JAMCO Corporation
TSE:7408.T
1249 (JPY) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,509.301 | 6,766.761 | 5,029.657 | 8,260.315 | 10,270.449 | 8,334.303 | 8,847.173 | 11,099.353 | 10,100.721 | 9,276.034 | 10,089.952 | 9,273.899 | 6,503.703 | 5,275.305 | 5,273.506 | 7,139.36 | 6,738.079 | 8,690.99 | 5,679.351 | 3,872.306 | 3,778.002 | 5,822.33 | 4,589.819 | 3,864.425 | 5,856.911 | 3,833.88 | 4,785.569 | 3,786.866 | 3,219.058 | 2,277.428 | 2,821.66 | 2,678.062 | 3,975.909 | 3,479.003 | 3,912.675 | 4,572.245 | 5,415.823 | 3,050.112 | 3,362.991 | 2,568.83 | 2,478.816 | 1,589.435 | 1,836.351 | 3,252.003 | 2,581.43 | 2,579.927 | 2,413.701 | 1,838.249 | 2,397.382 | 2,902.373 | 2,600.255 | 1,326.31 | 2,143.534 | 3,451.451 | 3,658.427 | 3,834.247 | 4,469.452 | 4,808.542 | 4,975.418 | 6,254.918 | 6,230.591 |
Short Term Investments
| 0 | 0 | 0.387 | 1,495.8 | 0.263 | -194.247 | 0.085 | 1,448.1 | 0.236 | -151.734 | 0.906 | 0.719 | 0.34 | -114.339 | 0.65 | 0.402 | 0.346 | -131.395 | 0.804 | 0.905 | 0.324 | -151.637 | 0.601 | 0.989 | 0.725 | -162.949 | 0.736 | 0.066 | 0.566 | -196.719 | 0.618 | 0.831 | 0.969 | -233.868 | 83.128 | 82.575 | 83.754 | -222.801 | 88.282 | 0.544 | 0.536 | -228.188 | 0.389 | 0.964 | 0.759 | -273.104 | 0.04 | 0.163 | 0 | -138.826 | 0 | 0 | 0 | -108.237 | 0 | 0 | 0 | -181.015 | 0 | 0 | -266.188 |
Cash and Short Term Investments
| 8,509.301 | 6,766.761 | 5,029.657 | 8,260.315 | 10,270.449 | 8,334.303 | 8,847.173 | 11,099.353 | 10,100.721 | 9,276.034 | 10,089.952 | 9,273.899 | 6,503.703 | 5,275.305 | 5,273.506 | 7,139.36 | 6,738.079 | 8,690.99 | 5,679.351 | 3,872.306 | 3,778.002 | 5,822.33 | 4,589.819 | 3,864.425 | 5,856.911 | 3,833.88 | 4,785.569 | 3,786.866 | 3,219.058 | 2,277.428 | 2,821.66 | 2,678.062 | 3,975.909 | 3,479.003 | 3,912.675 | 4,572.245 | 5,415.823 | 3,050.112 | 3,362.991 | 2,568.83 | 2,478.816 | 1,589.435 | 1,836.351 | 3,252.003 | 2,581.43 | 2,579.927 | 2,413.701 | 1,838.249 | 2,397.382 | 2,902.373 | 2,600.255 | 1,326.31 | 2,143.534 | 3,451.451 | 3,658.427 | 3,834.247 | 4,469.452 | 4,808.542 | 4,975.418 | 6,254.918 | 6,230.591 |
Net Receivables
| 19,363.234 | 21,314.522 | 17,569.558 | 15,471.417 | 16,242.595 | 18,112.242 | 15,044.158 | 14,889.539 | 14,555.332 | 19,464.612 | 16,149.795 | 18,038.261 | 20,691.972 | 21,354.997 | 20,463.541 | 21,853.345 | 28,391.357 | 32,419.716 | 27,849.386 | 24,179.717 | 21,033.655 | 22,888.614 | 21,628.12 | 21,027.788 | 22,596.298 | 24,920.845 | 18,695.347 | 19,908.258 | 17,419.248 | 26,648.588 | 20,278.959 | 18,118.967 | 16,410.951 | 23,705.57 | 19,344.498 | 18,727.68 | 18,929.991 | 26,035.447 | 18,238.296 | 17,672.542 | 14,588.901 | 22,553.115 | 17,409.877 | 15,681.681 | 15,184.044 | 20,211.7 | 15,987.449 | 13,486.284 | 13,660.218 | 17,289.335 | 16,018.77 | 13,459.533 | 11,462.795 | 18,095.615 | 11,442.871 | 8,848.355 | 9,997.692 | 16,088.938 | 8,077.011 | 8,756.883 | 15,370.01 |
Inventory
| 55,071.573 | 51,865.91 | 52,903.162 | 54,293.735 | 50,336.609 | 48,732.773 | 49,295.947 | 49,002.277 | 46,428.63 | 40,746.059 | 43,132.023 | 41,750.079 | 41,168.111 | 47,408.616 | 53,839.302 | 56,618.909 | 58,074.126 | 52,251.971 | 53,632.192 | 53,668.823 | 52,031.395 | 48,727.417 | 47,732.691 | 45,897.647 | 43,018.245 | 42,658.315 | 44,181.214 | 41,811.372 | 44,418.738 | 41,360.765 | 42,003.827 | 40,164.178 | 41,737.747 | 42,209.585 | 44,438.421 | 43,719.352 | 42,575.833 | 37,384.932 | 37,683.782 | 34,037.336 | 32,731.86 | 29,202.988 | 31,131.343 | 28,698.489 | 28,054.371 | 25,453.062 | 24,304.457 | 24,322.525 | 23,930.574 | 22,359.662 | 22,329.62 | 23,195.337 | 23,763.472 | 22,265.733 | 27,131.185 | 25,703.909 | 23,713.754 | 21,908.755 | 24,628.119 | 24,078.301 | 21,680.538 |
Other Current Assets
| 3,696.978 | 2,937.787 | 3,073.338 | 2,996.702 | 2,994.346 | 2,142.343 | 2,319.86 | 2,167.845 | 2,549.205 | 1,784.436 | 2,178.308 | 2,783.694 | 2,986.687 | 2,894.05 | 3,069.317 | 3,839.555 | 4,396.568 | 4,369.887 | 5,277.97 | 4,748.469 | 5,215.326 | 3,163.811 | 3,319.007 | 2,982.137 | 3,917.754 | 3,539.107 | 5,575.677 | 5,398.893 | 6,382.443 | 2,461.879 | 5,136.879 | 5,383.275 | 6,907.187 | 3,237.42 | 7,583.205 | 7,063.448 | 6,263.876 | 2,262.001 | 6,810.127 | 5,748.549 | 5,257.284 | 1,823.029 | 3,866.971 | 3,774.7 | 3,881.266 | 1,500.35 | 3,114.169 | 3,561.881 | 3,341.001 | 1,313.413 | 3,863.704 | 4,379.177 | 3,789.702 | 1,210.201 | 3,985.807 | 3,548.352 | 3,115.131 | 1,286.472 | 3,487.405 | 3,131.203 | 1,552.565 |
Total Current Assets
| 86,641.086 | 82,884.98 | 78,575.715 | 81,022.169 | 79,843.999 | 77,321.661 | 75,507.138 | 77,159.014 | 73,633.888 | 71,271.141 | 71,550.078 | 71,845.933 | 71,350.473 | 76,932.968 | 82,645.666 | 89,451.169 | 97,600.13 | 97,732.564 | 92,438.899 | 86,469.315 | 82,058.378 | 80,602.172 | 77,269.637 | 73,771.997 | 75,389.208 | 74,952.147 | 73,237.807 | 70,905.389 | 71,439.487 | 72,748.66 | 70,241.325 | 66,344.482 | 69,031.794 | 72,631.578 | 75,278.799 | 74,082.725 | 73,185.523 | 68,732.492 | 66,095.196 | 60,027.257 | 55,056.861 | 55,168.567 | 54,244.542 | 51,406.873 | 49,701.111 | 49,745.039 | 45,819.776 | 43,208.939 | 43,329.175 | 43,864.783 | 44,812.349 | 42,360.357 | 41,159.503 | 45,023 | 46,218.29 | 41,934.863 | 41,296.029 | 44,092.707 | 41,167.953 | 42,221.305 | 44,833.704 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,932.91 | 11,437.09 | 11,153.304 | 11,587.705 | 11,665.73 | 11,590.565 | 11,837.782 | 12,690.532 | 12,631.248 | 12,425.792 | 12,269.738 | 12,484.151 | 12,671.678 | 12,782.303 | 12,811.678 | 13,208.243 | 13,522.681 | 13,766.04 | 13,744.71 | 13,928.421 | 13,962.439 | 13,988.321 | 13,595.871 | 13,676.42 | 13,748.865 | 13,840.417 | 13,819.877 | 13,957.973 | 14,150.035 | 14,356.198 | 14,728.767 | 14,362.857 | 14,444.135 | 14,496.373 | 14,553.745 | 14,243.23 | 14,284.051 | 13,692.759 | 13,326.663 | 12,685.319 | 11,985.991 | 10,881.407 | 11,016.63 | 10,230.794 | 10,241.518 | 10,032.725 | 9,412.53 | 9,371.674 | 9,172.165 | 8,804.108 | 8,694.511 | 8,625.329 | 8,324.069 | 8,395.711 | 8,738.882 | 8,735.612 | 8,953.804 | 9,055.448 | 9,138.456 | 9,351.461 | 9,827.724 |
Goodwill
| 0 | 0 | 0.012 | 0.912 | 0.739 | 0 | 0.365 | 0.434 | 0.342 | 0 | 0.139 | 0.479 | 0.653 | 0 | 0.932 | 0.695 | 0.492 | 0 | 0.9 | 0.783 | 0.221 | 0 | 0.147 | 0.568 | 0.246 | 0 | 0.36 | 0.774 | 0.262 | 0 | 0.882 | 0.521 | 0.559 | 0 | 0.385 | 0.403 | 0.42 | 0 | 0.472 | 0.668 | 0.576 | 0 | 0.114 | 0.447 | 0.981 | 0 | 0.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2,596.76 | 2,106.641 | 2,030 | 2,018 | 1,912 | 1,807.682 | 1,596 | 1,464 | 1,340 | 1,282.559 | 1,308 | 1,440 | 1,550 | 1,692.365 | 1,756 | 1,891 | 1,905 | 1,999.12 | 1,772 | 1,809 | 1,639 | 1,750.249 | 1,760 | 1,813 | 1,794 | 1,943.674 | 1,803 | 1,596 | 1,516 | 1,562.225 | 1,389 | 1,374 | 1,268 | 1,213.884 | 1,128 | 1,113 | 1,150 | 1,217.153 | 1,151 | 1,141 | 1,159 | 1,166.818 | 1,214 | 1,223 | 1,220 | 1,220.817 | 1,194 | 1,141.287 | 1,073.4 | 1,027.877 | 958.397 | 887.28 | 855.807 | 707.245 | 598.618 | 543.202 | 509.235 | 493.188 | 431.532 | 382.079 | 292.163 |
Goodwill and Intangible Assets
| 2,596.76 | 2,106.641 | 2,030.012 | 2,018.912 | 1,912.739 | 1,807.682 | 1,596.365 | 1,464.434 | 1,340.342 | 1,282.559 | 1,308.139 | 1,440.479 | 1,550.653 | 1,692.365 | 1,756.932 | 1,891.695 | 1,905.492 | 1,999.12 | 1,772.9 | 1,809.783 | 1,639.221 | 1,750.249 | 1,760.147 | 1,813.568 | 1,794.246 | 1,943.674 | 1,803.36 | 1,596.774 | 1,516.262 | 1,562.225 | 1,389.882 | 1,374.521 | 1,268.559 | 1,213.884 | 1,128.385 | 1,113.403 | 1,150.42 | 1,217.153 | 1,151.472 | 1,141.668 | 1,159.576 | 1,166.818 | 1,214.114 | 1,223.447 | 1,220.981 | 1,220.817 | 1,194.561 | 1,141.287 | 1,073.4 | 1,027.877 | 958.397 | 887.28 | 855.807 | 707.245 | 598.618 | 543.202 | 509.235 | 493.188 | 431.532 | 382.079 | 292.163 |
Long Term Investments
| 0 | 1,203.097 | 11,205 | 10,778 | 10,577 | 886.941 | 8,626 | 9,136 | 8,950 | 803 | 10,343 | 10,128 | 9,887 | 695.053 | 9,411 | 8,380 | 7,575 | 584.834 | 6,463 | 6,589 | 6,642 | 703.938 | 6,000 | 6,419 | 6,464 | 766.967 | 3,720 | 4,029 | 3,917 | 677.525 | 3,973 | 3,853 | 3,851 | 692.882 | 3,953 | 3,955 | 4,210 | 686.522 | 4,334 | 4,264 | 4,053 | 877.549 | 4,032 | 3,821 | 3,785 | 802.197 | 3,306 | 3,065 | 0 | 623.816 | 0 | 0 | 0 | 739.027 | 0 | 0 | 0 | 888.75 | 0 | 0 | 996.777 |
Tax Assets
| 0 | 10,359.446 | -11,205 | -10,778 | 24,154.263 | 9,130.937 | -8,626 | -9,136 | 22,921.236 | 7,868.506 | 23,920.906 | 24,052.719 | -9,887 | 9,103.337 | -9,411 | -8,380 | -7,575 | 6,063.002 | -6,463 | -6,589 | -6,642 | 5,890.668 | -6,000 | -6,419 | -6,464 | 2,921.601 | -3,720 | -4,029 | -3,917 | 3,181.907 | -3,973 | -3,853 | -3,851 | 3,218.451 | -3,953 | -3,955 | -4,210 | 3,558.255 | -4,334 | -4,264 | -4,053 | 3,526.272 | -4,032 | -3,821 | -3,785 | 2,720.486 | -3,306 | -3,065 | 0 | 2,445.828 | 0 | 0 | 0 | 2,567.844 | 0 | 0 | 0 | 2,441.373 | 0 | 0 | 2,905.641 |
Other Non-Current Assets
| 11,805.921 | 225.697 | 11,205.387 | 10,778.549 | -24,154 | 56.829 | 8,626.085 | 9,136.129 | -22,921 | 0.105 | -23,920 | -24,052 | 9,887.34 | 30.839 | 9,411.65 | 8,380.402 | 7,575.346 | 38.982 | 6,463.804 | 6,589.905 | 6,642.324 | 45.5 | 6,000.601 | 6,419.989 | 6,464.725 | 32.118 | 3,720.736 | 4,029.066 | 3,917.566 | 33.253 | 3,973.618 | 3,853.831 | 3,851.969 | 31.167 | 3,953.974 | 3,955.809 | 4,210.277 | 34.714 | 4,334.552 | 4,264.544 | 4,053.536 | 27.227 | 4,032.389 | 3,821.964 | 3,785.759 | 23.41 | 3,306.04 | 3,065.165 | 3,093.885 | 103.18 | 3,126.128 | 3,469.873 | 3,466.839 | 138.271 | 3,472.495 | 3,451.918 | 3,471.995 | 181.265 | 4,251.15 | 4,340.4 | 221.278 |
Total Non-Current Assets
| 26,335.591 | 25,331.971 | 24,388.703 | 24,385.166 | 24,155.732 | 23,472.954 | 22,060.232 | 23,291.095 | 22,921.826 | 22,379.962 | 23,921.783 | 24,053.349 | 24,109.671 | 24,303.897 | 23,980.26 | 23,480.34 | 23,003.519 | 22,451.978 | 21,981.414 | 22,328.109 | 22,243.984 | 22,378.676 | 21,356.619 | 21,909.977 | 22,007.836 | 19,504.777 | 19,343.973 | 19,583.813 | 19,583.863 | 19,811.108 | 20,092.267 | 19,591.209 | 19,564.663 | 19,652.757 | 19,636.104 | 19,312.442 | 19,644.748 | 19,189.403 | 18,812.687 | 18,091.531 | 17,199.103 | 16,479.273 | 16,263.133 | 15,276.205 | 15,248.258 | 14,799.635 | 13,913.131 | 13,578.126 | 13,339.45 | 13,004.809 | 12,779.036 | 12,982.482 | 12,646.715 | 12,548.098 | 12,809.995 | 12,730.732 | 12,935.034 | 13,060.024 | 13,821.138 | 14,073.94 | 14,243.583 |
Total Assets
| 112,976.677 | 108,216.951 | 102,964.419 | 105,407.336 | 103,999.733 | 100,794.618 | 97,567.371 | 100,450.11 | 96,555.715 | 93,651.107 | 95,471.863 | 95,899.283 | 95,460.145 | 101,236.868 | 106,625.926 | 112,931.51 | 120,603.651 | 120,184.545 | 114,420.314 | 108,797.426 | 104,302.364 | 102,980.852 | 98,626.258 | 95,681.975 | 97,397.045 | 94,456.929 | 92,581.781 | 90,489.203 | 91,023.351 | 92,559.772 | 90,333.594 | 85,935.693 | 88,596.458 | 92,284.339 | 94,914.902 | 93,395.167 | 92,830.272 | 87,921.898 | 84,907.883 | 78,118.79 | 72,255.965 | 71,647.843 | 70,507.677 | 66,683.079 | 64,949.37 | 64,544.678 | 59,732.909 | 56,787.065 | 56,668.625 | 56,869.592 | 57,591.385 | 55,342.839 | 53,806.218 | 57,571.098 | 59,028.285 | 54,665.595 | 54,231.063 | 57,152.731 | 54,989.091 | 56,295.245 | 59,077.287 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12,546.634 | 11,988.357 | 6,357.69 | 5,805.686 | 5,018.547 | 4,719.765 | 4,220.234 | 4,797.782 | 4,754.956 | 4,248.801 | 4,077.132 | 4,061.867 | 3,729.636 | 3,726.562 | 4,510.872 | 6,837.09 | 9,420.171 | 11,394.529 | 10,387.66 | 9,923.115 | 9,661.207 | 8,821.292 | 8,830.951 | 8,116.656 | 7,868.055 | 7,518.512 | 7,687.932 | 7,289.949 | 7,450.212 | 9,608.011 | 14,572.992 | 13,221.41 | 14,009.09 | 15,216.137 | 14,738.636 | 14,936.632 | 15,076.862 | 14,103.013 | 12,802.966 | 12,008.385 | 11,921.811 | 10,778.555 | 9,765.009 | 8,642.064 | 8,827.059 | 8,683.943 | 7,550.875 | 6,869.155 | 6,971.943 | 7,440.184 | 7,169.915 | 6,910.456 | 6,690.893 | 6,267.716 | 5,925.047 | 5,184.805 | 4,944.784 | 4,734.127 | 4,484.948 | 4,590.742 | 5,241.496 |
Short Term Debt
| 54,379.7 | 53,548.829 | 51,751.1 | 52,117.16 | 52,083.95 | 51,341.377 | 50,989.7 | 55,333.91 | 51,432.59 | 49,434.588 | 48,207.46 | 47,529.85 | 47,005.03 | 49,416.261 | 47,009.668 | 45,687.817 | 42,201.273 | 37,967.092 | 33,291.422 | 27,809.187 | 21,187.343 | 19,953.647 | 19,826.602 | 20,217.215 | 22,344.896 | 23,359.912 | 23,903.597 | 22,779.856 | 20,716 | 23,592.603 | 24,880.32 | 22,630.032 | 20,966.306 | 22,574.806 | 25,468.529 | 23,973.808 | 23,719.692 | 24,450.136 | 24,765.772 | 21,832.212 | 18,987.265 | 21,014.939 | 22,665.57 | 20,600.605 | 17,451.701 | 18,225.061 | 17,842.865 | 17,643.538 | 17,758.931 | 17,973.025 | 18,448.747 | 16,643.313 | 12,338.402 | 16,001.833 | 15,462.056 | 12,770.826 | 12,182.595 | 15,805.07 | 15,523.17 | 16,099.495 | 17,212.629 |
Tax Payables
| 381.224 | 183.67 | 74.951 | 221.617 | 212.136 | 851.57 | 478.864 | 277.337 | 190.749 | 169.331 | 81.993 | 88.468 | 67.154 | 101.166 | 30.756 | 72.848 | 129.786 | 457.97 | 88.254 | 161.727 | 161.081 | 1,565.064 | 450.478 | 912.632 | 969.402 | 728.306 | 454.447 | 610.214 | 941.981 | 1,111.819 | 111.295 | 208.345 | 523.971 | 1,730.69 | 1,221.42 | 1,746.576 | 1,347.345 | 2,580.833 | 1,531.995 | 1,756.606 | 904.884 | 1,818.341 | 507.658 | 766.802 | 666.577 | 1,585.064 | 630.5 | 305.911 | 322.894 | 137.514 | 57.177 | 122.957 | 127.244 | 419.596 | 72.491 | 107.135 | 87.636 | 266.05 | 83.626 | 121.125 | 97.383 |
Deferred Revenue
| 381.224 | 183.67 | 12,210.445 | 14,656.669 | 14,607.639 | 15,758.109 | 13,458.436 | 11,761.304 | 11,799.516 | 12,050.302 | 10,645.927 | 9,899.511 | 9,558.879 | 10,884.786 | 11,816.039 | 12,891.809 | 14,344.68 | 15,660.253 | 14,842.389 | 15,952.869 | 17,185.456 | 19,145.67 | 4,346.518 | 4,939.561 | 5,988.874 | 11,778.015 | 3,814.598 | 4,729.356 | 7,977.15 | 10,546.517 | 2,856.788 | 5,153.735 | 6,718.915 | 12,007.086 | 3,408.399 | 5,550.697 | 5,392.117 | 11,128.531 | 3,731.915 | 4,426.566 | 3,932.694 | 9,257.588 | 1,323.987 | 2,525.141 | 3,030.772 | 8,008.365 | 1,500.404 | 2,848.04 | 3,074.925 | 4,469.599 | 1,985.987 | 3,063.77 | 2,848.027 | 4,750.942 | 1,656.235 | 2,173.053 | 2,231.731 | 7,599.566 | 878.963 | 1,468.426 | 6,874.805 |
Other Current Liabilities
| 20,020.831 | 18,402.69 | 8,538.053 | 8,006.93 | 7,901.172 | 5,212.846 | 6,015.352 | 5,859.086 | 6,185.091 | 5,174.496 | 6,617.278 | 7,083.817 | 7,230.163 | 7,345.51 | 7,932.299 | 9,826.441 | 13,871.151 | 11,927.908 | 13,559.77 | 12,271.236 | 12,863.977 | 11,636.03 | 21,716.47 | 18,589.015 | 18,693.698 | 9,645.819 | 15,429.008 | 14,186.169 | 15,066.442 | 8,498.728 | 8,380.776 | 7,418.341 | 8,952.309 | 1,944.885 | 11,215.695 | 11,364.22 | 11,783.538 | 3,272.41 | 9,623.222 | 8,570.222 | 8,335.809 | 1,874.082 | 7,694.226 | 7,137.789 | 7,416.477 | 1,361.616 | 5,527.101 | 3,666.101 | 3,989.895 | 1,604.266 | 4,524.587 | 3,910.737 | 3,942.004 | 1,924.123 | 8,092.684 | 6,946.889 | 7,129.598 | 1,221.005 | 6,739.629 | 6,353.998 | 1,425.772 |
Total Current Liabilities
| 87,328.389 | 84,123.546 | 78,857.288 | 80,586.445 | 79,611.308 | 77,032.097 | 74,683.722 | 77,752.082 | 74,172.153 | 70,908.187 | 69,547.797 | 68,575.045 | 67,523.708 | 71,373.119 | 71,268.878 | 75,243.157 | 79,837.275 | 76,949.782 | 72,081.241 | 65,956.407 | 60,897.983 | 59,556.639 | 54,720.541 | 51,862.447 | 54,895.523 | 52,302.258 | 50,835.135 | 48,985.33 | 51,209.804 | 52,245.859 | 50,690.876 | 48,423.518 | 50,646.62 | 51,742.914 | 54,831.259 | 55,825.357 | 55,972.209 | 52,954.09 | 50,923.875 | 46,837.385 | 43,177.579 | 42,925.164 | 41,448.792 | 38,905.599 | 36,726.009 | 36,278.985 | 32,421.245 | 31,026.834 | 31,795.694 | 31,487.074 | 32,129.236 | 30,528.276 | 25,819.326 | 28,944.614 | 31,136.022 | 27,075.573 | 26,488.708 | 29,359.768 | 27,626.71 | 28,512.661 | 30,754.702 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 590 | 590 | 1,220 | 1,220 | 1,250 | 1,434.913 | 1,280 | 1,280 | 1,310 | 2,840.911 | 2,340 | 2,640 | 3,000 | 3,614 | 3,000 | 3,000 | 3,500 | 4,294.172 | 2,900 | 3,600 | 4,100 | 4,341.442 | 4,800 | 5,000 | 4,400 | 5,113.308 | 4,500 | 4,800 | 4,700 | 5,084.983 | 4,700 | 4,700 | 5,100 | 5,251.484 | 5,100 | 4,452.486 | 4,007.17 | 3,620.875 | 2,310.927 | 2,039.421 | 1,965.912 | 2,954.327 | 3,784.46 | 3,858.165 | 4,502.13 | 5,117.874 | 4,698.921 | 4,454.433 | 3,491.927 | 4,152.912 | 4,282.6 | 4,371.707 | 6,520.194 | 7,001.356 | 6,737.444 | 6,352.39 | 6,013.492 | 6,065.634 | 6,411.68 | 7,024.5 | 6,786.273 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 8,940.741 | 0 | 0 | 0 | 8,791.966 | 0 | 0 | 0 | 9,712.835 | 0 | 0 | 0 | 8,523.77 | 0 | 0 | 0 | 8,314.589 | 0 | 0 | 0 | 7,393.829 | 0 | 0 | 0 | 7,103.707 | 0 | 0 | 0 | 6,980.788 | 0 | 0 | 0 | 6,732.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,736.633 | 0 | 0 | 0 | 5,725.867 | 0 | 0 | 0 | 5,862.984 | 0 | 0 | 0 | 5,561.535 | 0 | 0 | 5,473.74 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 3.289 | 0 | 0 | 0 | 14.953 | 0 | 0 | 0 | 19.431 | 0 | 0 | 0 | 43.32 | 0 | 0 | 0 | 52.703 | 0 | 0 | 0 | 66.457 | 0 | 0 | 0 | 67.387 | 0 | 0 | 0 | 71.909 | 0 | 0 | 0 | 86.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.156 | 0 | 0 | 0 | 1.01 | 0 | 0 | 0 | 1.213 | 0 | 0 | 0 | 1.358 | 0 | 0 | 40.483 |
Other Non-Current Liabilities
| 9,901.368 | 8,431.42 | 8,394.404 | 8,980.533 | 9,200.536 | 0.003 | 9,023.832 | 9,389.627 | 9,391.83 | 0.003 | 9,418.429 | 9,759.065 | 10,036.21 | 0.004 | 9,210.329 | 9,254.683 | 9,302.081 | 0.003 | 9,054.077 | 9,195.145 | 9,174.45 | 0.006 | 8,346.12 | 8,289.667 | 8,139.145 | 27.215 | 7,863.258 | 7,701.878 | 7,600.605 | 54.296 | 7,499.113 | 7,416.667 | 7,336.668 | 34.925 | 6,857.86 | 6,902.788 | 7,010.502 | 30.003 | 7,571.307 | 7,553.695 | 7,549.18 | 6,077.18 | 6,151.285 | 6,197.681 | 6,464.002 | 103.183 | 6,329.279 | 6,276.844 | 6,291.204 | 140.777 | 6,423.975 | 6,415.289 | 6,409.081 | 189.983 | 6,283.074 | 6,283.351 | 6,178.067 | 238.869 | 5,925.371 | 5,850.217 | 194.763 |
Total Non-Current Liabilities
| 10,491.368 | 9,021.42 | 9,614.404 | 10,200.533 | 10,450.536 | 10,378.946 | 10,303.832 | 10,669.627 | 10,701.83 | 11,647.833 | 11,758.429 | 12,399.065 | 13,036.21 | 13,346.27 | 12,210.329 | 12,254.683 | 12,802.081 | 12,861.265 | 11,954.077 | 12,795.145 | 13,274.45 | 12,708.74 | 13,146.12 | 13,289.667 | 12,539.145 | 12,600.809 | 12,363.258 | 12,501.878 | 12,300.605 | 12,310.373 | 12,199.113 | 12,116.667 | 12,436.668 | 12,339.106 | 11,957.86 | 11,355.274 | 11,017.672 | 10,470.041 | 9,882.234 | 9,593.116 | 9,515.092 | 9,031.507 | 9,935.745 | 10,055.846 | 10,966.132 | 10,958.846 | 11,028.2 | 10,731.277 | 9,783.131 | 10,020.566 | 10,706.575 | 10,786.996 | 12,929.275 | 13,055.536 | 13,020.518 | 12,635.741 | 12,191.559 | 11,867.396 | 12,337.051 | 12,874.717 | 12,495.259 |
Total Liabilities
| 97,819.757 | 93,144.966 | 88,471.692 | 90,786.978 | 90,061.844 | 87,411.043 | 84,987.554 | 88,421.709 | 84,873.983 | 82,556.02 | 81,306.226 | 80,974.11 | 80,559.918 | 84,719.389 | 83,479.207 | 87,497.84 | 92,639.356 | 89,811.047 | 84,035.318 | 78,751.552 | 74,172.433 | 72,265.379 | 67,866.661 | 65,152.114 | 67,434.668 | 64,903.067 | 63,198.393 | 61,487.208 | 63,510.409 | 64,556.232 | 62,889.989 | 60,540.185 | 63,083.288 | 64,082.02 | 66,789.119 | 67,180.631 | 66,989.881 | 63,424.131 | 60,806.109 | 56,430.501 | 52,692.671 | 51,956.671 | 51,384.537 | 48,961.445 | 47,692.141 | 47,237.831 | 43,449.445 | 41,758.111 | 41,578.825 | 41,507.64 | 42,835.811 | 41,315.272 | 38,748.601 | 42,000.15 | 44,156.54 | 39,711.314 | 38,680.267 | 41,227.164 | 39,963.761 | 41,387.378 | 43,249.961 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 326 | 325 | 289 | 275 | 0 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 132 | 278 | 473 | 401 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 135 | 0 | 10 | 0 | 128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 | 5,359.893 |
Retained Earnings
| 4,789.591 | 4,530.558 | 4,087.81 | 3,780.487 | 3,210.796 | 2,819.869 | 1,876.843 | 1,300.833 | 1,021.301 | 645.664 | 3,874.448 | 4,679.824 | 4,725.062 | 6,360.683 | 13,530.289 | 15,651.868 | 18,114.782 | 20,483.085 | 20,217.24 | 19,950.489 | 19,936.17 | 20,413.755 | 20,114.676 | 19,933.484 | 19,484.544 | 19,039.542 | 18,681.071 | 18,392.659 | 17,034.619 | 17,626.22 | 17,229.219 | 15,489.03 | 15,461.223 | 17,684.729 | 17,006.238 | 15,205.739 | 14,612.812 | 13,453.776 | 13,152.746 | 11,197.45 | 9,401.303 | 9,797.343 | 8,844.013 | 7,679.756 | 7,224.159 | 7,344.165 | 6,634.706 | 5,482.614 | 5,530.711 | 5,715.126 | 5,177.417 | 4,422.077 | 5,324.071 | 5,783.942 | 5,043.454 | 5,031.617 | 5,488.463 | 5,725.608 | 5,095.743 | 5,020.557 | 5,749.931 |
Accumulated Other Comprehensive Income/Loss
| 699.038 | 873.138 | 710.205 | 761.109 | 682.85 | 552.677 | 665.494 | 688.647 | 644.457 | 470.479 | 332.739 | 295.272 | 229.456 | 9,647.613 | -326 | -325 | -289 | -275 | 1 | -73 | 28 | 122 | 183 | 123 | 1 | 16 | 182 | 104 | 25 | -132 | -278 | -473 | -401 | -16 | 596 | 537 | 722 | 583 | 451 | 75 | -207 | -135 | 209 | -10 | 3 | -128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,308.394 | 4,308.394 | 4,308.392 | 4,308.392 | 4,287.519 | 4,287.52 | 4,287.607 | 4,287.664 | 4,287.721 | 4,287.721 | 4,287.72 | 4,287.721 | 4,287.721 | -5,149.679 | 3,960.585 | 3,969.597 | 3,987.838 | 4,001.991 | 4,277.696 | 4,204.269 | 4,279.323 | 4,277.874 | 4,336.504 | 4,336.587 | 4,336.781 | 4,336.877 | 4,336.225 | 4,336.275 | 4,336.256 | 4,203.431 | 4,057.516 | 3,862.605 | 3,934.903 | 4,319.263 | 4,337.184 | 4,336.41 | 4,335.923 | 4,336.749 | 4,336.395 | 4,337.849 | 4,129.731 | 4,201.229 | 4,337.61 | 4,326.916 | 4,337.547 | 4,209.039 | 3,963.837 | 3,778.583 | 3,779.688 | 3,861.921 | 3,745.62 | 3,801.825 | 3,887.62 | 3,928.997 | 3,902.499 | 3,964.294 | 4,058.106 | 4,178.259 | 4,113.725 | 4,104.177 | 4,202.885 |
Total Shareholders Equity
| 15,156.916 | 15,071.983 | 14,466.3 | 14,209.881 | 13,541.058 | 13,019.959 | 12,189.837 | 11,637.037 | 11,313.372 | 10,763.757 | 13,854.8 | 14,622.71 | 14,602.132 | 16,218.51 | 22,850.767 | 24,981.358 | 27,462.513 | 29,844.969 | 29,855.829 | 29,514.651 | 29,603.386 | 30,173.522 | 29,994.073 | 29,752.964 | 29,182.218 | 28,752.312 | 28,559.189 | 28,192.827 | 26,755.768 | 27,189.544 | 26,646.628 | 24,711.528 | 24,756.019 | 27,363.885 | 27,299.315 | 25,439.042 | 25,030.628 | 23,733.418 | 23,300.034 | 20,970.192 | 18,890.927 | 19,358.465 | 18,750.516 | 17,366.565 | 16,924.599 | 16,913.097 | 15,958.436 | 14,621.09 | 14,670.292 | 14,936.94 | 14,282.93 | 13,583.795 | 14,571.584 | 15,072.832 | 14,305.846 | 14,355.804 | 14,906.462 | 15,263.76 | 14,569.361 | 14,484.627 | 15,312.709 |
Total Equity
| 15,156.916 | 15,071.983 | 14,492.727 | 14,620.358 | 13,937.889 | 13,383.575 | 12,579.817 | 12,028.401 | 11,681.732 | 11,095.087 | 14,165.637 | 14,925.173 | 14,900.227 | 16,517.479 | 23,146.719 | 25,433.67 | 27,964.295 | 30,373.498 | 30,384.996 | 30,045.874 | 30,129.931 | 30,715.473 | 30,759.597 | 30,529.861 | 29,962.377 | 29,553.862 | 29,383.388 | 29,001.995 | 27,512.942 | 28,003.54 | 27,443.605 | 25,395.508 | 25,513.17 | 28,202.319 | 28,125.783 | 26,214.536 | 25,840.391 | 24,497.767 | 24,101.774 | 21,688.289 | 19,563.294 | 19,691.172 | 19,123.14 | 17,721.634 | 17,257.229 | 17,306.847 | 16,283.464 | 15,028.954 | 15,089.8 | 15,361.952 | 14,755.574 | 14,027.567 | 15,057.617 | 15,570.948 | 14,871.745 | 14,954.281 | 15,550.796 | 15,925.567 | 15,025.33 | 14,907.867 | 15,827.326 |
Total Liabilities & Shareholders Equity
| 112,976.677 | 108,216.951 | 102,964.419 | 105,407.336 | 103,999.733 | 100,794.618 | 97,567.371 | 100,450.11 | 96,555.715 | 93,651.107 | 95,471.863 | 95,899.283 | 95,460.145 | 101,236.868 | 106,625.926 | 112,931.51 | 120,603.651 | 120,184.545 | 114,420.314 | 108,797.426 | 104,302.364 | 102,980.852 | 98,626.258 | 95,681.975 | 97,397.045 | 94,456.929 | 92,581.781 | 90,489.203 | 91,023.351 | 92,559.772 | 90,333.594 | 85,935.693 | 88,596.458 | 92,284.339 | 94,914.902 | 93,395.167 | 92,830.272 | 87,921.898 | 84,907.883 | 78,118.79 | 72,255.965 | 71,647.843 | 70,507.677 | 66,683.079 | 64,949.37 | 64,544.678 | 59,732.909 | 56,787.065 | 56,668.625 | 56,869.592 | 57,591.385 | 55,342.839 | 53,806.218 | 57,571.098 | 59,028.285 | 54,665.595 | 54,231.063 | 57,152.731 | 54,989.091 | 56,295.245 | 59,077.287 |