Tachikawa Corporation
TSE:7989.T
1449 (JPY) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q3 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15,421.826 | 14,398.374 | 14,943.983 | 15,402.253 | 15,293.733 | 15,209.286 | 15,146.462 | 16,128.635 | 17,207.702 | 17,730.394 | 17,664.814 | 18,078.534 | 18,375.588 | 18,441.167 | 17,190.759 | 18,517.552 | 17,953.906 | 16,273.389 | 14,962.125 | 15,125.835 | 14,344.241 | 13,720.588 | 13,185.589 | 14,186.657 | 13,938.188 | 13,038.744 | 11,887.249 | 12,503.04 | 11,860.9 | 10,969.005 | 10,079.894 | 10,578.28 | 10,161.98 | 9,116.496 | 8,285.943 | 8,909.086 | 8,892.735 | 8,931.019 | 8,756.377 | 9,590.895 | 9,136.068 | 9,075.17 | 8,645.779 | 9,025.802 | 8,671.532 | 8,813.751 | 8,346.712 | 8,876.796 | 8,252.478 | 8,205.524 | 7,811.947 | 8,296.329 | 7,788.442 | 7,263.051 | 7,350.276 | 7,309.09 | 7,342.077 | 7,651.694 | 7,096.479 | 6,838.833 | 6,179.268 | 6,533.201 | 6,541.773 |
Short Term Investments
| 0 | 560.565 | 0 | 60.565 | 0 | 150.564 | 0 | -389.938 | 0 | 150.563 | 0 | -488.667 | 0 | 150.562 | 0 | -358.044 | -2,678.39 | -2,532.451 | -2,703.361 | -356.081 | -2,622.356 | -2,484.186 | -2,568.492 | -345.272 | -2,060.118 | -2,054.324 | -2,037.013 | -360.579 | -2,022.195 | -2,016.743 | -2,042.997 | -314.648 | -2,209.306 | -2,487.936 | -2,268.201 | -460.516 | -1,760.709 | -1,689.589 | -1,791.918 | -17.467 | -1,898.148 | -1,784.689 | -1,840.167 | 0 | -1,968.985 | -2,030.661 | -2,069.494 | 0 | -2,305.259 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 15,421.826 | 14,958.939 | 14,943.983 | 15,462.818 | 15,293.733 | 15,209.286 | 15,146.462 | 16,128.635 | 17,207.702 | 17,730.394 | 17,664.814 | 18,078.534 | 18,375.588 | 18,441.167 | 17,190.759 | 18,517.552 | 17,953.906 | 16,273.389 | 14,962.125 | 15,125.835 | 14,344.241 | 13,720.588 | 13,185.589 | 14,186.657 | 13,938.188 | 13,038.744 | 11,887.249 | 12,503.04 | 11,860.9 | 10,969.005 | 10,079.894 | 10,578.28 | 10,161.98 | 9,116.496 | 8,285.943 | 8,909.086 | 8,892.735 | 8,931.019 | 8,756.377 | 9,590.895 | 9,136.068 | 9,075.17 | 8,645.779 | 9,025.802 | 8,671.532 | 8,813.751 | 8,346.712 | 8,876.796 | 8,252.478 | 8,205.524 | 7,811.947 | 8,296.329 | 7,788.442 | 7,263.051 | 7,350.276 | 7,309.09 | 7,342.077 | 7,651.694 | 7,096.479 | 6,838.833 | 6,179.268 | 6,533.201 | 6,541.773 |
Net Receivables
| 13,904.152 | 14,974.47 | 15,893.504 | 16,033.577 | 14,337.575 | 15,362.749 | 0 | 16,125.83 | 13,724.089 | 14,448.814 | 15,846.278 | 15,879.971 | 13,491.704 | 14,224.651 | 14,881.915 | 14,472.631 | 13,046.402 | 15,263.06 | 16,244.449 | 16,069.084 | 14,751.664 | 15,249.122 | 15,641.812 | 14,305.201 | 13,355.723 | 14,882.655 | 16,172.124 | 15,214.658 | 14,233.458 | 14,391.417 | 15,066.862 | 14,673.552 | 13,368.511 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,044.782 | 7,998.398 | 7,775.314 | 7,077.308 | 7,883.792 | 7,717.935 | 7,660.984 | 7,236.116 | 7,445.219 | 6,840.805 | 6,508.808 | 6,096.531 | 6,099.411 | 5,908.822 | 5,917.82 | 5,830.132 | 6,118.687 | 6,283.184 | 6,349.261 | 5,988.1 | 6,102.754 | 6,045.966 | 6,302.505 | 5,687.311 | 5,679.233 | 5,444.363 | 5,452.347 | 5,166.365 | 5,354.509 | 5,340.537 | 5,654.343 | 5,414.119 | 5,564.511 | 5,457.679 | 5,542.016 | 5,218.127 | 5,487.755 | 5,395.489 | 5,484.872 | 4,976.582 | 5,112.03 | 5,048.669 | 5,195.583 | 4,849.929 | 5,127.256 | 4,917.725 | 5,029.525 | 4,896.9 | 5,538.842 | 5,402.635 | 5,472.545 | 5,046.97 | 5,484.21 | 5,332.141 | 4,803.957 | 4,501.248 | 4,678.402 | 4,792.38 | 4,838.094 | 5,565.462 | 6,244.187 | 5,919.152 | 5,961.754 |
Other Current Assets
| 456.984 | 524.53 | 338.668 | 536.87 | 609.687 | 476.109 | 6,987.684 | 453.065 | 465.555 | 406.359 | 388.165 | 332.82 | 357.374 | 499.571 | 347.875 | 313.887 | 298.711 | 363.031 | 377.634 | 767.185 | 768.175 | 851.971 | 893.763 | 1,381.469 | 1,261.517 | 1,032.597 | 1,224.358 | 1,188.892 | 1,026.404 | 851.626 | 1,087.706 | 1,098.218 | 1,268.714 | 977.838 | 1,041.617 | 16,171.281 | 1,150.803 | 1,055.454 | 1,040.274 | 14,737.938 | 1,133.803 | 1,156.404 | 1,289.98 | 14,036.118 | 1,151.781 | 1,112.845 | 1,320.457 | 12,677.246 | 1,207.677 | 1,059.996 | 1,266.18 | 12,884.727 | 1,170.848 | 1,198.205 | 1,364.388 | 13,832.728 | 1,300.696 | 1,130.651 | 1,382.665 | 12,217.914 | 1,457.08 | 1,384.057 | 1,549.056 |
Total Current Assets
| 37,827.744 | 38,456.337 | 38,951.469 | 39,110.573 | 38,161.129 | 38,800.199 | 39,903.983 | 39,966.209 | 39,003.194 | 39,581.523 | 40,459.498 | 40,462.886 | 38,579.511 | 39,301.492 | 38,633.088 | 39,268.428 | 37,526.748 | 38,326.208 | 38,104.424 | 38,183.711 | 36,144.237 | 36,168.352 | 36,023.669 | 35,948.698 | 34,374.886 | 34,458.171 | 34,736.078 | 34,083.752 | 32,626.54 | 31,755.147 | 31,888.805 | 31,764.169 | 30,482.734 | 30,226.047 | 30,312.259 | 30,298.494 | 28,758.595 | 28,666.143 | 28,888.732 | 29,305.415 | 28,160.585 | 28,360.276 | 28,851.715 | 27,911.849 | 26,316.498 | 26,676.162 | 27,104.197 | 26,450.942 | 26,625.14 | 26,786.416 | 27,070.847 | 26,228.026 | 25,452.361 | 25,786.787 | 25,860.073 | 25,643.066 | 24,406.289 | 24,519.056 | 24,655.944 | 24,622.209 | 23,744.185 | 24,247.524 | 25,570.045 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 17,761.715 | 17,767.86 | 17,936.658 | 17,780.421 | 17,305.711 | 16,660.585 | 16,807.61 | 16,682.855 | 16,033.102 | 15,790.223 | 15,256.332 | 14,862.751 | 14,473.178 | 13,875.656 | 13,686.35 | 13,439.817 | 13,537.708 | 13,077.906 | 12,764.288 | 12,796.338 | 12,880.323 | 12,944.91 | 12,911.099 | 12,869.576 | 12,762.197 | 12,778.614 | 12,750.12 | 12,857.765 | 12,728.758 | 12,759.486 | 12,833.952 | 12,943.769 | 12,881.149 | 12,919.511 | 13,025.356 | 13,160.865 | 13,152.967 | 13,216.737 | 13,286.527 | 13,263.1 | 13,124.391 | 13,163.872 | 13,268.31 | 13,369.352 | 13,533.3 | 13,604.006 | 13,493.296 | 13,571.085 | 13,630.198 | 13,476.705 | 13,441.347 | 13,376.554 | 13,474.417 | 13,517.644 | 13,436.496 | 13,541.756 | 13,620.65 | 13,668.123 | 13,719.823 | 13,820.515 | 13,750.331 | 13,626.32 | 13,543.428 |
Goodwill
| 0 | 0.44 | 0.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | 0.5 | 0 | 0.528 | 0.486 | 0 | 0 | 0.231 | 0.008 | 0.227 | 0 | 0.816 | 0.882 | 0.166 | 0 | 0.433 | 0.482 | 0.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 377.762 | 392 | 398 | 305.266 | 311.493 | 318.752 | 343.846 | 375.376 | 376.868 | 402 | 420 | 453.749 | 481 | 507 | 533.023 | 491.377 | 499 | 449 | 473 | 495.177 | 503 | 513 | 500 | 394.152 | 336 | 259 | 247 | 252.987 | 269.51 | 293.582 | 313.356 | 261.932 | 287.18 | 311.415 | 338.114 | 367.078 | 396.177 | 421.556 | 438.491 | 464.517 | 483.082 | 500.547 | 511.914 | 523.688 | 533.838 | 550.327 | 544.601 | 424.824 | 431.411 | 357.717 | 279.397 | 266.707 | 281.317 | 279.44 | 247.571 | 260.708 | 271.591 | 288.759 | 296.312 | 312.171 | 328.284 | 338.542 | 344.452 |
Goodwill and Intangible Assets
| 377.762 | 392.44 | 398.425 | 305.266 | 311.493 | 318.752 | 343.846 | 375.376 | 376.868 | 402.578 | 420.5 | 453.749 | 481.528 | 507.486 | 533.023 | 491.377 | 499.231 | 449.008 | 473.227 | 495.177 | 503.816 | 513.882 | 500.166 | 394.152 | 336.433 | 259.482 | 247.576 | 252.987 | 269.51 | 293.582 | 313.356 | 261.932 | 287.18 | 311.415 | 338.114 | 367.078 | 396.177 | 421.556 | 438.491 | 464.517 | 483.082 | 500.547 | 511.914 | 523.688 | 533.838 | 550.327 | 544.601 | 424.824 | 431.411 | 357.717 | 279.397 | 266.707 | 281.317 | 279.44 | 247.571 | 260.708 | 271.591 | 288.759 | 296.312 | 312.171 | 328.284 | 338.542 | 344.452 |
Long Term Investments
| 3,368.866 | 3,790.003 | 3,985.654 | 3,340.814 | 3,451.786 | 3,256.575 | 2,904.812 | 3,263.672 | 2,587.142 | 2,740.92 | 2,232.138 | 2,681.663 | 2,346.665 | 2,254.699 | 2,225.397 | 2,309.398 | 4,575 | 4,353 | 4,430 | 2,665.245 | 4,823 | 4,586 | 4,853 | 1,990.979 | 4,150 | 4,005 | 4,111 | 2,669.743 | 4,305 | 4,168 | 4,159 | 2,465.595 | 3,898 | 4,123 | 4,152 | 2,850.145 | 3,997 | 4,127 | 3,951 | 2,006.628 | 3,840 | 3,674 | 3,642 | 1,953.425 | 3,745 | 3,717 | 3,769 | 1,423.721 | 3,573 | 0 | 0 | 1,149.09 | 0 | 0 | 0 | 1,203.135 | 0 | 0 | 0 | 1,194.565 | 0 | 0 | 0 |
Tax Assets
| 0 | 0.441 | 0.002 | 1,553.316 | -3,451.786 | -3,256.575 | -2,904.812 | 1,111.386 | -2,587.142 | -2,740.92 | -2,232.138 | 1,088.074 | -2,346.665 | -2,254.699 | -2,225.397 | 1,187.802 | -4,575 | -4,353 | -4,430 | 1,177.887 | -4,823 | -4,586 | -4,853 | 779.986 | -4,150 | -4,005 | -4,111 | 515.57 | -4,305 | -4,168 | -4,159 | 675.51 | -3,898 | -4,123 | -4,152 | 544.153 | -3,997 | -4,127 | -3,951 | 874.625 | -3,840 | -3,674 | -3,642 | 774.938 | -3,745 | -3,717 | -3,769 | 1,118.392 | -3,573 | 0 | 0 | 1,373.571 | 0 | 0 | 0 | 1,458.676 | 0 | 0 | 0 | 1,368.318 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,619.326 | 2,337.74 | 2,469.102 | 1,799.667 | 6,104.003 | 5,786.205 | 5,696.973 | 1,187.192 | 5,443.127 | 5,395.835 | 5,028.155 | 1,138.662 | 4,954.585 | 4,743.98 | 4,857.517 | 1,082.428 | 4,575.147 | 4,353.147 | 4,430.102 | 1,063.435 | 4,823.436 | 4,586.871 | 4,853.895 | 1,080.91 | 4,150.372 | 4,005.141 | 4,111.615 | 1,068.25 | 4,305.812 | 4,168.886 | 4,159.061 | 1,054.344 | 3,898.352 | 4,123.167 | 4,152.872 | 1,061.081 | 3,997.025 | 4,127.656 | 3,951.537 | 1,071.197 | 3,840.626 | 3,674.112 | 3,642.905 | 1,026.573 | 3,745.415 | 3,717.684 | 3,769.201 | 1,075.505 | 3,573.723 | 3,556.187 | 3,684.193 | 1,031.758 | 3,713.404 | 3,705.286 | 3,692.839 | 1,013.806 | 3,655.603 | 3,735.158 | 3,873.738 | 1,063.365 | 3,834.635 | 3,873.676 | 3,647.966 |
Total Non-Current Assets
| 24,127.669 | 24,288.484 | 24,789.841 | 24,779.484 | 23,721.207 | 22,765.542 | 22,848.429 | 22,620.481 | 21,853.097 | 21,588.636 | 20,704.987 | 20,224.899 | 19,909.291 | 19,127.122 | 19,076.89 | 18,510.822 | 18,612.086 | 17,880.061 | 17,667.617 | 18,198.082 | 18,207.575 | 18,045.663 | 18,265.16 | 17,115.603 | 17,249.002 | 17,043.237 | 17,109.311 | 17,364.315 | 17,304.08 | 17,221.954 | 17,306.369 | 17,401.15 | 17,066.681 | 17,354.093 | 17,516.342 | 17,983.322 | 17,546.169 | 17,765.949 | 17,676.555 | 17,680.067 | 17,448.099 | 17,338.531 | 17,423.129 | 17,647.976 | 17,812.553 | 17,872.017 | 17,807.098 | 17,613.527 | 17,635.332 | 17,390.609 | 17,404.937 | 17,197.68 | 17,469.138 | 17,502.37 | 17,376.906 | 17,478.081 | 17,547.844 | 17,692.04 | 17,889.873 | 17,758.934 | 17,913.25 | 17,838.538 | 17,535.846 |
Total Assets
| 61,955.413 | 62,744.821 | 63,741.31 | 63,890.057 | 61,882.338 | 61,565.743 | 62,752.413 | 62,586.693 | 60,856.293 | 61,170.161 | 61,164.486 | 60,687.788 | 58,488.803 | 58,428.616 | 57,709.981 | 57,779.253 | 56,138.835 | 56,206.272 | 55,772.042 | 56,381.795 | 54,351.815 | 54,214.016 | 54,288.829 | 53,064.304 | 51,623.889 | 51,501.408 | 51,845.389 | 51,448.066 | 49,930.62 | 48,977.101 | 49,195.175 | 49,165.319 | 47,549.415 | 47,580.141 | 47,828.601 | 48,281.816 | 46,304.764 | 46,432.092 | 46,565.287 | 46,985.482 | 45,608.684 | 45,698.807 | 46,274.844 | 45,559.825 | 44,129.051 | 44,548.179 | 44,911.295 | 44,064.469 | 44,260.472 | 44,177.025 | 44,475.784 | 43,425.706 | 42,921.499 | 43,289.157 | 43,236.979 | 43,121.147 | 41,954.133 | 42,211.096 | 42,545.817 | 42,381.143 | 41,657.435 | 42,086.062 | 43,105.891 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,940.297 | 1,900.766 | 2,871.464 | 2,470.74 | 2,551.918 | 2,759.24 | 3,609.264 | 3,697.689 | 3,672.835 | 3,542.354 | 3,945.054 | 3,741.625 | 6,148.705 | 6,327.297 | 6,272.857 | 5,941.753 | 5,341.663 | 5,997.16 | 6,587.269 | 6,743.573 | 6,182.256 | 6,734.284 | 7,098.134 | 6,737.524 | 6,420.257 | 6,625.628 | 6,956.777 | 6,453.246 | 6,186.335 | 5,940.207 | 6,512.371 | 6,388.428 | 6,020.01 | 6,513.634 | 6,765.392 | 1,346.435 | 6,260.129 | 6,624.94 | 7,002.374 | 1,265.475 | 6,142.793 | 6,685.554 | 7,183.484 | 8,008.336 | 6,117.549 | 6,637.331 | 6,697.045 | 7,521.739 | 6,493.418 | 6,664.889 | 7,109.699 | 7,759.616 | 6,433.727 | 6,573.774 | 6,426.707 | 7,290.95 | 5,648.376 | 5,855.722 | 6,060.098 | 6,982.628 | 5,777.047 | 6,394.625 | 7,092.748 |
Short Term Debt
| 0 | 0 | 0 | 37.716 | 0 | 0 | 0 | 62.07 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 65.217 | 0 | 0 | 0 | 61.253 | 0 | 0 | 0 | 59.241 | 0 | 0 | 0 | 21.917 | 0 | 0 | 0 | 43.285 | 0 | 0 | 0 | 78.941 | 0 | 0 | 0 | 87.008 | 0 | 0 | 0 | 90.411 | 0 | 0 | 0 | 85.941 | 0 | 0 | 0 | 31.361 | 0 | 0 | 0 | 10.155 | 0 | 123.879 | 130.259 | 106.725 | 99.232 | 105.587 | 108.13 |
Tax Payables
| 0 | 795.688 | 577.101 | 941.379 | 521.626 | 774.149 | 638.545 | 537.668 | 359.101 | 754.938 | 608.926 | 876.033 | 438.311 | 800.305 | 588.126 | 854.533 | 468.435 | 675.384 | 442.931 | 1,109.413 | 666.212 | 762.142 | 516.266 | 859.936 | 423.879 | 590.69 | 484.509 | 909.432 | 572.018 | 643.235 | 481.189 | 700.17 | 478.654 | 488.284 | 404.594 | 667.405 | 402.21 | 314.395 | 296.335 | 689.614 | 533.414 | 544.691 | 570.002 | 498.862 | 334.809 | 326.562 | 404.59 | 413.428 | 337.405 | 365.1 | 404.774 | 352.461 | 213.806 | 349.39 | 369.827 | 638.11 | 451.22 | 379.071 | 419.629 | 352.241 | 230.029 | 205.948 | 208.294 |
Deferred Revenue
| 0 | 0 | 0 | 58.349 | 0 | 0 | 0 | 2,156.457 | 0 | 0 | 0 | 2,290.054 | 0 | 0 | 0 | 2,385.688 | 0 | 0 | 0 | 2,762.298 | 0 | 0 | 0 | 2,173.663 | 0 | 0 | 0 | 2,537.727 | 0 | 0 | 0 | 7,385.939 | 0 | 0 | 0 | 7,763.172 | 0 | 0 | 0 | 1,004.487 | 0 | 0 | 0 | 761.653 | 0 | 0 | 0 | 655.121 | 0 | 0 | 0 | 581.109 | 0 | 0 | 0 | 874.504 | 0 | 591.653 | 1,000.827 | 595.311 | 804.352 | 416.615 | 797.624 |
Other Current Liabilities
| 3,361.863 | 5,278.04 | 6,285.211 | 6,454.959 | 6,114.045 | 5,518.784 | 6,366.05 | 6,632.792 | 5,668.364 | 5,904.661 | 6,118.608 | 6,300.3 | 3,062.339 | 2,843.029 | 3,007.485 | 3,000.489 | 3,075.448 | 2,852.669 | 2,830.107 | 2,756.352 | 2,443.038 | 2,358.67 | 2,778.989 | 2,111.348 | 2,137.137 | 2,145.01 | 2,533.094 | 2,652.122 | 2,221.418 | 2,029.158 | 2,415.274 | 2,831.917 | 2,534.74 | 2,137.511 | 2,445.449 | 8,013.559 | 2,311.202 | 2,148.504 | 2,270.429 | 8,245.838 | 2,349.299 | 2,132.05 | 2,285.473 | 1,160.03 | 2,239.161 | 2,172.123 | 2,373.466 | 1,085.207 | 2,681.175 | 2,516.201 | 2,220.733 | 919.666 | 1,930.28 | 1,890.356 | 1,996.698 | 1,017.407 | 1,942.972 | 1,909.182 | 1,948.523 | 1,259.713 | 2,097.11 | 1,950.819 | 2,199.735 |
Total Current Liabilities
| 7,302.16 | 7,974.494 | 9,733.776 | 9,963.143 | 9,187.589 | 9,052.173 | 10,613.859 | 10,969.28 | 9,700.3 | 10,201.953 | 10,672.588 | 10,987.958 | 9,649.355 | 9,970.631 | 9,868.468 | 9,861.992 | 8,885.546 | 9,525.213 | 9,860.307 | 10,670.591 | 9,291.506 | 9,855.096 | 10,393.389 | 9,768.049 | 8,981.273 | 9,361.328 | 9,974.38 | 10,036.717 | 8,979.771 | 8,612.6 | 9,408.834 | 9,963.8 | 9,033.404 | 9,139.429 | 9,615.435 | 10,106.34 | 8,973.541 | 9,087.839 | 9,569.138 | 10,287.935 | 9,025.506 | 9,362.295 | 10,038.959 | 9,757.639 | 8,691.519 | 9,136.016 | 9,475.101 | 9,106.315 | 9,511.998 | 9,546.19 | 9,735.206 | 9,063.104 | 8,577.813 | 8,813.52 | 8,793.232 | 8,956.622 | 8,042.568 | 8,267.854 | 8,558.509 | 8,701.307 | 8,203.418 | 8,656.979 | 9,608.907 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 103.993 | 0 | 0 | 77.136 | 0 | 0 | 0 | 63.914 | 0 | 0 | 0 | 94.679 | 0 | 0 | 0 | 127.087 | 0 | 0 | 0 | 155.846 | 0 | 0 | 0 | 184.779 | 0 | 0 | 0 | 41.995 | 0 | 0 | 0 | 25.803 | 0 | 0 | 0 | 70.155 | 0 | 0 | 0 | 119.534 | 0 | 0 | 0 | 200.254 | 0 | 0 | 0 | 253.943 | 0 | 0 | 0 | 94.552 | 0 | 0 | 0 | 29.161 | 0 | 0 | 0 | 18.001 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -589.935 | 0 | 0 | 0 | -534.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,500.886 | 0 | 0 | 0 | 3,338.785 | 0 | 0 | 0 | 3,603.73 | 0 | 0 | 0 | 3,330.937 | 0 | 0 | 0 | 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 | 747.816 | 0 | 0 | 0 | 589.935 | 0 | 0 | 0 | 534.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.665 | 0 | 0 | 0 | 14.904 | 0 | 0 | 0 | 19.857 | 0 | 0 | 0 | 38.065 | 0 | 0 | 0 | 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
| 2,742.324 | 2,842.23 | 2,779.886 | 2,659.189 | 3,057.436 | 3,028.018 | 3,017.241 | 2,921.342 | 2,585.256 | 2,548.737 | 2,555.561 | 2,431.691 | 2,540.15 | 2,516.823 | 2,473.476 | 3,357.881 | 3,467.648 | 3,453.168 | 3,448.222 | 3,358.093 | 3,667.196 | 3,645.613 | 3,659.848 | 14.031 | 3,514.153 | 3,425.863 | 3,410.004 | 14.441 | 3,686.092 | 3,641.754 | 3,664.877 | 25.742 | 3,110.071 | 3,525.078 | 3,444.086 | 23.412 | 3,227.266 | 3,244.135 | 3,335.514 | 3,525.446 | 3,547.402 | 3,250.244 | 3,382.204 | 3,237.701 | 3,610.417 | 3,658.885 | 3,744.239 | 3,558.12 | 3,961.921 | 3,844.031 | 3,864.582 | 3,821.217 | 4,017.492 | 4,076.11 | 4,010.96 | 4,012.209 | 4,047.199 | 3,976.348 | 3,942.72 | 3,913.3 | 3,901.913 | 3,814.908 | 3,801.966 |
Total Non-Current Liabilities
| 2,846.317 | 2,842.23 | 2,779.886 | 3,484.141 | 3,057.436 | 3,028.018 | 3,017.241 | 2,985.256 | 2,585.256 | 2,548.737 | 2,555.561 | 2,526.37 | 2,540.15 | 2,516.823 | 2,473.476 | 3,484.968 | 3,467.648 | 3,453.168 | 3,448.222 | 3,513.939 | 3,667.196 | 3,645.613 | 3,659.848 | 3,717.361 | 3,514.153 | 3,425.863 | 3,410.004 | 3,410.125 | 3,686.092 | 3,641.754 | 3,664.877 | 3,675.132 | 3,110.071 | 3,525.078 | 3,444.086 | 3,462.569 | 3,227.266 | 3,244.135 | 3,335.514 | 3,644.98 | 3,547.402 | 3,250.244 | 3,382.204 | 3,437.955 | 3,610.417 | 3,658.885 | 3,744.239 | 3,812.063 | 3,961.921 | 3,844.031 | 3,864.582 | 3,915.769 | 4,017.492 | 4,076.11 | 4,010.96 | 4,041.37 | 4,047.199 | 3,976.348 | 3,942.72 | 3,931.301 | 3,901.913 | 3,814.908 | 3,801.966 |
Total Liabilities
| 10,148.477 | 10,816.724 | 12,513.662 | 13,447.284 | 12,245.025 | 12,080.191 | 13,631.1 | 13,954.536 | 12,285.556 | 12,750.69 | 13,228.149 | 13,514.328 | 12,189.505 | 12,487.454 | 12,341.944 | 13,346.96 | 12,353.194 | 12,978.381 | 13,308.529 | 14,184.53 | 12,958.702 | 13,500.709 | 14,053.237 | 13,485.41 | 12,495.426 | 12,787.191 | 13,384.384 | 13,446.842 | 12,665.863 | 12,254.354 | 13,073.711 | 13,638.932 | 12,143.475 | 12,664.507 | 13,059.521 | 13,568.909 | 12,200.807 | 12,331.974 | 12,904.652 | 13,932.915 | 12,572.908 | 12,612.539 | 13,421.163 | 13,195.594 | 12,301.936 | 12,794.901 | 13,219.34 | 12,918.378 | 13,473.919 | 13,390.221 | 13,599.788 | 12,978.873 | 12,595.305 | 12,889.63 | 12,804.192 | 12,997.992 | 12,089.767 | 12,244.202 | 12,501.229 | 12,632.608 | 12,105.331 | 12,471.887 | 13,410.873 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 94 | 0 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 | 4,475 |
Retained Earnings
| 39,284.157 | 39,113.906 | 38,516.343 | 38,019.861 | 37,217.113 | 37,020.997 | 36,598.416 | 35,941.556 | 35,426.723 | 35,170.206 | 34,685.873 | 34,004.861 | 33,161.145 | 32,910.878 | 32,415.008 | 31,701.118 | 31,110.59 | 30,599.975 | 29,934.932 | 29,345.898 | 28,785.969 | 28,222.138 | 27,657.323 | 27,128.462 | 26,339.025 | 26,026.919 | 25,723.998 | 25,099.889 | 24,634.37 | 24,228.369 | 23,713.808 | 23,110.538 | 22,759.064 | 22,386.153 | 22,066.21 | 21,660.71 | 21,216.968 | 21,051.256 | 20,830.87 | 20,380.062 | 20,319.179 | 20,404.792 | 20,234.903 | 19,639.199 | 19,278.775 | 19,254.388 | 19,199.892 | 18,850.48 | 18,607.02 | 18,632.71 | 18,621.543 | 18,377.168 | 18,225.508 | 18,234.663 | 18,212.038 | 17,959.158 | 17,699.906 | 17,748.681 | 17,718.721 | 17,717.516 | 17,475.155 | 17,442.735 | 17,616.087 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,241.862 | 1,184.127 | 749.265 | 471.327 | 343.821 | 91.022 | 46.039 | 243.805 | 346.141 | 389.287 | 346.016 | 388.15 | 318.956 | 8,198.024 | 63 | 47 | -10 | -94 | 231 | 23 | -54 | 73 | -44 | 310 | 202 | 255 | 395 | 146 | 20 | -33 | -45 | 249 | 136 | 314 | 606 | 477 | 615 | 437 | 300 | 362 | 309 | 261 | 373 | 241 | 189 | 172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 8,066.891 | 3,853.257 | 2,611.68 | 3,524.883 | 3,608.896 | 3,656.056 | 3,280.048 | 3,454.666 | 3,722.153 | 4,068.366 | 3,722.37 | 4,068.387 | 4,110.789 | 3,722.984 | 3,723.026 | 3,723.284 | 3,771.627 | 3,703.626 | 3,535.628 | 3,723.821 | 3,747.517 | 3,724.191 | 3,724.506 | 3,724.64 | 4,036.638 | 3,724.914 | 3,980.421 | 3,725.487 | 3,872.203 | 3,726.346 | 3,659.87 | 3,725.856 | 3,726.999 | 3,864.697 | 4,042.594 | 4,334.771 | 4,204.914 | 4,344.131 | 4,165.023 | 4,029.039 | 4,092.095 | 4,037.936 | 3,989.992 | 4,102.553 | 3,970.499 | 3,918.62 | 3,901.175 | 3,725.364 | 3,608.76 | 3,600.478 | 3,692.725 | 3,532.581 | 3,561.735 | 3,622.074 | 3,675.957 | 3,619.623 | 3,608.625 | 3,646.763 | 3,755.034 | 3,503.756 | 3,548.411 | 3,623.197 | 3,533.792 |
Total Shareholders Equity
| 47,351.048 | 47,442.163 | 46,787.15 | 46,019.744 | 45,301.009 | 45,152.053 | 44,353.464 | 43,871.222 | 43,867.681 | 43,713.572 | 43,272.53 | 42,548.248 | 41,746.934 | 41,427.818 | 40,889.294 | 39,963.722 | 39,357.217 | 38,788.601 | 38,039.56 | 37,776.273 | 37,008.486 | 36,368.168 | 35,931.059 | 35,283.38 | 34,850.663 | 34,429.434 | 34,179.419 | 33,695.867 | 32,981.573 | 32,451.543 | 31,881.678 | 31,266.395 | 31,210.585 | 30,725.85 | 30,583.804 | 30,470.481 | 29,896.882 | 29,870.387 | 29,470.893 | 28,884.101 | 28,886.274 | 28,917.728 | 28,699.895 | 28,216.752 | 27,724.274 | 27,648.008 | 27,576.067 | 27,050.844 | 26,690.78 | 26,708.188 | 26,789.268 | 26,384.749 | 26,262.243 | 26,331.737 | 26,362.995 | 26,053.781 | 25,783.531 | 25,870.444 | 25,948.755 | 25,696.272 | 25,498.566 | 25,540.932 | 25,624.879 |
Total Equity
| 51,806.934 | 51,928.096 | 51,227.647 | 50,442.771 | 49,637.313 | 49,485.552 | 49,121.313 | 48,632.157 | 48,570.737 | 48,419.471 | 47,936.337 | 47,173.46 | 46,299.298 | 45,941.162 | 45,368.037 | 44,432.293 | 43,785.641 | 43,227.891 | 42,463.513 | 42,197.265 | 41,393.113 | 40,713.307 | 40,235.592 | 39,578.894 | 39,128.463 | 38,714.217 | 34,179.421 | 38,001.224 | 37,264.757 | 36,722.747 | 36,121.464 | 35,526.387 | 35,405.94 | 34,915.634 | 34,769.08 | 34,712.907 | 34,103.957 | 34,100.118 | 33,660.635 | 33,052.567 | 33,035.776 | 33,086.268 | 32,853.681 | 32,364.231 | 31,827.115 | 31,753.278 | 31,691.955 | 31,146.091 | 30,786.553 | 30,786.804 | 30,875.996 | 30,446.833 | 30,326.194 | 30,399.527 | 30,432.787 | 30,123.155 | 29,864.366 | 29,966.894 | 30,044.588 | 29,748.535 | 29,552.104 | 29,614.175 | 29,695.018 |
Total Liabilities & Shareholders Equity
| 61,955.411 | 62,744.82 | 63,741.309 | 63,890.055 | 61,882.338 | 61,565.743 | 62,752.413 | 62,586.693 | 60,856.293 | 61,170.161 | 61,164.486 | 60,687.788 | 58,488.803 | 58,428.616 | 57,709.981 | 57,779.253 | 56,138.835 | 56,206.272 | 55,772.042 | 56,381.795 | 54,351.815 | 54,214.016 | 54,288.829 | 53,064.304 | 51,623.889 | 51,501.408 | 51,845.389 | 51,448.066 | 49,930.62 | 48,977.101 | 49,195.175 | 49,165.319 | 47,549.415 | 47,580.141 | 47,828.601 | 48,281.816 | 46,304.764 | 46,432.092 | 46,565.287 | 46,985.482 | 45,608.684 | 45,698.807 | 46,274.844 | 45,559.825 | 44,129.051 | 44,548.179 | 44,911.295 | 44,064.469 | 44,260.472 | 44,177.025 | 44,475.784 | 43,425.706 | 42,921.499 | 43,289.157 | 43,236.979 | 43,121.147 | 41,954.133 | 42,211.096 | 42,545.817 | 42,381.143 | 41,657.435 | 42,086.062 | 43,105.891 |