Eco's Co.,Ltd.
TSE:7520.T
2085 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18,279 | 19,359 | 12,690 | 13,902 | 15,518 | 16,970 | 9,041 | 11,531 | 14,068 | 16,372 | 11,583 | 13,456 | 15,031 | 16,081 | 10,620 | 12,626 | 13,551 | 14,261 | 5,717 | 7,138 | 9,675 | 10,604 | 8,318 | 8,557 | 11,555 | 12,496 | 6,933 | 5,521 | 8,193 | 9,702 | 4,359 | 3,808 | 6,091 | 7,376 | 3,024.314 | 2,335.757 | 3,034.309 | 5,229.836 | 1,541.124 | 2,081.917 | 2,409.795 | 3,296.537 | 1,501.216 | 1,329.235 | 1,991.683 | 2,391.867 | 1,401.561 | 1,582.004 | 2,285.475 | 2,667.581 | 1,724.016 | 1,508.601 | 1,991.29 | 3,006.963 | 1,420.74 | 1,361.928 | 1,864.744 | 2,172.645 | 1,469.248 |
Short Term Investments
| 20 | 0 | 20 | -5,525 | -5,563 | -5,517 | -5,915 | -5,581 | -5,640 | 0 | -5,954 | -6,021 | -6,098 | -5,488 | -5,505 | -5,515 | -4,924 | -4,976 | -5,011 | -5,094 | -5,174 | -5,046 | -4,978 | -5,060 | -5,186 | -5,226 | -5,145 | -6 | -6 | -7 | -3 | -4 | -10 | -5 | -1.423 | -2.188 | 874.633 | -4.701 | 1,003.023 | 1,117.198 | 1,115.699 | 99.892 | -19.51 | 100.626 | -26.474 | 21.443 | 23.972 | 23.972 | 23.972 | 23.97 | 23.97 | 23.97 | 23.97 | 23.963 | 23.962 | 23.962 | 23.962 | 23.935 | 23.931 |
Cash and Short Term Investments
| 18,279 | 19,359 | 12,690 | 13,902 | 15,518 | 16,970 | 9,041 | 11,531 | 14,068 | 16,372 | 11,583 | 13,456 | 15,031 | 16,081 | 10,620 | 12,626 | 13,551 | 14,261 | 5,717 | 7,138 | 9,675 | 10,604 | 8,318 | 8,557 | 11,555 | 12,496 | 6,933 | 5,521 | 8,193 | 9,702 | 4,359 | 3,808 | 6,091 | 7,376 | 3,024.314 | 2,335.757 | 3,034.309 | 5,229.836 | 1,541.124 | 2,081.917 | 2,409.795 | 3,396.429 | 1,501.216 | 1,429.861 | 1,991.683 | 2,413.31 | 1,425.533 | 1,605.976 | 2,309.447 | 2,691.551 | 1,747.986 | 1,532.571 | 2,015.26 | 3,030.926 | 1,444.702 | 1,385.89 | 1,888.706 | 2,196.58 | 1,493.179 |
Net Receivables
| 0 | 2,084 | 1,506 | 1,675 | 1,718 | 1,608 | 1,234 | 1,377 | 1,446 | 1,394 | 1,201 | 1,323 | 1,521 | 1,466 | 1,228 | 1,311 | 2,896 | 2,908 | 2,518 | 2,062 | 1,611 | 1,547 | 3,839 | 1,276 | 974 | 963 | 773 | 862 | 874 | 886 | 676 | 764 | 765 | 737 | 628 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 3,744 | 3,843 | 3,846 | 3,940 | 3,823 | 3,860 | 3,948 | 3,782 | 3,703 | 3,754 | 3,782 | 3,844 | 3,746 | 3,739 | 3,764 | 3,976 | 3,387 | 3,430 | 3,763 | 3,818 | 3,657 | 3,738 | 3,734 | 3,838 | 3,594 | 3,736 | 3,689 | 3,698 | 3,448 | 3,561 | 3,541 | 3,481 | 3,241 | 3,267 | 3,480.015 | 3,618.294 | 3,433.083 | 3,491.948 | 3,658.304 | 3,549.454 | 3,179.055 | 3,197.232 | 3,397.599 | 3,500.047 | 3,328.998 | 3,221.961 | 3,250.742 | 3,348.085 | 2,968.27 | 3,110.984 | 3,090.663 | 3,336.11 | 3,056.194 | 3,025.33 | 3,054.459 | 3,304.169 | 2,995.513 | 3,121.904 | 3,166.278 |
Other Current Assets
| 770 | 2,357 | 4,107 | 3,676 | 3,512 | 2,436 | 4,107 | 3,404 | 3,494 | 2,679 | 3,944 | 2,973 | 3,340 | 2,223 | 4,177 | 2,733 | 2,591 | 1,920 | 3,909 | 3,156 | 2,929 | 2,028 | 911 | 3,423 | 2,911 | 2,333 | 3,466 | 3,006 | 2,986 | 2,411 | 3,418 | 3,096 | 2,984 | 2,324 | 3,334.343 | 684.718 | 820.575 | 672.522 | 494.628 | 749.406 | 850.631 | 743.035 | 582.025 | 734.752 | 758.682 | 780.832 | 604.783 | 692.018 | 773.532 | 805.994 | 620.795 | 731.564 | 773.337 | 867.421 | 659.376 | 758.37 | 831.649 | 898.387 | 748.563 |
Total Current Assets
| 27,503 | 27,643 | 22,149 | 23,193 | 24,571 | 24,874 | 18,330 | 20,094 | 22,711 | 24,199 | 20,510 | 21,596 | 23,638 | 23,509 | 19,789 | 20,646 | 22,425 | 22,519 | 15,907 | 16,174 | 17,872 | 17,917 | 16,802 | 17,094 | 19,034 | 19,528 | 14,861 | 13,087 | 15,501 | 16,560 | 11,994 | 11,149 | 13,081 | 13,704 | 10,466.343 | 9,366.187 | 10,056.425 | 11,821.971 | 9,290.244 | 8,865.18 | 8,848.028 | 9,598.784 | 8,784.62 | 8,307.465 | 8,693.984 | 8,602.647 | 8,443.136 | 8,240.376 | 8,527.632 | 8,672.615 | 8,465.35 | 8,112.174 | 8,192.642 | 8,988.89 | 8,294.575 | 8,205.664 | 8,488.339 | 8,556.929 | 8,217.222 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 21,786 | 21,301 | 21,039 | 21,451 | 20,938 | 20,386 | 19,148 | 20,355 | 19,813 | 19,577 | 18,567 | 18,361 | 17,597 | 17,465 | 17,558 | 18,082 | 16,705 | 16,809 | 16,888 | 17,256 | 17,544 | 17,765 | 17,350 | 18,326 | 18,292 | 18,361 | 18,345 | 19,229 | 19,285 | 18,978 | 18,372 | 19,140 | 18,643 | 18,613 | 18,036.417 | 18,823.246 | 18,417.097 | 18,647.325 | 18,144.715 | 18,076.219 | 17,742.787 | 16,703.755 | 16,736.877 | 16,964.655 | 16,899.195 | 17,022.975 | 17,237.888 | 17,212.71 | 17,188.284 | 17,125.565 | 17,023.603 | 17,398.438 | 17,238.211 | 17,550.915 | 17,022.747 | 17,506.459 | 17,288.766 | 17,567.834 | 17,729.147 |
Goodwill
| 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 |
Intangible Assets
| 857 | 879 | 853 | 863 | 872 | 903 | 938 | 952 | 975 | 1,007 | 1,040 | 1,076 | 1,106 | 1,096 | 1,115 | 1,027 | 668 | 700 | 714 | 440 | 407 | 406 | 389 | 469 | 467 | 503 | 509 | 543 | 579 | 611 | 612 | 653 | 694 | 726 | 716.272 | 733.22 | 756.541 | 752.283 | 727.033 | 793.254 | 828.463 | 846.498 | 840.029 | 952.338 | 909.009 | 943.139 | 988.692 | 1,024.295 | 1,018.103 | 1,014.607 | 983.479 | 1,011.788 | 1,035.606 | 1,047.074 | 1,050.875 | 1,072.242 | 1,072.154 | 1,084.625 | 1,082.964 |
Goodwill and Intangible Assets
| 857 | 879 | 853 | 863 | 872 | 903 | 938 | 952 | 975 | 1,007 | 1,040 | 1,076 | 1,106 | 1,096 | 1,115 | 1,027 | 668 | 700 | 714 | 440 | 407 | 406 | 389 | 469 | 467 | 503 | 509 | 543 | 579 | 611 | 612 | 653 | 694 | 726 | 716.272 | 733.22 | 756.541 | 752.283 | 727.033 | 793.254 | 828.463 | 846.498 | 840.029 | 952.338 | 909.009 | 943.139 | 988.692 | 1,024.295 | 1,018.103 | 1,014.607 | 983.479 | 1,011.788 | 1,035.606 | 1,047.074 | 1,050.875 | 1,072.242 | 1,072.154 | 1,084.625 | 1,082.964 |
Long Term Investments
| 480 | 503 | 425 | 5,929 | 5,960 | 6,469 | 6,901 | 6,548 | 6,591 | 957 | 6,940 | 7,025 | 7,124 | 6,520 | 6,518 | 6,500 | 5,869 | 5,840 | 5,903 | 6,023 | 6,072 | 5,953 | 5,710 | 5,819 | 5,994 | 5,941 | 5,593 | 898 | 849 | 856 | 848 | 998 | 875 | 946 | 804.676 | 803.582 | -59.15 | 548.803 | -483.4 | -637.996 | -669.929 | 340.916 | 447.171 | 537.395 | 655.323 | 617.994 | 591.843 | 637.226 | 623.448 | 690.122 | 706.613 | 660.162 | 665.88 | 669.995 | 672.643 | 691.679 | 735.676 | 789.411 | 775.563 |
Tax Assets
| 1,785 | 1,880 | 1,833 | 1,877 | 1,760 | 2,124 | 2,025 | 1,757 | 1,811 | 1,877 | 1,627 | 1,763 | 1,766 | 1,838 | 1,718 | 1,612 | 1,526 | 1,712 | 1,568 | 1,518 | 1,452 | 1,517 | 1,076 | 948 | 950 | 969 | 1,000 | 851 | 889 | 906 | 934 | 944 | 999 | 1,042 | 1,121.164 | 856.579 | 877.803 | 874.292 | 1,009.906 | 1,126.263 | 1,128.246 | 1,137.503 | 1,166.165 | 1,311.968 | 1,306.751 | 1,306.931 | 1,316.856 | 1,380.42 | 1,387.89 | 1,415.012 | 1,432.08 | 1,546.562 | 1,534.657 | 1,534.292 | 1,618.938 | 1,602.813 | 1,589.253 | 1,628.416 | 1,635.181 |
Other Non-Current Assets
| 5,955 | 6,014 | 5,880 | 364 | 378 | 381 | -1 | 414 | 430 | 6,157 | 0 | 1 | 1 | 510 | 506 | 530 | 503 | 521 | 540 | 537 | 553 | 569 | 588 | 427 | 444 | 467 | 459 | 5,729 | 5,446 | 5,585 | 5,274 | 5,073 | 4,947 | 5,057 | 5,112.516 | 5,255.621 | 6,186.453 | 5,350.173 | 6,408.777 | 6,508.288 | 6,459.527 | 5,656.685 | 5,522.596 | 5,646.849 | 5,480.538 | 5,587.195 | 5,657.611 | 5,627.257 | 5,487.541 | 5,553.467 | 5,552.341 | 5,643.9 | 5,666.874 | 5,736.952 | 5,803.189 | 5,854.162 | 5,825.706 | 5,847.159 | 5,811.417 |
Total Non-Current Assets
| 30,863 | 30,577 | 30,030 | 30,484 | 29,908 | 30,263 | 29,011 | 30,026 | 29,620 | 29,575 | 28,174 | 28,226 | 27,594 | 27,429 | 27,415 | 27,751 | 25,271 | 25,582 | 25,613 | 25,774 | 26,028 | 26,210 | 25,113 | 25,989 | 26,147 | 26,241 | 25,906 | 27,250 | 27,048 | 26,936 | 26,040 | 26,808 | 26,158 | 26,384 | 25,791.045 | 26,472.248 | 26,178.744 | 26,172.876 | 25,807.031 | 25,866.028 | 25,489.094 | 24,685.357 | 24,712.838 | 25,413.205 | 25,250.816 | 25,478.234 | 25,792.89 | 25,881.908 | 25,705.266 | 25,798.773 | 25,698.116 | 26,260.85 | 26,141.228 | 26,539.228 | 26,168.392 | 26,727.355 | 26,511.555 | 26,917.445 | 27,034.272 |
Total Assets
| 58,367 | 58,220 | 52,179 | 53,679 | 54,484 | 55,140 | 47,343 | 50,123 | 52,334 | 53,774 | 48,687 | 49,824 | 51,236 | 50,940 | 47,207 | 48,400 | 47,700 | 48,104 | 41,523 | 41,952 | 43,902 | 44,127 | 41,917 | 43,091 | 45,181 | 45,769 | 40,767 | 40,337 | 42,549 | 43,496 | 38,034 | 37,957 | 39,239 | 40,088 | 36,257.388 | 35,838.435 | 36,235.169 | 37,994.847 | 35,097.275 | 34,731.208 | 34,337.122 | 34,284.141 | 33,497.458 | 33,720.67 | 33,944.8 | 34,080.881 | 34,236.026 | 34,122.284 | 34,232.898 | 34,471.388 | 34,163.466 | 34,373.024 | 34,333.87 | 35,528.118 | 34,462.967 | 34,933.019 | 34,999.894 | 35,474.374 | 35,251.494 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,195 | 8,874 | 8,130 | 8,755 | 9,319 | 8,454 | 7,489 | 7,978 | 8,464 | 8,118 | 7,590 | 8,118 | 8,988 | 8,565 | 7,610 | 8,209 | 8,474 | 8,456 | 7,545 | 7,834 | 8,168 | 7,748 | 6,574 | 7,277 | 7,359 | 7,089 | 6,244 | 6,355 | 6,597 | 6,733 | 6,154 | 6,316 | 6,598 | 6,340 | 5,671 | 8,431.422 | 8,507.477 | 8,983.467 | 8,293.018 | 8,573.83 | 8,780.561 | 7,712.531 | 7,378.45 | 7,862.671 | 8,186.107 | 7,698.368 | 7,316.378 | 7,993.588 | 8,252.181 | 8,238.698 | 7,408.048 | 8,211.711 | 8,268.984 | 8,810.54 | 6,882.321 | 7,858.388 | 8,123.151 | 7,748.119 | 7,266.202 |
Short Term Debt
| 6,127 | 5,055 | 3,583 | 2,041 | 2,798 | 2,876 | 2,330 | 3,804 | 1,573 | 6,481 | 1,802 | 1,750 | 1,095 | 2,780 | 1,374 | 1,418 | 1,224 | 2,057 | 1,511 | 1,923 | 2,198 | 2,872 | 4,518 | 2,728 | 2,955 | 3,529 | 4,171 | 5,632 | 5,945 | 6,801 | 6,563 | 5,560 | 5,742 | 6,005 | 6,252.94 | 5,203.526 | 5,499.813 | 5,707.076 | 7,052.11 | 6,226.26 | 5,150.06 | 5,654.959 | 7,902.928 | 7,449.827 | 6,254.706 | 6,053.296 | 8,652.396 | 7,662.613 | 7,047.692 | 7,357.651 | 8,645.11 | 8,457.04 | 7,752.6 | 8,001.26 | 9,803.948 | 9,074.787 | 9,198.286 | 10,470.956 | 10,684.956 |
Tax Payables
| 1,102 | 597 | 1,022 | 721 | 760 | 572 | 370 | 174 | 843 | 451 | 960 | 626 | 1,196 | 648 | 1,339 | 966 | 1,233 | 755 | 983 | 596 | 819 | 434 | 607 | 354 | 685 | 347 | 877 | 454 | 587 | 331 | 517 | 311 | 565 | 367 | 609.854 | 336.679 | 463.558 | 311.267 | 702.595 | 565.582 | 636.62 | 400.33 | 365.073 | 217.692 | 331.908 | 222.67 | 369.835 | 237.175 | 253.969 | 183.447 | 343.355 | 248.884 | 193.043 | 144.845 | 122.85 | 55.007 | 60.919 | 50.174 | 249.127 |
Deferred Revenue
| 1,435 | 1,457 | 1,565 | 3,382 | 2,879 | 3,104 | 2,612 | 4,465 | 4,434 | 1,265 | 3,652 | 3,507 | 4,038 | 3,322 | 4,624 | 3,897 | 3,452 | 3,336 | 3,664 | 3,008 | 3,048 | 3,088 | 2,505 | 3,013 | 2,703 | 2,578 | 2,714 | 1,500 | 1,229 | 1,234 | 1,151 | 1,302 | 1,189 | 1,279 | 1,231.549 | 1,233.968 | 1,106.116 | 1,257.744 | 1,524.344 | 1,481.669 | 1,214.974 | 1,508.054 | 1,210.078 | 1,036.033 | 922.004 | 1,046.609 | 1,041.32 | 1,022.842 | 824.648 | 926.922 | 828.536 | 1,049.935 | 737.151 | 806.802 | 518.986 | 709.97 | 470.148 | 686.171 | 656.215 |
Other Current Liabilities
| 4,427 | 4,632 | 4,552 | 2,934 | 2,925 | 3,976 | 2,275 | 4,097 | 542 | 5,890 | 1,744 | 2,076 | 983 | 1,760 | 608 | 819 | 187 | 807 | 91 | 454 | 357 | 875 | 696 | 753 | 464 | 916 | 345 | 3,693 | 3,662 | 4,062 | 3,144 | 3,764 | 3,842 | 4,200 | 4,120.423 | 1,898.46 | 1,707.12 | 2,097.998 | 2,279.648 | 2,171.654 | 1,780.625 | 2,252.698 | 1,761.876 | 1,744.469 | 1,569.942 | 1,845.176 | 1,565.074 | 1,673.124 | 1,512.849 | 1,881.854 | 1,603.056 | 1,859.127 | 1,667.435 | 1,845.781 | 1,667.879 | 1,698.427 | 1,466.09 | 1,727.917 | 1,529.028 |
Total Current Liabilities
| 22,286 | 22,072 | 20,417 | 21,215 | 21,560 | 22,086 | 17,688 | 19,067 | 20,290 | 20,940 | 19,400 | 20,210 | 21,534 | 21,045 | 20,179 | 20,172 | 19,255 | 19,502 | 17,458 | 17,419 | 18,457 | 18,539 | 17,405 | 17,492 | 17,554 | 17,384 | 17,065 | 16,134 | 16,791 | 17,927 | 16,378 | 15,951 | 16,747 | 16,912 | 16,654.217 | 15,870.087 | 16,177.968 | 17,099.808 | 18,327.371 | 17,537.326 | 16,347.866 | 16,020.518 | 17,408.327 | 17,274.659 | 16,342.663 | 15,819.51 | 17,903.683 | 17,566.5 | 17,066.691 | 17,661.65 | 17,999.569 | 18,776.762 | 17,882.062 | 18,802.426 | 18,476.998 | 18,686.609 | 18,848.446 | 19,997.166 | 19,729.313 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 9,221 | 10,516 | 6,648 | 7,921 | 9,197 | 10,479 | 6,699 | 7,868 | 9,019 | 10,225 | 6,732 | 7,984 | 9,374 | 10,682 | 7,426 | 8,777 | 9,295 | 10,532 | 6,888 | 7,974 | 9,339 | 10,217 | 8,517 | 9,685 | 11,352 | 12,595 | 8,600 | 9,729 | 11,208 | 11,541 | 8,035 | 8,681 | 9,416 | 10,577 | 7,320.49 | 8,185.823 | 9,068.808 | 10,311.007 | 6,420.965 | 6,747.005 | 7,887.195 | 8,415.135 | 6,560.779 | 6,967.724 | 7,790.854 | 8,634.023 | 6,701.855 | 7,128.954 | 7,679.193 | 7,324.732 | 6,585.511 | 6,124.657 | 6,875.177 | 7,131.277 | 6,305.228 | 6,289.962 | 5,825.7 | 4,939.851 | 4,730.213 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 920 | 942 | 940 | 875 | 1,860 | 2,237 | 0 | 1,884 | 1,918 | 1,929 | 1,993 | 2,101 | 2,283 | 0 | 0 | 1,636 | 0 | 0 | 0 | 1,749 | 0 | 0 | 0 | 1,976 | 0 | 0 | 0 | 2,176 | 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
| 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 269 | 303 | 303 | 260 | 0 | 0 | 43 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,687 | 1,659 | 1,567 | 980 | 1,017 | 1,062 | 1,749 | 818 | 833 | 3,375 | 859 | 872 | 899 | 918 | 938 | 1,011 | 2,317 | 2,338 | 710 | 2,398 | 2,428 | 2,458 | 756 | 2,583 | 2,626 | 2,713 | 839 | 2,870 | 2,954 | 3,037 | 811 | 3,171 | 3,270 | 3,306 | 3,328.5 | 3,314.107 | 3,119.929 | 2,962.174 | 3,011.398 | 3,011.143 | 3,026.099 | 3,069.516 | 2,987.053 | 3,021.872 | 3,040.665 | 3,115.188 | 3,277.517 | 3,282.196 | 3,392.943 | 3,535.392 | 3,714.947 | 3,815.989 | 3,987.971 | 4,119.668 | 4,191.72 | 4,403.838 | 4,604.096 | 4,859.934 | 5,061.795 |
Total Non-Current Liabilities
| 11,177 | 12,444 | 8,484 | 10,090 | 11,425 | 12,750 | 9,592 | 10,815 | 12,358 | 13,600 | 9,744 | 11,043 | 12,471 | 13,896 | 10,768 | 12,331 | 11,612 | 12,870 | 9,277 | 10,372 | 11,767 | 12,675 | 11,065 | 12,268 | 13,978 | 15,308 | 11,415 | 12,599 | 14,162 | 14,578 | 11,065 | 11,852 | 12,686 | 13,883 | 10,648.99 | 11,499.93 | 12,188.737 | 13,273.181 | 9,432.363 | 9,758.148 | 10,913.294 | 11,484.651 | 9,547.832 | 9,989.596 | 10,831.519 | 11,749.211 | 9,979.372 | 10,411.15 | 11,072.136 | 10,860.124 | 10,300.458 | 9,940.646 | 10,863.148 | 11,250.945 | 10,496.948 | 10,693.8 | 10,429.796 | 9,799.785 | 9,792.008 |
Total Liabilities
| 33,463 | 34,516 | 28,901 | 31,305 | 32,985 | 34,836 | 27,280 | 29,882 | 32,648 | 34,540 | 29,144 | 31,253 | 34,005 | 34,941 | 30,947 | 32,503 | 30,867 | 32,372 | 26,735 | 27,791 | 30,224 | 31,214 | 28,470 | 29,760 | 31,532 | 32,692 | 28,480 | 28,733 | 30,953 | 32,505 | 27,443 | 27,803 | 29,433 | 30,795 | 27,303.207 | 27,370.017 | 28,366.705 | 30,372.989 | 27,759.734 | 27,295.474 | 27,261.16 | 27,505.169 | 26,956.159 | 27,264.255 | 27,174.182 | 27,568.721 | 27,883.055 | 27,977.65 | 28,138.827 | 28,521.774 | 28,300.027 | 28,717.408 | 28,745.21 | 30,053.371 | 28,973.946 | 29,380.409 | 29,278.242 | 29,796.951 | 29,521.321 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 2,790 | 0 | 0 | 0 | 0 | 0 | 19,948 | 0 | 0 | 0 | 19,443 | 18,476 | 17,063 | 0 | 1,161 | 1,238 | 1,247 | 1,274 | 1,234 | 1,190 | 1,213 | 0 | 1,208 | 0 | 0 | 0 | 0 | 968 | 1,004 | 997 | 956 | 1,019 | 1,102 | 1,052 | 1,116 | 888 | 872 | 862 | 838 | 622 | 650 | 660 | 662 | 596 | 608 | 606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,318 | 3,317 | 3,157 | 3,124 | 3,113 | 3,111 | 3,095.17 | 2,903.156 | 2,773.488 | 2,748.098 | 2,709.242 | 2,680.123 | 2,673.403 | 2,661.363 | 2,661.363 | 2,657.947 | 2,653.067 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 | 2,635.987 |
Retained Earnings
| 19,808 | 18,617 | 18,241 | 17,538 | 16,663 | 15,569 | 15,303 | 15,536 | 15,003 | 14,178 | 14,301 | 13,368 | 13,420 | 12,187 | 11,676 | 11,323 | 12,281 | 11,243 | 11,034 | 10,406 | 9,955 | 9,216 | 9,050 | 8,551 | 8,247 | 7,678 | 7,613 | 6,862 | 6,520 | 5,911 | 5,787 | 5,481 | 5,237 | 4,680 | 4,433.75 | 4,102.187 | 3,746.882 | 3,244.754 | 3,014.544 | 2,953.745 | 2,636.062 | 2,268.527 | 2,033.497 | 1,890.742 | 1,807.329 | 1,581.202 | 1,440.01 | 1,202.906 | 1,170.206 | 1,043.912 | 945.624 | 716.029 | 667.714 | 555.416 | 607.875 | 680.199 | 829.801 | 841.01 | 912.158 |
Accumulated Other Comprehensive Income/Loss
| 306 | 329 | 278 | 139 | 138 | 90 | 115 | 101 | 84 | 83 | 100 | 95 | 168 | 169 | -1,161 | -1,238 | -1,247 | -1,274 | -1,234 | -1,190 | -1,213 | -1,229 | -1,208 | -1,170 | -1,137 | -1,140 | -1,074 | -968 | -1,004 | -997 | -956 | -1,019 | -1,102 | -1,052 | -1,116 | -888 | -872 | -862 | -838 | -622 | -650 | -660 | -662 | -596 | -608 | -606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,778 | 2,753 | 2,754 | 2,695 | 2,698 | 2,643 | 1,442 | 2,603 | 2,599 | 2,970 | 1,924 | 1,790 | 325 | 1,642 | 2,427 | 2,494 | 2,481 | 2,445 | 1,670 | 1,627 | 1,618 | 1,608 | 2,287 | 2,632 | 3,221 | 3,221 | 2,429 | 2,392 | 2,762 | 2,760 | 2,602 | 2,569 | 2,558 | 2,554 | 2,542 | 2,351.075 | 2,220.094 | 2,491.006 | 2,451.755 | 2,423.866 | 2,416.497 | 2,509.082 | 2,508.439 | 2,503.726 | 2,918.222 | 2,900.971 | 2,276.974 | 2,305.741 | 2,287.878 | 2,269.715 | 2,281.828 | 2,303.6 | 2,284.959 | 2,283.344 | 2,245.159 | 2,236.424 | 2,255.864 | 2,200.426 | 2,182.028 |
Total Shareholders Equity
| 24,904 | 23,700 | 23,274 | 22,374 | 21,499 | 20,304 | 20,063 | 20,241 | 19,686 | 19,233 | 19,543 | 18,571 | 17,231 | 15,999 | 16,260 | 15,897 | 16,833 | 15,732 | 14,788 | 14,161 | 13,678 | 12,913 | 13,447 | 13,331 | 13,649 | 13,077 | 12,286 | 11,604 | 11,596 | 10,991 | 10,591 | 10,154 | 9,806 | 9,293 | 8,954.181 | 8,468.418 | 7,868.464 | 7,621.858 | 7,337.541 | 7,435.734 | 7,075.962 | 6,778.972 | 6,541.299 | 6,456.415 | 6,770.618 | 6,512.16 | 6,352.971 | 6,144.634 | 6,094.071 | 5,949.614 | 5,863.439 | 5,655.616 | 5,588.66 | 5,474.747 | 5,489.021 | 5,552.61 | 5,721.652 | 5,677.423 | 5,730.173 |
Total Equity
| 24,904 | 23,700 | 23,274 | 22,374 | 21,499 | 20,304 | 20,063 | 20,241 | 19,686 | 19,233 | 19,543 | 18,571 | 17,231 | 15,999 | 16,260 | 15,897 | 16,833 | 15,732 | 14,788 | 14,161 | 13,678 | 12,913 | 13,447 | 13,331 | 13,649 | 13,077 | 12,286 | 11,604 | 11,596 | 10,991 | 10,591 | 10,154 | 9,806 | 9,293 | 8,954.181 | 8,468.418 | 7,868.464 | 7,621.858 | 7,337.541 | 7,435.734 | 7,075.962 | 6,778.972 | 6,541.299 | 6,456.415 | 6,770.618 | 6,512.16 | 6,352.971 | 6,144.634 | 6,094.071 | 5,949.614 | 5,863.439 | 5,655.616 | 5,588.66 | 5,474.747 | 5,489.021 | 5,552.61 | 5,721.652 | 5,677.423 | 5,730.173 |
Total Liabilities & Shareholders Equity
| 58,367 | 58,216 | 52,175 | 53,679 | 54,484 | 55,140 | 47,343 | 50,123 | 52,334 | 53,773 | 48,687 | 49,824 | 51,236 | 50,940 | 47,207 | 48,400 | 47,700 | 48,104 | 41,523 | 41,952 | 43,902 | 44,127 | 41,917 | 43,091 | 45,181 | 45,769 | 40,766 | 40,337 | 42,549 | 43,496 | 38,034 | 37,957 | 39,239 | 40,088 | 36,257.388 | 35,838.435 | 36,235.169 | 37,994.847 | 35,097.275 | 34,731.208 | 34,337.122 | 34,284.141 | 33,497.458 | 33,720.67 | 33,944.8 | 34,080.881 | 34,236.026 | 34,122.284 | 34,232.898 | 34,471.388 | 34,163.466 | 34,373.024 | 34,333.87 | 35,528.118 | 34,462.967 | 34,933.019 | 34,999.894 | 35,474.374 | 35,251.494 |