Maruwa Co., Ltd.
TSE:5344.T
48500 (JPY) • At close December 27, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q2 | 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
| 64,882 | 57,265 | 55,250 | 49,851 | 49,155 | 49,224 | 49,795 | 48,613 | 48,669 | 44,319 | 44,621 | 39,122 | 37,699 | 36,135 | 34,088.967 | 32,786.636 | 32,791.077 | 30,955.925 | 29,334.349 | 26,144.617 | 25,940.228 | 24,009.846 | 22,627.403 | 21,711.149 | 24,143.638 | 22,020.958 | 21,994.568 | 19,896.171 | 19,626.53 | 18,696.547 | 18,027.047 | 16,579.058 | 16,023.622 | 15,254.9 | 15,379.533 | 14,205.785 | 14,222.887 | 12,799.046 | 14,224.593 | 13,560.514 | 14,311.869 | 13,425.345 | 13,361.619 | 12,524.971 | 12,634.005 | 11,546.135 | 11,312.207 | 9,732.602 | 9,311.168 | 9,235.805 | 10,649.466 | 10,842.406 | 11,954.492 | 8,153.964 | 8,922.74 | 9,382.491 | 9,238.944 | 8,923.968 | 9,305.246 | 8,403.73 | 8,054.115 | 7,504.853 | 6,241.742 |
Short Term Investments
| 0 | 0 | 237 | 0 | 222 | 0 | -933 | 0 | 250 | 0 | -1,060 | 0 | 206 | 0 | -963.836 | 0.293 | 0.712 | 0 | -980.003 | 0.96 | 0 | 0 | -997.257 | 0.972 | 48,286 | 0.779 | -1,002.008 | 0.739 | 0.38 | 0.393 | -1,020.702 | 0.972 | 0.217 | 0.42 | -1,023.526 | 0.475 | 0.153 | 0.735 | -1,003.155 | 0.177 | 0.508 | 0.486 | -1,021.57 | 0.853 | 0.827 | 0.849 | -899.654 | 0.955 | 0.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 64,882 | 57,265 | 55,250 | 49,851 | 49,155 | 49,224 | 49,795 | 48,613 | 48,669 | 44,319 | 44,621 | 39,122 | 37,699 | 36,135 | 34,088.967 | 32,786.636 | 32,791.077 | 30,955.925 | 29,334.349 | 26,144.617 | 25,940.228 | 24,009.846 | 22,627.403 | 21,711.149 | 24,143.638 | 22,020.958 | 21,994.568 | 19,896.171 | 19,626.53 | 18,696.547 | 18,027.047 | 16,579.058 | 16,023.622 | 15,254.9 | 15,379.533 | 14,205.785 | 14,222.887 | 12,799.046 | 14,224.593 | 13,560.514 | 14,311.869 | 13,425.345 | 13,361.619 | 12,524.971 | 12,634.005 | 11,546.135 | 11,312.207 | 9,732.602 | 9,311.168 | 9,235.805 | 10,649.466 | 10,842.406 | 11,954.492 | 8,153.964 | 8,922.74 | 9,382.491 | 9,238.944 | 8,923.968 | 9,305.246 | 8,403.73 | 8,054.115 | 7,504.853 | 6,241.742 |
Net Receivables
| 15,754 | 16,116 | 15,933 | 15,857 | 15,349 | 12,168 | 12,855 | 13,968 | 15,344 | 14,640 | 15,150 | 15,724 | 13,199 | 11,053 | 11,093.852 | 10,570.417 | 9,749.686 | 9,241.481 | 10,829.453 | 10,762.106 | 10,007.233 | 10,643.887 | 11,740.395 | 11,529.008 | 10,260.254 | 10,367.14 | 10,836.445 | 11,100.17 | 9,828.712 | 8,723.494 | 9,237.468 | 9,020.477 | 8,357.493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 10,203 | 10,486 | 9,783 | 10,083 | 10,037 | 9,725 | 8,939 | 9,353 | 9,234 | 8,938 | 7,986 | 7,958 | 7,392 | 6,946 | 6,383.149 | 6,523.703 | 6,773.154 | 7,397.025 | 7,212.181 | 7,889.828 | 8,660.896 | 9,561.152 | 9,776.594 | 9,765.897 | 8,481.618 | 7,954.776 | 7,668.504 | 7,868.838 | 7,515.266 | 7,065.544 | 6,871.719 | 7,472.381 | 7,113.091 | 7,411.389 | 7,287.435 | 7,156.71 | 7,080.606 | 7,395.227 | 7,132.096 | 7,408.077 | 6,970.326 | 6,435.663 | 6,025.33 | 6,174.676 | 6,139.387 | 5,743.486 | 5,493.343 | 5,795.013 | 5,293.67 | 5,496.884 | 5,591.087 | 5,183.62 | 4,562.294 | 4,263.796 | 3,670.707 | 3,324.506 | 3,097.336 | 2,921.694 | 2,728.231 | 2,712.049 | 2,587.656 | 3,068.573 | 4,269.951 |
Other Current Assets
| 1,589 | 3,732 | 2,519 | 2,122 | 1,769 | 1,278 | 3,045 | 1,759 | 1,196 | 969 | 2,392 | 1,616 | 1,306 | 868 | 2,149.549 | 2,000.143 | 1,365.839 | 1,610.719 | 1,757.314 | 1,201.469 | 802.588 | 671.858 | 1,430.688 | 1,224.328 | 874.019 | 752.166 | 1,644.047 | 1,182.36 | 1,087.272 | 609.428 | 1,076.894 | 832.419 | 852.985 | 8,485.579 | 9,731.253 | 9,417.134 | 8,732.238 | 9,433.741 | 10,049.719 | 10,080.088 | 9,562.973 | 9,453.333 | 10,394.694 | 9,707.824 | 8,526.21 | 8,948.117 | 9,448.84 | 8,339.486 | 7,326.03 | 7,103.077 | 7,305.818 | 7,260.78 | 7,417.966 | 6,693.068 | 7,061.13 | 6,521.998 | 6,157.418 | 5,806.713 | 5,709.305 | 4,930.452 | 4,171.991 | 4,717.243 | 5,693.209 |
Total Current Assets
| 92,428 | 87,599 | 83,485 | 77,913 | 76,310 | 72,395 | 74,634 | 73,693 | 74,443 | 68,866 | 70,149 | 64,420 | 59,596 | 55,002 | 53,714.567 | 51,880.899 | 50,679.756 | 49,205.15 | 49,133.297 | 45,998.02 | 45,410.945 | 44,886.743 | 45,575.08 | 44,230.382 | 43,759.529 | 41,095.04 | 42,143.564 | 40,047.539 | 38,057.78 | 35,095.013 | 35,213.128 | 33,904.335 | 32,347.191 | 31,151.868 | 32,398.221 | 30,779.629 | 30,035.731 | 29,628.014 | 31,406.408 | 31,048.679 | 30,845.168 | 29,314.341 | 29,781.643 | 28,407.471 | 27,299.602 | 26,237.738 | 26,254.39 | 23,867.101 | 21,930.868 | 21,835.766 | 23,546.371 | 23,286.806 | 23,934.752 | 19,110.828 | 19,654.577 | 19,228.995 | 18,493.698 | 17,652.375 | 17,742.782 | 16,046.231 | 14,813.762 | 15,290.669 | 16,204.902 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 36,338 | 35,183 | 36,733 | 35,895 | 35,385 | 33,759 | 31,046 | 27,209 | 25,893 | 25,527 | 23,524 | 22,947 | 22,757 | 22,236 | 22,332.378 | 21,810.565 | 21,346.414 | 20,411.429 | 19,043.706 | 17,974.553 | 17,342.202 | 16,508.748 | 16,347.56 | 15,432.144 | 14,851.579 | 14,275.641 | 14,092.312 | 14,231.777 | 13,766.765 | 13,511.678 | 13,126.236 | 13,601.446 | 13,286.146 | 13,595.105 | 13,798.312 | 14,021.657 | 13,909.887 | 14,943.696 | 14,991.951 | 16,331.901 | 16,189.089 | 15,853.11 | 16,744.268 | 16,652.412 | 16,301.243 | 16,800.517 | 16,524.622 | 16,249.374 | 15,570.817 | 15,482.225 | 16,507.113 | 14,332.497 | 13,506.235 | 13,004.206 | 13,259.269 | 10,744.75 | 10,802.897 | 10,937.799 | 12,116.198 | 11,286.821 | 11,459.677 | 12,639.516 | 11,916.726 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.251 | 182.613 | 195.975 | 209.337 | 222.699 | 236.061 | 249.423 | 262.785 | 0 | 0 | 0 | 0 | 6.913 | 13.827 | 20.741 | 27.654 | 34.568 | 63.359 | 135.905 | 208.452 | 280.998 | 353.544 | 426.091 | 498.637 | 571.183 | 643.729 | 716.276 | 788.822 | 861.368 | 933.915 | 1,006.461 | 1,079.007 | 0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 396 | 397 | 318 | 324 | 305 | 303 | 284 | 291 | 308 | 307 | 298 | 288 | 275 | 266 | 260.512 | 243.965 | 241.948 | 248.989 | 254.673 | 272.316 | 278.463 | 284.147 | 283.871 | 279.981 | 281.315 | 283.611 | 274.885 | 285.04 | 276.651 | 281.883 | 278.983 | 285.079 | 279.225 | 288.217 | 433.269 | 430.924 | 418.023 | 455.979 | 450.484 | 449.599 | 447.03 | 411.095 | 410.114 | 419.412 | 360.573 | 368.781 | 367.833 | 357.988 | 220 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 396 | 397 | 318 | 324 | 305 | 303 | 284 | 291 | 308 | 307 | 298 | 288 | 275 | 266 | 260.512 | 243.965 | 411.199 | 431.602 | 450.648 | 481.653 | 501.162 | 520.208 | 533.294 | 542.766 | 281.315 | 283.611 | 274.885 | 285.04 | 283.564 | 295.71 | 299.724 | 312.733 | 313.793 | 351.576 | 569.174 | 639.376 | 699.021 | 809.523 | 876.575 | 948.236 | 1,018.213 | 1,054.824 | 1,126.39 | 1,208.234 | 1,221.941 | 1,302.696 | 1,374.294 | 1,436.995 | 220.467 | 219.895 | 221.425 | 208.266 | 200.323 | 218.301 | 220.871 | 214.869 | 223.598 | 220.521 | 232.522 | 194.553 | 189.441 | 185.657 | 185.453 |
Long Term Investments
| 0 | 1,735 | 1,368 | 1,698 | 1,985 | 1,805 | 1,467 | 1,581 | 1,781 | 1,545 | 1,290 | 1,932 | 2,000 | 1,602 | 1,212.346 | 1,816 | 1,743 | 1,905.205 | 1,219.137 | 2,074 | 2,203.18 | 1,983.749 | 1,337.696 | 1,986 | -46,139.808 | 2,317 | 1,406.308 | 2,116 | 2,096 | 1,993 | 1,330.086 | 1,841 | 1,809 | 1,829 | 1,257.122 | 1,937 | 1,958 | 2,118 | 1,435.491 | 2,124 | 1,971 | 1,990 | 1,285.584 | 1,958 | 1,657 | 1,475 | 1,142.633 | 1,557 | 1,354 | 0 | 317.573 | 0 | 0 | 0 | 336.989 | 0 | 0 | 0 | 426.952 | 0 | 0 | 454.739 | 0 |
Tax Assets
| 0 | -1,733 | 487 | -1,698 | -1,985 | 0 | 484 | -1,581 | -1,781 | 0 | 637 | 0 | 0 | -1,602 | 440.423 | -1,816 | -1,743 | -1,905.205 | 707.858 | -2,074 | -2,203.18 | -1,983.749 | 644.164 | -1,986 | 46,139.808 | -2,317 | 156.172 | -2,116 | -2,096 | -1,993 | 177.882 | -1,841 | -1,809 | -1,829 | 96.556 | -1,937 | -1,958 | -2,118 | 272.254 | -2,124 | -1,971 | -1,990 | 217.601 | -1,958 | -1,657 | -1,475 | 72.816 | -1,557 | -1,354 | 0 | 85.46 | 0 | 0 | 0 | 15.617 | 0 | 0 | 0 | 11.72 | 0 | 0 | 16.024 | 0 |
Other Non-Current Assets
| 2,116 | 1,735 | 124 | 1,698 | 1,985 | -35,867 | 114 | 1,581 | 1,781 | -27,379 | -1 | -25,167 | -25,032 | 1,602 | 99.719 | 1,816.293 | 1,743.712 | 1,905.205 | 126.982 | 2,074.96 | 2,203.18 | 1,983.749 | 189.725 | 1,986.972 | 2,146.192 | 2,317.779 | 487.378 | 2,116.739 | 2,096.38 | 1,993.393 | 446.805 | 1,841.972 | 1,809.217 | 1,829.42 | 430.389 | 1,937.475 | 1,958.153 | 2,118.735 | 462.529 | 2,124.177 | 1,971.508 | 1,990.486 | 413.993 | 1,958.853 | 1,657.827 | 1,475.849 | 241.222 | 1,557.955 | 1,354.551 | 1,378.571 | 130.103 | 1,325.086 | 1,349.858 | 1,400.068 | 162.096 | 1,434.35 | 1,417.856 | 1,430.356 | 158.587 | 1,481.53 | 1,498.151 | 162.5 | 1,663.882 |
Total Non-Current Assets
| 38,850 | 37,317 | 39,030 | 37,917 | 37,675 | 35,867 | 33,395 | 29,081 | 27,982 | 27,379 | 25,748 | 25,167 | 25,032 | 24,104 | 24,345.378 | 23,870.823 | 23,501.325 | 22,748.236 | 21,548.331 | 20,531.166 | 20,046.544 | 19,012.705 | 19,052.439 | 17,961.882 | 17,279.086 | 16,877.031 | 16,417.055 | 16,633.556 | 16,146.709 | 15,800.781 | 15,380.733 | 15,756.151 | 15,409.156 | 15,776.101 | 16,151.553 | 16,598.508 | 16,567.061 | 17,871.954 | 18,038.8 | 19,404.314 | 19,178.81 | 18,898.42 | 19,787.836 | 19,819.499 | 19,181.011 | 19,579.062 | 19,355.587 | 19,244.324 | 17,145.835 | 17,080.691 | 17,261.674 | 15,865.849 | 15,056.416 | 14,622.575 | 13,994.842 | 12,393.969 | 12,444.351 | 12,588.676 | 12,945.979 | 12,962.904 | 13,147.269 | 13,458.436 | 13,766.061 |
Total Assets
| 131,278 | 124,916 | 122,515 | 115,832 | 113,985 | 108,264 | 108,031 | 102,775 | 102,427 | 96,246 | 95,899 | 89,589 | 84,629 | 79,107 | 78,059.947 | 75,751.723 | 74,181.083 | 71,953.388 | 70,681.631 | 66,529.187 | 65,457.491 | 63,899.45 | 64,627.522 | 62,192.265 | 61,038.615 | 57,972.073 | 58,560.621 | 56,681.097 | 54,204.49 | 50,895.796 | 50,593.861 | 49,660.486 | 47,756.347 | 46,927.969 | 48,549.776 | 47,378.137 | 46,602.792 | 47,499.967 | 49,445.209 | 50,452.992 | 50,023.977 | 48,212.762 | 49,569.479 | 48,226.971 | 46,480.614 | 45,816.801 | 45,609.977 | 43,111.425 | 39,076.703 | 38,916.457 | 40,808.045 | 39,152.655 | 38,991.168 | 33,733.403 | 33,649.419 | 31,622.964 | 30,938.049 | 30,241.051 | 30,688.761 | 29,009.135 | 27,961.031 | 28,749.105 | 29,970.963 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,618 | 2,906 | 5,312 | 3,267 | 3,374 | 3,114 | 2,975 | 2,996 | 3,024 | 3,049 | 3,444 | 3,859 | 3,282 | 2,583 | 4,336 | 2,199.668 | 2,148.717 | 2,402.955 | 1,898.714 | 2,105.607 | 2,503.992 | 2,627.926 | 2,827.288 | 2,419.018 | 2,380.24 | 2,238.456 | 2,428.784 | 2,464.841 | 2,280.814 | 2,767.556 | 3,202.069 | 3,300.056 | 2,839.348 | 2,870.103 | 3,068.282 | 3,006.063 | 2,636.068 | 2,803.224 | 3,989.435 | 3,333.317 | 3,263.972 | 3,038.363 | 3,639.202 | 2,858.712 | 2,559.835 | 2,889.155 | 3,085.991 | 2,474.687 | 1,653.693 | 1,819.632 | 2,230.483 | 2,071.156 | 2,034.393 | 2,034.583 | 2,105.609 | 1,577.274 | 1,291.04 | 1,573.16 | 1,726.94 | 1,242.363 | 789.483 | 1,351.589 | 1,179.446 |
Short Term Debt
| 400 | 400 | 29 | 200 | 200 | 266 | -142 | 899 | 966 | 966 | 966 | 366 | 366 | 366 | 366 | 1,166.688 | 1,166.624 | -2,486.263 | 900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.8 | 389.596 | 298.332 | 223.072 | 307.665 | 318.288 | 465.778 | 531.171 | 1,176.817 | 1,380.336 | 670.584 | 823.198 | 897.422 | 1,000.34 | 1,105.791 | 786.013 | 654.58 | 740.415 | 533.944 | 983.01 | 1,461.456 | 1,174.546 | 1,310.752 | 758.936 | 673.277 | 435.526 | 448.704 | 373.34 | 356.73 | 4.684 | 4.684 | 394.675 | 4.684 |
Tax Payables
| 3,696 | 1,640 | 2,851 | 1,126 | 2,615 | 888 | 2,684 | 1,512 | 3,252 | 1,279 | 4,731 | 2,703 | 2,557 | 849 | 1,986.715 | 1,211.066 | 1,371.273 | 527.753 | 827.864 | 775.435 | 1,448.368 | 537.266 | 1,590.551 | 741.216 | 1,387.519 | 535.555 | 2,061.684 | 1,351.518 | 1,284.413 | 455.802 | 1,024.873 | 491.442 | 693.837 | 282.328 | 589.934 | 439.334 | 593.377 | 164.042 | 393.528 | 124.464 | 604.203 | 166.414 | 896.412 | 512.945 | 604.18 | 315.016 | 607.325 | 232.894 | 433.556 | 71.092 | 739.147 | 378.42 | 586.865 | 219.981 | 597.604 | 380.222 | 407.222 | 137.237 | 264.551 | 136.611 | 102.578 | 30.48 | 63.881 |
Deferred Revenue
| 0 | 1,640 | 2,851 | 1,723 | 3,550 | 1,363 | 3,722 | 2,020 | 4,097 | 1,707 | 5,668 | 3,175 | 3,344 | 1,298 | 2,735.771 | 1,623.148 | 2,024.192 | 865.787 | 1,499.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,510.759 | 806.963 | 1,175.456 | 521.526 | 1,117.534 | 706.583 | 1,038.824 | 401.938 | 857.097 | 392.224 | 1,085.066 | 405.307 | 1,342.128 | 767.761 | 1,056.401 | 616.277 | 1,002.873 | 434.158 | 792.111 | 244.245 | 1,075.411 | 552.225 | 956.423 | 393.162 | 965.132 | 538.947 | 719.817 | 297.61 | 588.945 | 299.398 | 377.099 | 275.474 | 255.975 |
Other Current Liabilities
| 6,086 | 5,484 | 3,887 | 6,214 | 5,748 | 6,105 | 6,443 | 5,179 | 5,463 | 5,740 | 5,812 | 5,427 | 4,925 | 5,135 | 2,923.404 | 4,834.958 | 4,801.883 | 4,642.576 | 5,674.235 | 4,882.079 | 3,792.56 | 4,226.555 | 4,442.275 | 5,288.672 | 4,464.801 | 4,021.117 | 4,144.919 | 3,998.887 | 3,777.197 | 2,820.617 | 2,513.881 | 2,163.185 | 2,043.034 | 1,991.262 | 2,352.164 | 1,981.427 | 2,100.576 | 2,095.826 | 2,154.565 | 2,658.799 | 2,694.639 | 2,179.98 | 2,172.287 | 2,100.29 | 1,963.652 | 2,269.104 | 2,113.155 | 1,750.395 | 1,610.077 | 1,696.132 | 1,605.862 | 1,714.21 | 1,604.063 | 1,719.345 | 1,596.78 | 1,420.291 | 1,204.108 | 1,134.264 | 1,242.637 | 1,371.645 | 1,226.566 | 1,034.253 | 1,685.02 |
Total Current Liabilities
| 12,800 | 10,430 | 12,821 | 10,807 | 11,937 | 10,373 | 12,910 | 10,586 | 12,705 | 11,034 | 14,953 | 12,355 | 11,130 | 8,933 | 9,612.119 | 9,412.38 | 9,488.497 | 9,339.071 | 9,300.813 | 7,763.121 | 7,744.92 | 7,391.747 | 8,860.114 | 8,448.906 | 8,232.56 | 6,795.128 | 8,635.387 | 7,815.246 | 7,342.424 | 6,043.975 | 6,763.623 | 6,344.279 | 5,874.551 | 5,366.765 | 6,318.045 | 5,745.112 | 5,795.799 | 5,594.263 | 7,714.345 | 7,496.916 | 7,233.398 | 6,207.955 | 7,605.323 | 6,472.287 | 6,233.458 | 6,259.288 | 6,461.051 | 5,198.391 | 4,231.27 | 4,569.866 | 6,036.948 | 5,338.332 | 5,536.073 | 4,732.845 | 4,973.27 | 3,813.313 | 3,351.074 | 3,218.001 | 3,590.858 | 2,755.303 | 2,123.311 | 2,810.997 | 2,933.031 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 400 | 400 | 400 | 400 | 600 | 600 | 666 | 733 | 1,399 | 1,466 | 1,533 | 1,599.968 | 1,666.64 | 1,733.376 | 1,200 | 1,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.438 | 115.409 | 152.68 | 184.451 | 218.922 | 253.393 | 294.564 | 956.591 | 1,033.581 | 1,159.494 | 1,362.772 | 1,109.72 | 696.69 | 788.961 | 775.832 | 109.003 | 110.174 | 111.345 | 112.516 | 114.612 | 114.858 | 116.029 | 117.2 | 118.371 | 119.542 | 120.713 | 121.884 | 123.055 | 125.397 | 126.568 |
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 | 13.527 | 13.527 | 0 | 0 | 0 | 0 | 26.256 | 26.256 | 26.256 | 26.256 | 26.256 | 26.256 | 26.256 | 876.543 | 1,057.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 85 | 104 | 127 | 130 | 111 | 145 | 141 | 196 | 177 | 175 | 153 | 170 | 158 | 166 | 160.873 | 172.421 | 151.897 | 395.74 | 351.419 | 198.758 | 408.906 | 459.013 | 452.364 | 492.647 | 480.74 | 582.514 | 495.245 | 322.27 | 290.99 | 201.213 | 187.311 | 165.242 | 126.325 | 100.545 | 76.973 | 0 | 0 | 0 | 0 | 190.206 | 154.749 | 239.014 | 175.277 | 285.651 | 292.794 | 285.042 | 103.606 | 8.856 | 4 | 4.611 | 17.462 | 91.509 | 181.062 | 206.206 | 200.974 | 208.818 | 160.563 | 138.254 | 157.908 | 0 | 0 | 191.072 | 0 |
Other Non-Current Liabilities
| 361 | 365 | 361 | 365 | 364 | 367 | 367 | 365 | 365 | 364 | 381 | 339 | 338 | 344 | 342.809 | 342.791 | 342.772 | 387.006 | 375.83 | 380.822 | 372.732 | 364.774 | 360.543 | 352.346 | 368.701 | 401.048 | 400.433 | 423.581 | 324.972 | 325.752 | 325.662 | 325.487 | 334.247 | 319.766 | 325.38 | 353.252 | 353.77 | 353.05 | 477.572 | 453.849 | 495.146 | 500.46 | 587.271 | 595.913 | 598.044 | 596.584 | 238.832 | 258.305 | 242.11 | 237.572 | 235.464 | 244.786 | 244.136 | 251.703 | 253.55 | 253.639 | 259.394 | 259.499 | 258.859 | 432.66 | 427.3 | 337.658 | 542.596 |
Total Non-Current Liabilities
| 446 | 469 | 488 | 895 | 875 | 912 | 908 | 1,161 | 1,142 | 1,205 | 1,267 | 1,908 | 1,962 | 2,043 | 2,103.65 | 2,181.852 | 2,228.045 | 1,982.746 | 1,927.249 | 579.58 | 781.638 | 823.787 | 812.907 | 844.993 | 849.441 | 983.562 | 895.678 | 745.851 | 615.962 | 526.965 | 512.973 | 490.729 | 460.572 | 525.276 | 531.289 | 505.932 | 538.221 | 571.972 | 730.965 | 964.875 | 1,632.742 | 1,799.311 | 1,948.298 | 2,270.592 | 2,026.814 | 1,604.572 | 2,007.942 | 2,100.867 | 355.113 | 352.357 | 364.271 | 448.811 | 539.81 | 572.767 | 570.553 | 579.657 | 538.328 | 517.295 | 537.48 | 554.544 | 550.355 | 654.127 | 669.164 |
Total Liabilities
| 13,249 | 10,899 | 13,309 | 11,702 | 12,812 | 11,285 | 13,818 | 11,747 | 13,847 | 12,239 | 16,220 | 14,263 | 13,092 | 10,976 | 11,715.769 | 11,594.232 | 11,716.542 | 11,321.817 | 11,228.062 | 8,342.701 | 8,526.558 | 8,215.534 | 9,673.021 | 9,293.899 | 9,082.001 | 7,778.69 | 9,531.065 | 8,561.097 | 7,958.386 | 6,570.94 | 7,276.596 | 6,835.008 | 6,335.123 | 5,892.041 | 6,849.334 | 6,251.044 | 6,334.02 | 6,166.235 | 8,445.31 | 8,461.791 | 8,866.14 | 8,007.266 | 9,553.621 | 8,742.879 | 8,260.272 | 7,863.86 | 8,468.993 | 7,299.258 | 4,586.383 | 4,922.223 | 6,401.219 | 5,787.143 | 6,075.883 | 5,305.612 | 5,543.823 | 4,392.97 | 3,889.402 | 3,735.296 | 4,128.338 | 3,309.847 | 2,673.666 | 3,465.124 | 3,602.195 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 96,189 | 0 | 0 | 0 | 83,361 | 79,730 | 75,893 | 72,370 | 882 | 885 | 1,216 | 1,310 | 1,434.362 | 1,471 | 932 | 1,290.661 | 1,186.042 | 747 | 928 | 0 | 656 | 583 | 420 | 811 | 1,030 | 1,257 | 1,113 | 1,702 | 1,438 | 500 | 450 | 732 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 383 | 248 | 463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 8,646.72 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 | 6,709.85 |
Retained Earnings
| 95,483 | 91,545 | 87,573 | 82,961 | 79,666 | 75,735 | 73,381 | 70,296 | 67,434 | 62,906 | 59,274 | 55,436 | 51,911 | 48,554 | 46,796.211 | 44,939.51 | 43,360.875 | 41,651.296 | 40,526.723 | 38,719.859 | 37,821.474 | 36,468.844 | 35,249.658 | 33,318.499 | 32,009.397 | 30,285.886 | 29,048.238 | 27,900.348 | 26,417.905 | 24,854.592 | 24,022.963 | 23,387.822 | 22,571.677 | 21,928.206 | 21,654.339 | 21,031.247 | 20,454.091 | 20,044.256 | 19,824.325 | 20,330.442 | 19,918.346 | 19,520.372 | 19,372.451 | 18,676.612 | 18,077.321 | 17,675.099 | 17,181.113 | 16,374.074 | 15,981.192 | 15,659.187 | 15,510.131 | 15,129.549 | 14,852.67 | 14,276.321 | 13,750.465 | 13,147.853 | 12,813.565 | 12,275.143 | 12,051.332 | 11,565.761 | 11,390.329 | 11,252.053 | 12,497.271 |
Accumulated Other Comprehensive Income/Loss
| 1,993 | 2,001 | 1,160 | 700 | 1,037 | 790 | 376 | 275 | 689 | 646 | -51 | -567 | -833 | -882 | -885 | -1,216 | -1,310 | -1,434.362 | -1,471 | -932 | -1,290.661 | -1,186.042 | -747 | -928 | 51,956 | -656 | -583 | -420 | -811 | -1,030 | -1,257 | -1,113 | -1,702 | -1,438 | -500 | -450 | -732 | 742 | 626 | 1,113 | 691 | 137 | 95 | 281 | -383 | -248 | -463 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 11,907 | 13,824 | 12,984 | 11,823 | 11,824 | 12,598 | 12,186 | 12,086 | 12,500 | 11,809 | 11,810 | 11,811 | 10,980 | 10,049 | 11,787 | 11,787.261 | 11,768.904 | 8,899.193 | 8,809.126 | 11,753.4 | 11,753.4 | 11,754.394 | 11,805.123 | 10,005.147 | 11,300.497 | 11,916.777 | 10,751.598 | 11,994.278 | 10,370.479 | 11,853.544 | 11,904.583 | 11,903.936 | 8,500.827 | 11,899.002 | 11,899.383 | 11,899.126 | 10,435.961 | 12,642.756 | 12,527.561 | 13,012.756 | 12,591.515 | 12,037.194 | 11,995.529 | 12,159.669 | 11,878.255 | 11,382.125 | 10,849.22 | 10,790.491 | 9,861.583 | 9,687.574 | 10,249.307 | 9,588.663 | 9,415.379 | 7,441.165 | 7,644.869 | 7,371.928 | 7,524.937 | 7,520.581 | 7,799.062 | 7,423.552 | 7,187.186 | 7,322.078 | 7,161.496 |
Total Shareholders Equity
| 118,029 | 114,015 | 109,203 | 104,130 | 101,173 | 96,979 | 94,213 | 91,028 | 88,580 | 84,007 | 79,679 | 75,326 | 71,537 | 68,131 | 66,344.178 | 64,157.491 | 62,464.541 | 60,631.571 | 59,453.569 | 58,186.486 | 56,930.933 | 55,683.916 | 54,954.501 | 52,898.366 | 51,956.614 | 50,193.383 | 49,029.556 | 48,120 | 46,246.104 | 44,324.856 | 43,317.265 | 42,825.478 | 41,421.224 | 41,035.928 | 41,700.442 | 41,127.093 | 40,268.772 | 41,333.732 | 40,998.606 | 41,989.918 | 41,156.581 | 40,204.286 | 40,014.7 | 39,483.001 | 38,219.296 | 37,951.944 | 37,140.053 | 35,811.285 | 34,489.495 | 33,993.481 | 34,406.158 | 33,364.932 | 32,914.769 | 28,427.336 | 28,105.184 | 27,229.631 | 27,048.352 | 26,505.574 | 26,560.244 | 25,699.163 | 25,287.365 | 25,283.981 | 26,368.617 |
Total Equity
| 118,029 | 114,015 | 109,203 | 104,130 | 101,173 | 96,979 | 94,213 | 91,028 | 88,580 | 84,007 | 79,679 | 75,326 | 71,537 | 68,131 | 66,344.178 | 64,157.491 | 62,464.541 | 60,631.571 | 59,453.569 | 58,186.486 | 56,930.933 | 55,683.916 | 54,954.501 | 52,898.366 | 51,956.614 | 50,193.383 | 49,029.556 | 48,120 | 46,246.104 | 44,324.856 | 43,317.265 | 42,825.478 | 41,421.224 | 41,035.928 | 41,700.442 | 41,127.093 | 40,268.772 | 41,333.732 | 40,999.899 | 41,991.201 | 41,157.837 | 40,205.496 | 40,015.858 | 39,484.092 | 38,220.342 | 37,952.941 | 37,140.984 | 35,812.167 | 34,490.32 | 33,994.234 | 34,406.826 | 33,365.512 | 32,915.285 | 28,427.791 | 28,105.596 | 27,229.994 | 27,048.647 | 26,505.755 | 26,560.423 | 25,699.288 | 25,287.365 | 25,283.981 | 26,368.768 |
Total Liabilities & Shareholders Equity
| 131,278 | 124,916 | 122,515 | 115,832 | 113,985 | 108,264 | 108,031 | 102,775 | 102,427 | 96,246 | 95,899 | 89,589 | 84,629 | 79,107 | 78,059.947 | 75,751.723 | 74,181.083 | 71,953.388 | 70,681.631 | 66,529.187 | 65,457.491 | 63,899.45 | 64,627.522 | 62,192.265 | 61,038.615 | 57,972.073 | 58,560.621 | 56,681.097 | 54,204.49 | 50,895.796 | 50,593.861 | 49,660.486 | 47,756.347 | 46,927.969 | 48,549.776 | 47,378.137 | 46,602.792 | 47,499.967 | 49,445.209 | 50,452.992 | 50,023.977 | 48,212.762 | 49,569.479 | 48,226.971 | 46,480.614 | 45,816.801 | 45,609.977 | 43,111.425 | 39,076.703 | 38,916.457 | 40,808.045 | 39,152.655 | 38,991.168 | 33,733.403 | 33,649.419 | 31,622.964 | 30,938.049 | 30,241.051 | 30,688.761 | 29,009.135 | 27,961.031 | 28,749.105 | 29,970.963 |