DENSO Corporation
TSE:6902.T
2259.5 (JPY) • At close November 13, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,106,386 | 1,072,510 | 789,390 | 803,820 | 918,966 | 857,919 | 733,850 | 690,151 | 819,773 | 841,080 | 867,808 | 782,485 | 858,533 | 950,504 | 897,395 | 1,277,606 | 992,460 | 955,662 | 597,816 | 716,386 | 716,954 | 716,066 | 711,638 | 743,047 | 687,882 | 792,815 | 783,338 | 829,076 | 716,318 | 825,798 | 793,550 | 760,227 | 677,514 | 607,000 | 672,482 | 409,868 | 431,935 | 507,681 | 792,414 | 671,790 | 629,804 | 582,104 | 607,618 | 609,087 | 647,028 | 672,449 | 665,152 | 628,155 | 646,869 | 506,503 | 599,955 | 474,104 | 528,389 | 565,460 | 520,380 | 371,544 | 369,437 | 511,369 | 574,582 | 499,312 | 466,179 | 386,177 |
Short Term Investments
| 0 | 0 | 48,398 | 32,130 | 18,820 | 62,540 | 33,716 | 19,399 | 15,974 | 26,190 | 17,730 | 34,896 | 47,888 | 15,901 | 15,527 | 112,532 | 121,981 | 106,314 | 121,177 | 9,527 | 41,791 | 164,061 | 182,921 | 134,749 | 290,011 | 266,500 | 151,122 | 141,901 | 279,253 | 107,311 | 93,781 | 92,622 | 200,516 | 280,145 | 356,815 | 616,932 | 631,249 | 575,342 | 183,580 | 252,537 | 319,418 | 368,035 | 426,490 | 415,907 | 485,424 | 458,441 | 430,052 | 396,123 | 389,118 | 576,013 | 422,187 | 490,596 | 476,699 | 452,943 | 413,247 | 512,458 | 506,940 | 359,498 | 208,422 | 172,660 | 160,947 | 107,842 |
Cash and Short Term Investments
| 1,106,386 | 1,072,510 | 789,390 | 835,950 | 937,786 | 920,459 | 767,566 | 709,550 | 835,747 | 867,270 | 885,538 | 817,381 | 906,421 | 966,405 | 912,922 | 1,390,138 | 1,114,441 | 1,061,976 | 718,993 | 725,913 | 758,745 | 880,127 | 894,559 | 877,796 | 977,893 | 1,059,315 | 934,460 | 970,977 | 995,571 | 933,109 | 887,331 | 852,849 | 878,030 | 887,145 | 1,029,297 | 1,026,800 | 1,063,184 | 1,083,023 | 975,994 | 924,327 | 949,222 | 950,139 | 1,034,108 | 1,024,994 | 1,132,452 | 1,130,890 | 1,095,204 | 1,024,278 | 1,035,987 | 1,082,516 | 1,022,142 | 964,700 | 1,005,088 | 1,018,403 | 933,627 | 884,002 | 876,377 | 870,867 | 783,004 | 671,972 | 627,126 | 494,019 |
Net Receivables
| 1,144,156 | 1,183,675 | 1,281,279 | 1,212,938 | 1,286,772 | 1,248,789 | 1,263,768 | 1,085,527 | 1,170,080 | 1,076,184 | 1,120,781 | 1,026,840 | 844,948 | 966,256 | 1,028,821 | 920,645 | 951,272 | 685,569 | 885,461 | 886,321 | 911,442 | 935,081 | 1,009,049 | 927,743 | 943,708 | 956,061 | 993,549 | 917,474 | 869,735 | 842,243 | 876,454 | 810,920 | 771,718 | 760,910 | 826,687 | 786,244 | 789,880 | 795,567 | 807,669 | 690,434 | 694,456 | 667,693 | 688,147 | 638,903 | 650,998 | 649,825 | 638,222 | 533,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 1,185,625 | 1,204,869 | 1,172,257 | 1,135,011 | 1,149,363 | 1,137,112 | 1,119,780 | 1,158,191 | 1,145,503 | 1,123,267 | 1,032,161 | 948,364 | 898,883 | 783,344 | 726,159 | 664,101 | 666,935 | 709,509 | 651,670 | 628,773 | 620,895 | 602,836 | 612,539 | 616,644 | 609,635 | 571,301 | 550,291 | 574,019 | 523,163 | 494,949 | 485,867 | 487,190 | 450,564 | 450,387 | 476,574 | 491,324 | 486,325 | 491,213 | 479,527 | 491,913 | 457,209 | 421,468 | 422,425 | 429,274 | 397,394 | 379,990 | 370,662 | 354,967 | 319,629 | 311,875 | 324,513 | 320,137 | 308,302 | 306,514 | 288,736 | 267,000 | 264,862 | 256,906 | 266,264 | 261,618 | 259,655 | 255,526 |
Other Current Assets
| 414,316 | 638,074 | 622,453 | 281,579 | 165,550 | 206,492 | 160,188 | 155,228 | 138,512 | 188,618 | 148,064 | 139,085 | 142,424 | 137,689 | 137,361 | 228,232 | 219,785 | 213,903 | 211,371 | 107,732 | 121,460 | 254,122 | 279,084 | 239,498 | 374,793 | 343,625 | 236,655 | 234,450 | 356,466 | 188,017 | 176,179 | 70,710 | 55,405 | 337,451 | 421,469 | 680,571 | 688,656 | 635,183 | 252,599 | 206,222 | 198,058 | 185,229 | 196,967 | 177,375 | 178,974 | 171,804 | 177,798 | 153,602 | 720,073 | 734,757 | 773,453 | 667,653 | 673,490 | 626,757 | 642,148 | 627,947 | 653,045 | 654,514 | 705,854 | 647,593 | 627,441 | 517,257 |
Total Current Assets
| 3,850,483 | 4,099,128 | 3,865,379 | 3,433,348 | 3,520,651 | 3,450,312 | 3,277,586 | 3,089,097 | 3,273,868 | 3,229,149 | 3,168,814 | 2,896,774 | 2,744,788 | 2,837,793 | 2,789,736 | 3,090,584 | 2,830,452 | 2,564,643 | 2,346,318 | 2,339,212 | 2,370,751 | 2,508,105 | 2,612,310 | 2,526,932 | 2,616,018 | 2,663,802 | 2,563,833 | 2,555,019 | 2,465,682 | 2,351,007 | 2,332,050 | 2,221,669 | 2,155,717 | 2,155,748 | 2,397,212 | 2,368,007 | 2,396,796 | 2,429,644 | 2,332,209 | 2,312,896 | 2,298,945 | 2,224,529 | 2,341,647 | 2,270,546 | 2,359,818 | 2,332,509 | 2,281,886 | 2,066,439 | 2,075,689 | 2,129,148 | 2,120,108 | 1,952,490 | 1,986,880 | 1,951,674 | 1,864,511 | 1,778,949 | 1,794,284 | 1,782,287 | 1,755,122 | 1,581,183 | 1,514,222 | 1,266,802 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,069,993 | 2,136,246 | 2,089,947 | 2,034,844 | 2,068,898 | 2,058,583 | 1,998,882 | 1,975,303 | 2,025,037 | 1,998,869 | 1,958,001 | 1,945,956 | 1,931,008 | 1,937,321 | 1,923,597 | 1,892,470 | 1,884,769 | 1,877,126 | 1,805,487 | 1,792,626 | 1,750,249 | 1,734,226 | 1,689,949 | 1,662,692 | 1,643,461 | 1,604,171 | 1,591,207 | 1,591,562 | 1,530,639 | 1,510,199 | 1,490,531 | 1,472,796 | 1,399,150 | 1,388,113 | 1,425,567 | 1,428,356 | 1,413,039 | 1,420,651 | 1,395,706 | 1,189,453 | 1,121,681 | 1,067,461 | 1,043,676 | 1,012,591 | 955,510 | 929,940 | 886,160 | 838,194 | 800,246 | 788,966 | 800,888 | 779,367 | 790,085 | 818,508 | 823,228 | 825,660 | 852,912 | 865,504 | 902,700 | 940,514 | 974,004 | 1,034,633 |
Goodwill
| 0 | 0 | 28,786 | 0 | 0 | 0 | 23,181 | 0 | 0 | 0 | 24,036 | 0 | 0 | 0 | 21,144 | 0 | 0 | 0 | 13,769 | 0 | 0 | 0 | 14,212 | 0 | 0 | 0 | 11,165 | 0 | 0 | 0 | 1,855 | 0 | 0 | 0 | 2,026 | 0 | 0 | 0 | 1,440 | 0 | 0 | 0 | 7,090 | 0 | 0 | 0 | 735 | 0 | 0 | 0 | 820 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 214,412 | 207,717 | 199,761 | 190,803 | 186,773 | 172,352 | 170,212 | 169,578 | 163,640 | 159,741 | 155,580 | 152,500 | 150,065 | 143,952 | 143,960 | 141,502 | 139,797 | 155,332 | 96,388 | 89,051 | 87,422 | 87,121 | 86,292 | 84,969 | 81,744 | 78,627 | 76,968 | 69,218 | 47,531 | 24,229 | 22,451 | 21,861 | 21,595 | 20,696 | 21,156 | 20,397 | 20,884 | 21,167 | 19,637 | 24,231 | 24,267 | 24,255 | 16,851 | 22,948 | 21,403 | 21,062 | 14,721 | 14,252 | 15,205 | 0 | 14,708 | 0 | 0 | 0 | 16,983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 214,412 | 207,717 | 199,761 | 190,803 | 186,773 | 172,352 | 170,212 | 169,578 | 163,640 | 159,741 | 155,580 | 152,500 | 150,065 | 143,952 | 143,960 | 141,502 | 139,797 | 155,332 | 96,388 | 89,051 | 87,422 | 87,121 | 86,292 | 84,969 | 81,744 | 78,627 | 76,968 | 69,218 | 47,531 | 24,229 | 22,451 | 21,861 | 21,595 | 20,696 | 21,156 | 20,397 | 20,884 | 21,167 | 19,637 | 24,231 | 24,267 | 24,255 | 23,941 | 22,948 | 21,403 | 21,062 | 15,456 | 14,252 | 15,205 | 15,566 | 15,528 | 14,981 | 16,228 | 17,000 | 17,122 | 16,017 | 16,739 | 17,172 | 17,678 | 17,493 | 17,971 | 19,959 |
Long Term Investments
| 1,809,428 | 127,861 | 2,749,269 | 2,473,319 | 2,465,914 | 2,401,063 | 1,775,659 | 1,652,533 | 1,687,428 | 2,032,080 | 2,113,005 | 2,053,760 | 2,011,427 | 1,894,306 | 1,772,789 | 1,499,860 | 1,292,739 | 1,222,656 | 1,104,479 | 1,531,258 | 1,429,238 | 1,182,041 | 1,123,475 | 1,127,469 | 1,180,041 | 1,211,644 | 1,268,416 | 1,301,430 | 1,061,325 | 1,125,085 | 1,110,362 | 1,184,981 | 876,321 | 684,538 | 751,953 | 696,204 | 529,603 | 795,008 | 1,190,978 | 789,453 | 598,781 | 513,198 | 419,076 | 459,889 | 318,861 | 291,082 | 223,247 | 158,119 | 52,698 | -110,960 | 87,487 | -71,509 | -31,856 | 65,809 | 102,939 | -17,707 | -54,622 | 88,665 | 312,783 | 368,412 | 339,299 | 324,794 |
Tax Assets
| 50,865 | 53,693 | 56,057 | 45,200 | 44,757 | 41,754 | 42,967 | 39,262 | 40,522 | 38,259 | 36,871 | 34,536 | 35,671 | 35,215 | 36,951 | 31,112 | 72,510 | 89,174 | 117,856 | 25,977 | 27,956 | 26,885 | 29,774 | 28,681 | 28,594 | 27,992 | 35,020 | 31,595 | 29,602 | 28,544 | 30,266 | 38,889 | 40,458 | 40,015 | 40,464 | 40,609 | 41,756 | 42,500 | 44,457 | 252,537 | 319,418 | 368,035 | 16,389 | 415,907 | 485,424 | 458,441 | 18,236 | 396,123 | 389,118 | 576,013 | 51,020 | 490,596 | 476,699 | 452,943 | 62,715 | 512,458 | 506,940 | 359,498 | 49,944 | 172,660 | 160,947 | 120,977 |
Other Non-Current Assets
| 139,152 | 2,273,438 | 132,957 | 142,031 | 129,241 | 0 | 143,356 | 157,975 | 155,843 | 0 | 0 | 0 | 0 | 100,201 | 100,651 | 172,682 | 183,567 | 169,654 | 181,273 | 68,730 | 101,543 | 226,242 | 250,614 | 214,643 | 368,968 | 343,800 | 228,973 | 198,762 | 343,549 | 177,190 | 165,102 | 141,846 | 249,234 | 329,511 | 406,544 | 710,416 | 747,944 | 691,388 | 300,270 | 211,559 | 202,543 | 190,576 | 597,778 | 164,145 | 153,877 | 156,472 | 554,108 | 152,745 | 178,608 | 179,677 | 532,666 | 192,728 | 188,565 | 160,766 | 509,918 | 165,219 | 182,081 | 186,249 | 325,843 | 201,236 | 229,834 | 251,273 |
Total Non-Current Assets
| 4,283,850 | 4,798,955 | 5,227,991 | 4,886,197 | 4,895,583 | 4,673,752 | 4,131,076 | 3,994,651 | 4,072,470 | 4,228,949 | 4,263,457 | 4,186,752 | 4,128,171 | 4,110,995 | 3,977,948 | 3,737,626 | 3,573,382 | 3,513,942 | 3,305,483 | 3,507,642 | 3,396,408 | 3,256,515 | 3,180,104 | 3,118,454 | 3,302,808 | 3,266,234 | 3,200,584 | 3,192,567 | 3,012,646 | 2,865,247 | 2,818,712 | 2,860,373 | 2,586,758 | 2,462,873 | 2,645,684 | 2,895,982 | 2,753,226 | 2,970,714 | 2,951,048 | 2,467,233 | 2,266,690 | 2,163,525 | 2,100,860 | 2,075,480 | 1,935,075 | 1,856,997 | 1,697,207 | 1,559,433 | 1,435,875 | 1,449,262 | 1,487,589 | 1,406,163 | 1,439,721 | 1,515,026 | 1,515,922 | 1,501,647 | 1,504,050 | 1,517,088 | 1,608,948 | 1,700,315 | 1,722,055 | 1,751,636 |
Total Assets
| 8,134,333 | 8,898,083 | 9,093,370 | 8,319,545 | 8,416,234 | 8,124,064 | 7,408,662 | 7,083,748 | 7,346,338 | 7,458,098 | 7,432,271 | 7,083,526 | 6,872,959 | 6,948,788 | 6,767,684 | 6,828,210 | 6,403,834 | 6,078,585 | 5,651,801 | 5,846,854 | 5,767,159 | 5,764,620 | 5,792,414 | 5,645,386 | 5,918,826 | 5,930,036 | 5,764,417 | 5,747,586 | 5,478,328 | 5,216,254 | 5,150,762 | 5,082,042 | 4,742,475 | 4,618,621 | 5,042,896 | 5,263,989 | 5,150,022 | 5,400,358 | 5,283,257 | 4,780,129 | 4,565,635 | 4,388,054 | 4,442,507 | 4,346,026 | 4,294,893 | 4,189,506 | 3,979,093 | 3,625,872 | 3,511,564 | 3,578,410 | 3,607,697 | 3,358,653 | 3,426,601 | 3,466,700 | 3,380,433 | 3,280,596 | 3,298,334 | 3,299,375 | 3,364,070 | 3,281,498 | 3,236,277 | 3,018,438 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,204,877 | 1,272,509 | 1,232,463 | 1,184,782 | 1,257,211 | 1,277,129 | 1,219,317 | 1,085,541 | 1,144,704 | 1,128,610 | 1,131,375 | 995,054 | 954,419 | 1,039,316 | 1,014,406 | 916,395 | 906,196 | 812,815 | 891,949 | 838,424 | 902,036 | 941,007 | 939,550 | 842,649 | 903,959 | 936,026 | 923,272 | 838,358 | 798,346 | 839,156 | 861,161 | 771,831 | 797,282 | 819,776 | 812,936 | 738,834 | 778,390 | 816,652 | 804,816 | 493,887 | 506,359 | 488,526 | 493,933 | 468,693 | 459,713 | 457,435 | 706,372 | 394,652 | 419,612 | 438,642 | 457,782 | 397,356 | 397,476 | 354,051 | 394,801 | 374,228 | 393,470 | 396,499 | 422,997 | 387,487 | 373,613 | 281,734 |
Short Term Debt
| 175,686 | 254,153 | 332,516 | 394,743 | 350,375 | 260,475 | 303,509 | 372,127 | 310,407 | 287,642 | 262,819 | 212,062 | 138,094 | 160,501 | 98,348 | 610,620 | 641,134 | 710,889 | 112,402 | 129,330 | 111,032 | 102,368 | 144,038 | 172,169 | 155,750 | 173,888 | 170,003 | 172,955 | 175,622 | 145,023 | 84,139 | 92,261 | 134,559 | 98,916 | 261,973 | 283,886 | 290,645 | 254,795 | 98,959 | -8,820 | -113,434 | -53,372 | 127,165 | 17,193 | 67,966 | 238,793 | 156,272 | 142,127 | 39,529 | 61,982 | 59,756 | 86,629 | 118,638 | 69,593 | 93,978 | 76,933 | 40,387 | 43,808 | 45,527 | 54,825 | 90,593 | 50,574 |
Tax Payables
| 0 | 81,083 | 61,768 | 33,801 | 34,858 | 23,882 | 42,630 | 37,942 | 43,104 | 21,111 | 36,995 | 49,943 | 38,499 | 15,986 | 15,414 | 13,298 | 9,736 | 11,569 | 22,839 | 15,352 | 22,190 | 16,967 | 26,474 | 23,055 | 29,979 | 23,881 | 53,609 | 33,635 | 32,246 | 16,231 | 24,890 | 15,239 | 23,312 | 13,148 | 36,494 | 23,542 | 28,144 | 14,778 | 14,182 | 10,638 | 25,207 | 14,018 | 73,855 | 37,735 | 48,057 | 24,606 | 55,128 | 26,792 | 33,470 | 18,492 | 18,881 | 6,132 | 9,557 | 8,278 | 24,941 | 18,845 | 20,908 | 12,870 | 13,114 | 11,854 | 9,862 | 7,876 |
Deferred Revenue
| 107,783 | 81,083 | 61,768 | 362,173 | 237,788 | 199,768 | 203,795 | 195,662 | 210,729 | 198,042 | 233,065 | 255,059 | 273,666 | 277,218 | 312,578 | 307,624 | 357,585 | 314,783 | 346,008 | 137,692 | 119,914 | 123,837 | 140,696 | 114,394 | 126,558 | 123,647 | 139,387 | 121,391 | 107,790 | 105,594 | 109,923 | 103,343 | 103,021 | 118,930 | 135,577 | 106,306 | 104,708 | 73,468 | 77,614 | 92,189 | 150,560 | 99,611 | 307,531 | 117,948 | 167,263 | 110,382 | 271,007 | 97,944 | 138,685 | 88,589 | 217,161 | 77,578 | 113,478 | 86,627 | 232,903 | 90,150 | 123,888 | 84,505 | 218,538 | 74,532 | 101,272 | 199,814 |
Other Current Liabilities
| 466,731 | 455,725 | 476,458 | 75,590 | 68,982 | 68,444 | 27,533 | 53,568 | 50,772 | 79,449 | 38,291 | 48,648 | 38,971 | 71,540 | 57,913 | 84,557 | 60,105 | 61,055 | 49,869 | 86,120 | 51,472 | 72,758 | 43,189 | 63,098 | 38,212 | 52,467 | 4,065 | 39,716 | 26,231 | 40,454 | 23,698 | 47,748 | 18,893 | 39,481 | 10,365 | 41,491 | 20,899 | 41,590 | 33,117 | 230,743 | 193,305 | 278,337 | 336,063 | 181,659 | 144,903 | 350,955 | 55,774 | 254,204 | 271,283 | 298,177 | 276,923 | 244,875 | 260,978 | 299,238 | 278,751 | 242,924 | 263,940 | 294,787 | 280,114 | 238,220 | 249,316 | 267,881 |
Total Current Liabilities
| 1,955,077 | 2,144,553 | 2,164,973 | 2,051,089 | 1,949,214 | 1,829,698 | 1,796,784 | 1,744,840 | 1,759,716 | 1,714,854 | 1,702,545 | 1,560,766 | 1,443,649 | 1,564,561 | 1,498,659 | 1,932,494 | 1,974,756 | 1,911,111 | 1,423,067 | 1,206,918 | 1,206,644 | 1,256,937 | 1,293,947 | 1,215,365 | 1,254,458 | 1,309,909 | 1,290,336 | 1,206,055 | 1,140,235 | 1,146,458 | 1,103,811 | 1,030,422 | 1,077,067 | 1,090,251 | 1,257,345 | 1,194,059 | 1,222,786 | 1,201,283 | 1,028,688 | 910,826 | 912,557 | 926,731 | 1,031,016 | 941,176 | 1,055,165 | 1,071,789 | 973,546 | 817,775 | 763,894 | 817,293 | 813,342 | 734,992 | 786,649 | 731,160 | 792,471 | 712,930 | 718,705 | 747,964 | 761,752 | 692,386 | 723,384 | 608,065 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 529,230 | 517,035 | 547,033 | 265,685 | 259,494 | 382,676 | 616,043 | 288,277 | 391,233 | 426,494 | 761,949 | 436,445 | 433,379 | 398,489 | 471,726 | 458,335 | 249,394 | 56,182 | 94,772 | 62,144 | 67,343 | 113,864 | 152,651 | 151,065 | 153,040 | 168,341 | 53,651 | 48,389 | 63,433 | 29,044 | 26,192 | 24,628 | -35,575 | 207,480 | 214,638 | 216,379 | 202,198 | 228,186 | 348,241 | 321,040 | 347,832 | 307,464 | 308,578 | 311,377 | 305,586 | 274,805 | 351,248 | 359,902 | 431,359 | 460,024 | 463,344 | 460,911 | 460,108 | 479,160 | 305,622 | 327,154 | 361,523 | 361,498 | 363,931 | 375,567 | 375,971 | 306,040 |
Deferred Revenue Non-Current
| 0 | -263,442 | 0 | 267,735 | 277,796 | 286,319 | 281,838 | 297,693 | 300,392 | 301,066 | 300,276 | 318,432 | 320,181 | 322,119 | 319,854 | 297,232 | 296,503 | 296,292 | 291,793 | 291,101 | 289,905 | 289,414 | 260,427 | 255,631 | 255,056 | 255,089 | 257,021 | 259,350 | 244,436 | 242,184 | 239,924 | 245,572 | 244,910 | 241,244 | 243,371 | 233,864 | 231,992 | 233,801 | 232,443 | 0 | 0 | 0 | 201,940 | 0 | 0 | 0 | 199,059 | 0 | 0 | 0 | 191,816 | 0 | 0 | 0 | 186,026 | 0 | 0 | 0 | 182,381 | 0 | 0 | 183,501 |
Deferred Tax Liabilities Non-Current
| 138,600 | 263,442 | 382,752 | 327,073 | 335,786 | 282,726 | 151,507 | 106,237 | 111,167 | 169,543 | 197,122 | 158,193 | 143,094 | 139,584 | 102,095 | 39,385 | 16,676 | 15,541 | 13,469 | 78,619 | 67,291 | 45,981 | 42,352 | 52,880 | 116,618 | 118,739 | 121,272 | 150,470 | 120,412 | 83,010 | 78,243 | 99,072 | 44,226 | 11,019 | 54,417 | 159,425 | 124,550 | 187,902 | 181,304 | 0 | 0 | 0 | 58,272 | 0 | 0 | 0 | 13,866 | 0 | 0 | 0 | 7,461 | 0 | 0 | 0 | 9,019 | 0 | 0 | 0 | 10,310 | 0 | 0 | 5,260 |
Other Non-Current Liabilities
| 280,072 | 547,206 | 252,107 | 10,538 | 10,997 | 13,240 | 264,617 | 14,456 | 14,877 | 14,623 | 281,129 | 14,987 | 14,752 | 14,805 | 14,485 | 11,983 | 12,103 | 12,312 | 11,633 | 10,752 | 18,960 | 18,954 | 19,162 | 18,497 | 18,263 | 18,236 | 17,648 | 17,640 | 16,436 | 15,415 | 15,586 | 15,334 | 17,184 | 28,220 | 72,507 | 177,188 | 141,937 | 205,787 | 199,674 | 357,974 | 314,031 | 294,160 | 77,627 | 301,320 | 279,033 | 267,558 | 28,379 | 218,018 | 0 | 211,697 | 14,533 | 209,510 | 208,999 | 209,632 | 14,852 | 206,907 | 207,873 | 206,560 | 13,432 | 201,643 | 198,750 | 14,853 |
Total Non-Current Liabilities
| 947,902 | 1,064,241 | 1,181,892 | 1,138,766 | 1,161,869 | 1,251,280 | 1,032,167 | 1,004,356 | 1,118,061 | 1,212,792 | 1,240,200 | 1,246,489 | 1,231,587 | 1,197,116 | 1,192,308 | 1,104,167 | 871,179 | 676,619 | 669,865 | 733,717 | 733,404 | 757,627 | 728,101 | 733,704 | 798,033 | 815,494 | 699,788 | 735,199 | 689,153 | 611,837 | 599,869 | 630,178 | 515,655 | 476,944 | 530,516 | 627,431 | 576,127 | 667,774 | 780,358 | 679,014 | 661,863 | 601,624 | 588,145 | 612,697 | 584,619 | 542,363 | 578,686 | 577,920 | 644,375 | 671,721 | 677,154 | 670,421 | 669,107 | 688,792 | 515,519 | 534,061 | 569,396 | 568,058 | 570,054 | 577,210 | 574,721 | 509,654 |
Total Liabilities
| 2,902,979 | 3,208,794 | 3,346,865 | 3,189,855 | 3,111,083 | 3,080,978 | 2,828,951 | 2,749,196 | 2,877,777 | 2,927,646 | 2,942,745 | 2,807,255 | 2,675,236 | 2,761,677 | 2,690,967 | 3,036,661 | 2,845,935 | 2,587,730 | 2,092,932 | 1,940,635 | 1,940,048 | 2,014,564 | 2,022,048 | 1,949,069 | 2,052,491 | 2,125,403 | 1,990,124 | 1,941,254 | 1,829,388 | 1,758,295 | 1,703,680 | 1,660,600 | 1,592,722 | 1,567,195 | 1,787,861 | 1,821,490 | 1,798,913 | 1,869,057 | 1,809,046 | 1,589,840 | 1,574,420 | 1,528,355 | 1,619,161 | 1,553,873 | 1,639,784 | 1,614,152 | 1,552,232 | 1,395,695 | 1,408,269 | 1,489,014 | 1,490,496 | 1,405,413 | 1,455,756 | 1,419,952 | 1,307,990 | 1,246,991 | 1,288,101 | 1,316,022 | 1,331,806 | 1,269,596 | 1,298,105 | 1,117,719 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 3,435,645 | 0 | 0 | 0 | 3,316,260 | 3,326,203 | 3,229,378 | 3,235,584 | 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 |
Common Stock
| 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 | 187,457 |
Retained Earnings
| 3,686,977 | 3,583,945 | 3,451,694 | 3,245,917 | 3,308,874 | 3,226,604 | 3,212,248 | 3,096,351 | 3,071,043 | 3,007,243 | 3,017,660 | 2,903,634 | 2,867,171 | 2,836,604 | 2,796,451 | 2,722,631 | 2,644,973 | 2,626,408 | 2,767,466 | 2,835,824 | 2,846,126 | 2,798,758 | 2,794,682 | 2,741,413 | 2,738,197 | 2,701,364 | 2,674,138 | 2,591,729 | 2,543,256 | 2,465,690 | 2,436,028 | 2,347,367 | 2,301,027 | 2,491,302 | 2,492,762 | 2,477,542 | 2,452,032 | 2,412,849 | 2,390,874 | 2,295,948 | 2,260,362 | 2,206,788 | 2,184,238 | 2,122,439 | 2,084,225 | 2,020,327 | 1,933,814 | 1,882,935 | 1,851,966 | 1,823,023 | 1,792,428 | 1,739,496 | 1,744,950 | 1,725,063 | 1,741,008 | 1,727,323 | 1,709,401 | 1,661,689 | 1,626,988 | 1,603,932 | 1,569,094 | 1,574,515 |
Accumulated Other Comprehensive Income/Loss
| 1,333,721 | 1,885,558 | 2,074,494 | 1,497,094 | 1,587,359 | 1,412,114 | 955,829 | 840,769 | 960,592 | 1,029,547 | 973,154 | 873,276 | 800,971 | 785,274 | 403,144 | 497,595 | 352,664 | 304,345 | 226,653 | 498,250 | 416,110 | 383,707 | 401,582 | 378,549 | 559,226 | 534,590 | 528,418 | 646,439 | 565,602 | 464,409 | 454,445 | 522,710 | 290,293 | 233,300 | 422,205 | 623,717 | 549,308 | 735,756 | 699,938 | 515,492 | 362,010 | 286,967 | 270,907 | 305,339 | 216,244 | 200,452 | 138,259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -178,808 | -178,808 | -178,659 | 3,198 | 21,575 | 21,584 | 21,394 | 21,471 | 61,602 | 121,560 | 121,457 | 138,287 | 180,956 | 218,984 | 215,687 | 215,508 | 215,567 | 215,570 | 215,560 | 211,966 | 211,969 | 211,971 | 211,973 | 224,941 | 220,053 | 220,326 | 208,308 | 208,314 | 208,325 | 208,332 | 234,794 | 234,736 | 255,367 | 21,150 | 21,154 | 21,177 | 35,905 | 49,817 | 49,669 | 50,548 | 50,378 | 49,865 | 49,377 | 47,343 | 46,339 | 433,343 | 180,473 | 234,363 | -37,750 | -23,121 | 220,146 | -67,525 | -54,023 | 34,326 | 37,396 | 16,825 | 13,104 | 24,527 | 104,884 | 108,243 | 74,254 | 29,581 |
Total Shareholders Equity
| 5,029,347 | 5,478,152 | 5,534,986 | 4,933,666 | 5,105,265 | 4,847,759 | 4,376,928 | 4,146,048 | 4,280,694 | 4,345,807 | 4,299,357 | 4,102,654 | 4,036,555 | 4,028,319 | 3,891,012 | 3,623,191 | 3,400,661 | 3,333,780 | 3,397,136 | 3,733,497 | 3,661,662 | 3,581,893 | 3,595,694 | 3,532,360 | 3,704,933 | 3,643,737 | 3,598,321 | 3,633,939 | 3,504,640 | 3,325,888 | 3,312,724 | 3,292,270 | 3,034,144 | 2,933,209 | 3,123,578 | 3,309,893 | 3,224,702 | 3,385,879 | 3,327,938 | 3,049,445 | 2,860,207 | 2,731,077 | 2,691,979 | 2,662,578 | 2,534,265 | 2,453,670 | 2,302,357 | 2,117,298 | 2,001,673 | 1,987,359 | 2,012,574 | 1,859,428 | 1,878,384 | 1,946,846 | 1,965,861 | 1,931,605 | 1,909,962 | 1,873,673 | 1,919,329 | 1,899,632 | 1,830,805 | 1,791,553 |
Total Equity
| 5,231,354 | 5,689,289 | 5,746,505 | 5,129,690 | 5,305,151 | 5,043,086 | 4,579,711 | 4,334,552 | 4,468,561 | 4,530,452 | 4,489,526 | 4,276,271 | 4,197,723 | 4,187,111 | 4,076,717 | 3,791,549 | 3,557,899 | 3,490,855 | 3,558,869 | 3,906,219 | 3,827,111 | 3,750,056 | 3,770,366 | 3,696,317 | 3,866,335 | 3,804,633 | 3,774,293 | 3,806,332 | 3,648,940 | 3,457,959 | 3,447,082 | 3,421,442 | 3,149,753 | 3,051,426 | 3,255,035 | 3,442,499 | 3,351,109 | 3,531,301 | 3,474,211 | 3,190,289 | 2,991,215 | 2,859,699 | 2,823,346 | 2,792,153 | 2,655,109 | 2,575,354 | 2,426,861 | 2,230,177 | 2,103,295 | 2,089,396 | 2,117,201 | 1,953,240 | 1,970,845 | 2,046,748 | 2,072,443 | 2,033,605 | 2,010,233 | 1,983,353 | 2,032,264 | 2,011,902 | 1,938,172 | 1,900,719 |
Total Liabilities & Shareholders Equity
| 8,134,333 | 8,898,083 | 9,093,370 | 8,319,545 | 8,416,234 | 8,124,064 | 7,408,662 | 7,083,748 | 7,346,338 | 7,458,098 | 7,432,271 | 7,083,526 | 6,872,959 | 6,948,788 | 6,767,684 | 6,828,210 | 6,403,834 | 6,078,585 | 5,651,801 | 5,846,854 | 5,767,159 | 5,764,620 | 5,792,414 | 5,645,386 | 5,918,826 | 5,930,036 | 5,764,417 | 5,747,586 | 5,478,328 | 5,216,254 | 5,150,762 | 5,082,042 | 4,742,475 | 4,618,621 | 5,042,896 | 5,263,989 | 5,150,022 | 5,400,358 | 5,283,257 | 4,780,129 | 4,565,635 | 4,388,054 | 4,442,507 | 4,346,026 | 4,294,893 | 4,189,506 | 3,979,093 | 3,625,872 | 3,511,564 | 3,578,410 | 3,607,697 | 3,358,653 | 3,426,601 | 3,466,700 | 3,380,433 | 3,280,596 | 3,298,334 | 3,299,375 | 3,364,070 | 3,281,498 | 3,236,277 | 3,018,438 |