Renesas Electronics Corporation
TSE:6723.T
1988.5 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q3 | 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,391,000 | 288,358 | 231,840 | 434,681 | 392,506 | 458,083 | 361,432 | 336,068 | 310,116 | 247,854 | 267,207 | 221,924 | 222,989 | 504,771 | 243,627 | 219,786 | 175,886 | 148,505 | 136,936 | 146,468 | 124,330 | 116,469 | 196,745 | 188,820 | 157,789 | 132,126 | 97,280 | 123,320 | 112,894 | 121,358 | 97,796 | 354,569 | 326,447 | 397,524 | 398,673 | 405,356 | 388,694 | 369,018 | 344,000 | 336,471 | 288,682 | 252,253 | 267,302 | 267,453 | 239,620 | 96,197 | 78,072 | 95,416 | 67,855 | 81,034 | 111,981 | 116,482 | 117,159 | 106,337 | 170,691 | 124,404 | 119,705 | 65,550 | 24,685 | 34,190 | 101,279 |
Short Term Investments
| 0 | 33,772 | 2,261 | 4,660 | 4,011 | 5,711 | 11,566 | 6,688 | 2,669 | 5,322 | 552 | 737 | 541 | 5,731 | 1,372 | 605 | 433 | 437 | 460 | 468 | 431 | 488 | 492 | 494 | 27,251 | 28,722 | 27,510 | 16,756 | 11,977 | 5,724 | 3,633 | -24,084 | 0 | 0 | -28,783 | -35,545 | -37,272 | -41,855 | -35,970 | -54,034 | -51,126 | -53,680 | -22,125 | -46,170 | -49,021 | -51,365 | -29,333 | -50,966 | 2,000 | 6,250 | 20,250 | 41,550 | 41,468 | 71,041 | 166,998 | 211,044 | 213,000 | 254,112 | 66,549 | 61,376 | -1,330 |
Cash and Short Term Investments
| 2,391,000 | 288,358 | 231,840 | 434,681 | 396,517 | 463,794 | 372,998 | 342,756 | 312,785 | 253,176 | 267,759 | 222,661 | 223,530 | 510,502 | 244,999 | 220,391 | 176,319 | 148,942 | 137,396 | 146,936 | 124,761 | 116,957 | 197,237 | 189,314 | 185,040 | 160,848 | 124,790 | 140,076 | 124,871 | 127,082 | 101,429 | 354,569 | 326,447 | 397,524 | 398,673 | 405,356 | 388,694 | 369,018 | 344,000 | 336,471 | 288,682 | 252,253 | 267,302 | 267,453 | 239,620 | 96,197 | 78,072 | 95,416 | 69,855 | 87,284 | 132,231 | 158,032 | 158,627 | 177,378 | 337,689 | 335,448 | 332,705 | 319,662 | 91,234 | 95,566 | 101,279 |
Net Receivables
| 200,775 | 219,170 | 200,304 | 176,486 | 205,436 | 179,763 | 156,920 | 167,085 | 185,266 | 194,977 | 166,333 | 144,873 | 140,249 | 95,353 | 97,226 | 84,508 | 81,817 | 79,370 | 84,045 | 88,897 | 83,967 | 88,441 | 87,854 | 81,801 | 94,978 | 109,347 | 105,061 | 129,157 | 104,587 | 109,899 | 105,195 | 96,780 | 83,063 | 83,286 | 99,759 | 90,066 | 101,691 | 104,690 | 107,174 | 107,259 | 119,200 | 118,935 | 105,089 | 96,084 | 99,828 | 94,091 | 93,174 | 104,860 | 115,974 | 98,298 | 122,134 | 120,651 | 139,133 | 129,650 | 176,601 | 158,034 | 204,858 | 202,695 | 72,936 | 67,367 | 0 |
Inventory
| 1,731,000 | 178,060 | 171,370 | 163,054 | 177,847 | 177,938 | 188,239 | 187,958 | 190,657 | 173,318 | 154,766 | 137,925 | 135,185 | 94,392 | 86,556 | 89,761 | 96,877 | 101,789 | 95,720 | 89,642 | 94,227 | 99,447 | 129,776 | 115,440 | 141,545 | 138,482 | 138,775 | 126,581 | 120,583 | 108,958 | 106,385 | 97,296 | 92,070 | 96,972 | 108,354 | 114,863 | 116,561 | 113,142 | 111,421 | 109,542 | 119,627 | 118,108 | 126,055 | 128,470 | 136,734 | 143,659 | 151,349 | 149,314 | 147,888 | 163,755 | 151,798 | 157,722 | 138,593 | 134,513 | 123,371 | 143,973 | 135,861 | 130,679 | 57,049 | 57,108 | 63,220 |
Other Current Assets
| -200,775 | 56,808 | 19,956 | 26,452 | 26,563 | 16,354 | 17,227 | 17,320 | 20,568 | 14,908 | 13,253 | 12,352 | 13,333 | 6,788 | 5,500 | 8,162 | 6,864 | 8,036 | 4,946 | 7,344 | 9,049 | 5,210 | 8,676 | 7,069 | 22,578 | 19,615 | 21,994 | 7,518 | 17,176 | 18,021 | 15,224 | 9,854 | 10,043 | 9,548 | 5,057 | 8,438 | 8,692 | 8,212 | 8,468 | 12,880 | 14,813 | 13,782 | 5,461 | 6,814 | 8,344 | 7,815 | 3,780 | 6,505 | 7,452 | 6,596 | 3,527 | 7,910 | 11,632 | 12,582 | 4,002 | 9,148 | 6,947 | 12,164 | 3,320 | 5,967 | 57,678 |
Total Current Assets
| 4,122,000 | 742,396 | 623,470 | 800,673 | 806,363 | 837,849 | 735,384 | 715,119 | 709,276 | 636,379 | 602,111 | 517,811 | 512,297 | 707,035 | 434,281 | 402,822 | 361,877 | 338,137 | 322,107 | 332,819 | 312,004 | 310,055 | 423,543 | 393,624 | 444,141 | 428,292 | 390,620 | 403,332 | 367,217 | 363,960 | 328,233 | 558,499 | 511,623 | 587,330 | 611,843 | 618,723 | 615,638 | 595,062 | 571,063 | 566,152 | 542,322 | 503,078 | 503,907 | 498,821 | 484,526 | 341,762 | 326,375 | 356,095 | 341,169 | 355,933 | 409,690 | 444,315 | 447,985 | 454,123 | 641,663 | 646,603 | 680,371 | 665,200 | 224,539 | 226,008 | 222,177 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 342,048 | 337,498 | 307,166 | 266,139 | 248,403 | 236,507 | 226,119 | 208,042 | 209,056 | 205,895 | 200,778 | 195,729 | 193,576 | 182,483 | 182,439 | 187,354 | 198,852 | 208,237 | 220,349 | 232,579 | 242,204 | 249,719 | 266,207 | 252,503 | 251,154 | 259,267 | 266,119 | 267,341 | 247,640 | 231,997 | 225,826 | 201,505 | 183,513 | 174,046 | 173,046 | 176,323 | 179,704 | 179,681 | 181,815 | 194,902 | 197,267 | 198,357 | 204,254 | 205,130 | 214,645 | 225,224 | 242,612 | 254,892 | 278,344 | 294,863 | 307,199 | 314,299 | 320,735 | 329,007 | 346,300 | 358,960 | 363,232 | 366,302 | 197,977 | 205,002 | 242,079 |
Goodwill
| 2,272,413 | 1,602,820 | 1,453,812 | 1,362,131 | 1,441,130 | 1,397,446 | 1,272,332 | 1,265,457 | 1,373,889 | 1,294,611 | 1,178,804 | 1,234,600 | 1,167,663 | 630,850 | 631,591 | 590,459 | 603,581 | 614,648 | 620,866 | 625,030 | 616,801 | 885,203 | 910,832 | 187,230 | 157,676 | 158,643 | 157,443 | 172,750 | 178,868 | 303,075 | 312,346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,099 | 2,164 | 2,228 | 2,293 | 2,357 | 2,421 | 2,485 | 2,518 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 386,308 | 456,226 | 417,905 | 421,847 | 462,612 | 477,905 | 466,899 | 487,438 | 557,195 | 559,699 | 512,889 | 371,969 | 378,988 | 351,850 | 369,694 | 364,764 | 386,670 | 409,825 | 430,340 | 414,582 | 427,741 | 160,478 | 175,053 | 166,524 | 147,139 | 149,152 | 148,622 | 161,894 | 166,096 | 31,510 | 30,674 | 28,553 | 27,613 | 25,103 | 25,098 | 25,128 | 25,898 | 27,032 | 28,252 | 30,077 | 37,079 | 32,971 | 34,877 | 37,155 | 39,702 | 41,772 | 43,904 | 46,983 | 66,580 | 69,094 | 73,653 | 75,981 | 78,265 | 79,855 | 80,745 | 81,524 | 69,112 | 73,143 | 13,919 | 15,148 | 10,833 |
Goodwill and Intangible Assets
| 26,587,000 | 2,059,046 | 1,871,717 | 1,783,978 | 1,903,742 | 1,875,351 | 1,739,231 | 1,752,895 | 1,931,084 | 1,854,310 | 1,691,693 | 1,606,569 | 1,546,651 | 982,700 | 1,001,285 | 955,223 | 990,251 | 1,024,473 | 1,051,206 | 1,039,612 | 1,044,542 | 1,045,681 | 1,085,885 | 353,754 | 304,815 | 307,795 | 306,065 | 334,644 | 344,964 | 334,585 | 343,020 | 28,553 | 27,613 | 25,103 | 25,098 | 25,128 | 25,898 | 27,032 | 28,252 | 30,077 | 37,079 | 32,971 | 34,877 | 37,155 | 39,702 | 41,772 | 43,904 | 46,983 | 68,679 | 71,258 | 75,881 | 78,274 | 80,622 | 82,276 | 83,230 | 84,042 | 69,112 | 73,143 | 13,919 | 15,148 | 10,833 |
Long Term Investments
| 411,964 | 468,176 | 364,055 | 255,230 | 259,376 | 101,831 | 73,716 | 77,461 | 87,790 | 71,626 | 45,469 | 33,896 | 25,857 | 18,980 | 21,991 | 17,496 | 12,879 | 8,068 | 8,896 | 9,527 | 9,253 | 9,749 | 10,492 | 5,479 | -23,819 | -22,634 | -20,886 | -8,623 | -3,675 | 1,837 | 2,771 | 30,182 | 0 | 0 | 34,979 | 42,583 | 45,124 | 49,975 | 44,078 | 63,465 | 60,084 | 62,490 | 30,712 | 54,696 | 57,348 | 59,617 | 37,396 | 58,711 | 5,482 | 1,432 | -12,449 | -33,811 | -32,830 | -61,213 | -156,363 | -200,666 | -202,674 | -243,839 | -66,355 | -61,020 | 4,804 |
Tax Assets
| 46,467 | 39,986 | 49,896 | 43,385 | 52,916 | 50,534 | 40,749 | 37,876 | 59,530 | 52,757 | 47,922 | 42,414 | 44,712 | 41,237 | 42,225 | 40,600 | 50,462 | 49,611 | 49,808 | 46,404 | 52,218 | 52,337 | 51,233 | 44,149 | 59,270 | 64,471 | 66,967 | 1,177 | 56,772 | 49,835 | 50,294 | 2,263 | 0 | 0 | 1,796 | -42,583 | -45,124 | -49,975 | 2,106 | -63,465 | -60,084 | -62,490 | 2,300 | -54,696 | -57,348 | -59,617 | 2,450 | -58,711 | 36,960 | 42,590 | 2,373 | 80,111 | 82,445 | 113,355 | 2,100 | 242,578 | 233,001 | 270,019 | 1,077 | 81,822 | 2,120 |
Other Non-Current Assets
| 9,879,521 | 14,532 | 17,443 | 17,598 | 20,358 | 20,294 | 25,636 | 20,879 | 16,581 | 19,326 | 10,444 | 9,828 | 4,881 | 10,243 | 5,861 | 5,490 | 6,105 | 5,978 | 5,419 | 6,418 | 5,779 | 6,202 | 5,869 | 5,726 | 7,376 | 7,145 | 7,282 | 64,801 | 7,730 | 12,016 | 16,678 | 2,052 | 35,432 | 36,698 | 2,614 | 42,583 | 45,124 | 49,975 | 12,773 | 63,465 | 60,084 | 62,490 | 9,952 | 54,696 | 57,348 | 59,617 | 16,367 | 58,711 | 17,617 | 19,613 | 75,510 | 18,494 | 18,766 | 19,894 | 228,118 | 19,768 | 19,671 | 20,142 | 88,771 | 2,894 | 532 |
Total Non-Current Assets
| 37,267,000 | 2,919,238 | 2,610,277 | 2,366,330 | 2,484,795 | 2,284,517 | 2,105,451 | 2,097,153 | 2,304,041 | 2,203,914 | 1,996,306 | 1,888,436 | 1,815,677 | 1,235,643 | 1,253,801 | 1,206,163 | 1,258,549 | 1,296,367 | 1,335,678 | 1,334,540 | 1,353,996 | 1,363,688 | 1,419,686 | 661,611 | 598,796 | 616,044 | 625,547 | 659,340 | 653,431 | 630,270 | 638,589 | 264,555 | 246,558 | 235,847 | 237,533 | 244,034 | 250,726 | 256,688 | 269,024 | 288,444 | 294,430 | 293,818 | 282,095 | 296,981 | 311,695 | 326,613 | 342,729 | 360,586 | 407,082 | 429,756 | 448,514 | 457,367 | 469,738 | 483,319 | 503,385 | 504,682 | 482,342 | 485,767 | 235,389 | 243,846 | 260,368 |
Total Assets
| 41,389,000 | 3,661,634 | 3,233,747 | 3,167,003 | 3,291,158 | 3,122,366 | 2,840,835 | 2,812,272 | 3,013,317 | 2,840,293 | 2,598,417 | 2,406,247 | 2,327,974 | 1,942,678 | 1,688,082 | 1,608,985 | 1,620,426 | 1,634,504 | 1,657,785 | 1,667,359 | 1,666,000 | 1,673,743 | 1,843,229 | 1,055,235 | 1,042,937 | 1,044,336 | 1,016,167 | 1,062,672 | 1,020,648 | 994,230 | 966,822 | 823,054 | 758,181 | 823,177 | 849,376 | 862,757 | 866,364 | 851,750 | 840,087 | 854,596 | 836,752 | 796,896 | 786,002 | 795,802 | 796,221 | 668,375 | 669,104 | 716,681 | 748,251 | 785,689 | 858,204 | 901,682 | 917,723 | 937,442 | 1,145,048 | 1,151,285 | 1,162,713 | 1,150,967 | 459,928 | 469,854 | 482,545 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 248,162 | 285,665 | 264,013 | 243,192 | 259,418 | 227,110 | 230,899 | 222,941 | 245,061 | 237,209 | 217,802 | 204,330 | 182,759 | 145,685 | 125,254 | 114,235 | 95,259 | 93,948 | 95,500 | 100,187 | 92,185 | 106,130 | 110,268 | 116,233 | 65,806 | 73,886 | 76,509 | 78,496 | 78,050 | 81,978 | 76,258 | 74,750 | 69,725 | 66,678 | 76,882 | 68,498 | 74,838 | 70,513 | 76,364 | 86,910 | 91,660 | 88,200 | 91,374 | 94,715 | 95,394 | 95,980 | 99,153 | 108,181 | 162,117 | 174,827 | 191,783 | 214,110 | 214,960 | 187,850 | 223,194 | 224,194 | 226,823 | 215,645 | 96,120 | 97,395 | 103,715 |
Short Term Debt
| 214,850 | 131,488 | 291,040 | 430,989 | 372,278 | 389,733 | 271,792 | 120,005 | 120,026 | 160,034 | 121,158 | 121,105 | 362,464 | 93,182 | 93,182 | 93,181 | 93,182 | 93,182 | 93,182 | 93,182 | 113,182 | 113,182 | 203,209 | 45,000 | 55,082 | 55,091 | 47,979 | 47,989 | 47,988 | 62,992 | 60,132 | 4,481 | 4,734 | 29,987 | 30,229 | 20,205 | 15,957 | 14,070 | 7,835 | 8,334 | 7,680 | 4,306 | 7,824 | 16,250 | 21,081 | 38,914 | 32,930 | 30,766 | 88,519 | 203,522 | 210,768 | 216,181 | 204,484 | 196,337 | 305,964 | 294,454 | 292,020 | 294,046 | 8,777 | 8,222 | 1,905 |
Tax Payables
| 0 | 39,225 | 23,274 | 41,414 | 31,710 | 47,878 | 27,235 | 79,025 | 54,379 | 43,069 | 24,958 | 22,050 | 23,800 | 16,066 | 7,238 | 10,337 | 10,466 | 10,531 | 8,329 | 7,861 | 4,118 | 3,483 | 5,166 | 2,983 | 2,618 | 6,430 | 6,962 | 15,920 | 5,026 | 4,318 | 2,801 | 2,309 | 3,610 | 2,185 | 5,041 | 4,857 | 5,923 | 2,984 | 5,785 | 6,237 | 5,991 | 4,098 | 8,631 | 7,363 | 8,161 | 5,082 | 6,443 | 4,207 | 4,145 | 3,629 | 5,322 | 4,685 | 4,840 | 3,350 | 3,962 | 3,991 | 3,334 | 3,130 | 2,812 | 2,655 | 1,462 |
Deferred Revenue
| 12,981 | 39,225 | 23,274 | 41,414 | 78,752 | 87,466 | 0 | 0 | 0 | 0 | 0 | 44,740 | 38,970 | 29,537 | 21,197 | 20,756 | 18,836 | 18,806 | 17,641 | 19,744 | 16,088 | 18,584 | 18,052 | 25,152 | 85,485 | 91,546 | 93,080 | 119,608 | 93,315 | 98,432 | 93,025 | 82,673 | 76,257 | 65,214 | 74,484 | 67,376 | 80,494 | 69,822 | 86,575 | 88,819 | 97,930 | 77,622 | 98,294 | 76,879 | 107,434 | 99,044 | 92,893 | 123,789 | 121,104 | 37,809 | 54,074 | 54,505 | 66,364 | 83,378 | 109,630 | 68,028 | 63,000 | 48,867 | 27,319 | 23,759 | 27,951 |
Other Current Liabilities
| 115,994 | 130,573 | 119,656 | 113,130 | 82,799 | 74,384 | 110,741 | 182,527 | 176,268 | 145,225 | 110,288 | 77,235 | 65,162 | 47,334 | 47,245 | 58,873 | 51,173 | 43,250 | 43,172 | 55,528 | 47,436 | 41,644 | 51,353 | 55,384 | 31,685 | 29,302 | 37,310 | 35,895 | 34,802 | 26,583 | 31,772 | 23,684 | 19,272 | 22,536 | 16,936 | 21,913 | 15,933 | 19,811 | 15,284 | 10,792 | 5,108 | 8,126 | 3,524 | 7,833 | 3,347 | 3,643 | 3,618 | 6,386 | 3,298 | 9,008 | 5,429 | 8,332 | 4,712 | 11,253 | 6,474 | 11,667 | 7,064 | 12,539 | 7,642 | 7,396 | 8,336 |
Total Current Liabilities
| 591,987 | 586,951 | 697,983 | 828,725 | 793,247 | 778,693 | 613,432 | 525,473 | 541,355 | 542,468 | 449,248 | 447,410 | 649,355 | 315,738 | 286,878 | 287,045 | 258,450 | 249,186 | 249,495 | 268,641 | 268,891 | 279,540 | 382,882 | 241,769 | 238,058 | 249,825 | 254,878 | 281,988 | 254,155 | 269,985 | 261,187 | 185,588 | 169,988 | 184,415 | 198,531 | 177,992 | 187,222 | 174,216 | 186,058 | 194,855 | 202,378 | 178,254 | 201,016 | 195,677 | 227,256 | 237,581 | 228,594 | 269,122 | 375,038 | 425,166 | 462,054 | 493,128 | 490,520 | 478,818 | 645,262 | 598,343 | 588,907 | 571,097 | 139,858 | 136,772 | 141,907 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,277,375 | 468,657 | 222,960 | 225,636 | 320,414 | 325,580 | 455,504 | 635,738 | 684,243 | 709,690 | 673,198 | 692,983 | 517,545 | 540,509 | 563,591 | 586,563 | 609,535 | 632,507 | 655,479 | 678,577 | 701,549 | 724,547 | 745,410 | 147,248 | 173,902 | 176,494 | 179,014 | 181,542 | 184,070 | 186,817 | 192,566 | 152,837 | 153,198 | 207,869 | 214,113 | 231,868 | 238,850 | 245,375 | 251,890 | 253,746 | 261,180 | 265,814 | 263,078 | 264,676 | 266,280 | 260,472 | 273,451 | 285,479 | 150,796 | 42,932 | 47,568 | 47,144 | 61,152 | 70,162 | 72,265 | 72,278 | 82,408 | 81,310 | 132,116 | 133,608 | 114,966 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 11,035 | 50,719 | 52,185 | 0 | 0 | 0 | 0 | 0 | 62,149 | 66,374 | 67,242 | 71,537 | 72,547 | 74,779 | 76,256 | 77,612 | 48,869 | 46,386 | 48,602 | 52,860 | 44,328 | 0 | 0 | 0 | 27,918 | 0 | 0 | 0 | 42,305 | 0 | 0 | 34,704 | 0 | 0 | 0 | 56,331 | 0 | 0 | 0 | 66,932 | 0 | 0 | 0 | 63,301 | 0 | 0 | 0 | 87,920 | 0 | 0 | 0 | 91,420 | 0 | 0 | 0 | 41,326 | 0 | 81,167 |
Deferred Tax Liabilities Non-Current
| 42,153 | 51,717 | 52,569 | 53,528 | 63,222 | 63,342 | 60,971 | 63,523 | 69,924 | 70,521 | 61,060 | 36,229 | 40,497 | 38,099 | 39,913 | 38,680 | 41,045 | 42,852 | 44,288 | 43,257 | 48,491 | 17,597 | 19,717 | 18,754 | 0 | 0 | 0 | 33,419 | 0 | 0 | 0 | 9,198 | 0 | 0 | 9,934 | 0 | 0 | 0 | 11,641 | 0 | 0 | 0 | 11,040 | 0 | 0 | 0 | 11,476 | 0 | 0 | 0 | 11,492 | 0 | 0 | 0 | 14,063 | 0 | 0 | 0 | 7,097 | 0 | 3,915 |
Other Non-Current Liabilities
| 80,248 | 86,547 | 57,892 | 42,491 | 7,125 | 7,005 | 49,792 | 50,060 | 63,589 | 68,435 | 65,664 | 6,016 | 7,059 | 5,286 | 5,029 | 4,489 | 4,446 | 4,329 | 3,584 | 4,400 | 4,118 | 4,444 | 4,341 | 2,168 | 64,152 | 67,412 | 71,090 | 25,907 | 103,061 | 74,894 | 80,284 | 10,733 | 53,022 | 55,398 | 10,355 | 73,580 | 79,878 | 87,415 | 22,258 | 120,058 | 124,603 | 129,296 | 16,622 | 83,204 | 80,907 | 90,067 | 14,358 | 88,696 | 115,597 | 117,330 | 22,670 | 125,129 | 128,183 | 132,664 | 30,980 | 137,792 | 127,862 | 125,100 | 3,193 | 61,507 | 8,339 |
Total Non-Current Liabilities
| 1,399,776 | 606,921 | 333,421 | 332,690 | 441,480 | 448,112 | 566,267 | 749,321 | 817,756 | 848,646 | 799,922 | 797,377 | 631,475 | 651,136 | 680,070 | 702,279 | 729,805 | 755,944 | 780,963 | 775,103 | 800,544 | 795,190 | 822,328 | 212,498 | 238,054 | 243,906 | 250,104 | 268,786 | 287,131 | 261,711 | 272,850 | 215,073 | 206,220 | 263,267 | 269,106 | 305,448 | 318,728 | 332,790 | 342,120 | 373,804 | 385,783 | 395,110 | 357,672 | 347,880 | 347,187 | 350,539 | 362,586 | 374,175 | 266,393 | 160,262 | 169,650 | 172,273 | 189,335 | 202,826 | 208,728 | 210,070 | 210,270 | 206,410 | 183,732 | 195,115 | 208,387 |
Total Liabilities
| 1,991,763 | 1,193,872 | 1,031,404 | 1,161,415 | 1,234,727 | 1,226,805 | 1,179,699 | 1,274,794 | 1,359,111 | 1,391,114 | 1,249,170 | 1,244,787 | 1,280,830 | 966,874 | 966,948 | 989,324 | 988,255 | 1,005,130 | 1,030,458 | 1,043,744 | 1,069,435 | 1,074,730 | 1,205,210 | 454,267 | 476,112 | 493,731 | 504,982 | 550,774 | 541,286 | 531,696 | 534,037 | 400,661 | 376,208 | 447,682 | 467,637 | 483,440 | 505,950 | 507,006 | 528,178 | 568,659 | 588,161 | 573,364 | 558,688 | 543,557 | 574,443 | 588,120 | 591,180 | 643,297 | 641,431 | 585,428 | 631,704 | 665,401 | 679,855 | 681,644 | 853,990 | 808,413 | 799,177 | 777,507 | 323,590 | 331,887 | 350,294 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 184,366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70,487 | 45,666 | 30,826 | 15,588 | 6,192 | 30,116 | 28,459 | 0 | 13,314 | 0 | 0 | 1,319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,073 | 5,950 | 0 | 4,366 | 3,969 | 9,098 | 18,425 | 31,042 | 31,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 153,209 | 153,209 | 153,209 | 153,209 | 153,209 | 153,209 | 153,209 | 153,209 | 152,967 | 151,341 | 148,095 | 147,133 | 144,369 | 142,833 | 29,321 | 28,971 | 26,219 | 25,055 | 22,512 | 22,213 | 21,019 | 19,358 | 10,724 | 10,699 | 10,489 | 10,323 | 10,022 | 10,022 | 10,018 | 10,018 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 228,255 | 228,255 | 228,255 | 228,255 | 228,255 | 228,255 | 228,255 | 228,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 153,255 | 85,955 | 85,955 | 85,955 |
Retained Earnings
| 1,291,252 | 1,232,734 | 1,185,254 | 1,157,236 | 1,095,463 | 1,020,966 | 933,577 | 828,599 | 755,072 | 680,421 | 630,238 | 578,017 | 525,519 | 487,809 | 463,597 | 449,975 | 443,175 | 427,863 | 415,643 | 403,068 | 402,493 | 406,603 | 407,653 | 410,652 | 341,075 | 334,271 | 308,182 | 283,541 | 264,612 | 253,394 | 226,320 | 206,345 | 181,620 | 172,204 | 162,226 | 151,934 | 133,343 | -445,943 | -475,815 | -484,860 | -523,062 | -536,981 | -533,106 | -517,644 | -540,625 | -531,805 | -527,815 | -521,956 | -475,315 | -380,991 | -360,234 | -342,054 | -339,645 | -330,852 | -297,634 | -241,430 | -223,852 | -215,677 | -182,611 | -180,252 | -197,521 |
Accumulated Other Comprehensive Income/Loss
| 513,843 | 905,420 | 710,072 | 549,401 | 672,514 | 596,552 | 409,436 | 395,667 | 592,294 | 468,758 | 226,828 | 95,015 | 40,119 | 19,083 | 237,910 | -70,487 | -45,666 | -30,826 | -15,588 | -6,192 | -30,116 | -28,459 | 26,648 | -13,314 | 20,461 | 11,414 | -1,319 | 23,970 | 10,518 | 4,969 | 2,377 | 0 | 0 | 0 | 15,345 | 23,199 | 22,985 | 34,640 | 31,687 | 14,678 | 2,997 | -7,073 | -5,950 | 4,352 | -4,366 | -3,969 | -9,098 | -18,425 | -31,042 | -31,302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 19,328,330 | 171,821 | 149,470 | 141,707 | 130,929 | 120,764 | 161,110 | 156,275 | 149,868 | 144,829 | 340,549 | 337,978 | 333,831 | 322,838 | -12,854 | 137,755 | 159,917 | 173,593 | 186,288 | 195,385 | 170,267 | 170,263 | 190,088 | 176,749 | 192,397 | 192,231 | 190,612 | 191,930 | 191,926 | 191,926 | 191,908 | 203,840 | 188,370 | 191,265 | 191,908 | 191,908 | 191,908 | 525,402 | 525,402 | 525,402 | 525,402 | 518,329 | 519,452 | 525,402 | 521,036 | 446,433 | 441,304 | 431,977 | 419,360 | 419,100 | 424,963 | 417,190 | 416,619 | 425,755 | 428,184 | 424,229 | 427,106 | 429,207 | 228,962 | 228,393 | 239,696 |
Total Shareholders Equity
| 21,471,000 | 2,463,184 | 2,198,005 | 2,001,553 | 2,052,115 | 1,891,491 | 1,657,332 | 1,533,750 | 1,650,201 | 1,445,349 | 1,345,710 | 1,158,143 | 1,043,838 | 972,563 | 717,974 | 616,701 | 629,311 | 626,511 | 624,443 | 620,666 | 593,779 | 596,224 | 635,113 | 598,100 | 564,422 | 548,239 | 508,816 | 509,463 | 477,074 | 460,307 | 430,605 | 420,185 | 379,990 | 373,469 | 379,479 | 377,041 | 358,236 | 342,354 | 309,529 | 283,475 | 233,592 | 209,603 | 214,601 | 240,365 | 208,666 | 67,883 | 66,744 | 63,276 | 97,300 | 191,364 | 217,984 | 228,391 | 230,229 | 248,158 | 283,805 | 336,054 | 356,509 | 366,785 | 132,306 | 134,096 | 128,130 |
Total Equity
| 21,475,461 | 2,467,762 | 2,202,343 | 2,005,588 | 2,056,431 | 1,895,561 | 1,661,136 | 1,537,478 | 1,654,206 | 1,449,179 | 1,349,247 | 1,161,460 | 1,047,144 | 975,804 | 721,134 | 619,661 | 632,171 | 629,374 | 627,327 | 623,615 | 596,565 | 599,013 | 638,019 | 600,968 | 566,825 | 550,605 | 511,185 | 511,898 | 479,362 | 462,534 | 432,785 | 422,393 | 381,973 | 375,495 | 381,739 | 379,317 | 360,414 | 344,744 | 311,909 | 285,937 | 248,591 | 223,532 | 227,314 | 252,245 | 221,778 | 80,255 | 77,924 | 73,384 | 106,820 | 200,261 | 226,500 | 236,281 | 237,868 | 255,798 | 291,058 | 342,872 | 363,536 | 373,460 | 136,338 | 137,967 | 132,251 |
Total Liabilities & Shareholders Equity
| 41,389,000 | 3,661,634 | 3,233,747 | 3,167,003 | 3,291,158 | 3,122,366 | 2,840,835 | 2,812,272 | 3,013,317 | 2,840,293 | 2,598,417 | 2,406,247 | 2,327,974 | 1,942,678 | 1,688,082 | 1,608,985 | 1,620,426 | 1,634,504 | 1,657,785 | 1,667,359 | 1,666,000 | 1,673,743 | 1,843,229 | 1,055,235 | 1,042,937 | 1,044,336 | 1,016,167 | 1,062,672 | 1,020,648 | 994,230 | 966,822 | 823,054 | 758,181 | 823,177 | 849,376 | 862,757 | 866,364 | 851,750 | 840,087 | 854,596 | 836,752 | 796,896 | 786,002 | 795,802 | 796,221 | 668,375 | 669,104 | 716,681 | 748,251 | 785,689 | 858,204 | 901,682 | 917,723 | 937,442 | 1,145,048 | 1,151,285 | 1,162,713 | 1,150,967 | 459,928 | 469,854 | 482,545 |