Computer Institute of Japan, Ltd.
TSE:4826.T
422 (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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9,078.101 | 9,460.29 | 9,147.252 | 7,952.856 | 8,451.719 | 10,085.49 | 7,435.047 | 7,037.247 | 6,286.207 | 6,450.841 | 6,287.513 | 6,727.39 | 6,997.508 | 7,132.053 | 5,440.551 | 5,494.542 | 5,563.982 | 5,957.869 | 5,607.918 | 5,081.213 | 5,210.381 | 5,445.965 | 4,985.989 | 5,110.782 | 6,175.127 | 6,149.949 | 6,082.755 | 5,827.857 | 6,267.14 | 6,305.596 | 5,641.71 | 6,211.955 | 6,562.821 | 6,690.595 | 6,476.869 | 6,134.286 | 6,033.7 | 6,571.037 | 6,237.818 | 6,251.268 | 5,840.37 | 5,829.586 | 5,472.314 | 5,338.169 | 5,156.497 | 5,979.145 | 5,158.35 | 5,331.201 | 5,603.219 | 5,891.779 | 5,148.896 | 5,453.016 | 5,502.013 | 6,080.502 | 5,435.809 | 5,373.485 | 5,222.887 | 5,696.136 | 5,164.68 | 5,295.569 | 5,172.427 | 5,707.08 | 5,236.082 | 5,665.225 |
Short Term Investments
| 0 | 399.98 | 0 | 1,002.045 | 400.341 | 570.122 | 2,170.39 | 1,970.443 | 1,899.802 | 2,112.923 | 1,612.224 | 1,111.998 | 810.97 | 1,900.03 | 2,514.254 | 2,614.357 | 2,913.679 | 2,514.401 | 2,212.413 | 2,112.394 | 2,112.496 | 2,112.108 | 2,100.034 | 2,400.009 | 1,700.009 | 1,999.081 | 1,450.608 | 1,499.982 | 1,250.236 | 1,101.22 | 801.76 | 599.965 | 610.042 | 925.066 | 935.453 | 1,035.73 | 1,540.017 | 1,725.21 | 1,413.984 | 1,535.728 | 1,200.718 | 1,241.696 | 942.344 | 741.275 | 846.389 | 805.774 | 459.775 | 372.239 | 150.586 | 250.562 | 0 | 50.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.024 | 30.048 | 30.027 | 30.03 |
Cash and Short Term Investments
| 9,078.101 | 9,860.27 | 9,147.252 | 8,954.901 | 8,852.06 | 10,655.612 | 9,605.437 | 9,007.69 | 8,186.009 | 8,563.764 | 7,899.737 | 7,839.388 | 7,808.478 | 9,032.083 | 7,954.805 | 8,108.899 | 8,477.661 | 8,472.27 | 7,820.331 | 7,193.607 | 7,322.877 | 7,558.073 | 7,086.023 | 7,510.791 | 7,875.136 | 8,149.03 | 7,533.363 | 7,327.839 | 7,517.376 | 7,406.816 | 6,443.47 | 6,811.92 | 7,172.863 | 7,615.661 | 7,412.322 | 7,170.016 | 7,573.717 | 8,296.247 | 7,651.802 | 7,786.996 | 7,041.088 | 7,071.282 | 6,414.658 | 6,079.444 | 6,002.886 | 6,784.919 | 5,618.125 | 5,703.44 | 5,753.805 | 6,142.341 | 5,148.896 | 5,503.736 | 5,502.013 | 6,080.502 | 5,435.809 | 5,373.485 | 5,222.887 | 5,696.136 | 5,164.68 | 5,295.569 | 5,202.451 | 5,737.128 | 5,266.109 | 5,695.255 |
Net Receivables
| 4,429.011 | 4,099.029 | 4,441.816 | 4,358.627 | 3,310 | 3,029 | 4,007.1 | 3,828.725 | 3,605.349 | 3,524.055 | 3,803.608 | 3,597.73 | 3,315.247 | 3,762.447 | 4,278.295 | 3,368.071 | 3,045.554 | 3,322.592 | 3,835.112 | 3,296.932 | 2,875.487 | 3,446.72 | 3,670.192 | 2,843.024 | 2,586.773 | 2,993.61 | 3,088.66 | 2,872.531 | 2,835.133 | 3,254.223 | 3,687.137 | 2,857.195 | 2,809.524 | 3,116.835 | 3,404.305 | 2,837.634 | 2,584.344 | 2,916.411 | 3,053.988 | 2,794.731 | 2,634.478 | 3,028.369 | 3,343.292 | 2,935.712 | 2,591.486 | 2,917.091 | 3,378.007 | 2,682.477 | 2,376.284 | 2,895.271 | 3,224.239 | 2,359.266 | 2,280.723 | 2,704.084 | 2,876.77 | 2,806.532 | 2,791.402 | 2,863.87 | 3,263.368 | 2,384.607 | 2,221.103 | 2,615.103 | 3,038.967 | 2,653.989 |
Inventory
| 42.394 | 30.312 | 7.979 | 44.877 | 51.174 | 45.088 | 23.557 | 22.21 | 21.272 | 14.634 | 19.213 | 30.907 | 41.349 | 30.738 | 85.848 | 292.183 | 277.488 | 156.666 | 170.527 | 419.7 | 451.335 | 242.861 | 132.816 | 371.83 | 397.346 | 112.19 | 198.344 | 296.941 | 290.564 | 100.754 | 237.979 | 557.484 | 466.688 | 270.687 | 237.005 | 453.338 | 389.883 | 199.118 | 187.899 | 284.031 | 321.405 | 299.978 | 255.903 | 452.876 | 573.965 | 246.905 | 268.38 | 494.236 | 571.676 | 230.684 | 194.551 | 478.862 | 400.887 | 199.974 | 165.581 | 448.99 | 417.531 | 229.429 | 289.552 | 641.273 | 552.681 | 310.738 | 246.747 | 364.788 |
Other Current Assets
| 238.253 | 275.416 | 279.185 | 393.307 | 238.411 | 223.016 | 222.864 | 215.168 | 222.674 | 228.683 | 308.951 | 274.32 | 310.025 | 258.615 | 242.85 | 186.538 | 209.717 | 203.592 | 231.546 | 235.786 | 526.313 | 173.935 | 505.102 | 178.334 | 248.372 | 408.774 | 384.888 | 369.084 | 457.513 | 273.321 | 378.249 | 363.717 | 402.653 | 168.617 | 350.247 | 512.285 | 506.997 | 309.843 | 390.714 | 411.187 | 398.841 | 200.674 | 455.1 | 478.998 | 510.373 | 192.743 | 406.261 | 393.741 | 424.182 | 210.589 | 479.194 | 435.206 | 472.641 | 257.88 | 456.613 | 483.895 | 419.519 | 220.08 | 438.669 | 474.487 | 519.806 | 242.75 | 410.191 | 476.875 |
Total Current Assets
| 13,787.759 | 14,265.027 | 13,876.232 | 13,751.712 | 13,243.037 | 14,464.592 | 13,858.958 | 13,073.793 | 12,035.304 | 12,331.136 | 12,031.509 | 11,742.345 | 11,475.099 | 13,083.883 | 12,561.798 | 11,955.691 | 12,010.42 | 12,155.12 | 12,057.516 | 11,146.025 | 11,176.012 | 11,421.589 | 11,394.133 | 10,903.979 | 11,107.627 | 11,663.604 | 11,205.255 | 10,866.395 | 11,100.586 | 11,035.114 | 10,746.835 | 10,590.316 | 10,851.728 | 11,171.8 | 11,403.879 | 10,973.273 | 11,054.941 | 11,721.619 | 11,284.403 | 11,276.945 | 10,395.812 | 10,600.303 | 10,468.953 | 9,947.03 | 9,678.71 | 10,141.658 | 9,670.773 | 9,273.894 | 9,125.947 | 9,478.885 | 9,046.88 | 8,777.07 | 8,656.264 | 9,242.44 | 8,934.773 | 9,112.902 | 8,851.339 | 9,009.515 | 9,156.269 | 8,795.936 | 8,496.041 | 8,905.719 | 8,962.014 | 9,190.907 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 334.456 | 343.74 | 373.496 | 384.984 | 376.435 | 391.319 | 640.363 | 652.259 | 664.982 | 679.922 | 684.845 | 725.339 | 609.483 | 274.191 | 202.326 | 208.335 | 199.749 | 196.704 | 205.809 | 209.551 | 211.475 | 201.79 | 201.989 | 202.666 | 205.498 | 162.616 | 165.957 | 160.195 | 174.229 | 176.213 | 179.904 | 185.776 | 190.243 | 193.62 | 197.436 | 202.758 | 135.476 | 142.053 | 150.04 | 151.344 | 340.457 | 400.776 | 405.91 | 618.917 | 624.486 | 625.341 | 648.274 | 679.926 | 672.218 | 680.589 | 691.774 | 684.078 | 693.38 | 1,932.24 | 1,950.264 | 1,974.31 | 1,965.55 | 1,987.527 | 1,994.513 | 1,996.667 | 2,019.002 | 2,029.236 | 2,059.052 | 2,123.698 |
Goodwill
| 426.568 | 445.114 | 764.368 | 800.603 | 841.413 | 362.922 | 385.185 | 407.449 | 429.712 | 451.976 | 474.239 | 496.502 | 518.766 | 45.747 | 50.322 | 54.897 | 59.472 | 64.046 | 68.621 | 73.196 | 77.771 | 82.345 | 86.92 | 0.675 | 0.044 | 0 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.085 | 0.12 | 0.154 | 0.185 | 0.222 | 0.26 | 0.298 | 0.332 | 0.378 | 2.266 | 4.161 | 20.025 | 35.889 | 57.239 | 79.724 | 111.418 | 143.301 | 195.831 | 238.778 | 290.386 | 344.63 | 399.343 | 447.445 | 512.099 | 575.37 |
Intangible Assets
| 341.134 | 360.729 | 370.007 | 381.661 | 397.157 | 404.285 | 397.596 | 426.476 | 476.436 | 483.475 | 476.331 | 474.846 | 474.777 | 463.158 | 455.198 | 457.244 | 454.986 | 455.686 | 482.941 | 508.952 | 535.514 | 562.306 | 542.799 | 523 | 494 | 462.817 | 425 | 397.362 | 371.632 | 342.02 | 315.235 | 295.643 | 280.23 | 270.045 | 265.677 | 251.176 | 242.429 | 225.508 | 229.52 | 217.728 | 202.975 | 173.834 | 176.678 | 175.969 | 164.529 | 158.858 | 151.502 | 153.679 | 150.812 | 136.98 | 111.988 | 95.511 | 89.773 | 80.625 | 67.849 | 73.279 | 80.445 | 87.478 | 94.914 | 104.026 | 97.755 | 106.113 | 92.835 | 82.816 |
Goodwill and Intangible Assets
| 767.702 | 805.843 | 1,134.375 | 1,182.264 | 1,238.57 | 767.207 | 782.781 | 833.925 | 906.148 | 935.451 | 950.57 | 971.348 | 993.543 | 508.905 | 505.52 | 512.141 | 514.458 | 519.732 | 551.562 | 582.148 | 613.285 | 644.651 | 629.719 | 523.675 | 494.044 | 462.817 | 425.198 | 397.362 | 371.632 | 342.02 | 315.235 | 295.643 | 280.23 | 270.045 | 265.677 | 251.176 | 242.429 | 225.508 | 229.52 | 217.813 | 203.095 | 173.988 | 176.863 | 176.191 | 164.789 | 159.156 | 151.834 | 154.057 | 153.078 | 141.141 | 132.013 | 131.4 | 147.012 | 160.349 | 179.267 | 216.58 | 276.276 | 326.256 | 385.3 | 448.656 | 497.098 | 553.558 | 604.934 | 658.186 |
Long Term Investments
| 1,974.501 | 2,000.841 | 1,845.246 | 1,750.642 | 3,191 | 1,890 | -989.646 | -996.785 | -248.555 | -448.314 | -31.2 | 479.378 | 909.552 | -460.24 | -1,099.397 | -1,224.902 | -1,449.718 | -956.445 | -598.635 | -300.337 | -407.421 | -418.294 | -412.43 | -888.93 | -337.102 | -767.108 | -113.033 | -244.942 | -4.543 | 22.867 | 418.58 | 620.876 | 382.23 | -57.093 | -198.909 | -279.38 | -934.646 | -1,136.004 | -709.574 | -1,034.55 | -472.996 | -420.619 | -118.062 | -5.222 | -139.531 | -65.569 | 359.77 | 488.366 | 540.519 | 449.466 | 0 | 767.856 | 0 | 503.314 | 0 | 0 | 0 | 436.511 | 0 | 0 | 0 | 638.417 | 0 | 0 |
Tax Assets
| 0 | 270.939 | 370.009 | 0.001 | -1,078.156 | 262.498 | 2,170.39 | 1,970.443 | 1,899.802 | 228.57 | 1,612.224 | 1,111.998 | 810.97 | 250.291 | 2,514.254 | 2,614.357 | 2,913.679 | 264.049 | 2,212.413 | 2,112.394 | 2,112.496 | 246.523 | 2,100.034 | 2,400.009 | 1,700.009 | 37.775 | 1,450.608 | 1,499.982 | 1,250.236 | 52.387 | 801.76 | 599.965 | 610.042 | 168.859 | 935.453 | 1,035.73 | 1,540.017 | 26.079 | 1,413.984 | 1,535.728 | 1,200.718 | 25.062 | 942.344 | 741.275 | 846.389 | 46.226 | 459.775 | 372.239 | 150.586 | 102.886 | 0 | 50.72 | 0 | 141.537 | 0 | 0 | 0 | 147.173 | 0 | 0 | 0 | 168.715 | 0 | 0 |
Other Non-Current Assets
| 1,053.322 | 810.721 | 722.215 | 1,106.41 | 1,079.004 | 0.345 | 1,036.568 | 1,025.903 | 1,062.117 | 2,953.235 | 1,077.229 | 1,089.343 | 1,078.668 | 2,594.633 | 963.328 | 1,039.794 | 1,065.624 | 3,339.82 | 985.799 | 976.335 | 598.408 | 2,460.119 | 598.043 | 580.044 | 561.442 | 2,324.608 | 312.642 | 338.019 | 350.411 | 1,404.749 | 472.271 | 457.561 | 494.59 | 1,223.288 | 346.2 | 342.41 | 344.762 | 1,915.254 | 367.149 | 369.338 | 371.422 | 1,593.288 | 388.009 | 362.018 | 355.335 | 1,117.846 | 402.298 | 386.903 | 412.973 | 548.967 | 1,314.976 | 455.219 | 1,277.053 | 325.151 | 977.254 | 1,132.949 | 1,023.156 | 411.725 | 1,143.825 | 1,268.153 | 1,299.831 | 536.431 | 1,304.516 | 1,382.523 |
Total Non-Current Assets
| 4,129.981 | 4,232.084 | 4,445.341 | 4,424.301 | 4,806.853 | 3,311.369 | 3,640.456 | 3,485.745 | 4,284.494 | 4,348.864 | 4,293.668 | 4,377.406 | 4,402.216 | 3,167.78 | 3,086.031 | 3,149.725 | 3,243.792 | 3,363.86 | 3,356.948 | 3,580.091 | 3,128.243 | 3,134.789 | 3,117.355 | 2,817.464 | 2,623.891 | 2,220.708 | 2,241.372 | 2,150.616 | 2,141.965 | 1,998.236 | 2,187.75 | 2,159.821 | 1,957.335 | 1,798.719 | 1,545.857 | 1,552.694 | 1,328.038 | 1,172.89 | 1,451.119 | 1,239.673 | 1,642.696 | 1,772.495 | 1,795.064 | 1,893.179 | 1,851.468 | 1,883 | 2,021.951 | 2,081.491 | 1,929.374 | 1,923.049 | 2,138.763 | 2,089.273 | 2,117.445 | 3,062.591 | 3,106.785 | 3,323.839 | 3,264.982 | 3,309.192 | 3,523.638 | 3,713.476 | 3,815.931 | 3,926.357 | 3,968.502 | 4,164.407 |
Total Assets
| 17,917.74 | 18,497.111 | 18,321.573 | 18,176.013 | 18,049.891 | 17,775.963 | 17,499.414 | 16,559.54 | 16,319.8 | 16,680.002 | 16,325.179 | 16,119.753 | 15,877.316 | 16,251.666 | 15,647.83 | 15,105.417 | 15,254.214 | 15,518.981 | 15,414.465 | 14,726.117 | 14,304.257 | 14,556.379 | 14,511.488 | 13,721.444 | 13,731.518 | 13,884.312 | 13,446.627 | 13,017.012 | 13,242.551 | 13,033.35 | 12,934.586 | 12,750.137 | 12,809.063 | 12,970.519 | 12,949.736 | 12,525.967 | 12,382.979 | 12,894.509 | 12,735.522 | 12,516.618 | 12,038.508 | 12,372.798 | 12,264.017 | 11,840.209 | 11,530.178 | 12,024.658 | 11,692.724 | 11,355.385 | 11,055.321 | 11,401.934 | 11,185.643 | 10,866.343 | 10,773.709 | 12,305.031 | 12,041.558 | 12,436.741 | 12,116.321 | 12,318.707 | 12,679.907 | 12,509.412 | 12,311.972 | 12,832.076 | 12,930.516 | 13,355.314 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 966.751 | 982.583 | 999.503 | 961.631 | 907.02 | 839.476 | 827.045 | 788.933 | 757.229 | 756.505 | 790.168 | 696.54 | 683.714 | 707.913 | 746.072 | 693.154 | 660.574 | 700.796 | 731.827 | 703.009 | 656.122 | 642.964 | 705.655 | 544.288 | 579.378 | 530.238 | 632.052 | 518.492 | 551.239 | 996.708 | 608.492 | 472.547 | 578.331 | 1,167.866 | 555.366 | 467.206 | 417.13 | 1,004.071 | 445.724 | 380.273 | 381.499 | 1,004.543 | 459.292 | 358.033 | 334.655 | 1,027.325 | 318.308 | 303.735 | 314.274 | 904.151 | 340.683 | 277.665 | 277.893 | 300.105 | 321.8 | 309.336 | 264.43 | 274.177 | 333.965 | 336.139 | 340.899 | 335.187 | 398.633 | 430.202 |
Short Term Debt
| 520.003 | 520.003 | 520.006 | 520.009 | 560.006 | 530.006 | 675.035 | 270.014 | 225.055 | 280.015 | 224.93 | 300.008 | 350.01 | 560 | 210.3 | 120 | 210.3 | 120 | 210.3 | 120 | 220 | 280 | 235 | 280 | 235 | 280 | 248.334 | 250 | 278.334 | 330 | 260.001 | 330 | 312 | 370 | 382 | 510 | 480 | 680 | 478 | 720 | 473 | 680 | 670.1 | 650 | 488 | 620 | 452 | 745 | 478 | 720 | 527 | 790.232 | 511 | 1,403.362 | 1,213.134 | 1,810.134 | 1,488.134 | 1,415.134 | 1,034.075 | 1,257.075 | 851.075 | 1,603.762 | 1,376.66 | 1,884.322 |
Tax Payables
| 0 | 488.186 | 271.277 | 666.272 | 451.384 | 472.975 | 322.36 | 332.721 | 123.721 | 263.163 | 187.153 | 239.906 | 143.269 | 271.643 | 164.585 | 236.244 | 65.063 | 361.475 | 290.194 | 251.927 | 82.524 | 249.428 | 110.872 | 254.978 | 86.176 | 460.852 | 244.345 | 221.901 | 70.377 | 175.597 | 119.126 | 179.03 | 92.675 | 297.66 | 111.29 | 164.249 | 82.415 | 222.236 | 171.735 | 194.413 | 57.435 | 307.892 | 182.006 | 193.89 | 79.615 | 351.513 | 290.473 | 182.451 | 60.832 | 274.546 | 203.097 | 87.179 | 10.817 | 121.548 | 102.249 | 81.721 | 14.513 | 231.54 | 144.92 | 140.501 | 57.629 | 66.211 | 58.545 | 243.788 |
Deferred Revenue
| 82.385 | 81.68 | 27.217 | 50.227 | 1,469.613 | 1,534.273 | 1,224.031 | 811.624 | 1,101.271 | 1,273.756 | 1,067.551 | 670.904 | 1,040.289 | 1,264.054 | 1,018.306 | 657.692 | 938.949 | 1,180.738 | 1,149.893 | 675.966 | 992.103 | 1,249.645 | 1,017.572 | 707.486 | 1,008.226 | 1,434.837 | 1,132.79 | 674.337 | 999.169 | 652.948 | 1,015.894 | 628.211 | 1,003.32 | 757.75 | 1,018.692 | 593.662 | 976.661 | 656.838 | 1,035.012 | 684.453 | 939.717 | 746.716 | 1,044.212 | 723.121 | 938.237 | 776.936 | 1,127.707 | 613.563 | 896.529 | 715.99 | 1,009.067 | 507.615 | 808.095 | 531.967 | 940.968 | 505.587 | 826.237 | 638.74 | 955.708 | 554.217 | 894.929 | 548.736 | 928.515 | 688.508 |
Other Current Liabilities
| 2,087.198 | 2,336.046 | 2,172.738 | 2,336.168 | 1,154.221 | 666.91 | 725.28 | 1,075.455 | 786.573 | 558.799 | 687.16 | 1,229.698 | 795.352 | 556.639 | 586.751 | 919.977 | 803.001 | 708.245 | 674.766 | 966.184 | 693.433 | 523.571 | 705.951 | 904.106 | 877.626 | 528.833 | 723.046 | 962.067 | 964.682 | 503.437 | 645.771 | 1,023.023 | 822.165 | 477.173 | 694.62 | 1,105.625 | 792.873 | 709.163 | 836.322 | 1,130.814 | 849.558 | 488.352 | 637.869 | 977.247 | 782.005 | 501.525 | 781.545 | 911.869 | 849.774 | 471.191 | 781.033 | 841.211 | 725.847 | 953.365 | 650.118 | 1,076.685 | 815.076 | 941.847 | 767.312 | 971.905 | 854.021 | 1,070.516 | 889.068 | 1,145.292 |
Total Current Liabilities
| 3,656.337 | 3,920.312 | 3,719.464 | 3,868.035 | 4,090.86 | 3,570.665 | 3,451.391 | 2,946.026 | 2,870.128 | 2,869.075 | 2,769.809 | 2,897.15 | 2,869.365 | 3,088.606 | 2,561.429 | 2,390.823 | 2,612.824 | 2,709.779 | 2,766.786 | 2,465.159 | 2,561.658 | 2,696.18 | 2,664.178 | 2,435.88 | 2,700.23 | 2,773.908 | 2,736.222 | 2,404.896 | 2,793.424 | 2,483.093 | 2,530.158 | 2,453.781 | 2,715.816 | 2,772.789 | 2,650.678 | 2,676.493 | 2,666.664 | 3,050.072 | 2,795.058 | 2,915.54 | 2,643.774 | 2,919.611 | 2,811.473 | 2,708.401 | 2,542.897 | 2,925.786 | 2,679.56 | 2,574.167 | 2,538.577 | 2,811.332 | 2,657.783 | 2,416.723 | 2,322.835 | 3,188.799 | 3,126.02 | 3,701.742 | 3,393.877 | 3,269.898 | 3,091.06 | 3,119.336 | 2,940.924 | 3,558.201 | 3,592.876 | 4,148.324 |
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 | 0 | 238.224 | 206.05 | 235.314 | 264.578 | 293.842 | 816.165 | 845.429 | 874.693 | 457.516 | 475.617 | 386.768 |
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 | 191.112 | 0 | 0 | 0 | 170.09 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 85.238 | 0 | 0 | 0 | 43.471 | 0 | 0 | 0 | 54.919 | 0 | 0 | 0 | 30.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.915 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.229 | 0 | 0 | 0 | 5.692 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 61.902 | -17.462 | 69.43 | 61.444 | 60.224 | 22.064 | 86.772 | 61.226 | 62.613 | 15.14 | 62.265 | 65.183 | 65.755 | 28.7 | 100.009 | 105.189 | 103.276 | 100.438 | 98.749 | 102.024 | 106.672 | 106.025 | 105.125 | 53.872 | 52.171 | 50.544 | 49.416 | 48.364 | 47.127 | 45.27 | 44.302 | 43.388 | 43.005 | 41.215 | 41.403 | 40.449 | 39.157 | 38.902 | 39.404 | 38.779 | 37.839 | 48.909 | 61.088 | 60.002 | 59.308 | 74.177 | 86.559 | 98.973 | 100.498 | 125.419 | 123.751 | 134.692 | 135.771 | 19.973 | 213.57 | 209.921 | 206.564 | 31.421 | 299.7 | 295.166 | 290.22 | 324.787 | 339.494 | 345.069 |
Total Non-Current Liabilities
| 61.902 | 67.776 | 69.43 | 61.444 | 60.224 | 65.535 | 86.772 | 61.226 | 62.613 | 70.059 | 62.265 | 65.183 | 65.755 | 58.917 | 100.009 | 105.189 | 103.276 | 100.438 | 98.749 | 102.024 | 106.672 | 106.025 | 105.125 | 53.872 | 52.171 | 50.544 | 49.416 | 48.364 | 47.127 | 45.27 | 44.302 | 43.388 | 43.005 | 41.215 | 41.403 | 40.449 | 39.157 | 39.817 | 39.404 | 38.779 | 37.839 | 48.909 | 61.088 | 60.002 | 59.308 | 74.177 | 86.559 | 98.973 | 100.498 | 125.419 | 123.751 | 134.692 | 135.771 | 453.538 | 419.62 | 445.235 | 471.142 | 501.045 | 1,115.865 | 1,140.595 | 1,164.913 | 782.303 | 815.111 | 731.837 |
Total Liabilities
| 3,718.239 | 3,988.088 | 3,788.894 | 3,929.479 | 4,151.084 | 3,636.2 | 3,538.163 | 3,007.252 | 2,932.741 | 2,939.134 | 2,832.074 | 2,962.333 | 2,935.12 | 3,147.523 | 2,661.438 | 2,496.012 | 2,716.1 | 2,810.217 | 2,865.535 | 2,567.183 | 2,668.33 | 2,802.205 | 2,769.303 | 2,489.752 | 2,752.401 | 2,824.452 | 2,785.638 | 2,453.26 | 2,840.551 | 2,528.363 | 2,574.46 | 2,497.169 | 2,758.821 | 2,814.004 | 2,692.081 | 2,716.942 | 2,705.821 | 3,089.889 | 2,834.462 | 2,954.319 | 2,681.613 | 2,968.52 | 2,872.561 | 2,768.403 | 2,602.205 | 2,999.963 | 2,766.119 | 2,673.14 | 2,639.075 | 2,936.751 | 2,781.534 | 2,551.415 | 2,458.606 | 3,642.337 | 3,545.64 | 4,146.977 | 3,865.019 | 3,770.943 | 4,206.925 | 4,259.931 | 4,105.837 | 4,340.504 | 4,407.987 | 4,880.161 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 837.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270 | 2,270 | 2,270 | 2,270.228 | 2,270 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 | 2,270.228 |
Retained Earnings
| 10,854.993 | 11,190.556 | 11,260.793 | 10,907.346 | 10,544.833 | 10,784.976 | 10,643.537 | 10,244.024 | 9,906.233 | 10,136.358 | 9,880.322 | 9,540.376 | 9,372.978 | 9,543.037 | 9,810.313 | 9,449.244 | 9,149.341 | 9,323.531 | 9,194.415 | 8,743.906 | 8,474.669 | 8,600.778 | 8,919.731 | 8,427.73 | 8,065.155 | 8,153.98 | 7,756.185 | 7,421.238 | 7,159.823 | 7,270.021 | 7,132.751 | 6,863.485 | 6,589.722 | 6,679.68 | 6,561.963 | 6,098.379 | 5,909.988 | 5,999.279 | 5,823.504 | 5,487.508 | 5,298.123 | 5,363.103 | 5,923.008 | 5,587.161 | 5,397.534 | 5,503.519 | 5,362.485 | 5,035.453 | 4,771.358 | 4,824.2 | 4,747.6 | 4,473.709 | 4,309.274 | 4,482.809 | 4,319.654 | 4,113.422 | 4,215.97 | 4,510.249 | 4,443.569 | 4,225.032 | 4,127.202 | 4,408.814 | 4,442.204 | 4,398.343 |
Accumulated Other Comprehensive Income/Loss
| 237.021 | 223.251 | 187.157 | 119.733 | 91.716 | 92.302 | 54.647 | 44.623 | 38.425 | 48.09 | 55.246 | 59.478 | 76.969 | 68.84 | 3,124.4 | 34 | 17 | 13 | -17 | 43 | 39 | 31 | 17 | 0 | 35 | 28 | 26 | 38 | 31 | 24 | 16 | 17 | 11 | 27 | 45 | 59 | 67 | 104 | 105 | 102 | 85 | 67 | 69 | 82 | 47 | 38 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0.001 | 824.987 | 814.499 | 949.225 | 992.03 | 992.257 | 992.839 | 993.413 | 1,172.173 | 1,286.192 | 1,287.309 | 1,287.338 | 1,222.021 | 1,222.038 | -2,218.549 | 854.155 | 1,099.829 | 1,100.2 | 1,082.555 | 1,100.271 | 850.462 | 850.489 | 533.852 | 532.487 | 607.523 | 606.111 | 607.323 | 832.87 | 939.598 | 939.323 | 939.773 | 1,100.948 | 1,178.042 | 1,178.296 | 1,379.221 | 1,380.235 | 1,428.804 | 1,429.916 | 1,701.199 | 1,701.49 | 1,702.513 | 1,702.872 | 1,128.197 | 1,128.393 | 1,209.259 | 1,208.937 | 1,255.931 | 1,372.682 | 1,370.85 | 1,366.89 | 1,382.443 | 1,567.187 | 1,731.867 | 1,755.63 | 1,754.968 | 1,750.646 | 1,383.483 | 1,381.942 | 1,236.061 | 1,229.86 | 1,372.473 | 1,374.468 | 1,368.879 | 1,369.359 |
Total Shareholders Equity
| 14,199.499 | 14,509.022 | 14,532.677 | 14,246.532 | 13,898.807 | 14,139.763 | 13,961.251 | 13,552.288 | 13,387.059 | 13,740.868 | 13,493.105 | 13,157.42 | 12,942.196 | 13,104.143 | 12,986.392 | 12,607.627 | 12,536.398 | 12,706.959 | 12,547.198 | 12,157.405 | 11,634.359 | 11,752.495 | 11,740.583 | 11,230.217 | 10,977.678 | 11,058.319 | 10,659.508 | 10,562.336 | 10,400.649 | 10,503.572 | 10,358.752 | 10,251.661 | 10,048.992 | 10,155.204 | 10,256.412 | 9,807.842 | 9,676.02 | 9,803.423 | 9,899.931 | 9,561.226 | 9,355.864 | 9,403.203 | 9,390.433 | 9,067.782 | 8,924.021 | 9,020.684 | 8,922.644 | 8,678.363 | 8,412.436 | 8,461.318 | 8,400.271 | 8,311.124 | 8,311.369 | 8,508.667 | 8,344.85 | 8,134.296 | 7,869.681 | 8,162.419 | 7,949.858 | 7,725.12 | 7,769.903 | 8,053.51 | 8,081.311 | 8,037.93 |
Total Equity
| 14,199.499 | 14,509.022 | 14,532.677 | 14,246.532 | 13,898.807 | 14,139.763 | 13,961.251 | 13,552.288 | 13,387.059 | 13,740.868 | 13,493.105 | 13,157.42 | 12,942.196 | 13,104.143 | 12,986.392 | 12,609.405 | 12,538.114 | 12,708.764 | 12,548.93 | 12,158.934 | 11,635.927 | 11,754.174 | 11,742.185 | 11,231.692 | 10,979.117 | 11,059.86 | 10,660.987 | 10,563.752 | 10,402 | 10,504.987 | 10,360.126 | 10,252.968 | 10,050.242 | 10,156.515 | 10,257.655 | 9,809.025 | 9,677.158 | 9,804.62 | 9,901.06 | 9,562.299 | 9,356.895 | 9,404.278 | 9,391.456 | 9,071.806 | 8,927.973 | 9,024.695 | 8,926.605 | 8,682.245 | 8,416.246 | 8,465.183 | 8,404.109 | 8,314.928 | 8,315.103 | 8,662.694 | 8,495.918 | 8,289.764 | 8,251.302 | 8,547.764 | 8,472.982 | 8,249.481 | 8,206.135 | 8,491.572 | 8,522.529 | 8,475.153 |
Total Liabilities & Shareholders Equity
| 17,917.738 | 18,497.111 | 18,321.571 | 18,176.011 | 18,049.891 | 17,775.963 | 17,499.414 | 16,559.54 | 16,319.8 | 16,680.002 | 16,325.179 | 16,119.753 | 15,877.316 | 16,251.666 | 15,647.83 | 15,105.417 | 15,254.214 | 15,518.981 | 15,414.465 | 14,726.117 | 14,304.257 | 14,556.379 | 14,511.488 | 13,721.444 | 13,731.518 | 13,884.312 | 13,445.146 | 13,017.012 | 13,242.551 | 13,033.35 | 12,934.586 | 12,750.137 | 12,809.063 | 12,970.519 | 12,949.736 | 12,525.967 | 12,382.979 | 12,894.509 | 12,735.522 | 12,516.618 | 12,038.508 | 12,372.798 | 12,264.017 | 11,840.209 | 11,530.178 | 12,024.658 | 11,692.724 | 11,355.385 | 11,055.321 | 11,401.934 | 11,185.643 | 10,866.343 | 10,773.709 | 12,305.031 | 12,041.558 | 12,436.741 | 12,116.321 | 12,318.707 | 12,679.907 | 12,509.412 | 12,311.972 | 12,832.076 | 12,930.516 | 13,355.314 |