Kyocera Corporation
TSE:6971.T
1546.5 (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 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q2 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1997 Q4 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1994 Q4 | 1993 Q4 | 1992 Q4 | 1991 Q4 | 1990 Q4 | 1989 Q4 | 1988 Q4 | 1987 Q4 | 1986 Q4 | 1985 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 386,862 | 418,106 | 285,834 | 381,172 | 394,649 | 399,472 | 373,500 | 335,109 | 378,080 | 384,384 | 414,129 | 388,285 | 431,756 | 392,398 | 386,727 | 365,266 | 387,826 | 382,238 | 419,620 | 428,460 | 449,116 | 418,572 | 512,814 | 416,250 | 398,436 | 433,047 | 424,938 | 349,684 | 392,659 | 374,641 | 376,195 | 330,726 | 317,770 | 345,015 | 374,020 | 351,465 | 331,109 | 319,158 | 351,363 | 318,924 | 297,800 | 277,109 | 335,174 | 312,457 | 316,943 | 280,886 | 305,454 | 301,393 | 261,517 | 268,646 | 273,288 | 253,830 | 254,963 | 261,854 | 273,471 | 228,207 | 287,579 | 312,775 | 313,126 | 298,633 | 299,628 | 276,185 | 269,247 | 245,008 | 334,534.283 | 312,022.093 | 446,291.76 | 252,933.949 | 274,648.938 | 286,593.995 | 281,778.253 | 262,365.328 | 263,561.682 | 267,178.193 | 302,615 | 257,124.969 | 253,602.634 | 293,605.452 | 311,267.932 | 260,722.354 | 257,290.634 | 267,645.464 | 362,012.425 | 303,806.982 | 299,397.852 | 299,281.44 | 298,242.317 | 277,377.955 | 280,708.533 | 244,342.256 | 201,508.405 | 162,458.777 | 178,516.232 | 161,800.502 | 174,014.527 | 121,604.379 | 184,061.99 | 160,984.154 | 168,447.022 | 134,507.224 | 127,490.611 | 140,209.026 | 194,376.898 | 220,086.922 | 216,879.214 | 245,010.737 | 202,411.52 | 194,953.121 | 120,650.156 |
Short Term Investments
| 0 | 36,658 | 138,958 | 30,109 | 25,219 | 24,998 | 23,402 | 34,806 | 23,794 | 39,053 | 44,083 | 47,127 | 57,257 | 89,317 | 97,356 | 109,613 | 87,570 | 69,389 | 74,034 | 95,881 | 84,888 | 90,083 | 109,081 | 190,685 | 245,823 | 186,896 | 196,802 | 290,428 | 274,923 | 298,945 | 297,371 | 322,569 | 317,685 | 298,737 | 315,179 | 280,768 | 324,585 | 334,458 | 279,595 | 265,624 | 277,728 | 277,655 | 276,231 | 245,214 | 244,013 | 257,901 | 223,736 | 199,328 | 225,056 | 206,380 | 205,940 | 211,084 | 227,315 | 240,090 | 245,829 | 255,804 | 257,272 | 227,638 | 212,057 | 171,666 | 195,473 | 191,697 | 202,143 | 215,635 | 221,150.792 | 245,539.51 | 147,076.48 | 291,494.36 | 287,853.214 | 215,899.988 | 213,169.949 | 131,896.907 | 128,653.038 | 130,096.197 | 88,469.987 | 84,212.266 | 94,405.992 | 68,326.769 | 35,013.995 | 49,661.401 | 74,391.988 | 70,473.084 | 3,864.366 | 10,723.861 | 10,370.205 | 15,568.862 | 14,647.673 | 14,163.179 | 10,894.615 | 11,725.147 | 39,105 | 34,106.141 | 31,692.046 | 37,614.923 | 34,178.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 386,862 | 454,764 | 424,792 | 381,172 | 419,868 | 424,470 | 396,902 | 369,915 | 401,874 | 423,437 | 458,212 | 435,412 | 489,013 | 481,715 | 484,083 | 474,879 | 475,396 | 451,627 | 493,654 | 524,341 | 534,004 | 508,655 | 621,895 | 606,935 | 644,259 | 619,943 | 621,740 | 640,112 | 667,582 | 673,586 | 673,566 | 653,295 | 635,455 | 643,752 | 689,199 | 632,233 | 655,694 | 653,616 | 630,958 | 584,548 | 575,528 | 554,764 | 611,405 | 557,671 | 560,956 | 538,787 | 529,190 | 500,721 | 486,573 | 475,026 | 479,228 | 464,914 | 482,278 | 501,944 | 519,300 | 484,011 | 544,851 | 540,413 | 525,183 | 470,299 | 495,101 | 467,882 | 471,390 | 460,643 | 555,685.075 | 557,561.603 | 593,368.241 | 544,428.309 | 562,502.151 | 502,493.983 | 494,948.201 | 394,262.235 | 392,214.72 | 397,274.39 | 391,084.987 | 341,337.235 | 348,008.626 | 361,932.221 | 346,281.928 | 310,383.755 | 331,682.622 | 338,118.549 | 365,876.791 | 314,530.843 | 309,768.057 | 314,850.302 | 312,889.99 | 291,541.134 | 291,603.149 | 256,067.403 | 240,613.406 | 196,564.918 | 210,208.278 | 199,415.425 | 208,193.4 | 121,604.379 | 184,061.99 | 160,984.154 | 168,447.022 | 134,507.224 | 127,490.611 | 140,209.026 | 194,376.898 | 220,086.922 | 216,879.214 | 245,010.737 | 202,411.52 | 194,953.121 | 120,650.156 |
Net Receivables
| 358,747 | 379,029 | 392,212 | 371,451 | 381,385 | 352,633 | 380,972 | 374,743 | 383,710 | 368,695 | 379,066 | 359,824 | 335,142 | 320,117 | 339,621 | 314,301 | 299,571 | 285,962 | 336,294 | 330,191 | 320,906 | 329,467 | 357,352 | 368,289 | 353,329 | 340,144 | 352,152 | 326,914 | 318,126 | 276,399 | 314,262 | 293,719 | 253,934 | 242,003 | 284,016 | 293,081 | 325,685 | 310,173 | 355,478 | 340,616 | 328,102 | 295,674 | 375,533 | 395,112 | 388,579 | 375,106 | 404,444 | 356,708 | 241,668 | 233,814 | 240,344 | 218,880 | 210,971 | 218,176 | 223,145 | 225,070 | 215,322 | 203,351 | 203,353 | 214,036 | 181,115 | 166,547 | 167,835 | 190,399 | 224,011.87 | 240,866.612 | 220,904.38 | 252,710.41 | 248,240.386 | 244,719.496 | 255,064.027 | 258,556.031 | 245,857.136 | 261,452.128 | 268,673.497 | 280,510.704 | 256,212.415 | 237,258.051 | 264,319.992 | 271,188.187 | 280,620.666 | 293,855.362 | 304,208.836 | 310,991.969 | 273,862.616 | 259,041.918 | 238,692.739 | 240,929.549 | 271,508.651 | 286,536.323 | 359,370.85 | 329,673.342 | 243,722.046 | 199,149.708 | 200,809.811 | 157,991.198 | 151,557.163 | 158,098.894 | 149,158.295 | 127,050.921 | 100,476.062 | 99,793.269 | 103,812.065 | 113,048.879 | 105,294.607 | 82,134.055 | 81,823.03 | 73,614.882 | 80,710.047 |
Inventory
| 525,767 | 564,806 | 540,225 | 554,686 | 582,232 | 575,592 | 539,441 | 556,399 | 559,519 | 527,207 | 452,506 | 422,216 | 393,267 | 368,543 | 345,354 | 341,720 | 349,110 | 375,365 | 344,304 | 372,526 | 368,996 | 368,079 | 343,880 | 345,589 | 372,942 | 369,548 | 364,875 | 407,988 | 357,237 | 352,890 | 331,155 | 356,547 | 316,334 | 315,713 | 327,875 | 366,728 | 357,953 | 367,150 | 354,499 | 392,308 | 360,522 | 352,567 | 335,802 | 349,635 | 321,380 | 312,858 | 296,450 | 302,138 | 275,728 | 261,556 | 270,336 | 263,696 | 254,491 | 248,256 | 232,899 | 210,349 | 199,054 | 182,792 | 177,361 | 181,278 | 184,315 | 188,519 | 199,641 | 207,858 | 216,488.293 | 230,671.2 | 204,618.609 | 214,373.537 | 209,086.838 | 211,835.699 | 208,869.507 | 219,272.656 | 220,716.68 | 203,275.308 | 191,708.101 | 197,597.645 | 200,385.795 | 207,420.55 | 213,875.51 | 234,249.955 | 239,903.158 | 219,684.615 | 197,674.739 | 194,852.554 | 192,796.606 | 193,892.217 | 183,114.375 | 188,477.735 | 205,666.47 | 219,956.392 | 253,043.289 | 197,494.082 | 154,624.535 | 126,236.915 | 131,558.889 | 148,342.17 | 120,624.351 | 121,370.311 | 117,842.229 | 84,542.214 | 76,847.31 | 75,284.254 | 77,503.619 | 77,632.917 | 75,967.48 | 49,468.607 | 47,176.013 | 43,692.864 | 51,142.822 |
Other Current Assets
| 91,563 | 52,183 | 82,125 | 76,540 | 46,290 | 46,818 | 39,997 | 44,443 | 45,374 | 44,973 | 39,339 | 35,679 | 30,535 | 29,622 | 30,706 | 28,238 | 31,475 | 33,217 | 28,455 | 26,890 | 33,135 | 34,948 | 34,637 | 32,335 | 89,361 | 86,401 | 137,849 | 127,846 | 128,406 | 114,442 | 119,714 | 120,815 | 118,819 | 133,598 | 133,671 | 135,612 | 111,753 | 110,881 | 116,612 | 115,911 | 103,944 | 103,654 | 44,695 | 41,791 | 40,395 | 39,897 | 38,299 | 39,697 | 42,132 | 37,245 | 40,961 | 39,485 | 42,336 | 38,371 | 38,915 | 35,302 | 34,657 | 35,660 | 35,370 | 86,178 | 70,988 | 78,445 | 78,263 | 76,399 | 59,128.961 | 62,553.102 | 54,975.572 | 56,443.502 | 51,898.545 | 81,162.631 | 40,694.903 | 48,211.415 | 46,149.851 | 31,836.921 | 34,075.33 | 33,425.065 | 29,047.997 | 29,282.901 | 34,303.47 | 42,478.967 | 31,143.392 | 35,019.033 | 33,169.726 | 42,788.205 | 28,322.925 | 25,389.222 | 19,049.726 | 18,448.163 | 22,046.013 | 15,568.259 | -9,049.889 | 104,683.125 | 86,339.189 | 75,102.302 | 79,063.951 | 120,459.804 | 179,086.004 | 181,114.136 | 161,089.245 | 102,409.695 | 120,257.319 | 52,658.78 | 35,742.283 | 27,401.513 | 22,816.976 | 9,249.689 | 8,162.455 | 6,308.595 | 6,656.685 |
Total Current Assets
| 1,362,939 | 1,450,782 | 1,439,354 | 1,383,849 | 1,429,775 | 1,399,513 | 1,357,312 | 1,345,500 | 1,390,477 | 1,364,312 | 1,329,123 | 1,253,131 | 1,247,957 | 1,199,997 | 1,199,764 | 1,159,138 | 1,155,552 | 1,146,171 | 1,202,707 | 1,253,948 | 1,257,041 | 1,241,149 | 1,357,764 | 1,353,148 | 1,459,891 | 1,416,036 | 1,476,616 | 1,502,860 | 1,471,351 | 1,417,317 | 1,438,697 | 1,424,376 | 1,324,542 | 1,335,066 | 1,434,761 | 1,427,654 | 1,451,085 | 1,441,820 | 1,457,547 | 1,433,383 | 1,368,096 | 1,306,659 | 1,367,435 | 1,344,209 | 1,311,310 | 1,266,648 | 1,268,383 | 1,199,264 | 1,153,677 | 1,119,660 | 1,144,603 | 1,100,722 | 1,104,291 | 1,121,522 | 1,129,501 | 1,068,984 | 1,088,523 | 1,055,414 | 1,034,455 | 988,845 | 968,552 | 939,484 | 952,316 | 972,711 | 1,095,475.267 | 1,135,938.838 | 1,114,991.541 | 1,107,298.554 | 1,112,948.224 | 1,086,520.078 | 1,044,897.52 | 965,656.779 | 950,498.086 | 934,837.372 | 926,195.518 | 891,846.873 | 872,574.611 | 876,046.792 | 897,524.026 | 898,522.493 | 922,746.778 | 922,892.893 | 935,972.317 | 898,230.597 | 911,462.959 | 903,113.78 | 862,226.272 | 849,584.462 | 902,254.654 | 877,443.095 | 973,487.345 | 828,415.469 | 694,894.048 | 599,904.352 | 619,626.05 | 548,397.551 | 635,329.507 | 621,567.496 | 596,536.791 | 448,510.054 | 425,071.303 | 367,945.329 | 411,434.866 | 438,170.232 | 420,958.277 | 385,863.088 | 339,573.019 | 318,569.462 | 259,159.709 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 743,775 | 769,755 | 748,632 | 699,162 | 698,500 | 681,061 | 650,098 | 619,244 | 622,993 | 603,104 | 552,878 | 521,966 | 506,174 | 497,021 | 477,748 | 449,675 | 443,370 | 431,447 | 418,192 | 410,761 | 392,194 | 378,905 | 341,855 | 323,386 | 324,295 | 306,959 | 300,924 | 294,430 | 276,449 | 270,264 | 266,604 | 269,084 | 264,457 | 263,552 | 264,487 | 267,698 | 268,534 | 265,967 | 261,491 | 274,718 | 271,343 | 267,872 | 270,557 | 275,472 | 269,175 | 272,172 | 268,824 | 262,130 | 256,066 | 256,683 | 260,537 | 252,743 | 252,993 | 248,805 | 247,754 | 244,591 | 244,758 | 237,701 | 240,099 | 240,100 | 245,495 | 256,567 | 266,054 | 277,823 | 293,631.453 | 304,906.545 | 285,072.294 | 285,458.818 | 280,504.747 | 283,145.507 | 280,478.223 | 288,911.366 | 287,049.714 | 286,303.25 | 287,059.209 | 286,652.412 | 281,402.475 | 270,977.755 | 259,560.676 | 256,515.5 | 256,520.303 | 251,984.779 | 255,140.547 | 254,048.267 | 257,247.987 | 249,820.361 | 249,448.357 | 263,318.452 | 268,440.827 | 282,548.652 | 284,657.747 | 259,374.577 | 222,216.498 | 210,830.635 | 215,827.079 | 198,064.612 | 172,339.952 | 169,372.575 | 161,838.946 | 136,304.34 | 127,890.75 | 133,134.259 | 140,643.89 | 133,099.111 | 125,076.658 | 75,362.435 | 69,455.298 | 68,489.149 | 78,509.192 |
Goodwill
| 278,720 | 289,512 | 282,879 | 277,800 | 281,293 | 279,459 | 271,156 | 268,526 | 273,854 | 270,958 | 262,985 | 258,823 | 257,267 | 256,878 | 256,532 | 226,545 | 231,011 | 230,552 | 212,207 | 208,387 | 207,943 | 204,657 | 149,499 | 143,384 | 151,009 | 147,196 | 144,268 | 142,114 | 141,130 | 112,532 | 110,470 | 116,583 | 98,999 | 100,122 | 102,599 | 107,732 | 114,121 | 104,340 | 102,167 | 124,630 | 117,897 | 115,391 | 116,632 | 118,555 | 107,298 | 106,960 | 103,425 | 97,809 | 86,495 | 86,560 | 89,039 | 72,230 | 72,433 | 64,163 | 64,701 | 63,326 | 64,529 | 64,885 | 67,602 | 67,523 | 66,908 | 66,911 | 63,226 | 57,757 | 59,446.859 | 56,605.778 | 39,678.932 | 42,137.03 | 42,024.043 | 34,238.561 | 32,843.946 | 31,783.822 | 31,632.123 | 31,149.794 | 31,539.195 | 0 | 0 | 0 | 28,123.533 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 144,109 | 159,878 | 152,171 | 148,455 | 156,232 | 154,163 | 147,782 | 148,561 | 159,747 | 158,039 | 149,879 | 145,913 | 146,744 | 150,851 | 151,295 | 122,262 | 124,627 | 126,141 | 118,533 | 120,484 | 118,023 | 114,958 | 80,001 | 79,476 | 80,083 | 79,490 | 80,186 | 68,577 | 65,976 | 61,511 | 61,235 | 56,126 | 53,721 | 53,696 | 59,106 | 58,198 | 55,986 | 57,326 | 56,615 | 60,961 | 58,110 | 57,711 | 59,326 | 61,203 | 55,197 | 55,655 | 54,583 | 53,282 | 45,888 | 46,013 | 49,653 | 44,778 | 44,100 | 40,618 | 42,160 | 42,859 | 45,857 | 47,568 | 49,593 | 52,297 | 53,799 | 55,156 | 60,077 | 40,961 | 43,551.977 | 47,153.781 | 29,742.746 | 33,642.562 | 33,642.198 | 23,893.096 | 24,619.498 | 27,974.525 | 29,507.578 | 30,119.102 | 31,414.549 | 66,023.361 | 60,819.245 | 44,922.632 | 44,052.653 | 44,428.485 | 46,109.827 | 43,936.923 | 42,001.149 | 39,892.763 | 41,703.835 | 39,520.958 | 40,761.753 | 45,111.95 | 30,736.186 | 29,825.335 | 31,860.751 | 24,797.851 | 24,294.8 | 25,030.558 | 23,329.76 | 19,537.619 | 21,315.047 | 21,945.802 | 22,748.059 | 24,209.227 | 27,835.347 | 30,848.742 | 34,533.157 | 35,952.14 | 37,299.702 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 422,829 | 449,390 | 435,050 | 426,255 | 437,525 | 433,622 | 418,938 | 417,087 | 433,601 | 428,997 | 412,864 | 404,736 | 404,011 | 407,729 | 407,827 | 348,807 | 355,638 | 356,693 | 330,740 | 328,871 | 325,966 | 319,615 | 229,500 | 222,860 | 231,092 | 226,686 | 224,454 | 210,691 | 207,106 | 174,043 | 171,705 | 172,709 | 152,720 | 153,818 | 161,705 | 165,930 | 170,107 | 161,666 | 158,782 | 185,591 | 176,007 | 173,102 | 175,958 | 179,758 | 162,495 | 162,615 | 158,008 | 151,091 | 132,383 | 132,573 | 138,692 | 117,008 | 116,533 | 104,781 | 106,861 | 106,185 | 110,386 | 112,453 | 117,195 | 119,820 | 120,707 | 122,067 | 123,303 | 98,718 | 102,998.835 | 103,759.559 | 69,421.678 | 75,779.592 | 75,666.242 | 58,131.657 | 57,463.444 | 59,758.346 | 61,139.701 | 61,268.896 | 62,953.744 | 66,023.361 | 60,819.245 | 44,922.632 | 44,052.653 | 44,428.485 | 46,109.827 | 43,936.923 | 42,001.149 | 39,892.763 | 41,703.835 | 39,520.958 | 40,761.753 | 45,111.95 | 30,736.186 | 29,825.335 | 31,860.751 | 24,797.851 | 24,294.8 | 25,030.558 | 23,329.76 | 19,537.619 | 21,315.047 | 21,945.802 | 22,748.059 | 24,209.227 | 27,835.347 | 30,848.742 | 34,533.157 | 35,952.14 | 37,299.702 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,740,098 | 1,635,491 | 1,702,556 | 1,711,910 | 1,744,098 | 1,705,862 | 1,544,175 | 1,485,210 | 1,585,863 | 1,585,190 | 1,482,385 | 1,267,647 | 1,363,366 | 1,250,177 | 1,227,173 | 1,101,495 | 975,691 | 1,200,640 | 1,167,201 | 1,182,581 | 1,043,700 | 1,021,301 | 876,598 | 873,568 | 1,002,263 | 1,014,014 | 879,593 | 830,767 | 896,321 | 894,787 | 855,631 | 824,949 | 871,465 | 873,766 | 836,354 | 947,029 | 730,580 | 815,472 | 792,445 | 748,391 | 616,153 | 542,627 | 476,828 | 592,120 | 428,560 | 415,753 | 295,415 | 234,866 | 429,890 | 374,358 | 391,877 | 367,239 | 399,207 | 440,266 | 393,879 | 369,116 | 323,549 | 326,647 | 381,919 | 373,839 | 391,187 | 412,606 | 371,225 | 470,480 | 0 | 0 | 454,122 | 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 |
Tax Assets
| 50,623 | 54,184 | 50,774 | 44,060 | 43,411 | 42,557 | 39,759 | 38,861 | 38,385 | 38,144 | 36,483 | 35,131 | 35,950 | 37,287 | 36,624 | 39,798 | 40,345 | 40,429 | 40,434 | 39,339 | 39,807 | 39,195 | 38,558 | 40,056 | 41,680 | 41,800 | 196,802 | 290,428 | 274,923 | 298,945 | 297,371 | 322,569 | 317,685 | 298,737 | 315,179 | 280,768 | 324,585 | 334,458 | 279,595 | 265,624 | 277,728 | 277,655 | 276,231 | 245,214 | 244,013 | 257,901 | 223,736 | 199,328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -454,122 | 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 Assets
| 88,162 | 90,462 | 89,010 | 61,576 | 62,042 | 61,097 | 83,646 | 85,988 | 78,675 | 93,281 | 103,532 | 91,592 | 99,447 | 137,508 | 144,334 | 130,168 | 108,163 | 90,069 | 90,901 | 111,898 | 99,590 | 104,689 | 124,200 | 207,803 | 263,595 | 204,556 | 78,688 | 72,407 | 76,846 | 74,687 | 80,462 | 79,262 | 72,811 | 73,428 | 82,563 | 88,958 | 73,849 | 74,652 | 71,324 | 64,246 | 64,346 | 65,687 | 69,695 | 66,665 | 63,494 | 67,743 | 68,487 | 67,641 | 62,843 | 62,804 | 58,394 | 62,394 | 62,275 | 66,019 | 68,571 | 71,999 | 75,822 | 73,331 | 75,049 | 68,863 | 66,663 | 69,190 | 60,904 | 46,471 | 490,833.956 | 536,427.363 | 501,544.528 | 653,626.925 | 639,316.591 | 724,182.505 | 744,380.77 | 696,268.06 | 651,763.372 | 693,884.557 | 666,910.085 | 676,414.653 | 645,977.537 | 549,498.076 | 548,180.385 | 568,027.923 | 562,121.711 | 613,376.846 | 566,019.525 | 581,876.698 | 562,555.741 | 505,508.986 | 482,206.571 | 477,666.958 | 442,910.312 | 426,889.475 | 439,555.603 | 296,333.196 | 272,843.295 | 295,796.359 | 288,888.886 | 259,312.653 | 169,988.118 | 167,100.015 | 185,411.676 | 164,591.638 | 120,872.919 | 89,123.693 | 80,891.828 | 69,082.291 | 63,890.679 | 59,897.698 | 40,626.201 | 40,290.312 | 44,540.256 |
Total Non-Current Assets
| 3,045,487 | 2,999,282 | 3,026,022 | 2,942,963 | 2,985,576 | 2,924,199 | 2,736,616 | 2,646,390 | 2,759,517 | 2,748,716 | 2,588,142 | 2,321,072 | 2,408,948 | 2,329,722 | 2,293,706 | 2,069,943 | 1,923,207 | 2,119,278 | 2,047,468 | 2,073,450 | 1,901,257 | 1,863,705 | 1,610,711 | 1,667,673 | 1,862,925 | 1,794,015 | 1,680,461 | 1,698,723 | 1,731,645 | 1,712,726 | 1,671,773 | 1,668,573 | 1,679,138 | 1,663,301 | 1,660,288 | 1,750,383 | 1,567,655 | 1,652,215 | 1,563,637 | 1,538,570 | 1,405,577 | 1,326,943 | 1,269,269 | 1,359,229 | 1,167,737 | 1,176,184 | 1,014,470 | 915,056 | 881,182 | 826,418 | 849,500 | 799,384 | 831,008 | 859,871 | 817,065 | 791,891 | 754,515 | 750,132 | 814,262 | 802,622 | 824,052 | 860,430 | 821,486 | 893,492 | 887,464.245 | 945,093.467 | 856,038.501 | 1,014,865.335 | 995,487.579 | 1,065,459.669 | 1,082,322.437 | 1,044,937.772 | 999,952.786 | 1,041,456.702 | 1,016,923.038 | 1,029,090.426 | 988,199.257 | 865,398.464 | 851,793.715 | 868,971.908 | 864,751.841 | 909,298.548 | 863,161.221 | 875,817.728 | 861,507.563 | 794,850.306 | 772,416.681 | 786,097.36 | 742,087.325 | 739,263.461 | 756,074.101 | 580,505.625 | 519,354.594 | 531,657.552 | 528,045.725 | 476,914.885 | 363,643.117 | 358,418.392 | 369,998.681 | 325,105.205 | 276,599.016 | 253,106.694 | 256,068.876 | 238,133.542 | 226,267.039 | 135,260.133 | 110,081.5 | 108,779.46 | 123,049.449 |
Total Assets
| 4,408,426 | 4,450,064 | 4,465,376 | 4,326,812 | 4,415,351 | 4,323,712 | 4,093,928 | 3,991,890 | 4,149,994 | 4,113,028 | 3,917,265 | 3,574,203 | 3,656,905 | 3,529,719 | 3,493,470 | 3,229,081 | 3,078,759 | 3,265,449 | 3,250,175 | 3,327,398 | 3,158,298 | 3,104,854 | 2,968,475 | 3,020,821 | 3,322,816 | 3,210,051 | 3,157,077 | 3,201,583 | 3,202,996 | 3,130,043 | 3,110,470 | 3,092,949 | 3,003,680 | 2,998,367 | 3,095,049 | 3,178,037 | 3,018,740 | 3,094,035 | 3,021,184 | 2,971,953 | 2,773,673 | 2,633,602 | 2,636,704 | 2,703,438 | 2,479,047 | 2,442,832 | 2,282,853 | 2,114,320 | 2,034,859 | 1,946,078 | 1,994,103 | 1,900,106 | 1,935,299 | 1,981,393 | 1,946,566 | 1,860,875 | 1,843,038 | 1,805,546 | 1,848,717 | 1,791,467 | 1,792,604 | 1,799,914 | 1,773,802 | 1,866,203 | 1,982,939.512 | 2,081,032.305 | 1,971,030.041 | 2,122,163.889 | 2,108,435.804 | 2,151,979.747 | 2,127,219.957 | 2,010,594.552 | 1,950,450.873 | 1,976,294.074 | 1,943,118.556 | 1,920,937.299 | 1,860,773.867 | 1,741,445.256 | 1,749,317.74 | 1,767,494.401 | 1,787,498.619 | 1,832,191.442 | 1,799,133.537 | 1,774,048.325 | 1,772,970.522 | 1,697,964.085 | 1,634,642.953 | 1,635,681.822 | 1,644,341.979 | 1,616,706.557 | 1,729,561.446 | 1,408,921.093 | 1,214,248.642 | 1,131,561.904 | 1,147,671.776 | 1,025,312.436 | 998,972.624 | 979,985.888 | 966,535.472 | 773,615.259 | 701,670.319 | 621,052.024 | 667,503.741 | 676,303.774 | 647,225.316 | 521,123.22 | 449,654.519 | 427,348.923 | 382,209.158 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 185,519 | 212,660 | 212,133 | 196,655 | 193,492 | 191,793 | 203,864 | 205,015 | 225,849 | 228,232 | 222,962 | 212,694 | 207,557 | 199,001 | 183,145 | 167,534 | 160,389 | 166,948 | 173,300 | 180,271 | 182,249 | 185,618 | 186,281 | 186,768 | 212,946 | 210,290 | 149,734 | 159,353 | 140,295 | 131,134 | 129,460 | 122,843 | 111,471 | 100,589 | 115,644 | 121,276 | 118,391 | 112,676 | 119,654 | 122,731 | 124,776 | 120,464 | 122,424 | 127,787 | 124,513 | 114,763 | 111,249 | 106,365 | 158,267 | 156,998 | 163,692 | 144,072 | 150,689 | 166,481 | 162,491 | 164,049 | 104,656 | 95,138 | 89,750 | 83,016 | 76,353 | 60,875 | 62,579 | 75,849 | 59,446.859 | 120,220.902 | 95,114.17 | 97,351.069 | 94,267.048 | 95,449.225 | 100,142.324 | 103,089.099 | 110,948.491 | 103,985.34 | 104,124.413 | 91,771.291 | 90,661.523 | 87,959.623 | 121,826.609 | 101,169.713 | 157,147.573 | 140,511.15 | 149,236.976 | 142,091.158 | 132,024.975 | 126,107.785 | 126,504.217 | 92,434.049 | 151,093.444 | 82,972.414 | 189,309.681 | 106,680.617 | 120,097.203 | 105,479.09 | 99,404.548 | 103,690.458 | 86,832.203 | 91,771.328 | 84,898.241 | 63,477.94 | 45,954.486 | 43,872.746 | 52,085.408 | 69,562.029 | 53,543.628 | 0 | 0 | 0 | 0 |
Short Term Debt
| 34,296 | 10,035 | 33,772 | 34,981 | 32,298 | 102,238 | 49,411 | 126,562 | 97,175 | 97,538 | 96,708 | 55,658 | 54,880 | 55,558 | 55,883 | 52,961 | 53,522 | 57,195 | 50,502 | 12,216 | 10,488 | 9,751 | 4,204 | 0 | 0 | 9,689 | 9,438 | 9,071 | 8,931 | 8,648 | 8,426 | 8,714 | 8,652 | 9,083 | 14,635 | 15,976 | 15,314 | 11,910 | 13,570 | 15,813 | 14,972 | 14,917 | 16,424 | 14,513 | 13,202 | 13,377 | 12,952 | 13,559 | 14,916 | 15,260 | 14,672 | 14,690 | 16,020 | 19,834 | 18,539 | 13,276 | 92,256 | 77,389 | 81,308 | 18,031 | 60,423 | 63,794 | 68,317 | 76,519 | 109,462.754 | 80,819.882 | 77,243.994 | 73,320.667 | 69,695.613 | 75,127.777 | 70,130.071 | 77,495.385 | 71,880.459 | 161,589.554 | 160,164.904 | 171,259.167 | 170,543.516 | 110,032.719 | 110,847.68 | 118,407.555 | 82,535.49 | 128,221.862 | 129,652.321 | 181,018.774 | 170,829.613 | 153,892.217 | 138,052.616 | 128,323.925 | 119,200.145 | 187,903.299 | 142,654.111 | 132,035.122 | 111,281.441 | 96,561.621 | 96,736.929 | 9,156.595 | 66,383.622 | 6,728.561 | 7,175.706 | 5,857.907 | 9,582.829 | 6,052.601 | 43,594.955 | 6,053.166 | 14,577.076 | 41,782.62 | 38,480.146 | 4,570.811 | 2,976.566 |
Tax Payables
| 0 | 14,408 | 22,530 | 20,118 | 17,138 | 14,033 | 17,224 | 19,023 | 19,708 | 19,211 | 20,390 | 25,011 | 22,865 | 16,250 | 15,584 | 11,430 | 8,900 | 8,820 | 11,396 | 13,751 | 13,016 | 8,358 | 12,672 | 14,769 | 21,761 | 17,572 | 19,436 | 15,679 | 14,537 | 8,501 | 15,707 | 11,507 | 6,251 | 4,636 | 22,847 | 14,662 | 17,971 | 14,003 | 17,316 | 13,873 | 17,121 | 9,988 | 23,353 | 16,415 | 16,870 | 8,129 | 22,214 | 18,209 | 16,225 | 9,472 | 13,496 | 16,222 | 20,993 | 15,969 | 18,069 | 21,703 | 23,199 | 15,288 | 15,602 | 0 | 9,084 | 5,348 | 7,430 | 8,254 | 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 Revenue
| 11,285 | 14,408 | 22,530 | 20,118 | 170,277 | 158,794 | 165,815 | 147,385 | 181,371 | 171,243 | 178,234 | 147,415 | 154,476 | 132,791 | 149,821 | 117,856 | 131,156 | 120,599 | 142,334 | 129,581 | 150,780 | 129,096 | -4,204 | 0 | 0 | -9,689 | 205,797 | 188,670 | 193,485 | 164,638 | 190,518 | 168,899 | 157,410 | 165,913 | 209,089 | 188,758 | 178,856 | 155,364 | 189,688 | 172,752 | 179,580 | 137,979 | 158,992 | 152,743 | 168,985 | 135,536 | 165,787 | 148,821 | 101,167 | 80,716 | 93,316 | 77,834 | 93,906 | 80,916 | 91,498 | 83,507 | 95,715 | 94,543 | 62,733 | 119,894 | 80,020 | 81,643 | 76,153 | 73,151 | 100,773.552 | 102,378.93 | 102,841.76 | 84,721.137 | 102,074.793 | 98,035.591 | 111,376.138 | 95,827.627 | 106,935.461 | 95,510.764 | 97,652.779 | 83,385.498 | 92,930.898 | 83,744.66 | 95,056.462 | 77,980.712 | 89,468.471 | 89,722.677 | 82,079.654 | 62,520.11 | 117,975.02 | 116,287.426 | 126,339.409 | 125,675.714 | 77,222.582 | 0 | 120,037.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 194,535 | 225,861 | 201,754 | 175,381 | 44,158 | 54,827 | 41,984 | 49,283 | 41,152 | 54,826 | 41,445 | 49,128 | 33,399 | 46,018 | 34,004 | 37,765 | 31,583 | 39,909 | 31,373 | 38,243 | 32,665 | 47,095 | 188,467 | 178,422 | 214,620 | 199,709 | 55,017 | 49,903 | 36,922 | 45,525 | 36,257 | 50,805 | 26,792 | 34,652 | 28,464 | 35,599 | 31,354 | 39,434 | 33,339 | 44,392 | 32,594 | 33,954 | 29,611 | 47,760 | 30,574 | 36,852 | 36,642 | 41,562 | 23,557 | 28,538 | 29,368 | 32,403 | 24,382 | 32,542 | 28,087 | 36,097 | 32,480 | 32,109 | 55,521 | 37,041 | 27,370 | 31,006 | 30,912 | 29,677 | 26,385.504 | 42,374.682 | 25,609.732 | 31,295.407 | 24,686.255 | 28,326.867 | 24,073.283 | 31,664.781 | 24,196.214 | 19,812.185 | 18,954.096 | 23,976.283 | 17,587.655 | 65,997.448 | 17,375.691 | 22,778.576 | 17,167.382 | 15,660.685 | 16,588.304 | 18,123.325 | 13,492.417 | 15,449.102 | 14,585.737 | 39,429.667 | 11,348.237 | 90,232.01 | 11,936.416 | 167,013.335 | 88,737.36 | 60,955.52 | 57,401.452 | 65,906.193 | 84,740.308 | 82,447.147 | 104,497.558 | 56,358.596 | 45,862.146 | 41,346.043 | 44,020.142 | 46,774.468 | 46,294.403 | 35,156.768 | 32,327.292 | 55,331.638 | 57,420.671 |
Total Current Liabilities
| 425,635 | 462,964 | 470,189 | 427,135 | 440,225 | 507,652 | 461,074 | 528,245 | 545,547 | 551,839 | 539,349 | 464,895 | 450,312 | 433,368 | 422,853 | 376,116 | 376,650 | 384,651 | 397,509 | 360,311 | 376,182 | 371,560 | 374,748 | 365,190 | 427,566 | 409,999 | 419,986 | 406,997 | 379,633 | 349,945 | 364,661 | 351,261 | 304,325 | 310,237 | 367,832 | 361,609 | 343,915 | 319,384 | 356,251 | 355,688 | 351,922 | 307,314 | 327,451 | 342,803 | 337,274 | 300,528 | 326,630 | 310,307 | 297,907 | 281,512 | 301,048 | 268,999 | 284,997 | 299,773 | 300,615 | 296,929 | 325,107 | 299,179 | 289,312 | 257,982 | 244,166 | 237,318 | 237,961 | 255,196 | 296,068.669 | 345,794.396 | 300,809.656 | 286,688.28 | 290,723.708 | 296,939.459 | 305,721.816 | 308,076.892 | 313,960.625 | 380,897.844 | 380,896.192 | 370,392.239 | 371,723.592 | 347,734.451 | 345,106.441 | 320,336.556 | 346,318.916 | 374,116.374 | 377,557.255 | 403,753.367 | 434,322.024 | 411,736.53 | 405,481.979 | 385,863.355 | 358,864.408 | 361,107.723 | 463,937.792 | 405,729.074 | 320,116.003 | 262,996.231 | 253,542.929 | 178,753.246 | 237,956.133 | 180,947.036 | 196,571.505 | 125,694.444 | 101,399.461 | 91,271.39 | 139,700.506 | 122,389.663 | 114,415.107 | 76,939.388 | 70,807.437 | 59,902.449 | 60,397.237 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 201,091 | 201,694 | 199,760 | 199,947 | 265,481 | 181,579 | 160,390 | 56,471 | 57,527 | 56,885 | 52,553 | 90,666 | 90,572 | 91,548 | 91,939 | 80,919 | 81,880 | 82,085 | 76,817 | 28,639 | 25,666 | 33,112 | 7,800 | 8,136 | 8,875 | 9,462 | 20,237 | 18,046 | 17,953 | 17,678 | 16,409 | 16,656 | 15,001 | 15,197 | 18,115 | 18,756 | 19,436 | 18,417 | 17,881 | 19,774 | 19,010 | 19,153 | 19,466 | 22,720 | 21,830 | 22,261 | 20,855 | 20,709 | 19,009 | 19,313 | 21,197 | 19,622 | 21,019 | 22,515 | 24,538 | 23,464 | 25,343 | 24,257 | 29,067 | 31,146 | 32,525 | 34,505 | 28,538 | 5,120 | 6,357.953 | 6,796.941 | 8,274.006 | 9,053.314 | 6,315.088 | 7,020.137 | 7,271.87 | 8,689.959 | 9,206.364 | 31,836.921 | 33,560.264 | 25,747.93 | 25,870.873 | 33,054.184 | 33,630.048 | 70,387.853 | 70,870.474 | 69,820.556 | 70,780.133 | 26,380.698 | 27,096.342 | 40,359.282 | 60,722.232 | 74,883.55 | 96,790.225 | 92,537.065 | 52,351.57 | 36,460.895 | 21,039.56 | 29,515.864 | 36,441.586 | 7,546.206 | 10,372.828 | 63,119.246 | 59,783.27 | 45,524.06 | 47,267.765 | 9,785.23 | 10,337.359 | 50,894.572 | 64,849.904 | 73,613.21 | 43,119.596 | 60,603.405 | 685.512 |
Deferred Revenue Non-Current
| 68,084 | 71,279 | 70,659 | 63,386 | 19,588 | 19,672 | 18,860 | 19,211 | 20,325 | 20,014 | 32,760 | 31,503 | 31,839 | 32,097 | 32,056 | 36,472 | 38,069 | 37,729 | 37,166 | 39,805 | 39,908 | 34,087 | 33,371 | 36,092 | 49,014 | 49,007 | 28,723 | 32,165 | 32,630 | 32,345 | 31,720 | 43,488 | 42,391 | 43,637 | 46,101 | 33,808 | 34,881 | 34,993 | 34,764 | 29,763 | 32,919 | 32,722 | 36,812 | 39,650 | 34,791 | 35,924 | 36,322 | 32,311 | 30,177 | 30,484 | 32,441 | 25,596 | 26,134 | 28,569 | 28,924 | 27,487 | 28,461 | 28,421 | 31,828 | 32,280 | 32,271 | 33,764 | 34,567 | 14,032 | 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
| 448,459 | 419,521 | 441,345 | 436,287 | 446,954 | 435,655 | 393,961 | 380,550 | 409,200 | 413,189 | 384,513 | 307,342 | 339,410 | 314,395 | 309,951 | 264,881 | 223,023 | 279,520 | 271,317 | 273,160 | 228,084 | 220,666 | 174,823 | 202,376 | 256,805 | 242,841 | 223,530 | 245,089 | 257,381 | 256,364 | 258,859 | 261,921 | 274,349 | 273,367 | 271,220 | 320,264 | 284,590 | 319,677 | 292,454 | 311,092 | 263,846 | 245,656 | 235,954 | 254,894 | 194,866 | 197,906 | 146,229 | 107,543 | 103,830 | 83,417 | 90,179 | 74,703 | 94,976 | 104,584 | 90,005 | 70,585 | 53,143 | 59,093 | 75,619 | 72,023 | 84,178 | 85,183 | 71,539 | 117,709 | 108,932.925 | 127,124.045 | 117,674.745 | 176,036.663 | 181,185.629 | 201,613.395 | 206,543.027 | 165,466.337 | 148,954.251 | 141,204.763 | 126,440.562 | 135,708.126 | 123,000.114 | 93,394.707 | 96,554.719 | 91,832.549 | 86,497.194 | 105,709.627 | 95,730.822 | 89,329.762 | 77,274.753 | 51,257.485 | 22,873.828 | 35,156.73 | 28,026.023 | 25,680.083 | 49,714.237 | 0 | 566.687 | 744.008 | 1,274.265 | 0 | 0 | 10,906.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 31,389 | 32,346 | 30,565 | 29,394 | 10,133 | 10,717 | 10,808 | 10,972 | 10,130 | 9,854 | 9,817 | 9,617 | 9,521 | 16,562 | 20,561 | 19,267 | 19,617 | 20,017 | 13,124 | 13,224 | 14,567 | 15,167 | 15,473 | 16,333 | 19,058 | 19,312 | 40,095 | 27,205 | 20,260 | 19,492 | 19,912 | 19,065 | 18,273 | 17,825 | 18,019 | 18,745 | 17,122 | 17,176 | 16,211 | 18,639 | 17,634 | 29,481 | 29,795 | 29,245 | 28,467 | 39,483 | 37,875 | 37,846 | 35,074 | 34,821 | 14,997 | 16,805 | 16,118 | 15,862 | 19,125 | 13,568 | 16,714 | 15,754 | 15,629 | 16,441 | 18,213 | 18,141 | 18,109 | 73,546 | 31,895.73 | 32,391.674 | 32,488.783 | 29,507.098 | 29,508.686 | 31,405.874 | 28,608.305 | 34,759.835 | 36,589.396 | 35,501.603 | 40,073.212 | 39,921.102 | 38,806.309 | 34,717.985 | 36,005.148 | 38,477.325 | 42,368.218 | 42,196.847 | 45,138.764 | 84,396.786 | 85,972.344 | 79,401.198 | 80,746.652 | 65,144.927 | 54,404.097 | 75,474.833 | 77,849.831 | 76,375.04 | 40,552.815 | 53,090.292 | 51,423.127 | 37,917.355 | 17,638.758 | 13,390.281 | 25,136.391 | 24,839.945 | 12,004.186 | 8,602.274 | 8,490.453 | 8,113.218 | 11,211.926 | 6,122.287 | 5,743.49 | 6,089.547 | 6,891.202 |
Total Non-Current Liabilities
| 749,023 | 724,840 | 742,329 | 729,014 | 742,156 | 647,623 | 584,019 | 467,204 | 497,182 | 499,942 | 479,643 | 439,128 | 471,342 | 454,602 | 454,507 | 401,539 | 362,589 | 419,351 | 398,424 | 354,828 | 308,225 | 303,032 | 231,467 | 262,937 | 333,752 | 320,622 | 312,585 | 322,505 | 328,224 | 325,879 | 326,900 | 341,130 | 350,014 | 350,026 | 353,455 | 391,573 | 356,029 | 390,263 | 361,310 | 379,268 | 333,409 | 327,012 | 322,027 | 346,509 | 279,954 | 295,574 | 241,281 | 198,409 | 188,090 | 168,035 | 158,814 | 136,726 | 158,247 | 171,530 | 162,592 | 135,104 | 123,661 | 127,525 | 152,143 | 151,890 | 167,187 | 171,593 | 152,753 | 210,407 | 147,186.607 | 166,312.661 | 158,437.533 | 214,597.075 | 217,009.403 | 240,039.405 | 242,423.202 | 208,916.13 | 194,750.012 | 208,543.287 | 200,074.038 | 201,377.158 | 187,677.296 | 161,166.876 | 166,189.915 | 200,697.727 | 199,735.886 | 217,727.03 | 211,649.719 | 200,107.246 | 190,343.439 | 171,017.965 | 164,342.712 | 175,185.206 | 179,220.346 | 193,691.981 | 179,915.638 | 112,835.935 | 62,159.062 | 83,350.163 | 89,138.977 | 45,463.561 | 28,011.586 | 87,415.588 | 84,919.661 | 70,364.005 | 59,271.951 | 18,387.504 | 18,827.812 | 59,007.79 | 76,061.83 | 79,735.497 | 48,863.086 | 66,692.951 | 7,576.714 |
Total Liabilities
| 1,174,658 | 1,187,804 | 1,212,518 | 1,156,149 | 1,182,381 | 1,155,275 | 1,045,093 | 995,449 | 1,042,729 | 1,051,781 | 1,018,992 | 904,023 | 921,654 | 887,970 | 877,360 | 777,655 | 739,239 | 804,002 | 795,933 | 715,139 | 684,407 | 674,592 | 606,215 | 628,127 | 761,318 | 730,621 | 732,571 | 729,502 | 707,857 | 675,824 | 691,561 | 692,391 | 654,339 | 660,263 | 721,287 | 753,182 | 699,944 | 709,647 | 717,561 | 734,956 | 685,331 | 634,326 | 649,478 | 689,312 | 617,228 | 596,102 | 567,911 | 508,716 | 485,997 | 449,547 | 459,862 | 405,725 | 443,244 | 471,303 | 463,207 | 432,033 | 448,768 | 426,704 | 441,455 | 409,872 | 411,353 | 408,911 | 390,714 | 465,603 | 443,255.276 | 512,107.057 | 459,247.19 | 501,285.355 | 507,733.111 | 536,978.864 | 548,145.018 | 516,993.022 | 508,710.636 | 589,441.131 | 580,970.23 | 571,769.397 | 559,400.888 | 508,901.327 | 511,296.356 | 521,034.284 | 546,054.802 | 591,843.404 | 589,206.974 | 603,860.613 | 624,665.463 | 582,754.496 | 569,824.691 | 561,048.561 | 538,084.753 | 554,799.704 | 643,853.431 | 518,565.009 | 382,275.065 | 346,346.395 | 342,681.907 | 224,216.807 | 265,967.719 | 268,362.624 | 281,491.167 | 196,058.449 | 160,671.412 | 109,658.895 | 158,528.319 | 181,397.453 | 190,476.937 | 156,674.885 | 119,670.524 | 126,595.401 | 67,973.951 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 | 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 | 0 |
Common Stock
| 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 80,641 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,703 | 115,290.877 | 115,866.611 | 115,368.433 | 116,128.313 | 115,738.348 | 115,770.673 | 115,526.83 | 115,707.395 | 115,669.704 | 115,895.556 | 116,397.718 | 115,865.684 | 115,624.646 | 115,689.643 | 115,954.752 | 115,534.581 | 115,879.828 | 115,606.31 | 115,985.098 | 115,603.222 | 115,744.868 | 115,568.863 | 115,676.753 | 115,403.385 | 115,624.473 | 116,159.993 | 115,803.827 | 115,842.607 | 115,426.426 | 114,927.993 | 116,767.892 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Retained Earnings
| 1,968,598 | 1,969,445 | 1,967,527 | 1,931,736 | 1,933,247 | 1,913,887 | 1,912,372 | 1,896,322 | 1,888,971 | 1,863,330 | 1,846,102 | 1,808,479 | 1,794,486 | 1,762,027 | 1,750,259 | 1,700,560 | 1,692,037 | 1,680,057 | 1,686,672 | 1,680,880 | 1,669,383 | 1,641,806 | 1,638,709 | 1,616,265 | 1,636,946 | 1,600,836 | 1,675,780 | 1,684,258 | 1,677,440 | 1,651,034 | 1,638,116 | 1,605,125 | 1,588,812 | 1,570,112 | 1,571,002 | 1,521,459 | 1,531,090 | 1,511,873 | 1,502,310 | 1,460,406 | 1,444,758 | 1,420,576 | 1,415,784 | 1,412,195 | 1,400,436 | 1,380,157 | 1,368,512 | 1,347,009 | 1,338,416 | 1,319,615 | 1,324,052 | 1,316,805 | 1,302,470 | 1,280,506 | 1,268,548 | 1,239,817 | 1,219,071 | 1,187,004 | 1,168,122 | 1,146,508 | 1,147,766 | 1,138,578 | 1,150,050 | 1,177,313 | 1,172,830.36 | 1,155,267.64 | 1,140,513.527 | 1,123,840.412 | 1,099,284.669 | 1,073,095.607 | 1,053,686.091 | 1,028,034.017 | 1,011,047.635 | 979,500.679 | 973,385.137 | 949,366.331 | 930,443.668 | 915,645.26 | 918,622.841 | 929,509.566 | 923,186.967 | 901,033.187 | 887,420.292 | 849,437.03 | 839,206.047 | 832,574.857 | 828,161.977 | 807,766.014 | 797,865.444 | 794,353.243 | 778,474.601 | 617,832.644 | 552,236.837 | 527,437.964 | 520,781.226 | 500,804.549 | 465,180.474 | 453,999.601 | 434,665.715 | 361,695.525 | 329,981.734 | 302,779.371 | 286,283.727 | 270,007.908 | 14,152.501 | 207,296.39 | 185,391.933 | 170,916.204 | 172,875.365 |
Accumulated Other Comprehensive Income/Loss
| 1,148,837 | 1,174,158 | 1,166,752 | 1,121,251 | 1,179,311 | 1,131,223 | 969,801 | 927,802 | 1,045,320 | 1,025,803 | 880,297 | 690,398 | 746,024 | 685,878 | 671,951 | 557,335 | 454,493 | 588,689 | 575,495 | 617,957 | 494,549 | 484,565 | 418,643 | 472,878 | 620,478 | 579,530 | 411,980 | 453,381 | 480,648 | 468,414 | 447,479 | 461,322 | 435,487 | 442,258 | 469,803 | 566,328 | 450,302 | 539,421 | 469,673 | 446,133 | 321,447 | 262,034 | 250,963 | 296,976 | 160,779 | 166,887 | 50,138 | 0 | -75,946 | -108,949 | -81,639 | -112,108 | -99,209 | -60,544 | -75,633 | -98,297 | -113,052 | -95,961 | -51,010 | -53,387 | -53,344 | -35,022 | -54,673 | -4,971 | 35,286.638 | 80,182.669 | 43,938.579 | 162,624.346 | 168,785.091 | 211,219.897 | 202,746.856 | 140,824.947 | 111,066.522 | 91,387.997 | 73,385.006 | 89,054.767 | 63,769.432 | 9,539.127 | 11,864.78 | 12,517.956 | 12,325.3 | 38,172.921 | 22,099.772 | 20,697.052 | 7,471.008 | -10,898.204 | -56,181.207 | -28,349.356 | -22,734.485 | -58,316.428 | -19,690.149 | -36,734.357 | -19,421.393 | -30,940.108 | -20,173.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -24,193 | -24,386 | -24,387 | -24,384 | -21,314 | -17,492 | 25,901 | 29,281 | 29,285 | 29,188 | 29,452 | 29,469 | 53,569 | 53,491 | 53,502 | 53,942 | 53,958 | 54,256 | 54,264 | 97,472 | 97,424 | 92,585 | 92,864 | 92,774 | 92,674 | 92,611 | 132,783 | 132,661 | 132,641 | 132,901 | 132,921 | 132,911 | 132,855 | 127,848 | 127,756 | 127,745 | 127,700 | 127,675 | 162,695 | 127,642 | 127,689 | 127,663 | 127,633 | 111,788 | 111,796 | 111,804 | 111,804 | 78,099 | 111,654 | 111,504 | 111,389 | 111,321 | 111,256 | 111,170 | 111,645 | 111,743 | 112,500 | 112,438 | 112,420 | 112,370 | 112,449 | 112,454 | 112,583 | 112,555 | 149,941.72 | 148,683.094 | 147,148.272 | 147,982.566 | 147,313.791 | 143,481.738 | 140,294.075 | 137,491.812 | 134,908.644 | 134,448.006 | 133,648.543 | 130,865.625 | 130,489.051 | 130,552.934 | 130,965.422 | 130,515.086 | 130,846.263 | 130,831.976 | 131,053.697 | 130,509.388 | 130,798.391 | 115,449.103 | 115,614.699 | 115,744.587 | 148,017.513 | 148,665.877 | 148,367.136 | 148,163.625 | 148,299.627 | 147,079.771 | 159,223.531 | 269,693.677 | 243,402.486 | 237,515.961 | 233,135.476 | 215,567.526 | 210,750.414 | 208,372.573 | 222,452.528 | 224,700.874 | 441,825.353 | 156,767.646 | 144,170.294 | 129,457.634 | 141,359.841 |
Total Shareholders Equity
| 3,208,945 | 3,234,920 | 3,225,595 | 3,144,306 | 3,206,947 | 3,143,321 | 3,023,777 | 2,969,108 | 3,079,279 | 3,034,024 | 2,871,554 | 2,644,049 | 2,709,782 | 2,617,099 | 2,591,415 | 2,427,540 | 2,316,191 | 2,438,705 | 2,432,134 | 2,512,012 | 2,377,059 | 2,334,659 | 2,265,919 | 2,297,620 | 2,465,801 | 2,388,680 | 2,336,246 | 2,386,003 | 2,406,432 | 2,368,052 | 2,334,219 | 2,315,061 | 2,272,857 | 2,255,921 | 2,284,264 | 2,331,235 | 2,224,795 | 2,294,672 | 2,215,319 | 2,149,884 | 2,009,597 | 1,925,976 | 1,910,083 | 1,936,662 | 1,788,714 | 1,774,551 | 1,646,157 | 1,540,811 | 1,489,827 | 1,437,873 | 1,469,505 | 1,431,721 | 1,430,220 | 1,446,835 | 1,420,263 | 1,368,966 | 1,334,222 | 1,319,184 | 1,345,235 | 1,321,194 | 1,322,574 | 1,331,713 | 1,323,663 | 1,400,600 | 1,473,349.596 | 1,500,000.014 | 1,446,968.811 | 1,550,575.638 | 1,531,121.9 | 1,543,567.915 | 1,512,253.851 | 1,422,058.171 | 1,372,692.505 | 1,321,232.238 | 1,296,816.404 | 1,285,152.407 | 1,240,326.797 | 1,171,426.965 | 1,177,407.795 | 1,188,077.19 | 1,182,238.359 | 1,185,644.394 | 1,156,558.859 | 1,116,246.691 | 1,093,220.314 | 1,052,694.619 | 1,003,272.223 | 1,010,564.63 | 1,038,772.945 | 1,000,862.685 | 1,022,955.415 | 845,104.518 | 796,541.498 | 758,505.619 | 776,598.777 | 770,498.226 | 708,582.961 | 691,515.562 | 667,801.191 | 577,263.051 | 540,732.148 | 511,151.944 | 508,736.255 | 494,708.782 | 455,977.854 | 364,064.037 | 329,562.227 | 300,373.838 | 314,235.207 |
Total Equity
| 3,233,768 | 3,262,260 | 3,252,858 | 3,170,663 | 3,232,970 | 3,168,437 | 3,048,835 | 2,996,441 | 3,107,265 | 3,061,247 | 2,898,273 | 2,670,180 | 2,735,251 | 2,641,749 | 2,616,110 | 2,451,426 | 2,339,520 | 2,461,447 | 2,454,242 | 2,612,259 | 2,473,891 | 2,430,262 | 2,362,260 | 2,392,694 | 2,561,498 | 2,479,430 | 2,424,506 | 2,472,081 | 2,495,139 | 2,454,219 | 2,418,909 | 2,400,558 | 2,349,341 | 2,338,104 | 2,373,762 | 2,424,855 | 2,318,796 | 2,384,388 | 2,303,623 | 2,236,997 | 2,088,342 | 1,999,276 | 1,987,226 | 2,014,126 | 1,861,819 | 1,846,730 | 1,714,942 | 1,605,604 | 1,548,862 | 1,496,531 | 1,534,241 | 1,494,381 | 1,492,055 | 1,510,090 | 1,483,359 | 1,428,842 | 1,394,270 | 1,378,842 | 1,407,262 | 1,381,595 | 1,381,251 | 1,391,003 | 1,383,088 | 1,400,600 | 1,539,684.236 | 1,568,925.248 | 1,511,782.852 | 1,620,878.534 | 1,600,702.692 | 1,615,000.883 | 1,579,074.939 | 1,493,601.53 | 1,441,740.237 | 1,386,852.943 | 1,362,148.326 | 1,349,167.903 | 1,301,372.979 | 1,232,543.929 | 1,238,021.384 | 1,246,460.118 | 1,241,443.817 | 1,240,348.038 | 1,209,926.564 | 1,170,187.712 | 1,148,305.059 | 1,115,209.59 | 1,064,818.262 | 1,074,633.261 | 1,106,257.226 | 1,061,906.853 | 1,085,708.015 | 890,356.084 | 831,973.577 | 785,215.509 | 804,989.869 | 801,095.629 | 733,004.905 | 711,623.264 | 685,044.306 | 577,556.81 | 540,998.907 | 511,393.129 | 508,975.423 | 494,906.321 | 456,748.379 | 364,448.336 | 329,983.995 | 300,753.522 | 314,235.207 |
Total Liabilities & Shareholders Equity
| 4,408,426 | 4,450,064 | 4,465,376 | 4,326,812 | 4,415,351 | 4,323,712 | 4,093,928 | 3,991,890 | 4,149,994 | 4,113,028 | 3,917,265 | 3,574,203 | 3,656,905 | 3,529,719 | 3,493,470 | 3,229,081 | 3,078,759 | 3,265,449 | 3,250,175 | 3,327,398 | 3,158,298 | 3,104,854 | 2,968,475 | 3,020,821 | 3,322,816 | 3,210,051 | 3,157,077 | 3,201,583 | 3,202,996 | 3,130,043 | 3,110,470 | 3,092,949 | 3,003,680 | 2,998,367 | 3,095,049 | 3,178,037 | 3,018,740 | 3,094,035 | 3,021,184 | 2,971,953 | 2,773,673 | 2,633,602 | 2,636,704 | 2,703,438 | 2,479,047 | 2,442,832 | 2,282,853 | 2,114,320 | 2,034,859 | 1,946,078 | 1,994,103 | 1,900,106 | 1,935,299 | 1,981,393 | 1,946,566 | 1,860,875 | 1,843,038 | 1,805,546 | 1,848,717 | 1,791,467 | 1,792,604 | 1,799,914 | 1,773,802 | 1,866,203 | 1,982,939.512 | 2,081,032.305 | 1,971,030.041 | 2,122,163.889 | 2,108,435.804 | 2,151,979.747 | 2,127,219.957 | 2,010,594.552 | 1,950,450.873 | 1,976,294.074 | 1,943,118.556 | 1,920,937.299 | 1,860,773.867 | 1,741,445.256 | 1,749,317.74 | 1,767,494.401 | 1,787,498.619 | 1,832,191.442 | 1,799,133.537 | 1,774,048.325 | 1,772,970.522 | 1,697,964.085 | 1,634,642.953 | 1,635,681.822 | 1,644,341.979 | 1,616,706.557 | 1,729,561.446 | 1,408,921.093 | 1,214,248.642 | 1,131,561.904 | 1,147,671.776 | 1,025,312.436 | 998,972.624 | 979,985.888 | 966,535.472 | 773,615.259 | 701,670.319 | 621,052.024 | 667,503.741 | 676,303.774 | 647,225.316 | 521,123.22 | 449,654.519 | 427,348.923 | 382,209.158 |