Nippon Concrete Industries Co., Ltd.
TSE:5269.T
329 (JPY) • At close November 8, 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
| 8,833 | 11,120.707 | 9,689.505 | 9,114.533 | 7,256.961 | 7,136.254 | 8,557.448 | 6,892.476 | 7,178.866 | 8,599.733 | 7,473.508 | 8,332.41 | 7,509.207 | 8,804.311 | 7,678.012 | 7,152.599 | 6,272.403 | 5,121.583 | 6,281.65 | 5,105.602 | 7,340.252 | 7,031.948 | 6,816.057 | 7,457.808 | 5,383.181 | 5,412.964 | 5,678.017 | 4,322.507 | 2,919.536 | 3,895.881 | 4,097.382 | 3,054.648 | 2,441.106 | 3,487.094 | 4,655.807 | 4,325.335 | 3,477.457 | 5,076.116 | 6,736.073 | 5,664.905 | 6,099.136 | 5,725.188 | 4,084.053 | 2,957.466 | 3,711.329 | 2,147.412 | 4,305.101 | 6,580.74 | 2,663.814 | 2,130.603 | 1,894.643 | 1,720.438 | 1,538.706 | 1,834.02 | 2,272.537 | 1,782.144 | 2,611.499 | 2,308.77 | 2,559.99 | 2,694.872 | 1,544.891 | 1,827.392 |
Short Term Investments
| 0 | 0 | 0 | 0 | -3,125.674 | -2,430.095 | 0 | 0 | 0 | -2,738.2 | 1,000 | 1,000 | 0 | -2,110.288 | -3,221.443 | -3,325.592 | -3,457.084 | -2,172.621 | -3,443.985 | -3,385.246 | -3,334.898 | -2,418.615 | -3,122.9 | -3,173.239 | -2,993.355 | -2,319.655 | -2,621.996 | -2,563.318 | -2,549.408 | -2,156.534 | -2,681.854 | -2,674.52 | -2,647.427 | -2,251.772 | -3,940.673 | -3,905.604 | -3,912.275 | -1,787.219 | -3,293.222 | -3,279.869 | -3,277.221 | -1,380.907 | -3,312.441 | -3,573.514 | -3,566.872 | -251.754 | -3,843.493 | -3,608.664 | -3,603.772 | -0.996 | 0 | 0 | 0 | -5.553 | 0 | 0 | 0 | -17.2 | 0 | 0 | -28.733 | 0 |
Cash and Short Term Investments
| 8,833 | 11,120.707 | 9,689.505 | 9,114.533 | 7,256.961 | 7,136.254 | 8,557.448 | 6,892.476 | 7,178.866 | 8,599.733 | 8,473.508 | 9,332.41 | 7,509.207 | 8,804.311 | 7,678.012 | 7,152.599 | 6,272.403 | 5,121.583 | 6,281.65 | 5,105.602 | 7,340.252 | 7,031.948 | 6,816.057 | 7,457.808 | 5,383.181 | 5,412.964 | 5,678.017 | 4,322.507 | 2,919.536 | 3,895.881 | 4,097.382 | 3,054.648 | 2,441.106 | 3,487.094 | 4,655.807 | 4,325.335 | 3,477.457 | 5,076.116 | 6,736.073 | 5,664.905 | 6,099.136 | 5,725.188 | 4,084.053 | 2,957.466 | 3,711.329 | 2,147.412 | 4,305.101 | 6,580.74 | 2,663.814 | 2,130.603 | 1,894.643 | 1,720.438 | 1,538.706 | 1,834.02 | 2,272.537 | 1,782.144 | 2,611.499 | 2,308.77 | 2,559.99 | 2,694.872 | 1,544.891 | 1,827.392 |
Net Receivables
| 13,857 | 14,176.483 | 10,446.846 | 11,725.21 | 15,040 | 14,372 | 11,953.197 | 12,593.965 | 9,814.406 | 12,271 | 14,106 | 12,727 | 9,197.485 | 11,965.519 | 11,542.399 | 10,346.887 | 9,474.017 | 9,461.89 | 9,265.904 | 8,805.482 | 9,308.024 | 10,669.009 | 10,994.276 | 10,359.232 | 10,648.714 | 9,991.723 | 8,421.057 | 11,105.666 | 8,949.696 | 9,206.2 | 7,520.662 | 7,639.331 | 8,092.544 | 9,074.748 | 7,303.681 | 7,698.802 | 8,797.719 | 9,201.004 | 8,950.324 | 9,827.334 | 10,107.531 | 10,398.429 | 10,471.768 | 10,462.19 | 12,015.202 | 12,268.894 | 11,032.582 | 10,866.312 | 11,391.573 | 11,718.619 | 11,051.607 | 8,817.208 | 10,909.206 | 11,256.578 | 10,330.356 | 9,668.577 | 8,781.972 | 9,652.739 | 8,450.277 | 7,859.434 | 10,396.999 | 12,040.546 |
Inventory
| 10,071 | 10,049.695 | 11,050.391 | 10,534.339 | 10,277.789 | 9,680.061 | 11,088.386 | 9,553.224 | 10,478.243 | 8,686.662 | 8,945.775 | 8,443.089 | 6,842.646 | 7,586.88 | 9,431.953 | 8,780.317 | 9,157.528 | 8,517.458 | 8,928.812 | 8,223.751 | 9,181.835 | 8,744.009 | 9,129.948 | 8,857.054 | 8,494.673 | 8,559.113 | 8,512.382 | 7,016.322 | 8,042.552 | 7,027.313 | 6,935.616 | 6,235.541 | 5,856.761 | 5,961.544 | 6,116.615 | 5,266.02 | 5,502.92 | 5,285.606 | 5,196.927 | 5,195.138 | 5,219.251 | 5,962.828 | 5,522.422 | 4,922.09 | 4,765.558 | 4,997.143 | 6,019.496 | 6,085.497 | 5,455.152 | 5,108.326 | 5,115.184 | 6,041.451 | 4,707.346 | 4,097.636 | 4,664.318 | 4,712.221 | 5,041.059 | 5,142.324 | 5,074.098 | 5,189.371 | 6,616.641 | 7,457.322 |
Other Current Assets
| 1,083 | 1,070.598 | 4,470.8 | 4,298.153 | 4,777.993 | 3,907.204 | 4,906.81 | 3,477.281 | 4,286.103 | 2,594.082 | 3,454.528 | 3,393.518 | 5,077.566 | 3,507.983 | 4,016.205 | 3,199.503 | 4,180.082 | 4,562.789 | 5,434.314 | 4,985.589 | 3,926.96 | 5,398.911 | 5,177.254 | 6,361.017 | 5,418.786 | 4,961.883 | 5,652.163 | 4,559.693 | 3,822.139 | 2,255.602 | 3,190.1 | 2,877.236 | 3,335.579 | 2,208.544 | 3,144.337 | 2,909.924 | 2,779.371 | 2,335.184 | 2,696.066 | 2,109.708 | 1,650.611 | 1,281.837 | 1,573.687 | 1,445.393 | 1,312.999 | 1,226.998 | 1,310.391 | 1,276.874 | 1,367.472 | 1,550.684 | 1,939.827 | 2,131.976 | 1,801.736 | 1,306.195 | 1,907.026 | 1,687.944 | 1,348.171 | 864.268 | 1,183.179 | 1,709.285 | 2,014.232 | 2,292.51 |
Total Current Assets
| 33,844 | 36,417.483 | 35,657.542 | 35,672.235 | 33,510.92 | 34,559.255 | 36,505.841 | 32,516.946 | 31,757.618 | 31,969.634 | 33,211.104 | 32,157.395 | 28,626.904 | 31,864.693 | 32,668.569 | 29,479.306 | 29,084.03 | 27,663.72 | 29,910.68 | 27,120.424 | 29,757.071 | 31,843.877 | 32,117.535 | 33,035.111 | 29,945.354 | 28,925.683 | 28,263.619 | 27,004.188 | 23,733.923 | 22,384.996 | 21,743.76 | 19,806.756 | 19,725.99 | 20,731.93 | 21,220.44 | 20,200.081 | 20,557.467 | 21,897.91 | 23,579.39 | 22,797.085 | 23,076.529 | 23,368.282 | 21,651.93 | 19,787.139 | 21,805.088 | 20,640.447 | 22,667.57 | 24,809.423 | 20,878.011 | 20,508.232 | 20,001.261 | 18,711.073 | 18,956.994 | 18,494.429 | 19,174.237 | 17,850.886 | 17,782.701 | 17,968.101 | 17,267.544 | 17,452.962 | 20,572.763 | 23,617.77 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 26,461 | 26,288.09 | 26,330.503 | 26,278.465 | 26,513.081 | 26,452.474 | 26,548.156 | 26,523.685 | 26,663.69 | 26,875.248 | 27,400.303 | 27,574.626 | 25,517.602 | 25,567.897 | 25,474.874 | 25,677.632 | 25,751.226 | 25,840.286 | 25,980.408 | 26,186.801 | 26,300.683 | 26,057.353 | 26,033.01 | 25,966.216 | 25,901.005 | 25,551.986 | 24,248.689 | 24,293.865 | 24,457.645 | 24,468.342 | 24,500.434 | 24,615.062 | 24,610.823 | 23,088.187 | 22,999.583 | 22,947.63 | 21,814.975 | 21,277.813 | 21,096.378 | 20,709.828 | 20,471.314 | 20,154.708 | 20,339.945 | 20,161.652 | 20,242.47 | 20,105.279 | 18,143.304 | 18,149.871 | 18,225.673 | 18,346.657 | 18,582.625 | 18,798.339 | 18,932.388 | 19,117.079 | 19,396.725 | 19,589.538 | 19,833.563 | 20,008.842 | 20,472.397 | 20,811.292 | 20,898.961 | 20,666.387 |
Goodwill
| 0 | 0.242 | 0.069 | 0.176 | 0.662 | 0.533 | 0.102 | 0.307 | 0.332 | 0.132 | 0.177 | 0.348 | 0.989 | 0.997 | 0.237 | 0.062 | 0.259 | 0.811 | 0.354 | 0.906 | 0.983 | 0.549 | 0.365 | 0.359 | 0.701 | 0.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.99 | 9.608 | 0 | 6.436 |
Intangible Assets
| 899 | 881 | 861 | 841 | 636 | 596 | 433 | 429 | 440 | 444 | 440 | 452 | 391 | 399 | 348 | 340 | 314 | 328 | 336 | 332 | 337 | 361 | 367 | 385 | 364 | 387 | 68.357 | 70.677 | 75.178 | 79.726 | 84.909 | 72.169 | 75.027 | 79.305 | 85.995 | 69.74 | 73.074 | 80.065 | 74.088 | 80.642 | 88.192 | 97.894 | 106.37 | 114.329 | 124.536 | 133.713 | 142.613 | 152.074 | 136.921 | 146.261 | 155.498 | 154.793 | 152.496 | 159.915 | 168.083 | 180.808 | 188.227 | 197.61 | 160.18 | 152.388 | 145.607 | 92.2 |
Goodwill and Intangible Assets
| 899 | 881.242 | 861.069 | 841.176 | 636.662 | 596.533 | 433.102 | 429.307 | 440.332 | 444.132 | 440.177 | 452.348 | 391.989 | 399.997 | 348.237 | 340.062 | 314.259 | 328.811 | 336.354 | 332.906 | 337.983 | 361.549 | 367.365 | 385.359 | 364.701 | 387.043 | 68.357 | 70.677 | 75.178 | 79.726 | 84.909 | 72.169 | 75.027 | 79.305 | 85.995 | 69.74 | 73.074 | 80.065 | 74.088 | 80.642 | 88.192 | 97.894 | 106.37 | 114.329 | 124.536 | 133.713 | 142.613 | 152.074 | 136.921 | 146.261 | 155.498 | 154.793 | 152.496 | 159.915 | 168.083 | 180.808 | 188.227 | 197.61 | 169.17 | 161.996 | 145.607 | 98.636 |
Long Term Investments
| 18,104 | 14,547.526 | 13,848.579 | 14,439.241 | 16,713 | 14,666 | 12,023.031 | 12,752.884 | 12,579.755 | 14,980 | 15,885 | 16,784 | 12,878.89 | 15,891.961 | 17,047 | 17,229 | 17,654 | 15,248.929 | 17,536 | 17,201 | 17,000 | 16,602.404 | 16,688 | 17,766 | 18,457 | 17,129.712 | 18,699 | 18,054 | 17,719 | 16,229.556 | 16,251 | 15,933 | 15,315 | 16,772.832 | 19,123 | 17,790 | 17,584 | 14,171.394 | 14,906 | 15,101 | 14,509 | 11,863.771 | 13,993 | 13,029 | 12,612 | 9,102.655 | 11,980 | 11,305 | 11,394 | 7,950.139 | 0 | 0 | 0 | 7,951.484 | 0 | 0 | 0 | 7,337.163 | 0 | 0 | 7,402.25 | 0 |
Tax Assets
| -899.453 | 352.097 | -13,848.579 | -14,439.241 | -3,125.674 | 788.855 | -12,023.031 | -12,752.884 | -12,579.755 | 734.118 | -3,404.103 | -3,428.194 | -12,878.89 | 562.287 | -17,047 | -17,229 | -17,654 | 597.435 | -17,536 | -17,201 | -17,000 | 407.291 | -16,688 | -17,766 | -18,457 | 109.627 | -18,699 | -18,054 | -17,719 | 127.191 | -16,251 | -15,933 | -15,315 | 141.2 | -19,123 | -17,790 | -17,584 | 127.252 | -14,906 | -15,101 | -14,509 | 95.779 | -13,993 | -13,029 | -12,612 | 112.668 | -11,980 | -11,305 | -11,394 | 126.581 | 0 | 0 | 0 | 229.442 | 0 | 0 | 0 | 146.464 | 0 | 0 | 151.262 | 0 |
Other Non-Current Assets
| 901.453 | 3,509.274 | 16,953.867 | 17,586.847 | 3,126.371 | 0.095 | 15,169.978 | 15,944.685 | 15,699.308 | 0.261 | 3,404.315 | 3,428.863 | 16,051.622 | 538.38 | 17,047.897 | 17,229.207 | 17,654.171 | 535.139 | 17,536.894 | 17,201.113 | 17,000.551 | 668.497 | 16,688.034 | 17,766.416 | 18,457.061 | 435.5 | 18,699.253 | 18,054.155 | 17,719.291 | 268.351 | 16,251.188 | 15,933.517 | 15,315.431 | 1,838.19 | 19,123.255 | 17,790.994 | 17,584.454 | 1,940.751 | 14,906.15 | 15,101.172 | 14,509.682 | 1,963.87 | 13,993.489 | 13,029.428 | 12,612.622 | 3,457.639 | 11,980.377 | 11,305.932 | 11,394.572 | 3,497.128 | 11,080.486 | 11,440.69 | 11,598.381 | 3,514.024 | 11,238.477 | 11,178.65 | 11,065.558 | 3,292.938 | 10,535.746 | 10,712.113 | 3,083.761 | 10,992.374 |
Total Non-Current Assets
| 45,466 | 45,578.229 | 44,145.439 | 44,706.488 | 43,863.44 | 42,503.957 | 42,151.236 | 42,897.677 | 42,803.33 | 43,033.759 | 43,725.692 | 44,811.643 | 41,961.213 | 42,960.522 | 42,871.008 | 43,246.901 | 43,719.656 | 42,550.6 | 43,853.656 | 43,720.82 | 43,639.217 | 44,097.094 | 43,088.409 | 44,117.991 | 44,722.767 | 43,613.868 | 43,016.299 | 42,418.697 | 42,252.114 | 41,173.166 | 40,836.531 | 40,620.748 | 40,001.281 | 41,919.714 | 42,208.833 | 40,808.364 | 39,472.503 | 37,597.275 | 36,076.616 | 35,891.642 | 35,069.188 | 34,176.022 | 34,439.804 | 33,305.409 | 32,979.628 | 32,911.954 | 30,266.294 | 29,607.877 | 29,757.166 | 30,066.766 | 29,818.609 | 30,393.822 | 30,683.265 | 30,971.944 | 30,803.285 | 30,948.996 | 31,087.348 | 30,983.017 | 31,177.313 | 31,685.401 | 31,681.841 | 31,757.397 |
Total Assets
| 79,310 | 81,995.712 | 79,802.983 | 80,378.724 | 77,374.362 | 77,063.214 | 78,657.079 | 75,414.623 | 74,560.949 | 75,003.395 | 76,936.798 | 76,969.04 | 70,588.119 | 74,825.217 | 75,539.578 | 72,726.208 | 72,803.688 | 70,214.321 | 73,764.338 | 70,841.244 | 73,396.289 | 75,940.974 | 75,205.945 | 77,153.102 | 74,668.121 | 72,539.551 | 71,279.919 | 69,422.886 | 65,986.038 | 63,558.162 | 62,580.292 | 60,427.504 | 59,727.271 | 62,651.645 | 63,429.273 | 61,008.445 | 60,029.97 | 59,495.185 | 59,656.006 | 58,688.727 | 58,145.717 | 57,544.304 | 56,091.734 | 53,092.548 | 54,784.716 | 53,552.401 | 52,933.864 | 54,417.3 | 50,635.177 | 50,574.998 | 49,819.87 | 49,104.895 | 49,640.259 | 49,466.373 | 49,977.522 | 48,799.882 | 48,870.049 | 48,951.118 | 48,444.857 | 49,138.363 | 52,254.604 | 55,375.167 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,395 | 15,149.54 | 5,262.952 | 5,607.797 | 5,262.646 | 5,345.374 | 6,181.078 | 5,123.728 | 4,909.913 | 4,983.962 | 6,196.689 | 5,274.893 | 4,383.786 | 4,939.989 | 5,591.568 | 4,906.644 | 5,168.761 | 5,386.533 | 5,810.464 | 5,027.795 | 5,347.656 | 5,672.916 | 5,586.672 | 5,858.222 | 4,881.739 | 5,053.116 | 4,798.959 | 4,941.348 | 4,611.254 | 4,101.197 | 3,882.632 | 3,199.251 | 3,397.65 | 3,789.388 | 3,826.444 | 3,986.584 | 4,991.135 | 5,367.46 | 5,482.438 | 5,184.521 | 5,486.779 | 5,997.277 | 6,055.128 | 5,269.731 | 5,705.832 | 6,256.019 | 6,603.863 | 6,831.749 | 7,478.844 | 8,593.049 | 8,281.075 | 7,286.775 | 7,417.584 | 7,094.57 | 7,125.73 | 6,485.238 | 6,552.173 | 6,485.999 | 5,808.361 | 5,582.99 | 7,310.853 | 9,349.395 |
Short Term Debt
| 6,269 | 6,548.041 | 6,536.836 | 6,290.736 | 6,350.536 | 6,211.282 | 6,642.661 | 6,609.972 | 6,484.431 | 6,413.554 | 10,000.762 | 10,117.838 | 7,308.838 | 7,485.008 | 6,133.177 | 5,513.054 | 5,602.181 | 4,369.156 | 4,369.286 | 3,901.578 | 3,965.815 | 4,103.608 | 4,168.056 | 4,326.076 | 5,009.772 | 4,316.957 | 3,651.2 | 3,653.2 | 3,659.45 | 3,621.2 | 4,578.52 | 4,525.27 | 3,619.6 | 3,879.6 | 3,709.6 | 3,598.7 | 3,737.8 | 3,931 | 4,041 | 3,846 | 3,926 | 4,258 | 4,068 | 4,242.142 | 4,757.142 | 5,419.285 | 5,156.285 | 5,454.396 | 5,217.626 | 6,034.285 | 5,259.285 | 5,419.285 | 5,679.285 | 5,649.285 | 4,979.285 | 4,804.285 | 5,954.285 | 6,914.285 | 6,269.285 | 6,384.285 | 5,874.285 | 6,589.285 |
Tax Payables
| 141.396 | 945.725 | 727.901 | 669.202 | 201.979 | 308.412 | 287.845 | 247.754 | 57.4 | 203.887 | 134.795 | 329.742 | 82.3 | 936.707 | 604.775 | 393.737 | 107.543 | 88.507 | 72.109 | 128.726 | 78.497 | 388.275 | 200.236 | 383.162 | 122.456 | 548.02 | 346.591 | 474.539 | 229.886 | 310.212 | 117.15 | 222.413 | 75.474 | 145.445 | 57.964 | 231.092 | 101.102 | 340.099 | 179.314 | 389.211 | 81.126 | 435.984 | 176.419 | 456.235 | 289.204 | 742.659 | 565.823 | 330.542 | 93.248 | 71.078 | 36.784 | 63.893 | 14.172 | 104.468 | 136.866 | 175.318 | 143.08 | 86.151 | 26.109 | 32.346 | 66.026 | 126.788 |
Deferred Revenue
| 141.396 | 244.801 | 1,118.677 | 1,292.535 | 624.315 | 913.536 | 694.906 | 888.052 | 0 | 955.929 | 537.102 | 976.796 | 445.782 | 1,547.367 | 985.276 | 863.198 | 568.941 | 588.018 | 417.865 | 837.038 | 756.74 | 1,120.671 | 610.797 | 986.741 | 593.663 | 1,181.415 | 703.153 | 973.746 | 610.986 | 803.9 | 427.273 | 690.162 | 401.064 | 612.633 | 430.299 | 689.79 | 422.462 | 821.224 | 516.908 | 862.896 | 382.188 | 920.867 | 517.344 | 966.312 | 654.43 | 1,196.835 | 943.276 | 831.089 | 393.19 | 502.783 | 322.722 | 496.423 | 293.298 | 530.405 | 375.666 | 493.643 | 360.765 | 474.668 | 245.474 | 380.435 | 414.701 | 373.697 |
Other Current Liabilities
| 4,162.604 | 4,945.39 | 12,798.649 | 13,425.784 | 12,347.798 | 12,996.044 | 13,070.255 | 11,138.742 | 11,376.168 | 10,535.485 | 11,068.117 | 10,432.697 | 10,032.184 | 10,825.758 | 11,302.981 | 10,659.453 | 10,657.146 | 9,851.022 | 11,605.113 | 10,558.487 | 12,521.392 | 13,574.16 | 13,831.852 | 13,522.684 | 13,077.35 | 12,835.232 | 12,842.14 | 11,672.395 | 9,244.633 | 8,474.403 | 9,167.489 | 7,932.024 | 8,392.434 | 8,021.348 | 9,677.834 | 8,272.776 | 6,494.105 | 6,033.705 | 7,377.413 | 6,462.685 | 6,378.624 | 5,063.178 | 6,679.367 | 6,537.73 | 8,040.304 | 6,398.123 | 6,352.521 | 7,973.377 | 4,918.949 | 2,569.724 | 3,008.298 | 2,609.786 | 2,830.069 | 2,711.368 | 3,603.162 | 3,301.857 | 3,463.193 | 2,435.617 | 3,017.41 | 2,985.38 | 2,718.109 | 3,485.792 |
Total Current Liabilities
| 24,968 | 26,887.772 | 25,717.114 | 26,616.852 | 24,585.295 | 25,466.236 | 26,588.9 | 23,760.494 | 22,770.512 | 22,888.93 | 27,802.67 | 26,802.224 | 22,170.59 | 24,798.122 | 24,013.002 | 21,942.349 | 21,997.029 | 20,194.729 | 22,202.728 | 20,324.898 | 22,591.603 | 24,471.355 | 24,197.377 | 24,693.723 | 23,562.524 | 23,386.72 | 21,995.452 | 21,240.689 | 18,126.323 | 17,000.7 | 18,055.914 | 16,346.707 | 15,810.748 | 16,302.969 | 17,644.177 | 16,547.85 | 15,645.502 | 16,153.389 | 17,417.759 | 16,356.102 | 16,173.591 | 16,239.322 | 17,319.839 | 17,015.915 | 19,157.708 | 19,270.262 | 19,055.945 | 21,090.611 | 18,008.609 | 17,699.841 | 16,871.38 | 15,812.269 | 16,220.236 | 15,985.628 | 16,083.843 | 15,085.023 | 16,330.416 | 16,310.569 | 15,340.53 | 15,333.09 | 16,317.948 | 19,798.169 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6,170 | 6,633.312 | 7,005.428 | 5,927.133 | 6,349.183 | 6,837.588 | 7,126.344 | 5,895.524 | 6,262.6 | 6,458.494 | 2,236.873 | 2,810.204 | 2,981.201 | 3,582.048 | 5,361.632 | 5,089.856 | 5,436.306 | 5,947.048 | 6,453.647 | 5,552.044 | 5,575.594 | 5,391.204 | 5,824.933 | 6,414.762 | 6,349.492 | 5,577.044 | 4,878.55 | 4,437.2 | 4,765.65 | 4,681.3 | 3,564.75 | 3,435.4 | 3,988.47 | 4,465.87 | 3,935.77 | 3,785.67 | 3,780.57 | 4,021.37 | 4,157.87 | 3,824.37 | 4,180.87 | 4,255.87 | 4,652.87 | 4,087.87 | 4,327.87 | 3,327.87 | 3,657.87 | 3,725.013 | 3,217.142 | 3,334.285 | 3,594.285 | 3,881.428 | 3,986.428 | 3,948.571 | 4,533.571 | 4,585.714 | 3,615.714 | 3,972.857 | 4,552.857 | 4,910 | 7,157.142 | 6,687.142 |
Deferred Revenue Non-Current
| 0 | -0 | 0 | 0 | 0 | 1,242.252 | 0 | 0 | 0 | 1,193.732 | 0 | 0 | 0 | 688.257 | 0 | 0 | 0 | 651.332 | 0 | 0 | 0 | 639.055 | 0 | 0 | 0 | 527.465 | 0 | 0 | 0 | 445.278 | 0 | 0 | 0 | 444.658 | 0 | 0 | 0 | 433.934 | 0 | 0 | 0 | 401.569 | 0 | 0 | 0 | 389.686 | 0 | 0 | 0 | 350.94 | 0 | 0 | 0 | 322.547 | 0 | 0 | 0 | 305.229 | 0 | 0 | 263.028 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 6,148.473 | 0 | 0 | 0 | 5,219.311 | 0 | 0 | 0 | 5,270.951 | 0 | 0 | 0 | 5,737.47 | 0 | 0 | 0 | 5,626.894 | 0 | 0 | 0 | 6,125.148 | 0 | 0 | 0 | 6,244.902 | 0 | 0 | 0 | 6,066.753 | 0 | 0 | 0 | 6,246.231 | 0 | 0 | 0 | 6,022.461 | 0 | 0 | 0 | 5,411.315 | 0 | 0 | 0 | 4,897.466 | 0 | 0 | 0 | 4,612.856 | 0 | 0 | 0 | 5,122.788 | 0 | 0 | 0 | 4,714.863 | 0 | 0 | 4,757.83 | 0 |
Other Non-Current Liabilities
| 8,044 | 1,930.198 | 7,651.272 | 7,754.34 | 7,465.001 | 638.901 | 7,025.183 | 7,202.185 | 7,119.119 | 518.497 | 7,250.821 | 7,398.462 | 6,918.251 | 635.258 | 7,212.687 | 7,173.964 | 7,124.519 | 514.398 | 7,116.536 | 7,014.834 | 7,083.601 | 473.943 | 7,156.394 | 7,289.848 | 7,315.993 | 450.046 | 7,523.051 | 7,368.841 | 7,287.771 | 471.911 | 6,921.173 | 6,779.673 | 6,587.987 | 486.143 | 7,690.095 | 7,226.603 | 7,261.64 | 443.973 | 6,495.25 | 6,634.518 | 6,488.223 | 481.082 | 6,344.167 | 5,921.279 | 5,856.276 | 612.093 | 5,644.245 | 5,738.283 | 5,785.867 | 892.249 | 5,765.284 | 6,459.891 | 6,451.071 | 1,052.179 | 6,422.416 | 6,280.017 | 6,253.052 | 1,030.871 | 6,082.516 | 6,268.937 | 1,089.728 | 5,976.714 |
Total Non-Current Liabilities
| 14,214 | 14,711.983 | 14,656.7 | 13,681.473 | 13,814.184 | 13,938.052 | 14,151.527 | 13,097.709 | 13,381.719 | 13,441.674 | 9,487.694 | 10,208.666 | 9,899.452 | 10,643.033 | 12,574.319 | 12,263.82 | 12,560.825 | 12,739.672 | 13,570.183 | 12,566.878 | 12,659.195 | 12,629.35 | 12,981.327 | 13,704.61 | 13,665.485 | 12,799.457 | 12,401.601 | 11,806.041 | 12,053.421 | 11,665.242 | 10,485.923 | 10,215.073 | 10,576.457 | 11,642.902 | 11,625.865 | 11,012.273 | 11,042.21 | 10,921.738 | 10,653.12 | 10,458.888 | 10,669.093 | 10,549.836 | 10,997.037 | 10,009.149 | 10,184.146 | 9,227.115 | 9,302.115 | 9,463.296 | 9,003.009 | 9,190.33 | 9,359.569 | 10,341.319 | 10,437.499 | 10,446.085 | 10,955.987 | 10,865.731 | 9,868.766 | 10,023.82 | 10,635.373 | 11,178.937 | 13,267.728 | 12,663.856 |
Total Liabilities
| 39,182 | 41,599.755 | 40,373.814 | 40,298.325 | 38,399.479 | 39,404.288 | 40,740.427 | 36,858.203 | 36,152.231 | 36,330.604 | 37,290.364 | 37,010.89 | 32,070.042 | 35,441.155 | 36,587.321 | 34,206.169 | 34,557.854 | 32,934.401 | 35,772.911 | 32,891.776 | 35,250.798 | 37,100.705 | 37,178.704 | 38,398.333 | 37,228.009 | 36,186.177 | 34,397.053 | 33,046.73 | 30,179.744 | 28,665.942 | 28,541.837 | 26,561.78 | 26,387.205 | 27,945.871 | 29,270.042 | 27,560.123 | 26,687.712 | 27,075.127 | 28,070.879 | 26,814.99 | 26,842.684 | 26,789.158 | 28,316.876 | 27,025.064 | 29,341.854 | 28,497.377 | 28,358.06 | 30,553.907 | 27,011.618 | 26,890.171 | 26,230.949 | 26,153.588 | 26,657.735 | 26,431.713 | 27,039.83 | 25,950.754 | 26,199.182 | 26,334.389 | 25,975.903 | 26,512.027 | 29,585.676 | 32,462.025 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 200.788 | 200.788 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,111 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111 | 5,111 | 5,111 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 5,111.583 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 | 3,658.569 |
Retained Earnings
| 18,713 | 18,752.806 | 19,076.089 | 19,301.628 | 18,837.574 | 18,493.031 | 18,850.759 | 18,971.999 | 18,933.678 | 19,181.307 | 19,494.163 | 19,202.964 | 18,661.946 | 18,900.629 | 18,448.012 | 17,917.12 | 17,443.815 | 17,170.058 | 17,012.423 | 17,118.477 | 17,409.881 | 17,515.997 | 17,074.08 | 17,112.004 | 16,664.128 | 16,523.508 | 16,293.163 | 16,155.908 | 15,726.892 | 15,512.572 | 14,817.852 | 14,826.693 | 14,688.334 | 14,694.916 | 14,117.697 | 14,257.005 | 14,099.825 | 13,963.528 | 14,257.39 | 14,298.226 | 14,015.087 | 13,947.941 | 13,995.007 | 13,863.748 | 13,468.613 | 13,219.902 | 13,180.345 | 12,699.312 | 12,386.355 | 12,348.655 | 12,278.911 | 11,987.704 | 11,930.752 | 11,877.973 | 11,962.874 | 11,862.007 | 11,609.004 | 11,719.049 | 11,581.944 | 11,567.476 | 11,608.4 | 11,440.191 |
Accumulated Other Comprehensive Income/Loss
| 10,532 | 5,480.272 | 4,186.922 | 4,680.457 | 4,125.735 | 3,185.803 | 3,061.577 | 3,642.125 | 3,580.844 | 3,372.381 | 3,584.766 | 4,262.125 | 4,152.497 | 4,807.298 | 10,319 | 10,467 | 10,726 | 9,966 | 10,887 | 10,771 | 10,719 | 11,145 | 10,716 | 11,460 | 11,577 | 10,851 | 11,650 | 11,295 | 11,165 | 10,481 | 10,332 | 10,176 | 9,778 | 11,118 | 11,128 | 10,326 | 10,293 | 9,492 | 8,371 | 8,624 | 8,340 | 7,859 | 7,957 | 7,199 | 6,973 | 6,832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,730.212 | 7,960.699 | 8,172.923 | 8,161.142 | 8,159.366 | 8,158.919 | 8,156.334 | 8,156.333 | 8,150.537 | 8,388.758 | 8,673.772 | 8,673.771 | 8,776.93 | 8,719.713 | 3,307.586 | 3,295.788 | 3,295.229 | 3,290.726 | 3,286.147 | 3,286.3 | 3,279.557 | 3,416.168 | 3,292.755 | 3,286.373 | 3,390.583 | 3,372.701 | 3,374.057 | 3,372.176 | 3,372.833 | 3,363.699 | 3,361.919 | 3,333.173 | 3,331.288 | 3,324.789 | 3,324.713 | 3,312.202 | 3,382.314 | 3,391.904 | 3,392.286 | 3,392.691 | 3,392.579 | 3,391.651 | 1,719.786 | 896.541 | 897.015 | 897.284 | 7,296.736 | 7,074.105 | 7,152.655 | 7,240.351 | 7,217.898 | 6,876.925 | 6,969.087 | 7,065.061 | 6,880.023 | 6,903.702 | 6,982.073 | 6,831.417 | 6,831.259 | 7,005.871 | 6,978.779 | 7,388.72 |
Total Shareholders Equity
| 37,287 | 37,506.148 | 36,547.517 | 37,254.81 | 36,234.258 | 34,949.336 | 35,180.253 | 35,882.04 | 35,776.642 | 36,054.029 | 36,864.284 | 37,250.443 | 36,702.956 | 37,539.223 | 37,186.181 | 36,791.491 | 36,576.627 | 35,538.367 | 36,297.153 | 36,287.36 | 36,520.021 | 37,188.748 | 36,194.418 | 36,969.377 | 36,742.711 | 35,858.209 | 36,428.803 | 35,934.667 | 35,376.308 | 34,468.854 | 33,623.354 | 33,447.449 | 32,909.205 | 34,249.288 | 33,681.993 | 33,006.79 | 32,886.722 | 31,959.015 | 31,132.259 | 31,426.5 | 30,859.249 | 30,310.175 | 27,330.362 | 25,617.858 | 24,997.197 | 24,607.755 | 24,135.65 | 23,431.986 | 23,197.579 | 23,247.575 | 23,155.378 | 22,523.198 | 22,558.408 | 22,601.603 | 22,501.466 | 22,424.278 | 22,249.646 | 22,209.035 | 22,071.772 | 22,231.916 | 22,245.748 | 22,487.48 |
Total Equity
| 40,128 | 40,395.955 | 39,429.169 | 40,080.399 | 38,974.883 | 37,658.926 | 37,916.652 | 38,556.42 | 38,408.718 | 38,672.791 | 39,646.434 | 39,958.15 | 38,518.077 | 39,384.062 | 38,952.257 | 38,520.039 | 38,245.834 | 37,279.92 | 37,991.427 | 37,949.468 | 38,145.491 | 38,840.269 | 38,027.241 | 36,969.379 | 36,742.713 | 36,353.374 | 36,882.866 | 36,376.156 | 35,806.294 | 34,892.22 | 34,038.455 | 33,865.724 | 33,340.066 | 34,705.774 | 34,159.231 | 33,448.322 | 33,342.258 | 32,420.058 | 31,585.127 | 31,873.737 | 31,303.033 | 30,755.146 | 27,774.858 | 26,067.484 | 25,442.862 | 25,055.024 | 24,575.804 | 23,863.393 | 23,623.559 | 23,684.827 | 23,588.921 | 22,951.307 | 22,982.524 | 23,034.66 | 22,937.692 | 22,849.128 | 22,670.867 | 22,616.729 | 22,468.954 | 22,626.336 | 22,668.928 | 22,913.142 |
Total Liabilities & Shareholders Equity
| 79,310 | 81,995.71 | 79,802.983 | 80,378.724 | 77,374.362 | 77,063.214 | 78,657.079 | 75,414.623 | 74,560.949 | 75,003.395 | 76,936.798 | 76,969.04 | 70,588.119 | 74,825.217 | 75,539.578 | 72,726.208 | 72,803.688 | 70,214.321 | 73,764.338 | 70,841.244 | 73,396.289 | 75,940.974 | 75,205.945 | 77,153.102 | 74,668.121 | 72,539.551 | 71,279.919 | 69,422.886 | 65,986.038 | 63,558.162 | 62,580.292 | 60,427.504 | 59,727.271 | 62,651.645 | 63,429.273 | 61,008.445 | 60,029.97 | 59,495.185 | 59,656.006 | 58,688.727 | 58,145.717 | 57,544.304 | 56,091.734 | 53,092.548 | 54,784.716 | 53,552.401 | 52,933.864 | 54,417.3 | 50,635.177 | 50,574.998 | 49,819.87 | 49,104.895 | 49,640.259 | 49,466.373 | 49,977.522 | 48,799.882 | 48,870.049 | 48,951.118 | 48,444.857 | 49,138.363 | 52,254.604 | 55,375.167 |