
Aeon Co., Ltd.
TSE:8267.T
3895 (JPY) • At close March 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,179,828 | 1,386,293 | 869,793 | 1,066,244 | 921,674 | 1,168,163 | 1,232,653 | 1,309,725 | 1,066,774 | 1,228,037 | 1,108,038 | 1,172,263 | 1,083,348 | 1,142,949 | 1,091,327 | 1,287,564 | 998,922 | 1,131,217 | 1,245,683 | 1,221,991 | 1,013,823 | 1,114,405 | 916,006 | 852,382 | 737,674 | 808,080 | 850,205 | 918,053 | 696,110 | 784,669 | 789,251 | 842,714 | 654,293 | 760,586 | 685,787 | 736,056 | 643,924 | 696,739 | 723,610 | 811,176 | 661,714 | 665,944 | 616,884 | 653,984 | 654,965 | 630,546 | 503,705 | 457,174 | 209,896 | 170,227 | 305,652 | 184,324 | 253,070 | 320,812 | 197,143 | 320,212 | 278,966 | 215,175 | 181,790 | 294,427 |
Short Term Investments
| 750,782 | 740,231 | 708,494 | 773,909 | 740,744 | 629,503 | 486,083 | 508,223 | 606,849 | 665,214 | 599,032 | 612,647 | 558,343 | 610,440 | 618,829 | 620,096 | 586,256 | 574,715 | 595,252 | 462,062 | 356,323 | 417,058 | 360,662 | 428,657 | 391,939 | 341,220 | 248,298 | 208,866 | 182,802 | 228,039 | 184,289 | 185,098 | 239,176 | 161,227 | 190,965 | 237,767 | 224,473 | 218,760 | 216,638 | 194,220 | 176,611 | 144,855 | 172,467 | 169,628 | 178,820 | 177,024 | 195,299 | 241,523 | 1,000 | 998 | 993 | 2,198 | 1,475 | 3,487 | 4,503 | 4,509 | 3,251 | 2,282 | 3,243 | 3,372 |
Cash and Short Term Investments
| 1,930,610 | 2,126,524 | 1,578,287 | 1,840,153 | 1,662,418 | 1,797,666 | 1,718,736 | 1,817,948 | 1,673,623 | 1,893,251 | 1,707,070 | 1,784,910 | 1,641,691 | 1,753,389 | 1,710,156 | 1,907,660 | 1,585,178 | 1,705,932 | 1,840,935 | 1,684,053 | 1,370,146 | 1,531,463 | 1,276,668 | 1,281,039 | 1,129,613 | 1,149,300 | 1,098,503 | 1,126,919 | 878,912 | 1,012,708 | 973,540 | 1,027,812 | 893,469 | 921,813 | 876,752 | 973,823 | 868,397 | 915,499 | 940,248 | 1,005,396 | 838,325 | 810,799 | 789,351 | 823,612 | 833,785 | 807,570 | 699,004 | 698,697 | 210,896 | 171,225 | 306,645 | 186,522 | 254,545 | 324,299 | 201,646 | 324,721 | 282,217 | 217,457 | 185,033 | 297,799 |
Net Receivables
| 1,850,419 | 1,803,183 | 2,290,479 | 2,394,422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,716,548 | 3,803,255 | 3,679,482 | 3,589,705 | 3,403,088 | 3,525,615 | 3,244,433 | 1,577,578 | 2,903,840 | 3,027,694 | 2,828,563 | 1,361,217 | 0 | 0 | 1,437,053 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,161,690 | 2,010,872 | 1,663,887 | 688,678 | 730,630 | 747,320 | 725,417 | 773,159 | 787,857 | 798,625 | 750,703 | 811,230 | 824,723 | 840,901 | 788,470 |
Inventory
| 679,224 | 627,696 | 651,748 | 625,291 | 666,414 | 598,497 | 621,806 | 596,708 | 634,418 | 577,456 | 581,083 | 555,136 | 566,071 | 527,882 | 556,400 | 542,894 | 577,616 | 531,940 | 569,792 | 575,748 | 621,792 | 589,223 | 602,484 | 598,420 | 626,182 | 580,155 | 605,849 | 600,287 | 620,172 | 569,822 | 586,948 | 586,202 | 595,627 | 554,539 | 578,536 | 575,620 | 587,114 | 531,940 | 551,038 | 557,331 | 556,539 | 448,096 | 468,083 | 468,499 | 476,865 | 414,691 | 388,030 | 378,559 | 385,782 | 334,641 | 352,890 | 340,971 | 361,436 | 313,085 | 322,427 | 308,951 | 334,650 | 304,640 | 329,793 | 333,624 |
Other Current Assets
| 4,236,279 | 4,157,313 | 3,535,789 | 3,185,051 | 3,179,060 | 3,077,468 | 3,085,862 | 3,015,714 | 3,066,811 | 2,958,062 | 3,003,584 | 2,889,503 | 2,928,351 | 2,817,915 | 2,861,347 | 2,801,868 | 2,770,348 | 2,726,775 | 2,662,984 | 2,507,367 | 2,599,914 | 2,451,373 | 2,451,042 | 410,003 | 402,222 | 381,107 | 370,714 | 343,827 | 369,370 | 381,166 | 1,956,689 | 401,920 | 305,635 | 349,324 | 1,751,272 | 1,542,146 | 1,602,867 | 1,418,491 | 1,507,181 | 1,329,161 | 1,426,004 | 1,311,963 | 1,270,356 | 1,171,843 | 1,220,667 | 173,604 | 126,397 | 163,442 | 246,773 | 127,705 | 143,352 | 119,620 | 101,996 | 136,570 | 130,683 | 125,087 | 114,360 | 108,064 | 109,792 | 113,192 |
Total Current Assets
| 8,696,532 | 8,714,716 | 8,053,297 | 8,044,917 | 8,084,079 | 7,943,514 | 7,830,717 | 7,681,759 | 7,701,855 | 7,627,386 | 7,460,500 | 7,185,666 | 7,198,337 | 7,049,675 | 7,103,013 | 7,136,247 | 6,927,150 | 6,877,556 | 6,905,418 | 6,713,352 | 6,610,677 | 6,499,240 | 6,203,855 | 6,006,010 | 5,961,272 | 5,790,044 | 5,664,771 | 5,474,121 | 5,394,069 | 5,208,129 | 5,094,755 | 4,919,774 | 4,822,425 | 4,654,239 | 4,567,777 | 4,435,940 | 4,388,478 | 4,302,983 | 4,443,134 | 4,217,621 | 4,207,624 | 3,797,515 | 3,751,860 | 3,612,778 | 3,770,471 | 3,557,555 | 3,224,303 | 2,904,585 | 1,532,129 | 1,364,201 | 1,550,207 | 1,372,530 | 1,491,136 | 1,561,811 | 1,453,381 | 1,509,462 | 1,542,457 | 1,454,884 | 1,465,519 | 1,533,085 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,566,391 | 3,562,530 | 3,475,537 | 3,414,988 | 3,464,292 | 3,401,450 | 3,346,459 | 3,301,444 | 3,396,115 | 3,323,313 | 3,277,032 | 3,130,888 | 3,154,924 | 3,155,506 | 3,102,102 | 3,062,916 | 3,072,819 | 3,051,733 | 3,072,712 | 3,094,320 | 3,154,970 | 3,134,445 | 3,137,479 | 2,790,872 | 2,874,474 | 2,841,407 | 2,823,973 | 2,755,112 | 2,836,028 | 2,739,175 | 2,662,961 | 2,659,779 | 2,682,618 | 2,650,988 | 2,669,336 | 2,615,442 | 2,633,267 | 2,589,281 | 2,557,624 | 2,467,229 | 2,433,100 | 2,275,457 | 2,236,861 | 2,182,809 | 2,116,095 | 2,231,865 | 2,091,602 | 1,941,702 | 1,903,468 | 1,841,898 | 1,792,726 | 1,749,903 | 1,752,283 | 1,529,410 | 1,476,813 | 1,407,068 | 1,436,730 | 1,465,002 | 1,478,805 | 1,432,648 |
Goodwill
| 137,089 | 135,806 | 137,612 | 139,788 | 144,666 | 137,318 | 141,386 | 145,160 | 149,406 | 153,528 | 140,507 | 130,152 | 111,735 | 115,011 | 118,342 | 121,659 | 127,055 | 130,684 | 131,517 | 133,989 | 137,356 | 141,171 | 143,936 | 147,727 | 149,593 | 153,400 | 157,075 | 155,628 | 159,883 | 154,188 | 157,862 | 161,694 | 169,836 | 173,849 | 177,792 | 181,806 | 190,284 | 191,989 | 195,246 | 191,035 | 197,760 | 144,029 | 143,403 | 142,406 | 145,045 | 146,997 | 152,461 | 140,852 | 109,818 | 106,496 | 105,902 | 101,720 | 99,287 | 78,601 | 76,981 | 74,753 | 73,819 | 71,909 | 71,008 | 69,479 |
Intangible Assets
| 257,547 | 250,502 | 247,522 | 235,463 | 236,007 | 223,119 | 214,976 | 210,866 | 205,855 | 209,784 | 203,257 | 196,263 | 192,439 | 185,213 | 184,872 | 183,103 | 180,729 | 174,324 | 174,354 | 167,899 | 166,052 | 157,713 | 156,871 | 153,396 | 147,889 | 143,352 | 141,891 | 139,472 | 137,147 | 135,886 | 134,295 | 133,143 | 129,633 | 125,985 | 126,288 | 120,024 | 116,916 | 118,385 | 115,646 | 110,944 | 105,203 | 94,336 | 94,450 | 88,061 | 78,510 | 76,386 | 70,591 | 64,263 | 51,171 | 44,851 | 44,998 | 43,266 | 43,274 | 43,693 | 43,739 | 42,611 | 44,856 | 44,754 | 44,987 | 50,335 |
Goodwill and Intangible Assets
| 394,636 | 386,308 | 385,134 | 375,251 | 380,673 | 360,437 | 356,362 | 356,026 | 355,261 | 363,312 | 343,764 | 326,415 | 304,174 | 300,224 | 303,214 | 304,762 | 307,784 | 305,008 | 305,871 | 301,888 | 303,408 | 298,884 | 300,807 | 301,123 | 297,482 | 296,752 | 298,966 | 295,100 | 297,030 | 290,074 | 292,157 | 294,837 | 299,469 | 299,834 | 304,080 | 301,830 | 307,200 | 310,374 | 310,892 | 301,979 | 302,963 | 238,365 | 237,853 | 230,467 | 223,555 | 223,383 | 223,052 | 205,115 | 160,989 | 151,347 | 150,900 | 144,986 | 142,561 | 122,294 | 120,720 | 117,364 | 118,675 | 116,663 | 115,995 | 119,814 |
Long Term Investments
| 341,965 | 351,552 | 366,052 | 302,904 | -437,155 | -334,510 | 880,443 | -244,276 | -350,727 | -420,394 | 826,109 | 833,695 | 844,749 | 831,973 | -348,724 | -350,390 | -340,246 | -328,637 | -344,682 | -232,146 | -99,979 | -177,429 | -139,526 | -197,537 | -166,619 | -107,268 | 3,976 | 43,520 | 70,239 | 402 | 30,907 | 19,971 | -25,949 | 33,695 | 16,373 | -42,109 | 22,124 | 11,317 | 6,947 | 17,359 | 30,755 | 76,908 | 34,113 | 30,641 | 22,386 | -900 | 102 | -50,026 | 323,713 | 308,388 | 294,061 | 294,526 | 275,503 | 264,254 | 266,287 | 269,998 | 275,048 | 223,675 | 226,987 | 238,739 |
Tax Assets
| 0 | 152,839 | 153,478 | 264,189 | 153,423 | 147,784 | 152,528 | 145,431 | 154,849 | 151,004 | 152,877 | 156,417 | 144,868 | 143,826 | 150,190 | 147,034 | 166,489 | 164,499 | 172,047 | 159,727 | 172,765 | 163,778 | 163,375 | 112,080 | 104,347 | 103,861 | 104,915 | 96,951 | 87,227 | 86,864 | 87,226 | 87,341 | 82,915 | 85,976 | 84,518 | 87,687 | 71,446 | 78,416 | 76,562 | 77,933 | 75,176 | 71,088 | 70,539 | 71,192 | 66,050 | 66,816 | 66,330 | 62,875 | 68,884 | 67,746 | 68,982 | 73,774 | 89,479 | 92,375 | 84,315 | 63,981 | 59,857 | 60,610 | 60,877 | 61,519 |
Other Non-Current Assets
| 782,630 | 630,808 | 653,967 | 645,010 | 1,365,182 | 1,237,149 | -2 | 1,101,135 | 1,208,579 | 1,267,238 | -2 | -1 | -2 | 0 | 1,183,167 | 1,180,696 | 1,153,907 | 1,142,742 | 1,163,072 | 1,025,541 | 920,345 | 982,020 | 930,100 | 1,037,128 | 998,710 | 939,925 | 843,071 | 787,947 | 764,469 | 809,699 | 756,188 | 769,151 | 813,270 | 732,122 | 768,720 | 827,083 | 832,561 | 825,811 | 808,411 | 777,678 | 690,572 | 639,496 | 669,482 | 687,350 | 693,085 | 692,221 | 627,444 | 661,608 | 409,652 | 406,591 | 411,955 | 413,218 | 411,973 | 420,699 | 417,462 | 406,755 | 399,062 | 402,774 | 409,589 | 399,483 |
Total Non-Current Assets
| 5,085,622 | 5,084,037 | 5,034,168 | 5,002,342 | 4,926,415 | 4,812,310 | 4,735,790 | 4,659,760 | 4,764,077 | 4,684,473 | 4,599,780 | 4,447,414 | 4,448,713 | 4,431,529 | 4,389,949 | 4,345,018 | 4,360,753 | 4,335,345 | 4,369,020 | 4,349,330 | 4,451,509 | 4,401,698 | 4,392,235 | 4,043,666 | 4,108,394 | 4,074,677 | 4,074,901 | 3,978,630 | 4,054,993 | 3,926,214 | 3,829,439 | 3,831,079 | 3,852,323 | 3,802,615 | 3,843,027 | 3,789,933 | 3,866,598 | 3,815,199 | 3,760,436 | 3,642,178 | 3,532,566 | 3,301,314 | 3,248,848 | 3,202,459 | 3,121,171 | 3,213,385 | 3,008,530 | 2,821,274 | 2,866,706 | 2,775,970 | 2,718,624 | 2,676,407 | 2,671,799 | 2,429,032 | 2,365,597 | 2,265,166 | 2,289,372 | 2,268,724 | 2,292,253 | 2,252,203 |
Total Assets
| 13,782,154 | 13,798,753 | 13,087,465 | 13,047,259 | 13,010,497 | 12,755,827 | 12,566,511 | 12,341,523 | 12,465,935 | 12,311,861 | 12,060,283 | 11,633,083 | 11,647,054 | 11,481,206 | 11,492,965 | 11,481,268 | 11,287,906 | 11,212,904 | 11,274,442 | 11,062,685 | 11,062,190 | 10,900,943 | 10,596,093 | 10,049,680 | 10,069,669 | 9,864,726 | 9,739,677 | 9,452,756 | 9,449,063 | 9,134,345 | 8,924,198 | 8,750,856 | 8,674,751 | 8,456,857 | 8,410,808 | 8,225,874 | 8,255,078 | 8,118,184 | 8,203,572 | 7,859,803 | 7,740,192 | 7,098,832 | 7,000,710 | 6,815,241 | 6,891,644 | 6,770,942 | 6,232,836 | 5,725,862 | 4,398,835 | 4,140,171 | 4,268,831 | 4,048,937 | 4,162,935 | 3,990,843 | 3,818,978 | 3,774,628 | 3,831,829 | 3,723,608 | 3,757,772 | 3,785,288 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,424,040 | 1,358,316 | 1,123,918 | 1,073,189 | 1,145,565 | 1,099,326 | 1,092,973 | 1,039,947 | 1,106,175 | 1,073,932 | 1,043,526 | 975,517 | 1,016,248 | 979,868 | 985,215 | 1,072,409 | 1,007,162 | 973,047 | 1,075,181 | 1,068,427 | 1,126,883 | 1,127,494 | 961,090 | 914,150 | 981,275 | 966,367 | 959,955 | 906,195 | 977,469 | 948,376 | 946,939 | 888,422 | 934,383 | 920,094 | 932,333 | 892,629 | 935,682 | 914,377 | 1,023,947 | 946,674 | 983,786 | 893,062 | 869,869 | 742,967 | 881,999 | 859,920 | 691,883 | 633,246 | 753,249 | 676,326 | 722,229 | 644,059 | 710,324 | 709,268 | 603,391 | 640,114 | 658,823 | 608,175 | 583,656 | 637,470 |
Short Term Debt
| 1,021,135 | 955,761 | 983,921 | 1,224,710 | 1,198,153 | 1,019,852 | 1,126,210 | 1,167,926 | 1,195,721 | 1,149,641 | 1,093,613 | 1,087,546 | 1,139,329 | 1,074,260 | 1,044,414 | 902,421 | 983,439 | 1,008,718 | 1,044,491 | 912,531 | 1,000,390 | 986,283 | 1,072,477 | 916,932 | 854,376 | 831,075 | 836,065 | 832,187 | 868,526 | 776,109 | 801,694 | 826,980 | 929,074 | 967,266 | 833,286 | 833,616 | 723,519 | 651,983 | 596,549 | 675,675 | 689,633 | 536,631 | 472,548 | 601,028 | 427,963 | 523,362 | 633,033 | 681,370 | 526,759 | 430,383 | 503,771 | 479,566 | 523,512 | 382,746 | 392,731 | 322,143 | 340,094 | 353,868 | 381,565 | 335,362 |
Tax Payables
| 0 | 43,070 | 24,901 | 52,027 | 30,163 | 43,183 | 26,296 | 48,344 | 24,519 | 38,580 | 24,225 | 40,027 | 22,734 | 36,353 | 22,306 | 53,954 | 35,667 | 43,352 | 29,098 | 55,363 | 25,013 | 43,806 | 25,304 | 56,526 | 28,029 | 43,470 | 22,408 | 50,003 | 27,618 | 44,801 | 23,376 | 49,277 | 23,808 | 41,006 | 21,878 | 58,715 | 27,554 | 40,921 | 28,458 | 42,809 | 21,813 | 33,448 | 21,038 | 53,414 | 36,597 | 34,691 | 17,684 | 40,616 | 25,979 | 29,265 | 17,492 | 35,757 | 18,656 | 27,170 | 13,950 | 44,838 | 26,248 | 29,485 | 17,134 | 33,233 |
Deferred Revenue
| 0 | 0 | 24,901 | 227,520 | 106,593 | 92,239 | 88,264 | 339,215 | 90,015 | 82,639 | 87,682 | 93,395 | 101,689 | 101,169 | 103,706 | 124,295 | 125,038 | 112,152 | 109,047 | 119,402 | 108,793 | 107,297 | 100,242 | 121,429 | 106,077 | 100,957 | 88,283 | 107,102 | 103,962 | 99,923 | 88,572 | 102,336 | 100,400 | 98,360 | 88,853 | 115,328 | 106,510 | 98,819 | 91,125 | 89,879 | 88,737 | 84,795 | 78,280 | 104,797 | 102,250 | 81,351 | 65,257 | 76,502 | 81,127 | 67,475 | 70,581 | 72,757 | 73,176 | 68,358 | 85,207 | 83,296 | 77,573 | 59,594 | 59,264 | 60,167 |
Other Current Liabilities
| 6,045,112 | 6,017,057 | 5,513,471 | 5,422,988 | 5,507,726 | 5,437,604 | 5,377,391 | 5,221,661 | 5,264,753 | 5,190,111 | 5,116,997 | 4,944,876 | 4,958,506 | 4,877,396 | 4,862,359 | 4,849,687 | 4,778,795 | 4,704,168 | 4,608,802 | 4,562,900 | 4,570,580 | 4,473,160 | 4,273,635 | 4,119,548 | 4,146,784 | 3,998,531 | 3,887,805 | 3,659,257 | 3,601,659 | 3,437,006 | 3,323,016 | 3,153,781 | 3,106,528 | 3,009,832 | 2,817,671 | 2,631,678 | 2,646,563 | 2,589,356 | 2,668,834 | 2,533,093 | 2,423,401 | 2,227,826 | 2,284,609 | 2,163,040 | 2,254,238 | 2,293,794 | 1,952,610 | 1,587,248 | 459,003 | 410,951 | 498,462 | 379,952 | 485,909 | 458,658 | 414,905 | 411,818 | 441,363 | 352,633 | 364,896 | 381,985 |
Total Current Liabilities
| 8,490,287 | 8,374,204 | 7,671,112 | 7,772,914 | 7,881,607 | 7,599,965 | 7,622,870 | 7,477,878 | 7,591,168 | 7,452,264 | 7,278,361 | 7,047,966 | 7,136,817 | 6,967,877 | 6,914,294 | 6,878,471 | 6,805,063 | 6,729,285 | 6,757,572 | 6,599,221 | 6,722,866 | 6,630,743 | 6,332,506 | 6,007,156 | 6,010,464 | 5,839,443 | 5,706,233 | 5,447,642 | 5,475,272 | 5,206,292 | 5,095,025 | 4,918,460 | 4,993,793 | 4,938,198 | 4,782,874 | 4,531,966 | 4,546,338 | 4,394,275 | 4,500,038 | 4,288,130 | 4,296,107 | 3,860,557 | 3,804,624 | 3,665,246 | 3,805,297 | 3,711,767 | 3,295,210 | 2,942,480 | 1,764,990 | 1,546,925 | 1,741,954 | 1,539,334 | 1,738,401 | 1,577,842 | 1,424,977 | 1,418,913 | 1,466,528 | 1,344,161 | 1,347,251 | 1,388,050 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,433,503 | 2,447,484 | 2,485,021 | 2,531,272 | 2,184,519 | 2,235,651 | 2,113,786 | 2,354,673 | 2,029,301 | 1,998,129 | 1,997,271 | 2,227,515 | 1,889,786 | 1,848,021 | 1,915,400 | 2,266,983 | 1,855,925 | 1,837,442 | 1,858,383 | 2,130,069 | 1,719,062 | 1,634,455 | 1,637,526 | 1,680,531 | 1,667,333 | 1,472,581 | 1,605,395 | 1,599,853 | 1,563,332 | 1,549,684 | 1,463,232 | 1,498,922 | 1,387,770 | 1,236,937 | 1,308,119 | 1,415,863 | 1,328,384 | 1,301,901 | 1,292,445 | 1,256,672 | 1,187,155 | 1,093,569 | 1,065,923 | 1,032,772 | 996,635 | 994,910 | 1,062,611 | 997,317 | 958,616 | 941,028 | 910,922 | 901,662 | 853,844 | 849,718 | 870,947 | 870,568 | 888,578 | 917,489 | 956,082 | 943,262 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 314,115 | 197,528 | 197,185 | 197,595 | 201,688 | 206,979 | 209,623 | 208,238 | 210,080 | 201,758 | 208,268 | 214,713 | 227,093 | 235,100 | 253,691 | 266,073 | 137,143 | 134,717 | 140,151 | 137,127 | 136,193 | 129,723 | 129,143 | 128,117 | 124,468 | 119,836 | 117,462 | 118,991 | 120,855 | 115,281 | 115,367 | 117,373 | 117,646 | 133,374 | 140,851 | 142,328 | 139,861 | 131,852 | 126,962 | 125,370 | 128,068 | 126,099 | 124,790 | 74,698 | 66,304 | 64,636 | 64,910 | 66,117 | 66,616 | 67,851 | 63,516 | 64,343 | 30,831 | 32,288 | 39,229 | 40,102 | 48,804 |
Deferred Tax Liabilities Non-Current
| 0 | 30,050 | 32,319 | 154,290 | 47,653 | 41,105 | 32,385 | 31,669 | 41,720 | 36,510 | 30,387 | 34,320 | 38,434 | 41,321 | 40,568 | 40,137 | 42,473 | 41,249 | 43,982 | 37,444 | 44,440 | 40,410 | 34,957 | 41,623 | 45,585 | 48,200 | 55,214 | 54,648 | 53,074 | 47,177 | 44,513 | 48,350 | 42,000 | 36,717 | 39,107 | 36,410 | 45,320 | 41,741 | 41,287 | 39,452 | 34,707 | 29,870 | 28,265 | 26,365 | 28,432 | 27,215 | 20,352 | 17,837 | 10,658 | 9,248 | 8,376 | 8,877 | 7,104 | 6,383 | 7,145 | 8,390 | 6,265 | 5,674 | 8,955 | 13,140 |
Other Non-Current Liabilities
| 840,807 | 841,944 | 821,905 | 501,576 | 619,800 | 621,465 | 613,151 | 305,387 | 632,452 | 631,115 | 623,190 | 300,781 | 614,129 | 620,951 | 626,158 | 312,811 | 600,748 | 584,116 | 592,939 | 309,532 | 620,555 | 621,072 | 625,794 | 308,816 | 366,193 | 363,227 | 362,500 | 309,411 | 370,310 | 364,153 | 363,841 | 301,861 | 352,077 | 356,919 | 355,891 | 304,518 | 361,596 | 361,391 | 355,675 | 305,711 | 342,792 | 320,524 | 335,482 | 278,224 | 328,192 | 323,311 | 303,182 | 254,223 | 267,237 | 266,671 | 267,077 | 250,382 | 267,219 | 266,453 | 247,143 | 226,690 | 239,398 | 242,488 | 242,676 | 247,598 |
Total Non-Current Liabilities
| 3,274,310 | 3,319,478 | 3,339,245 | 3,187,138 | 3,049,500 | 3,095,406 | 2,956,917 | 2,893,417 | 2,910,452 | 2,875,377 | 2,859,086 | 2,772,696 | 2,744,107 | 2,718,561 | 2,796,839 | 2,847,024 | 2,734,246 | 2,716,498 | 2,761,377 | 2,614,188 | 2,518,774 | 2,436,088 | 2,435,404 | 2,167,163 | 2,208,834 | 2,142,294 | 2,151,226 | 2,088,380 | 2,106,552 | 2,078,476 | 1,990,577 | 1,969,988 | 1,897,128 | 1,745,940 | 1,820,490 | 1,874,437 | 1,868,674 | 1,845,884 | 1,831,735 | 1,741,696 | 1,696,506 | 1,570,925 | 1,526,775 | 1,465,429 | 1,450,926 | 1,443,011 | 1,440,491 | 1,335,681 | 1,301,147 | 1,281,857 | 1,252,492 | 1,227,537 | 1,196,018 | 1,186,070 | 1,189,578 | 1,136,479 | 1,166,529 | 1,204,880 | 1,247,815 | 1,252,804 |
Total Liabilities
| 11,764,597 | 11,693,681 | 11,010,357 | 10,960,052 | 10,931,107 | 10,695,371 | 10,579,787 | 10,371,295 | 10,501,620 | 10,327,641 | 10,137,447 | 9,820,662 | 9,880,924 | 9,686,438 | 9,711,133 | 9,725,495 | 9,539,309 | 9,445,783 | 9,518,949 | 9,213,409 | 9,241,640 | 9,066,831 | 8,767,910 | 8,174,319 | 8,219,298 | 7,981,737 | 7,857,459 | 7,536,022 | 7,581,824 | 7,284,768 | 7,085,602 | 6,888,448 | 6,890,921 | 6,684,138 | 6,603,364 | 6,406,403 | 6,415,012 | 6,240,159 | 6,331,773 | 6,029,826 | 5,992,613 | 5,431,482 | 5,331,399 | 5,130,675 | 5,256,223 | 5,154,778 | 4,735,701 | 4,278,161 | 3,066,137 | 2,828,782 | 2,994,446 | 2,766,871 | 2,934,419 | 2,763,912 | 2,614,555 | 2,555,392 | 2,633,057 | 2,549,041 | 2,595,066 | 2,640,854 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 908,673 | 0 | 0 | 0 | 916,326 | 897,765 | 884,998 | 913,663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 220,007 | 212,406 | 202,541 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 | 199,054 |
Retained Earnings
| 378,213 | 416,512 | 416,149 | 425,596 | 399,263 | 419,649 | 414,060 | 411,758 | 386,694 | 423,843 | 425,115 | 415,503 | 400,042 | 428,889 | 429,301 | 439,600 | 448,034 | 468,369 | 471,953 | 541,180 | 507,746 | 533,380 | 525,694 | 561,135 | 538,130 | 562,366 | 558,380 | 574,409 | 545,491 | 566,740 | 566,200 | 575,147 | 546,637 | 571,145 | 570,254 | 588,306 | 564,839 | 596,226 | 599,126 | 609,125 | 596,443 | 580,948 | 580,253 | 589,943 | 564,279 | 578,686 | 568,544 | 572,820 | 535,738 | 536,624 | 539,167 | 543,771 | 517,109 | 507,990 | 486,337 | 496,648 | 486,087 | 470,595 | 456,236 | 449,950 |
Accumulated Other Comprehensive Income/Loss
| 105,926 | 135,688 | 127,954 | 141,875 | 147,191 | 135,090 | 96,514 | 85,250 | 108,660 | 93,249 | 64,912 | 60,955 | 62,795 | 64,871 | 63,614 | 47,900 | 48,265 | 44,473 | 43,317 | 40,400 | 55,560 | 44,602 | 41,679 | 48,107 | 64,999 | 70,189 | 85,604 | 91,564 | 90,423 | 71,150 | 64,359 | 62,942 | 45,473 | 33,677 | 61,940 | 61,103 | 119,022 | 121,177 | 119,240 | 106,424 | 63,561 | 40,395 | 37,249 | 36,831 | 30,512 | 29,975 | 27,410 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 263,963 | 268,970 | 268,563 | 267,798 | 274,928 | 409,433 | 371,120 | 276,731 | 272,215 | 365,141 | 336,116 | 262,255 | 264,949 | 264,767 | 263,736 | 264,362 | 311,531 | 308,673 | 262,724 | 264,633 | 319,172 | 307,774 | 266,073 | 266,346 | 268,567 | 341,107 | 353,704 | 267,502 | 357,804 | 340,940 | 335,173 | 275,104 | 275,189 | 308,857 | 336,932 | 335,458 | 392,906 | 394,721 | 392,326 | 379,082 | 332,980 | 316,730 | 275,547 | 311,814 | 274,375 | 296,231 | 294,647 | 263,085 | 238,416 | 232,012 | 197,336 | 194,225 | 179,459 | 186,584 | 190,224 | 192,788 | 191,080 | 186,859 | 192,038 | 192,450 |
Total Shareholders Equity
| 968,109 | 1,041,177 | 1,032,673 | 1,055,276 | 1,041,389 | 1,049,089 | 1,005,187 | 993,746 | 987,576 | 1,008,991 | 981,238 | 958,720 | 947,793 | 978,534 | 976,658 | 971,869 | 979,572 | 997,049 | 998,001 | 1,066,220 | 1,046,925 | 1,061,161 | 1,053,452 | 1,095,593 | 1,091,703 | 1,123,480 | 1,132,091 | 1,153,480 | 1,123,302 | 1,127,687 | 1,121,380 | 1,133,199 | 1,087,306 | 1,100,009 | 1,127,193 | 1,143,771 | 1,177,752 | 1,210,954 | 1,211,459 | 1,208,214 | 1,149,430 | 1,117,685 | 1,113,056 | 1,121,764 | 1,089,173 | 1,087,323 | 1,065,732 | 1,034,959 | 973,208 | 967,690 | 935,557 | 937,051 | 895,622 | 893,628 | 875,615 | 888,490 | 876,221 | 856,508 | 847,328 | 841,454 |
Total Equity
| 2,017,557 | 2,105,071 | 2,077,101 | 2,087,201 | 2,079,390 | 2,060,456 | 1,986,724 | 1,970,228 | 1,964,315 | 1,984,220 | 1,922,836 | 1,812,421 | 1,766,130 | 1,794,768 | 1,781,832 | 1,755,773 | 1,748,597 | 1,767,121 | 1,755,493 | 1,849,276 | 1,820,550 | 1,834,112 | 1,828,183 | 1,875,361 | 1,850,371 | 1,882,989 | 1,882,218 | 1,916,734 | 1,867,239 | 1,849,577 | 1,838,596 | 1,862,408 | 1,783,830 | 1,772,719 | 1,807,444 | 1,819,471 | 1,840,066 | 1,878,025 | 1,871,799 | 1,829,977 | 1,747,579 | 1,667,350 | 1,669,311 | 1,684,566 | 1,635,421 | 1,616,164 | 1,497,135 | 1,447,701 | 1,332,698 | 1,311,389 | 1,274,385 | 1,282,066 | 1,228,516 | 1,226,931 | 1,204,423 | 1,219,236 | 1,198,772 | 1,174,567 | 1,162,706 | 1,144,434 |
Total Liabilities & Shareholders Equity
| 13,782,154 | 13,798,753 | 13,087,458 | 13,047,253 | 13,010,497 | 12,755,827 | 12,566,511 | 12,341,523 | 12,465,935 | 12,311,861 | 12,060,283 | 11,633,083 | 11,647,054 | 11,481,206 | 11,492,965 | 11,481,268 | 11,287,906 | 11,212,904 | 11,274,442 | 11,062,685 | 11,062,190 | 10,900,943 | 10,596,093 | 10,049,680 | 10,069,669 | 9,864,726 | 9,739,677 | 9,452,756 | 9,449,063 | 9,134,345 | 8,924,198 | 8,750,856 | 8,674,751 | 8,456,857 | 8,410,808 | 8,225,874 | 8,255,078 | 8,118,184 | 8,203,572 | 7,859,803 | 7,740,192 | 7,098,832 | 7,000,710 | 6,815,241 | 6,891,644 | 6,770,942 | 6,232,836 | 5,725,862 | 4,398,835 | 4,140,171 | 4,268,831 | 4,048,937 | 4,162,935 | 3,990,843 | 3,818,978 | 3,774,628 | 3,831,829 | 3,723,608 | 3,757,772 | 3,785,288 |