Daihatsu Diesel Mfg. Co., Ltd.
TSE:6023.T
1447 (JPY) • At close November 8, 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
| 31,995 | 32,699 | 29,110.693 | 30,042.971 | 29,788.312 | 28,744.889 | 26,627.533 | 28,899.549 | 29,325.84 | 27,888.523 | 27,146.483 | 26,278.604 | 25,953.387 | 25,298.253 | 20,327.851 | 20,115.047 | 20,483.321 | 21,584.41 | 21,170.694 | 22,131.392 | 22,921.753 | 22,777.298 | 20,905.314 | 20,599.441 | 24,422.127 | 21,289.431 | 21,676.455 | 24,469.24 | 25,201.968 | 26,942.341 | 24,302.609 | 26,337.759 | 25,303.227 | 23,518.8 | 21,412.619 | 21,523.41 | 25,368.922 | 25,685.945 | 23,299.494 | 25,208.334 | 28,926.38 | 28,460.833 | 27,144.548 | 25,108.639 | 22,479.453 | 21,866.089 | 19,433.707 | 18,385.632 | 20,211.608 | 16,839.981 | 16,873.973 | 15,804.374 | 14,398.048 | 13,473.039 | 12,794.602 | 12,764.065 | 11,394.406 | 10,272.573 | 6,620.549 | 7,685.281 | 8,144.536 | 8,390.652 | 8,104.578 |
Short Term Investments
| 0 | 0 | 506.113 | 0 | 774.615 | -441.97 | 812.373 | 0 | 875.986 | -420.611 | -463.684 | -462.905 | -458.114 | -0.516 | -0.558 | -0.6 | -0.725 | -0.849 | -0.891 | -0.933 | -1.058 | -1.183 | -1.225 | -1.267 | -1.391 | -1.516 | -1.58 | -1.649 | -1.856 | -2.063 | -2.132 | -2.201 | -2.496 | -2.79 | -2.897 | -3.003 | -3.298 | -3.592 | -3.699 | -3.805 | -4.1 | -5.52 | -5.795 | -6.122 | -6.704 | -7.284 | -7.625 | -8.01 | -8.711 | -10.602 | -11.117 | -11.639 | -12.826 | -14.624 | -15.456 | 0 | 0 | 0 | -26.433 | 0 | 0 | -31.76 | 0 |
Cash and Short Term Investments
| 31,995 | 32,699 | 29,616.806 | 30,042.971 | 29,788.312 | 28,744.889 | 26,627.533 | 28,899.549 | 29,325.84 | 27,888.523 | 27,146.483 | 26,278.604 | 25,953.387 | 25,298.253 | 20,327.851 | 20,115.047 | 20,483.321 | 21,584.41 | 21,170.694 | 22,131.392 | 22,921.753 | 22,777.298 | 20,905.314 | 20,599.441 | 24,422.127 | 21,289.431 | 21,676.455 | 24,469.24 | 25,201.968 | 26,942.341 | 24,302.609 | 26,337.759 | 25,303.227 | 23,518.8 | 21,412.619 | 21,523.41 | 25,368.922 | 25,685.945 | 23,299.494 | 25,208.334 | 28,926.38 | 28,460.833 | 27,144.548 | 25,108.639 | 22,479.453 | 21,866.089 | 19,433.707 | 18,385.632 | 20,211.608 | 16,839.981 | 16,873.973 | 15,804.374 | 14,398.048 | 13,473.039 | 12,794.602 | 12,764.065 | 11,394.406 | 10,272.573 | 6,620.549 | 7,685.281 | 8,144.536 | 8,390.652 | 8,104.578 |
Net Receivables
| 16,891 | 18,231 | 21,424.308 | 16,942.354 | 17,631.476 | 17,945.198 | 20,883.107 | 12,525.493 | 14,982.126 | 16,095.807 | 18,336.205 | 12,076.991 | 10,458.107 | 12,553.779 | 17,970.036 | 12,131.163 | 13,203.294 | 15,939.058 | 18,820.737 | 13,625.98 | 14,231.388 | 13,755.866 | 17,098.955 | 12,436.292 | 12,405.046 | 14,837.865 | 18,429.275 | 14,392.3 | 16,193.323 | 16,708.043 | 17,643.817 | 13,697.383 | 14,951.516 | 15,502.464 | 18,841.287 | 15,145.388 | 13,971.98 | 15,163.88 | 18,072.667 | 13,251.609 | 14,109.468 | 13,588.107 | 17,588.832 | 14,266.207 | 14,297.071 | 13,938.745 | 16,853.832 | 13,126.597 | 14,075.032 | 16,927.93 | 17,871.965 | 15,102.435 | 18,402.105 | 17,181.534 | 18,854.36 | 12,658.723 | 11,850.895 | 14,923.188 | 19,423.034 | 13,000.4 | 14,065.328 | 18,665.049 | 15,320.509 |
Inventory
| 17,802 | 18,332 | 17,636.705 | 18,452.46 | 17,670.595 | 17,096.398 | 14,548.201 | 18,008.784 | 15,587.02 | 14,949.027 | 12,685.674 | 15,752.627 | 14,063.34 | 11,986.007 | 10,725.284 | 14,889.944 | 15,079.228 | 13,857.972 | 12,974.745 | 13,866.823 | 12,728.47 | 12,793.364 | 10,269.885 | 12,882.172 | 10,432.55 | 11,008.091 | 10,557.429 | 12,745.311 | 11,814.338 | 11,669.692 | 12,426.311 | 14,418.822 | 12,771.218 | 13,308.624 | 12,148.224 | 13,449.466 | 11,703.603 | 11,073.376 | 9,382.048 | 11,761.677 | 10,125.801 | 10,608.568 | 7,897.752 | 9,896.832 | 8,197.499 | 8,763.626 | 7,747.305 | 9,894.517 | 9,265.627 | 9,694.287 | 9,018.76 | 10,195.927 | 9,981.96 | 10,031.634 | 9,268.86 | 11,046.821 | 9,613.561 | 9,890.015 | 10,311.199 | 14,349.568 | 13,124.754 | 13,476.947 | 15,353.617 |
Other Current Assets
| 3,082 | 3,236 | 4,137.149 | 3,759.547 | 2,735.464 | 2,012.592 | 3,330.766 | 3,236.637 | 1,920.483 | 1,969.843 | 1,889.925 | 1,979.572 | 1,572.484 | 1,460.449 | 1,627.909 | 1,999.205 | 2,007.434 | 1,647.952 | 2,112.015 | 3,393.63 | 2,192.784 | 1,613.651 | 1,918.867 | 1,721.498 | 1,124.547 | 818.441 | 1,558.773 | 1,325.561 | 945.659 | 709.218 | 1,569.713 | 1,420.372 | 1,056.063 | 877.748 | 1,538.824 | 1,552.9 | 1,398.952 | 792.934 | 2,076.316 | 2,003.873 | 1,653.726 | 1,081.504 | 952.732 | 736.75 | 413.409 | 379.479 | 611.957 | 743.267 | 649.382 | 563.921 | 511.813 | 550.287 | 410.193 | 486.837 | 508.452 | 2,722.554 | 2,595.138 | 2,709.905 | 577.742 | 2,742.428 | 3,296.731 | 1,033.061 | 3,225.015 |
Total Current Assets
| 69,770 | 72,498 | 72,814.968 | 69,197.332 | 67,825.847 | 65,799.077 | 65,389.607 | 62,670.463 | 61,815.469 | 60,903.2 | 60,058.287 | 56,087.794 | 52,047.318 | 51,298.488 | 50,651.08 | 49,135.359 | 50,773.277 | 53,029.392 | 55,078.191 | 53,017.825 | 52,074.395 | 50,940.179 | 50,193.021 | 47,639.403 | 48,384.27 | 47,953.828 | 52,221.932 | 52,932.412 | 54,155.288 | 56,029.294 | 55,942.45 | 55,874.336 | 54,082.024 | 53,207.636 | 53,940.954 | 51,671.164 | 52,443.457 | 52,716.135 | 52,830.525 | 52,225.493 | 54,815.375 | 53,739.012 | 53,583.864 | 50,008.428 | 45,387.432 | 44,947.939 | 44,646.801 | 42,150.013 | 44,201.649 | 44,026.119 | 44,276.511 | 41,653.023 | 43,192.306 | 41,173.044 | 41,426.274 | 39,192.163 | 35,454 | 37,795.681 | 36,932.524 | 37,777.677 | 38,631.349 | 41,565.709 | 42,003.719 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22,432 | 22,064 | 22,113.911 | 21,518.524 | 21,702.444 | 21,721.174 | 21,996.71 | 21,449.346 | 21,261.762 | 21,144.647 | 21,314.359 | 21,308.148 | 21,397.675 | 21,524.27 | 21,925.245 | 22,079.9 | 22,341.159 | 22,313.58 | 22,554.467 | 22,889.364 | 23,167.566 | 23,483.769 | 23,821.668 | 23,969.217 | 24,276.849 | 24,237.53 | 23,946.592 | 20,372.872 | 19,724.737 | 18,565.839 | 18,563.331 | 17,291.746 | 17,221.203 | 17,155.709 | 16,146.391 | 15,888.73 | 14,894.972 | 14,771.079 | 15,122.551 | 15,140.066 | 15,461.971 | 15,696.651 | 15,772.712 | 15,469.389 | 15,798.147 | 15,911.946 | 16,303.637 | 16,600.335 | 16,923.435 | 18,863.671 | 19,470.432 | 19,821.337 | 19,717.288 | 20,127.059 | 20,476.193 | 20,688.062 | 21,160.851 | 21,615.995 | 22,025.556 | 21,663.218 | 21,824.115 | 21,768.991 | 20,826.278 |
Goodwill
| 0 | 0 | 0.367 | 0.108 | 0.774 | 0.622 | 0.126 | 0.172 | 0.208 | 0.606 | 0.246 | 0.743 | 0.958 | 0.308 | 0.671 | 0.261 | 0.848 | 0.401 | 0.422 | 0.6 | 0.896 | 0.125 | 0.929 | 0.219 | 0.464 | 0.313 | 0.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 525 | 521 | 468 | 507 | 527 | 541 | 524 | 513 | 575 | 628 | 696 | 791 | 868 | 942 | 1,005 | 1,098 | 1,065 | 1,139 | 1,223 | 1,333 | 1,414 | 1,442 | 1,456 | 1,497 | 1,500 | 1,390 | 1,109.661 | 1,089.763 | 1,056.769 | 1,026.853 | 886.091 | 813.289 | 731.002 | 728.766 | 673.89 | 622.209 | 596.101 | 605.742 | 480.442 | 454.13 | 462.242 | 499.019 | 515.332 | 531.861 | 580.831 | 618.012 | 587.443 | 597.61 | 671.472 | 768.98 | 875.777 | 934.382 | 1,059.349 | 1,140.537 | 1,215.027 | 1,335.68 | 1,462.967 | 1,601.869 | 1,651.398 | 1,745.83 | 1,524.514 | 84.251 |
Goodwill and Intangible Assets
| 520 | 525 | 521.367 | 468.108 | 507.774 | 527.622 | 541.126 | 524.172 | 513.208 | 575.606 | 628.246 | 696.743 | 791.958 | 868.308 | 942.671 | 1,005.261 | 1,098.848 | 1,065.401 | 1,139.422 | 1,223.6 | 1,333.896 | 1,414.125 | 1,442.929 | 1,456.219 | 1,497.464 | 1,500.313 | 1,390.652 | 1,109.661 | 1,089.763 | 1,056.769 | 1,026.853 | 886.091 | 813.289 | 731.002 | 728.766 | 673.89 | 622.209 | 596.101 | 605.742 | 480.442 | 454.13 | 462.242 | 499.019 | 515.332 | 531.861 | 580.831 | 618.012 | 587.443 | 597.61 | 671.472 | 768.98 | 875.777 | 934.382 | 1,059.349 | 1,140.537 | 1,215.027 | 1,335.68 | 1,462.967 | 1,601.869 | 1,651.398 | 1,745.83 | 1,524.514 | 84.251 |
Long Term Investments
| 1,281 | 1,939 | 1,351.482 | 1,149.65 | 1,142.452 | 2,911 | 2,798.304 | 2,844.516 | 2,897.755 | 3,246 | 3,171 | 3,119 | 3,161 | 2,715.777 | 2,670 | 2,518.347 | 2,498.051 | 2,518.587 | 2,584.031 | 2,672.204 | 2,701.316 | 2,737.672 | 2,837.966 | 2,814.929 | 1,071.12 | 1,029.881 | 1,060.241 | 1,129.821 | 1,075.206 | 1,102.369 | 1,096.847 | 1,124.104 | 989.674 | 942.597 | 1,718.467 | 1,840.169 | 1,532.589 | 1,189.458 | 1,113.197 | 1,081.792 | 1,030.176 | 1,010.04 | 966.103 | 1,052.193 | 988.637 | 933.535 | 905.047 | 767.861 | 697.238 | 679.59 | 732.863 | 689.782 | 727.333 | 780.085 | 800.569 | 0 | 0 | 0 | 889.244 | 0 | 0 | 811.66 | 0 |
Tax Assets
| 3,729 | 3,884 | 4,116.702 | 4,353.66 | 4,368.673 | 4,160.272 | 4,223.028 | 4,302.45 | 4,277.538 | 3,986.758 | 4,096.092 | 3,648.473 | 3,896.97 | 3,747.075 | 3,677.425 | 3,682.337 | 3,657.51 | 3,628.693 | 3,586.135 | 3,582.962 | 3,588.813 | 3,637.997 | 3,589.106 | 3,925.726 | 3,898.785 | 3,781.361 | 1,899.765 | 1,832.878 | 1,839.096 | 1,807.93 | 1,846.031 | 1,990.005 | 2,009.031 | 2,027.545 | 2,048.581 | 1,899.81 | 1,915.196 | 1,902.024 | 1,894.854 | 2,151.465 | 2,202.214 | 2,219.704 | 2,058.68 | 1,774.184 | 1,799.177 | 1,767.902 | 1,802.493 | 1,854.889 | 1,830.451 | 1,707.998 | 1,701.058 | 1,736.753 | 1,820.589 | 1,776.338 | 1,811.428 | 0 | 0 | 0 | 1,701.813 | 0 | 0 | 1,649.699 | 0 |
Other Non-Current Assets
| 505 | 1 | 509.595 | 499.255 | 502.43 | 0.275 | 428.333 | 421.97 | 419.039 | -0.363 | 0.257 | -0.069 | -0.122 | 459.598 | 515.215 | 612.857 | 611.28 | 575.297 | 616.042 | 560.311 | 556.697 | 565.713 | 628.118 | 443.565 | 449.893 | 446.589 | 450.071 | 457.246 | 455.475 | 468.854 | 506.264 | 513.095 | 537.682 | 487.008 | 477.258 | 527.646 | 525.934 | 510.337 | 505.016 | 809.433 | 872.091 | 777.14 | 776.712 | 767.593 | 762.714 | 819.185 | 811.994 | 835.939 | 830.831 | 897.866 | 927.774 | 910.021 | 933.181 | 902.547 | 902.008 | 3,518.438 | 3,461.41 | 3,401.05 | 856.207 | 3,460.09 | 3,507.971 | 963.235 | 3,290.557 |
Total Non-Current Assets
| 28,467 | 28,413 | 28,613.057 | 27,989.197 | 28,223.773 | 29,320.343 | 29,987.501 | 29,542.454 | 29,369.302 | 28,952.648 | 29,209.954 | 28,772.295 | 29,247.481 | 29,315.028 | 29,730.556 | 29,898.702 | 30,206.848 | 30,101.558 | 30,480.097 | 30,928.441 | 31,348.288 | 31,839.276 | 32,319.787 | 32,609.656 | 31,194.111 | 30,995.674 | 28,747.321 | 24,902.478 | 24,184.277 | 23,001.761 | 23,039.326 | 21,805.041 | 21,570.879 | 21,343.861 | 21,119.463 | 20,830.245 | 19,490.9 | 18,968.999 | 19,241.36 | 19,663.198 | 20,020.582 | 20,165.777 | 20,073.226 | 19,578.691 | 19,880.536 | 20,013.399 | 20,441.183 | 20,646.467 | 20,879.565 | 22,820.597 | 23,601.107 | 24,033.67 | 24,132.773 | 24,645.378 | 25,130.735 | 25,421.527 | 25,957.941 | 26,480.012 | 27,074.689 | 26,774.706 | 27,077.916 | 26,718.099 | 24,201.086 |
Total Assets
| 98,237 | 100,911 | 101,428.025 | 97,186.529 | 96,049.622 | 95,119.422 | 95,377.111 | 92,212.921 | 91,184.773 | 89,855.849 | 89,268.244 | 84,860.093 | 81,294.801 | 80,613.517 | 80,381.639 | 79,034.062 | 80,980.126 | 83,130.955 | 85,558.29 | 83,946.269 | 83,422.686 | 82,779.456 | 82,512.809 | 80,249.061 | 79,578.383 | 78,949.505 | 80,969.255 | 77,834.892 | 78,339.567 | 79,031.058 | 78,981.778 | 77,679.377 | 75,652.905 | 74,551.499 | 75,060.419 | 72,501.41 | 71,934.357 | 71,685.135 | 72,071.886 | 71,888.693 | 74,835.96 | 73,904.79 | 73,657.093 | 69,587.121 | 65,267.97 | 64,961.339 | 65,087.986 | 62,796.482 | 65,081.214 | 66,846.716 | 67,877.618 | 65,686.693 | 67,325.079 | 65,818.422 | 66,557.009 | 64,613.69 | 61,411.941 | 64,275.693 | 64,007.213 | 64,552.383 | 65,709.265 | 68,283.808 | 66,204.805 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,035 | 14,401 | 16,517.187 | 17,485.565 | 8,810.557 | 8,810.829 | 8,179.319 | 8,087.539 | 7,328.632 | 6,913.794 | 6,777.716 | 6,551.071 | 6,224.765 | 5,743.887 | 5,373.945 | 5,373.307 | 6,235.544 | 7,357.829 | 7,661.874 | 8,011.854 | 7,318.815 | 7,374.118 | 7,297.643 | 6,896.898 | 5,945.636 | 6,762.905 | 6,965.369 | 6,794.681 | 6,902.395 | 7,425.992 | 7,398.971 | 7,579.849 | 7,589.268 | 7,797.084 | 7,941.725 | 7,640.799 | 7,677.231 | 7,645.614 | 10,384.188 | 14,069.099 | 14,888.902 | 14,402.262 | 13,467.116 | 12,908.796 | 9,950.266 | 9,964.125 | 9,772.249 | 9,771.08 | 12,478.432 | 13,064.59 | 13,089.207 | 13,105.864 | 13,908.437 | 12,775.219 | 12,553.915 | 13,170.485 | 10,919.531 | 13,290.985 | 12,446.466 | 14,239.764 | 14,487.334 | 16,977.67 | 17,609.436 |
Short Term Debt
| 2,911 | 3,364 | 6,323.957 | 6,466.94 | 6,575.784 | 6,151.257 | 4,618.189 | 4,647.12 | 4,684.838 | 4,718.09 | 4,750.142 | 5,045.642 | 6,573.466 | 6,719.542 | 6,987.39 | 6,742.562 | 5,046.93 | 5,062.028 | 4,966.885 | 4,999.115 | 4,979.872 | 4,987.943 | 6,756.379 | 7,013.098 | 7,111.733 | 7,080.311 | 5,139.959 | 4,673.964 | 4,445.884 | 4,398.124 | 4,372.913 | 5,054.06 | 6,692.605 | 6,674.435 | 6,850.757 | 6,555.643 | 4,723.105 | 4,714.427 | 4,590.199 | 4,532.898 | 6,341.123 | 6,141.916 | 9,795.003 | 9,909.988 | 9,801.751 | 9,759.436 | 8,002.541 | 7,950.343 | 7,805.116 | 7,820.356 | 7,627.95 | 8,008.185 | 11,158.236 | 10,822.795 | 10,974.505 | 11,114.685 | 9,458.475 | 8,739.221 | 8,417.528 | 8,181.773 | 8,412.512 | 11,589.786 | 9,551.208 |
Tax Payables
| 0 | 198 | 1,069.408 | 368.469 | 466.311 | 159.099 | 526.288 | 171.862 | 310.927 | 121.374 | 869.847 | 194.055 | 279.734 | 100.699 | 473.929 | 202.865 | 328.215 | 150.785 | 645.028 | 177.269 | 331.947 | 99.914 | 414.039 | 175.47 | 320.706 | 119.284 | 710.324 | 194.804 | 330.26 | 144.795 | 773.141 | 175.887 | 330.97 | 137.344 | 1,249.827 | 449.663 | 669.329 | 204.395 | 815.903 | 289.086 | 659.744 | 140.489 | 1,531.786 | 244.319 | 444.421 | 120.782 | 877.897 | 191.517 | 278.822 | 306.383 | 1,204.068 | 341.42 | 850.418 | 681.302 | 1,879.284 | 514.863 | 873.752 | 729.849 | 802.064 | 220.004 | 1,182.069 | 1,058.993 | 641.99 |
Deferred Revenue
| 1,876 | 198 | 2,940.805 | 368.469 | 6,397.302 | 5,336.459 | 6,863.496 | 6,255.485 | 6,774.563 | 5,714.512 | 6,627.524 | 3,711.418 | 4,129.028 | 3,426.233 | 4,376.213 | 3,203.253 | 3,571.677 | 2,997.304 | 4,091.062 | 3,304.125 | 3,655.729 | 2,897.374 | 4,014.1 | 3,353.965 | 3,934.625 | 3,119.693 | 4,131.224 | 3,012.399 | 3,497.169 | 2,837.477 | 3,902.25 | 3,212.739 | 3,550.382 | 3,046.073 | 4,915.752 | 4,131.144 | 4,478.33 | 3,706.373 | 4,926.572 | 3,764.371 | 4,561.849 | 3,498.429 | 5,290.527 | 3,545.724 | 4,138.924 | 3,139.905 | 4,579.917 | 2,966.001 | 3,299.964 | 3,677.005 | 5,141.174 | 3,808.562 | 4,802.224 | 4,003.367 | 5,735.018 | 847.078 | 1,605.401 | 976.752 | 4,897.702 | 653.798 | 2,023.581 | 5,642.537 | 1,881.159 |
Other Current Liabilities
| 8,379 | 11,901 | 9,246.182 | 8,716.891 | 10,905.284 | 12,357.687 | 10,925.449 | 10,038.248 | 9,250.446 | 9,616.759 | 7,976.856 | 7,473.432 | 6,176.525 | 6,897.256 | 5,365.707 | 5,931.518 | 6,516.116 | 7,863.443 | 7,627.589 | 7,694.008 | 7,125.105 | 8,469.323 | 7,228.387 | 6,739.758 | 6,321.979 | 8,206.202 | 8,421.245 | 7,526.238 | 7,808.358 | 9,339.27 | 7,809.442 | 7,850.4 | 7,741.655 | 9,135.38 | 7,402.623 | 7,363.449 | 7,086.358 | 7,659.167 | 4,422.133 | 2,657.557 | 2,953.225 | 4,499.319 | 3,570.904 | 3,282.861 | 2,221.786 | 3,145.936 | 2,001.719 | 2,267.163 | 2,027.048 | 2,935.064 | 2,255.357 | 2,048.498 | 2,052.222 | 2,882.78 | 2,105.471 | 5,363.767 | 4,436.276 | 5,808.407 | 2,702.182 | 6,737.94 | 6,796.115 | 4,158.383 | 8,468.246 |
Total Current Liabilities
| 26,201 | 29,864 | 35,028.131 | 33,037.865 | 32,688.927 | 32,656.232 | 30,586.453 | 29,028.392 | 28,038.479 | 26,963.155 | 26,132.238 | 22,781.563 | 23,103.784 | 22,786.918 | 22,103.255 | 21,250.64 | 21,370.267 | 23,280.604 | 24,347.41 | 24,009.102 | 23,079.521 | 23,728.758 | 25,296.509 | 24,003.719 | 23,313.973 | 25,169.111 | 24,657.797 | 22,007.282 | 22,653.806 | 24,000.863 | 23,483.576 | 23,697.048 | 25,573.91 | 26,652.972 | 27,110.857 | 25,691.035 | 23,965.024 | 23,725.581 | 24,323.092 | 25,023.925 | 28,745.099 | 28,541.926 | 32,123.55 | 29,647.369 | 26,112.727 | 26,009.402 | 24,356.426 | 22,954.587 | 25,610.56 | 27,497.015 | 28,113.688 | 26,971.109 | 31,921.119 | 30,484.161 | 31,368.909 | 30,496.015 | 26,419.683 | 28,815.365 | 28,463.878 | 29,813.275 | 31,719.542 | 38,368.376 | 37,510.049 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 10,874 | 10,882 | 5,961.978 | 6,123.558 | 6,361.788 | 7,118.326 | 8,983.299 | 9,303.945 | 9,599.371 | 9,832.515 | 10,142.553 | 9,730.386 | 6,734.291 | 6,960.684 | 7,193.656 | 7,840.783 | 9,940.955 | 10,256.753 | 10,774.744 | 11,193.707 | 11,528.715 | 10,918.166 | 8,295.469 | 8,532.877 | 8,788.437 | 6,620.9 | 8,733.375 | 8,931.352 | 9,217.122 | 9,280.974 | 9,510.514 | 8,989.954 | 5,853.533 | 4,025.08 | 3,926.163 | 4,393.651 | 6,434.321 | 6,652.185 | 7,030.9 | 7,024.815 | 7,250.315 | 7,489.408 | 3,865.946 | 3,980.87 | 4,119.907 | 4,283.019 | 6,361.735 | 6,557.848 | 6,781.256 | 6,920.248 | 7,230.3 | 7,075.954 | 3,983.103 | 4,388.384 | 4,743.736 | 5,239.907 | 6,980.133 | 8,033.567 | 8,530.39 | 8,594.215 | 9,063.776 | 6,490.905 | 5,761.733 |
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 | 5,153.348 | 5,237.885 | 5,224.478 | 4,961.13 | 4,982.866 | 5,084.367 | 0 | 0 | 0 | 4,685.804 | 0 | 0 | 4,400.576 | 0 |
Deferred Tax Liabilities 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 | 479.504 | 479.504 | 479.504 | 518.705 | 518.705 | 518.705 | 0 | 0 | 0 | 518.705 | 0 | 0 | 518.705 | 0 |
Other Non-Current Liabilities
| 9,568 | 9,555 | 9,594.696 | 10,276.292 | 10,046.126 | 10,008.699 | 10,083.179 | 10,010.175 | 9,979.138 | 9,945.34 | 9,924.222 | 10,163.209 | 10,039.828 | 9,973.611 | 9,870.245 | 9,744.142 | 9,638.205 | 9,564.836 | 9,790.844 | 9,701.469 | 9,651.901 | 9,586.733 | 9,657.804 | 9,470.866 | 9,408.963 | 9,464.554 | 9,485.972 | 9,362.062 | 9,336.624 | 9,312.623 | 9,527.392 | 9,931.319 | 9,860.021 | 9,949.894 | 9,799.266 | 9,087.65 | 9,063.573 | 9,072.754 | 9,155.562 | 9,194.562 | 9,273.004 | 9,324.325 | 8,823.863 | 7,921.701 | 7,908.344 | 7,728.531 | 7,755.419 | 7,558.785 | 7,361.535 | 2,564.552 | 2,433.262 | 2,522.503 | 2,723.161 | 2,629.352 | 2,570.247 | 8,259.188 | 8,184.556 | 8,072.484 | 2,683.366 | 7,975.543 | 7,934.351 | 2,753.856 | 7,705.086 |
Total Non-Current Liabilities
| 20,442 | 20,437 | 15,556.674 | 16,399.85 | 16,407.914 | 17,127.025 | 19,066.478 | 19,314.12 | 19,578.509 | 19,777.855 | 20,066.775 | 19,893.595 | 16,774.119 | 16,934.295 | 17,063.901 | 17,584.925 | 19,579.16 | 19,821.589 | 20,565.588 | 20,895.176 | 21,180.616 | 20,504.899 | 17,953.273 | 18,003.743 | 18,197.4 | 16,085.454 | 18,219.347 | 18,293.414 | 18,553.746 | 18,593.597 | 19,037.906 | 18,921.273 | 15,713.554 | 13,974.974 | 13,725.429 | 13,481.301 | 15,497.894 | 15,724.939 | 16,186.462 | 16,219.377 | 16,523.319 | 16,813.733 | 12,689.809 | 11,902.571 | 12,028.251 | 12,011.55 | 14,117.154 | 14,116.633 | 14,142.791 | 15,117.652 | 15,380.951 | 15,302.439 | 12,186.099 | 12,519.307 | 12,917.055 | 13,499.095 | 15,164.689 | 16,106.051 | 16,418.265 | 16,569.758 | 16,998.127 | 14,164.042 | 13,466.819 |
Total Liabilities
| 46,643 | 50,301 | 50,584.805 | 49,437.715 | 49,096.841 | 49,783.257 | 49,652.931 | 48,342.512 | 47,616.988 | 46,741.01 | 46,199.013 | 42,675.158 | 39,877.903 | 39,721.213 | 39,167.156 | 38,835.565 | 40,949.427 | 43,102.193 | 44,912.998 | 44,904.278 | 44,260.137 | 44,233.657 | 43,249.782 | 42,007.462 | 41,511.373 | 41,254.565 | 42,877.144 | 40,300.696 | 41,207.552 | 42,594.46 | 42,521.482 | 42,618.321 | 41,287.464 | 40,627.946 | 40,836.286 | 39,172.336 | 39,462.918 | 39,450.52 | 40,509.554 | 41,243.302 | 45,268.418 | 45,355.659 | 44,813.359 | 41,549.94 | 38,140.978 | 38,020.952 | 38,473.58 | 37,071.22 | 39,753.351 | 42,614.667 | 43,494.639 | 42,273.548 | 44,107.218 | 43,003.468 | 44,285.964 | 43,995.11 | 41,584.372 | 44,921.416 | 44,882.143 | 46,383.033 | 48,717.669 | 52,532.418 | 50,976.868 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 2,158 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 196.606 | 219.05 | 306.893 | 297 | 440 | 553 | 583 | 576 | 551 | 568 | 579 | 455 | 396 | 313 | 375 | 285 | 152 | 219 | 244 | 300 | 607 | 781 | 819 | 664 | 16 | 47 | 0 | 0 | 51 | 214 | 333 | 431 | 0 | 0 | 0 | 56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,434 | 2,434 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 | 2,434.3 |
Retained Earnings
| 45,707 | 44,902 | 45,131.373 | 42,627.288 | 41,870.447 | 40,448.8 | 40,865.469 | 38,963.241 | 38,673.465 | 38,393.298 | 38,393.733 | 37,769.687 | 37,024.54 | 36,627.066 | 36,901.921 | 36,032.338 | 35,978.916 | 36,033.877 | 36,578.311 | 34,955.051 | 35,093.361 | 34,546.101 | 35,060.415 | 33,980.692 | 33,725.527 | 33,414.022 | 33,719.605 | 33,028.968 | 32,692.853 | 32,021.679 | 32,101.186 | 31,009.04 | 30,488.357 | 30,085.335 | 30,275.608 | 28,732.514 | 27,906.02 | 27,593.077 | 26,933.487 | 26,084.67 | 25,170.76 | 24,270.215 | 24,662.134 | 23,203.172 | 22,400.82 | 22,269.708 | 22,059.831 | 21,396.278 | 20,986.787 | 19,113.671 | 19,294.775 | 18,343.348 | 18,132.944 | 17,685.626 | 17,161.595 | 15,471.768 | 14,674.061 | 14,165.626 | 13,887.662 | 12,992.136 | 11,685.98 | 10,667.067 | 9,678.642 |
Accumulated Other Comprehensive Income/Loss
| 1,235 | 1,110 | 1,121.05 | 531.436 | 494.289 | 362.591 | 333.783 | 383.975 | 372.504 | 252.171 | 72.349 | -196.606 | -219.05 | -306.893 | -297 | -440 | -553 | -583 | -576 | -551 | -568 | -579 | -455 | -396 | -313 | -375 | -285 | -152 | -219 | -244 | -300 | -607 | -781 | -819 | -664 | -16 | -47 | 29 | 16 | -51 | -214 | -333 | -431 | 221 | 115 | 59 | -56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3 | 2,106 | 2,106.615 | 2,106.679 | 2,106.679 | 2,044.995 | 2,044.994 | 2,044.995 | 2,044.994 | 1,994.442 | 2,129.638 | 1,933.032 | 1,910.588 | 1,784.487 | 1,830.617 | 1,688.686 | 1,574.156 | 1,516.378 | 1,586.242 | 1,611.514 | 1,594.416 | 1,523.935 | 1,725.019 | 1,784.589 | 1,866.806 | 1,805.295 | 1,895.223 | 2,027.464 | 1,959.587 | 1,935.141 | 1,879.475 | 1,552.614 | 1,377.516 | 1,340.048 | 1,494.802 | 2,143.232 | 2,112.585 | 2,160.016 | 2,160.574 | 2,109.103 | 1,945.471 | 1,827.978 | 1,730.785 | 2,162.549 | 2,161.079 | 2,161.882 | 2,104.942 | 1,880.008 | 1,892.531 | 2,670.037 | 2,640.377 | 2,622.58 | 2,637.668 | 2,682.233 | 2,662.474 | 2,700.592 | 2,707.498 | 2,742.969 | 2,792.129 | 2,731.077 | 2,861.275 | 2,641.374 | 3,106.746 |
Total Shareholders Equity
| 51,537 | 50,552 | 50,793.338 | 47,699.703 | 46,905.715 | 45,290.686 | 45,678.546 | 43,826.511 | 43,525.263 | 43,074.211 | 43,030.02 | 42,137.019 | 41,369.428 | 40,845.853 | 41,166.838 | 40,155.324 | 39,987.372 | 39,984.555 | 40,598.853 | 39,000.865 | 39,122.077 | 38,504.336 | 39,219.734 | 38,199.581 | 38,026.633 | 37,653.617 | 38,049.128 | 37,490.732 | 37,086.74 | 36,391.12 | 36,414.961 | 34,995.954 | 34,300.173 | 33,859.683 | 34,204.71 | 33,310.046 | 32,452.905 | 32,216.393 | 31,544.361 | 30,628.073 | 29,550.531 | 28,532.493 | 28,827.219 | 28,021.021 | 27,111.199 | 26,924.89 | 26,599.073 | 25,710.586 | 25,313.618 | 24,218.008 | 24,369.452 | 23,400.228 | 23,204.912 | 22,802.159 | 22,258.369 | 20,606.66 | 19,815.859 | 19,342.895 | 19,114.091 | 18,157.513 | 16,981.555 | 15,742.741 | 15,219.688 |
Total Equity
| 51,591 | 50,610 | 50,843.218 | 47,748.812 | 46,952.781 | 45,336.164 | 45,724.179 | 43,870.409 | 43,567.785 | 43,114.837 | 43,069.23 | 42,184.935 | 41,416.897 | 40,892.304 | 41,214.483 | 40,198.497 | 40,030.699 | 40,028.762 | 40,645.292 | 39,041.991 | 39,162.549 | 38,545.799 | 39,263.027 | 38,241.599 | 38,067.01 | 37,694.94 | 38,092.111 | 37,534.196 | 37,132.015 | 36,436.598 | 36,460.296 | 35,061.056 | 34,365.441 | 33,923.553 | 34,224.133 | 33,329.074 | 32,471.439 | 32,234.615 | 31,562.332 | 30,645.391 | 29,567.542 | 28,549.131 | 28,843.734 | 28,037.181 | 27,126.992 | 26,940.387 | 26,614.406 | 25,725.262 | 25,327.863 | 24,232.049 | 24,382.979 | 23,413.145 | 23,217.861 | 22,814.954 | 22,271.045 | 20,618.58 | 19,827.569 | 19,354.277 | 19,125.07 | 18,169.35 | 16,991.596 | 15,751.39 | 15,227.937 |
Total Liabilities & Shareholders Equity
| 98,237 | 100,911 | 101,428.023 | 97,186.527 | 96,049.622 | 95,073.943 | 95,331.477 | 92,212.921 | 91,184.773 | 89,815.221 | 89,229.033 | 84,860.093 | 81,247.331 | 80,613.517 | 80,381.639 | 79,034.062 | 80,980.126 | 83,130.955 | 85,558.29 | 83,946.269 | 83,422.686 | 82,779.456 | 82,512.809 | 80,249.061 | 79,578.383 | 78,949.505 | 80,969.255 | 77,834.892 | 78,339.567 | 79,031.058 | 78,981.778 | 77,679.377 | 75,652.905 | 74,551.499 | 75,060.419 | 72,501.41 | 71,934.357 | 71,685.135 | 72,071.886 | 71,888.693 | 74,835.96 | 73,904.79 | 73,657.093 | 69,587.121 | 65,267.97 | 64,961.339 | 65,087.986 | 62,796.482 | 65,081.214 | 66,846.716 | 67,877.618 | 65,686.693 | 67,325.079 | 65,818.422 | 66,557.009 | 64,613.69 | 61,411.941 | 64,275.693 | 64,007.213 | 64,552.383 | 65,709.265 | 68,283.808 | 66,204.805 |