Okabe Co., Ltd.
TSE:5959.T
785 (JPY) • At close November 5, 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12,183 | 12,093 | 12,539 | 15,499 | 18,357 | 17,328 | 18,156 | 19,805 | 20,791 | 19,111 | 23,575 | 24,160 | 25,033 | 15,899 | 21,982 | 21,299 | 21,254 | 21,223 | 20,664 | 21,193 | 20,823 | 22,448 | 23,762 | 22,811 | 23,890 | 22,002 | 22,311.193 | 23,592.693 | 25,431.962 | 24,495.815 | 22,694.593 | 26,526.976 | 15,364.522 | 16,557.776 | 15,195.942 | 18,477.341 | 20,540.023 | 23,687.426 | 17,782.908 | 19,911.29 | 20,073.438 | 20,104.868 | 18,654.501 | 18,233.557 | 17,870.852 | 17,115.329 | 17,334.878 | 16,733.594 | 17,578.486 | 17,456.046 | 16,657.143 | 16,690.699 | 16,207.197 | 17,089.592 | 15,428.796 | 14,461.549 | 15,153.579 | 14,550.581 | 15,415.332 | 15,515.164 | 16,433.808 | 14,868.182 |
Short Term Investments
| 201 | 0 | 144 | 0 | 0 | 0 | -32 | 0 | 0 | 0 | -5 | -1,713 | 0 | 5,000 | -118 | -1,874 | -2,422 | -2,523 | -1,209 | -2,037 | -2,062 | -1,822 | -115 | -2,469 | -2,354 | -2,345 | -1,018.278 | -4,432.407 | -4,330.719 | -4,476.79 | 500 | -4,438.371 | -1,477.057 | -1,428.675 | 0 | -1,639.299 | -1,659.611 | -1,670.576 | 0 | -1,286.972 | -1,263.108 | -1,225.197 | 0 | -1,202.538 | -2,214.591 | -2,398.496 | -3.62 | -2,086.025 | 0 | 200 | -10.848 | 503.655 | 503.655 | 0 | 494.2 | 0 | 999.252 | 0 | -51.284 | 0 | 0 | 0 |
Cash and Short Term Investments
| 12,384 | 12,093 | 12,683 | 15,499 | 18,357 | 17,328 | 18,156 | 19,805 | 20,791 | 19,111 | 23,575 | 24,160 | 25,033 | 20,899 | 21,982 | 21,299 | 21,254 | 21,223 | 20,664 | 21,193 | 20,823 | 22,448 | 23,762 | 22,811 | 23,890 | 22,002 | 22,311.193 | 23,592.693 | 25,431.962 | 24,495.815 | 23,194.593 | 26,526.976 | 15,364.522 | 16,557.776 | 15,195.942 | 18,477.341 | 20,540.023 | 23,687.426 | 17,782.908 | 19,911.29 | 20,073.438 | 20,104.868 | 18,654.501 | 18,233.557 | 17,870.852 | 17,115.329 | 17,334.878 | 16,733.594 | 17,578.486 | 17,656.046 | 16,657.143 | 17,194.354 | 16,710.852 | 17,089.592 | 15,922.996 | 14,461.549 | 16,152.831 | 14,550.581 | 15,415.332 | 15,515.164 | 16,433.808 | 14,868.182 |
Net Receivables
| 19,330 | 19,572 | 21,566 | 17,343 | 16,208 | 15,516 | 17,538 | 22,907 | 21,214 | 20,207 | 16,277 | 20,050 | 19,406 | 19,053 | 20,868 | 20,381 | 20,338 | 20,143 | 21,686 | 21,679 | 21,730 | 21,796 | 22,751 | 22,527 | 21,285 | 20,334 | 21,983.711 | 21,238.706 | 19,683.653 | 18,248.572 | 20,357.155 | 18,938.016 | 18,523.147 | 18,313.059 | 21,814.354 | 21,764.495 | 20,582.682 | 19,317.578 | 22,561.62 | 21,319.339 | 20,299.902 | 20,676.348 | 22,395.28 | 19,899.446 | 18,747.668 | 18,078.143 | 19,488.493 | 18,884.223 | 17,711.344 | 17,370.04 | 18,286.708 | 16,100.548 | 14,850.221 | 15,100.28 | 17,623.771 | 16,167.418 | 14,030.982 | 14,799.682 | 16,068.119 | 15,519.904 | 15,623.356 | 17,874.132 |
Inventory
| 16,251 | 15,825 | 15,780 | 18,878 | 18,508 | 19,427 | 20,586 | 19,431 | 16,652 | 15,328 | 12,434 | 11,353 | 10,929 | 10,778 | 10,687 | 11,391 | 11,384 | 11,259 | 10,624 | 11,504 | 11,611 | 11,536 | 9,630 | 9,574 | 9,438 | 9,536 | 8,096.828 | 8,274.269 | 8,068.945 | 8,390.95 | 7,010.189 | 7,621.374 | 8,102.068 | 8,249.493 | 7,548.706 | 7,861.887 | 7,680.665 | 8,040.784 | 6,899.892 | 6,691.633 | 6,471.664 | 6,444.234 | 5,268.775 | 5,530.069 | 5,607.336 | 5,602.11 | 4,785.298 | 4,752.977 | 4,785.364 | 5,036.942 | 4,609.3 | 4,718.329 | 4,909.412 | 4,883.684 | 4,354.836 | 4,329.532 | 4,505.836 | 4,766.121 | 4,807.568 | 5,358.481 | 6,293.6 | 7,133.793 |
Other Current Assets
| 1,525 | 1,191 | 1,207 | 7,504 | 7,417 | 7,128 | 7,235 | 1,510 | 1,360 | 1,198 | 6,539 | 1,281 | 1,151 | 4,042 | 2,191 | 1,766 | 1,249 | 1,015 | 432 | 1,463 | 1,552 | 1,598 | 1,703 | 1,761 | 1,755 | 4,787 | 1,148.088 | 1,145.73 | 835.456 | 935.549 | 683.202 | 1,479.784 | 1,054.06 | 909.264 | 1,043.767 | 977.383 | 1,032.657 | 972.92 | 639.431 | 802.48 | 854.226 | 925.751 | 822.512 | 712.564 | 830.502 | 801.68 | 650.267 | 847.08 | 889.275 | 847.889 | 704.493 | 832.546 | 874.261 | 884.868 | 740.079 | 878.382 | 933.966 | 1,848.166 | 744.557 | 1,087.381 | 1,306.333 | 968.828 |
Total Current Assets
| 49,490 | 48,681 | 51,236 | 59,224 | 60,490 | 59,399 | 63,515 | 63,653 | 60,017 | 55,844 | 58,825 | 56,844 | 56,519 | 54,772 | 55,728 | 54,837 | 54,225 | 53,640 | 53,406 | 55,839 | 55,716 | 57,378 | 57,846 | 56,673 | 56,368 | 56,659 | 53,539.82 | 54,251.398 | 54,020.016 | 52,070.886 | 51,245.139 | 54,566.15 | 43,043.797 | 44,029.592 | 45,602.769 | 49,081.106 | 49,836.027 | 52,018.708 | 47,883.851 | 48,724.742 | 47,699.23 | 48,151.201 | 47,141.068 | 44,375.636 | 43,056.358 | 41,597.262 | 42,258.936 | 41,217.874 | 40,964.469 | 40,910.917 | 40,257.644 | 38,845.777 | 37,344.746 | 37,958.424 | 38,641.682 | 35,836.881 | 35,623.615 | 35,964.55 | 37,035.576 | 37,480.93 | 39,657.097 | 40,844.935 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21,789 | 21,237 | 21,937 | 25,933 | 25,024 | 26,722 | 27,968 | 25,794 | 25,015 | 24,799 | 21,600 | 21,700 | 21,774 | 21,454 | 21,588 | 21,752 | 21,972 | 21,934 | 21,768 | 21,454 | 21,713 | 21,416 | 21,268 | 21,767 | 21,348 | 20,715 | 20,167.063 | 19,100.285 | 18,396.403 | 17,937.097 | 16,951.428 | 17,116.919 | 27,716.906 | 28,382.98 | 28,837.241 | 29,325.301 | 27,354.726 | 27,475.061 | 26,473.924 | 21,996.32 | 21,792.577 | 22,572.989 | 21,728.239 | 20,409.332 | 19,698.728 | 17,965.947 | 16,850.087 | 16,416.674 | 16,352.34 | 15,544.237 | 15,407.215 | 16,707.873 | 17,095.866 | 16,622.112 | 16,828.886 | 17,272.841 | 18,514.856 | 18,160.971 | 18,702.868 | 17,528.771 | 16,324.828 | 15,111.179 |
Goodwill
| 1,635 | 1,678 | 1,721 | 3,525 | 3,477 | 3,558 | 3,811 | 3,803 | 3,701 | 3,689 | 2,089 | 2,389 | 2,443 | 2,496 | 2,549 | 2,602 | 2,656 | 2,724 | 2,560 | 2,625 | 2,690 | 2,754 | 189 | 204 | 221 | 252 | 270.117 | 283.337 | 293.884 | 323.076 | 305.971 | 328.077 | 382.839 | 423.148 | 447.811 | 475.859 | 483.433 | 530.938 | 511.117 | 508.073 | 537.409 | 570.515 | 542.531 | 555.883 | 543.199 | 522.726 | 476.389 | 496.598 | 543.172 | 521.183 | 539.159 | 598.528 | 626.657 | 611.989 | 653.133 | 674.626 | 756.703 | 787.486 | 794.944 | 860.727 | 878.487 | 831.258 |
Intangible Assets
| 275 | 290 | 308 | 363 | 341 | 351 | 357 | 341 | 333 | 353 | 359 | 367 | 364 | 361 | 375 | 329 | 284 | 247 | 260 | 262 | 199 | 205 | 231 | 249 | 260 | 281 | 303.119 | 324.664 | 350.5 | 370.242 | 375.876 | 409.363 | 543.118 | 576.943 | 608.58 | 649.932 | 664.745 | 690.793 | 691.578 | 700.892 | 703.264 | 699.933 | 610.996 | 530.006 | 425.488 | 382.517 | 371.782 | 360.983 | 362.525 | 418.51 | 501.493 | 602.158 | 697.091 | 764.851 | 843.409 | 947.077 | 1,058.476 | 1,139.392 | 1,489.371 | 1,584.203 | 1,667.756 | 1,720.381 |
Goodwill and Intangible Assets
| 1,910 | 1,968 | 2,029 | 3,888 | 3,818 | 3,909 | 4,168 | 4,144 | 4,034 | 4,042 | 2,448 | 2,756 | 2,807 | 2,857 | 2,924 | 2,931 | 2,940 | 2,971 | 2,820 | 2,887 | 2,889 | 2,959 | 420 | 453 | 481 | 533 | 573.236 | 608.001 | 644.384 | 693.318 | 681.847 | 737.44 | 925.957 | 1,000.091 | 1,056.391 | 1,125.791 | 1,148.178 | 1,221.731 | 1,202.695 | 1,208.965 | 1,240.673 | 1,270.448 | 1,153.527 | 1,085.889 | 968.687 | 905.243 | 848.171 | 857.581 | 905.697 | 939.693 | 1,040.652 | 1,200.686 | 1,323.748 | 1,376.84 | 1,496.542 | 1,621.703 | 1,815.179 | 1,926.878 | 2,284.315 | 2,444.93 | 2,546.243 | 2,551.639 |
Long Term Investments
| 12,350 | 12,070 | 11,218 | 7,969 | 7,492 | 6,687 | 6,126 | 6,296 | 6,142 | 7,192 | 7,392 | 9,255 | 7,137 | 2,612 | 7,626 | 9,098 | 9,492 | 8,912 | 8,471 | 8,968 | 8,763 | 9,108 | 6,602 | 10,238 | 9,443 | 11,361 | 10,630.029 | 13,453 | 12,607 | 13,089 | 8,081.193 | 11,019 | 7,839 | 7,911 | 6,863.372 | 8,247 | 9,051 | 9,141 | 7,018.17 | 7,820 | 7,533 | 7,521 | 6,886.778 | 7,807 | 6,961 | 6,854 | 3,818.031 | 5,666 | 0 | 3,125.977 | 3,115.093 | 2,670.532 | 2,767.766 | 0 | 2,539.257 | 0 | 2,278.893 | 0 | 3,308.134 | 0 | 0 | 0 |
Tax Assets
| 277 | 291 | 1,529 | -7,969 | -7,492 | -6,687 | 220 | -6,296 | -6,142 | -7,192 | 79 | -9,255 | -7,137 | 5,007 | 90 | -9,098 | -9,492 | -8,912 | 386 | -8,968 | -8,763 | -9,108 | 229 | -10,238 | -9,443 | -11,361 | 5.541 | -13,453 | -12,607 | -13,089 | 28.574 | -11,019 | -7,839 | -7,911 | 32.94 | -8,247 | -9,051 | -9,141 | 36.903 | -7,820 | -7,533 | -7,521 | 17.092 | -7,807 | -6,961 | -6,854 | 551.755 | -5,666 | 0 | 200 | 646.63 | 503.655 | 503.655 | 0 | 749.207 | 0 | 999.252 | 0 | 796.205 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,842 | 2,860 | 1,936 | 10,661 | 9,926 | 8,633 | 1,894 | 8,099 | 7,877 | 8,986 | 1,671 | 9,261 | 8,743 | 1,809 | 1,691 | 9,106 | 9,502 | 8,923 | 1,798 | 8,980 | 8,776 | 9,122 | 1,465 | 10,253 | 9,459 | 11,379 | 4,430.788 | 13,472.612 | 12,627.109 | 13,110.659 | 4,931.154 | 11,042.236 | 7,839.637 | 7,911.903 | 1,394.126 | 8,247.724 | 9,051.096 | 9,141.631 | 1,477.644 | 7,820.306 | 7,533.284 | 7,521.882 | 1,176.089 | 7,817.23 | 6,968.69 | 6,860.576 | 1,440.635 | 5,666.184 | 5,383.004 | 2,021.91 | 1,454.66 | 2,235.911 | 2,711.923 | 5,854.622 | 2,543.728 | 6,936.198 | 3,356.38 | 6,959.175 | 1,072.918 | 5,545.025 | 6,589.556 | 7,047.187 |
Total Non-Current Assets
| 39,168 | 38,426 | 38,649 | 40,482 | 38,768 | 39,264 | 40,376 | 38,037 | 36,926 | 37,827 | 33,190 | 33,717 | 33,324 | 33,739 | 33,919 | 33,789 | 34,414 | 33,828 | 35,243 | 33,321 | 33,378 | 33,497 | 29,984 | 32,473 | 31,288 | 32,627 | 35,806.657 | 33,180.898 | 31,667.896 | 31,741.074 | 30,674.196 | 28,896.595 | 36,482.5 | 37,294.974 | 38,184.07 | 38,698.816 | 37,554 | 37,838.423 | 36,209.336 | 31,025.591 | 30,566.534 | 31,365.319 | 30,961.725 | 29,312.451 | 27,636.105 | 25,731.766 | 23,508.679 | 22,940.439 | 22,641.041 | 21,831.817 | 21,664.25 | 23,318.657 | 24,402.958 | 23,853.574 | 24,157.62 | 25,830.742 | 26,964.56 | 27,047.024 | 26,164.44 | 25,518.726 | 25,460.627 | 24,710.005 |
Total Assets
| 88,658 | 87,107 | 89,885 | 99,709 | 99,260 | 98,664 | 103,894 | 101,691 | 96,945 | 93,672 | 92,018 | 90,562 | 89,845 | 88,514 | 89,650 | 88,629 | 88,641 | 87,470 | 88,652 | 89,161 | 89,096 | 90,877 | 87,832 | 89,148 | 87,658 | 89,287 | 89,346.481 | 87,432.299 | 85,687.912 | 83,811.962 | 81,919.339 | 83,462.748 | 79,526.299 | 81,324.567 | 83,786.841 | 87,779.922 | 87,390.029 | 89,857.134 | 84,093.187 | 79,750.335 | 78,265.766 | 79,516.523 | 78,102.795 | 73,688.088 | 70,692.464 | 67,329.028 | 65,767.618 | 64,158.313 | 63,605.51 | 62,742.734 | 61,921.894 | 62,164.434 | 61,747.704 | 61,811.998 | 62,799.302 | 61,667.623 | 62,588.175 | 63,011.574 | 63,200.016 | 62,999.656 | 65,117.724 | 65,554.94 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,859 | 11,977 | 13,617 | 5,539 | 4,805 | 5,070 | 5,085 | 6,513 | 5,402 | 5,701 | 5,181 | 5,003 | 5,008 | 4,809 | 4,341 | 4,990 | 5,169 | 4,798 | 4,691 | 5,248 | 5,261 | 5,668 | 4,781 | 4,965 | 4,953 | 5,186 | 4,069.861 | 4,989.423 | 4,544.513 | 4,349.438 | 3,387.368 | 4,108.969 | 4,521.447 | 4,639.752 | 5,499.809 | 6,170.429 | 5,848.095 | 6,570.107 | 5,923.598 | 6,861.546 | 6,800.665 | 7,446.325 | 6,803.297 | 5,924.266 | 6,123.676 | 5,428.815 | 5,254.084 | 5,442.528 | 4,824.511 | 4,620.977 | 4,594.393 | 4,755.138 | 4,404.713 | 4,461.327 | 4,378.528 | 4,684.075 | 4,452.451 | 5,075.374 | 5,073.379 | 4,305.481 | 4,485.489 | 5,589.394 |
Short Term Debt
| 552 | 569 | 1,750 | 3,762 | 4,487 | 4,869 | 5,865 | 4,986 | 4,385 | 3,604 | 4,519 | 3,459 | 3,625 | 4,170 | 3,303 | 2,973 | 2,647 | 2,012 | 7,604 | 7,795 | 7,735 | 7,929 | 1,838 | 1,909 | 1,866 | 2,921 | 1,678.031 | 1,849.737 | 1,851.901 | 822.825 | 583.438 | 2,515.695 | 3,574.405 | 4,313.39 | 5,602.696 | 4,418.691 | 4,433.5 | 6,351.822 | 5,529.132 | 5,549.959 | 5,510.8 | 2,524.718 | 2,706.849 | 3,653.435 | 3,664.174 | 4,049.635 | 5,136.914 | 3,969.877 | 3,992.322 | 9,149.862 | 8,093.973 | 7,978.981 | 8,077.433 | 3,365.866 | 4,000.297 | 4,410.715 | 4,520.9 | 5,819.523 | 7,510.811 | 6,663.483 | 6,939.046 | 9,826.64 |
Tax Payables
| 635 | 296 | 519 | 299 | 750 | 420 | 1,245 | 925 | 1,052 | 508 | 438 | 253 | 723 | 396 | 931 | 578 | 841 | 426 | 651 | 517 | 915 | 557 | 1,076 | 474 | 752 | 235 | 209.822 | 6.039 | 575.218 | 283.253 | 1,742.437 | 2,255.373 | 581.851 | 326.013 | 678.261 | 428.971 | 911.677 | 470.007 | 1,322.667 | 660.548 | 1,087.517 | 661.334 | 1,194.077 | 747.755 | 1,023.133 | 408.774 | 1,094.742 | 577.847 | 664.371 | 377.079 | 1,024.44 | 907.811 | 709.537 | 530.42 | 152.155 | 475.312 | 411.405 | 321.572 | 198.669 | 512.745 | 877.474 | 592.931 |
Deferred Revenue
| 635 | 296 | 125 | 709 | 750 | 700 | 1,266 | 0 | 0 | 0 | 438 | 594 | 723 | 644 | 931 | 919 | 845 | 684 | 651 | 864 | 963 | 817 | 1,076 | 1,682 | 1,194 | 519 | 282.459 | 403.344 | 674.557 | 569.266 | 1,814.859 | 2,649.218 | 680.313 | 602.37 | 756.724 | 940.496 | 1,009.096 | 741.358 | 5,775.693 | 11,441.719 | 11,678.309 | 11,756.681 | 12,432.026 | 10,603.305 | 10,369.688 | 10,048.736 | 11,090.972 | 929.416 | 739.89 | 611.084 | 1,086.914 | 1,208.127 | 784.074 | 767.816 | 215.529 | 780.075 | 489.224 | 567.624 | 262.863 | 831.464 | 978.769 | 872.839 |
Other Current Liabilities
| 3,285 | 2,993 | 2,685 | 11,418 | 13,851 | 12,914 | 14,186 | 14,110 | 13,065 | 12,282 | 11,574 | 11,124 | 10,736 | 10,408 | 10,515 | 10,562 | 11,035 | 11,510 | 10,772 | 11,508 | 11,703 | 12,727 | 12,343 | 11,924 | 11,741 | 12,385 | 13,318.132 | 12,130.938 | 11,826.35 | 11,377.561 | 11,787.759 | 10,896.089 | 10,723.62 | 11,691.105 | 12,034.302 | 15,606.356 | 14,546.006 | 13,901.541 | 11,933.078 | 3,255.374 | 2,716.479 | 2,899.758 | 2,544.391 | 2,578.882 | 2,202.303 | 2,045.613 | 1,789.547 | 11,438.47 | 11,005.364 | 11,395.57 | 10,616.862 | 9,302.525 | 9,392.732 | 10,248.009 | 11,027.093 | 9,179.085 | 9,616.701 | 8,704.574 | 8,982.775 | 8,786.432 | 10,709.126 | 11,619.592 |
Total Current Liabilities
| 15,331 | 15,835 | 18,177 | 21,428 | 23,893 | 23,553 | 26,402 | 25,609 | 22,852 | 21,587 | 21,712 | 20,180 | 20,092 | 20,031 | 19,090 | 19,444 | 19,696 | 19,004 | 23,718 | 25,415 | 25,662 | 27,141 | 20,038 | 20,480 | 19,754 | 21,011 | 19,348.483 | 19,373.442 | 18,897.321 | 17,119.09 | 17,573.424 | 20,169.971 | 19,499.785 | 21,246.617 | 23,893.531 | 27,135.972 | 25,836.697 | 27,564.828 | 29,161.501 | 27,108.598 | 26,706.253 | 24,627.482 | 24,486.563 | 22,759.888 | 22,359.841 | 21,572.799 | 23,271.517 | 21,780.291 | 20,562.087 | 25,777.493 | 24,392.142 | 23,244.771 | 22,658.952 | 18,843.018 | 19,621.447 | 19,053.95 | 19,079.276 | 20,167.095 | 21,829.828 | 20,586.86 | 23,112.43 | 27,908.465 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,662 | 5,770 | 5,883 | 5,996 | 6,109 | 6,234 | 6,355 | 6,476 | 7,521 | 7,634 | 6,418 | 6,110 | 6,235 | 6,330 | 8,654 | 8,306 | 8,481 | 8,602 | 3,930 | 3,461 | 3,401 | 4,032 | 8,526 | 8,068 | 8,012 | 8,220 | 9,721.059 | 9,286 | 9,306 | 10,222 | 9,561.623 | 9,354 | 8,306 | 8,122 | 7,340.412 | 8,104 | 8,056 | 8,272 | 3,600.44 | 3,366 | 3,314 | 6,667.6 | 6,902.054 | 5,716.4 | 5,676.8 | 5,501.2 | 4,668.044 | 5,476.207 | 5,547.063 | 1,199.883 | 2,476.498 | 2,424.755 | 2,458.305 | 7,383.388 | 7,699.398 | 7,087.818 | 7,123.294 | 7,177.648 | 6,602.305 | 7,483.435 | 7,626.471 | 4,189.837 |
Deferred Revenue Non-Current
| 0 | 0 | 494 | 0 | 0 | 0 | 2,344 | 0 | 0 | 0 | 2,112 | 0 | 0 | 0 | 2,155 | 0 | 0 | 0 | 1,992 | 0 | 0 | 0 | 1,917 | 0 | 0 | 0 | 1,746.653 | 0 | 0 | 0 | 1,715.544 | 0 | 0 | 0 | 1,631.138 | 0 | 0 | 0 | 1,888.077 | 0 | 0 | 0 | 1,845.997 | 0 | 0 | 0 | 1,917.455 | 0 | 0 | 0 | 1,896.134 | 0 | 0 | 0 | 1,846.147 | 0 | 0 | 0 | 1,936.628 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 145 | 0 | 0 | 0 | 479 | 0 | 0 | 0 | 549 | 0 | 0 | 0 | 526 | 0 | 0 | 0 | 276 | 0 | 0 | 0 | 146 | 0 | 0 | 0 | 1,419.032 | 0 | 0 | 0 | 790.544 | 0 | 0 | 0 | 1,365.068 | 0 | 0 | 0 | 1,421.776 | 0 | 0 | 0 | 1,440.424 | 0 | 0 | 0 | 833.606 | 0 | 0 | 0 | 874.319 | 0 | 0 | 0 | 971.91 | 0 | 0 | 0 | 1,079.519 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,731 | 3,732 | 3,123 | 4,518 | 4,358 | 4,172 | 1,204 | 3,779 | 3,777 | 3,932 | 859 | 4,088 | 4,019 | 4,063 | 864 | 3,654 | 3,556 | 3,534 | 867 | 3,361 | 3,283 | 3,359 | 874 | 4,187 | 3,946 | 4,177 | 859.324 | 4,332.762 | 3,861.823 | 3,647.749 | 873.43 | 3,448.617 | 3,926.662 | 4,008.777 | 955.147 | 4,028.323 | 4,261.355 | 4,441.549 | 868.548 | 4,439.581 | 4,341.572 | 4,316.238 | 848.259 | 4,194.614 | 3,967.316 | 3,868.669 | 820.277 | 3,833.131 | 3,843.254 | 3,767.58 | 811.573 | 3,707.206 | 3,720.328 | 3,746.465 | 832.56 | 3,936.973 | 4,018.079 | 4,060.746 | 937.307 | 4,537.62 | 4,597.59 | 4,571.639 |
Total Non-Current Liabilities
| 9,393 | 9,502 | 9,645 | 10,514 | 10,467 | 10,406 | 10,382 | 10,255 | 11,298 | 11,566 | 9,938 | 10,198 | 10,254 | 10,393 | 12,199 | 11,960 | 12,037 | 12,136 | 7,065 | 6,822 | 6,684 | 7,391 | 11,463 | 12,255 | 11,958 | 12,397 | 13,746.068 | 13,618.762 | 13,167.823 | 13,869.749 | 12,941.141 | 12,802.617 | 12,232.662 | 12,130.777 | 11,291.765 | 12,132.323 | 12,317.355 | 12,713.549 | 7,778.841 | 7,805.581 | 7,655.572 | 10,983.838 | 11,036.734 | 9,911.014 | 9,644.116 | 9,369.869 | 8,239.382 | 9,309.338 | 9,390.317 | 4,967.463 | 6,058.524 | 6,131.961 | 6,178.633 | 11,129.853 | 11,350.015 | 11,024.791 | 11,141.373 | 11,238.394 | 10,555.759 | 12,021.055 | 12,224.061 | 8,761.476 |
Total Liabilities
| 24,724 | 25,337 | 27,822 | 31,942 | 34,360 | 33,959 | 36,784 | 35,864 | 34,150 | 33,153 | 31,650 | 30,378 | 30,346 | 30,424 | 31,289 | 31,404 | 31,733 | 31,140 | 30,783 | 32,237 | 32,346 | 34,532 | 31,501 | 32,735 | 31,712 | 33,408 | 33,094.551 | 32,992.204 | 32,065.144 | 30,988.839 | 30,514.565 | 32,972.588 | 31,732.447 | 33,377.394 | 35,185.296 | 39,268.295 | 38,154.052 | 40,278.377 | 36,940.342 | 34,914.179 | 34,361.825 | 35,611.32 | 35,523.297 | 32,670.902 | 32,003.957 | 30,942.668 | 31,510.899 | 31,089.629 | 29,952.404 | 30,744.956 | 30,450.666 | 29,376.732 | 28,837.585 | 29,972.871 | 30,971.462 | 30,078.741 | 30,220.649 | 31,405.489 | 32,385.587 | 32,607.915 | 35,336.491 | 36,669.941 |
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 | 881 | 2,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,911.7 | 6,884.238 | 6,884.238 | 6,884.238 | 6,884.238 | 6,883.502 | 6,882.95 | 6,882.95 | 6,882.95 |
Retained Earnings
| 45,330 | 44,570 | 44,571 | 48,138 | 47,856 | 48,506 | 48,536 | 47,875 | 47,396 | 45,974 | 46,724 | 48,208 | 47,790 | 46,980 | 47,175 | 46,162 | 45,767 | 45,179 | 45,502 | 44,843 | 44,600 | 43,638 | 43,563 | 42,796 | 43,082 | 41,797 | 41,832.933 | 40,632.115 | 40,374.886 | 39,583.317 | 39,694.256 | 38,423.791 | 35,801.317 | 35,110.008 | 35,248.014 | 33,890.25 | 34,192.876 | 33,231.283 | 32,941.22 | 31,535.293 | 30,810.416 | 29,929.5 | 29,614.883 | 28,283.583 | 27,647.343 | 26,806.402 | 26,595.48 | 25,663.126 | 25,187.077 | 24,664.754 | 24,539.439 | 23,707.692 | 23,468.146 | 23,128.56 | 23,018.308 | 22,294.887 | 21,812.098 | 21,404.575 | 21,080.974 | 20,187.278 | 20,117.893 | 19,937.084 |
Accumulated Other Comprehensive Income/Loss
| 7,906 | 6,564 | 6,858 | 9,002 | 6,420 | 5,470 | 7,436 | 6,456 | 3,907 | 3,112 | 2,686 | 2,647 | 2,380 | 1,856 | 1,890 | 1,766 | 1,762 | 1,406 | 2,106 | 1,822 | 1,891 | 2,448 | 2,511 | 3,360 | 2,607 | 3,826 | 4,162 | 3,550 | 2,991 | 2,983 | 1,452 | 1,147 | 735 | 1,579 | 2,095 | 3,364 | 3,121 | 4,425 | 2,289 | 1,378 | 1,171 | 2,053 | 1,043 | 811 | -881 | -2,342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,767 | 3,704 | 3,702 | 3,698 | 3,697 | 3,802 | 4,209 | 4,568 | 4,566 | 4,507 | 4,032 | 2,404 | 2,404 | 2,330 | 2,385 | 2,386 | 2,468 | 2,834 | 3,350 | 3,348 | 3,348 | 3,348 | 3,346 | 3,346 | 3,346 | 3,345 | 3,345.297 | 3,346.28 | 3,345.182 | 3,345.106 | 3,346.818 | 4,007.669 | 4,345.835 | 4,346.465 | 4,346.831 | 4,345.677 | 5,010.401 | 5,010.774 | 5,010.925 | 5,011.163 | 5,010.825 | 5,011.003 | 5,009.915 | 5,010.903 | 4,129.464 | 2,668.258 | 749.539 | 493.858 | 1,554.329 | 421.324 | 20.089 | 2,168.31 | 2,530.273 | 1,798.867 | 1,925.294 | 2,409.757 | 3,671.19 | 3,317.272 | 2,849.953 | 3,321.513 | 2,780.39 | 1,878.897 |
Total Shareholders Equity
| 63,914 | 61,749 | 62,042 | 67,749 | 64,884 | 64,689 | 67,092 | 65,810 | 62,780 | 60,504 | 60,353 | 60,170 | 59,485 | 58,077 | 58,361 | 57,225 | 56,908 | 56,330 | 57,869 | 56,924 | 56,750 | 56,345 | 56,331 | 56,413 | 55,946 | 55,879 | 56,251.93 | 54,440.095 | 53,622.768 | 52,823.123 | 51,404.774 | 50,490.16 | 47,793.852 | 47,947.173 | 48,601.545 | 48,511.627 | 49,235.977 | 49,578.757 | 47,152.845 | 44,836.156 | 43,903.941 | 43,905.203 | 42,579.498 | 41,017.186 | 38,688.507 | 36,386.36 | 34,256.719 | 33,068.684 | 33,653.106 | 31,997.778 | 31,471.228 | 32,787.702 | 32,910.119 | 31,839.127 | 31,827.84 | 31,588.882 | 32,367.526 | 31,606.085 | 30,814.429 | 30,391.741 | 29,781.233 | 28,698.931 |
Total Equity
| 63,932 | 61,767 | 62,060 | 67,767 | 64,900 | 64,705 | 67,110 | 65,827 | 62,795 | 60,519 | 60,368 | 60,184 | 59,499 | 58,090 | 58,361 | 57,225 | 56,908 | 56,330 | 57,869 | 56,924 | 56,750 | 56,345 | 56,331 | 56,413 | 55,946 | 55,879 | 56,251.93 | 54,440.095 | 53,622.768 | 52,823.123 | 51,404.774 | 50,490.16 | 47,793.852 | 47,947.173 | 48,601.545 | 48,511.627 | 49,235.977 | 49,578.757 | 47,152.845 | 44,836.156 | 43,903.941 | 43,905.203 | 42,579.498 | 41,017.186 | 38,688.507 | 36,386.36 | 34,256.719 | 33,068.684 | 33,653.106 | 31,997.778 | 31,471.228 | 32,787.702 | 32,910.119 | 31,839.127 | 31,827.84 | 31,588.882 | 32,367.526 | 31,606.085 | 30,814.429 | 30,391.741 | 29,781.233 | 28,884.999 |
Total Liabilities & Shareholders Equity
| 88,656 | 87,104 | 89,882 | 99,709 | 99,260 | 98,664 | 103,894 | 101,691 | 96,945 | 93,672 | 92,018 | 90,562 | 89,845 | 88,514 | 89,650 | 88,629 | 88,641 | 87,470 | 88,652 | 89,161 | 89,096 | 90,877 | 87,832 | 89,148 | 87,658 | 89,287 | 89,346.481 | 87,432.299 | 85,687.912 | 83,811.962 | 81,919.339 | 83,462.748 | 79,526.299 | 81,324.567 | 83,786.841 | 87,779.922 | 87,390.029 | 89,857.134 | 84,093.187 | 79,750.335 | 78,265.766 | 79,516.523 | 78,102.795 | 73,688.088 | 70,692.464 | 67,329.028 | 65,767.618 | 64,158.313 | 63,605.51 | 62,742.734 | 61,921.894 | 62,164.434 | 61,747.704 | 61,811.998 | 62,799.302 | 61,667.623 | 62,588.175 | 63,011.574 | 63,200.016 | 62,999.656 | 65,117.724 | 65,554.94 |