7,192.367 | 7,024.415 | 6,893.913 | 7,392.99 | 6,847.181 | 6,904.539 | 8,656.781 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 842.76 | 832.927 | 857.332 | 866.882 | 817.911 | 903.083 | 736.874 | 613.244 | 626.17 | 619.687 | 623.898 | 606.795 | 624.398 | 647.121 | 642.968 | 633.697 | 635.656 | 674.29 | 692.154 | 752.365 | 598.136 | 566.844 | 574.35 | 587.111 | 581.527 | 584.052 | 643.283 | 664.773 | 665.187 | 664.376 | 675.667 | 691.744 | 698.405 | 700.451 | 714.14 | 717.543 | 747.26 | 724.82 | 760.244 | 890.215 | 650.482 | 645.009 | 675.58 | 671.922 | 693.003 | 711.048 | 729.568 | 720.427 | 694.973 | 716.95 | 718.141 | 741.702 | 760.949 | 742.731 | 762.272 | 787.959 | 806.051 | 819.608 | 829.119 | 859.333 | 884.336 |
Goodwill
| 0.004 | 7.437 | 20.972 | 34.507 | 48.042 | 61.577 | 75.112 | 88.647 | 102.182 | 115.717 | 129.252 | 142.787 | 156.322 | 169.857 | 183.392 | 196.927 | 210.462 | 223.997 | 237.532 | 251.067 | 264.602 | 156.188 | 163.625 | 171.063 | 178.5 | 185.938 | 193.375 | 200.813 | 208.25 | 215.688 | 223.126 | 230.563 | 238.001 | 245.438 | 252.876 | 260.313 | 267.751 | 275.188 | 310.196 | 318.359 | 0 | 0 | 0 | 0.142 | 0.603 | 1.064 | 1.525 | 1.987 | 2.448 | 2.909 | 3.37 | 3.831 | 4.292 | 4.753 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 430.864 | 423.513 | 395.493 | 382.278 | 383.679 | 393.891 | 486.317 | 449.403 | 448.712 | 472.188 | 459.793 | 410.403 | 402.619 | 429.258 | 415.828 | 435.648 | 388.197 | 374.638 | 371.31 | 405.785 | 362.794 | 299.963 | 390.555 | 449.136 | 511.059 | 581.887 | 666.868 | 725.776 | 841.943 | 892.847 | 918.402 | 923.153 | 930.274 | 982.875 | 1,010.702 | 1,004.206 | 950.506 | 830.051 | 658.99 | 361.203 | 218.973 | 191.468 | 333.379 | 328.992 | 359.804 | 351.3 | 405.177 | 446.057 | 455.466 | 509.347 | 603.873 | 647.213 | 694.259 | 786.395 | 871.745 | 873.602 | 901.161 | 830.69 | 771.607 | 729.37 | 697.216 |
Goodwill and Intangible Assets
| 430.868 | 430.95 | 416.465 | 416.785 | 431.721 | 455.468 | 561.429 | 538.05 | 550.894 | 587.905 | 589.045 | 553.19 | 558.941 | 599.115 | 599.22 | 632.575 | 598.659 | 598.635 | 608.842 | 656.852 | 627.396 | 456.151 | 554.18 | 620.199 | 689.559 | 767.825 | 860.243 | 926.589 | 1,050.193 | 1,108.535 | 1,141.528 | 1,153.716 | 1,168.275 | 1,228.313 | 1,263.578 | 1,264.519 | 1,218.257 | 1,105.239 | 969.186 | 679.562 | 218.973 | 191.468 | 333.379 | 329.134 | 360.407 | 352.364 | 406.702 | 448.044 | 457.914 | 512.256 | 607.243 | 651.044 | 698.551 | 791.148 | 871.745 | 873.602 | 901.161 | 830.69 | 771.607 | 729.37 | 697.216 |
Long Term Investments
| 2,554.267 | 2,479.046 | -6,925.354 | -6,533.8 | 2,634 | -7,728.877 | -7,895.621 | -7,682.701 | 2,434 | 2,358 | 2,414 | 2,647 | -5,682.893 | -5,747.097 | -4,867.909 | -4,770.562 | -4,519.509 | -4,197.851 | -2,947.943 | -3,451.75 | -4,308.331 | -3,650.108 | -3,882.889 | -3,311.647 | -3,831.686 | -3,083.35 | -3,055.898 | -3,630.96 | -3,053.535 | -3,139.236 | -2,774.055 | -2,693.42 | -2,959.783 | -2,762.237 | -2,404.681 | -2,037.298 | -1,633.39 | -1,879.321 | -1,822.349 | -2,032.448 | -2,824.598 | -2,394.602 | -1,761.526 | -2,387.299 | -2,268.224 | -1,931.735 | -2,181.871 | -296.245 | -226.575 | -928.217 | -1,796.479 | -1,285.665 | 0 | -1,616.332 | -1,974.11 | -2,497.135 | -2,083.141 | -1,781.941 | 0 | 0 | -2,053.134 |
Tax Assets
| 84.966 | 455.943 | 184.457 | 164.363 | 211.549 | 248.163 | 203.102 | 148.117 | 162.722 | 180.668 | 159.828 | 138.19 | 175.64 | 143.132 | 6,599.908 | 6,299.832 | 146.401 | 197.338 | 117.801 | 5,199.879 | 165.526 | 124.87 | 5,499.95 | 5,399.886 | 5,899.846 | 9.733 | 5,499.832 | 5,899.535 | 5,299.691 | 11.382 | 4,799.972 | 4,399.955 | 4,399.926 | 33.157 | 4,348.78 | 3,848.734 | 3,848.689 | 25.538 | 4,048.763 | 4,048.59 | 4,948.642 | 33.903 | 3,448.604 | 3,948.247 | 3,748.555 | 14.052 | 3,348.57 | 2,448.658 | 2,448.626 | 109.373 | 2,948.483 | 2,448.512 | 0 | 223.346 | 3,048.3 | 3,548.172 | 3,148.079 | 184.438 | 0 | 0 | 288.234 |
Other Non-Current Assets
| 618.32 | 655.217 | 9,649.823 | 9,398.323 | 0.028 | 10,113.057 | 10,314.239 | 10,162.253 | -0.234 | 0.236 | -0.007 | 0.351 | 8,142.362 | 8,354.594 | 772.439 | 753.862 | 6,679.92 | 6,172.876 | 5,475.895 | 775.016 | 6,682.327 | 6,080.407 | 767.675 | 575.93 | 587.551 | 5,817.704 | 541.61 | 569.718 | 573.62 | 5,766.921 | 565.223 | 522.328 | 588.262 | 4,966.863 | 609.642 | 780.411 | 754.794 | 4,793.85 | 693.697 | 611.321 | 441.949 | 4,737.661 | 897.787 | 898.568 | 903.918 | 4,238.542 | 976.013 | 0.002 | 0.001 | 3,152.145 | 1,084.216 | 1,079.116 | 1,788.681 | 3,464.606 | 703.382 | 678.321 | 676.267 | 3,324.728 | 1,597.013 | 1,533.232 | 3,336.438 |
Total Non-Current Assets
| 4,531.181 | 4,854.083 | 4,182.723 | 4,312.553 | 4,095.209 | 3,990.894 | 3,920.023 | 3,778.963 | 3,773.552 | 3,746.496 | 3,786.764 | 3,945.526 | 3,818.448 | 3,996.865 | 3,746.626 | 3,549.404 | 3,541.127 | 3,445.288 | 3,946.749 | 3,932.362 | 3,765.054 | 3,578.164 | 3,513.266 | 3,871.479 | 3,926.797 | 4,095.964 | 4,489.07 | 4,429.655 | 4,535.156 | 4,411.978 | 4,408.335 | 4,074.323 | 3,895.085 | 4,166.547 | 4,531.459 | 4,573.909 | 4,935.61 | 4,770.126 | 4,649.541 | 4,197.24 | 3,435.448 | 3,213.439 | 3,593.824 | 3,460.572 | 3,437.659 | 3,384.271 | 3,278.982 | 3,320.886 | 3,374.939 | 3,562.507 | 3,561.604 | 3,634.709 | 3,248.181 | 3,605.499 | 3,411.589 | 3,390.919 | 3,448.417 | 3,377.523 | 3,197.739 | 3,121.935 | 3,153.09 |
Total Assets
| 22,476.767 | 24,352.472 | 22,005.885 | 21,347.287 | 20,991.38 | 21,667.433 | 19,787.466 | 19,896.847 | 19,258.318 | 20,010.535 | 18,782.912 | 18,637.67 | 17,982.692 | 18,690.994 | 16,724.861 | 16,243.984 | 15,742.422 | 16,294.592 | 15,710.235 | 15,580.551 | 15,145.073 | 15,878.048 | 14,128.06 | 14,307.039 | 14,158.499 | 15,418.578 | 14,877.92 | 14,580.387 | 14,516.317 | 14,919.741 | 13,942.926 | 13,902.554 | 13,609.599 | 14,962.571 | 14,060.683 | 14,196.627 | 14,260.802 | 14,656.396 | 14,001.867 | 13,972.727 | 13,177.491 | 13,438.581 | 12,545.597 | 12,054.481 | 11,671.91 | 12,076.385 | 11,297.555 | 11,293.487 | 10,829.594 | 11,523.923 | 11,025.905 | 10,851.739 | 10,833.578 | 11,311.931 | 10,603.956 | 10,415.334 | 10,342.33 | 10,770.513 | 10,044.92 | 10,026.474 | 11,809.871 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 775.235 | 1,187.216 | 1,211.378 | 1,046.178 | 1,002.998 | 1,361.709 | 855.484 | 782.904 | 829.71 | 947.003 | 811.662 | 863.739 | 1,036.615 | 1,681.861 | 1,137.068 | 1,085.577 | 1,099.56 | 1,461.266 | 1,394.045 | 1,260.239 | 1,044.827 | 1,437.103 | 1,036.671 | 982.004 | 682.557 | 942.509 | 819.592 | 675.629 | 713.28 | 851.515 | 637.412 | 828.842 | 833.231 | 1,236.968 | 1,090.212 | 1,170.95 | 1,087.376 | 1,346.365 | 1,156.403 | 854.321 | 1,043.428 | 1,125.805 | 931.542 | 781.495 | 645.158 | 788.143 | 831.187 | 967.102 | 770.236 | 1,142.307 | 1,090.375 | 827.76 | 1,021.746 | 1,129.583 | 1,003.108 | 840.82 | 823.372 | 958.437 | 754.598 | 762.409 | 1,819.09 |
Short Term Debt
| 276.796 | 748.346 | -923.887 | -944.615 | -1,152.366 | -717.642 | -831.842 | -876.838 | -1,145.792 | -808.087 | -778.65 | -825.534 | -990.455 | 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 | 263.596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.005 | 0 | 0 | 0 | 1.064 | 0 | 0 | 1.018 |
Tax Payables
| 276.796 | 748.346 | 520.766 | 603.571 | 277.444 | 614.638 | 289.301 | 562.417 | 268.053 | 684.661 | 452.952 | 619.276 | 354.635 | 518.805 | 178.038 | 311.611 | 123.362 | 293.601 | 38.018 | 250.034 | 98.028 | 311.906 | 7.829 | 173.493 | 52.251 | 375.577 | 9.836 | 133.907 | 30.118 | 205.612 | 30.035 | 187.712 | 47.637 | 262.768 | 41.268 | 213.276 | 61.929 | 128.993 | 28.533 | 138.036 | 33.494 | 534.25 | 83.362 | 243.409 | 99.982 | 430.75 | 173.518 | 225.741 | 92.596 | 40.249 | 57.801 | 225.638 | 75.476 | 375.002 | 64.339 | 130.567 | 70.081 | 341.976 | 135.485 | 164.749 | 575.214 |
Deferred Revenue
| 1,141.258 | 1,017.321 | 923.887 | 944.615 | 1,152.366 | 717.642 | 831.842 | 876.838 | 1,145.792 | 808.087 | 778.65 | 825.534 | 990.455 | 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 | 403.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,128.25 | 0 | 0 | 0 | 1,104.416 | 0 | 0 | 1,410.14 |
Other Current Liabilities
| 1,639.905 | 1,925.908 | 2,881.473 | 3,086.383 | 2,975.809 | 2,881.451 | 2,314.96 | 2,861.129 | 2,827.482 | 3,227.435 | 2,685.375 | 2,864.752 | 2,728.166 | 2,659.232 | 2,100.621 | 2,211.075 | 2,089.525 | 1,998.021 | 1,685.208 | 1,839.512 | 1,933.126 | 1,807.345 | 1,228.424 | 1,359.583 | 1,561.36 | 1,834.772 | 1,231.749 | 1,440.062 | 1,569.624 | 1,593.898 | 1,322.908 | 1,586.542 | 1,545.24 | 1,717.594 | 1,303.793 | 1,633.788 | 1,760.292 | 1,640.223 | 1,520.664 | 1,425.499 | 1,566.141 | 1,704.475 | 1,446.674 | 1,405.313 | 1,506.511 | 1,573.892 | 1,381.84 | 1,483.815 | 1,361.353 | 1,245.4 | 1,282.178 | 1,445.601 | 1,359.5 | 240.925 | 1,040.261 | 1,095.968 | 1,253.912 | 277.834 | 1,171.33 | 1,211.143 | 382.823 |
Total Current Liabilities
| 3,833.194 | 4,878.791 | 4,092.851 | 4,132.561 | 3,978.807 | 4,243.16 | 3,170.444 | 3,644.033 | 3,657.192 | 4,174.438 | 3,497.037 | 3,728.491 | 3,764.781 | 4,341.093 | 3,237.689 | 3,296.652 | 3,189.085 | 3,459.287 | 3,079.253 | 3,099.751 | 2,977.953 | 3,244.448 | 2,265.095 | 2,341.587 | 2,243.917 | 2,777.281 | 2,051.341 | 2,115.691 | 2,282.904 | 2,445.413 | 1,960.32 | 2,415.384 | 2,378.471 | 2,954.562 | 2,394.005 | 2,804.738 | 2,847.668 | 2,986.588 | 2,677.067 | 2,947.349 | 2,609.569 | 2,830.28 | 2,378.216 | 2,186.808 | 2,151.669 | 2,362.035 | 2,213.027 | 2,450.917 | 2,131.589 | 2,387.707 | 2,372.553 | 2,273.361 | 2,381.246 | 2,499.763 | 2,043.369 | 1,936.788 | 2,077.284 | 2,341.751 | 1,925.928 | 1,973.552 | 3,613.071 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 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 | 36.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.005 | 0 | 0 | 2.164 |
Deferred Revenue Non-Current
| 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 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 356.11 | 0 | 0 | 0 | 180.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 216.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 159.249 | 0 | 0 | 0 | 126.405 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 97.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 299.882 | 280.906 | 265.826 | 256.38 | 251.501 | 76.52 | 248.907 | 243.011 | 235.235 | 229.168 | 217.132 | 213.173 | 210.077 | 32.281 | 255.623 | 251.795 | 274.448 | 271.053 | 272.34 | 270.58 | 266.059 | 266.556 | 266.641 | 262.582 | 266.077 | 268.071 | 486.924 | 448.435 | 437.686 | 259.707 | 342.133 | 259.592 | 258.262 | 257.198 | 280.367 | 260.502 | 362.291 | 253.818 | 435.038 | 367.541 | 337.551 | 246.671 | 278.399 | 238.777 | 215.877 | 258.316 | 267.281 | 265.629 | 267.337 | 302.618 | 306.198 | 305.596 | 311.023 | 558.028 | 560.588 | 558.215 | 560.846 | 558.667 | 557.508 | 551.314 | 579.357 |
Total Non-Current Liabilities
| 299.882 | 637.016 | 265.826 | 256.38 | 251.501 | 256.604 | 248.907 | 243.011 | 235.235 | 229.168 | 217.132 | 213.173 | 210.077 | 248.703 | 255.623 | 251.795 | 274.448 | 271.053 | 272.34 | 270.58 | 266.059 | 266.556 | 266.641 | 262.582 | 266.077 | 427.32 | 486.924 | 448.435 | 437.686 | 386.112 | 342.133 | 259.592 | 258.262 | 257.198 | 280.367 | 260.502 | 362.291 | 351.183 | 435.038 | 403.817 | 337.551 | 246.671 | 278.399 | 238.777 | 215.877 | 258.316 | 267.281 | 265.629 | 267.337 | 302.618 | 306.198 | 305.596 | 311.023 | 558.028 | 560.588 | 558.215 | 560.846 | 559.672 | 557.508 | 551.314 | 581.521 |
Total Liabilities
| 4,133.076 | 5,515.807 | 4,358.677 | 4,388.941 | 4,230.308 | 4,499.764 | 3,419.351 | 3,887.044 | 3,892.427 | 4,403.606 | 3,714.169 | 3,941.664 | 3,974.858 | 4,589.796 | 3,493.312 | 3,548.447 | 3,463.533 | 3,730.34 | 3,351.593 | 3,370.331 | 3,244.012 | 3,511.004 | 2,531.736 | 2,604.169 | 2,509.994 | 3,204.601 | 2,538.265 | 2,564.126 | 2,720.59 | 2,831.525 | 2,302.453 | 2,674.976 | 2,636.733 | 3,211.76 | 2,674.372 | 3,065.24 | 3,209.959 | 3,337.771 | 3,112.105 | 3,351.166 | 2,947.12 | 3,076.951 | 2,656.615 | 2,425.585 | 2,367.546 | 2,620.351 | 2,480.308 | 2,716.546 | 2,398.926 | 2,690.325 | 2,678.751 | 2,578.957 | 2,692.269 | 3,057.791 | 2,603.957 | 2,495.003 | 2,638.13 | 2,901.423 | 2,483.436 | 2,524.866 | 4,194.592 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 | 0 | 0 | 0 | 0 |
Common Stock
| 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124 | 1,124.669 | 1,124 | 1,124 | 1,124 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 | 1,124.669 |
Retained Earnings
| 16,259.045 | 16,798.657 | 15,914.574 | 15,202.049 | 15,105.955 | 15,403.603 | 14,626.326 | 14,223.237 | 13,640.433 | 13,943.432 | 13,443.649 | 13,011.071 | 12,481.553 | 12,456.812 | 11,777.612 | 11,436.208 | 10,987.055 | 11,398.069 | 10,824.461 | 10,664.562 | 10,331.78 | 10,714.995 | 10,104.199 | 9,868.439 | 9,660.081 | 10,091.411 | 9,383.292 | 9,208.022 | 9,016.788 | 9,449.382 | 9,043.801 | 8,883.018 | 8,622.777 | 9,031.576 | 8,496.177 | 8,393.231 | 8,116.587 | 8,441.991 | 8,073.413 | 7,964.649 | 7,827.158 | 8,200.568 | 7,674.784 | 7,532.688 | 7,328.302 | 7,599.845 | 7,216.858 | 7,101.439 | 6,907.459 | 7,185.021 | 6,823.993 | 6,763.542 | 6,552.942 | 6,679.581 | 6,445.907 | 6,397.39 | 6,344.584 | 6,468.384 | 6,115.909 | 6,063.15 | 6,189.955 |
Accumulated Other Comprehensive Income/Loss
| 992.055 | 953.761 | 669.001 | 748.39 | 593.249 | 451.113 | 464.001 | 539.696 | 508.347 | 450.021 | 431.059 | 527.034 | 409.822 | 1,113.983 | 343 | 197 | 277 | 153 | 529 | 381 | 416 | 498 | 327 | 676 | 658 | 795 | 964 | 816 | 810 | 677 | 670 | 428 | 250 | 467 | 669 | 590 | 884 | 864 | 863 | 705 | 657 | 426 | 544 | 442 | 381 | 349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -32.08 | -40.423 | -61.036 | -116.762 | -62.801 | 188.284 | 153.119 | 122.201 | 92.442 | 88.807 | 69.366 | 33.232 | -8.21 | -603.259 | -23.249 | -71.672 | -120.094 | -123.075 | -129.046 | 30.431 | 19.188 | 17.728 | 25.437 | 24.761 | 196.404 | 193.829 | 860.767 | 862.594 | 840.491 | 833.217 | 800.054 | 789.248 | 917.334 | 1,034.464 | 1,003.243 | 935.369 | 925.587 | 807.008 | 753.49 | 749.107 | 616.877 | 603.392 | 537.443 | 521.709 | 463.392 | 376.606 | 468.86 | 346.195 | 395.281 | 520.705 | 394.649 | 379.866 | 457.376 | 442.153 | 420.202 | 387.224 | 223.203 | 262.868 | 308.339 | 301.339 | 283.875 |
Total Shareholders Equity
| 18,343.689 | 18,836.664 | 17,647.208 | 16,958.346 | 16,761.072 | 17,167.669 | 16,368.115 | 16,009.803 | 15,365.891 | 15,606.929 | 15,068.743 | 14,696.006 | 14,007.834 | 14,092.205 | 13,222.032 | 12,686.205 | 12,268.63 | 12,552.663 | 12,349.084 | 12,200.662 | 11,890.968 | 12,355.392 | 11,580.636 | 11,693.2 | 11,638.485 | 12,204.909 | 12,332.728 | 12,011.285 | 11,791.948 | 12,084.268 | 11,638.524 | 11,224.935 | 10,914.78 | 11,657.709 | 11,293.089 | 11,043.269 | 11,050.843 | 11,237.668 | 10,814.572 | 10,543.425 | 10,225.704 | 10,354.629 | 9,880.896 | 9,621.066 | 9,297.363 | 9,450.12 | 8,810.387 | 8,572.303 | 8,427.409 | 8,830.395 | 8,343.311 | 8,268.077 | 8,134.987 | 8,246.403 | 7,990.778 | 7,909.283 | 7,692.456 | 7,855.921 | 7,548.917 | 7,489.158 | 7,598.499 |
Total Equity
| 18,343.689 | 18,836.664 | 17,647.208 | 16,958.346 | 16,761.072 | 17,167.669 | 16,368.115 | 16,009.803 | 15,365.891 | 15,606.929 | 15,068.743 | 14,696.006 | 14,007.834 | 14,101.198 | 13,231.549 | 12,695.537 | 12,278.889 | 12,564.252 | 12,358.642 | 12,210.22 | 11,901.061 | 12,367.044 | 11,596.324 | 11,702.87 | 11,638.486 | 12,213.975 | 12,339.655 | 12,016.261 | 11,795.727 | 12,088.216 | 11,640.473 | 11,227.578 | 10,972.866 | 11,750.811 | 11,386.311 | 11,131.387 | 11,135.843 | 11,318.625 | 10,889.762 | 10,621.561 | 10,230.371 | 10,361.63 | 9,888.982 | 9,628.896 | 9,304.364 | 9,456.034 | 8,817.247 | 8,576.941 | 8,430.668 | 8,833.598 | 8,347.154 | 8,272.782 | 8,141.309 | 8,254.14 | 7,999.999 | 7,920.331 | 7,704.2 | 7,869.09 | 7,561.484 | 7,501.608 | 7,615.279 |
Total Liabilities & Shareholders Equity
| 22,476.767 | 24,352.471 | 22,005.885 | 21,347.287 | 20,991.38 | 21,667.433 | 19,787.466 | 19,896.847 | 19,258.318 | 20,010.535 | 18,782.912 | 18,637.67 | 17,982.692 | 18,690.994 | 16,724.861 | 16,243.984 | 15,742.422 | 16,294.592 | 15,710.235 | 15,580.551 | 15,145.073 | 15,878.048 | 14,128.06 | 14,307.039 | 14,158.499 | 15,418.576 | 14,877.92 | 14,580.387 | 14,516.317 | 14,919.741 | 13,942.926 | 13,902.554 | 13,609.599 | 14,962.571 | 14,060.683 | 14,196.627 | 14,260.802 | 14,656.396 | 14,001.867 | 13,972.727 | 13,177.491 | 13,438.581 | 12,545.597 | 12,054.481 | 11,671.91 | 12,076.385 | 11,297.555 | 11,293.487 | 10,829.594 | 11,523.923 | 11,025.905 | 10,851.739 | 10,833.578 | 11,311.931 | 10,603.956 | 10,415.334 | 10,342.33 | 10,770.513 | 10,044.92 | 10,026.474 | 11,809.871 |