Tosho Co., Ltd.
TSE:8920.T
680 (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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15,844 | 14,564.788 | 15,391.613 | 15,744.906 | 16,136.476 | 16,978.552 | 18,880.929 | 19,187.394 | 19,292.304 | 26,871.395 | 20,567.86 | 20,761.274 | 21,349.004 | 21,900.125 | 18,116.636 | 18,155.848 | 19,233.499 | 22,413.442 | 14,006.911 | 14,172.039 | 13,669.809 | 15,200.619 | 12,118.05 | 12,953.132 | 12,548.413 | 12,814.836 | 11,585.368 | 11,826.156 | 11,877.011 | 12,488.767 | 9,967.33 | 10,501.953 | 10,274.79 | 10,389.815 | 9,094.191 | 9,901.036 | 7,408.522 | 7,141.424 | 5,400.858 | 5,806.748 | 4,984.526 | 4,728.487 | 4,352.266 | 4,051.456 | 3,145.88 | 2,511.647 | 3,197.632 | 3,167.832 | 2,407.869 | 1,826.846 | 2,493.045 | 2,051.474 | 2,665.559 | 1,614.33 | 1,841.633 | 1,922.179 | 1,510.707 | 1,638.964 | 1,652.601 | 1,817.438 |
Short Term Investments
| 0 | 2,012.676 | 0 | 1,916.676 | 0 | -40.542 | 0 | 1,909.498 | 0 | -2,857.88 | 0 | 2,257.322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -348.789 | 0 | 0 | 0 | -431.545 | 0 | -37.232 | -35.301 | -430.274 | -40.745 | -32.897 | -35.961 | -446.011 | -26.872 | -29.201 | -31.528 | -466.083 | -36.186 | -443.394 |
Cash and Short Term Investments
| 15,844 | 16,577.464 | 15,391.613 | 15,744.906 | 16,136.476 | 16,978.552 | 18,880.929 | 19,187.394 | 19,292.304 | 26,871.395 | 20,567.86 | 20,761.274 | 21,349.004 | 21,900.125 | 18,116.636 | 18,155.848 | 19,233.499 | 22,413.442 | 14,006.911 | 14,172.039 | 13,669.809 | 15,200.619 | 12,118.05 | 12,953.132 | 12,548.413 | 12,814.836 | 11,585.368 | 11,826.156 | 11,877.011 | 12,488.767 | 9,967.33 | 10,501.953 | 10,274.79 | 10,389.815 | 9,094.191 | 9,901.036 | 7,408.522 | 7,141.424 | 5,400.858 | 5,806.748 | 4,984.526 | 4,728.487 | 4,352.266 | 4,051.456 | 3,145.88 | 2,511.647 | 3,197.632 | 3,167.832 | 2,407.869 | 1,826.846 | 2,493.045 | 2,051.474 | 2,665.559 | 1,614.33 | 1,841.633 | 1,922.179 | 1,510.707 | 1,638.964 | 1,652.601 | 1,817.438 |
Net Receivables
| 1,049 | 1,175.273 | 1,004.843 | 994 | 880 | 928.02 | 906.416 | 782.519 | 566 | 491 | 513 | 361 | 345.075 | 392.648 | 424.501 | 376.262 | 458.562 | 435.471 | 867.077 | 774.232 | 773.542 | 496.838 | 758.487 | 846.226 | 447.02 | 570.992 | 428.857 | 517.7 | 373.908 | 413.451 | 369.571 | 392.366 | 332.121 | 406.749 | 374.385 | 360.167 | 579.113 | 316.517 | 638.719 | 622.57 | 542.616 | 511.279 | 580.92 | 537.13 | 549.568 | 565.839 | 530.753 | 573.209 | 327.056 | 530.229 | 326.296 | 217.998 | 164.743 | 374.895 | 352.109 | 196.958 | 148.71 | 341.637 | 533.949 | 329.525 |
Inventory
| 9,342 | 8,973.358 | 14,314.467 | 14,475.65 | 14,653.702 | 14,838.475 | 9,561.138 | 9,677.657 | 9,811.922 | 49.589 | 55.869 | 50.439 | 49.081 | 56.942 | 74.161 | 77.219 | 90.384 | 69.608 | 94.042 | 65.912 | 79.917 | 83.555 | 80.102 | 82.958 | 91.483 | 73.867 | 77.755 | 58.767 | 61.738 | 66.29 | 56.959 | 63.625 | 60.008 | 53.952 | 49.176 | 50.84 | 55.878 | 50.597 | 48.346 | 43.175 | 46.659 | 44.306 | 39.794 | 33.271 | 26.884 | 37.312 | 31.331 | 33.154 | 21.501 | 21.008 | 23.216 | 21.418 | 22.404 | 33.683 | 45.316 | 21.154 | 20.341 | 12.575 | 18.85 | 12.463 |
Other Current Assets
| 350 | 354.387 | 371.831 | 364.482 | 390.835 | 653.395 | 383.942 | 356.853 | 467.804 | 364.963 | 394.699 | 411.441 | 472.312 | 624.895 | 689.64 | 557.482 | 611.148 | 423.357 | 821.978 | 434.723 | 431.259 | 482.714 | 466.504 | 863.896 | 488.788 | 324.75 | 313.409 | 357.102 | 831.351 | 369.101 | 357.472 | 414.659 | 285.044 | 262.493 | 244.178 | 229.149 | 225.932 | 220.861 | 205.36 | 206.063 | 370.46 | 26.033 | 197.927 | 201.343 | 361.531 | 23.628 | 199.778 | 196.889 | 206.849 | 29.877 | 190.713 | 193.238 | 188.854 | 29.033 | 197.968 | 186.901 | 182 | 29.144 | 193.824 | 67.884 |
Total Current Assets
| 26,585 | 27,080.482 | 31,082.754 | 31,580.015 | 32,061.832 | 33,398.442 | 29,732.425 | 30,004.423 | 30,139.015 | 27,777.492 | 21,532.268 | 21,585.026 | 22,215.472 | 22,974.61 | 19,304.938 | 19,166.811 | 20,393.593 | 23,341.878 | 15,790.008 | 15,446.906 | 14,954.527 | 16,263.726 | 13,423.143 | 14,746.212 | 13,575.704 | 13,784.445 | 12,405.389 | 12,759.725 | 13,144.008 | 13,337.609 | 10,751.332 | 11,372.603 | 10,951.963 | 11,113.009 | 9,761.93 | 10,541.192 | 8,269.445 | 7,729.399 | 6,293.283 | 6,678.556 | 5,944.261 | 5,310.105 | 5,170.907 | 4,823.2 | 4,083.863 | 3,138.426 | 3,959.494 | 3,971.084 | 2,963.275 | 2,407.96 | 3,033.27 | 2,484.128 | 3,041.56 | 2,051.941 | 2,437.026 | 2,327.192 | 1,861.758 | 2,022.32 | 2,399.224 | 2,227.31 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 41,250 | 41,789.932 | 44,968.8 | 45,025.994 | 43,962.38 | 47,075.786 | 43,585.541 | 43,716.068 | 44,323.272 | 47,352.103 | 48,809.391 | 48,931.865 | 49,164.426 | 52,389.069 | 49,571.54 | 48,933.6 | 48,189.148 | 50,316.324 | 52,167.362 | 50,277.615 | 49,446.852 | 50,203.341 | 46,685.262 | 45,090.875 | 42,630.074 | 43,327.991 | 37,870.61 | 36,538.699 | 35,489.294 | 35,269.095 | 32,099.695 | 30,544.564 | 29,738.37 | 31,059.542 | 28,423.779 | 27,696.528 | 26,812.68 | 27,769.264 | 25,451.696 | 26,601.918 | 26,280.128 | 25,879.492 | 25,534.008 | 25,502.727 | 25,115.821 | 24,596.085 | 24,197.328 | 22,362.032 | 22,173.629 | 21,999.254 | 21,642.539 | 21,489.789 | 21,352.044 | 21,449.232 | 21,446.234 | 21,025.117 | 20,910.09 | 20,962.558 | 21,106.843 | 21,795.9 |
Goodwill
| 0 | 0 | 0.352 | 0.176 | 0.398 | 0 | 0.541 | 0.534 | 0.852 | 0 | 0.551 | 0.881 | 0.202 | 0 | 0.175 | 0.044 | 0.411 | 0 | 0.443 | 0.196 | 0.105 | 0 | 0.064 | 0.149 | 0.2 | 0 | 0.278 | 0.595 | 0.684 | 0 | 0.686 | 0.072 | 0.22 | 0 | 0.151 | 0.777 | 0.884 | 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
| 83 | 89.679 | 91 | 98 | 104 | 102.411 | 109 | 119 | 129 | 139.832 | 147 | 158 | 168 | 176.349 | 186 | 187 | 141 | 146.162 | 156 | 144 | 142 | 130.608 | 117 | 115 | 94 | 89.161 | 84 | 81 | 79 | 56.048 | 53 | 56 | 57 | 58.116 | 61 | 51 | 46 | 41.571 | 0 | 0 | 0 | 35.12 | 0 | 0 | 0 | 35.752 | 0 | 27.024 | 27.678 | 25.138 | 23.778 | 24.586 | 26.062 | 27.758 | 28.609 | 28.603 | 30.082 | 30.619 | 31.529 | 31.602 |
Goodwill and Intangible Assets
| 83 | 89.679 | 91.352 | 98.176 | 104.398 | 102.411 | 109.541 | 119.534 | 129.852 | 139.832 | 147.551 | 158.881 | 168.202 | 176.349 | 186.175 | 187.044 | 141.411 | 146.162 | 156.443 | 144.196 | 142.105 | 130.608 | 117.064 | 115.149 | 94.2 | 89.161 | 84.278 | 81.595 | 79.684 | 56.048 | 53.686 | 56.072 | 57.22 | 58.116 | 61.151 | 51.777 | 46.884 | 41.571 | 39.024 | 39.661 | 38.574 | 35.12 | 34.608 | 34.031 | 35.286 | 35.752 | 37.521 | 27.024 | 27.678 | 25.138 | 23.778 | 24.586 | 26.062 | 27.758 | 28.609 | 28.603 | 30.082 | 30.619 | 31.529 | 31.602 |
Long Term Investments
| 4,319 | 1,392.541 | 11.483 | 4,932 | 4,929 | 1,416.071 | 16.783 | 18.108 | 4,477 | 4,228 | 3,469 | 3,481 | 24.733 | 92.292 | 3,518 | 0.317 | 0.793 | 81.98 | 2.906 | 3.963 | 5.02 | 100.845 | 7.134 | 8.19 | 9.247 | 120.95 | 11.361 | 6.391 | 7.164 | 134.234 | 9.186 | 10.623 | 12.437 | 155.69 | 16.781 | 19.67 | 22.559 | 181.818 | 28.337 | 31.225 | 34.114 | 349.019 | 37.487 | 41.896 | 30.035 | 431.775 | 33.395 | 1,483.632 | 1,431.684 | 430.504 | 1,394.462 | 1,373.134 | 1,300.212 | 446.251 | 1,262.149 | 1,137.948 | 1,133.945 | 466.313 | 1,174.325 | 443.624 |
Tax Assets
| 365.257 | 1,012.455 | 1,048.449 | 1,070.05 | 1,071.057 | 1,143.095 | 1,088.531 | 1,061.125 | 1,062.478 | 1,099.412 | 793.226 | 785.341 | 720.219 | 740.851 | 694.715 | 850.229 | 1,040.039 | 813.612 | 714.371 | 756.235 | 700.862 | 746.827 | 534.442 | 572.106 | 449.785 | 458.255 | 435.844 | 412.237 | 388.734 | 366.991 | 345.397 | 333.044 | 319.389 | 303.209 | 304.637 | 287.633 | 272.712 | 231.188 | 507.655 | 499.156 | 491.667 | 483.36 | 475.416 | 465.591 | 456.094 | 446.815 | 446.524 | 449.141 | 431.2 | 421.411 | 415.766 | 466.446 | 457.54 | 447.418 | 440.645 | 430.704 | 423.565 | 351.686 | 347.569 | 333.731 |
Other Non-Current Assets
| 9.743 | 3,470.527 | 4,936.136 | 13.067 | 14.344 | 150.806 | 4,384.263 | 4,454.204 | 19.688 | -2,617.133 | 22.271 | 24.043 | 3,493.317 | 727.175 | 0.115 | 3,491.687 | 3,472.592 | 762.902 | 3,128.386 | 2,890.584 | 2,859.067 | 281.584 | 2,824.643 | 2,794.951 | 2,855.39 | 413.906 | 2,615.097 | 2,580.805 | 2,561.359 | 457.856 | 2,441.892 | 2,391.047 | 2,402.496 | 420.557 | 2,363.598 | 2,300.017 | 2,293.937 | 344.453 | 2,221.475 | 559.854 | 564.868 | 235.765 | 537.661 | 561.591 | 611.612 | 225.861 | 633.907 | 648.523 | 673.814 | 1,648.505 | 653.146 | 672.279 | 663.453 | 1,509.746 | 660.01 | 729.924 | 720.106 | 1,386.199 | 686.187 | 1,359.366 |
Total Non-Current Assets
| 46,027 | 47,755.134 | 51,056.22 | 51,139.287 | 50,081.179 | 49,888.169 | 49,184.659 | 49,369.039 | 50,012.29 | 50,202.214 | 53,241.439 | 53,381.13 | 53,570.897 | 54,125.736 | 53,970.545 | 53,462.877 | 52,843.983 | 52,120.98 | 56,169.468 | 54,072.593 | 53,153.906 | 51,463.205 | 50,168.545 | 48,581.271 | 46,038.696 | 44,410.263 | 41,017.19 | 39,619.727 | 38,526.235 | 36,284.224 | 34,949.856 | 33,335.35 | 32,529.912 | 31,997.114 | 31,169.946 | 30,355.625 | 29,448.772 | 28,568.294 | 28,248.187 | 27,731.814 | 27,409.351 | 26,982.756 | 26,619.18 | 26,605.836 | 26,248.848 | 25,736.288 | 25,348.675 | 24,970.352 | 24,738.005 | 24,524.812 | 24,129.691 | 24,026.234 | 23,799.311 | 23,880.405 | 23,837.647 | 23,352.296 | 23,217.788 | 23,197.375 | 23,346.453 | 23,964.223 |
Total Assets
| 72,612 | 74,835.616 | 82,138.978 | 82,719.305 | 82,143.014 | 83,286.616 | 78,917.087 | 79,373.466 | 80,151.309 | 77,979.711 | 74,773.709 | 74,966.159 | 75,786.371 | 77,100.35 | 73,275.487 | 72,629.689 | 73,237.577 | 75,462.862 | 71,959.477 | 69,519.503 | 68,108.436 | 67,726.935 | 63,591.691 | 63,327.487 | 59,614.402 | 58,194.714 | 53,422.582 | 52,379.453 | 51,670.247 | 49,621.837 | 45,701.192 | 44,707.957 | 43,481.879 | 43,110.129 | 40,931.879 | 40,896.82 | 37,718.219 | 36,297.696 | 34,541.474 | 34,410.375 | 33,353.617 | 32,292.866 | 31,790.088 | 31,429.039 | 30,332.713 | 28,874.719 | 29,308.171 | 28,941.436 | 27,701.28 | 26,932.772 | 27,162.961 | 26,510.362 | 26,840.871 | 25,932.346 | 26,274.673 | 25,679.488 | 25,079.546 | 25,219.695 | 25,745.677 | 26,191.533 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.21 | 5.048 | 1.488 | 2.473 | 0.182 | 0.748 | 0.363 | 0.178 | 0.328 | 0.404 | 0.544 | 0.286 | 0.714 | 0.184 | 0.424 | 0.178 | 0.41 | 0.709 | 1.225 | 0.588 | 0.978 | 1.083 | 0.951 | 1.218 | 1.588 | 1.282 | 2.053 | 0.8 | 1.763 | 0.354 | 0.451 | 0.434 | 0.853 | 0.716 | 1.066 | 9.156 | 14.493 | 1.027 | 1.083 | 8.491 | 1.639 | 2.679 | 2.185 | 9.975 | 2.676 | 2.78 | 3.22 | 11.301 | 3.946 | 881.877 | 7.164 | 12.302 | 5.463 | 709.181 | 15.17 | 21.657 | 6.787 | 286.242 | 9.129 | 398.892 |
Short Term Debt
| 4,597 | 4,923.408 | 4,616.62 | 4,675.287 | 4,799.336 | 5,329.848 | 5,069.224 | 5,206.654 | 5,375.014 | 5,552.562 | 5,496.074 | 5,426.708 | 5,423.964 | 5,875.716 | 5,961.018 | 5,635.46 | 6,000.652 | 5,689.065 | 5,581.038 | 5,434.364 | 5,143.46 | 5,485.561 | 4,653.02 | 4,490.248 | 4,304.106 | 4,374.08 | 4,467.946 | 4,245.212 | 4,362.225 | 4,359.066 | 3,557.597 | 3,565.688 | 3,749.072 | 3,755.409 | 3,728.598 | 3,761.388 | 3,541.02 | 3,517.803 | 3,597.962 | 3,649.17 | 3,468.345 | 3,216.392 | 4,184.269 | 4,214.247 | 5,207.58 | 4,326.543 | 5,003.109 | 4,514.736 | 4,405.423 | 3,925.764 | 4,326.521 | 4,325.038 | 4,722.671 | 4,356.065 | 5,513.136 | 4,843.922 | 5,237.784 | 5,269.589 | 6,835.587 | 6,581.937 |
Tax Payables
| 350.531 | 982.945 | 550.691 | 734.088 | 319.138 | 1,291.918 | 716.945 | 529.809 | 201.145 | 3,371.031 | 692.033 | 420.865 | 146.521 | 189.018 | 77.54 | 74.379 | 22.103 | 2,460.867 | 655.982 | 1,422.203 | 676.938 | 1,433.689 | 658.813 | 1,431.431 | 533.082 | 1,844.889 | 1,060.445 | 1,208.165 | 477.801 | 1,085.588 | 566.223 | 1,178.269 | 424.428 | 1,645.351 | 1,063.461 | 1,111.063 | 427.636 | 618.762 | 636.762 | 899.576 | 349.925 | 907.13 | 520.178 | 719.25 | 297.397 | 752.501 | 373.648 | 622.102 | 297.791 | 636.724 | 349.896 | 545.872 | 231.652 | 489.741 | 234.714 | 518.347 | 227.163 | 508.738 | 248.833 | 470.512 |
Deferred Revenue
| 350.531 | 982.945 | 550.691 | 734.088 | 319.138 | 2,759.771 | 716.945 | 529.809 | 201.145 | 4,734.624 | 692.033 | 420.865 | 146.521 | 1,498.268 | 77.54 | 74.379 | 22.103 | 4,130.649 | 655.982 | 1,422.203 | 676.938 | 2,858.915 | 658.813 | 1,431.431 | 533.082 | 3,125.026 | 1,060.445 | 1,208.165 | 477.801 | 2,086.154 | 566.223 | 1,178.269 | 424.428 | 2,680.009 | 1,063.461 | 1,111.063 | 427.636 | 1,731.035 | 636.762 | 899.576 | 349.925 | 2,529.165 | 520.178 | 719.25 | 297.397 | 2,249.343 | 373.648 | 622.102 | 297.791 | 1,036.396 | 349.896 | 545.872 | 231.652 | 828.407 | 234.714 | 518.347 | 227.163 | 818.318 | 248.833 | 813.288 |
Other Current Liabilities
| 2,903.259 | 3,102.848 | 3,068.812 | 3,092.961 | 2,844.001 | 751.005 | 2,563.277 | 2,402.945 | 2,297.256 | 771.743 | 2,950.164 | 2,705.826 | 2,671.232 | 866.724 | 2,473.832 | 2,489.604 | 2,625.432 | 2,553.156 | 3,218.183 | 2,814.072 | 2,968.212 | 1,194.728 | 2,899.513 | 3,125.133 | 3,411.189 | 1,003.502 | 2,385.466 | 2,445.682 | 2,658.646 | 938.044 | 2,111.184 | 1,967.323 | 2,096.783 | 987.992 | 1,916.208 | 1,904.97 | 1,968.353 | 1,008.769 | 2,031.388 | 1,831.867 | 1,938.565 | 81.17 | 1,562.958 | 1,646.866 | 1,713.205 | 142.142 | 1,410.201 | 1,480.266 | 1,336.778 | 79.491 | 1,167.638 | 1,151.525 | 1,063.417 | 38.109 | 980.765 | 867.937 | 698.251 | 72.493 | 634.51 | 246.92 |
Total Current Liabilities
| 7,851 | 9,014.249 | 8,237.611 | 8,504.809 | 7,962.657 | 8,841.372 | 8,349.809 | 8,139.586 | 7,873.743 | 11,059.333 | 9,138.815 | 8,553.685 | 8,242.431 | 8,240.892 | 8,512.814 | 8,199.621 | 8,648.597 | 12,373.579 | 9,456.428 | 9,671.227 | 8,789.588 | 9,540.287 | 8,212.297 | 9,048.03 | 8,249.965 | 8,503.89 | 7,915.91 | 7,899.859 | 7,500.435 | 7,383.618 | 6,235.455 | 6,711.714 | 6,271.136 | 7,424.126 | 6,709.333 | 6,786.577 | 5,951.502 | 6,258.634 | 6,267.195 | 6,389.104 | 5,758.474 | 5,829.406 | 6,269.59 | 6,590.338 | 7,220.858 | 6,720.808 | 6,790.178 | 6,628.405 | 6,043.938 | 5,923.528 | 5,851.219 | 6,034.737 | 6,023.203 | 5,931.762 | 6,743.785 | 6,251.863 | 6,169.985 | 6,446.642 | 7,728.059 | 8,041.037 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 16,988 | 17,877.696 | 25,656.94 | 26,579.123 | 27,151.275 | 27,888.934 | 24,841.113 | 26,073.337 | 27,525.251 | 22,497.507 | 23,204.973 | 24,491.386 | 25,851.753 | 27,322.414 | 23,256.255 | 23,416.75 | 24,075.668 | 21,782.452 | 23,864.653 | 22,340.58 | 22,912.014 | 22,610.97 | 20,870.246 | 20,848.585 | 19,297.19 | 18,256.226 | 16,437.873 | 17,144.608 | 18,080.302 | 16,795.486 | 15,155.413 | 14,487.27 | 14,827.701 | 13,898.293 | 13,174.882 | 13,798.453 | 12,295.2 | 11,111.104 | 11,209.307 | 11,401.658 | 11,552.374 | 10,753.181 | 11,505.024 | 11,149.599 | 9,837.851 | 9,295.988 | 10,890.858 | 11,170.743 | 10,850.411 | 10,635.469 | 11,203.61 | 10,675.23 | 11,310.964 | 10,772.71 | 10,704.676 | 10,942.531 | 10,867.879 | 11,048.763 | 10,638.558 | 12,077.719 |
Deferred Revenue Non-Current
| 0 | 2,567.679 | 0 | 0 | 0 | -763.029 | 0 | 0 | 0 | -733.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,583.949 | 1,529.789 | 1,457.673 | 1,431.279 | 0 | 0 | 0 | 1,262.434 | 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 | 616.442 | 0 | 0 | 0 | 763.029 | 0 | 0 | 0 | 733.653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.68 | 8.888 | 14.699 | 20.857 | 0 | 0 | 0 | 68.542 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6,999 | 4,441.206 | 4,927.835 | 4,886.957 | 4,889.247 | 4,883.535 | 4,385.551 | 4,373.102 | 4,423.569 | 4,220.55 | 4,181.112 | 4,158.939 | 4,144.705 | 4,088.967 | 4,070.622 | 3,956.008 | 3,850.224 | 3,778.306 | 3,760.112 | 3,666.157 | 3,713.764 | 3,617.116 | 3,399.541 | 3,306.336 | 3,194.968 | 3,307.731 | 2,069.525 | 2,037.352 | 1,993.162 | 1,906.169 | 250.581 | 279.017 | 307.312 | 336.53 | 1,869.995 | 1,864.707 | 1,910.629 | 580.664 | 1,871.992 | 1,909.789 | 1,985.54 | 2,065.173 | 2,164.733 | 2,217.721 | 2,274.588 | 2,171.75 | 2,166.232 | 1,977.132 | 2,074.602 | 1,954.467 | 1,983.888 | 1,848.308 | 1,900.129 | 1,840.858 | 1,667.499 | 1,488.422 | 1,351.066 | 1,223.68 | 1,125.208 | 1,024.845 |
Total Non-Current Liabilities
| 23,987 | 25,503.023 | 30,584.775 | 31,466.08 | 32,040.522 | 32,772.469 | 29,226.664 | 30,446.439 | 31,948.82 | 26,718.057 | 27,386.085 | 28,650.325 | 29,996.458 | 31,411.381 | 27,326.877 | 27,372.758 | 27,925.892 | 25,560.758 | 27,624.765 | 26,006.737 | 26,625.778 | 26,228.086 | 24,269.787 | 24,154.921 | 22,492.158 | 21,563.957 | 18,507.398 | 19,181.96 | 20,073.464 | 18,701.655 | 16,992.623 | 16,304.964 | 16,607.385 | 15,686.959 | 15,044.877 | 15,663.16 | 14,205.829 | 13,022.744 | 13,081.299 | 13,311.447 | 13,537.914 | 12,818.354 | 13,669.757 | 13,367.32 | 12,112.439 | 11,467.738 | 13,057.09 | 13,147.875 | 12,925.013 | 12,589.936 | 13,187.498 | 12,523.538 | 13,211.093 | 12,613.568 | 12,372.175 | 12,430.953 | 12,218.945 | 12,272.443 | 11,763.766 | 13,102.564 |
Total Liabilities
| 31,838 | 34,517.272 | 38,822.386 | 39,970.889 | 40,003.179 | 41,613.841 | 37,576.473 | 38,586.025 | 39,822.563 | 37,777.39 | 36,524.9 | 37,204.01 | 38,238.889 | 39,652.273 | 35,839.691 | 35,572.379 | 36,574.489 | 37,934.337 | 37,081.193 | 35,677.964 | 35,415.366 | 35,768.373 | 32,482.084 | 33,202.951 | 30,742.123 | 30,067.847 | 26,423.308 | 27,081.819 | 27,573.899 | 26,085.273 | 23,228.078 | 23,016.678 | 22,878.521 | 23,111.085 | 21,754.21 | 22,449.737 | 20,157.331 | 19,281.378 | 19,348.494 | 19,700.551 | 19,296.388 | 18,647.76 | 19,939.347 | 19,957.658 | 19,333.297 | 18,188.546 | 19,847.268 | 19,776.28 | 18,968.951 | 18,513.464 | 19,038.717 | 18,558.275 | 19,234.296 | 18,545.33 | 19,115.96 | 18,682.816 | 18,388.93 | 18,719.085 | 19,491.825 | 21,143.601 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.326 | 0 | 0 | 0 | 0 | 0 | 2 | 3 | 3 | 4 | 2 | 2 | 2 | 3 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,580 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 1,580.817 | 950.754 | 950.754 | 950.754 | 950.754 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 497.914 | 241.714 |
Retained Earnings
| 31,582 | 31,288.501 | 34,563.658 | 34,305.359 | 33,956.443 | 33,671.415 | 33,576.505 | 33,322.686 | 33,067.99 | 33,043.549 | 31,386.199 | 31,029.485 | 30,851.599 | 30,750.745 | 30,726.985 | 30,417.354 | 30,035.633 | 30,801.064 | 28,211.088 | 27,303.292 | 26,283.03 | 25,610.096 | 24,852.877 | 23,996.47 | 22,857.596 | 22,161.213 | 21,255.888 | 20,517.528 | 19,393.056 | 18,873.357 | 17,879.313 | 17,158.81 | 16,134.227 | 15,568.519 | 14,803.599 | 14,132.169 | 13,305.309 | 12,795.156 | 12,171.788 | 11,688.308 | 11,035.635 | 2,623 | 10,088.761 | 9,709.234 | 9,237.062 | 2,423.104 | 8,603.409 | 8,307.225 | 7,874.366 | 7,560.477 | 7,265.378 | 7,093.221 | 6,747.709 | 6,528.132 | 6,299.771 | 6,137.73 | 5,831.661 | 5,641.615 | 5,394.822 | 4,701.218 |
Accumulated Other Comprehensive Income/Loss
| 18 | 18.29 | 9.653 | 10.168 | 10.684 | 11.199 | 3.14 | 5.054 | -14.326 | 1.168 | 1.122 | 1.076 | 1.03 | 1 | -2 | -3 | -3 | -4 | -2 | -2 | -2 | -3 | 1 | 0 | -1 | 0 | 1 | 1 | 0 | 1 | 1 | 1 | 0 | 1 | 1 | 0 | 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
| 2,287 | 2,287.651 | 2,287.69 | 2,287.69 | 2,287.782 | 2,287.892 | 2,287.892 | 2,287.892 | 2,273.581 | 2,287.907 | 2,287.497 | 2,287.512 | 2,287.512 | 2,287.581 | 2,283.952 | 2,283.768 | 2,283.502 | 2,283.237 | 2,285.136 | 2,284.974 | 2,285.077 | 2,284.915 | 2,286.189 | 2,287.581 | 2,287.527 | 2,287.237 | 2,244.407 | 1,868.102 | 1,869.673 | 1,869.384 | 1,869.422 | 1,869.507 | 1,870.698 | 1,869.849 | 1,869.849 | 1,870.849 | 1,871.672 | 1,871.672 | 1,440.375 | 1,440.699 | 1,440.777 | 9,441.289 | 811.226 | 811.393 | 811.6 | 7,312.315 | 359.58 | 360.017 | 360.049 | 360.917 | 360.952 | 360.952 | 360.952 | 360.97 | 361.028 | 361.028 | 361.041 | 361.081 | 361.116 | 105 |
Total Shareholders Equity
| 35,467 | 35,175.259 | 38,441.818 | 38,184.034 | 37,835.726 | 37,551.323 | 37,448.354 | 37,196.449 | 36,922.388 | 36,913.441 | 35,255.635 | 34,898.89 | 34,720.958 | 34,620.143 | 34,591.754 | 34,281.939 | 33,899.952 | 34,665.118 | 32,077.041 | 31,169.083 | 30,148.924 | 29,475.828 | 28,720.883 | 27,864.868 | 26,725.94 | 26,029.267 | 25,082.112 | 23,967.447 | 22,843.546 | 22,324.558 | 21,330.552 | 20,610.134 | 19,585.742 | 19,020.185 | 18,255.265 | 17,583.835 | 16,757.798 | 16,247.645 | 15,192.98 | 14,709.824 | 14,057.229 | 13,645.106 | 11,850.741 | 11,471.381 | 10,999.416 | 10,686.173 | 9,460.903 | 9,165.156 | 8,732.329 | 8,419.308 | 8,124.244 | 7,952.087 | 7,606.575 | 7,387.016 | 7,158.713 | 6,996.672 | 6,690.616 | 6,500.61 | 6,253.852 | 5,047.932 |
Total Equity
| 40,774 | 40,318.341 | 43,316.592 | 42,748.416 | 42,139.835 | 41,672.775 | 41,340.614 | 40,787.441 | 40,328.746 | 40,202.321 | 38,248.809 | 37,762.149 | 37,547.482 | 37,448.077 | 37,435.796 | 37,057.31 | 36,663.088 | 37,528.525 | 34,878.284 | 33,841.539 | 32,693.07 | 31,958.562 | 31,109.607 | 30,124.536 | 28,872.279 | 28,126.867 | 26,999.274 | 25,297.634 | 24,096.348 | 23,536.564 | 22,473.114 | 21,691.279 | 20,603.358 | 19,999.044 | 19,177.669 | 18,447.083 | 17,560.888 | 17,016.318 | 15,192.98 | 14,709.824 | 14,057.229 | 13,645.106 | 11,850.741 | 11,471.381 | 10,999.416 | 10,686.173 | 9,460.903 | 9,165.156 | 8,732.329 | 8,419.308 | 8,124.244 | 7,952.087 | 7,606.575 | 7,387.016 | 7,158.713 | 6,996.672 | 6,690.616 | 6,500.61 | 6,253.852 | 5,047.932 |
Total Liabilities & Shareholders Equity
| 72,612 | 74,835.613 | 82,138.978 | 82,719.305 | 82,143.014 | 83,286.616 | 78,917.087 | 79,373.466 | 80,151.309 | 77,979.711 | 74,773.709 | 74,966.159 | 75,786.371 | 77,100.35 | 73,275.487 | 72,629.689 | 73,237.577 | 75,462.862 | 71,959.477 | 69,519.503 | 68,108.436 | 67,726.935 | 63,591.691 | 63,327.487 | 59,614.402 | 58,194.714 | 53,422.582 | 52,379.453 | 51,670.247 | 49,621.837 | 45,701.192 | 44,707.957 | 43,481.879 | 43,110.129 | 40,931.879 | 40,896.82 | 37,718.219 | 36,297.696 | 34,541.474 | 34,410.375 | 33,353.617 | 32,292.866 | 31,790.088 | 31,429.039 | 30,332.713 | 28,874.719 | 29,308.171 | 28,941.436 | 27,701.28 | 26,932.772 | 27,162.961 | 26,510.362 | 26,840.871 | 25,932.346 | 26,274.673 | 25,679.488 | 25,079.546 | 25,219.695 | 25,745.677 | 26,191.533 |