
Totenko Co., Ltd.
TSE:8181.T
866 (JPY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,658.949 | 1,461.211 | 1,322.09 | 1,260.514 | 1,221.362 | 1,016.777 | 812.069 | 784.74 | 727.284 | 704.765 | 587.978 | 690.263 | 549.521 | 691.236 | 701.323 | 881.736 | 609.229 | 716.25 | 735.235 | 690.564 | 637.364 | 641.84 | 619.12 | 818.428 | 966.941 | 824.716 | 713.346 | 713.359 | 482.846 | 482.892 | 543.084 | 427.52 | 1,908.148 | 667.006 | 674.461 | 680.43 | 733.073 | 548.415 | 689.583 | 1,532.321 | 2,118.674 | 389.708 | 314.767 | 451.343 | 431.801 | 393.463 | 600.543 | 629.888 | 700.445 | 728.196 | 654.366 | 634.281 | 742.898 | 643.156 | 589.984 | 531.055 | 658.699 | 553.145 | 507.901 | 656.311 | 580.765 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303.048 | 0 | 0 | 0 | 500 | 500 | 500 | 500 | 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
| 1,658.949 | 1,461.211 | 1,322.09 | 1,260.514 | 1,221.362 | 1,016.777 | 812.069 | 784.74 | 727.284 | 704.765 | 587.978 | 690.263 | 549.521 | 691.236 | 701.323 | 881.736 | 609.229 | 716.25 | 735.235 | 690.564 | 637.364 | 641.84 | 619.12 | 818.428 | 966.941 | 824.716 | 713.346 | 713.359 | 482.846 | 482.892 | 543.084 | 730.568 | 1,908.148 | 667.006 | 674.461 | 1,180.43 | 1,233.073 | 1,048.415 | 1,189.583 | 1,532.321 | 2,118.674 | 389.708 | 314.767 | 451.343 | 431.801 | 393.463 | 600.543 | 629.888 | 700.445 | 728.196 | 654.366 | 634.281 | 742.898 | 643.156 | 589.984 | 531.055 | 658.699 | 553.145 | 507.901 | 656.311 | 580.765 |
Net Receivables
| 279.754 | 398.35 | 244.846 | 323.254 | 271.892 | 351.859 | 227.949 | 343.888 | 0 | 350.074 | 164.778 | 266.51 | 85.338 | 243.883 | 76.651 | 98.461 | 57.075 | 182.039 | 93.386 | 11.518 | 353.148 | 463.96 | 318.857 | 0 | 1,350.827 | 443.295 | 362.756 | 486.027 | 470.52 | 442.018 | 297.297 | 402.62 | 338.095 | 455.014 | 317.336 | 0 | 0 | 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
| 62.322 | 62.674 | 67.219 | 63.895 | 59.867 | 65.469 | 55.163 | 56.188 | 52.749 | 58.571 | 54.094 | 55.334 | 47.914 | 50.47 | 43.359 | 47.659 | 47.219 | 50.346 | 56.703 | 63.628 | 74.761 | 74.627 | 73.27 | 83.519 | 74.014 | 85.288 | 86.186 | 89.266 | 79.115 | 93.07 | 82.101 | 82.765 | 79.768 | 95.343 | 93.808 | 96.554 | 91.451 | 92.602 | 80.675 | 77.174 | 84.921 | 88.089 | 96.19 | 93.691 | 85.603 | 89.92 | 86.335 | 88.991 | 83.361 | 90.993 | 72.507 | 77.781 | 76.26 | 81.664 | 68.405 | 72.87 | 67.643 | 72.121 | 72.966 | 72.478 | 68.288 |
Other Current Assets
| 38.19 | 38.546 | 34.418 | 38.984 | 36.372 | 27.84 | 144.86 | 51.93 | 283.26 | 48.862 | 91.409 | 101.448 | 224.695 | 247.2 | 498.222 | 475.99 | 365.701 | 271.796 | 121.573 | 129.073 | 97.092 | 91.985 | 74.008 | 1,494.451 | 118.087 | 1,063.688 | 1,065.724 | 131.265 | 125.471 | 129.654 | 68.167 | 79.008 | 76.644 | 97.148 | 68.124 | 84.089 | 420.528 | 135.496 | 78.267 | 138.702 | 609.825 | 118.706 | 85.724 | 100.176 | 920.5 | 95.462 | 92.208 | 100.171 | 340.516 | 99.008 | 91.326 | 98.087 | 366.962 | 102.881 | 99.044 | 106.306 | 329.759 | 103.266 | 109.94 | 106.626 | 370.829 |
Total Current Assets
| 2,039.215 | 1,960.781 | 1,668.573 | 1,686.647 | 1,589.493 | 1,461.945 | 1,240.041 | 1,236.746 | 1,063.293 | 1,162.272 | 898.259 | 1,113.555 | 907.468 | 1,232.789 | 1,319.555 | 1,503.846 | 1,079.224 | 1,220.431 | 1,006.897 | 894.783 | 1,162.365 | 1,272.412 | 1,085.255 | 2,396.398 | 2,509.869 | 2,416.987 | 2,228.012 | 1,419.917 | 1,157.952 | 1,147.634 | 990.649 | 1,294.961 | 2,402.655 | 1,314.511 | 1,153.729 | 1,761.896 | 1,745.052 | 1,676.399 | 1,596.908 | 2,083.657 | 2,813.42 | 1,784.596 | 1,506.43 | 1,535.58 | 1,437.904 | 889.103 | 1,012.871 | 1,090.342 | 1,124.322 | 1,202.919 | 1,045.574 | 1,078.834 | 1,186.12 | 1,114.218 | 979.337 | 956.191 | 1,056.101 | 1,010.002 | 913.2 | 1,094.609 | 1,019.882 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,947.491 | 7,988.347 | 8,029.401 | 8,091.688 | 8,126.517 | 8,251.884 | 8,547.054 | 8,611.576 | 8,677.375 | 8,752.569 | 8,831.695 | 8,919.505 | 8,999.536 | 9,215.065 | 9,302.691 | 9,390.524 | 9,477.661 | 9,620.39 | 9,713.681 | 9,762.147 | 9,849.843 | 10,111.998 | 10,201.638 | 8,963.981 | 8,350.911 | 8,441.905 | 8,797.849 | 8,485.902 | 8,581.245 | 8,684.279 | 8,782.05 | 8,746.001 | 7,749.521 | 9,141.13 | 9,244.785 | 9,105.438 | 9,201.102 | 9,341.468 | 9,468.709 | 9,509.251 | 9,562.313 | 10,307.451 | 10,286.658 | 10,271.774 | 10,292.31 | 10,356.19 | 9,425.313 | 9,462.207 | 9,490.407 | 9,608.167 | 9,651.635 | 9,676.43 | 9,608.071 | 9,734.115 | 9,780.74 | 9,832.362 | 9,863.429 | 9,944.001 | 10,027.696 | 10,100.082 | 10,174.184 |
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 | 0 | 0 |
Intangible Assets
| 0 | 13.015 | 6.781 | 6.557 | 0.258 | 0 | 0 | 0 | 0.602 | 0 | 0 | 0 | 0.946 | 0 | 0 | 0 | 2.155 | 0 | 0 | 0 | 2.515 | 0 | 0 | 0 | 6.82 | 0 | 0 | 0 | 15.559 | 17.744 | 19.929 | 22.114 | 24.299 | 26.484 | 28.669 | 30.854 | 33.038 | 35.278 | 37.518 | 39.266 | 40.482 | 37.546 | 1.193 | 1.248 | 1.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 13.26 | 13.015 | 6.781 | 6.557 | 0.258 | 0.344 | 0.43 | 0.516 | 0.602 | 0.688 | 0.774 | 0.86 | 0.946 | 1.896 | 1.982 | 2.068 | 2.155 | 2.241 | 2.327 | 2.413 | 2.515 | 0.975 | 2.45 | 4.635 | 6.82 | 9.005 | 11.19 | 13.374 | 15.559 | 17.744 | 19.929 | 22.114 | 24.299 | 26.484 | 28.669 | 30.854 | 33.038 | 35.278 | 37.518 | 39.266 | 40.482 | 37.546 | 1.193 | 1.248 | 1.303 | 1.358 | 3.758 | 7.331 | 10.904 | 14.777 | 18.65 | 22.523 | 26.396 | 30.271 | 34.144 | 38.42 | 41.597 | 45.891 | 50.184 | 54.478 | 58.771 |
Long Term Investments
| 254.317 | 230.461 | 183.529 | 195.875 | 170.704 | 153.332 | 147.161 | 125.511 | 129.782 | 105.212 | 97.758 | 93.198 | 93.555 | 86.142 | 94.702 | 102.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -164.349 | 0 | 0 | 0 | -375.172 | -360.472 | -326.852 | -331.255 | 0 | 0 | 140.114 | 135.635 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | -0.002 | 0.003 | 0.002 | -153.332 | -147.161 | -125.511 | -129.782 | -105.212 | -97.758 | -93.198 | -93.555 | -86.142 | -94.702 | -102.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,290.921 | 0 | 0 | 0 | 1,487.873 | 1,509.186 | 1,487.873 | 1,487.873 | 0 | 0 | 429.87 | 28.247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 648.629 | 627.902 | 621.83 | 623.194 | 627.99 | 774.374 | 941.677 | 1,008.634 | 1,018.249 | 1,157.288 | 1,244.913 | 1,303.988 | 1,310.51 | 1,304.662 | 1,311.084 | 1,313.46 | 1,621.843 | 1,687.449 | 1,687.03 | 1,683.321 | 1,699.723 | 1,738.073 | 1,720.96 | 1,717.019 | 1,739.211 | 1,779.887 | 1,779.565 | 2,759.586 | 2,774.794 | 2,777.559 | 2,767.381 | 1,653.179 | 2,783.47 | 2,810.232 | 2,790.724 | 1,658.358 | 1,611.622 | 1,852.038 | 1,852.039 | 3,010.206 | 2,963.876 | 1,857.285 | 1,856.342 | 1,964.44 | 1,974.414 | 1,985.726 | 1,973.033 | 1,955.749 | 1,964.899 | 1,906.116 | 1,902.614 | 1,883.606 | 1,901.402 | 1,881.142 | 1,893.035 | 1,893.535 | 1,929.169 | 1,910.143 | 1,994.26 | 2,107.668 | 2,393.62 |
Total Non-Current Assets
| 8,863.697 | 8,859.725 | 8,841.541 | 8,917.317 | 8,925.471 | 9,026.602 | 9,489.161 | 9,620.726 | 9,696.226 | 9,910.545 | 10,077.382 | 10,224.353 | 10,310.992 | 10,521.623 | 10,615.757 | 10,706.052 | 11,101.659 | 11,310.08 | 11,403.038 | 11,447.881 | 11,552.081 | 11,851.046 | 11,925.048 | 10,685.635 | 10,096.942 | 10,230.797 | 10,588.604 | 11,258.862 | 11,371.598 | 11,479.582 | 11,569.36 | 11,547.866 | 10,557.29 | 11,977.846 | 12,064.178 | 11,907.351 | 11,994.476 | 12,389.805 | 12,514.884 | 12,558.723 | 12,566.671 | 12,772.266 | 12,308.075 | 12,237.462 | 12,268.027 | 12,343.274 | 11,402.104 | 11,425.287 | 11,466.21 | 11,529.06 | 11,572.899 | 11,582.559 | 11,535.869 | 11,645.528 | 11,707.919 | 11,764.317 | 11,834.195 | 11,900.035 | 12,072.14 | 12,262.228 | 12,626.575 |
Total Assets
| 10,902.912 | 10,820.506 | 10,510.116 | 10,603.964 | 10,514.964 | 10,488.549 | 10,729.204 | 10,857.475 | 10,759.522 | 11,072.82 | 10,975.644 | 11,337.912 | 11,218.463 | 11,754.415 | 11,935.313 | 12,209.901 | 12,180.885 | 12,530.514 | 12,409.936 | 12,342.666 | 12,714.449 | 13,123.461 | 13,010.306 | 13,082.034 | 12,606.814 | 12,647.784 | 12,816.616 | 12,678.781 | 12,529.55 | 12,627.216 | 12,560.009 | 12,842.827 | 12,959.945 | 13,292.357 | 13,217.908 | 13,669.247 | 13,739.528 | 14,066.204 | 14,111.792 | 14,642.38 | 15,380.091 | 14,556.862 | 13,814.505 | 13,773.042 | 13,705.931 | 13,232.377 | 12,414.975 | 12,515.629 | 12,590.532 | 12,731.979 | 12,618.473 | 12,661.393 | 12,721.989 | 12,759.746 | 12,687.256 | 12,720.508 | 12,890.296 | 12,910.037 | 12,985.34 | 13,356.837 | 13,646.457 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 93.004 | 137.181 | 86.003 | 106.788 | 95.858 | 133.983 | 65.007 | 111.619 | 86.273 | 136.177 | 43.955 | 99 | 23.577 | 98.172 | 23.561 | 49.653 | 14.276 | 64.117 | 27.511 | 6.071 | 132.925 | 181.779 | 106.689 | 167.655 | 138.969 | 204.362 | 115.163 | 173.677 | 162.218 | 200.495 | 112.467 | 163.576 | 141.45 | 195.805 | 118.787 | 148.82 | 430.902 | 172.596 | 98.257 | 134.734 | 1,096.604 | 155.622 | 89.255 | 130.661 | 483.885 | 162.348 | 105.01 | 135.659 | 405.07 | 200.797 | 105.714 | 157.68 | 521.002 | 200.93 | 97.827 | 159.84 | 425.953 | 211.982 | 110.316 | 158.864 | 556.103 |
Short Term Debt
| 1,343.8 | 2,942.95 | 2,952.1 | 2,961.25 | 2,992.5 | 3,005 | 3,022.3 | 3,040.4 | 2,952.25 | 2,974.1 | 2,681.15 | 2,587.4 | 2,287.4 | 2,287.4 | 2,287.4 | 2,287.4 | 1,937.4 | 1,668.65 | 1,229.9 | 1,011.15 | 479.9 | 932.4 | 932.4 | 662.4 | 420.55 | 408.7 | 691.25 | 346 | 445.9 | 629.8 | 545.7 | 637 | 656.125 | 677.35 | 707.344 | 757.139 | 697.508 | 635.778 | 565.278 | 492.578 | 1,072.578 | 2,811.389 | 2,336.989 | 1,874.689 | 1,700.434 | 1,032.579 | 1,119.424 | 1,067.469 | 1,171.844 | 1,200.619 | 1,169.394 | 1,072.569 | 1,269.144 | 1,229.019 | 1,376.76 | 1,312.204 | 1,178.372 | 1,168.487 | 1,271.18 | 1,278.954 | 1,414.929 |
Tax Payables
| 0 | 0 | 6 | 5.716 | 13.5 | 10.121 | 6.747 | 3.373 | 123.498 | 28.006 | 38 | 21 | 94 | 75 | 82.5 | 64 | 108 | 91 | 76 | 62.6 | 73.712 | 26.5 | 40.94 | 31.946 | 165.34 | 31.32 | 37.5 | 31 | 55.626 | 0 | 33.1 | 35 | 275.733 | 28.5 | 27.3 | 17.2 | 158.188 | 0 | 26.8 | 14 | 189 | 26 | 27.2 | 13.6 | 37.827 | 23.9 | 26.6 | 13.1 | 74.648 | 21.8 | 24.2 | 12 | 60.761 | 20.584 | 23.865 | 6.906 | 83.092 | 22.243 | 24.5 | 12.38 | 93.884 |
Deferred Revenue
| 38.374 | 0 | 0 | 5.716 | 31.95 | 18.121 | 293.947 | 293.173 | 419.632 | 29.206 | 169.52 | 156.82 | 566.527 | 76.4 | 114.1 | 118 | 719.24 | 114.4 | 141.6 | 120 | 465.553 | 42.3 | 106.94 | 139.046 | 533.467 | 46.92 | 100.5 | 139 | 470.8 | 16 | 101.1 | 140 | 399.221 | 49.7 | 97.3 | 129.2 | 266.538 | 17 | 94.3 | 125 | 292.363 | 78 | 128.913 | 159.6 | 169.822 | 39.9 | 90.6 | 124.1 | 166.294 | 37.8 | 96.06 | 123 | 164.859 | 36.584 | 87.865 | 125.906 | 177.731 | 38.943 | 97.236 | 133.38 | 194.354 |
Other Current Liabilities
| 448.68 | 422.132 | 337.763 | 373.725 | 363.455 | 470.65 | 603.665 | 637.581 | 285.942 | 393.066 | 461.119 | 464.685 | 492.415 | 402.437 | 467.456 | 538.963 | 629.53 | 583.088 | 581.185 | 422.592 | 410.82 | 503.841 | 415.618 | 534.719 | 386.291 | 551.411 | 615.033 | 553.93 | 433.482 | 500.691 | 574.583 | 512.101 | 399.731 | 673.641 | 483.844 | 539.987 | 126.418 | 581.66 | 484.846 | 511.185 | 119.009 | 991.231 | 855.983 | 850.089 | 470.647 | 454.301 | 381.234 | 463.95 | 108.473 | 496.806 | 403.454 | 499.362 | 122.298 | 504.042 | 389.001 | 468.376 | 113.036 | 484.881 | 433.846 | 482.608 | 122.121 |
Total Current Liabilities
| 1,923.858 | 3,502.263 | 3,381.866 | 3,447.479 | 3,497.263 | 3,619.754 | 3,697.719 | 3,792.973 | 3,485.258 | 3,531.349 | 3,224.224 | 3,172.085 | 2,897.392 | 2,863.009 | 2,860.917 | 2,940.016 | 2,689.206 | 2,406.855 | 1,914.596 | 1,502.413 | 1,097.357 | 1,644.52 | 1,495.647 | 1,396.72 | 1,111.15 | 1,195.793 | 1,458.946 | 1,104.607 | 1,097.226 | 1,362.986 | 1,265.85 | 1,347.677 | 1,473.039 | 1,575.296 | 1,337.275 | 1,463.146 | 1,413.016 | 1,407.034 | 1,175.181 | 1,152.497 | 2,477.191 | 3,984.242 | 3,309.427 | 2,869.039 | 2,692.793 | 1,673.128 | 1,632.268 | 1,680.178 | 1,760.035 | 1,920.022 | 1,702.762 | 1,741.611 | 1,973.205 | 1,954.575 | 1,887.453 | 1,947.326 | 1,800.453 | 1,887.593 | 1,839.842 | 1,932.806 | 2,187.037 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,671.2 | 180.8 | 190.4 | 200 | 200 | 218.75 | 237.5 | 256.25 | 287.5 | 318.75 | 354.8 | 391.65 | 434.75 | 477.85 | 520.95 | 564.05 | 607.15 | 650.25 | 693.35 | 536.45 | 579.55 | 328.9 | 340.75 | 352.6 | 164.45 | 176.3 | 93.75 | 100 | 0 | 0 | 0 | 11 | 110.9 | 210.8 | -427.058 | 413 | 532.025 | 653.15 | 783.044 | 935.139 | 294.533 | 360.187 | 421.785 | 483.382 | 544.979 | 1,206.577 | 640.974 | 506.672 | 570.414 | 634.157 | 725.399 | 620.841 | 549.259 | 611.776 | 562.394 | 389.511 | 483.404 | 562.405 | 660.594 | 742.985 | 842.876 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 501.231 | 515.425 | 524.215 | 533.706 | 572.733 | 603.215 | 618.154 | 641.087 | 641.973 | 648.092 | 648.09 | 654.406 | 669.36 | 668.178 | 664.41 | 731.972 | 737.246 | 733.386 | 736.047 | 750.307 | 756.743 | 752.581 | 743.517 | 0 | 0 | 0 | 752.398 | 743.78 | 734.385 | 737.758 | 741.105 | 742.859 | 745.057 | 735.694 | 729.592 | 660.669 | 656.811 | 654.331 | 658.204 | 668.968 | 702.106 | 693.276 | 684.258 | 675.913 | 678.234 | 670.641 | 662.338 | 682.319 | 670.794 | 674.453 | 664.264 | 619.315 | 628.761 | 621.502 | 613.873 | 613.568 |
Deferred Tax Liabilities Non-Current
| 122.953 | 114.961 | 99.239 | 103.375 | 94.943 | 81.352 | 113.713 | 107.089 | 108.395 | 100.877 | 98.596 | 97.201 | 97.31 | 133.22 | 135.839 | 138.298 | 136.204 | 269.281 | 272.636 | 272.158 | 275.87 | 281.276 | 279.666 | 280.675 | 285.997 | 331.473 | 334.39 | 335.007 | 338.654 | 341.078 | 340.048 | 346.081 | 350.364 | 712.162 | 713.061 | 717.683 | 760.075 | 787.314 | 795.812 | 811.383 | 887.293 | 833.504 | 825.142 | 852.46 | 854.398 | 373.881 | 369.291 | 368.831 | 370.23 | 353.547 | 352.215 | 351.454 | 354.33 | 400.831 | 400.622 | 402.096 | 412.043 | 403.445 | 423.652 | 435.948 | 441.315 |
Other Non-Current Liabilities
| 492.369 | 497.978 | 495.728 | 509.188 | 515.874 | 23.306 | 23.308 | 23.307 | 23.307 | 23.308 | 23.307 | 23.307 | 23.307 | 23.306 | 23.307 | 20.667 | 20.667 | 20.667 | 20.668 | 20.668 | 21.691 | 21.612 | 21.767 | 21.839 | 11.206 | 12.549 | 1.021 | 59.442 | 801.316 | 807.411 | 817.803 | 60.258 | 0.003 | 40.802 | 40.803 | 40.803 | 40.803 | 40.802 | 40.803 | 65.403 | 60.003 | 75.003 | 75.003 | 75.003 | 75.004 | 397.003 | 75.003 | 75.003 | 75.004 | 75.003 | 75.004 | 75.003 | 75.002 | 75.003 | 75.002 | 75.002 | 75.002 | 75.002 | 75.504 | 77.007 | 78.512 |
Total Non-Current Liabilities
| 2,286.522 | 793.739 | 785.367 | 812.563 | 810.817 | 824.639 | 889.946 | 910.861 | 952.908 | 1,015.668 | 1,079.918 | 1,130.312 | 1,196.454 | 1,276.349 | 1,328.188 | 1,371.105 | 1,418.427 | 1,609.558 | 1,654.832 | 1,493.686 | 1,609.083 | 1,369.034 | 1,375.569 | 1,391.161 | 1,211.96 | 1,277.065 | 1,181.742 | 1,237.966 | 1,139.97 | 1,148.489 | 1,157.851 | 1,169.737 | 1,205.047 | 1,698.149 | 1,802.322 | 1,912.591 | 2,075.762 | 2,226.323 | 2,355.353 | 2,541.517 | 1,902.498 | 1,925.505 | 1,976.261 | 2,069.049 | 2,143.349 | 2,679.567 | 1,778.544 | 1,634.764 | 1,691.561 | 1,740.941 | 1,823.259 | 1,709.636 | 1,660.91 | 1,758.404 | 1,712.471 | 1,530.873 | 1,589.764 | 1,669.613 | 1,781.252 | 1,869.813 | 1,976.271 |
Total Liabilities
| 4,210.38 | 4,296.002 | 4,167.233 | 4,260.042 | 4,308.08 | 4,444.393 | 4,587.665 | 4,703.834 | 4,438.166 | 4,547.017 | 4,304.142 | 4,302.397 | 4,093.846 | 4,139.358 | 4,189.105 | 4,311.121 | 4,107.633 | 4,016.413 | 3,569.428 | 2,996.099 | 2,706.44 | 3,013.554 | 2,871.216 | 2,787.881 | 2,323.11 | 2,472.858 | 2,640.688 | 2,342.573 | 2,237.196 | 2,511.475 | 2,423.701 | 2,517.414 | 2,678.086 | 3,273.445 | 3,139.597 | 3,375.737 | 3,488.778 | 3,633.357 | 3,530.534 | 3,694.014 | 4,379.689 | 5,909.747 | 5,285.688 | 4,938.088 | 4,836.142 | 4,352.695 | 3,410.812 | 3,314.942 | 3,451.596 | 3,660.963 | 3,526.021 | 3,451.247 | 3,634.115 | 3,712.979 | 3,599.924 | 3,478.199 | 3,390.217 | 3,557.206 | 3,621.094 | 3,802.619 | 4,163.308 |
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 |
Common Stock
| 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 0 | 2,572.092 | 0 | 0 | 0 | 0 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 | 2,572.092 |
Retained Earnings
| 430.072 | 277.908 | 127.501 | 120.326 | -1,392.314 | -1,551.105 | -1,527.116 | -1,499.989 | -1,335.238 | -1,113.74 | -962.868 | -595.693 | -506.839 | -97.841 | 27.37 | 174.286 | 353.507 | 804.26 | 1,125.89 | 1,635.779 | 1,971.415 | 2,384.102 | 2,419.769 | 2,575.347 | 2,224.11 | 2,441.178 | 2,439.233 | 2,601.621 | 2,113.322 | 2,374.736 | 2,401.047 | 2,580.084 | 2,530.369 | 1,879.74 | 1,949.804 | 2,167.239 | 2,145.567 | 2,291.343 | 2,442.734 | 2,797.996 | 2,909.574 | -224.426 | 599.79 | 914.513 | 945.751 | 470.295 | 602.958 | 800.181 | 735.796 | 697.993 | 721.881 | 845.712 | 713.451 | 740.77 | 771.409 | 920.508 | 1,163.679 | 1,029.002 | 1,010.765 | 1,182.695 | 1,103.63 |
Accumulated Other Comprehensive Income/Loss
| 119.399 | 103.535 | 0 | 80.535 | 63.796 | 54.396 | 50.112 | 35.087 | 38.051 | 21 | 15.827 | 12.662 | 12.91 | 7.766 | 13.706 | 19.283 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,093.058 | 6,093.058 | 6,165.382 | 6,173.592 | 7,549.196 | 7,545.261 | 7,618.655 | 7,603.63 | 5,084.502 | 5,067.451 | 5,062.278 | 5,059.116 | 5,059.364 | 5,140.806 | 5,146.746 | 5,152.402 | 5,147.653 | 5,137.749 | 5,142.526 | 5,138.696 | 5,464.502 | 5,153.713 | 5,147.229 | 7,718.806 | 5,487.502 | 7,733.749 | 7,736.695 | 7,734.587 | 8,179.032 | 5,168.913 | 5,163.169 | 5,173.237 | 9,124.477 | 5,567.08 | 6,552.403 | 5,554.179 | 5,533.092 | 5,569.412 | 5,566.432 | 5,578.278 | 5,518.735 | 6,299.449 | 5,356.935 | 5,348.349 | 5,351.946 | 5,837.295 | 5,829.113 | 5,828.414 | 5,831.048 | 5,800.931 | 5,798.479 | 5,792.342 | 5,802.331 | 5,733.905 | 5,743.831 | 5,749.709 | 5,764.308 | 5,751.737 | 5,781.389 | 5,799.431 | 5,807.427 |
Total Shareholders Equity
| 6,692.529 | 6,524.501 | 6,342.883 | 6,343.918 | 6,206.882 | 6,044.156 | 6,141.539 | 6,153.641 | 6,321.356 | 6,525.803 | 6,671.502 | 7,035.515 | 7,124.617 | 7,615.057 | 7,746.208 | 7,898.78 | 8,073.252 | 8,514.101 | 8,840.508 | 9,346.567 | 10,008.009 | 10,109.907 | 10,139.09 | 10,294.153 | 10,283.704 | 10,174.927 | 10,175.928 | 10,336.208 | 10,292.354 | 10,115.741 | 10,136.308 | 10,325.413 | 10,281.859 | 10,018.912 | 10,078.311 | 10,293.51 | 10,250.75 | 10,432.847 | 10,581.258 | 10,948.366 | 11,000.402 | 8,647.115 | 8,528.817 | 8,834.954 | 8,869.789 | 8,879.682 | 9,004.163 | 9,200.687 | 9,138.936 | 9,071.016 | 9,092.452 | 9,210.146 | 9,087.874 | 9,046.767 | 9,087.332 | 9,242.309 | 9,500.079 | 9,352.831 | 9,364.246 | 9,554.218 | 9,483.149 |
Total Equity
| 6,692.529 | 6,524.501 | 6,342.883 | 6,343.918 | 6,206.882 | 6,044.156 | 6,141.539 | 6,153.641 | 6,321.356 | 6,525.803 | 6,671.502 | 7,035.515 | 7,124.617 | 7,615.057 | 7,746.208 | 7,898.78 | 8,073.252 | 8,514.101 | 8,840.508 | 9,346.567 | 10,008.009 | 10,109.907 | 10,139.09 | 10,294.153 | 10,283.704 | 10,174.927 | 10,175.928 | 10,336.208 | 10,292.354 | 10,115.741 | 10,136.308 | 10,325.413 | 10,281.859 | 10,018.912 | 10,078.311 | 10,293.51 | 10,250.75 | 10,432.847 | 10,581.258 | 10,948.366 | 11,000.402 | 8,647.115 | 8,528.817 | 8,834.954 | 8,869.789 | 8,879.682 | 9,004.163 | 9,200.687 | 9,138.936 | 9,071.016 | 9,092.452 | 9,210.146 | 9,087.874 | 9,046.767 | 9,087.332 | 9,242.309 | 9,500.079 | 9,352.831 | 9,364.246 | 9,554.218 | 9,483.149 |
Total Liabilities & Shareholders Equity
| 10,902.912 | 10,820.503 | 10,510.116 | 10,603.96 | 10,514.962 | 10,488.549 | 10,729.204 | 10,857.475 | 10,759.522 | 11,072.82 | 10,975.644 | 11,337.912 | 11,218.463 | 11,754.415 | 11,935.313 | 12,209.901 | 12,180.885 | 12,530.514 | 12,409.936 | 12,342.666 | 12,714.449 | 13,123.461 | 13,010.306 | 13,082.034 | 12,606.814 | 12,647.785 | 12,816.616 | 12,678.781 | 12,529.55 | 12,627.216 | 12,560.009 | 12,842.827 | 12,959.945 | 13,292.357 | 13,217.908 | 13,669.247 | 13,739.528 | 14,066.204 | 14,111.792 | 14,642.38 | 15,380.091 | 14,556.862 | 13,814.505 | 13,773.042 | 13,705.931 | 13,232.377 | 12,414.975 | 12,515.629 | 12,590.532 | 12,731.979 | 12,618.473 | 12,661.393 | 12,721.989 | 12,759.746 | 12,687.256 | 12,720.508 | 12,890.296 | 12,910.037 | 12,985.34 | 13,356.837 | 13,646.457 |