Elecom Co., Ltd.
TSE:6750.T
1458 (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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 35,131 | 33,714 | 41,484 | 35,200 | 31,461 | 38,698 | 41,253 | 34,762 | 38,329 | 40,191 | 42,082 | 41,207 | 46,244 | 50,989 | 51,873 | 43,081 | 44,531 | 41,945 | 37,365 | 29,283 | 28,040 | 25,198 | 26,356.343 | 23,623.356 | 24,770.784 | 23,747.398 | 24,432.474 | 20,547.495 | 22,359.672 | 19,872.42 | 21,819.012 | 13,851.155 | 13,319.444 | 10,173.366 | 10,428.212 | 8,129.907 | 9,161.789 | 16,220.595 | 21,639.449 | 16,620.761 | 17,002.405 | 15,727.226 | 15,565.826 | 13,880.221 | 13,799.083 | 13,324.599 | 15,387.998 | 9,991.58 | 8,598.334 | 7,651.908 | 8,889.292 | 4,791.56 | 5,926.674 | 8,039.809 | 16,206.217 | 4,943.535 | 4,301.722 | 3,950.107 | 6,086.793 | 5,926.843 | 5,304.674 | 5,229.742 | 5,475.81 | 4,491.096 |
Short Term Investments
| 10,483 | 11,705 | 10,871 | 10,058 | 16,675 | 15,964 | 13,860 | 13,629 | 14,755 | 13,852 | 12,380 | 11,630 | 10,202 | 10,076 | 9,530 | 8,901 | 9,097 | 7,126 | 7,186 | 7,210 | 6,531 | 6,484 | 5,869.307 | 4,854.958 | 4,427.941 | 4,284.607 | 4,094.926 | 4,341.475 | 2,257.345 | 3,180.666 | 3,182.261 | 3,300.175 | 2,857.994 | 2,760.773 | 3,026.251 | 2,874.56 | 2,379.2 | 2,429 | 0 | 0.134 | 0.583 | 0.283 | 0 | 0.173 | 0.001 | 0.815 | 0 | 0.829 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 45,614 | 45,419 | 52,355 | 45,258 | 48,136 | 54,662 | 55,113 | 48,391 | 53,084 | 54,043 | 54,462 | 52,837 | 56,446 | 61,065 | 61,403 | 51,982 | 53,628 | 49,071 | 44,551 | 36,493 | 34,571 | 31,682 | 32,225.65 | 28,478.314 | 29,198.725 | 28,032.005 | 28,527.4 | 24,888.97 | 24,617.017 | 23,053.086 | 25,001.273 | 17,151.33 | 16,177.438 | 12,934.139 | 13,454.463 | 11,004.467 | 11,540.989 | 18,649.595 | 21,639.449 | 16,620.761 | 17,002.405 | 15,727.226 | 15,565.826 | 13,880.221 | 13,799.083 | 13,324.599 | 15,387.998 | 9,991.58 | 8,598.334 | 7,651.908 | 8,889.292 | 4,791.56 | 5,926.674 | 8,039.809 | 16,206.217 | 4,943.535 | 4,301.722 | 3,950.107 | 6,086.793 | 5,926.843 | 5,304.674 | 5,229.742 | 5,475.81 | 4,491.096 |
Net Receivables
| 19,296 | 19,879 | 21,734 | 23,129 | 23,251 | 21,740 | 17,648 | 20,249 | 17,507 | 19,411 | 24,003 | 25,860 | 22,040 | 17,319 | 20,076 | 21,648 | 17,354 | 17,661 | 18,365 | 20,374 | 18,299 | 17,512 | 18,571.808 | 20,161.031 | 17,753.182 | 16,806.137 | 18,904.675 | 20,488.108 | 18,554.459 | 16,837.297 | 18,394.017 | 17,953.918 | 16,349.157 | 15,559.757 | 15,408.525 | 18,399.666 | 14,541.868 | 12,308.965 | 11,552.852 | 14,910.498 | 11,758.245 | 11,386.47 | 11,861.051 | 13,249.837 | 9,018.101 | 8,579.132 | 8,521.377 | 10,967.006 | 9,035.025 | 9,004.366 | 10,274.3 | 11,025.072 | 7,022.24 | 7,808.157 | 8,624.339 | 9,031.098 | 5,776.494 | 6,542.006 | 7,721.154 | 8,425.964 | 6,203.635 | 6,481.296 | 7,238.423 | 8,621.32 |
Inventory
| 14,452 | 16,015 | 14,922 | 15,656 | 15,999 | 13,749 | 12,447 | 15,908 | 15,629 | 15,934 | 12,567 | 13,171 | 13,222 | 11,938 | 10,791 | 11,784 | 12,550 | 12,413 | 9,665 | 12,524 | 12,506 | 12,218 | 11,842.93 | 12,917.734 | 11,013.978 | 10,786.403 | 10,642.949 | 10,224.891 | 9,788.885 | 9,837.362 | 10,041.113 | 8,541.91 | 6,482.724 | 7,879.157 | 8,312.366 | 9,050.479 | 8,174.388 | 8,324.616 | 7,530.545 | 8,709.638 | 8,413.576 | 8,963.667 | 7,843.391 | 8,941.754 | 6,820.275 | 7,867.368 | 5,586.322 | 5,034.643 | 5,961.811 | 7,476.732 | 7,068.508 | 6,984.737 | 6,911.702 | 7,004.07 | 6,677.104 | 6,511.278 | 4,462.21 | 5,843.873 | 5,343.835 | 5,909.075 | 4,734.469 | 5,050.724 | 4,742.149 | 5,706.075 |
Other Current Assets
| 2,510 | 17,671 | 8,785 | 5,998 | 9,878 | 9,509 | 5,492 | 5,444 | 12,129 | 10,057 | 6,065 | 3,323 | 2,800 | 2,704 | 2,281 | 917 | 936 | 1,574 | 1,659 | 1,240 | 749 | 768 | 1,455.964 | 1,389.669 | 3,414.459 | 1,286.637 | 702.359 | 1,068.261 | 838.654 | 905.485 | 771.568 | 1,467.847 | 687.493 | 970.082 | 1,028.194 | 1,904.236 | 2,280.862 | 3,423.351 | 3,251.634 | 3,509.12 | 2,041.022 | 1,310.523 | 1,892.472 | 2,689.841 | 2,198.416 | 2,686.488 | 2,212.781 | 1,527.151 | 511.893 | 536.759 | 516.67 | 1,970.102 | 2,119.857 | 1,814.734 | 692.733 | 1,601.433 | 1,407.404 | 1,335.207 | 421.344 | 934.442 | 895.514 | 932.717 | 482.401 | 1,521.865 |
Total Current Assets
| 81,872 | 98,984 | 97,796 | 90,041 | 97,264 | 99,660 | 90,700 | 89,992 | 98,349 | 99,445 | 97,097 | 95,191 | 94,508 | 93,026 | 94,551 | 86,331 | 84,468 | 80,719 | 74,240 | 70,631 | 66,125 | 62,180 | 64,096.352 | 62,946.748 | 61,380.344 | 56,911.182 | 58,777.383 | 56,670.23 | 53,799.015 | 50,633.23 | 54,207.971 | 45,115.005 | 39,696.812 | 37,343.135 | 38,203.548 | 40,358.848 | 36,538.107 | 42,706.527 | 43,974.48 | 43,750.017 | 39,215.248 | 37,387.886 | 37,162.74 | 38,761.653 | 31,835.875 | 32,457.587 | 31,708.478 | 27,520.38 | 24,107.063 | 24,669.765 | 26,748.77 | 24,771.471 | 21,980.473 | 24,666.77 | 32,200.393 | 22,087.344 | 15,947.83 | 17,671.193 | 19,573.126 | 21,196.324 | 17,138.292 | 17,694.479 | 17,938.783 | 20,340.356 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,598 | 11,933 | 11,290 | 12,134 | 12,220 | 10,033 | 10,371 | 10,033 | 9,718 | 8,334 | 8,065 | 6,711 | 4,831 | 4,978 | 4,929 | 5,162 | 5,104 | 4,734 | 4,718 | 4,732 | 4,807 | 4,747 | 4,682.28 | 4,651.109 | 4,548.738 | 4,517.484 | 4,528.932 | 4,811.715 | 5,066.388 | 5,057.585 | 5,149.618 | 3,230.055 | 3,303.708 | 3,250.434 | 3,294.565 | 3,237.249 | 2,691.994 | 2,726.906 | 2,212.21 | 2,212.699 | 2,107.031 | 2,148.558 | 2,170.727 | 1,892.343 | 1,458.041 | 1,436.851 | 1,465.737 | 1,467.041 | 1,482.185 | 1,466.603 | 1,360.699 | 1,430.952 | 1,355.766 | 1,301.388 | 1,026.381 | 1,044.119 | 926.701 | 858.585 | 851.146 | 1,012.095 | 1,048.258 | 1,008.638 | 996.073 | 1,035.666 |
Goodwill
| 1,812 | 0 | 2,078 | 2,722 | 2,888 | 0 | 231 | 0 | 0 | 0 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.32 | 0.177 | 0.52 | 498.34 | 0.233 | 0.494 | 0.582 | 0 | 0.893 | 0.659 | 0.725 | 0 | 0.72 | 0.868 | 0.614 | 172.416 | 0.368 | 0.992 | 0.772 | 44.444 | 0.378 | 0.697 | 0.123 | 177.777 | 0.512 | 0 | 0 | 311.111 | 344.444 | 377.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,259.316 | 1,299.939 | 1,340.562 |
Intangible Assets
| 2,340 | 4,319 | 2,435 | 1,863 | 1,700 | 2,829 | 1,654 | 1,915 | 1,907 | 1,846 | 1,609 | 1,823 | 1,909 | 2,002 | 1,596 | 1,692 | 1,370 | 1,295 | 1,319 | 1,272 | 1,318 | 1,433 | 1,606.153 | 2,099 | 2,275 | 2,447 | 2,102.072 | 2,711 | 2,896 | 3,019 | 2,596.797 | 2,340 | 2,463 | 2,594 | 2,751.128 | 3,011 | 2,872 | 2,578 | 2,016.701 | 1,853 | 1,569 | 1,469 | 1,032.561 | 1,169 | 1,087 | 1,146 | 1,028.726 | 1,209 | 1,241.861 | 1,236.896 | 953.982 | 1,106.096 | 1,038.817 | 1,010.448 | 919.857 | 828.315 | 570.318 | 479.956 | 430.294 | 435.738 | 464.785 | 425.628 | 451.334 | 469.329 |
Goodwill and Intangible Assets
| 4,152 | 4,319 | 4,513 | 4,585 | 4,588 | 2,829 | 1,885 | 1,915 | 1,907 | 1,846 | 1,918 | 1,823 | 1,909 | 2,002 | 1,596 | 1,692 | 1,370 | 1,295 | 1,319 | 1,272 | 1,318 | 1,433 | 1,606.153 | 2,099.32 | 2,275.177 | 2,447.52 | 2,600.412 | 2,711.233 | 2,896.494 | 3,019.582 | 2,596.797 | 2,340.893 | 2,463.659 | 2,594.725 | 2,751.128 | 3,011.72 | 2,872.868 | 2,578.614 | 2,189.117 | 1,853.368 | 1,569.992 | 1,469.772 | 1,077.005 | 1,169.378 | 1,087.697 | 1,146.123 | 1,206.503 | 1,209.512 | 1,241.861 | 1,236.896 | 1,265.093 | 1,450.54 | 1,416.594 | 1,010.448 | 919.857 | 828.315 | 570.318 | 479.956 | 430.294 | 435.738 | 464.785 | 1,684.944 | 1,751.273 | 1,809.891 |
Long Term Investments
| 0 | 3,763 | 2,044 | -5,652 | -12,876 | 2,859 | -12,280 | -10,013 | -11,999 | 2,735 | 2,595 | 4,465 | 4,406 | -6,026 | -7,943 | -4,398 | -4,637 | -3,017 | -6,010 | -3,169 | -2,318 | -2,390 | -4,538.896 | -600.135 | -282.007 | -23.408 | -2,525.582 | -1,525.487 | 983.448 | -153.598 | -1,932.888 | -1,974.609 | -1,625.83 | -1,513.715 | -2,595.052 | -1,429.433 | -1,017.97 | -1,088.591 | 439.702 | 1,319 | 1,343 | 1,237 | 255.258 | 2,327 | 2,297 | 2,246 | 681.362 | 2,154 | 2,160 | 0 | 631.389 | 0 | 0 | 0 | 561.607 | 0 | 0 | 0 | 149.971 | 0 | 0 | 0 | 54.795 | 0 |
Tax Assets
| 0 | 0 | 698 | 0 | 0 | 0 | 1,261 | 0 | 0 | 0 | 945 | 0 | 0 | -2,002 | 1,855 | -1,692 | -1,370 | -1,295 | 2,081 | -1,272 | -1,318 | -1,433 | 2,003.448 | -2,099.32 | -2,275.177 | -2,447.52 | 617.61 | -2,711.233 | -2,896.494 | -3,019.582 | 535.786 | -2,340.893 | -2,463.659 | -2,594.725 | 444.638 | -3,011.72 | -2,872.868 | -2,578.614 | 465.346 | -1,319 | -1,343 | -1,237 | 482.029 | -2,327 | -2,297 | -2,246 | 1,624.159 | -2,154 | -2,160 | 0 | 1,588.223 | 0 | 0 | 0 | 350.922 | 0 | 0 | 0 | 354.019 | 0 | 0 | 0 | 282.004 | 0 |
Other Non-Current Assets
| 5,719 | 2 | 1,027 | 10,058 | 16,675 | -15,721 | 14,908 | 13,629 | 14,755 | -12,915 | -1 | -12,999 | -11,146 | 12,078 | 10,530 | 10,593 | 10,467 | 8,421 | 7,988 | 8,482 | 7,849 | 7,917 | 6,726.101 | 6,954.278 | 6,703.118 | 6,732.127 | 4,912.278 | 7,052.708 | 5,153.839 | 6,200.248 | 4,058.512 | 5,641.068 | 5,321.653 | 5,355.498 | 3,431.996 | 5,886.28 | 5,252.068 | 5,007.614 | 440.994 | 1,319.134 | 1,343.583 | 1,237.283 | 426.949 | 2,327.173 | 2,297.001 | 2,246.815 | -46.26 | 2,154.829 | 2,160.831 | 2,108.132 | -59.76 | 934.583 | 1,001.453 | 1,071.073 | 289.263 | 1,179.154 | 1,194.471 | 839.49 | 363.613 | 676.8 | 667.724 | 730.96 | 352.722 | 647.624 |
Total Non-Current Assets
| 21,469 | 20,017 | 19,572 | 21,125 | 20,607 | 15,721 | 16,145 | 15,564 | 14,381 | 12,915 | 13,522 | 12,999 | 11,146 | 11,030 | 10,967 | 11,357 | 10,934 | 10,138 | 10,096 | 10,045 | 10,338 | 10,274 | 10,479.086 | 11,005.252 | 10,969.849 | 11,226.203 | 10,133.65 | 10,338.936 | 11,203.675 | 11,104.235 | 10,407.825 | 6,896.514 | 6,999.531 | 7,092.217 | 7,327.275 | 7,694.096 | 6,926.092 | 6,645.929 | 5,747.369 | 5,385.201 | 5,020.606 | 4,855.613 | 4,411.968 | 5,388.894 | 4,842.739 | 4,829.789 | 4,931.501 | 4,831.382 | 4,884.877 | 4,811.631 | 4,785.644 | 3,816.075 | 3,773.813 | 3,382.909 | 3,148.03 | 3,051.588 | 2,691.49 | 2,178.031 | 2,149.043 | 2,124.633 | 2,180.767 | 3,424.542 | 3,436.867 | 3,493.181 |
Total Assets
| 103,341 | 119,001 | 117,368 | 111,167 | 117,872 | 115,382 | 106,846 | 105,558 | 112,731 | 112,362 | 110,621 | 108,192 | 105,656 | 104,058 | 105,520 | 97,689 | 95,402 | 90,858 | 84,337 | 80,676 | 76,464 | 72,455 | 74,575.441 | 73,952.001 | 72,350.194 | 68,137.385 | 68,911.036 | 67,009.167 | 65,002.692 | 61,737.467 | 64,615.799 | 52,011.521 | 46,696.344 | 44,435.352 | 45,530.826 | 48,052.945 | 43,464.201 | 49,352.457 | 49,721.852 | 49,135.219 | 44,235.855 | 42,243.5 | 41,574.709 | 44,150.548 | 36,678.615 | 37,287.377 | 36,639.982 | 32,351.764 | 28,991.94 | 29,481.396 | 31,534.414 | 28,587.546 | 25,754.286 | 28,049.679 | 35,348.423 | 25,138.932 | 18,639.32 | 19,849.224 | 21,722.169 | 23,320.957 | 19,319.059 | 21,119.021 | 21,375.65 | 23,833.537 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,406 | 16,423 | 17,361 | 13,837 | 15,132 | 15,060 | 10,825 | 12,955 | 14,086 | 16,910 | 15,364 | 13,345 | 12,814 | 12,549 | 13,287 | 11,379 | 11,533 | 13,216 | 9,323 | 11,482 | 11,668 | 10,507 | 10,970.718 | 13,522.194 | 11,536.721 | 10,564.191 | 10,216.481 | 11,284.161 | 10,261.826 | 9,816.038 | 10,427.258 | 15,226.134 | 9,941.949 | 9,853.151 | 10,697.764 | 13,371.267 | 11,516.823 | 11,410.843 | 11,126.062 | 12,340.122 | 10,817.601 | 10,830.885 | 11,689.679 | 13,597.45 | 8,270.225 | 10,555.017 | 9,603.205 | 8,643.632 | 7,097.613 | 8,054.841 | 10,000.728 | 8,285.891 | 6,534.418 | 7,294.333 | 8,576.307 | 8,455.663 | 4,813.574 | 6,178.04 | 8,067.601 | 8,066.551 | 5,475.428 | 6,077.735 | 7,446.734 | 8,061.513 |
Short Term Debt
| 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 683 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 523.738 | 544.746 | 547.787 | 1,107.688 | 1,182.423 | 1,207.721 | 1,849.638 | 1,843.094 | 1,843.821 | 1,848.018 | 1,551.422 | 751.158 | 1,952.182 | 351.224 | 351.356 | 346.597 | 343.226 | 326.935 | 327.584 | 325.595 | 312.964 | 312.362 | 861.393 | 356.176 | 1,106.305 | 350 | 1,200 | 1,500 | 4,325 | 10,506.831 | 835.387 | 500 | 706.141 | 1,325.707 | 1,782.612 | 1,508.884 | 1,744.886 | 1,154.537 | 1,171.324 |
Tax Payables
| 0 | 550 | 1,811 | 1,306 | 2,152 | 749 | 1,824 | 1,000 | 1,678 | 489 | 1,757 | 1,482 | 1,793 | 698 | 2,454 | 1,587 | 1,273 | 1,103 | 2,433 | 1,482 | 2,252 | 896 | 2,234.446 | 1,285.568 | 1,818.987 | 680.662 | 2,181.375 | 1,030.533 | 1,322.316 | 427.865 | 1,558.779 | 843.288 | 1,289.23 | 493.228 | 1,803.446 | 1,368.484 | 1,262.332 | 514.416 | 2,855.175 | 2,146.118 | 1,584.81 | 938.882 | 515.097 | 1,467.661 | 1,364.717 | 583.706 | 1,239.057 | 853.918 | 1,153.251 | 404.335 | 2,116.572 | 1,592.669 | 1,478.509 | 624.919 | 2,194.762 | 1,399.114 | 802.037 | 501.863 | 1,376.667 | 811.678 | 528.667 | 299.396 | 676.814 | 660.812 |
Deferred Revenue
| 1,490 | 550 | 1,811 | 2,057 | 3,236 | 1,345 | 5,054 | 1,686 | 2,601 | 1,027 | 4,307 | 2,223 | 2,798 | 1,290 | 7,223 | 3,980 | 3,782 | 3,102 | 7,328 | 3,832 | 4,786 | 3,049 | 7,368.271 | 3,573.603 | 4,173.454 | 2,753.401 | 6,625.368 | 3,292.728 | 3,829.702 | 2,515.206 | 6,084.171 | 3,425.193 | 3,971.12 | 3,035.816 | 6,411.112 | 3,875.449 | 3,155.826 | 2,036.447 | 6,433.193 | 4,459.231 | 3,269.156 | 2,655.684 | 3,268.071 | 3,113.624 | 2,385.62 | 1,513.642 | 3,449.201 | 2,218.001 | 2,445.863 | 1,708.06 | 3,948.384 | 3,206.451 | 2,745.959 | 1,645.34 | 3,790.19 | 2,546.744 | 1,433.096 | 1,371.583 | 2,420.41 | 1,856.446 | 1,195.989 | 1,007.683 | 2,020.123 | 1,570.205 |
Other Current Liabilities
| 7,199 | 9,268 | 8,126 | 9,950 | 9,409 | 10,732 | 6,995 | 8,932 | 8,166 | 9,041 | 6,921 | 9,060 | 7,531 | 9,350 | 5,777 | 7,537 | 6,434 | 7,017 | 4,940 | 7,193 | 5,743 | 7,253 | 5,108.085 | 7,528.884 | 6,297.684 | 7,103.786 | 6,001.328 | 6,950.269 | 6,247.847 | 6,644 | 5,356.476 | 3,080.998 | 6,451.01 | 6,712.901 | 2,356.934 | 2,993.79 | 2,699.211 | 3,192.32 | 1,624.563 | 2,736.445 | 2,162.083 | 2,226.893 | 567.484 | 2,064.536 | 1,760.157 | 1,912.112 | 750.541 | 1,911.011 | 2,091.392 | 2,407.671 | 1,231.606 | 3,151.996 | 3,396.603 | 3,374.349 | 1,124.923 | 3,057.524 | 2,598.353 | 2,194.626 | 715.466 | 1,858.295 | 2,172.936 | 2,177.141 | 679.334 | 3,460.381 |
Total Current Liabilities
| 23,595 | 26,741 | 27,798 | 26,344 | 28,277 | 27,637 | 23,374 | 24,073 | 25,353 | 27,478 | 27,092 | 25,128 | 23,643 | 23,872 | 26,787 | 23,396 | 22,249 | 23,835 | 22,091 | 23,007 | 22,697 | 21,309 | 23,947.074 | 25,124.681 | 22,507.859 | 20,945.116 | 23,387.923 | 22,074.945 | 21,447.063 | 20,157.667 | 23,075.626 | 23,581.963 | 22,207.173 | 21,445.689 | 21,313.828 | 21,791.928 | 18,123.018 | 18,591.792 | 19,535.042 | 19,887.154 | 16,595.437 | 16,056.688 | 15,852.169 | 19,103.194 | 12,741.597 | 14,293.735 | 14,115.309 | 13,634.037 | 11,991.044 | 13,276.877 | 15,530.718 | 15,844.338 | 14,176.98 | 16,639.022 | 23,998.251 | 14,895.318 | 9,345.023 | 10,450.39 | 12,529.184 | 13,563.904 | 10,353.237 | 11,007.445 | 11,300.728 | 14,263.423 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,257.718 | 5,866.463 | 8,175.933 | 9,534.27 | 9,989.345 | 10,042.708 | 10,045.833 | 10,048.958 | 0 | 0 | 0 | 0 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,616.206 | 1,662.344 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 300 |
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 | 1,456.505 | 1,457.978 | 1,466.096 | 1,487.423 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 1,517 | 0 | 0 | 0 | 1,645 | 0 | 0 | 0 | 777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.16 | 194.608 | 194.608 | 194.608 | 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
| 2,907 | 3,887 | 3,120 | 2,870 | 3,374 | 2,775 | 753 | 2,195 | 3,264 | 2,861 | 486 | 1,994 | 1,979 | 1,976 | 1,147 | 1,910 | 1,873 | 1,852 | 1,847 | 1,691 | 1,669 | 1,636 | 1,608.058 | 1,552.231 | 1,532.489 | 1,532.072 | 1,645.358 | 610.379 | 612.37 | 613.375 | 692.557 | 1,224.619 | 1,194.498 | 1,149.476 | 1,139.746 | 997.928 | 976.374 | 969.481 | 955.679 | 920.41 | 918.357 | 922.757 | 878.849 | 864.784 | 849.542 | 819.08 | 810.358 | 735.561 | 740.036 | 728.286 | 723.225 | 715.961 | 703.989 | 688.676 | 742.195 | 762.175 | 726.38 | 716.032 | 672.98 | 662.183 | 653.741 | 641.793 | 643.346 | 625.105 |
Total Non-Current Liabilities
| 2,907 | 3,887 | 3,120 | 2,870 | 3,374 | 2,775 | 2,270 | 2,195 | 3,264 | 2,861 | 2,131 | 1,994 | 1,979 | 2,499 | 1,924 | 1,910 | 1,873 | 1,852 | 1,847 | 1,691 | 1,669 | 1,636 | 1,608.058 | 4,809.949 | 7,398.952 | 9,708.005 | 11,179.628 | 12,114.389 | 12,307.664 | 12,319.912 | 12,423.546 | 1,224.619 | 1,194.498 | 1,149.476 | 1,139.746 | 2,497.928 | 2,476.374 | 2,469.481 | 2,455.679 | 2,420.41 | 2,534.563 | 2,585.101 | 2,378.849 | 2,364.784 | 2,349.542 | 2,319.08 | 2,310.358 | 2,235.561 | 2,240.036 | 2,228.286 | 2,223.225 | 765.961 | 753.989 | 738.676 | 792.195 | 812.175 | 776.38 | 766.032 | 722.98 | 662.183 | 653.741 | 641.793 | 643.346 | 925.105 |
Total Liabilities
| 26,502 | 30,628 | 30,918 | 29,214 | 31,651 | 30,412 | 25,644 | 26,268 | 28,617 | 30,339 | 29,223 | 27,122 | 25,622 | 26,371 | 28,711 | 25,306 | 24,122 | 25,687 | 23,938 | 24,698 | 24,366 | 22,945 | 25,555.132 | 29,934.63 | 29,906.811 | 30,653.121 | 34,567.551 | 34,189.334 | 33,754.727 | 32,477.579 | 35,499.172 | 24,806.582 | 23,401.671 | 22,595.165 | 22,453.574 | 24,289.856 | 20,599.392 | 21,061.273 | 21,990.721 | 22,307.564 | 19,130 | 18,641.789 | 18,231.018 | 21,467.978 | 15,091.139 | 16,612.815 | 16,425.667 | 15,869.598 | 14,231.08 | 15,505.163 | 17,753.943 | 16,610.299 | 14,930.969 | 17,377.698 | 24,790.446 | 15,707.493 | 10,121.403 | 11,216.422 | 13,252.164 | 14,226.087 | 11,006.978 | 11,649.238 | 11,944.074 | 15,188.528 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 76,805 | 0 | 0 | 0 | 74,118 | 76,970 | 78,484 | 77,785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,016 | 2,078 | 498 | 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
| 0 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 12,577 | 10,647 | 8,904 | 8,018 | 6,990 | 6,990 | 6,990.443 | 5,361.885 | 4,058.143 | 2,904.475 | 2,226.634 | 2,000.592 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 1,975.474 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 707.747 | 696.046 |
Retained Earnings
| 70,478 | 68,623 | 68,880 | 65,661 | 65,349 | 63,303 | 62,487 | 60,694 | 60,420 | 58,013 | 57,630 | 55,019 | 53,702 | 51,537 | 50,601 | 48,088 | 46,581 | 43,959 | 42,708 | 40,103 | 38,839 | 36,561 | 35,489.813 | 33,966.855 | 32,747.649 | 30,678.522 | 30,019.317 | 28,005.41 | 26,750.201 | 25,075.126 | 24,680.352 | 22,676.567 | 21,817.609 | 20,425.722 | 20,082.39 | 19,033.56 | 18,000.954 | 21,947.492 | 21,635.152 | 20,587.342 | 19,707.489 | 18,679.217 | 18,221.474 | 17,193.099 | 16,401.706 | 15,196.915 | 15,015.348 | 14,346.935 | 13,536.889 | 12,665.879 | 12,496.229 | 11,310.395 | 10,421.094 | 9,928.923 | 9,642.817 | 8,865.689 | 7,901.405 | 7,544.193 | 7,225.392 | 8,483.368 | 7,951.499 | 8,995.099 | 8,993.53 | 8,931.974 |
Accumulated Other Comprehensive Income/Loss
| 0 | 10,137 | 7,990 | 5,477 | 8,712 | 8,150 | 4,562 | 4,440 | 9,546 | 7,888 | 4,410 | 2,572 | 2,239 | 2,122 | 23,973 | 626 | 1,068 | 1,463 | 1,425 | 1,381 | 822 | 627 | 1,279 | 1,104 | 1,751 | 1,149 | 84 | 1,092 | 916 | 672 | 491 | 1,035 | -2,016 | -2,078 | -498 | 1,234 | 1,378 | 2,193 | 1,982 | 2,142 | 1,260 | 869 | 1,201 | 1,570 | 1,275 | 1,566 | 1,292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,342 | -2,978 | -3,014 | -1,780 | -432 | -75,880 | 1,561 | 1,561 | 1,553 | -70,590 | -70,207 | -67,596 | -66,279 | 11,442 | -10,351 | 11,084 | 11,048 | 9,097 | 7,355 | 6,469 | 5,439 | 5,324 | 5,252.132 | 3,577.2 | 3,880.172 | 2,748.888 | 2,013.515 | 1,721.813 | 1,606.273 | 1,443.989 | 1,518.681 | 1,446.702 | -557.216 | -608.532 | 1,019.388 | 1,498.142 | 1,494.171 | 2,157.013 | 2,110.63 | 2,090.424 | 2,092.271 | 1,985.618 | 1,813.071 | 1,807.514 | 1,800.621 | 1,808.382 | 1,822.684 | 1,333.695 | 487.162 | 569.3 | 574.734 | -44.232 | -305.524 | 35.311 | 207.413 | -141.997 | -91.235 | 380.862 | 536.866 | -96.245 | -347.165 | -233.063 | -269.701 | -983.011 |
Total Shareholders Equity
| 76,820 | 88,359 | 86,433 | 81,935 | 86,206 | 84,955 | 81,187 | 79,272 | 84,096 | 82,006 | 81,380 | 81,056 | 80,024 | 77,678 | 76,800 | 72,375 | 71,274 | 65,166 | 60,392 | 55,971 | 52,090 | 49,502 | 49,011.388 | 44,009.94 | 42,436.964 | 37,480.885 | 34,343.466 | 32,819.815 | 31,247.948 | 29,166.589 | 28,665.507 | 27,133.743 | 23,235.867 | 21,792.664 | 23,077.252 | 23,741.176 | 22,848.599 | 28,272.979 | 27,703.256 | 26,795.24 | 25,035.234 | 23,509.309 | 23,211.019 | 22,546.087 | 21,452.801 | 20,546.771 | 20,105.506 | 16,388.377 | 14,731.798 | 13,942.926 | 13,778.71 | 11,973.91 | 10,823.317 | 10,671.981 | 10,557.977 | 9,431.439 | 8,517.917 | 8,632.802 | 8,470.005 | 9,094.87 | 8,312.081 | 9,469.783 | 9,431.576 | 8,645.009 |
Total Equity
| 76,837 | 88,373 | 86,449 | 81,953 | 86,221 | 84,970 | 81,202 | 79,290 | 84,114 | 82,023 | 81,398 | 81,070 | 80,034 | 77,687 | 76,809 | 72,383 | 71,280 | 65,171 | 60,399 | 55,978 | 52,098 | 49,510 | 49,020.309 | 44,017.371 | 42,443.383 | 37,484.264 | 34,343.485 | 32,819.833 | 31,247.965 | 29,259.888 | 29,116.627 | 27,204.939 | 23,294.673 | 21,840.187 | 23,077.252 | 23,763.089 | 22,864.809 | 28,291.184 | 27,731.131 | 26,827.655 | 25,105.855 | 23,601.711 | 23,343.691 | 22,682.57 | 21,587.476 | 20,674.562 | 20,214.315 | 16,482.166 | 14,760.86 | 13,976.233 | 13,780.471 | 11,977.247 | 10,823.317 | 10,671.981 | 10,557.977 | 9,431.439 | 8,517.917 | 8,632.802 | 8,470.005 | 9,094.87 | 8,312.081 | 9,469.783 | 9,431.576 | 8,645.009 |
Total Liabilities & Shareholders Equity
| 103,339 | 119,001 | 117,368 | 111,167 | 117,872 | 115,382 | 106,846 | 105,558 | 112,731 | 112,362 | 110,621 | 108,192 | 105,656 | 104,058 | 105,520 | 97,689 | 95,402 | 90,858 | 84,337 | 80,676 | 76,464 | 72,455 | 74,575.441 | 73,952.001 | 72,350.194 | 68,137.385 | 68,911.036 | 67,009.167 | 65,002.692 | 61,737.467 | 64,615.799 | 52,011.521 | 46,696.344 | 44,435.352 | 45,530.826 | 48,052.945 | 43,464.201 | 49,352.457 | 49,721.852 | 49,135.219 | 44,235.855 | 42,243.5 | 41,574.709 | 44,150.548 | 36,678.615 | 37,287.377 | 36,639.982 | 32,351.764 | 28,991.94 | 29,481.396 | 31,534.414 | 28,587.546 | 25,754.286 | 28,049.679 | 35,348.423 | 25,138.932 | 18,639.32 | 19,849.224 | 21,722.169 | 23,320.957 | 19,319.059 | 21,119.021 | 21,375.65 | 23,833.537 |