Central Automotive Products Ltd.
TSE:8117.T
4575 (JPY) • At close November 8, 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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 18,862 | 20,343 | 17,738.584 | 18,543.603 | 16,397.481 | 16,450.643 | 14,357.716 | 15,834.568 | 14,491.405 | 14,764.604 | 12,414.014 | 12,701.16 | 11,628.634 | 11,265.631 | 9,515.828 | 9,503.607 | 8,378.542 | 9,626.335 | 8,461.937 | 14,094.168 | 11,178.997 | 11,173.25 | 10,159.086 | 10,045.392 | 10,045.861 | 10,053.62 | 8,855.095 | 8,880.535 | 8,224.399 | 8,051.931 | 7,051.468 | 8,134.902 | 7,762.88 | 8,467.083 | 7,960.046 | 8,181.456 | 9,437.541 | 8,821.04 | 8,675.923 | 8,536.797 | 8,071.284 | 8,216.959 | 7,531.044 | 7,469.277 | 8,000.639 | 7,911.203 | 7,563.497 | 7,622.568 | 7,028.172 | 7,504.034 | 6,909.843 | 5,948.085 | 5,922.788 | 6,229.895 | 5,641.209 | 5,771.64 | 5,267.406 | 5,457.663 | 4,666.913 | 4,713.75 | 4,049.327 | 3,886.007 |
Short Term Investments
| 0 | 3,000 | -659.808 | -659.808 | -808.995 | 500.195 | 1,000.324 | 1,001.148 | 1,501.092 | 1,000.208 | 500.013 | 500.039 | -659.808 | -659.808 | -659.808 | -659.808 | -775.808 | -735.808 | -735.808 | -736.474 | -738.474 | -659.808 | -659.808 | -658.706 | 0 | 500.09 | 1,000.546 | 1,001.318 | 1,502.167 | 1,001.548 | 500.904 | 501.304 | -780.718 | 0 | -655.145 | -664.973 | -661.196 | 500.165 | 500.991 | 1,499.964 | 1,499.845 | 1,499.874 | 1,499.66 | 1,499.762 | 1,499.425 | 1,499.881 | 1,499.496 | 1,499.307 | 1,499.558 | 1,299.806 | 1,299.808 | 1,299.941 | 1,299.563 | 1,299.79 | 1,299.711 | 1,299.617 | 1,299.744 | 1,299.604 | 1,299.817 | 1,299.625 | 1,499.505 | 1,498.933 |
Cash and Short Term Investments
| 18,862 | 20,343 | 17,738.584 | 18,543.603 | 16,397.481 | 16,950.838 | 15,358.04 | 16,835.716 | 15,992.497 | 15,764.812 | 12,914.027 | 13,201.199 | 11,628.634 | 11,265.631 | 9,515.828 | 9,503.607 | 8,378.542 | 9,626.335 | 8,461.937 | 14,094.168 | 11,178.997 | 11,173.25 | 10,159.086 | 10,045.392 | 10,045.861 | 10,553.71 | 9,855.641 | 9,881.853 | 9,726.566 | 9,053.479 | 7,552.372 | 8,636.206 | 7,762.88 | 8,467.083 | 7,960.046 | 8,181.456 | 9,437.541 | 9,321.205 | 9,176.914 | 10,036.761 | 9,571.129 | 9,716.833 | 9,030.704 | 8,969.039 | 9,500.064 | 9,411.084 | 9,062.993 | 9,121.875 | 8,527.73 | 8,803.84 | 8,209.651 | 7,248.026 | 7,222.351 | 7,529.685 | 6,940.92 | 7,071.257 | 6,567.15 | 6,757.267 | 5,966.73 | 6,013.375 | 5,548.832 | 5,384.94 |
Net Receivables
| 3,724 | 4,182 | 3,906.038 | 4,083.087 | 3,648.012 | 4,527.539 | 3,346.295 | 3,779.276 | 2,612.602 | 3,377.071 | 2,934.897 | 2,457.904 | 2,624.889 | 3,346.819 | 2,484.284 | 2,858.301 | 2,692.153 | 3,243.194 | 2,571.883 | 2,945.16 | 2,481.252 | 3,095.114 | 2,192.819 | 2,225.908 | 2,098.626 | 3,223.974 | 1,983.1 | 2,574.578 | 2,263.765 | 3,066.509 | 2,093.615 | 2,291.301 | 1,954.667 | 2,786.812 | 1,693.499 | 1,844.847 | 1,619.037 | 2,289.657 | 1,740.962 | 1,830.208 | 1,552.563 | 2,392.663 | 1,513.62 | 1,698.359 | 1,408.793 | 1,998.246 | 1,325.728 | 1,419.775 | 1,613.447 | 2,069.977 | 1,193.413 | 1,456.139 | 1,201.611 | 1,887.195 | 1,381.196 | 1,540.536 | 1,635.044 | 2,424.337 | 1,518.241 | 1,515.963 | 2,378.845 | 1,760.499 |
Inventory
| 2,490 | 2,403 | 2,528.56 | 2,270.44 | 2,376.58 | 1,949.599 | 1,890.84 | 1,552.83 | 1,338.496 | 1,247.535 | 1,571.836 | 1,683.328 | 1,446.444 | 1,114.013 | 1,202.593 | 1,133.942 | 1,309.922 | 908.344 | 1,113.165 | 805.405 | 869.226 | 822.006 | 825.85 | 894.275 | 693.883 | 560.165 | 610.663 | 528.425 | 536.148 | 492.994 | 560.936 | 480.755 | 530.097 | 398.405 | 598.066 | 541.653 | 601.012 | 598.071 | 669.24 | 593.902 | 670.71 | 695.061 | 527.423 | 443.937 | 515.205 | 396.534 | 423.29 | 438.524 | 464.006 | 401.169 | 376.575 | 397.081 | 467.531 | 466.774 | 493.997 | 513.319 | 435.327 | 368.133 | 418.292 | 409.464 | 621.064 | 778.779 |
Other Current Assets
| 518 | 489 | 578.688 | 496.473 | 489.088 | 274.331 | 692.467 | 652.032 | 818.435 | 241.824 | 365.288 | 335.471 | 310.802 | 310.264 | 349.503 | 310.995 | 309.501 | 300.924 | 516.717 | 109.921 | 100.505 | 118.676 | 95.022 | 145.294 | 93.731 | 88.974 | 222.32 | 306.147 | 306.865 | 121.964 | 184.145 | 252.45 | 275.588 | 69.267 | 203.838 | 259.585 | 279.644 | 81.354 | 416.391 | 213.852 | 332.524 | 64.406 | 240.911 | 308.488 | 284.211 | 82.001 | 240.226 | 357.513 | 408.113 | 84.663 | 387.817 | 497.285 | 559.684 | 104.074 | 464.927 | 569.012 | 642.161 | 84.857 | 567.813 | 665.566 | 103.273 | 743.17 |
Total Current Assets
| 25,594 | 27,417 | 24,751.87 | 25,393.603 | 22,911.161 | 23,702.307 | 21,287.642 | 22,819.854 | 20,762.03 | 20,631.242 | 17,786.048 | 17,677.902 | 16,010.769 | 16,036.727 | 13,552.208 | 13,806.845 | 12,690.118 | 14,078.797 | 12,663.702 | 17,954.654 | 14,629.98 | 15,209.046 | 13,272.777 | 13,310.869 | 12,932.101 | 14,426.823 | 12,671.724 | 13,291.003 | 12,833.344 | 12,734.946 | 10,391.068 | 11,660.712 | 10,523.232 | 11,721.567 | 10,455.449 | 10,827.541 | 11,937.234 | 12,290.287 | 12,003.507 | 12,674.723 | 12,126.926 | 12,868.963 | 11,312.658 | 11,419.823 | 11,708.273 | 11,887.865 | 11,052.237 | 11,337.687 | 11,013.296 | 11,359.649 | 10,167.456 | 9,598.531 | 9,451.177 | 9,987.728 | 9,281.04 | 9,694.124 | 9,279.682 | 9,634.594 | 8,471.076 | 8,604.368 | 8,652.014 | 8,667.388 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,590 | 7,672 | 7,535.479 | 6,570.051 | 6,443.708 | 6,456.434 | 6,148.085 | 3,907.209 | 3,892.247 | 3,876.915 | 3,916.225 | 3,949.893 | 3,972.669 | 3,859.003 | 3,777.357 | 3,260.823 | 3,185.614 | 3,128.096 | 3,106.085 | 3,013.066 | 2,993.298 | 2,978.451 | 2,556.643 | 2,502.526 | 2,517.346 | 2,528.823 | 2,581.342 | 2,601.105 | 2,627.565 | 2,513.571 | 2,427.081 | 2,370.888 | 2,376.663 | 2,181.748 | 2,148.75 | 2,165.651 | 2,181.008 | 2,189.762 | 2,202.591 | 2,220.032 | 2,249.234 | 2,262.515 | 2,199.401 | 2,198.655 | 2,120.101 | 2,132.958 | 2,117.989 | 2,110.017 | 2,016.343 | 2,003.413 | 2,027.692 | 2,076.225 | 2,015.454 | 2,048.578 | 2,060.694 | 2,069.162 | 2,022.99 | 2,057.731 | 2,078.849 | 2,105.154 | 2,201.606 | 2,162.362 |
Goodwill
| 3,580 | 3,691 | 3,802.331 | 3,528.971 | 3,624.348 | 3,719.726 | 3,815.104 | 3,910.481 | 4,005.859 | 4,101.236 | 4,196.614 | 4,291.992 | 4,387.369 | 4,482.747 | 4,578.124 | 4,673.502 | 4,768.696 | 4,864.165 | 5,342.225 | 0.605 | 0.251 | 0 | 0 | 0 | 18.273 | 73.092 | 127.91 | 182.728 | 237.546 | 292.365 | 347.183 | 402.001 | 456.819 | 511.638 | 566.456 | 621.274 | 676.092 | 730.911 | 785.729 | 840.547 | 895.365 | 950.184 | 1,005.002 | 1,059.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 103 | 92.04 | 97.704 | 95.001 | 94.373 | 93.15 | 89.323 | 94.314 | 111.271 | 122.763 | 117.495 | 126.96 | 123.257 | 136.642 | 156.382 | 276.205 | 460.677 | 641.385 | 240.118 | 259 | 279 | 293.722 | 308.054 | 331.246 | 355.652 | 377.815 | 502.849 | 230.638 | 242.38 | 257.745 | 272.188 | 281.519 | 294.614 | 243.272 | 239.877 | 241.036 | 122.899 | 124.987 | 91.563 | 89.082 | 58.904 | 64.347 | 70.833 | 73.86 | 69.799 | 82.604 | 94.641 | 108.036 | 95.751 | 107.679 | 118.11 | 131.452 | 143.895 | 155.817 | 156.162 | 164.82 | 167.098 | 177.176 | 186.588 | 198.527 | 136.932 | 133.509 |
Goodwill and Intangible Assets
| 3,683 | 3,783.629 | 3,900.035 | 3,623.972 | 3,718.721 | 3,812.876 | 3,904.427 | 4,004.795 | 4,117.13 | 4,223.999 | 4,314.109 | 4,418.952 | 4,510.626 | 4,619.389 | 4,734.506 | 4,949.707 | 5,229.373 | 5,505.55 | 5,582.343 | 259.605 | 279.251 | 293.722 | 308.054 | 331.246 | 373.925 | 450.907 | 630.759 | 413.366 | 479.926 | 550.11 | 619.371 | 683.52 | 751.433 | 754.91 | 806.333 | 862.31 | 798.991 | 855.898 | 877.292 | 929.629 | 954.269 | 1,014.531 | 1,075.835 | 1,133.68 | 69.799 | 82.604 | 94.641 | 108.036 | 95.751 | 107.679 | 118.11 | 131.452 | 143.895 | 155.817 | 156.162 | 164.82 | 167.098 | 177.176 | 186.588 | 198.527 | 136.932 | 133.509 |
Long Term Investments
| 18,009 | 17,377 | 16,097.774 | 16,053.855 | 15,361 | 12,769.471 | 11,758.583 | 11,328.721 | 13,039 | 13,400 | 13,935 | 14,012 | 14,084.852 | 13,565.851 | 13,220.856 | 12,882.071 | 12,705.51 | 10,426.039 | 11,019.675 | 9,892.651 | 10,219.827 | 10,289.188 | 10,267.374 | 10,806.243 | 9,948.136 | 9,110.18 | 8,347.412 | 8,298.134 | 7,131.019 | 7,939.038 | 8,788.933 | 7,100.605 | 8,245 | 7,536.989 | 8,231 | 7,781 | 6,428 | 4,438.825 | 3,818.274 | 2,197.708 | 2,109.132 | 2,002.219 | 2,147.389 | 1,863.408 | 1,673.319 | 1,577.509 | 1,456.735 | 1,373.236 | 1,609.958 | 1,854.721 | 1,603.578 | 1,591.585 | 1,629.626 | 1,601.837 | 1,569.451 | 1,480.452 | 1,507.425 | 1,578.232 | 1,481.437 | 1,385.558 | 924.047 | 711.281 |
Tax Assets
| 166 | 302 | 264.37 | 301.294 | 438.047 | 654.161 | 352.042 | 480.024 | 530.526 | 596.656 | 364.126 | 368.101 | 511.2 | 561.566 | 529.811 | 590.877 | 567.44 | 607.759 | 237.64 | 385.62 | 402.443 | 390.071 | 209.169 | 118.514 | 222.744 | 500.09 | 1,000.546 | 1,001.318 | 1,502.167 | 1,001.548 | 500.904 | 501.304 | -8,245 | 13.498 | -8,231 | -7,781 | -6,428 | 500.165 | 500.991 | 1,499.964 | 1,499.845 | 123.052 | 1,499.66 | 1,499.762 | 1,499.425 | 163.171 | 1,499.496 | 1,499.307 | 1,499.558 | 219.705 | 1,299.808 | 1,299.941 | 1,299.563 | 301.947 | 1,299.711 | 1,299.617 | 1,299.744 | 269.815 | 1,299.817 | 1,299.625 | 324.297 | 1,498.933 |
Other Non-Current Assets
| 660 | 835.371 | 806.215 | 809.835 | 659.948 | 1,955.356 | 2,448.829 | 2,475.865 | 659.211 | 658.881 | 659.011 | 659.484 | 741.785 | 743.519 | 723.088 | 739.649 | 749.433 | 759.551 | 736.269 | 718.827 | 885.067 | 890.2 | 886.35 | 894.966 | 661.621 | 660.464 | 656.694 | 653.601 | 646.885 | 645.215 | 660.881 | 670.422 | 8,245.09 | 658.687 | 8,231.85 | 7,781.831 | 6,428.496 | 670.673 | 671.932 | 894.745 | 898.408 | 2,278.574 | 842.489 | 869.947 | 1,350.218 | 2,662.48 | 1,205.212 | 1,170.548 | 1,160.317 | 1,910.949 | 890.161 | 957.456 | 963.878 | 1,981.644 | 987.56 | 1,003.391 | 1,000.54 | 2,002.483 | 1,002.093 | 1,003.783 | 1,919.149 | 768.787 |
Total Non-Current Assets
| 31,108 | 29,970 | 28,603.873 | 27,359.007 | 26,621.424 | 25,648.298 | 24,611.966 | 22,196.614 | 22,238.114 | 22,756.451 | 23,188.471 | 23,408.43 | 23,821.132 | 23,349.328 | 22,985.618 | 22,423.127 | 22,437.37 | 20,426.995 | 20,682.012 | 14,269.769 | 14,779.886 | 14,841.632 | 14,227.59 | 14,653.495 | 13,723.772 | 13,250.464 | 13,216.753 | 12,967.524 | 12,387.562 | 12,649.482 | 12,997.17 | 11,326.739 | 11,373.186 | 11,145.832 | 11,186.933 | 10,809.792 | 9,408.495 | 8,655.323 | 8,071.08 | 7,742.078 | 7,710.888 | 7,680.891 | 7,764.774 | 7,565.452 | 6,712.862 | 6,618.722 | 6,374.073 | 6,261.144 | 6,381.927 | 6,096.467 | 5,939.349 | 6,056.659 | 6,052.416 | 6,089.823 | 6,073.578 | 6,017.442 | 5,997.797 | 6,085.437 | 6,048.784 | 5,992.647 | 5,506.031 | 5,274.872 |
Total Assets
| 56,702 | 57,387 | 53,355.746 | 52,752.612 | 49,532.588 | 49,350.607 | 45,899.61 | 45,016.47 | 43,000.147 | 43,387.695 | 40,974.52 | 41,086.334 | 39,831.903 | 39,386.058 | 36,537.828 | 36,229.974 | 35,127.49 | 34,505.793 | 33,345.716 | 32,224.426 | 29,409.866 | 30,050.68 | 27,500.367 | 27,964.364 | 26,655.873 | 27,677.287 | 25,888.478 | 26,258.527 | 25,220.906 | 25,384.429 | 23,388.239 | 22,987.452 | 21,896.418 | 22,867.4 | 21,642.382 | 21,637.333 | 21,345.729 | 20,945.61 | 20,074.587 | 20,416.801 | 19,837.814 | 20,549.854 | 19,077.432 | 18,985.275 | 18,421.135 | 18,506.587 | 17,426.31 | 17,598.831 | 17,395.223 | 17,456.116 | 16,106.805 | 15,655.19 | 15,503.593 | 16,077.551 | 15,354.618 | 15,711.566 | 15,277.479 | 15,720.031 | 14,519.86 | 14,597.015 | 14,158.045 | 13,942.26 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,456 | 2,201 | 2,535.591 | 2,426.774 | 2,397.413 | 2,323.31 | 2,590.469 | 2,208.369 | 2,038.268 | 1,921.039 | 2,135.334 | 2,008.529 | 2,084.316 | 1,895.277 | 1,766.226 | 1,926.138 | 1,767.464 | 2,139.96 | 2,288.113 | 1,579.062 | 1,294.685 | 1,720.855 | 1,340.495 | 1,483.33 | 1,277.253 | 1,880.237 | 1,324.214 | 1,665.663 | 1,472.298 | 1,755.362 | 1,396.142 | 1,445.562 | 1,314.045 | 1,573.604 | 1,233.117 | 1,357.765 | 1,154.745 | 1,437.644 | 1,327.766 | 1,479.231 | 1,321.326 | 1,558.1 | 1,213.365 | 1,214.209 | 1,118.429 | 1,088.361 | 1,136.544 | 1,223.814 | 1,397.914 | 1,207.443 | 999.095 | 1,034.425 | 991 | 1,169.904 | 1,220.556 | 1,255.999 | 1,298.419 | 1,458.969 | 1,230.604 | 1,213.448 | 1,265.016 | 1,441.271 |
Short Term Debt
| 0 | -144.463 | 0 | 0 | 0 | -219.968 | 0 | 0 | 0 | -222.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 119.328 | 180.915 | 187.071 | 190.954 | 151.347 | 151.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 796 | 2,117 | 1,031.599 | 1,696.869 | 763.816 | 1,955.653 | 786.212 | 1,210.672 | 562.543 | 1,351.398 | 474.855 | 1,036.749 | 592.817 | 1,116.875 | 281.839 | 782.342 | 310.817 | 1,444.898 | 803.522 | 1,134.748 | 402.811 | 885.541 | 292.506 | 581.982 | 262.892 | 748.444 | 278.251 | 543.185 | 266.473 | 658.09 | 164.478 | 471.69 | 216.351 | 711.395 | 282.264 | 428.073 | 229.568 | 134.949 | 3.057 | 292.716 | 115.08 | 691.765 | 230.734 | 432.46 | 218.507 | 598.129 | 201.093 | 426.147 | 204.165 | 824.385 | 402.958 | 221.766 | 77.864 | 445.624 | 129.425 | 503.41 | 226.567 | 700.187 | 318.432 | 371.743 | 212.767 | 139.875 |
Deferred Revenue
| 0 | 144.463 | 0 | 0 | 0 | 219.968 | 0 | 0 | 0 | 222.369 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 951.265 | 392.918 | 652.873 | 335.145 | 348.774 | 110.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 2,642 | 3,942 | 2,500.026 | 3,045.779 | 2,437.215 | 3,703.13 | 2,112.288 | 2,614.691 | 2,374.595 | 3,247.521 | 1,874.128 | 2,461.983 | 2,450.073 | 2,721.329 | 1,542.456 | 1,871.784 | 1,828.472 | 3,023.825 | 1,847.882 | 2,314.547 | 1,713.141 | 2,213.469 | 1,038.044 | 1,390.998 | 1,268.929 | 1,768.017 | 1,005.956 | 1,295.442 | 1,231.523 | 1,628.947 | 768.037 | 1,127.562 | 1,018.635 | 565.719 | 430.524 | 368.877 | 651.384 | 418.011 | 519.265 | 866.644 | 896.726 | 1,467.284 | 764.491 | 981.499 | 946.932 | 1,260.123 | 718.699 | 963.543 | 936.866 | 1,433.276 | 926.952 | 807.937 | 889.514 | 1,180.527 | 766.452 | 1,211.636 | 1,104.172 | 1,454.467 | 948.856 | 1,221.161 | 901.661 | 802.549 |
Total Current Liabilities
| 5,098 | 6,143 | 5,035.617 | 5,472.553 | 4,834.628 | 6,026.44 | 4,702.757 | 4,823.06 | 4,412.863 | 5,168.56 | 4,009.462 | 4,470.512 | 4,534.389 | 4,616.606 | 3,308.682 | 3,797.922 | 3,595.936 | 5,163.785 | 4,135.995 | 3,893.609 | 3,007.826 | 3,934.324 | 2,378.539 | 2,874.328 | 2,546.182 | 3,648.254 | 2,330.17 | 2,961.105 | 2,703.821 | 3,384.309 | 2,164.179 | 2,573.124 | 2,332.68 | 3,209.916 | 2,237.474 | 2,566.586 | 2,332.228 | 2,355.776 | 2,109.26 | 2,345.875 | 2,218.052 | 3,025.384 | 1,977.856 | 2,195.708 | 2,065.361 | 2,348.484 | 1,855.243 | 2,187.357 | 2,334.78 | 2,640.719 | 1,926.047 | 1,842.362 | 1,880.514 | 2,350.431 | 1,987.008 | 2,467.635 | 2,402.591 | 2,913.436 | 2,179.46 | 2,434.609 | 2,166.677 | 2,243.82 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue 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 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 3 | 0 | 0 | 0 | 5.485 | 0 | 0 | 0 | 6.914 | 0 | 0 | 0 | 8.195 | 0 | 0 | 0 | 9.13 | 0 | 0 | 0 | 10.079 | 0 | 0 | 0 | 80.824 | 0 | 0 | 0 | 153.654 | 0 | 0 | 0 | 13.006 | 0 | 0 | 0 | 84.494 | 0 | 0 | 0 | 14.034 | 0 | 0 | 0 | 15.49 | 0 | 0 | 0 | 16.757 | 0 | 0 | 0 | 14.527 | 0 | 0 | 0 | 15.674 | 0 | 0 | 19.211 | 0 |
Other Non-Current Liabilities
| 1,354 | 1,322 | 1,534.219 | 1,368.932 | 1,391.879 | 1,385.833 | 1,416.843 | 1,427.192 | 1,428.545 | 1,399.466 | 1,221.238 | 1,213.77 | 1,261.47 | 1,224.261 | 1,240.717 | 1,233.348 | 1,218.275 | 1,212.65 | 1,226.146 | 1,137.121 | 1,188.455 | 1,217.475 | 1,223.985 | 1,229.618 | 1,238.454 | 1,233.356 | 1,409.385 | 1,409.278 | 1,391.224 | 1,209.32 | 1,208.629 | 1,082.134 | 1,101.075 | 1,106.545 | 1,189.676 | 1,149.405 | 1,294.379 | 1,130.641 | 1,192.938 | 1,460.36 | 1,428.406 | 1,403.238 | 1,391.322 | 1,390.266 | 1,380.909 | 1,349.411 | 1,364.67 | 1,349.089 | 1,354 | 1,336.51 | 1,324.172 | 1,318.747 | 1,328.597 | 1,326.138 | 1,325.469 | 1,317.673 | 1,308.899 | 1,286.763 | 1,295.767 | 1,295.755 | 1,272.684 | 1,344.431 |
Total Non-Current Liabilities
| 1,354 | 1,325 | 1,534.219 | 1,368.932 | 1,391.879 | 1,391.318 | 1,416.843 | 1,427.192 | 1,428.545 | 1,406.38 | 1,221.238 | 1,213.77 | 1,261.47 | 1,232.456 | 1,240.717 | 1,233.348 | 1,218.275 | 1,221.78 | 1,226.146 | 1,137.121 | 1,188.455 | 1,227.554 | 1,223.985 | 1,229.618 | 1,238.454 | 1,314.18 | 1,409.385 | 1,409.278 | 1,391.224 | 1,362.974 | 1,208.629 | 1,082.134 | 1,101.075 | 1,119.551 | 1,189.676 | 1,149.405 | 1,294.379 | 1,215.135 | 1,192.938 | 1,460.36 | 1,428.406 | 1,417.272 | 1,391.322 | 1,390.266 | 1,380.909 | 1,364.901 | 1,364.67 | 1,349.089 | 1,354 | 1,353.267 | 1,324.172 | 1,318.747 | 1,328.597 | 1,340.665 | 1,325.469 | 1,317.673 | 1,308.899 | 1,302.437 | 1,295.767 | 1,295.755 | 1,291.895 | 1,344.431 |
Total Liabilities
| 6,452 | 7,468 | 6,569.836 | 6,841.485 | 6,226.507 | 7,417.758 | 6,119.6 | 6,250.252 | 5,841.408 | 6,574.94 | 5,230.7 | 5,684.282 | 5,795.859 | 5,849.062 | 4,549.399 | 5,031.27 | 4,814.211 | 6,385.565 | 5,362.141 | 5,030.73 | 4,196.281 | 5,161.878 | 3,602.524 | 4,103.946 | 3,784.636 | 4,962.434 | 3,739.555 | 4,370.383 | 4,095.045 | 4,747.283 | 3,372.808 | 3,655.258 | 3,433.755 | 4,329.467 | 3,427.15 | 3,715.991 | 3,626.607 | 3,570.911 | 3,302.198 | 3,806.235 | 3,646.458 | 4,442.656 | 3,369.178 | 3,585.974 | 3,446.27 | 3,713.385 | 3,219.913 | 3,536.446 | 3,688.78 | 3,993.986 | 3,250.219 | 3,161.109 | 3,209.111 | 3,691.096 | 3,312.477 | 3,785.308 | 3,711.49 | 4,215.873 | 3,475.227 | 3,730.364 | 3,458.572 | 3,588.251 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 | 1,001 |
Retained Earnings
| 42,175 | 41,751 | 39,786.918 | 38,691.875 | 36,635.124 | 35,805.251 | 33,726.429 | 32,797.223 | 31,270.241 | 30,896.841 | 29,637.74 | 29,129.144 | 27,986.853 | 27,423.778 | 26,168.32 | 25,543.556 | 24,714.288 | 22,672.16 | 22,256.281 | 22,186.614 | 20,267.121 | 19,812.58 | 18,835.518 | 18,379.092 | 17,619.534 | 17,317.232 | 16,565.284 | 16,331.847 | 15,678.428 | 15,277.948 | 14,638.817 | 14,327.106 | 13,718.996 | 13,533.947 | 12,956.291 | 12,781.124 | 12,312.512 | 12,152.524 | 11,635.406 | 11,533.052 | 11,146.994 | 11,110.409 | 10,568.153 | 10,430.054 | 10,047.196 | 9,914.593 | 9,381.155 | 9,262.95 | 8,859.278 | 8,712.131 | 8,229.635 | 7,882.026 | 7,662.209 | 7,753.318 | 7,452.806 | 7,371.579 | 6,991.855 | 6,873.622 | 6,458.315 | 6,268.446 | 5,980.465 | 5,623.042 |
Accumulated Other Comprehensive Income/Loss
| 2,731 | 2,820 | 1,654.021 | 1,874.281 | 1,383.545 | 840.109 | 766.006 | 681.308 | 679.497 | 705.124 | 896.77 | 1,064.116 | 897.389 | 5,120.988 | 668 | 502 | 498 | 347 | 627 | 402 | 404 | 532 | 518 | 937 | 752 | 898 | 1,084 | 1,057 | 988 | 900 | 917 | 537 | 277 | 536 | 790 | 664 | 917 | 733 | 647 | 587 | 556 | 506 | 649 | 478 | 437 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,343 | 4,345 | 4,343.971 | 4,343.971 | 4,286.412 | 4,286.489 | 4,286.575 | 4,286.687 | 4,176.214 | 4,176.214 | 4,176.214 | 4,176.214 | 4,119.85 | -40.403 | 4,120.164 | 4,121.33 | 4,070.04 | 4,070.107 | 4,069.887 | 3,574.866 | 3,541.464 | 3,543.222 | 3,543.325 | 3,543.326 | 3,498.702 | 3,498.62 | 3,498.639 | 3,498.297 | 3,458.433 | 3,458.198 | 3,458.614 | 3,467.088 | 3,465.667 | 3,466.986 | 3,467.941 | 3,475.218 | 3,488.61 | 3,488.175 | 3,488.983 | 3,489.514 | 3,487.362 | 3,489.789 | 3,490.101 | 3,490.247 | 3,489.669 | 3,489.609 | 3,824.242 | 3,798.435 | 3,846.165 | 3,748.999 | 3,625.951 | 3,611.055 | 3,631.273 | 3,632.137 | 3,588.335 | 3,553.679 | 3,573.134 | 3,629.536 | 3,585.318 | 3,597.205 | 3,718.008 | 3,729.967 |
Total Shareholders Equity
| 50,250 | 49,917 | 46,785.91 | 45,911.127 | 43,306.081 | 41,932.849 | 39,780.01 | 38,766.218 | 37,126.952 | 36,779.179 | 35,711.724 | 35,370.474 | 34,005.092 | 33,505.363 | 31,957.484 | 31,167.886 | 30,283.328 | 28,090.267 | 27,954.168 | 27,164.48 | 25,213.585 | 24,888.802 | 23,897.843 | 23,860.418 | 22,871.236 | 22,714.852 | 22,148.923 | 21,888.144 | 21,125.861 | 20,637.146 | 20,015.431 | 19,332.194 | 18,462.663 | 18,537.933 | 18,215.232 | 17,921.342 | 17,719.122 | 17,374.699 | 16,772.389 | 16,610.566 | 16,191.356 | 16,107.198 | 15,708.254 | 15,399.301 | 14,974.865 | 14,793.202 | 14,206.397 | 14,062.385 | 13,706.443 | 13,462.13 | 12,856.586 | 12,494.081 | 12,294.482 | 12,386.455 | 12,042.141 | 11,926.258 | 11,565.989 | 11,504.158 | 11,044.633 | 10,866.651 | 10,699.473 | 10,354.009 |
Total Equity
| 50,250 | 49,917 | 46,785.91 | 45,911.127 | 43,306.081 | 41,932.849 | 39,780.01 | 38,766.218 | 37,158.739 | 36,812.755 | 35,743.82 | 35,402.052 | 34,036.044 | 33,536.996 | 31,988.429 | 31,198.704 | 30,313.279 | 28,120.228 | 27,983.575 | 27,193.696 | 25,213.585 | 24,888.802 | 23,897.843 | 23,860.418 | 22,871.236 | 22,714.852 | 22,148.923 | 21,888.144 | 21,125.861 | 20,637.146 | 20,015.431 | 19,332.194 | 18,462.663 | 18,537.933 | 18,215.232 | 17,921.342 | 17,719.122 | 17,374.699 | 16,772.389 | 16,610.566 | 16,191.356 | 16,107.198 | 15,708.254 | 15,399.301 | 14,974.865 | 14,793.202 | 14,206.397 | 14,062.385 | 13,706.443 | 13,462.13 | 12,856.586 | 12,494.081 | 12,294.482 | 12,386.455 | 12,042.141 | 11,926.258 | 11,565.989 | 11,504.158 | 11,044.633 | 10,866.651 | 10,699.473 | 10,354.009 |
Total Liabilities & Shareholders Equity
| 56,702 | 57,387 | 53,355.746 | 52,752.612 | 49,532.588 | 49,350.607 | 45,899.61 | 45,016.47 | 43,000.147 | 43,387.695 | 40,974.52 | 41,086.334 | 39,831.903 | 39,386.058 | 36,537.828 | 36,229.974 | 35,127.49 | 34,505.793 | 33,345.716 | 32,224.426 | 29,409.866 | 30,050.68 | 27,500.367 | 27,964.364 | 26,655.872 | 27,677.286 | 25,888.478 | 26,258.527 | 25,220.906 | 25,384.429 | 23,388.239 | 22,987.452 | 21,896.418 | 22,867.4 | 21,642.382 | 21,637.333 | 21,345.729 | 20,945.61 | 20,074.587 | 20,416.801 | 19,837.814 | 20,549.854 | 19,077.432 | 18,985.275 | 18,421.135 | 18,506.587 | 17,426.31 | 17,598.831 | 17,395.223 | 17,456.116 | 16,106.805 | 15,655.19 | 15,503.593 | 16,077.551 | 15,354.618 | 15,711.566 | 15,277.479 | 15,720.031 | 14,519.86 | 14,597.015 | 14,158.045 | 13,942.26 |