PC Depot Corporation
TSE:7618.T
479 (JPY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,274 | 5,680 | 6,785 | 7,153 | 8,631 | 9,546 | 10,205 | 11,965 | 9,288 | 10,639 | 11,408 | 12,429 | 13,325 | 12,877 | 8,383.515 | 8,270.885 | 8,292.597 | 8,566.3 | 9,542.682 | 9,421.097 | 10,961.656 | 10,954.13 | 10,597.844 | 9,943.188 | 8,989.382 | 8,792.778 | 7,726.073 | 4,444.952 | 4,739.292 | 2,991.625 | 4,754.092 | 4,466.167 | 1,911.633 | 1,416.829 | 2,370.487 | 2,161.263 | 2,725.669 | 3,157.797 | 4,679.944 | 2,401.866 | 2,794.117 | 2,753.587 | 2,982.43 | 2,894.267 | 2,858.694 | 2,442.303 | 2,083.068 | 2,196.157 | 2,002.873 | 2,107.06 | 2,505.003 | 2,279.987 | 2,186.652 | 2,249.331 | 1,753.981 | 2,539.702 | 2,433.819 | 1,802.5 | 1,738.729 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | -1,519 | -1,532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6,274 | 5,680 | 6,785 | 7,153 | 8,631 | 9,546 | 10,205 | 11,965 | 9,288 | 10,639 | 11,408 | 12,429 | 13,325 | 12,877 | 8,383.515 | 8,270.885 | 8,292.597 | 8,566.3 | 9,542.682 | 9,421.097 | 10,961.656 | 10,954.13 | 10,597.844 | 9,943.188 | 8,989.382 | 8,792.778 | 7,726.073 | 4,444.952 | 4,739.292 | 2,991.625 | 4,754.092 | 4,466.167 | 1,911.633 | 1,416.829 | 2,370.487 | 2,161.263 | 2,725.669 | 3,157.797 | 4,679.944 | 2,401.866 | 2,794.117 | 2,753.587 | 2,982.43 | 2,894.267 | 2,858.694 | 2,442.303 | 2,083.068 | 2,196.157 | 2,002.873 | 2,107.06 | 2,505.003 | 2,279.987 | 2,186.652 | 2,249.331 | 1,753.981 | 2,539.702 | 2,433.819 | 1,802.5 | 1,738.729 |
Net Receivables
| 11,751 | 11,871 | 11,846 | 11,678 | 10,938 | 10,987 | 10,401 | 10,226 | 9,263 | 9,049 | 9,463 | 9,223 | 9,036 | 9,419 | 9,509.799 | 9,699.923 | 9,515.138 | 9,140.233 | 9,133.482 | 9,178.222 | 8,690.9 | 8,563.477 | 9,228.192 | 9,613.02 | 9,450.464 | 10,540.125 | 12,090.959 | 13,596.95 | 14,722.048 | 15,026.967 | 14,542.796 | 13,841.013 | 12,135.356 | 11,362.32 | 10,686.172 | 9,821.237 | 7,875.491 | 6,759.071 | 7,666.374 | 6,420.121 | 5,252.942 | 4,925.86 | 4,621.831 | 4,794.039 | 4,165.866 | 4,150.185 | 4,303.735 | 4,359.765 | 3,327.517 | 3,279.498 | 3,266.079 | 3,994.208 | 2,970.419 | 2,809.428 | 3,042.607 | 3,432.621 | 2,421.935 | 2,576.497 | 3,350.962 |
Inventory
| 3,384 | 3,342 | 3,659 | 4,235 | 3,809 | 3,505 | 3,596 | 4,730 | 4,425 | 5,450 | 5,704 | 6,612 | 5,890 | 6,330 | 5,695.999 | 7,204.192 | 5,838.489 | 6,406.483 | 5,642.629 | 7,116.545 | 5,395.596 | 5,913.43 | 6,125.569 | 8,247.878 | 6,059.054 | 6,496.878 | 6,103.753 | 7,134.641 | 5,895.67 | 6,551.586 | 6,128.027 | 8,287.077 | 6,027.29 | 6,881.425 | 6,548.133 | 8,984.397 | 5,830.14 | 5,350.047 | 5,775.344 | 8,567.069 | 5,373.355 | 5,807.937 | 5,986.284 | 8,987.017 | 5,861.975 | 6,237.624 | 7,285.693 | 8,713.615 | 7,108.981 | 6,229.179 | 5,500.066 | 7,353.47 | 5,909.112 | 5,837.795 | 5,315.725 | 6,709.984 | 5,044.666 | 4,446.137 | 6,193.904 |
Other Current Assets
| 269 | 390 | 338 | 278 | 304 | 293 | 276 | 197 | 301 | 229 | 324 | 218 | 298 | 164 | 234.443 | 300.792 | 319.013 | 298.098 | 270.888 | 253.245 | 262.687 | 246.59 | 300.134 | 371.813 | 231.673 | 230.961 | 202.234 | 262.329 | 184.325 | 240.693 | 227.809 | 292.717 | 325.042 | 309.591 | 315.502 | 342.073 | 344.696 | 364.037 | 372.734 | 487.488 | 369.827 | 374.488 | 400.997 | 622.201 | 508.439 | 489.197 | 513.12 | 651.16 | 481.547 | 442.657 | 407.223 | 501.993 | 350.38 | 372.209 | 399.142 | 484.818 | 359.329 | 331.522 | 392.262 |
Total Current Assets
| 21,678 | 21,283 | 22,628 | 23,344 | 23,682 | 24,331 | 24,478 | 27,118 | 23,277 | 25,367 | 26,899 | 28,482 | 28,549 | 28,790 | 23,823.756 | 25,475.792 | 23,965.237 | 24,411.114 | 24,589.681 | 25,969.109 | 25,310.839 | 25,677.627 | 26,251.739 | 28,175.899 | 24,730.573 | 26,060.742 | 26,123.019 | 25,438.872 | 25,541.335 | 24,810.871 | 25,652.724 | 26,886.974 | 20,399.321 | 19,970.165 | 19,920.294 | 21,308.97 | 16,775.996 | 15,630.952 | 18,494.396 | 17,876.544 | 13,790.241 | 13,861.872 | 13,991.542 | 17,297.524 | 13,394.974 | 13,319.309 | 14,185.616 | 15,920.697 | 12,920.918 | 12,058.394 | 11,678.371 | 14,129.658 | 11,416.563 | 11,268.763 | 10,511.455 | 13,167.125 | 10,259.749 | 9,156.656 | 11,675.857 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,468 | 9,554 | 9,553 | 10,151 | 10,339 | 10,091 | 10,392 | 9,094 | 8,672 | 7,059 | 6,862 | 6,408 | 5,462 | 5,596 | 5,589.171 | 5,478.703 | 5,419.415 | 4,114.938 | 5,316.024 | 4,307.152 | 4,411.912 | 4,473.422 | 4,440.717 | 4,783.434 | 4,925.088 | 4,839.362 | 4,857.22 | 4,970.862 | 5,034.664 | 5,089.833 | 5,041.828 | 5,028.367 | 5,032.774 | 4,950.116 | 5,013.204 | 5,021.005 | 4,997.401 | 4,863.807 | 4,836.845 | 4,826.127 | 4,896.533 | 4,965.29 | 5,073.595 | 5,212.269 | 5,203.238 | 5,317.555 | 4,941.561 | 4,832.013 | 4,387.997 | 4,285.298 | 3,735.628 | 3,647.198 | 3,111.691 | 2,885.684 | 2,843.98 | 2,607.229 | 2,240.875 | 1,906.264 | 1,945.132 |
Goodwill
| 0 | 0 | 1 | 5 | 7 | 9 | 11 | 12 | 14 | 16 | 14 | 25 | 27 | 29 | 31.81 | 22.749 | 24.374 | 25.999 | 27.624 | 29.249 | 30.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.035 | 2.069 | 3.104 | 4.139 | 5.174 | 6.209 | 7.244 | 8.279 | 10.299 | 46.559 | 82.819 | 119.079 | 155.339 | 222.145 | 280.994 | 343.821 | 406.648 | 488.797 | 564.162 | 616.948 | 690.338 | 774.061 | 857.698 | 941.335 | 1,024.972 | 1,111.328 | 1,197.684 | 1,382.385 | 709.193 |
Intangible Assets
| 853 | 1,073 | 996 | 613 | 456 | 482 | 500 | 439 | 425 | 442 | 471 | 486 | 525 | 572 | 616.178 | 653.634 | 619.668 | 540.783 | 581.215 | 500.308 | 499.866 | 539.878 | 543.5 | 591.089 | 661.874 | 690.609 | 734.355 | 746.236 | 763.673 | 786.922 | 803.022 | 824.9 | 851.94 | 775.489 | 782.6 | 695.722 | 682.402 | 659.195 | 626.44 | 566.291 | 502.83 | 376.687 | 362.767 | 321.7 | 267.562 | 282.541 | 301.364 | 341.502 | 339.164 | 350.967 | 352.189 | 273.791 | 281.56 | 255.073 | 260.913 | 261.451 | 277.514 | 315.607 | 325.853 |
Goodwill and Intangible Assets
| 853 | 1,073 | 997 | 618 | 463 | 491 | 511 | 451 | 439 | 458 | 485 | 511 | 552 | 601 | 647.988 | 676.383 | 644.042 | 566.782 | 608.839 | 529.557 | 530.74 | 539.878 | 543.5 | 591.089 | 661.874 | 690.609 | 734.355 | 746.236 | 763.673 | 786.922 | 804.057 | 826.969 | 855.044 | 779.628 | 787.774 | 701.931 | 689.646 | 667.474 | 636.739 | 612.85 | 585.649 | 495.766 | 518.106 | 543.845 | 548.556 | 626.362 | 708.012 | 830.299 | 903.326 | 967.915 | 1,042.527 | 1,047.852 | 1,139.258 | 1,196.408 | 1,285.885 | 1,372.779 | 1,475.198 | 1,697.992 | 1,035.046 |
Long Term Investments
| 1,445 | 3,288 | 1,466 | 1,477 | 1,488 | 1,524 | 1,537 | 1,549 | 1,577 | 1,601 | 1,615 | 1,628 | 1,612 | 1,625 | 1,772.932 | 1,783.075 | 1,794.338 | 3,083.46 | 1,769.312 | 3,079.325 | 3,095.83 | 3,144.77 | 3,150.001 | 264.676 | 241.313 | 224.29 | 214.254 | 210 | 188.061 | 199.697 | 194.574 | 205.794 | 193.776 | 211.081 | 194.712 | 175.075 | 175.793 | 165.896 | 162.114 | 163.081 | 150.759 | 162.427 | 290.047 | 266.864 | 260.613 | 272.007 | 283.093 | 296.795 | 297.082 | 310.603 | 281.176 | 272.133 | 264.185 | 264.233 | 279.708 | 285.99 | 296.431 | 270.44 | 296.519 |
Tax Assets
| 1,329 | 1,361 | 1,298 | 1,084 | 1,202 | 1,264 | 1,248 | 1,083 | 1,162 | 1,222 | 1,112 | 921 | 975 | 1,021 | 972.974 | 987.349 | 1,084.955 | 1,007.329 | 1,100.189 | 966.492 | 1,053.074 | 964.102 | 497.433 | 388.622 | 388.682 | 389.831 | 370.218 | 321.852 | 319.935 | 315.436 | 307.04 | 297.734 | 295.092 | 277.009 | 278.021 | 296.031 | 286.516 | 277.281 | 265.797 | 257.59 | 251.422 | 235.983 | 228.872 | 198.335 | 191.625 | 177.415 | 169.627 | 157.287 | 157.198 | 140.916 | 140.404 | 134.516 | 127.568 | 128.292 | 71.178 | 61.911 | 50.303 | 65.911 | 66.404 |
Other Non-Current Assets
| 597 | -1,570 | 235 | 250 | 251 | 248 | 235 | 1,789 | 1,819 | 1,848 | 1,865 | 1,878 | 1,844 | 1,864 | 2,010.07 | 2,030.274 | 2,041.203 | 3,318.447 | 2,006.252 | 3,325.676 | 3,342.264 | 3,317.567 | 3,320.065 | 3,526.168 | 3,518.94 | 3,531.832 | 3,544.207 | 3,567.776 | 3,569.188 | 3,556.618 | 3,469.693 | 3,374.007 | 3,236.448 | 3,256.019 | 3,257.717 | 3,110.473 | 2,896.722 | 2,885.535 | 2,904.824 | 2,898.836 | 2,912.146 | 2,954.724 | 3,121.811 | 3,122.466 | 3,147.683 | 3,193.309 | 3,233.367 | 3,226.682 | 3,213.245 | 3,208.314 | 3,132 | 3,123.591 | 3,126.74 | 3,134.238 | 3,241.701 | 3,173.004 | 3,152.629 | 3,046.964 | 3,120.167 |
Total Non-Current Assets
| 13,692 | 13,706 | 13,549 | 13,580 | 13,743 | 13,618 | 13,923 | 12,417 | 12,092 | 10,587 | 10,324 | 9,718 | 8,833 | 9,082 | 9,220.203 | 9,172.709 | 9,189.615 | 9,007.496 | 9,031.304 | 9,128.877 | 9,337.99 | 9,294.969 | 8,801.715 | 9,289.313 | 9,494.584 | 9,451.634 | 9,506 | 9,606.726 | 9,687.46 | 9,748.809 | 9,622.618 | 9,527.077 | 9,419.358 | 9,262.772 | 9,336.716 | 9,129.44 | 8,870.285 | 8,694.097 | 8,644.205 | 8,595.403 | 8,645.75 | 8,651.763 | 8,942.384 | 9,076.915 | 9,091.102 | 9,314.641 | 9,052.567 | 9,046.281 | 8,661.766 | 8,602.443 | 8,050.559 | 7,953.157 | 7,505.257 | 7,344.622 | 7,442.744 | 7,214.923 | 6,919.005 | 6,717.131 | 6,166.749 |
Total Assets
| 35,372 | 34,991 | 36,180 | 36,926 | 37,427 | 37,951 | 38,402 | 39,537 | 35,371 | 35,956 | 37,224 | 38,203 | 37,385 | 37,876 | 33,043.962 | 34,648.503 | 33,154.856 | 33,418.611 | 33,620.987 | 35,097.987 | 34,648.83 | 34,972.596 | 35,053.454 | 37,465.213 | 34,225.158 | 35,512.376 | 35,629.02 | 35,045.598 | 35,228.795 | 34,559.68 | 35,275.342 | 36,414.052 | 29,818.679 | 29,232.937 | 29,257.01 | 30,438.41 | 25,646.281 | 24,325.049 | 27,138.601 | 26,471.947 | 22,435.991 | 22,513.635 | 22,933.926 | 26,374.439 | 22,486.076 | 22,633.95 | 23,238.183 | 24,966.978 | 21,582.684 | 20,660.837 | 19,728.93 | 22,082.815 | 18,921.82 | 18,613.385 | 17,954.199 | 20,382.048 | 17,178.754 | 15,873.787 | 17,842.606 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 906 | 671 | 856 | 1,343 | 1,115 | 899 | 878 | 1,789 | 715 | 821 | 869 | 2,346 | 1,198 | 1,521 | 875.702 | 2,733.937 | 1,289.787 | 1,239.257 | 958.537 | 2,528.486 | 1,155.057 | 1,199.436 | 964.821 | 4,775.203 | 2,478.156 | 2,575.99 | 2,364.173 | 4,479.409 | 1,719.762 | 2,716.674 | 2,588.137 | 5,313.219 | 3,041.347 | 3,219.352 | 2,781.732 | 5,329.238 | 3,646.687 | 2,641.352 | 4,685.531 | 6,548.216 | 3,241.592 | 2,759.718 | 2,973.779 | 6,087.931 | 3,396.368 | 3,071.869 | 4,590.258 | 6,768.438 | 4,705.045 | 4,103.998 | 3,508.711 | 6,902.33 | 3,927.732 | 4,008.586 | 3,979.862 | 7,311.917 | 3,936.148 | 4,118.09 | 7,263.345 |
Short Term Debt
| 3,253 | 4,208 | 2,581 | 2,581 | 2,581 | 2,581 | 2,581 | 2,831 | 1,687 | 1,937 | 2,187 | 2,187 | 2,187 | 2,187 | 1,286.2 | 1,286.2 | 1,286.2 | 1,427.682 | 1,594.113 | 1,827.23 | 2,068.66 | 2,168.608 | 2,243.607 | 2,271.606 | 2,012.405 | 2,040.934 | 2,125.923 | 3,533.994 | 4,894.173 | 5,309.912 | 6,244.915 | 6,086.816 | 6,192.464 | 5,959.964 | 5,967.464 | 5,419.964 | 2,129.964 | 2,222.35 | 2,627.399 | 4,459.188 | 3,994.585 | 4,347.594 | 4,399.608 | 5,358.224 | 3,626.556 | 4,618.264 | 3,618.264 | 3,278.216 | 2,863.253 | 2,478.253 | 1,704.253 | 1,974.752 | 1,800.252 | 1,710.752 | 1,490.252 | 705.252 | 720.252 | 430.056 | 762 |
Tax Payables
| 136 | 110 | 347 | 54 | 243 | 118 | 43 | 18 | 237 | 186 | 719 | 345 | 641 | 390 | 482.744 | 276.407 | 499.452 | 114.204 | 434.271 | 184.719 | 474.365 | 139.69 | 586.224 | 170.188 | 405.792 | 212.826 | 391.771 | 87.43 | 947.022 | 496.536 | 1,192.14 | 533.647 | 678.076 | 315.106 | 878.749 | 463.371 | 677.873 | 334.37 | 860.571 | 542.785 | 469.115 | 289.108 | 333.804 | 92.346 | 174.344 | 129.835 | 129.439 | 97.206 | 240.639 | 86.307 | 442.938 | 252.191 | 320.271 | 167.742 | 391.304 | 175.234 | 264.322 | 445.287 | 161.76 |
Deferred Revenue
| 1,340 | 917 | 1,625 | 1,071 | 1,292 | 1,037 | 1,465 | 1,097 | 1,941 | 1,263 | 2,205 | 1,713 | 1,729 | 1,329 | 2,210.743 | 1,672.835 | 1,719.218 | 1,447.875 | 2,096.745 | 1,473.265 | 1,986.551 | 1,615.645 | 2,085.026 | 669.036 | 1,147.878 | 769.079 | 604.271 | 676.659 | 1,740.768 | 1,456.249 | 1,394.44 | 1,026.082 | 1,303.74 | 1,043.139 | 1,073.911 | 743.872 | 1,088.118 | 879.5 | 1,019.551 | 752.328 | 714.082 | 698.217 | 574.874 | 274.15 | 431.306 | 528.562 | 356.401 | 260.367 | 451.52 | 428.075 | 615.739 | 370.621 | 466.791 | 428.047 | 522.969 | 273.105 | 405.381 | 575.73 | 275.54 |
Other Current Liabilities
| 1,226 | 1,733 | 1,063 | 1,326 | 1,167 | 1,787 | 1,026 | 2,372 | 2,920 | 2,945 | 3,380 | 2,618 | 2,474 | 2,608 | 2,897.325 | 2,507.387 | 2,382.036 | 2,787.406 | 2,946.411 | 2,426.671 | 2,992.541 | 3,145.01 | 3,070.926 | 1,679.502 | 2,366.68 | 2,445.41 | 2,296.225 | 2,063.504 | 3,280.096 | 2,977.279 | 3,438.72 | 2,554.904 | 2,673.84 | 2,403.714 | 2,898.489 | 2,118.56 | 2,309.708 | 2,065.348 | 2,445.967 | 1,675.345 | 1,510.016 | 1,602.644 | 1,636.051 | 1,110.699 | 1,309.936 | 1,339.473 | 1,016.625 | 976.665 | 1,049.795 | 1,056.451 | 1,235.926 | 965.11 | 1,010.594 | 947.993 | 1,002.875 | 783.518 | 858.311 | 1,139.466 | 725.027 |
Total Current Liabilities
| 6,725 | 7,529 | 6,125 | 6,321 | 6,155 | 6,304 | 5,950 | 6,992 | 5,322 | 5,703 | 6,436 | 7,151 | 5,859 | 6,316 | 5,059.227 | 6,527.524 | 4,958.023 | 5,454.345 | 5,499.061 | 6,782.387 | 6,216.258 | 6,513.054 | 6,279.354 | 8,726.311 | 6,857.241 | 7,062.334 | 6,786.321 | 10,076.907 | 9,894.031 | 11,003.865 | 12,271.772 | 13,954.939 | 11,907.651 | 11,583.03 | 11,647.685 | 12,867.762 | 8,086.359 | 6,929.05 | 9,758.897 | 12,682.749 | 8,746.193 | 8,709.956 | 9,009.438 | 12,556.854 | 8,332.86 | 9,029.606 | 9,225.147 | 11,023.319 | 8,618.093 | 7,638.702 | 6,448.89 | 9,842.192 | 6,738.578 | 6,667.331 | 6,472.989 | 8,800.687 | 5,514.711 | 5,687.612 | 8,750.372 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 955 | 0 | 2,272 | 2,918 | 3,563 | 4,208 | 4,854 | 5,499 | 2,990 | 3,287 | 3,584 | 4,130 | 4,677 | 5,224 | 2,071.85 | 2,393.4 | 2,714.95 | 3,036.5 | 3,358.05 | 3,679.6 | 4,001.15 | 4,464.182 | 4,952.163 | 5,506.83 | 4,282.46 | 4,773.89 | 5,265.32 | 1,528.436 | 1,794.865 | 591.894 | 751.882 | 956.638 | 1,206.815 | 1,501.806 | 1,796.797 | 2,143.454 | 2,499.279 | 2,861.77 | 3,244.261 | 2,376.748 | 2,687.574 | 3,067.452 | 3,479.993 | 3,514.266 | 3,935.49 | 3,430.008 | 3,809.574 | 3,184.18 | 2,270.368 | 2,514.931 | 2,759.494 | 1,875.724 | 2,041.121 | 2,233.184 | 1,936.247 | 2,120.476 | 2,281.373 | 948.28 | 183.5 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,182 | 1,193 | 1,193 | 1,194 | 1,183 | 1,211 | 1,203 | 691 | 691 | 686 | 686 | 679 | 656 | 655 | 653.534 | 649.504 | 647.804 | 620.075 | 604.129 | 605.019 | 599.909 | 600.798 | 571.675 | 572.613 | 573.549 | 575.166 | 565.638 | 561.92 | 578.259 | 587.099 | 595.315 | 596.145 | 596.975 | 597.265 | 631.47 | 629.654 | 661.014 | 660.151 | 670.787 | 668.589 | 669.415 | 668.401 | 669.846 | 653.973 | 643.309 | 642.425 | 639.553 | 1,099.927 | 1,040.634 | 1,027.995 | 987.412 | 984.879 | 942.535 | 943.167 | 806.946 | 807.948 | 809.337 | 845.881 | 837.696 |
Total Non-Current Liabilities
| 2,137 | 1,193 | 3,465 | 4,112 | 4,746 | 5,419 | 6,057 | 6,190 | 3,681 | 3,973 | 4,270 | 4,809 | 5,333 | 5,879 | 2,725.384 | 3,042.904 | 3,362.754 | 3,656.575 | 3,962.179 | 4,284.619 | 4,601.059 | 5,064.98 | 5,523.838 | 6,079.443 | 4,856.009 | 5,349.056 | 5,830.958 | 2,090.356 | 2,373.124 | 1,178.993 | 1,347.197 | 1,552.783 | 1,803.79 | 2,099.071 | 2,428.267 | 2,773.108 | 3,160.293 | 3,521.921 | 3,915.048 | 3,045.337 | 3,356.989 | 3,735.853 | 4,149.839 | 4,168.239 | 4,578.799 | 4,072.433 | 4,449.127 | 4,284.107 | 3,311.002 | 3,542.926 | 3,746.906 | 2,860.603 | 2,983.656 | 3,176.351 | 2,743.193 | 2,928.424 | 3,090.71 | 1,794.161 | 1,021.196 |
Total Liabilities
| 8,862 | 8,722 | 9,590 | 10,433 | 10,901 | 11,723 | 12,007 | 13,182 | 9,003 | 9,676 | 10,706 | 11,960 | 11,192 | 12,195 | 7,784.611 | 9,570.428 | 8,320.777 | 9,110.92 | 9,461.24 | 11,067.006 | 10,817.317 | 11,578.034 | 11,803.192 | 14,805.754 | 11,713.25 | 12,411.39 | 12,617.279 | 12,167.263 | 12,267.155 | 12,182.858 | 13,618.969 | 15,507.722 | 13,711.441 | 13,682.101 | 14,075.952 | 15,640.87 | 11,246.652 | 10,450.971 | 13,673.945 | 15,728.086 | 12,103.182 | 12,445.809 | 13,159.277 | 16,725.093 | 12,911.659 | 13,102.039 | 13,674.274 | 15,307.426 | 11,929.095 | 11,181.628 | 10,195.796 | 12,702.795 | 9,722.234 | 9,843.682 | 9,216.182 | 11,729.111 | 8,605.421 | 7,481.773 | 9,771.568 |
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 |
Common Stock
| 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737 | 4,737.615 | 4,737.615 | 4,737.615 | 0 | 4,737.615 | 0 | 0 | 0 | 0 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 4,737.615 | 2,745.734 | 2,745.734 | 2,745.734 | 2,745.734 | 2,745.734 | 2,745.734 | 2,745.734 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 | 1,601.196 |
Retained Earnings
| 17,345 | 17,377 | 17,700 | 17,602 | 17,642 | 17,415 | 17,581 | 17,539 | 17,554 | 17,517 | 17,760 | 17,484 | 17,438 | 16,975 | 16,561.004 | 16,378.52 | 16,142.812 | 15,671.446 | 15,513.98 | 15,384.275 | 15,183.98 | 14,746.185 | 14,613.172 | 13,935.552 | 13,800.131 | 13,395.517 | 13,315.251 | 13,179.132 | 13,271.575 | 12,692.67 | 11,981.481 | 11,223.298 | 10,415.487 | 9,846.387 | 9,493.765 | 9,122.478 | 8,722.799 | 8,202.667 | 7,805.442 | 7,370.398 | 6,965.264 | 6,692.229 | 6,403.667 | 6,239.137 | 6,128.794 | 6,078.583 | 6,110.861 | 6,175.239 | 6,170.427 | 5,938.569 | 5,984.35 | 5,837.711 | 5,666.848 | 5,509.258 | 5,468.659 | 5,262.3 | 5,184.943 | 4,944.667 | 4,626.07 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 4,428 | -22,114 | 4,153 | 4,154 | 4,147 | 4,076 | 4,077 | 4,079 | 4,077 | 4,026 | 4,021 | 4,022 | 4,018 | 3,969 | 3,960.732 | 3,961.94 | 3,953.652 | 8,636.245 | 3,908.152 | 8,646.706 | 8,647.533 | 8,648.376 | 8,637.089 | 3,986.292 | 3,974.162 | 4,967.854 | 4,958.875 | 4,961.588 | 4,952.45 | 4,946.537 | 4,937.277 | 4,945.417 | 2,946.017 | 2,958.715 | 2,941.559 | 2,929.328 | 2,931.096 | 2,925.677 | 2,913.48 | 1,772.267 | 1,766.349 | 1,774.401 | 1,769.786 | 1,756.14 | 1,749.895 | 1,758.921 | 1,759.429 | 1,790.13 | 1,789.688 | 1,796.978 | 1,775.446 | 1,773.452 | 1,766.881 | 1,498.705 | 1,500.351 | 1,627.223 | 1,630.52 | 1,696.438 | 1,698.587 |
Total Shareholders Equity
| 26,510 | 26,269 | 26,590 | 26,493 | 26,526 | 26,228 | 26,395 | 26,355 | 26,368 | 26,280 | 26,518 | 26,243 | 26,193 | 25,681 | 25,259.351 | 25,078.075 | 24,834.079 | 24,307.691 | 24,159.747 | 24,030.981 | 23,831.513 | 23,394.561 | 23,250.261 | 22,659.459 | 22,511.908 | 23,100.986 | 23,011.741 | 22,878.335 | 22,961.64 | 22,376.822 | 21,656.373 | 20,906.33 | 16,107.238 | 15,550.836 | 15,181.058 | 14,797.54 | 14,399.629 | 13,874.078 | 13,464.656 | 10,743.861 | 10,332.809 | 10,067.826 | 9,774.649 | 9,596.473 | 9,479.885 | 9,438.7 | 9,471.486 | 9,566.565 | 9,561.311 | 9,336.743 | 9,360.992 | 9,212.359 | 9,034.925 | 8,609.159 | 8,570.206 | 8,490.719 | 8,416.659 | 8,242.301 | 7,925.853 |
Total Equity
| 26,510 | 26,269 | 26,590 | 26,493 | 26,526 | 26,228 | 26,395 | 26,355 | 26,368 | 26,280 | 26,518 | 26,243 | 26,193 | 25,681 | 25,259.351 | 25,078.075 | 24,834.079 | 24,307.691 | 24,159.747 | 24,030.981 | 23,831.513 | 23,394.561 | 23,250.261 | 22,659.459 | 22,511.908 | 23,100.986 | 23,011.741 | 22,878.335 | 22,961.64 | 22,376.822 | 21,656.373 | 20,906.33 | 16,107.238 | 15,550.836 | 15,181.058 | 14,797.54 | 14,399.629 | 13,874.078 | 13,464.656 | 10,743.861 | 10,332.809 | 10,067.826 | 9,774.649 | 9,649.346 | 9,574.417 | 9,531.911 | 9,563.909 | 9,659.552 | 9,653.589 | 9,479.209 | 9,533.134 | 9,380.02 | 9,199.586 | 8,769.703 | 8,738.017 | 8,652.937 | 8,573.333 | 8,392.014 | 8,071.038 |
Total Liabilities & Shareholders Equity
| 35,372 | 34,991 | 36,180 | 36,926 | 37,427 | 37,951 | 38,402 | 39,537 | 35,371 | 35,956 | 37,224 | 38,203 | 37,385 | 37,876 | 33,043.962 | 34,648.503 | 33,154.856 | 33,418.611 | 33,620.987 | 35,097.987 | 34,648.83 | 34,972.595 | 35,053.453 | 37,465.213 | 34,225.158 | 35,512.376 | 35,629.02 | 35,045.598 | 35,228.795 | 34,559.68 | 35,275.342 | 36,414.052 | 29,818.679 | 29,232.937 | 29,257.01 | 30,438.41 | 25,646.281 | 24,325.049 | 27,138.601 | 26,471.947 | 22,435.991 | 22,513.635 | 22,933.926 | 26,374.439 | 22,486.076 | 22,633.95 | 23,238.183 | 24,966.978 | 21,582.684 | 20,660.837 | 19,728.93 | 22,082.815 | 18,921.82 | 18,613.385 | 17,954.199 | 20,382.048 | 17,178.754 | 15,873.787 | 17,842.606 |