TOW Co.,Ltd.
TSE:4767.T
320 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,452.9 | 7,242.476 | 7,111.581 | 6,347.881 | 5,781.523 | 5,464.864 | 5,786.451 | 6,008.011 | 8,590.452 | 7,760.928 | 7,507.524 | 7,047.709 | 7,580.54 | 7,717.311 | 6,498.934 | 1,363.784 | 5,055.985 | 4,834.685 | 3,664.677 | 4,073.943 | 4,754.865 | 3,831.596 | 3,867.109 | 3,712.777 | 4,098.717 | 2,953.848 | 3,600.922 | 4,056.011 | 3,496.857 | 2,585.471 | 3,260.872 | 3,906.556 | 3,187.208 | 1,654.353 | 1,736.874 | 2,136.598 | 3,227.688 | 2,704.612 | 2,637.124 | 2,589.187 | 2,196.593 | 2,141.156 | 2,304.692 | 2,509.635 | 2,478.857 | 2,233.188 | 1,719.272 | 978.497 | 1,392.565 | 1,780.855 | 1,479.71 | 2,574.022 | 1,895.474 | 1,097.674 | 1,734.826 | 2,122.672 | 2,211.175 | 1,584.603 | 1,794.37 | 1,667.405 | 1,942.512 | 809.44 | 1,691.983 |
Short Term Investments
| 0 | 0 | 0 | 0 | -209.457 | 0 | 0 | 0 | -210.708 | -211.777 | -212.854 | -213.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -151.157 | 0 | 0 | 0 | 1,000 | 1,000 | 500 | 0 | 500 | 0 | 500 | 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
| 8,452.9 | 7,242.476 | 7,111.581 | 6,347.881 | 5,781.523 | 5,464.864 | 5,786.451 | 6,008.011 | 8,590.452 | 7,760.928 | 7,507.524 | 7,047.709 | 7,580.54 | 7,717.311 | 6,498.934 | 1,363.784 | 5,055.985 | 4,834.685 | 3,664.677 | 4,073.943 | 4,754.865 | 3,831.596 | 3,867.109 | 3,712.777 | 4,098.717 | 2,953.848 | 3,600.922 | 4,056.011 | 3,496.857 | 2,585.471 | 3,260.872 | 3,906.556 | 3,187.208 | 2,654.353 | 2,736.874 | 2,636.598 | 3,227.688 | 3,204.612 | 2,637.124 | 3,089.187 | 2,196.593 | 2,141.156 | 2,304.692 | 2,509.635 | 2,478.857 | 2,233.188 | 1,719.272 | 978.497 | 1,392.565 | 1,780.855 | 1,479.71 | 2,574.022 | 1,895.474 | 1,097.674 | 1,734.826 | 2,122.672 | 2,211.175 | 1,584.603 | 1,794.37 | 1,667.405 | 1,942.512 | 809.44 | 1,691.983 |
Net Receivables
| 3,582.627 | 3,876.105 | 4,970.42 | 3,831.317 | 3,301.394 | 3,369.531 | 3,943.644 | 3,072.207 | 2,562.567 | 3,046.927 | 4,495.385 | 4,193.877 | 3,308.173 | 2,172.093 | 3,983.068 | 10,134.725 | 7,507.7 | 4,484.339 | 6,460.032 | 5,053.278 | 4,726.692 | 4,617.219 | 5,198.011 | 4,848.801 | 4,722.394 | 4,778.306 | 5,556.115 | 3,652.62 | 6,444.929 | 7,427.702 | 7,168.609 | 4,610.316 | 6,035.304 | 6,864.183 | 7,254.813 | 5,251.186 | 5,373.768 | 4,637.638 | 5,286.898 | 4,401.649 | 5,231.466 | 5,466.653 | 5,328.464 | 4,016.618 | 4,740.045 | 4,082.057 | 5,080.924 | 5,895.113 | 6,416.22 | 5,279.361 | 5,768.9 | 3,838.382 | 3,802.84 | 5,051.702 | 5,116.108 | 4,021.359 | 4,714.609 | 4,691.518 | 5,287.263 | 5,188.052 | 5,678.712 | 5,704.462 | 5,897.067 |
Inventory
| 79.259 | 78.054 | 235.095 | 292.725 | 233.944 | 164.82 | 77.042 | 131.07 | 131.409 | 94.287 | 88.6 | 180.712 | 67.517 | 267.619 | 106.183 | 418.673 | 186.538 | 621.754 | 521.278 | 1,272.403 | 467.933 | 368.708 | 290.515 | 860.925 | 245.683 | 638.207 | 295.645 | 886.523 | 212.466 | 408.589 | 406.388 | 787.624 | 228.361 | 448.312 | 217.384 | 597.64 | 216.931 | 433.955 | 432.472 | 688.316 | 310.69 | 210.705 | 224.742 | 520.578 | 168.559 | 318.146 | 237.019 | 564.681 | 299.251 | 513.51 | 292.405 | 657.816 | 198.777 | 468.199 | 415.141 | 455.427 | 220.602 | 346.431 | 245.606 | 374.901 | 329.753 | 619.966 | 390.663 |
Other Current Assets
| 211.228 | 220.605 | 250.335 | 155.259 | 231.909 | 514.58 | 379.849 | 217.594 | 253.202 | 214.168 | 284.112 | 305.104 | 368.822 | 323.225 | 522.094 | 486.243 | 1,689.469 | 1,969.979 | 2,222.021 | 1,612.068 | 2,151.115 | 2,972.939 | 2,287.419 | 1,458.975 | 2,290.945 | 2,611.137 | 2,155.887 | 1,773.753 | 61.121 | 89.969 | 44.501 | 101.204 | 63.786 | 10.914 | 11.148 | 19.17 | 13.557 | 14.35 | 12.163 | 10.74 | 11.707 | 13.423 | 12.239 | 12.201 | 12.214 | 13.456 | 27.663 | 34.654 | 8.759 | 9.261 | 12.586 | 11.034 | 10.289 | 9.637 | 9.262 | 11.523 | 9.089 | 10.144 | 9.848 | 7.039 | 10.703 | 8.854 | 43.918 |
Total Current Assets
| 12,326.014 | 11,417.24 | 12,567.431 | 10,627.182 | 9,548.77 | 9,513.795 | 10,186.986 | 9,428.882 | 11,537.63 | 11,116.31 | 12,375.621 | 11,727.402 | 11,325.052 | 10,480.248 | 11,110.279 | 12,403.425 | 14,439.692 | 11,910.757 | 12,868.008 | 12,011.692 | 12,100.605 | 11,790.462 | 11,643.054 | 10,881.478 | 11,357.739 | 10,981.498 | 11,608.569 | 10,368.907 | 10,215.373 | 10,511.731 | 10,880.37 | 9,405.7 | 9,514.659 | 9,977.762 | 10,220.219 | 8,504.594 | 8,831.944 | 8,290.555 | 8,368.657 | 8,189.892 | 7,750.456 | 7,831.937 | 7,870.137 | 7,059.032 | 7,399.675 | 6,646.847 | 7,064.878 | 7,472.945 | 8,116.795 | 7,582.987 | 7,553.601 | 7,081.254 | 5,907.38 | 6,627.212 | 7,275.337 | 6,610.981 | 7,155.475 | 6,632.696 | 7,337.087 | 7,237.397 | 7,961.68 | 7,142.722 | 8,023.631 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 216.479 | 143.015 | 150.728 | 353.354 | 361.366 | 373.43 | 374.802 | 381.322 | 390.039 | 403.331 | 416.961 | 420.379 | 430.164 | 435.377 | 430.45 | 443.138 | 391.907 | 305.079 | 258.394 | 268.603 | 251.827 | 227.861 | 232.173 | 239.603 | 238.014 | 232.583 | 226.81 | 232.093 | 239.114 | 237.164 | 242.68 | 248.928 | 247.834 | 256.45 | 255.919 | 262.65 | 251.696 | 244.435 | 217.358 | 216.083 | 220.241 | 223.879 | 293.787 | 289.825 | 285.868 | 293.349 | 299.455 | 72.565 | 75.875 | 80.482 | 86.169 | 90.341 | 96.607 | 105.509 | 115.027 | 123.056 | 119.02 | 125.645 | 133.606 | 144.771 | 139.667 | 59.127 | 64.554 |
Goodwill
| 0 | 0.749 | 0.612 | 0.221 | 0.937 | 0.463 | 0.64 | 0.846 | 0.979 | 0.413 | 0.607 | 0.692 | 0.69 | 0 | 0.894 | 0.3 | 0.349 | 0.463 | 0.487 | 0.497 | 0.139 | 0.867 | 0.973 | 0.861 | 0.218 | 0.335 | 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 |
Intangible Assets
| 44.974 | 48 | 52 | 50 | 26 | 23 | 25 | 27 | 28 | 23 | 25 | 27 | 28 | 30.426 | 20 | 22 | 24 | 21 | 18 | 18 | 16 | 16 | 18 | 19 | 21 | 23 | 19.415 | 19.711 | 17.617 | 13.594 | 9.298 | 7.305 | 7.775 | 8.254 | 8.061 | 6.896 | 7.425 | 7.994 | 10.315 | 14.053 | 18.093 | 19.7 | 23.73 | 27.76 | 30.897 | 34.95 | 39.005 | 40.397 | 44.578 | 48.812 | 52.911 | 57.252 | 80.454 | 86.128 | 91.384 | 94.208 | 96.232 | 76.414 | 50.733 | 39.374 | 34.575 | 37.114 | 17.798 |
Goodwill and Intangible Assets
| 44.974 | 48.749 | 52.612 | 50.221 | 26.937 | 23.463 | 25.64 | 27.846 | 28.979 | 23.413 | 25.607 | 27.692 | 28.69 | 30.426 | 20.894 | 22.3 | 24.349 | 21.463 | 18.487 | 18.497 | 16.139 | 16.867 | 18.973 | 19.861 | 21.218 | 23.335 | 19.415 | 19.711 | 17.617 | 13.594 | 9.298 | 7.305 | 7.775 | 8.254 | 8.061 | 6.896 | 7.425 | 7.994 | 10.315 | 14.053 | 18.093 | 19.7 | 23.73 | 27.76 | 30.897 | 34.95 | 39.005 | 40.397 | 44.578 | 48.812 | 52.911 | 57.252 | 80.454 | 86.128 | 91.384 | 94.208 | 96.232 | 76.414 | 50.733 | 39.374 | 34.575 | 37.114 | 17.798 |
Long Term Investments
| 1,181.259 | 1,241.466 | 1,099.982 | 1,138.781 | 1,421 | 1,398.275 | 1,433.502 | 1,468.683 | 1,965 | 1,819 | 1,665 | 1,736 | 1,608.497 | 1,582.551 | 1,569.327 | 1,560.728 | 1,246.901 | 1,211.075 | 1,316.786 | 1,341.237 | 1,220.049 | 969.434 | 1,146.976 | 1,469.603 | 1,424.215 | 1,729.931 | 1,876.56 | 1,534.465 | 1,321.588 | 1,382 | 960.144 | 1,058.756 | 1,070.846 | 231.699 | 104.752 | 441.866 | 949.848 | 431.387 | 908.676 | 392.827 | 871.576 | 864.292 | 879.582 | 955.542 | 910.876 | 934.626 | 878.596 | 535.665 | 530.982 | 561.647 | 533.056 | 565.984 | 650.643 | 582.253 | 309.95 | 297.443 | 292.482 | 329.376 | 188.169 | 185.427 | 180.221 | 160.487 | 157.961 |
Tax Assets
| 94.082 | 70.247 | 67.139 | 65.583 | 33.292 | 23.233 | 25.79 | 70.959 | 40.118 | 33.895 | 29.387 | 23.655 | 17.421 | 1.654 | 17.237 | 18.8 | 80.247 | 27.614 | 30.975 | 22.733 | 86.625 | 104.917 | 39.229 | 19.654 | 9.93 | 9.046 | 8.609 | 8.376 | 9.729 | -1,382 | 23.032 | 11.786 | 8.846 | 1,000 | 55.609 | 106.476 | 98.436 | 99.99 | 113.185 | 115.736 | 114.997 | 112.164 | 115.657 | 112.72 | 125.049 | 215.2 | 142.79 | 147.614 | 148.116 | 135.884 | 142.706 | 141.994 | 107.733 | 132.212 | 173.84 | 221.466 | 230.196 | 208.884 | 209.244 | 204.132 | 184.709 | 189.488 | 183.732 |
Other Non-Current Assets
| 222.443 | 206.82 | 207.688 | 12.273 | -196.983 | 12.685 | 12.896 | 13.108 | -197.389 | -198.247 | -199.526 | -200.178 | 13.707 | 11.19 | 11.19 | 11.19 | 11.19 | 11.19 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 1,235.153 | 4.31 | 4.31 | 4.31 | 4.31 | 1,004.31 | 504.31 | 4.31 | 504.31 | 4.31 | 504.31 | 4.31 | 4.31 | 4.31 | 4.31 | 4.31 | 3.91 | 3.86 | 550.293 | 549.795 | 545.54 | 543.474 | 541.678 | 548.535 | 543.795 | 541.232 | 563.793 | 564.274 | 622.784 | 615.685 | 604.697 | 592.898 | 728.818 | 492.489 |
Total Non-Current Assets
| 1,759.237 | 1,710.297 | 1,578.149 | 1,620.212 | 1,645.612 | 1,831.086 | 1,872.63 | 1,961.918 | 2,226.747 | 2,081.392 | 1,937.429 | 2,007.548 | 2,098.479 | 2,061.198 | 2,049.098 | 2,056.156 | 1,754.594 | 1,576.421 | 1,628.952 | 1,655.38 | 1,578.95 | 1,323.389 | 1,441.661 | 1,753.031 | 1,697.687 | 1,999.205 | 2,135.704 | 1,798.955 | 1,592.358 | 1,485.911 | 1,239.464 | 1,331.085 | 1,339.611 | 1,500.713 | 1,428.651 | 1,322.198 | 1,311.715 | 1,288.116 | 1,253.844 | 1,243.009 | 1,229.217 | 1,224.345 | 1,317.066 | 1,390.157 | 1,357 | 1,482.035 | 1,363.706 | 1,346.534 | 1,349.346 | 1,372.365 | 1,358.316 | 1,397.249 | 1,483.972 | 1,449.897 | 1,231.433 | 1,299.966 | 1,302.204 | 1,363.103 | 1,197.437 | 1,178.401 | 1,132.07 | 1,175.034 | 916.534 |
Total Assets
| 14,085.251 | 13,127.537 | 14,145.58 | 12,247.397 | 11,194.386 | 11,344.885 | 12,059.621 | 11,390.804 | 13,764.38 | 13,197.705 | 14,313.053 | 13,734.955 | 13,423.533 | 12,541.449 | 13,159.38 | 14,459.583 | 16,194.287 | 13,487.18 | 14,496.962 | 13,667.077 | 13,679.557 | 13,113.854 | 13,084.718 | 12,634.512 | 13,055.431 | 12,980.706 | 13,744.275 | 12,167.865 | 11,807.734 | 11,997.645 | 12,119.836 | 10,736.789 | 10,854.274 | 11,478.478 | 11,648.873 | 9,826.795 | 10,143.66 | 9,578.674 | 9,622.504 | 9,432.902 | 8,979.677 | 9,056.285 | 9,187.205 | 8,449.19 | 8,756.677 | 8,128.884 | 8,428.587 | 8,819.479 | 9,466.141 | 8,955.352 | 8,911.917 | 8,478.503 | 7,391.352 | 8,077.109 | 8,506.77 | 7,910.947 | 8,457.679 | 7,995.799 | 8,534.524 | 8,415.798 | 9,093.75 | 8,317.756 | 8,940.165 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,046.195 | 1,816.042 | 2,965.597 | 1,975.402 | 986.011 | 1,297.723 | 1,859.034 | 1,347.04 | 1,081.852 | 833.091 | 1,705.191 | 1,572.042 | 1,341.268 | 673.957 | 832.385 | 1,139.172 | 3,151.839 | 1,447.199 | 2,028.623 | 1,803.932 | 1,966.871 | 1,982.427 | 1,900.852 | 1,498.99 | 1,847.078 | 1,746.253 | 2,340.198 | 1,678.094 | 1,480.54 | 2,050.237 | 2,243.395 | 1,627.625 | 1,399.827 | 1,900.888 | 2,475.68 | 1,460.329 | 1,600.568 | 1,490.714 | 1,568.805 | 1,688.357 | 1,150.931 | 1,532.088 | 1,619.255 | 1,328.991 | 1,572.186 | 1,117.111 | 1,405.187 | 1,626.707 | 1,699.096 | 1,621.113 | 1,661.575 | 1,464.497 | 758.808 | 1,227.517 | 1,550.528 | 1,223.883 | 1,412.439 | 1,286.424 | 1,693.381 | 1,750.905 | 1,958.683 | 1,701.483 | 2,308.416 |
Short Term Debt
| 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 1,840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 840 | 854.312 | 855.98 | 858.04 | 858.048 | 858.048 | 840 | 840 | 940 | 840 | 940 | 840 |
Tax Payables
| 611.511 | 449.869 | 390.003 | 86.679 | 66.485 | 13.563 | 84.868 | 21.868 | 267.479 | 186.859 | 231.393 | 135.778 | 21.278 | 3.398 | 19.82 | 1.14 | 379.79 | 208.88 | 364.841 | 58.388 | 302.907 | 112.079 | 269.655 | 18.202 | 369.47 | 164.223 | 278.46 | 30.839 | 291.15 | 158.746 | 265.034 | 7.319 | 332.437 | 178.322 | 301.71 | 23.64 | 312.365 | 124.292 | 226.941 | 47.131 | 306.362 | 177.739 | 232.97 | 13.935 | 214.875 | 52.505 | 43.183 | 13.493 | 509.443 | 303.583 | 269.467 | 69.908 | 71.935 | 42.172 | 123.94 | 0 | 178.224 | 58 | 141.836 | 21.805 | 419.456 | 129.792 | 305.515 |
Deferred Revenue
| 611.511 | 449.869 | 390.003 | 187.932 | 112.773 | 119.496 | 129.768 | 113.563 | 292.454 | 295.916 | 283.554 | 227.219 | 45.848 | 93.639 | 90.267 | 107.521 | 484.178 | 326.893 | 423.543 | 144.353 | 398.108 | 214.547 | 315.865 | 95.883 | 398.152 | 263.914 | 320.124 | 104.223 | 313.812 | 248.52 | 304.988 | 74.847 | 367.409 | 284.813 | 354.436 | 99.243 | 359.049 | 230.2 | 282.609 | 119.505 | 324.143 | 308.726 | 305.501 | 80.189 | 229.995 | 132.323 | 83.277 | 82.41 | 526.133 | 417.794 | 317.298 | 137.67 | 89.518 | 96.184 | 150.961 | 62.605 | 195.821 | 116.37 | 167.021 | 102.216 | 440.67 | 219.57 | 346.361 |
Other Current Liabilities
| 924.665 | 526.195 | 510.844 | 530.764 | 426.457 | 335.84 | 345.856 | 646.063 | 384.593 | 283.878 | 409.21 | 353.279 | 301.246 | 339.995 | 423.684 | 621.357 | 1,012.861 | 454.693 | 580.804 | 907.168 | 641.67 | 634.934 | 464.03 | 942.865 | 617.457 | 765.223 | 640.475 | 850.927 | 556.164 | 539.442 | 684.347 | 702.011 | 600.545 | 894.775 | 648.083 | 710.375 | 632.082 | 570.684 | 575.279 | 741.513 | 672.122 | 577.861 | 563.282 | 629.61 | 507.092 | 499.822 | 463.476 | 795.461 | 712.233 | 545.458 | 540.642 | 686.364 | 297.74 | 522.55 | 463.543 | 408.881 | 456.125 | 355.502 | 311.279 | 275.351 | 420.104 | 452.692 | 408.153 |
Total Current Liabilities
| 4,422.371 | 3,632.106 | 4,706.444 | 3,534.098 | 2,365.241 | 2,593.059 | 3,174.658 | 2,946.666 | 2,598.899 | 2,252.885 | 3,237.955 | 2,992.54 | 2,528.362 | 1,947.591 | 2,186.336 | 3,708.05 | 5,488.878 | 3,068.785 | 3,872.97 | 3,695.453 | 3,846.649 | 3,671.908 | 3,520.747 | 3,377.738 | 3,702.687 | 3,615.39 | 4,140.797 | 3,473.244 | 3,190.516 | 3,678.199 | 4,072.73 | 3,244.483 | 3,207.781 | 3,920.476 | 4,318.199 | 3,109.947 | 3,431.699 | 3,131.598 | 3,266.693 | 3,389.375 | 2,987.196 | 3,258.675 | 3,328.038 | 2,878.79 | 3,149.273 | 2,589.256 | 2,791.94 | 3,344.578 | 3,777.462 | 3,424.365 | 3,359.515 | 3,128.531 | 2,000.378 | 2,702.231 | 3,023.072 | 2,553.417 | 2,922.433 | 2,598.296 | 3,011.681 | 3,068.472 | 3,659.457 | 3,313.745 | 3,902.93 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.004 | 52.848 | 56.526 | 59.804 | 64.316 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 12.777 | 85.67 | 73.073 | 65.915 | 80.331 | 80.663 | 48.79 | 0 | 150.617 | 117.39 | 81.44 | 100.154 | 124.133 | 131.582 | 124.046 | 121.236 | 0 | 0 | 35.936 | 42.877 | 0 | 0 | 0 | 88.748 | 102.086 | 193.308 | 243.267 | 144.411 | 88.567 | 56.08 | 0 | 0 | 0 | 41.168 | 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 |
Other Non-Current Liabilities
| 347.748 | 341.172 | 326.667 | 320.576 | 321.582 | 318.595 | 306.089 | 301.858 | 470.244 | 460.745 | 455.806 | 450.444 | 446.686 | 437.937 | 432.689 | 425.87 | 448.919 | 438.929 | 409.482 | 408.68 | 416.478 | 418.792 | 414.721 | 415.765 | 418.533 | 410.03 | 406.075 | 399.534 | 395.636 | 384.521 | 378.414 | 370.923 | 392.109 | 396.181 | 384.458 | 387.705 | 376.607 | 366.372 | 358.813 | 355.325 | 348.016 | 337.816 | 331.497 | 325.962 | 321.679 | 361.149 | 352.582 | 351.744 | 348.63 | 346.71 | 338 | 329.554 | 325.299 | 317.358 | 314.719 | 312.052 | 318.586 | 327.329 | 316.414 | 306.295 | 259.164 | 249.314 | 239.905 |
Total Non-Current Liabilities
| 360.525 | 426.842 | 399.74 | 386.491 | 401.913 | 399.258 | 354.879 | 301.858 | 620.861 | 578.135 | 537.246 | 550.598 | 570.819 | 569.519 | 556.735 | 547.106 | 448.919 | 438.929 | 445.418 | 451.557 | 416.478 | 418.792 | 414.721 | 504.513 | 520.619 | 603.338 | 649.342 | 543.945 | 484.203 | 440.601 | 378.414 | 370.923 | 392.109 | 437.349 | 384.458 | 387.705 | 376.607 | 366.372 | 358.813 | 355.325 | 348.016 | 337.816 | 331.497 | 325.962 | 321.679 | 361.149 | 352.582 | 351.744 | 348.63 | 346.71 | 338 | 329.554 | 375.303 | 370.206 | 371.245 | 371.856 | 382.902 | 327.329 | 316.414 | 306.295 | 259.164 | 249.314 | 239.905 |
Total Liabilities
| 4,782.896 | 4,058.948 | 5,106.184 | 3,920.589 | 2,767.154 | 2,992.317 | 3,529.537 | 3,248.524 | 3,219.76 | 2,831.02 | 3,775.201 | 3,543.138 | 3,099.181 | 2,517.11 | 2,743.071 | 4,255.156 | 5,937.797 | 3,507.714 | 4,318.388 | 4,147.01 | 4,263.127 | 4,090.7 | 3,935.468 | 3,882.251 | 4,223.306 | 4,218.728 | 4,790.139 | 4,017.189 | 3,674.719 | 4,118.8 | 4,451.144 | 3,615.406 | 3,599.89 | 4,357.825 | 4,702.657 | 3,497.652 | 3,808.306 | 3,497.97 | 3,625.506 | 3,744.7 | 3,335.212 | 3,596.491 | 3,659.535 | 3,204.752 | 3,470.952 | 2,950.405 | 3,144.522 | 3,696.322 | 4,126.092 | 3,771.075 | 3,697.515 | 3,458.085 | 2,375.681 | 3,072.437 | 3,394.317 | 2,925.273 | 3,305.335 | 2,925.625 | 3,328.095 | 3,374.767 | 3,918.621 | 3,563.059 | 4,142.835 |
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 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 | 948.994 |
Retained Earnings
| 8,432.833 | 8,143.307 | 8,205.077 | 7,559.326 | 7,601.149 | 7,397.068 | 7,599.569 | 7,254.718 | 7,900.326 | 7,824.85 | 8,143.012 | 7,851.416 | 7,924.931 | 7,643.836 | 8,045.054 | 7,855.634 | 8,125.374 | 7,875.87 | 7,957.104 | 7,295.416 | 7,271.033 | 7,036.366 | 7,044.567 | 6,424.198 | 6,532.211 | 6,234.206 | 6,339.582 | 5,787.185 | 5,908.725 | 5,726.202 | 5,707.129 | 5,129.196 | 5,257.438 | 5,032.769 | 5,097.401 | 4,598.314 | 4,599.646 | 4,360.851 | 4,408.573 | 4,136.604 | 4,106.1 | 3,927.995 | 3,988.299 | 3,711.163 | 3,781.259 | 3,659.803 | 3,801.989 | 3,654.475 | 3,874.489 | 3,699.059 | 3,748.351 | 3,535.342 | 3,480.497 | 3,510.205 | 3,678.882 | 3,540.843 | 3,716.61 | 3,613.975 | 3,760.348 | 3,593.898 | 3,727.814 | 3,306.507 | 3,346.829 |
Accumulated Other Comprehensive Income/Loss
| 549.628 | 605.389 | 514.427 | 546.982 | 605.583 | 735 | 756.629 | 790.736 | 853.468 | 751.009 | 655.271 | 717.312 | 776.332 | 1,669.703 | 701 | 691 | 474 | 447 | 565 | 567 | 488 | 317 | 433 | 656 | 627 | 855 | 943 | 691 | 552 | 485 | 293 | 338 | 341 | 446 | 206 | 89 | 94 | 83 | 59 | 46 | 32 | 26 | 34 | 27 | -2 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -629.102 | -629.103 | -629.103 | -728.494 | -728.494 | -728.494 | -775.108 | -852.168 | 841.832 | 841.832 | 790.575 | 674.095 | 674.095 | -238.194 | 721.261 | 708.799 | 708.122 | 707.602 | 707.476 | 708.657 | 708.403 | 708.253 | 708.559 | 707.834 | 708.411 | 708.04 | 707.92 | 708.641 | 708.343 | 707.694 | 708.169 | 692.732 | 693.314 | 692.89 | 693.821 | 692.835 | 692.714 | 687.859 | 580.431 | 556.604 | 557.371 | 556.805 | 556.377 | 557.281 | 555.472 | 556.682 | 533.082 | 519.688 | 516.566 | 536.224 | 517.057 | 536.082 | 586.18 | 545.473 | 482.247 | 494.432 | 485.434 | 507.205 | 497.087 | 498.139 | 498.321 | 499.196 | 501.507 |
Total Shareholders Equity
| 9,302.353 | 9,068.587 | 9,039.395 | 8,326.808 | 8,427.232 | 8,352.568 | 8,530.084 | 8,142.28 | 10,544.62 | 10,366.685 | 10,537.852 | 10,191.817 | 10,324.352 | 10,024.339 | 10,416.309 | 10,204.427 | 10,256.49 | 9,979.466 | 10,178.574 | 9,520.067 | 9,416.43 | 9,010.613 | 9,135.12 | 8,737.026 | 8,816.616 | 8,746.24 | 8,939.496 | 8,135.82 | 8,118.062 | 7,867.89 | 7,657.292 | 7,108.922 | 7,240.746 | 7,120.653 | 6,946.216 | 6,329.143 | 6,335.354 | 6,080.704 | 5,996.998 | 5,688.202 | 5,644.465 | 5,459.794 | 5,527.67 | 5,244.438 | 5,285.725 | 5,178.479 | 5,284.065 | 5,123.157 | 5,340.049 | 5,184.277 | 5,214.402 | 5,020.418 | 5,015.671 | 5,004.672 | 5,110.123 | 4,984.269 | 5,151.038 | 5,070.174 | 5,206.429 | 5,041.031 | 5,175.129 | 4,754.697 | 4,797.33 |
Total Equity
| 9,302.353 | 9,068.587 | 9,039.395 | 8,326.808 | 8,427.232 | 8,352.568 | 8,530.084 | 8,142.28 | 10,544.62 | 10,366.685 | 10,537.852 | 10,191.817 | 10,324.352 | 10,024.339 | 10,416.309 | 10,204.427 | 10,256.49 | 9,979.466 | 10,178.574 | 9,520.067 | 9,416.43 | 9,023.154 | 9,149.25 | 8,752.261 | 8,832.125 | 8,761.978 | 8,954.136 | 8,150.676 | 8,133.015 | 7,878.845 | 7,668.692 | 7,121.383 | 7,254.384 | 7,120.653 | 6,946.216 | 6,329.143 | 6,335.354 | 6,080.704 | 5,996.998 | 5,688.202 | 5,644.465 | 5,459.794 | 5,527.67 | 5,244.438 | 5,285.725 | 5,178.479 | 5,284.065 | 5,123.157 | 5,340.049 | 5,184.277 | 5,214.402 | 5,020.418 | 5,015.671 | 5,004.672 | 5,112.453 | 4,985.674 | 5,152.344 | 5,070.174 | 5,206.429 | 5,041.031 | 5,175.129 | 4,754.697 | 4,797.33 |
Total Liabilities & Shareholders Equity
| 14,085.251 | 13,127.535 | 14,145.579 | 12,247.397 | 11,194.386 | 11,344.885 | 12,059.621 | 11,390.804 | 13,764.38 | 13,197.705 | 14,313.053 | 13,734.955 | 13,423.533 | 12,541.449 | 13,159.38 | 14,459.583 | 16,194.287 | 13,487.18 | 14,496.962 | 13,667.077 | 13,679.557 | 13,113.854 | 13,084.718 | 12,634.512 | 13,055.431 | 12,980.706 | 13,744.275 | 12,167.865 | 11,807.734 | 11,997.645 | 12,119.836 | 10,736.789 | 10,854.274 | 11,478.478 | 11,648.873 | 9,826.795 | 10,143.66 | 9,578.674 | 9,622.504 | 9,432.902 | 8,979.677 | 9,056.285 | 9,187.205 | 8,449.19 | 8,756.677 | 8,128.884 | 8,428.587 | 8,819.479 | 9,466.141 | 8,955.352 | 8,911.917 | 8,478.503 | 7,391.352 | 8,077.109 | 8,506.77 | 7,910.947 | 8,457.679 | 7,995.799 | 8,534.524 | 8,415.798 | 9,093.75 | 8,317.756 | 8,940.165 |