
Mitsubishi Estate Co., Ltd.
TSE:8802.T
2568.5 (JPY) • At close May 9, 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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 299,024 | 201,018 | 233,556 | 273,951 | 327,110 | 355,919 | 177,010 | 225,011 | 276,112 | 275,478 | 289,951 | 233,117 | 243,036 | 221,463 | 270,523 | 170,040 | 370,470 | 267,956 | 208,973 | 207,896 | 206,376 | 292,285 | 295,326 | 176,814 | 256,417 | 257,511 | 257,200 | 287,153 | 261,113 | 238,079 | 230,357 | 243,681 | 234,187 | 279,427 | 337,435 | 412,983 | 244,905 | 216,784 | 164,901 | 197,169 | 194,048 | 244,610 | 126,584 | 224,121 | 121,424 | 162,900 | 133,437 | 192,076 | 133,854 | 252,540 | 218,085 | 215,741 | 156,415 | 123,286 | 138,286 | 224,688 | 175,844 | 155,516 | 111,831 | 175,159 | 96,165 | 103,045 | 108,015 | 181,168 | 159,365 |
Short Term Investments
| 7,125 | 5,668 | 1,012,180 | 966,927 | 938,096 | 840,249 | 736,842 | 719,994 | 777,407 | 710,434 | 629,082 | 628,801 | 575,216 | 554,853 | 545,356 | 500,808 | 442,109 | 435,053 | 453,690 | 458,177 | 442,677 | 412,026 | 393,237 | 394,152 | 382,545 | 363,762 | 373,673 | 374,152 | 371,154 | 322,806 | 295,634 | 306,279 | 281,876 | 276,704 | 277,736 | 276,856 | 241,540 | 241,523 | 254,734 | 253,428 | 248,684 | 207,064 | 224,314 | 225,244 | 227,006 | 219,442 | 224,337 | 209,135 | 208,369 | 196,073 | 190,513 | 289,414 | 269,986 | 248,837 | 239,935 | 214,994 | 219,326 | 240,781 | 233,130 | 229,768 | 279,406 | 279,916 | 271,211 | 262,321 | 258,620 |
Cash and Short Term Investments
| 306,149 | 206,686 | 1,245,736 | 1,240,878 | 1,265,206 | 1,196,168 | 913,852 | 945,005 | 1,053,519 | 985,912 | 919,033 | 861,918 | 818,252 | 776,316 | 815,879 | 670,848 | 812,579 | 703,009 | 662,663 | 666,073 | 649,053 | 704,311 | 688,563 | 570,966 | 638,962 | 621,273 | 630,873 | 661,305 | 632,267 | 560,885 | 525,991 | 549,960 | 516,063 | 556,131 | 615,171 | 689,839 | 486,445 | 458,307 | 419,635 | 450,597 | 442,732 | 451,674 | 350,898 | 449,365 | 348,430 | 382,342 | 357,774 | 401,211 | 342,223 | 448,613 | 408,598 | 505,155 | 426,401 | 372,123 | 378,221 | 439,682 | 395,170 | 396,297 | 344,961 | 404,927 | 375,571 | 382,961 | 379,226 | 443,489 | 417,985 |
Net Receivables
| 1,088,085 | 1,113,643 | 66,343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 304,319 | 311,575 | 269,949 | 268,967 | 266,818 | 286,551 | 273,182 | 230,819 | 246,547 | 252,242 | 249,391 | 243,390 | 248,628 | 238,247 | 232,567 | 233,459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 617,129 | 553,501 | 0 | 513,832 | 634,567 | 533,353 | 525,237 | 493,541 | 612,008 | 509,726 | 462,455 | 347,386 | 366,429 | 378,838 | 350,978 | 364,832 | 350,928 | 309,243 | 316,253 | 329,303 | 434,407 | 367,019 | 352,497 | 361,453 | 420,393 | 411,108 | 420,041 | 434,636 | 477,350 | 464,533 | 428,977 | 408,293 | 433,811 | 472,920 | 459,076 | 439,042 | 421,191 | 391,342 | 400,525 | 382,649 | 449,910 | 471,116 | 413,373 | 402,655 | 478,912 | 488,180 | 492,235 | 511,034 | 646,848 | 646,865 | 638,470 | 465,399 | 530,018 | 537,457 | 531,763 | 559,402 | 592,684 | 590,929 | 512,666 | 493,772 | 585,142 | 585,501 | 590,574 | 600,533 | 608,717 |
Other Current Assets
| 120,383 | 101,303 | -1,312,079 | 190,378 | 190,236 | 92,192 | 92,195 | 108,069 | 116,431 | 83,727 | 85,528 | 86,840 | 94,014 | 82,362 | 82,875 | 76,326 | 86,765 | 74,197 | 81,440 | 69,918 | 78,300 | 69,463 | 67,449 | 77,847 | 88,521 | 74,281 | 80,229 | 77,079 | 83,179 | 77,264 | 76,480 | 68,884 | 78,454 | 65,776 | 76,144 | 70,321 | 79,479 | 82,411 | 81,742 | 82,258 | 88,348 | 96,651 | 68,675 | 66,171 | 78,405 | 76,392 | 90,228 | 84,805 | 77,535 | 68,739 | 61,387 | 56,075 | 58,704 | 49,889 | 50,127 | 41,863 | 54,096 | 48,050 | 62,183 | 56,644 | 62,860 | 54,974 | 58,150 | 58,609 | 53,576 |
Total Current Assets
| 2,131,746 | 1,975,133 | 1,927,437 | 1,945,088 | 2,090,009 | 1,882,201 | 1,588,622 | 1,616,602 | 1,830,977 | 1,628,428 | 1,513,117 | 1,356,789 | 1,322,377 | 1,281,270 | 1,290,205 | 1,164,037 | 1,292,478 | 1,133,873 | 1,105,409 | 1,115,634 | 1,209,335 | 1,190,884 | 1,153,514 | 1,072,869 | 1,190,596 | 1,152,292 | 1,171,159 | 1,229,041 | 1,246,632 | 1,151,767 | 1,077,300 | 1,081,690 | 1,073,408 | 1,145,134 | 1,180,366 | 1,233,935 | 1,015,549 | 959,539 | 928,021 | 950,806 | 1,006,646 | 1,044,328 | 856,727 | 946,522 | 928,664 | 971,921 | 965,165 | 1,026,773 | 1,091,715 | 1,202,470 | 1,161,470 | 1,083,704 | 1,064,308 | 1,009,824 | 1,007,519 | 1,099,926 | 1,095,946 | 1,104,481 | 977,377 | 1,029,082 | 1,074,175 | 1,074,816 | 1,084,028 | 1,175,139 | 1,141,848 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,732,912 | 4,794,271 | 4,703,730 | 4,597,114 | 4,558,462 | 4,716,834 | 4,603,140 | 4,560,284 | 4,495,443 | 4,606,293 | 4,546,210 | 4,486,219 | 4,420,777 | 4,421,302 | 4,408,715 | 4,316,370 | 4,324,652 | 4,312,882 | 4,254,235 | 4,233,343 | 4,240,306 | 4,277,499 | 4,225,808 | 4,202,796 | 4,190,633 | 4,175,048 | 4,137,665 | 4,089,968 | 4,034,392 | 4,060,969 | 4,032,716 | 3,962,904 | 3,897,438 | 3,874,136 | 3,701,699 | 3,666,444 | 3,588,932 | 3,486,340 | 3,481,028 | 3,458,408 | 3,458,424 | 3,554,360 | 3,610,197 | 3,441,619 | 3,432,505 | 3,438,093 | 3,408,028 | 3,334,524 | 3,191,148 | 3,108,114 | 3,145,053 | 2,984,067 | 2,874,804 | 2,830,057 | 2,753,919 | 2,717,305 | 2,748,406 | 2,773,925 | 2,874,491 | 2,872,021 | 2,907,747 | 2,918,024 | 2,886,499 | 2,869,718 | 2,773,148 |
Goodwill
| 0 | 0 | 0 | 7,926 | 0 | 0 | 0 | 9,561 | 0 | 0 | 0 | 12,002 | 0 | 12,870 | 0 | 13,848 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105,435 | 107,112 | 104,162 | 104,743 | 105,970 | 110,156 | 110,401 | 111,187 | 108,219 | 108,175 | 107,669 | 108,092 | 110,247 | 101,322 | 102,067 | 101,095 | 101,062 | 97,765 | 98,172 | 96,767 | 93,943 | 96,618 | 97,697 | 95,128 | 96,197 | 95,090 | 94,595 | 94,241 | 95,138 | 95,978 | 97,131 | 99,542 | 98,707 | 101,501 | 104,796 | 107,784 | 114,588 | 116,769 | 117,285 | 120,232 | 94,584 | 94,737 | 95,711 | 96,052 | 96,007 | 95,999 | 95,478 | 94,432 | 96,360 | 96,126 | 0 | 96,344 | 92,548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 105,435 | 107,112 | 104,162 | 104,743 | 105,970 | 110,156 | 110,401 | 111,187 | 108,219 | 108,175 | 107,669 | 108,092 | 110,247 | 101,322 | 102,067 | 101,095 | 101,062 | 97,765 | 98,172 | 96,767 | 93,943 | 96,618 | 97,697 | 95,128 | 96,197 | 95,090 | 94,595 | 94,241 | 95,138 | 95,978 | 97,131 | 99,542 | 98,707 | 101,501 | 104,796 | 107,784 | 114,588 | 116,769 | 117,285 | 120,232 | 94,584 | 94,737 | 95,711 | 96,052 | 96,007 | 95,999 | 95,478 | 94,432 | 96,360 | 96,126 | 96,951 | 96,344 | 92,548 | 94,787 | 95,407 | 95,380 | 93,498 | 94,497 | 95,244 | 95,592 | 95,210 | 96,240 | 91,874 | 92,481 | 69,368 |
Long Term Investments
| 866,455 | 901,095 | 915,323 | 902,116 | 364,795 | -460,356 | 760,533 | -413,642 | -481,208 | -423,118 | 659,401 | 654,834 | 624,455 | 633,154 | -266,578 | -218,812 | -181,372 | -179,807 | -197,882 | -221,208 | -171,794 | -166,970 | -147,614 | -135,625 | -140,164 | -71,679 | -94,825 | -101,373 | -69,893 | -51,144 | -35,926 | -61,409 | -33,038 | -66,923 | -74,356 | -60,522 | 9,465 | -6,296 | 29,414 | 27,381 | 8,456 | 37,963 | 6,465 | -11,588 | 5,489 | -636 | -16,835 | -8,130 | -34,353 | -46,152 | -35,835 | -115,423 | -119,822 | -91,136 | -65,104 | -31,676 | -34,720 | -68,104 | -61,396 | -28,465 | -94,173 | -102,781 | -84,972 | -109,897 | -85,066 |
Tax Assets
| 0 | 0 | 28,698 | 29,608 | 26,622 | 27,402 | 25,895 | 25,943 | 24,253 | 26,600 | 25,734 | 25,887 | 23,597 | 20,622 | 15,868 | 16,536 | 15,076 | 15,639 | 14,722 | 16,266 | 18,861 | 20,152 | 19,859 | 20,766 | 21,678 | 22,500 | 21,007 | 13,841 | 12,566 | 11,382 | 11,648 | 11,082 | 10,877 | 10,671 | 10,750 | 16,170 | 12,270 | 12,130 | 10,425 | 10,504 | 10,846 | 10,653 | 10,201 | 10,150 | 9,573 | 9,343 | 8,633 | 16,798 | 8,214 | 8,197 | 8,160 | 7,803 | 6,117 | 6,119 | 6,363 | 5,847 | 7,239 | 7,484 | 7,295 | 7,757 | 4,185 | 4,042 | 4,076 | 3,952 | 4,809 |
Other Non-Current Assets
| 36,989 | 37,040 | 5,438 | 5,074 | 409,407 | 1,097,037 | -143,647 | 971,580 | 1,035,079 | 957,565 | -135,306 | -137,908 | -130,683 | -130,556 | 749,177 | 693,288 | 626,082 | 615,017 | 623,629 | 617,430 | 605,159 | 568,484 | 527,006 | 518,254 | 504,427 | 476,244 | 477,544 | 477,966 | 471,700 | 419,750 | 388,924 | 390,299 | 357,110 | 350,647 | 346,349 | 348,027 | 327,645 | 320,800 | 331,309 | 334,188 | 303,944 | 260,721 | 282,318 | 282,608 | 266,440 | 259,284 | 262,991 | 247,121 | 245,500 | 338,461 | 335,106 | 330,515 | 414,503 | 390,669 | 382,703 | 358,427 | 362,231 | 386,050 | 377,224 | 379,078 | 414,959 | 421,471 | 412,009 | 397,677 | 400,130 |
Total Non-Current Assets
| 5,741,791 | 5,839,518 | 5,757,351 | 5,638,655 | 5,465,256 | 5,491,073 | 5,356,322 | 5,255,352 | 5,181,786 | 5,275,515 | 5,203,708 | 5,137,124 | 5,048,393 | 5,045,844 | 5,009,249 | 4,908,477 | 4,885,500 | 4,861,496 | 4,792,876 | 4,742,598 | 4,786,475 | 4,795,783 | 4,722,756 | 4,701,319 | 4,672,771 | 4,697,203 | 4,635,986 | 4,574,643 | 4,543,903 | 4,536,935 | 4,494,493 | 4,402,418 | 4,331,094 | 4,270,032 | 4,089,238 | 4,077,903 | 4,052,900 | 3,929,743 | 3,969,461 | 3,950,713 | 3,876,254 | 3,958,434 | 4,004,892 | 3,818,841 | 3,810,014 | 3,802,083 | 3,758,295 | 3,684,745 | 3,506,869 | 3,504,746 | 3,549,435 | 3,303,306 | 3,268,150 | 3,230,496 | 3,173,288 | 3,145,283 | 3,176,654 | 3,193,852 | 3,292,858 | 3,325,983 | 3,327,928 | 3,336,996 | 3,309,486 | 3,253,931 | 3,162,389 |
Total Assets
| 7,873,537 | 7,814,651 | 7,684,788 | 7,583,748 | 7,555,268 | 7,373,276 | 6,944,948 | 6,871,959 | 7,012,769 | 6,903,947 | 6,716,831 | 6,493,917 | 6,370,776 | 6,327,116 | 6,299,458 | 6,072,519 | 6,177,981 | 5,995,372 | 5,898,289 | 5,858,236 | 5,995,817 | 5,986,672 | 5,876,275 | 5,774,193 | 5,863,370 | 5,849,500 | 5,807,148 | 5,803,689 | 5,790,542 | 5,688,708 | 5,571,799 | 5,484,115 | 5,404,508 | 5,415,170 | 5,269,607 | 5,311,840 | 5,068,452 | 4,889,286 | 4,897,486 | 4,901,526 | 4,882,907 | 5,002,766 | 4,861,625 | 4,765,368 | 4,738,681 | 4,774,009 | 4,723,464 | 4,711,521 | 4,598,588 | 4,707,221 | 4,710,905 | 4,387,015 | 4,332,462 | 4,240,320 | 4,180,807 | 4,245,209 | 4,272,600 | 4,298,333 | 4,270,235 | 4,355,065 | 4,402,103 | 4,411,812 | 4,393,514 | 4,429,070 | 4,304,237 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59,451 | 58,550 | 0 | 87,094 | 59,860 | 53,609 | 51,140 | 66,407 | 45,139 | 44,662 | 41,006 | 60,516 | 38,815 | 35,320 | 35,176 | 60,507 | 36,302 | 37,828 | 32,476 | 66,368 | 43,742 | 44,132 | 50,120 | 57,967 | 50,447 | 55,540 | 56,026 | 61,169 | 48,224 | 49,277 | 42,620 | 56,099 | 51,292 | 61,443 | 46,275 | 58,331 | 54,969 | 47,345 | 51,841 | 95,632 | 66,097 | 56,569 | 49,372 | 105,271 | 58,190 | 49,263 | 44,929 | 53,044 | 40,200 | 48,144 | 53,757 | 77,860 | 38,692 | 29,908 | 40,101 | 76,113 | 63,779 | 65,743 | 51,958 | 78,800 | 66,219 | 65,275 | 71,787 | 101,450 | 72,746 |
Short Term Debt
| 593,466 | 456,405 | 415,588 | 405,750 | 605,759 | 602,663 | 395,793 | 431,603 | 527,899 | 641,603 | 643,905 | 351,980 | 444,550 | 493,802 | 564,346 | 384,428 | 707,649 | 469,006 | 424,843 | 373,634 | 567,490 | 526,843 | 520,217 | 392,221 | 500,572 | 388,654 | 429,281 | 372,991 | 425,044 | 400,805 | 341,985 | 320,771 | 337,207 | 361,768 | 344,047 | 344,799 | 312,867 | 242,062 | 268,254 | 232,723 | 353,025 | 561,962 | 442,622 | 463,484 | 290,767 | 358,529 | 323,503 | 327,303 | 337,597 | 450,929 | 486,481 | 302,932 | 397,441 | 354,059 | 352,599 | 313,722 | 360,401 | 416,369 | 295,932 | 431,671 | 477,784 | 448,241 | 477,507 | 406,603 | 438,820 |
Tax Payables
| 0 | 0 | 0 | 49,257 | 10,778 | 18,573 | 12,315 | 23,574 | 9,024 | 21,356 | 8,638 | 29,445 | 7,590 | 18,150 | 6,122 | 24,457 | 6,033 | 15,498 | 8,389 | 29,773 | 6,585 | 14,343 | 5,847 | 19,620 | 9,660 | 16,908 | 4,602 | 27,675 | 15,069 | 16,412 | 6,799 | 16,471 | 13,194 | 14,157 | 7,183 | 22,903 | 20,028 | 19,099 | 9,256 | 9,934 | 7,657 | 15,826 | 5,401 | 14,423 | 14,279 | 9,021 | 3,963 | 8,935 | 4,459 | 14,972 | 6,260 | 15,455 | 4,519 | 10,752 | 2,948 | 15,857 | 4,680 | 6,915 | 2,737 | 8,472 | 3,531 | 6,815 | 2,363 | 20,273 | 11,808 |
Deferred Revenue
| 0 | 0 | 0 | 49,257 | 10,778 | 18,573 | 12,315 | 23,574 | 9,024 | 21,356 | 8,638 | 29,445 | 7,590 | 18,150 | 6,122 | 24,457 | 6,033 | 15,498 | 8,389 | 29,773 | 6,585 | 14,343 | 5,847 | 19,620 | 9,660 | 16,908 | 4,602 | 28,068 | 15,668 | 16,412 | 8,002 | 17,043 | 14,606 | 14,157 | 7,328 | 33,473 | 20,028 | 19,099 | 9,469 | 10,139 | 7,875 | 17,722 | 7,345 | 15,370 | 14,672 | 9,624 | 4,566 | 16,844 | 12,114 | 14,972 | 6,307 | 15,455 | 4,519 | 10,752 | 2,948 | 15,858 | 4,680 | 6,915 | 2,737 | 8,472 | 3,564 | 6,848 | 2,396 | 20,306 | 11,871 |
Other Current Liabilities
| 408,755 | 394,373 | 396,827 | 329,346 | 318,217 | 273,807 | 301,070 | 333,753 | 299,317 | 216,741 | 177,723 | 189,102 | 216,386 | 173,968 | 195,667 | 193,045 | 196,200 | 189,254 | 184,228 | 194,226 | 197,646 | 199,411 | 196,419 | 219,134 | 194,490 | 181,647 | 171,430 | 203,649 | 195,186 | 212,783 | 201,602 | 193,282 | 186,040 | 184,237 | 188,658 | 244,844 | 200,270 | 184,409 | 159,931 | 181,418 | 172,032 | 155,095 | 147,950 | 184,569 | 149,954 | 153,439 | 137,791 | 150,162 | 142,494 | 118,955 | 127,612 | 162,806 | 133,996 | 128,468 | 147,553 | 127,214 | 132,259 | 123,207 | 123,138 | 132,080 | 120,169 | 126,973 | 117,358 | 161,271 | 116,592 |
Total Current Liabilities
| 1,061,672 | 909,328 | 812,415 | 871,447 | 994,614 | 948,652 | 760,318 | 855,337 | 881,379 | 924,362 | 871,272 | 631,043 | 707,341 | 721,240 | 801,311 | 662,437 | 946,184 | 711,586 | 649,936 | 664,001 | 815,463 | 784,729 | 772,603 | 688,942 | 755,169 | 642,749 | 661,339 | 665,484 | 683,523 | 679,277 | 593,006 | 586,623 | 587,733 | 621,605 | 586,163 | 670,877 | 588,134 | 492,915 | 489,282 | 519,707 | 598,811 | 789,452 | 645,345 | 767,747 | 513,190 | 570,252 | 510,186 | 539,444 | 524,750 | 633,000 | 674,110 | 559,053 | 574,648 | 523,187 | 543,201 | 532,906 | 561,119 | 612,234 | 473,765 | 651,023 | 667,703 | 647,304 | 669,015 | 689,597 | 639,966 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,853,081 | 2,840,272 | 2,854,583 | 2,731,969 | 2,741,135 | 2,606,488 | 2,566,136 | 2,439,613 | 2,490,736 | 2,343,491 | 2,298,339 | 2,385,574 | 2,300,569 | 2,257,960 | 2,190,613 | 2,141,235 | 2,029,994 | 2,120,947 | 2,116,173 | 2,054,262 | 2,030,732 | 2,060,714 | 1,955,675 | 1,922,782 | 2,000,349 | 2,088,910 | 2,085,430 | 2,103,893 | 2,099,054 | 2,068,649 | 2,076,331 | 2,070,566 | 2,029,268 | 2,035,685 | 2,008,418 | 1,939,426 | 1,761,558 | 1,695,372 | 1,707,178 | 1,689,387 | 1,601,030 | 1,607,401 | 1,629,469 | 1,500,052 | 1,713,967 | 1,699,376 | 1,759,032 | 1,747,904 | 1,731,136 | 1,741,971 | 1,697,246 | 1,405,635 | 1,373,958 | 1,338,231 | 1,259,064 | 1,318,097 | 1,319,199 | 1,305,078 | 1,430,829 | 1,322,149 | 1,343,503 | 1,379,471 | 1,353,972 | 1,425,129 | 1,408,716 |
Deferred Revenue Non-Current
| 0 | 0 | 6 | -465,689 | -388,845 | 28,529 | 28,862 | 28,704 | 29,972 | 29,475 | 29,340 | 28,754 | 32,601 | 32,370 | 33,005 | 32,322 | 31,930 | 31,925 | 32,456 | 32,076 | 31,971 | 31,903 | 31,798 | 31,775 | 32,145 | 32,607 | 32,226 | 32,692 | 33,397 | 34,630 | 36,051 | 27,707 | 36,923 | 37,248 | 37,716 | 38,217 | 24,017 | 24,269 | 24,077 | 23,724 | 21,616 | 20,862 | 21,059 | 20,973 | 16,598 | 16,779 | 16,782 | 17,414 | 16,148 | 16,372 | 16,512 | 16,132 | 16,293 | 16,515 | 16,617 | 15,909 | 16,079 | 16,329 | 16,354 | 16,214 | 15,814 | 16,042 | 15,980 | 15,082 | 15,648 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 620,253 | 621,548 | 587,862 | 582,389 | 573,550 | 552,943 | 551,103 | 540,212 | 540,460 | 538,258 | 520,061 | 516,206 | 515,475 | 507,900 | 496,874 | 489,413 | 485,585 | 479,915 | 503,551 | 495,787 | 496,137 | 497,698 | 487,817 | 500,916 | 498,596 | 489,831 | 497,905 | 488,999 | 485,311 | 481,226 | 484,096 | 478,638 | 442,225 | 446,117 | 483,068 | 475,442 | 489,312 | 486,751 | 547,011 | 534,284 | 523,261 | 512,028 | 519,330 | 531,989 | 524,851 | 516,799 | 485,231 | 498,984 | 500,228 | 502,628 | 481,537 | 536,212 | 542,306 | 546,241 | 548,300 | 545,553 | 545,440 | 555,950 | 552,549 | 550,272 | 553,137 | 539,505 | 522,637 |
Other Non-Current Liabilities
| 1,344,765 | 1,358,517 | 1,143,382 | 734,195 | 737,876 | 721,024 | 616,782 | 615,424 | 643,977 | 663,541 | 664,797 | 673,860 | 683,681 | 677,313 | 661,076 | 667,179 | 680,188 | 682,567 | 684,134 | 686,776 | 688,299 | 686,915 | 679,947 | 675,892 | 664,391 | 657,804 | 660,473 | 632,704 | 620,631 | 612,454 | 611,074 | 550,534 | 558,525 | 575,811 | 555,777 | 558,025 | 1,022,859 | 538,311 | 540,930 | 541,797 | 550,690 | 542,742 | 550,418 | 517,478 | 1,045,968 | 525,786 | 527,512 | 1,040,749 | 521,705 | 515,252 | 526,207 | 529,654 | 517,566 | 527,230 | 509,933 | 517,009 | 524,144 | 527,943 | 525,522 | 503,507 | 506,725 | 504,761 | 492,185 | 485,044 | 462,632 |
Total Non-Current Liabilities
| 4,197,846 | 4,198,789 | 4,618,224 | 4,087,712 | 4,066,873 | 3,938,430 | 3,785,330 | 3,636,684 | 3,715,788 | 3,576,719 | 3,532,936 | 3,626,446 | 3,536,912 | 3,483,849 | 3,400,169 | 3,348,636 | 3,238,986 | 3,324,852 | 3,318,348 | 3,253,029 | 3,254,553 | 3,275,319 | 3,163,557 | 3,128,147 | 3,184,702 | 3,280,237 | 3,276,725 | 3,259,120 | 3,250,987 | 3,204,732 | 3,208,767 | 3,130,033 | 3,108,812 | 3,127,382 | 3,044,136 | 2,981,785 | 2,808,434 | 2,733,394 | 2,761,497 | 2,741,659 | 2,720,347 | 2,705,289 | 2,724,207 | 2,550,531 | 2,776,533 | 2,773,930 | 2,828,177 | 2,806,067 | 2,754,220 | 2,772,579 | 2,740,193 | 2,454,049 | 2,389,354 | 2,418,188 | 2,327,920 | 2,397,256 | 2,407,722 | 2,394,903 | 2,518,145 | 2,397,820 | 2,418,591 | 2,450,546 | 2,415,274 | 2,464,760 | 2,409,633 |
Total Liabilities
| 5,259,518 | 5,108,117 | 5,033,806 | 4,959,149 | 5,061,477 | 4,887,082 | 4,545,648 | 4,492,021 | 4,597,167 | 4,501,081 | 4,404,208 | 4,257,489 | 4,244,253 | 4,205,089 | 4,201,480 | 4,011,073 | 4,185,170 | 4,036,438 | 3,968,284 | 3,917,030 | 4,070,016 | 4,060,048 | 3,936,160 | 3,817,089 | 3,939,871 | 3,922,986 | 3,938,064 | 3,924,604 | 3,934,510 | 3,884,009 | 3,801,773 | 3,716,656 | 3,696,545 | 3,748,987 | 3,630,299 | 3,652,662 | 3,396,568 | 3,226,309 | 3,250,779 | 3,261,366 | 3,319,158 | 3,494,741 | 3,369,552 | 3,318,278 | 3,289,723 | 3,344,182 | 3,338,363 | 3,345,511 | 3,278,970 | 3,405,579 | 3,414,303 | 3,013,102 | 2,964,002 | 2,941,375 | 2,871,121 | 2,930,162 | 2,968,841 | 3,007,137 | 2,991,910 | 3,048,843 | 3,086,294 | 3,097,850 | 3,084,289 | 3,154,357 | 3,049,599 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 383,555 | 384,006 | 0 | 1,900,339 | 0 | 0 | 0 | 1,896,794 | 1,861,441 | 1,803,196 | 1,801,556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,414 | 142,279 | 142,279 | 142,279 | 142,279 | 142,147 | 142,147 | 142,147 | 142,147 | 142,023 | 142,023 | 142,023 | 142,023 | 141,898 | 141,898 | 141,898 | 141,898 | 141,659 | 141,659 | 141,659 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 0 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 141,373 | 136,534 | 136,534 |
Retained Earnings
| 1,179,373 | 1,197,191 | 1,173,075 | 1,265,749 | 1,174,864 | 1,164,335 | 1,142,057 | 1,147,425 | 1,085,325 | 1,213,142 | 1,200,434 | 1,165,344 | 1,097,355 | 1,086,841 | 1,066,226 | 1,058,457 | 1,011,542 | 989,729 | 968,054 | 962,840 | 901,113 | 883,061 | 861,402 | 858,581 | 820,707 | 803,839 | 767,241 | 763,277 | 727,535 | 700,972 | 677,182 | 674,259 | 664,128 | 644,748 | 615,030 | 600,116 | 595,928 | 583,471 | 550,896 | 538,687 | 561,957 | 527,112 | 499,326 | 465,757 | 459,812 | 453,256 | 426,654 | 413,392 | 401,611 | 398,508 | 385,487 | 471,087 | 493,900 | 457,788 | 453,502 | 449,889 | 430,558 | 423,136 | 401,217 | 402,792 | 424,538 | 417,857 | 407,348 | 408,775 | 374,026 |
Accumulated Other Comprehensive Income/Loss
| 395,699 | 1,031,446 | 450,600 | 412,157 | 363,981 | 355,348 | 275,733 | 232,035 | 277,575 | 241,486 | 180,503 | 141,982 | 104,271 | 112,956 | 103,471 | 201,430 | 574,060 | 563,333 | 558,303 | 571,004 | 595,706 | 588,351 | 608,185 | 613,121 | 616,195 | 638,943 | 621,533 | 636,974 | 651,776 | 629,697 | 621,605 | 621,399 | 579,012 | 559,672 | 580,263 | 612,917 | 634,607 | 637,665 | 656,808 | 658,899 | 573,982 | 553,946 | 546,605 | 556,747 | 557,489 | 546,834 | 529,847 | 519,382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 673,845 | 112,338 | 662,871 | 581,311 | 583,862 | 952,422 | 891,601 | 867,912 | 944,918 | 795,690 | 734,449 | 695,665 | 563,427 | 685,257 | 682,610 | 651,394 | 633,161 | 585,634 | 585,525 | 585,382 | 684,953 | 705,180 | 751,740 | 770,341 | 773,369 | 796,260 | 778,670 | 793,498 | 808,270 | 786,115 | 777,841 | 777,387 | 735,032 | 677,847 | 736,060 | 768,719 | 790,985 | 794,120 | 814,100 | 816,275 | 731,364 | 712,053 | 712,271 | 722,420 | 723,235 | 712,623 | 695,734 | 685,282 | 648,420 | 774,156 | 641,329 | 644,781 | 759,112 | 589,456 | 602,708 | 611,390 | 617,150 | 612,756 | 619,999 | 639,297 | 627,651 | 632,864 | 639,511 | 603,405 | 645,415 |
Total Shareholders Equity
| 2,391,331 | 2,483,389 | 2,428,960 | 2,401,179 | 2,265,121 | 2,259,171 | 2,176,072 | 2,157,751 | 2,172,657 | 2,151,246 | 2,077,297 | 2,003,423 | 1,907,467 | 1,914,512 | 1,891,250 | 1,852,130 | 1,786,982 | 1,754,393 | 1,727,545 | 1,734,752 | 1,728,213 | 1,730,388 | 1,755,289 | 1,770,945 | 1,736,099 | 1,742,122 | 1,687,934 | 1,698,673 | 1,677,703 | 1,628,985 | 1,596,921 | 1,593,305 | 1,540,819 | 1,502,088 | 1,492,463 | 1,510,208 | 1,528,286 | 1,518,964 | 1,506,369 | 1,496,335 | 1,434,694 | 1,380,538 | 1,352,970 | 1,329,550 | 1,324,420 | 1,307,252 | 1,263,761 | 1,240,047 | 1,191,404 | 1,172,664 | 1,168,189 | 1,257,241 | 1,253,012 | 1,188,617 | 1,197,583 | 1,202,652 | 1,189,081 | 1,177,265 | 1,162,589 | 1,183,462 | 1,193,562 | 1,192,094 | 1,188,232 | 1,148,714 | 1,155,975 |
Total Equity
| 2,614,019 | 2,706,534 | 2,650,982 | 2,624,601 | 2,493,784 | 2,486,194 | 2,399,300 | 2,379,938 | 2,415,602 | 2,402,866 | 2,312,623 | 2,236,428 | 2,126,523 | 2,122,027 | 2,097,978 | 2,061,446 | 1,992,811 | 1,958,934 | 1,930,005 | 1,941,206 | 1,925,801 | 1,926,624 | 1,940,115 | 1,957,104 | 1,923,499 | 1,926,514 | 1,869,084 | 1,879,085 | 1,856,032 | 1,804,699 | 1,770,026 | 1,767,459 | 1,707,963 | 1,666,183 | 1,639,308 | 1,659,178 | 1,671,884 | 1,662,977 | 1,646,707 | 1,640,160 | 1,563,749 | 1,508,025 | 1,492,073 | 1,447,090 | 1,448,958 | 1,429,827 | 1,385,101 | 1,366,010 | 1,319,618 | 1,301,642 | 1,296,602 | 1,373,913 | 1,368,460 | 1,298,945 | 1,309,686 | 1,315,047 | 1,303,759 | 1,291,196 | 1,278,325 | 1,306,222 | 1,315,809 | 1,313,962 | 1,309,225 | 1,274,713 | 1,254,638 |
Total Liabilities & Shareholders Equity
| 7,873,537 | 7,814,651 | 7,684,788 | 7,583,748 | 7,555,261 | 7,373,276 | 6,944,948 | 6,871,959 | 7,012,769 | 6,903,947 | 6,716,831 | 6,493,917 | 6,370,776 | 6,327,116 | 6,299,458 | 6,072,519 | 6,177,981 | 5,995,372 | 5,898,289 | 5,858,236 | 5,995,817 | 5,986,672 | 5,876,275 | 5,774,193 | 5,863,370 | 5,849,500 | 5,807,148 | 5,803,689 | 5,790,542 | 5,688,708 | 5,571,799 | 5,484,115 | 5,404,508 | 5,415,170 | 5,269,607 | 5,311,840 | 5,068,452 | 4,889,286 | 4,897,486 | 4,901,526 | 4,882,907 | 5,002,766 | 4,861,625 | 4,765,368 | 4,738,681 | 4,774,009 | 4,723,464 | 4,711,521 | 4,598,588 | 4,707,221 | 4,710,905 | 4,387,015 | 4,332,462 | 4,240,320 | 4,180,807 | 4,245,209 | 4,272,600 | 4,298,333 | 4,270,235 | 4,355,065 | 4,402,103 | 4,411,812 | 4,393,514 | 4,429,070 | 4,304,237 |