ERI Holdings Co., Ltd.
TSE:6083.T
1813 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5,874.662 | 6,739.441 | 6,217.262 | 6,650.576 | 6,542.601 | 6,408.686 | 5,627.124 | 5,766.954 | 5,208.349 | 4,910.038 | 4,269.064 | 3,799.058 | 3,194.706 | 2,650.798 | 2,728.025 | 2,434.695 | 2,506.962 | 2,725.761 | 2,698.925 | 2,769.761 | 3,014.437 | 2,989.915 | 2,857.679 | 2,684.12 | 2,465.584 | 2,804.155 | 2,535.706 | 2,695.736 | 2,107.931 | 2,104.272 | 2,024.404 | 2,083.14 | 2,142.722 | 2,337.409 | 2,341.928 | 2,279.32 | 2,191.501 | 2,341.919 | 2,149.804 | 2,105.179 | 1,749 | 1,851.892 | 1,960.113 | 2,258.604 | 1,617.828 | 1,602.647 | 1,430.735 | 1,504.139 | 1,329.783 | 1,302.673 | 1,149.041 | 2,144.273 | 1,936.214 | 2,362.347 | 2,127.008 | 1,747.967 | 1,286.709 | 1,168.437 | 931.31 | 669.052 | 710.037 |
Short Term Investments
| 0 | 86.352 | 0 | -473.742 | -465.685 | 129.277 | -464.034 | 0.125 | 0 | 26.814 | 0 | -466.123 | -467.316 | -469.228 | -471.758 | -472.797 | -488.902 | -481.816 | -481.644 | -481.004 | -487.979 | -488.304 | -520.04 | -518.98 | -494.521 | -441.929 | -435.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.001 | 100.002 | 100.003 | 100.004 | 0 | 100.02 | 100.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199.979 |
Cash and Short Term Investments
| 5,874.662 | 6,739.441 | 6,217.262 | 6,650.576 | 6,542.601 | 6,408.686 | 5,627.124 | 5,766.954 | 5,208.349 | 4,910.038 | 4,269.064 | 3,799.058 | 3,194.706 | 2,650.798 | 2,728.025 | 2,434.695 | 2,506.962 | 2,725.761 | 2,698.925 | 2,769.761 | 3,014.437 | 2,989.915 | 2,857.679 | 2,684.12 | 2,465.584 | 2,804.155 | 2,535.706 | 2,695.736 | 2,107.931 | 2,104.272 | 2,024.404 | 2,083.14 | 2,142.722 | 2,337.409 | 2,341.928 | 2,279.32 | 2,291.502 | 2,441.921 | 2,249.807 | 2,205.183 | 1,749 | 1,951.912 | 2,060.196 | 2,258.604 | 1,617.828 | 1,602.647 | 1,430.735 | 1,504.139 | 1,329.783 | 1,302.673 | 1,149.041 | 2,144.273 | 1,936.214 | 2,362.347 | 2,127.008 | 1,747.967 | 1,286.709 | 1,168.437 | 931.31 | 669.052 | 910.016 |
Net Receivables
| 1,439.079 | 1,449.394 | 1,443.466 | 1,305.162 | 1,163.604 | 1,344.333 | 1,272.479 | 1,171.095 | 1,134.824 | 1,061.643 | 1,067.618 | 1,125.606 | 1,061.367 | 902.549 | 753.993 | 757.712 | 737.83 | 786.998 | 843.454 | 802.686 | 839.882 | 790.457 | 804.486 | 756.486 | 749.966 | 1,028.307 | 980.141 | 1,078.661 | 699.49 | 682.369 | 695.938 | 722.378 | 686.102 | 626.195 | 658.732 | 712.928 | 657.503 | 658.712 | 729.843 | 717.407 | 504 | 657.822 | 702.275 | 827.168 | 903.599 | 650.323 | 590.411 | 679.567 | 583.294 | 631.132 | 599.097 | 636.979 | 600.061 | 670.926 | 619.323 | 697.14 | 687.91 | 584.873 | 557.813 | 584.722 | 475.395 |
Inventory
| 299.016 | 274.06 | 291.446 | 270.327 | 271.107 | 259.633 | 258.48 | 256.22 | 260.965 | 248.11 | 233.108 | 228.242 | 221.565 | 420.12 | 564.098 | 506.521 | 477.824 | 439.345 | 523.126 | 520.73 | 516.707 | 500.246 | 507.057 | 492.445 | 492.492 | 446.244 | 499.895 | 456.461 | 381.682 | 352.884 | 365.214 | 358.165 | 345.87 | 298.917 | 314.451 | 316.206 | 350.178 | 350.933 | 363.131 | 356.038 | 376 | 339.177 | 360.992 | 374.005 | 373.295 | 321.871 | 327.89 | 309.145 | 311.138 | 293.621 | 280.69 | 283.512 | 276.68 | 257.041 | 207.82 | 213.244 | 190.501 | 172.414 | 187.823 | 203.188 | 299.851 |
Other Current Assets
| 525.26 | 426.006 | 495.339 | 394.168 | 524.666 | 313.981 | 400.769 | 361.346 | 519.718 | 264.358 | 306.997 | 191.37 | 325.112 | 287.867 | 475.065 | 270.219 | 432.854 | 337.511 | 340.597 | 286.578 | 306.397 | 220.968 | 248.487 | 246.393 | 239.846 | 176.276 | 350.14 | 121.943 | 158.543 | 116.527 | 209.694 | 94.696 | 110.364 | 93.003 | 105.623 | 86.37 | 118.782 | 105.356 | 90.727 | 88.47 | 635 | 423.873 | 463.485 | 112.918 | 96.759 | 93.503 | 86.024 | 85.863 | 73.776 | 75.628 | 81.325 | 78.705 | 73.862 | 72.998 | 94.49 | 93.855 | 138.492 | 63.192 | 55.813 | 64.028 | 70.131 |
Total Current Assets
| 8,138.017 | 8,888.901 | 8,447.513 | 8,620.233 | 8,501.978 | 8,326.633 | 7,558.852 | 7,555.615 | 7,123.856 | 6,484.149 | 5,876.787 | 5,344.276 | 4,802.75 | 4,261.334 | 4,521.181 | 3,969.147 | 4,155.47 | 4,289.615 | 4,406.102 | 4,379.755 | 4,677.423 | 4,501.586 | 4,417.709 | 4,179.444 | 3,947.888 | 4,454.982 | 4,365.882 | 4,352.801 | 3,347.646 | 3,256.052 | 3,295.25 | 3,258.379 | 3,285.058 | 3,355.524 | 3,420.734 | 3,394.824 | 3,417.965 | 3,556.922 | 3,433.508 | 3,367.098 | 3,264 | 3,372.784 | 3,586.948 | 3,572.695 | 2,991.481 | 2,668.344 | 2,435.06 | 2,578.714 | 2,297.991 | 2,303.054 | 2,110.153 | 3,143.469 | 2,886.817 | 3,363.312 | 3,048.641 | 2,752.206 | 2,303.612 | 1,988.916 | 1,732.759 | 1,520.99 | 1,755.393 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,494.349 | 945.715 | 862.414 | 878.311 | 748.863 | 770.055 | 754.969 | 769.933 | 731.293 | 479.424 | 486.556 | 502.038 | 510.417 | 531.365 | 554.929 | 574.626 | 550.398 | 570.369 | 604.154 | 611.085 | 571.367 | 501.346 | 467.45 | 443.175 | 417.501 | 397.03 | 393.104 | 398.263 | 152.102 | 153.648 | 143.953 | 148.657 | 144.045 | 112.255 | 112.093 | 107.657 | 100.314 | 104.733 | 113.372 | 121.318 | 122 | 123.44 | 106.149 | 109.449 | 110.945 | 109.645 | 99.28 | 95.124 | 79.93 | 81.859 | 81.594 | 80.205 | 78.408 | 69.892 | 47.645 | 30.989 | 31.474 | 33.534 | 20.081 | 21.421 | 24.935 |
Goodwill
| 941.901 | 319.708 | 342.07 | 364.433 | 347.939 | 368.962 | 389.984 | 408.263 | 429.141 | 357.136 | 374.564 | 393.936 | 413.308 | 432.68 | 452.052 | 471.424 | 477.988 | 496.75 | 515.512 | 534.274 | 553.037 | 573.743 | 592.505 | 611.267 | 630.132 | 648.996 | 667.86 | 686.724 | 55.927 | 58.946 | 0 | 0.971 | 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 | 3.201 | 0 | 0 | 0 |
Intangible Assets
| 294.771 | 289.792 | 271.126 | 258.916 | 266.92 | 273.44 | 268.539 | 286.703 | 286.393 | 297.75 | 298.007 | 312.542 | 321.191 | 322.857 | 316.897 | 338.172 | 348.262 | 362.386 | 333.847 | 342.535 | 342.832 | 340.556 | 319.626 | 308.286 | 309.553 | 295.252 | 278.503 | 275.341 | 160.048 | 161.755 | 161.616 | 173 | 178.605 | 175.701 | 167.902 | 132.64 | 133.938 | 138.63 | 138.563 | 101.364 | 103 | 110.134 | 113.536 | 96.226 | 88.645 | 90.209 | 79.684 | 55.425 | 42.282 | 39.779 | 24.12 | 13.528 | 14.272 | 13.588 | 12.504 | 22.129 | 29.627 | 36.123 | 42.274 | 51.385 | 84.394 |
Goodwill and Intangible Assets
| 1,236.672 | 609.5 | 613.196 | 623.349 | 614.859 | 642.402 | 658.523 | 694.966 | 715.534 | 654.886 | 672.571 | 706.478 | 734.499 | 755.537 | 768.949 | 809.596 | 826.25 | 859.136 | 849.359 | 876.809 | 895.869 | 914.299 | 912.131 | 919.553 | 939.685 | 944.248 | 946.363 | 962.065 | 215.975 | 220.701 | 161.616 | 173.971 | 178.605 | 175.701 | 167.902 | 132.64 | 133.938 | 138.63 | 138.563 | 101.364 | 103 | 110.134 | 113.536 | 96.226 | 88.645 | 90.209 | 79.684 | 55.425 | 42.282 | 39.779 | 24.12 | 13.528 | 14.272 | 13.588 | 12.504 | 22.129 | 29.627 | 39.324 | 42.274 | 51.385 | 84.394 |
Long Term Investments
| 96.253 | 98.304 | 93.569 | 560.805 | 550.511 | 590.846 | 465.154 | 1.087 | 0.999 | 1.026 | 0.961 | 467.285 | 468.36 | 470.256 | 472.668 | 473.769 | 489.882 | 482.871 | 483.078 | 482.457 | 489.406 | 490.087 | 521.616 | 520.568 | 496.148 | 443.576 | 437.415 | 1.703 | 443 | 444 | 438 | 446 | 446 | 431 | 430 | 431 | 437 | 460 | 135 | 604 | 700 | -0.014 | -0.076 | 200.155 | 200.219 | 200.283 | 200.347 | 200.411 | 200.474 | 200.538 | 200.602 | 200.666 | 200.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 315.797 | 362.969 | 266.8 | 379.481 | 244.306 | 355.956 | 224.759 | 328.105 | 288.846 | 470.661 | 302.233 | 363.823 | 314.128 | 403.842 | 398.137 | 441.435 | 398.765 | 405.025 | 388.886 | 413.433 | 361.022 | 345.925 | 196.652 | 304.802 | 320.845 | 52.587 | 54.308 | 55.119 | 31.602 | 34.066 | 30.332 | 32.126 | 33.898 | 35.321 | 34.411 | 32.949 | 33.98 | 35.195 | 39.167 | 40.241 | 0 | 39.699 | 41.043 | 42.476 | 41.202 | 41.954 | 43.422 | 41.921 | 42.111 | 42.162 | 43.062 | 43.224 | 42.377 | 43.402 | 41.935 | 40.391 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 567.132 | 563.82 | 563.913 | 42.865 | 25.434 | 175.021 | 29.312 | 495.082 | 496.663 | 484.765 | 482.886 | 19.52 | 19.08 | 55.483 | 60.146 | 157.307 | 143.404 | 155.826 | 138.928 | 125.414 | 117.749 | 143.44 | 90.133 | 92.259 | 55.177 | 54.527 | 53.894 | 465.326 | 0.318 | 0.589 | -0.023 | 0.37 | -0.733 | 0.568 | -0.059 | -0.01 | -0.619 | 0.648 | 477.837 | 0.682 | 42 | 736.262 | 574.216 | 443.597 | 1,643.57 | 1,641.42 | 1,635.99 | 1,606.705 | 1,603.178 | 1,605.55 | 1,604.403 | 401.039 | 400.71 | 397.7 | 378.669 | 394.878 | 366.066 | 414.001 | 412.046 | 409.356 | 423.686 |
Total Non-Current Assets
| 3,710.203 | 2,580.308 | 2,399.892 | 2,484.811 | 2,183.973 | 2,534.28 | 2,132.717 | 2,289.173 | 2,233.335 | 2,090.762 | 1,945.207 | 2,059.144 | 2,046.484 | 2,216.483 | 2,254.829 | 2,456.733 | 2,408.699 | 2,473.227 | 2,464.405 | 2,509.198 | 2,435.413 | 2,395.097 | 2,187.982 | 2,280.357 | 2,229.356 | 1,891.968 | 1,885.084 | 1,882.476 | 842.997 | 853.004 | 773.878 | 801.124 | 801.815 | 754.845 | 744.347 | 704.236 | 704.613 | 739.206 | 903.939 | 867.605 | 967 | 1,009.521 | 834.868 | 891.903 | 2,084.581 | 2,083.511 | 2,058.723 | 1,999.586 | 1,967.975 | 1,969.888 | 1,953.781 | 738.662 | 736.497 | 524.582 | 480.753 | 488.387 | 427.167 | 486.859 | 474.401 | 482.162 | 533.015 |
Total Assets
| 11,848.22 | 11,469.209 | 10,847.405 | 11,105.047 | 10,685.954 | 10,860.916 | 9,691.573 | 9,844.791 | 9,357.194 | 8,574.913 | 7,821.998 | 7,403.422 | 6,849.237 | 6,477.818 | 6,776.014 | 6,425.883 | 6,564.171 | 6,762.841 | 6,870.509 | 6,888.956 | 7,112.837 | 6,896.687 | 6,605.693 | 6,459.801 | 6,177.244 | 6,346.951 | 6,250.965 | 6,235.277 | 4,190.643 | 4,109.057 | 4,069.129 | 4,059.504 | 4,086.874 | 4,110.369 | 4,165.081 | 4,099.06 | 4,122.578 | 4,296.128 | 4,337.447 | 4,234.703 | 4,231 | 4,382.305 | 4,421.816 | 4,464.598 | 5,076.062 | 4,751.855 | 4,493.783 | 4,578.3 | 4,265.966 | 4,272.942 | 4,063.934 | 3,882.131 | 3,623.314 | 3,887.894 | 3,529.394 | 3,240.593 | 2,730.779 | 2,475.775 | 2,207.16 | 2,003.152 | 2,288.408 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 363.478 | 476.101 | 217.208 | -1,080.277 | 1 | -1,035.588 | -1,061.952 | 1 | -973.169 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 0 | 0 | 0 | 1 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 503.018 | 174.028 | 186.417 | 205.727 | 189.972 | 207.722 | 171.833 | 250.33 | 221.406 | 171.508 | 247.253 | 258.204 | 204.125 | 0 | 287.275 | 262.793 | 270.709 | 961.711 | 276.633 | 276.579 | 268.563 | 232.607 | 250.092 | 273.368 | 224.004 | 222.978 | 220.056 | 218.646 | 219.871 | 203.849 | 183.684 | 196.568 | 173.067 | 175.01 |
Short Term Debt
| 1,398.278 | 559.422 | 747.949 | 609.21 | 802.199 | 394.683 | 457.475 | 175.676 | 475.699 | 171.537 | 471.999 | 172.375 | 471.081 | 172.268 | 621.134 | 175.135 | 470.907 | 170.981 | 437.1 | 137.1 | 474.92 | 154.92 | 437.1 | 137.1 | 437.1 | 137.1 | 437.1 | 1,284 | 300 | 0 | 300 | 0 | 300 | 0 | 300 | 0 | 386.998 | 86.998 | 180 | 0 | 180 | 0 | 300 | 0 | 300 | 0 | 300 | 0 | 300 | 0 | 270 | 0 | 270 | 0 | 150 | 0 | 140 | 0 | 90 | 0 | 137.5 |
Tax Payables
| 0 | 476.101 | 217.208 | 374.47 | 62.691 | 261.577 | 25.104 | 303.436 | 59.345 | 715.255 | 388.638 | 331.937 | 50.005 | 153.128 | 52.256 | 84.066 | 18.984 | 248.514 | 162.966 | 173.929 | 69.397 | 170.223 | 6.621 | 86.158 | 8.786 | 155.58 | 18.492 | 104.203 | 4.4 | 61.685 | 18.076 | 58.495 | 3.766 | 164.579 | 69.282 | 161.11 | 30.755 | 113.914 | 64.292 | 52.667 | 0 | 4.681 | 12.535 | 38.765 | 19.588 | 255.387 | 45.37 | 307.636 | 62.254 | 355.672 | 126.687 | 264.65 | 18.806 | 511.392 | 242.053 | 170.62 | 17.756 | 133.33 | 38.521 | 31.122 | 34.604 |
Deferred Revenue
| 1,094.18 | 964.939 | 992.665 | 1,080.277 | 1,071.499 | 1,035.588 | 1,061.952 | 1,049.899 | 973.169 | 810.181 | 827.759 | -1 | -1 | -1 | 0 | -1 | 0 | 0 | 0 | -1 | -1 | 0 | -1 | 0 | 0 | -1 | -1 | 1,748.303 | 1,172.048 | 0 | 1,106.753 | 0 | 1,069.806 | 0 | 1,068.576 | 0 | 1,170.309 | 1,414.495 | 1,211.885 | 0 | 0 | 0 | 1,135.484 | 0 | 1,214.013 | 0 | 1,102.132 | 0 | 1,121.909 | 0 | 1,180.617 | 0 | 1,008.678 | 0 | 1,250.563 | 0 | 829.38 | 0 | 802.145 | 0 | 970.302 |
Other Current Liabilities
| 1,315.026 | 1,637.994 | 1,241.31 | 2,942.178 | 1,614.985 | 2,958.227 | 2,356.938 | 1,673.463 | 2,484.298 | 2,372.216 | 1,579.478 | 2,502.136 | 1,971.948 | 2,188.957 | 2,227.81 | 2,098.921 | 1,932.95 | 2,353.348 | 2,244.18 | 2,541.366 | 2,386.811 | 2,509.792 | 2,013.865 | 2,287.904 | 2,102.951 | 2,485.043 | 2,251.789 | 156.555 | 157.994 | 1,435.319 | 115.3 | 1,435.209 | 136.413 | 1,458.156 | 142.391 | 1,486.707 | 145.687 | 251.084 | 227.024 | 1,533.899 | 1,575 | 1,481.188 | 100.499 | 1,583.643 | 168.33 | 1,504.215 | 84.773 | 1,605.629 | 126.113 | 1,621.213 | 87.787 | 1,458.177 | 147.456 | 1,759.582 | 105.57 | 1,290.169 | 101.512 | 1,007.275 | 146.233 | 965.475 | 103.441 |
Total Current Liabilities
| 4,170.962 | 3,638.456 | 3,199.132 | 3,551.388 | 3,489.683 | 3,352.91 | 2,814.413 | 2,900.038 | 2,959.997 | 3,354.934 | 2,880.236 | 2,674.511 | 2,443.029 | 2,361.225 | 2,848.944 | 2,274.056 | 2,403.857 | 2,524.329 | 2,681.28 | 2,678.466 | 2,861.731 | 2,664.712 | 2,450.965 | 2,425.004 | 2,540.051 | 2,622.143 | 2,688.889 | 3,691.876 | 1,804.07 | 1,621.736 | 1,727.78 | 1,625.181 | 1,713.941 | 1,629.989 | 1,761.297 | 1,708.113 | 1,874.502 | 1,999.83 | 1,877.113 | 1,738.024 | 1,755 | 1,768.463 | 1,798.776 | 1,854.352 | 2,644.054 | 1,780.848 | 1,763.484 | 1,874.192 | 1,780.629 | 1,871.305 | 1,811.772 | 1,682.181 | 1,649.112 | 1,979.638 | 1,724.779 | 1,510.04 | 1,274.741 | 1,190.959 | 1,234.946 | 1,138.542 | 1,386.253 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,255.75 | 1,645.525 | 1,722.8 | 1,845.753 | 1,761.015 | 1,985.906 | 1,956.13 | 2,164.827 | 1,905.279 | 894.717 | 937.646 | 980.478 | 1,014.467 | 857.014 | 899.725 | 1,104.423 | 1,175.078 | 1,217.819 | 1,202.585 | 1,236.86 | 1,372.446 | 1,411.176 | 1,439.8 | 1,474.075 | 1,165.35 | 1,199.625 | 1,233.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.498 | 135.498 | 185 | 185.808 | 240 | 240 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 26.931 | 15.982 | 18.12 | 379.762 | 366.724 | 366.649 | 357.134 | 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 |
Deferred Tax Liabilities Non-Current
| 8.957 | 23.207 | 4.083 | 0.112 | 7.42 | 25.358 | 19.142 | 23.328 | 27.899 | 0.619 | 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 |
Other Non-Current Liabilities
| 794.526 | 369.571 | 423.455 | 52.05 | 52.051 | 52.049 | 52.049 | 413.423 | 363.258 | 299.649 | 234.698 | 235.976 | 236.235 | 235.209 | 240.812 | 355.675 | 282.275 | 273.797 | 325.113 | 330.701 | 326.931 | 258.864 | 219.662 | 246.333 | 217.037 | 228.323 | 237.221 | 239.57 | 180.079 | 189.267 | 146.824 | 151.038 | 157.081 | 160.255 | 158.564 | 163.019 | 165.832 | 223.997 | 227.141 | 229.426 | 231 | 228.038 | 241.148 | 245.103 | 246.87 | 252.319 | 235.432 | 229.21 | 232.425 | 231.656 | 232.543 | 224.395 | 221.871 | 225.106 | 222.621 | 219.959 | 223.877 | 226.071 | 215.881 | 213.043 | 207.895 |
Total Non-Current Liabilities
| 2,086.164 | 2,054.285 | 2,168.458 | 2,277.677 | 2,187.21 | 2,429.962 | 2,384.455 | 2,601.578 | 2,296.436 | 1,194.985 | 1,172.344 | 1,216.454 | 1,250.702 | 1,092.223 | 1,140.537 | 1,460.098 | 1,457.353 | 1,491.616 | 1,527.698 | 1,567.561 | 1,699.377 | 1,670.04 | 1,659.462 | 1,720.408 | 1,382.387 | 1,427.948 | 1,471.121 | 239.57 | 180.079 | 189.267 | 146.824 | 151.038 | 157.081 | 160.255 | 158.564 | 163.019 | 165.832 | 223.997 | 362.639 | 364.924 | 416 | 413.846 | 481.148 | 485.103 | 246.87 | 252.319 | 235.432 | 229.21 | 232.425 | 231.656 | 232.543 | 224.395 | 221.871 | 225.106 | 222.621 | 219.959 | 223.877 | 226.071 | 215.881 | 213.043 | 207.895 |
Total Liabilities
| 6,257.126 | 5,692.741 | 5,367.59 | 5,829.065 | 5,676.893 | 5,782.872 | 5,198.868 | 5,501.616 | 5,256.433 | 4,549.919 | 4,052.58 | 3,890.965 | 3,693.731 | 3,453.448 | 3,989.481 | 3,734.154 | 3,861.21 | 4,015.945 | 4,208.978 | 4,246.027 | 4,561.108 | 4,334.752 | 4,110.427 | 4,145.412 | 3,922.438 | 4,050.091 | 4,160.01 | 3,931.446 | 1,984.149 | 1,811.003 | 1,874.604 | 1,776.219 | 1,871.022 | 1,790.244 | 1,919.861 | 1,871.132 | 2,040.334 | 2,223.827 | 2,239.752 | 2,102.948 | 2,171 | 2,182.309 | 2,279.924 | 2,339.455 | 2,890.924 | 2,033.167 | 1,998.916 | 2,103.402 | 2,013.054 | 2,102.961 | 2,044.315 | 1,906.576 | 1,870.983 | 2,204.744 | 1,947.4 | 1,729.999 | 1,498.618 | 1,417.03 | 1,450.827 | 1,351.585 | 1,594.148 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | 0 | 0.47 | 0.343 | 0.417 | 0.428 | 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
| 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992 | 992.784 | 992 | 992 | 992 | 992 | 992 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 992 | 992.784 | 992.784 | 992.784 | 992.784 | 992.784 | 991.983 | 987.978 | 987.978 | 984.54 | 982.412 | 982.085 | 981.921 | 979.246 | 966.48 | 966.48 | 966.48 | 966.48 | 966.48 | 966.48 | 966.48 |
Retained Earnings
| 4,644.079 | 4,822.813 | 4,528.354 | 4,327.082 | 4,061.98 | 4,129.521 | 3,546.555 | 3,398.654 | 3,029.404 | 2,948.718 | 2,694.193 | 2,439.722 | 2,085.705 | 1,954.162 | 1,717.996 | 1,654.947 | 1,695.963 | 1,783.39 | 1,736.323 | 1,768.325 | 1,706.487 | 1,760.133 | 1,719.347 | 1,586.734 | 1,427.191 | 1,469.004 | 1,264.989 | 1,277.368 | 1,183.165 | 1,274.049 | 1,170.541 | 1,259.595 | 1,192.293 | 1,296.225 | 1,221.643 | 1,205.346 | 1,073.483 | 1,101.184 | 1,150.85 | 1,222.915 | 1,175 | 1,349.091 | 1,312.538 | 1,329.348 | 1,159.925 | 1,687.962 | 1,477.451 | 1,465.443 | 1,243.457 | 1,135.091 | 987.715 | 943.852 | 720.501 | 655.854 | 572.431 | 501.031 | 222.598 | 48.638 | -255.845 | -360.663 | -1,017.701 |
Accumulated Other Comprehensive Income/Loss
| 3.678 | 6.046 | 4.283 | 3.201 | 2.673 | 1.487 | 0.059 | 0.038 | -0.017 | 1 | -0.47 | -0.343 | -0.417 | -0.428 | 1 | 1 | 1 | 1 | 1 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -86.803 | -86.801 | -86.801 | -86.803 | -86.803 | -86.674 | -86.674 | -86.674 | 42 | 41.109 | 41.639 | 41.766 | 41.747 | 41.736 | 40.662 | 9.723 | -19.076 | -71.266 | -107.032 | -153.341 | -178.75 | -223.959 | -246.552 | -292.694 | -193.457 | -193.444 | -194.296 | 25.234 | 25.234 | 25.235 | 25.235 | 25.235 | 25.234 | 25.234 | 25.235 | 25.235 | 10.805 | -26.675 | -51.335 | -89.815 | -111 | -146.925 | -168.116 | -201.65 | 26.234 | 26.235 | 25.433 | 21.477 | 21.477 | 50.35 | 49.492 | 49.618 | 49.909 | 48.05 | 43.083 | 43.083 | 43.083 | 43.627 | 44.08 | 44.262 | 744.374 |
Total Shareholders Equity
| 5,553.738 | 5,734.842 | 5,438.62 | 5,236.264 | 4,970.634 | 5,037.118 | 4,452.724 | 4,304.802 | 4,064.188 | 3,983.611 | 3,728.616 | 3,474.272 | 3,120.236 | 2,988.682 | 2,752.442 | 2,658.454 | 2,670.671 | 2,705.908 | 2,623.075 | 2,607.768 | 2,519.737 | 2,529.958 | 2,464.795 | 2,287.04 | 2,225.734 | 2,267.56 | 2,063.693 | 2,296.386 | 2,202.183 | 2,293.068 | 2,189.56 | 2,278.614 | 2,211.311 | 2,315.243 | 2,240.662 | 2,224.365 | 2,078.072 | 2,067.293 | 2,093.299 | 2,126.884 | 2,056 | 2,194.95 | 2,137.206 | 2,120.482 | 2,178.943 | 2,706.981 | 2,494.867 | 2,474.898 | 2,252.912 | 2,169.981 | 2,019.619 | 1,975.555 | 1,752.331 | 1,683.15 | 1,581.994 | 1,510.594 | 1,232.161 | 1,058.745 | 754.715 | 650.079 | 693.153 |
Total Equity
| 5,591.094 | 5,776.464 | 5,479.811 | 5,275.982 | 5,009.061 | 5,078.044 | 4,492.705 | 4,343.175 | 4,100.761 | 4,024.994 | 3,769.418 | 3,512.457 | 3,155.506 | 3,024.37 | 2,786.533 | 2,691.729 | 2,702.961 | 2,746.896 | 2,661.531 | 2,642.929 | 2,551.729 | 2,561.935 | 2,495.266 | 2,314.389 | 2,254.806 | 2,296.86 | 2,090.955 | 2,303.831 | 2,206.494 | 2,298.054 | 2,194.525 | 2,283.285 | 2,215.852 | 2,320.125 | 2,245.22 | 2,227.928 | 2,082.244 | 2,072.301 | 2,097.695 | 2,131.755 | 2,060 | 2,199.996 | 2,141.892 | 2,125.143 | 2,185.138 | 2,718.688 | 2,494.867 | 2,474.898 | 2,252.912 | 2,169.981 | 2,019.619 | 1,975.555 | 1,752.331 | 1,683.15 | 1,581.994 | 1,510.594 | 1,232.161 | 1,058.745 | 756.333 | 651.567 | 694.26 |
Total Liabilities & Shareholders Equity
| 11,848.22 | 11,469.209 | 10,847.401 | 11,105.047 | 10,685.954 | 10,860.916 | 9,691.573 | 9,844.791 | 9,357.194 | 8,574.913 | 7,821.998 | 7,403.422 | 6,849.237 | 6,477.818 | 6,776.014 | 6,425.883 | 6,564.171 | 6,762.841 | 6,870.509 | 6,888.956 | 7,112.837 | 6,896.687 | 6,605.693 | 6,459.801 | 6,177.244 | 6,346.951 | 6,250.965 | 6,235.277 | 4,190.643 | 4,109.057 | 4,069.129 | 4,059.504 | 4,086.874 | 4,110.369 | 4,165.081 | 4,099.06 | 4,122.578 | 4,296.128 | 4,337.447 | 4,234.703 | 4,231 | 4,382.305 | 4,421.816 | 4,464.598 | 5,076.062 | 4,751.855 | 4,493.783 | 4,578.3 | 4,265.966 | 4,272.942 | 4,063.934 | 3,882.131 | 3,623.314 | 3,887.894 | 3,529.394 | 3,240.593 | 2,730.779 | 2,475.775 | 2,207.16 | 2,003.152 | 2,288.408 |