Tosei Corporation
TSE:8923.T
2363 (JPY) • At close November 5, 2024
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37,601.56 | 39,731.046 | 39,342.101 | 39,197.843 | 41,878.394 | 44,044.834 | 37,074.725 | 31,767.008 | 30,859.441 | 34,311.177 | 32,185.638 | 33,560.679 | 32,372.677 | 35,030.009 | 35,449.599 | 37,039.6 | 35,826.44 | 35,420.082 | 32,364.783 | 31,998.929 | 32,748.094 | 29,100.675 | 23,904.554 | 26,520.569 | 27,197.189 | 25,827.059 | 24,898.923 | 23,750.239 | 23,342.594 | 22,934.408 | 21,529.928 | 21,640.866 | 22,097.993 | 22,627.532 | 20,221.983 | 18,791.081 | 14,719.794 | 16,809.332 | 17,851.754 | 16,100.795 | 12,701.587 | 14,589.166 | 14,762.484 | 14,711.997 | 15,837 | 12,969 | 10,923 | 9,430.622 | 6,486.439 | 6,920.13 | 6,935.414 | 8,326.305 | 6,947.182 | 6,843.928 | 5,908.992 | 7,127.425 | 9,863.394 | 10,424.993 | 7,452.979 | 7,890.31 | 8,098.65 | 7,216.125 | 6,095.771 |
Short Term Investments
| 0 | -38,928.195 | 0 | 0 | -41,351.588 | -41,674.833 | 0 | 0 | 0 | -39,355.817 | -40,818.243 | -41,321.38 | -42,513.163 | -42,526.996 | -33,271.336 | -27,766.857 | -42,107.55 | -42,155.802 | -40,446.769 | -38,970.41 | -34,652.554 | -34,330.32 | -34,429.468 | -34,618.082 | -25,751.469 | -29,359.591 | -29,278.695 | -29,219.278 | -23,665.345 | -23,021.367 | -22,998.477 | -22,963.805 | -21,600.313 | -21,692.558 | -20,014.781 | -19,884.673 | -16,312.068 | -15,752.914 | -15,094.777 | -14,639.087 | -14,538.8 | -13,763.005 | -13,391.983 | -12,892.484 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 20 | 20 | 20 |
Cash and Short Term Investments
| 37,601.56 | 39,731.046 | 39,342.101 | 39,197.843 | 41,878.394 | 44,044.834 | 37,074.725 | 31,767.008 | 30,859.441 | 34,311.177 | 32,185.638 | 33,560.679 | 32,372.677 | 35,030.009 | 35,449.599 | 37,039.6 | 35,826.44 | 35,420.082 | 32,364.783 | 31,998.929 | 32,748.094 | 29,100.675 | 23,904.554 | 26,520.569 | 27,197.189 | 25,827.059 | 24,898.923 | 23,750.239 | 23,342.594 | 22,934.408 | 21,529.928 | 21,640.866 | 22,097.993 | 22,627.532 | 20,221.983 | 18,791.081 | 14,719.794 | 16,809.332 | 17,851.754 | 16,100.795 | 12,701.587 | 14,589.166 | 14,762.484 | 14,711.997 | 15,847 | 12,979 | 10,933 | 9,440.622 | 6,496.439 | 6,930.13 | 6,945.414 | 8,336.305 | 6,957.182 | 6,853.928 | 5,918.992 | 7,137.425 | 9,873.394 | 10,434.993 | 7,462.979 | 7,900.31 | 8,118.65 | 7,236.125 | 6,115.771 |
Net Receivables
| 6,576.781 | 8,533.366 | 14,625.131 | 6,788.957 | 5,215.557 | 5,207.521 | 6,264.03 | 10,038.132 | 5,538.364 | 5,308.665 | 4,785.639 | 4,021.04 | 2,959.502 | 3,411.452 | 3,906.138 | 3,192.248 | 3,327.506 | 3,409.488 | 3,392.029 | 3,747.782 | 2,845.818 | 3,187.999 | 4,441.184 | 3,090.237 | 2,491.554 | 2,388.261 | 2,529.217 | 2,148.608 | 2,669.278 | 3,324.17 | 3,969.805 | 3,531.88 | 2,784.957 | 2,257.309 | 2,324.609 | 2,914.639 | 2,769.935 | 2,035.318 | 2,001.046 | 2,049.71 | 1,350.88 | 1,043.08 | 897.369 | 902.131 | 761 | 1,223 | 1,032 | 1,307.786 | 356.442 | 419.465 | 548.367 | 1,447.762 | 511.42 | 476.409 | 452.2 | 1,166.887 | 508.634 | 455.322 | 481.414 | 1,878.383 | 573.97 | 600.894 | 615.504 |
Inventory
| 132,415.504 | 124,020.444 | 108,873.135 | 118,284.395 | 107,653.8 | 101,183.316 | 93,416.384 | 95,303.762 | 94,690.791 | 87,470.419 | 77,870.047 | 85,210.849 | 69,772.284 | 63,538.765 | 56,980.592 | 65,416.925 | 64,948.195 | 67,061.233 | 70,819.251 | 73,573.663 | 75,303.947 | 67,206.468 | 68,336.258 | 62,457.864 | 71,625.561 | 69,442.984 | 60,159.672 | 59,718.614 | 67,538.816 | 68,613.157 | 66,707.794 | 67,298.309 | 59,287.699 | 59,895.174 | 54,676.154 | 46,156.041 | 54,472.158 | 49,610.113 | 43,337.493 | 41,565.148 | 54,850.608 | 49,942.653 | 42,191.257 | 38,040.625 | 35,896 | 33,718 | 30,467 | 37,180.57 | 36,694.212 | 34,945.235 | 36,400.82 | 33,738.562 | 36,150.418 | 37,601.272 | 39,617.274 | 37,479.326 | 36,740.789 | 33,142.937 | 35,788.349 | 37,365.484 | 39,902.393 | 41,496.77 | 49,614.687 |
Other Current Assets
| 6,608.68 | -48,264.412 | -162,840.367 | -164,271.195 | 28.706 | 23.137 | 23.313 | 22.642 | 18.334 | 19.179 | 20.828 | 46.904 | 16.316 | 15.339 | 16.152 | 15.3 | 16.409 | 20.144 | 14.9 | 13.248 | 12.1 | 12.531 | 34.105 | 30.497 | 28.948 | 30.582 | 28.313 | 26.378 | 26.62 | 26.23 | 27.11 | 121.446 | 151.926 | 106.694 | 25.611 | 27.012 | 128.153 | 27.403 | 146.051 | 166.613 | 177.108 | 24.558 | 23.336 | 24.783 | 24 | 25 | 23 | 1,204.982 | 2,370.041 | 1,299.748 | 1,155.221 | 385.605 | 716.755 | 793.586 | 813.629 | 275.927 | 1,157.488 | 1,031.794 | 1,327.28 | 373.36 | 2,063.31 | 1,926.208 | 2,983.366 |
Total Current Assets
| 176,625.744 | 171,027.5 | 161,483.456 | 162,831.025 | 154,776.457 | 150,458.808 | 136,778.452 | 137,131.544 | 131,106.93 | 127,109.44 | 114,862.152 | 122,839.472 | 105,120.779 | 101,995.565 | 96,352.481 | 105,664.073 | 104,118.55 | 105,910.947 | 106,590.963 | 109,333.622 | 110,909.959 | 99,507.673 | 96,716.101 | 92,099.167 | 101,343.252 | 97,688.886 | 87,616.125 | 85,643.839 | 93,577.308 | 94,897.965 | 92,234.637 | 92,592.501 | 84,322.575 | 84,886.709 | 77,248.357 | 67,888.773 | 72,090.04 | 68,482.166 | 63,336.344 | 59,882.266 | 69,080.183 | 65,599.457 | 57,874.446 | 53,679.536 | 52,528 | 47,945 | 42,455 | 49,133.96 | 45,917.134 | 43,594.578 | 45,049.822 | 43,908.234 | 44,335.775 | 45,725.195 | 46,802.095 | 46,059.565 | 48,280.305 | 45,065.046 | 45,060.022 | 47,517.537 | 50,658.323 | 51,259.997 | 59,329.328 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 32,361.737 | 32,580.427 | 32,809.554 | 33,018.001 | 24,277.528 | 23,095.985 | 22,706.578 | 22,963.356 | 23,193.853 | 23,398.501 | 23,639.537 | 23,860.236 | 21,792.76 | 20,898.349 | 23,411.119 | 23,495.129 | 8,744.497 | 8,860.595 | 8,885.661 | 8,671.827 | 8,688.49 | 8,722.238 | 8,761.947 | 8,785.869 | 5,279.258 | 5,280.773 | 5,292.502 | 5,305.652 | 3,539.047 | 3,549.108 | 3,560.522 | 3,595.898 | 3,596.336 | 3,587.869 | 3,599.004 | 3,315.747 | 3,326.452 | 3,293.518 | 3,298.706 | 3,293.308 | 3,298.588 | 3,292.176 | 3,301.686 | 3,304.792 | 3,308 | 3,313 | 3,322 | 14,552.308 | 14,573.974 | 14,647.625 | 14,641.335 | 14,599.553 | 14,627.816 | 14,644.16 | 14,905.289 | 14,398.868 | 10,284.783 | 12,752.706 | 12,782.496 | 12,812.318 | 12,453.575 | 12,886.437 | 12,944.241 |
Goodwill
| 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,401.74 | 1,530.369 | -4.014 | -4.014 | -4.014 | 0 | -4.014 | -4.014 | -4.014 | 0 | -4.014 | 0.993 | 0 | 0 | 0 | 4.639 | -5.601 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.34 | 130.59 | 137.42 | 138.914 | 158.791 | 179.326 | 193.113 | 205.354 | 214.414 | 191.189 | 189.281 | 191.758 | 193.854 | 201.752 | 204.378 | 209.663 | 220.317 | 205.359 | 151.485 | 87.76 | 84.974 | 85 | 89.962 | 87.966 | 86.26 | 83.544 | 83.544 | 83.544 | 81.871 | 86.582 | 89.309 | 96.612 | 91.852 | 95.801 | 92.56 | 96.648 | 104.145 | 105.794 | 94.617 | 77.675 | 50.896 | 31.052 | 33.926 | 31.598 | 30 | 32 | 37 | 389.256 | 395.532 | 57.002 | 60.231 | 67.705 | 74.346 | 79.443 | 85.888 | 64.609 | 72.207 | 77.035 | 85.36 | 93.957 | 102.561 | 110.465 | 118.786 |
Goodwill and Intangible Assets
| 1,523.08 | 1,532.33 | 1,539.16 | 1,540.654 | 1,560.531 | 1,581.066 | 1,594.853 | 1,607.094 | 1,616.154 | 1,592.929 | 1,591.021 | 1,722.127 | 189.84 | 197.738 | 200.364 | 209.663 | 216.303 | 201.345 | 147.471 | 87.76 | 80.96 | 85.993 | 89.962 | 87.966 | 86.26 | 88.183 | 77.943 | 83.544 | 81.871 | 86.582 | 89.309 | 96.612 | 91.852 | 95.801 | 92.56 | 96.648 | 104.145 | 105.794 | 94.617 | 77.675 | 50.896 | 31.052 | 33.926 | 31.598 | 30 | 32 | 37 | 389.256 | 395.532 | 57.002 | 60.231 | 67.705 | 74.346 | 79.443 | 85.888 | 64.609 | 72.207 | 77.035 | 85.36 | 93.957 | 102.561 | 110.465 | 118.786 |
Long Term Investments
| 10,038.032 | 48,639 | 9,739.432 | 7,826.991 | 49,433.197 | 48,815.959 | 7,206.577 | 7,219.963 | 7,519.371 | 46,528.978 | 48,057.37 | 45,833.18 | 47,468.719 | 47,371.613 | 37,637.366 | 31,739.166 | 46,376.142 | 45,719.134 | 44,273.856 | 43,223.101 | 37,088.633 | 36,758.014 | 36,773.899 | 36,862.913 | 27,554.41 | 31,166.494 | 31,077.473 | 30,970.741 | 25,038.387 | 24,359.994 | 24,369.551 | 24,404.972 | 22,910.953 | 23,007.735 | 21,270.497 | 21,109.72 | 18,571.412 | 17,947.535 | 17,276.645 | 17,085.05 | 15,328.439 | 15,248.618 | 14,238.631 | 13,702.589 | 12,171 | 12,123 | 12,255 | 393.001 | 1,387.812 | 1,387.298 | 1,359.391 | 370.612 | 2,119.329 | 2,290.241 | 2,152.11 | 39.405 | 1,721.333 | 1,766.489 | 1,786.281 | 39.348 | 980.17 | 1,159.112 | 628.058 |
Tax Assets
| 603.78 | 685.448 | 463.399 | 839.334 | 525.582 | 580.12 | 423.66 | 698.518 | 439.434 | 485.895 | 457.921 | 742.628 | 408.251 | 456.614 | 398.591 | 572.454 | 432.594 | 458.357 | 395.137 | 573.729 | 409.004 | 780.345 | 679.105 | 903.707 | 706.504 | 682.394 | 582.62 | 517.587 | 379.294 | 443.532 | 432.29 | 557.392 | 443.348 | 423.327 | 629.695 | 781.146 | 230.741 | 410.356 | 314.15 | 515.765 | 377.437 | 434.338 | 390.51 | 554.362 | 0 | 0 | 0 | 83.194 | 10 | 10 | 10 | 870.404 | 10 | 10 | 0 | 1,965.859 | 10 | 10 | 10 | 1,565.225 | 20 | 20 | 0 |
Other Non-Current Assets
| 38,886.388 | -0.205 | 39,114.556 | 39,273.685 | 28.015 | 21.162 | 41,482.623 | 41,335.326 | 41,351.598 | 13.258 | 13.258 | 13.256 | 4.017 | 4.017 | 4.016 | 4.017 | 4.017 | 4.017 | 4.017 | 4.017 | 4.016 | 4.017 | 14.517 | 28.916 | 28.918 | 28.917 | 28.916 | 28.917 | 28.917 | 28.917 | 28.917 | 28.916 | 28.918 | 28.918 | 28.916 | 4.017 | 4.016 | 4.017 | 4.017 | 4.016 | 4.017 | 4.017 | 4.016 | 4.016 | 488 | 523 | -15,614 | 181.244 | 0.001 | 0.002 | 0.003 | 151.093 | 0.002 | 0.002 | 10 | 154.31 | 0.001 | 0.001 | 0.002 | 206.725 | 0.002 | 0.002 | 20 |
Total Non-Current Assets
| 83,413.017 | 83,437 | 83,666.101 | 82,498.665 | 75,824.853 | 74,094.292 | 73,414.291 | 73,824.257 | 74,120.41 | 72,019.561 | 73,759.107 | 72,171.427 | 69,863.587 | 68,928.331 | 61,651.456 | 56,020.429 | 55,773.553 | 55,243.448 | 53,706.142 | 52,560.434 | 46,271.103 | 46,350.607 | 46,319.43 | 46,669.371 | 33,655.35 | 37,246.761 | 37,059.454 | 36,906.441 | 29,067.516 | 28,468.133 | 28,480.589 | 28,683.79 | 27,071.407 | 27,143.65 | 25,620.672 | 25,307.278 | 22,236.766 | 21,761.22 | 20,988.135 | 20,975.814 | 19,059.377 | 19,010.201 | 17,968.769 | 17,597.357 | 15,997 | 15,991 | 15,614 | 15,599.003 | 16,367.319 | 16,101.927 | 16,070.96 | 16,059.367 | 16,831.493 | 17,023.846 | 17,153.287 | 16,623.051 | 12,088.324 | 14,606.231 | 14,664.139 | 14,717.573 | 13,556.308 | 14,176.016 | 13,711.085 |
Total Assets
| 260,038.761 | 254,464.5 | 245,149.557 | 245,329.69 | 230,601.31 | 224,553.101 | 210,192.743 | 210,955.801 | 205,227.341 | 199,129.001 | 188,621.259 | 195,010.899 | 174,984.367 | 170,923.896 | 158,003.938 | 161,684.503 | 159,892.103 | 161,154.395 | 160,297.105 | 161,894.056 | 157,181.063 | 145,858.28 | 143,035.531 | 138,768.538 | 134,998.602 | 134,935.647 | 124,675.58 | 122,550.281 | 122,644.825 | 123,366.099 | 120,715.227 | 121,276.292 | 111,393.983 | 112,030.36 | 102,869.029 | 93,196.052 | 94,326.807 | 90,243.386 | 84,324.48 | 80,858.08 | 88,139.56 | 84,609.659 | 75,843.216 | 71,276.894 | 68,525 | 63,936 | 58,580 | 64,732.965 | 62,284.453 | 59,696.505 | 61,120.782 | 59,967.603 | 61,167.268 | 62,749.041 | 63,955.382 | 62,682.616 | 60,368.629 | 59,671.277 | 59,724.161 | 62,235.11 | 64,214.631 | 65,436.013 | 73,040.413 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,281.869 | 6,874.247 | 7,485.914 | 6,107.625 | 7,792.719 | 6,380.529 | 7,308.224 | 5,681.615 | 6,112.913 | 6,253.117 | 6,304.195 | 4,976.342 | 4,817.067 | 3,931.591 | 4,687.858 | 5,466.127 | 5,383.308 | 5,906.517 | 7,346.732 | 6,448.3 | 5,428.705 | 4,082.927 | 4,438.42 | 4,075.579 | 4,063.896 | 5,371.807 | 4,311.991 | 4,278.612 | 3,602.32 | 3,329.435 | 3,572.046 | 2,955.289 | 2,598.927 | 2,886.209 | 3,834.892 | 2,734.006 | 1,987.883 | 1,899.801 | 2,258.948 | 2,590.792 | 1,572.081 | 1,663.331 | 1,530.13 | 2,323.705 | 2,090 | 2,159 | 1,923 | 1,670.415 | 925.249 | 378.262 | 353.373 | 806.396 | 689.475 | 324.982 | 251.296 | 368.162 | 371.719 | 266.381 | 229.554 | 718.535 | 397.002 | 804.237 | 576.62 |
Short Term Debt
| 19,663.452 | 15,612.785 | 15,315.905 | 13,783.385 | 16,959.716 | 14,769.414 | 14,549.381 | 13,739.325 | 10,404.832 | 10,863.837 | 12,179.973 | 11,432.641 | 12,249.44 | 12,209.001 | 11,254.772 | 11,794.73 | 8,649.043 | 8,930.114 | 14,590.849 | 16,291.247 | 9,682.184 | 8,370.717 | 7,332.799 | 7,308.494 | 6,414.339 | 6,239.63 | 8,105.066 | 6,449.04 | 5,980.634 | 7,644.126 | 6,207.196 | 9,387.249 | 8,475.082 | 7,191.155 | 11,121.926 | 9,492.795 | 10,487.43 | 9,053.023 | 5,659.757 | 5,380.269 | 8,396.746 | 8,148.647 | 7,774.847 | 7,587.433 | 8,600 | 9,516 | 0 | 7,740.672 | 6,613.971 | 6,626.132 | 7,193.693 | 6,170.937 | 9,642.412 | 10,155.822 | 10,761.511 | 10,823.561 | 13,958.615 | 15,439.736 | 16,617.343 | 16,184.804 | 17,490.332 | 19,500.004 | 23,024.61 |
Tax Payables
| 2,663.691 | 4,518.617 | 2,593 | 3,269.414 | 2,333.985 | 3,368.979 | 1,263.164 | 1,935.664 | 713.337 | 1,592.124 | 493.244 | 2,625.593 | 1,897.32 | 2,341.645 | 691.334 | 925.671 | 357.882 | 436.368 | 1,296.921 | 1,658.894 | 1,248.216 | 2,045.521 | 410.008 | 2,445.597 | 2,373.264 | 1,958.702 | 1,070.794 | 732.961 | 923.981 | 1,526.284 | 718.95 | 1,859.183 | 1,762.914 | 2,551.63 | 1,132.55 | 1,150.089 | 729.34 | 1,489.422 | 674.452 | 1,393.664 | 534.368 | 696.987 | 393.785 | 865.256 | 0 | 0 | 0 | 72.921 | 69.943 | 67.731 | 19.048 | 79.271 | 44.34 | 45.571 | 17.103 | 39.092 | 28.469 | 32.7 | 16.213 | 53.201 | 57.247 | 36.263 | 2,464.642 |
Deferred Revenue
| 2,663.691 | -0.785 | 2,972.569 | 4,462.474 | 2,930.609 | 4,001.775 | 0 | 0 | 0 | 2,078.609 | 771.561 | 3,413.959 | 2,234.178 | 2,701.168 | 903.753 | 1,525.935 | 678.956 | 777.567 | 1,499.507 | 2,314.676 | 1,556.163 | 2,368.32 | 598.174 | 3,039.266 | 2,650.179 | 2,246.839 | 1,239.394 | 1,217.632 | 1,174.633 | 1,799.408 | 877.128 | 2,309.213 | 2,052 | 2,941.37 | 1,377.012 | 1,592.392 | 886.006 | 1,700.618 | 794.29 | 1,660.945 | 653.86 | 884.109 | 509.687 | 1,074.38 | 0 | 0 | 0 | 1,188.68 | 145.672 | 221.464 | 98.94 | 775.758 | 121.809 | 206.614 | 97.45 | 434.71 | 100.572 | 146.717 | 87.734 | 416.46 | 100.216 | 135.898 | 2,549.979 |
Other Current Liabilities
| 707.601 | 5,216.641 | 0.002 | 0.002 | 0.001 | 0.001 | 1,605.892 | 3,015.635 | 1,132.933 | 0.002 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.003 | 0.001 | 0.001 | 0.002 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.002 | 0.003 | 0.003 | 0.003 | 0.001 | 0.002 | 0.002 | 0.001 | 0.001 | 0.002 | 0.001 | 0.002 | 0.002 | 0.001 | 0.001 | 0.003 | 0.001 | 0.001 | 0.001 | 0.002 | 907 | 826 | 9,994 | 684.781 | 1,411.196 | 1,524.346 | 1,347.962 | 1,038.124 | 1,553.312 | 1,563.092 | 1,237.05 | 847.75 | 1,282.092 | 1,566.508 | 1,386.105 | 1,044.885 | 1,832.253 | 1,700.904 | 1,654.889 |
Total Current Liabilities
| 30,316.613 | 27,702.888 | 25,774.39 | 24,353.486 | 27,683.045 | 25,151.719 | 23,463.497 | 22,436.575 | 17,650.678 | 19,195.565 | 19,255.73 | 19,822.944 | 19,300.687 | 18,841.762 | 16,846.384 | 18,786.795 | 14,711.308 | 15,614.199 | 23,437.09 | 25,054.225 | 16,667.054 | 14,821.965 | 12,369.394 | 14,423.341 | 13,128.416 | 13,858.279 | 13,656.454 | 11,945.287 | 10,757.588 | 12,772.971 | 10,656.372 | 14,651.752 | 13,126.01 | 13,018.736 | 16,333.831 | 13,819.195 | 13,361.321 | 12,653.443 | 8,712.996 | 9,632.009 | 10,622.688 | 10,696.088 | 9,814.665 | 10,985.52 | 11,597 | 12,501 | 11,917 | 11,284.548 | 9,096.088 | 8,750.204 | 8,993.968 | 8,791.215 | 12,007.008 | 12,250.51 | 12,347.307 | 12,474.183 | 15,712.998 | 17,419.342 | 18,320.736 | 18,364.684 | 19,819.803 | 22,141.043 | 27,806.098 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 132,997.803 | 131,650.736 | 128,122.527 | 130,659.451 | 115,845.339 | 114,307.683 | 107,550.049 | 111,108.22 | 110,561.086 | 104,630.433 | 96,944.148 | 103,521.924 | 85,327.369 | 82,717.911 | 75,118.636 | 79,192.778 | 82,737.997 | 84,258.095 | 72,565.316 | 73,552.021 | 78,098.27 | 71,850.579 | 73,518.921 | 67,716.752 | 65,404.452 | 66,596.689 | 58,377.341 | 60,674.335 | 61,826.549 | 62,257.313 | 63,204.074 | 60,772.064 | 52,509.7 | 53,978.437 | 44,178.417 | 39,175.846 | 41,038.699 | 38,785.302 | 38,283.063 | 35,024.707 | 41,926.101 | 39,046.532 | 32,271.182 | 27,449.16 | 26,283 | 23,074 | 18,848 | 24,654.459 | 25,414.673 | 23,488.003 | 24,796.067 | 23,904.245 | 21,873.18 | 23,493.265 | 24,844.796 | 23,438.898 | 16,956.296 | 14,973.954 | 16,018.563 | 19,107.576 | 18,832.446 | 17,706.907 | 20,065.786 |
Deferred Revenue Non-Current
| -722.616 | -12,087.666 | -10,458.481 | -8,425.179 | 4,577.907 | 4,439.177 | 0 | 0 | 0 | 4,279.406 | 4,347.676 | 5,035.051 | 4,166.386 | 4,066.241 | 3,852.113 | 4,203.143 | 3,978.707 | 4,124.494 | 4,051.284 | 4,290.02 | 4,257.915 | 3,975.074 | 4,359.072 | 4,209.34 | 4,249.615 | 4,193.649 | 4,007.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -173.126 | 0 | 0 | 0 | 470.45 | 0 | 0 | 0 | 410.18 | 0 | 0 | 0 | 352.316 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 722.616 | 575.433 | 702.807 | 798.561 | 1,133.841 | 1,075.617 | 799.771 | 787.98 | 1,235.862 | 1,137.552 | 739.572 | 672.238 | 798.71 | 712.796 | 664.484 | 532.26 | 714.199 | 495.813 | 633.535 | 691.288 | 763.102 | 321.403 | 321.825 | 397.32 | 378.888 | 651.325 | 654.144 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.126 | 0 | 0 | 0 | 15.2 | 0 | 0 | 0 | 14.922 | 0 | 0 | 0 | 14.645 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5,956.434 | 17,185.063 | 15,302.988 | 15,624.09 | 0.002 | 0.003 | 4,208.997 | 4,332.349 | 4,730.153 | 0.002 | 0.003 | 0.002 | 0.004 | 0.003 | 0.004 | 0.003 | 0.004 | 0.003 | 0.002 | 0.003 | 0.003 | 0.004 | 0.003 | 0.003 | 0.004 | 0.002 | 0.003 | 3,771.792 | 4,309.697 | 4,427.544 | 4,367.008 | 4,842.393 | 4,936.208 | 4,826.775 | 4,300.21 | 3,972.633 | 4,490.932 | 3,873.401 | 3,683.336 | 3,473.528 | 4,047.293 | 3,871.881 | 3,178.706 | 2,739.746 | 624 | 626 | -18,848 | 2,641.858 | 2,581.084 | 2,424.719 | 2,347.876 | 1,810.442 | 2,398.082 | 2,396.913 | 2,261.368 | 1,888.801 | 2,302.013 | 2,296.111 | 2,452.648 | 2,142.182 | 2,758.655 | 2,756.008 | 3,016.589 |
Total Non-Current Liabilities
| 138,954.237 | 137,323.566 | 133,669.841 | 138,656.923 | 121,557.089 | 119,822.48 | 112,558.817 | 116,228.549 | 116,527.101 | 110,047.393 | 102,031.399 | 109,229.215 | 90,292.469 | 87,496.951 | 79,635.237 | 83,928.184 | 87,430.907 | 88,878.405 | 77,250.137 | 78,533.332 | 83,119.29 | 76,147.06 | 78,199.821 | 72,323.415 | 70,032.959 | 71,441.665 | 63,038.64 | 64,446.127 | 66,136.246 | 66,684.857 | 67,571.082 | 65,614.457 | 57,445.908 | 58,805.212 | 48,478.627 | 43,148.479 | 45,529.631 | 42,658.703 | 41,966.399 | 38,498.235 | 45,973.394 | 42,918.413 | 35,449.888 | 30,188.906 | 26,907 | 23,700 | 18,848 | 27,296.317 | 27,995.757 | 25,912.722 | 27,143.943 | 26,200.337 | 24,271.262 | 25,890.178 | 27,106.164 | 25,752.801 | 19,258.309 | 17,270.065 | 18,471.211 | 21,616.719 | 21,591.101 | 20,462.915 | 23,082.375 |
Total Liabilities
| 169,270.85 | 165,026.451 | 159,444.227 | 163,010.405 | 149,240.134 | 144,974.199 | 136,022.314 | 138,665.124 | 134,177.779 | 129,242.958 | 121,287.129 | 129,052.159 | 109,593.156 | 106,338.713 | 96,481.621 | 102,714.979 | 102,142.215 | 104,492.604 | 100,687.227 | 103,587.557 | 99,786.344 | 90,969.025 | 90,569.215 | 86,746.756 | 83,161.375 | 85,299.944 | 76,695.094 | 76,391.414 | 76,893.834 | 79,457.828 | 78,227.454 | 80,266.209 | 70,571.918 | 71,823.948 | 64,812.458 | 56,967.674 | 58,890.952 | 55,312.146 | 50,679.395 | 48,130.244 | 56,596.082 | 53,614.501 | 45,264.553 | 41,174.426 | 38,504 | 36,201 | 31,441 | 38,580.865 | 37,091.845 | 34,662.926 | 36,137.911 | 34,991.552 | 36,278.27 | 38,140.688 | 39,453.471 | 38,226.984 | 34,971.307 | 34,689.407 | 36,791.947 | 39,981.403 | 41,410.904 | 42,603.958 | 50,888.473 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,624.89 | 6,603.767 | 6,600.204 | 6,600.204 | 6,579.844 | 6,560.502 | 6,556.175 | 6,554.139 | 6,554.139 | 6,549.049 | 6,544.061 | 6,515.812 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421.392 | 6,421 | 5,454 | 5,454 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 5,454.673 | 4,452.807 | 4,452.807 | 4,148.02 | 4,148.02 | 4,148.02 |
Retained Earnings
| 76,162.068 | 74,986.657 | 71,363.384 | 68,139.668 | 66,984.37 | 65,783.886 | 62,036.459 | 60,029.994 | 58,601.468 | 57,533.296 | 55,051.143 | 53,250.37 | 53,622.513 | 52,666.418 | 49,625.575 | 47,442.372 | 46,309.525 | 44,988.398 | 47,428.608 | 45,839.423 | 45,036.86 | 42,626.953 | 39,422.65 | 38,843.309 | 38,647.319 | 36,454.444 | 34,849.64 | 33,209.21 | 32,813.546 | 30,989.922 | 29,558.628 | 28,120.304 | 27,934.333 | 27,299.313 | 25,166.628 | 23,327.875 | 22,246.237 | 21,851.013 | 20,587.854 | 19,776.474 | 18,740.574 | 18,196.41 | 17,780.561 | 17,304.409 | 17,222 | 16,762 | 16,167 | 15,162.573 | 14,201.485 | 14,043.223 | 13,990.824 | 13,985.597 | 13,896.589 | 13,614.797 | 13,507.488 | 13,462.034 | 14,405.08 | 13,989.294 | 13,916.552 | 13,238.348 | 14,421.727 | 14,451.318 | 13,773.659 |
Accumulated Other Comprehensive Income/Loss
| 7,824.399 | 460.773 | 530.918 | 416.933 | 656.747 | 276.342 | 347.158 | 393.928 | 575.778 | 328.895 | 111.235 | 204.969 | 491.805 | 407.105 | 6,752.541 | 6,402.317 | 6,336.598 | 6,361.289 | 6,581.103 | 6,887.269 | 6,797.394 | 164 | 6,655.828 | 6,624.462 | 6,640.92 | 98 | 93 | 6,528.265 | 64 | 57 | 78 | 51 | 61 | 91 | 85 | 107 | 393 | 284 | 262 | 155 | 7 | 3 | 2 | 2 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -243.507 | 6,965 | 6,909.85 | 6,865.194 | 6,823.486 | 6,778.324 | 5,161.922 | 5,241.865 | 5,247.426 | 5,398.962 | 5,546.862 | 5,878.511 | 4,652.003 | 4,766.777 | -1,598.026 | -1,500.055 | -1,500.002 | -1,288.1 | -1,000.037 | -1,000.037 | -1,000.037 | 5,542.127 | -166.301 | -0.128 | -0.061 | 6,539.198 | 6,522.034 | 0 | 6,452.053 | 6,439.957 | 6,429.753 | 6,417.387 | 6,405.34 | 6,394.707 | 6,383.551 | 6,372.111 | 6,375.226 | 6,374.835 | 6,373.839 | 6,374.97 | 6,374.512 | 6,374.356 | 6,374.71 | 6,374.667 | 6,375 | 5,516 | 5,518 | 5,534.854 | 5,536.45 | 5,535.683 | 5,537.374 | 5,535.78 | 5,537.736 | 5,538.883 | 5,539.75 | 5,538.925 | 5,537.569 | 5,537.903 | 4,562.855 | 4,562.552 | 4,233.98 | 4,232.717 | 4,230.261 |
Total Shareholders Equity
| 90,367.85 | 89,037.758 | 85,429.042 | 82,046.685 | 81,089.493 | 79,463.442 | 74,170.429 | 72,290.677 | 71,049.562 | 69,886.043 | 67,334.13 | 65,958.74 | 65,391.211 | 64,465.19 | 61,404.98 | 58,969.524 | 57,749.888 | 56,661.791 | 59,609.878 | 58,306.499 | 57,394.719 | 54,889.255 | 52,466.316 | 52,021.782 | 51,837.227 | 49,635.703 | 47,980.486 | 46,158.867 | 45,750.991 | 43,908.271 | 42,487.773 | 41,010.083 | 40,822.065 | 40,206.412 | 38,056.571 | 36,228.378 | 35,435.855 | 34,931.24 | 33,645.085 | 32,727.836 | 31,543.478 | 30,995.158 | 30,578.663 | 30,102.468 | 30,021 | 27,735 | 27,139 | 26,152.1 | 25,192.608 | 25,033.579 | 24,982.871 | 24,976.05 | 24,888.998 | 24,608.353 | 24,501.911 | 24,455.632 | 25,397.322 | 24,981.87 | 22,932.214 | 22,253.707 | 22,803.727 | 22,832.055 | 22,151.94 |
Total Equity
| 90,767.911 | 89,438.046 | 85,705.326 | 82,319.281 | 81,361.176 | 79,578.902 | 74,170.429 | 72,290.677 | 71,049.562 | 69,886.043 | 67,334.13 | 65,958.74 | 65,391.211 | 64,585.183 | 61,522.317 | 58,969.524 | 57,749.888 | 56,661.791 | 59,609.878 | 58,306.499 | 57,394.719 | 54,889.255 | 52,466.316 | 52,021.782 | 51,837.227 | 49,635.703 | 47,980.486 | 46,158.867 | 45,750.991 | 43,908.271 | 42,487.773 | 41,010.083 | 40,822.065 | 40,206.412 | 38,056.571 | 36,228.378 | 35,435.855 | 34,931.24 | 33,645.085 | 32,727.836 | 31,543.478 | 30,995.158 | 30,578.663 | 30,102.468 | 30,021 | 27,735 | 27,139 | 26,152.1 | 25,192.608 | 25,033.579 | 24,982.871 | 24,976.05 | 24,888.998 | 24,608.353 | 24,501.911 | 24,455.632 | 25,397.322 | 24,981.87 | 22,932.214 | 22,253.707 | 22,803.727 | 22,832.055 | 22,151.94 |
Total Liabilities & Shareholders Equity
| 260,038.761 | 254,464.497 | 245,149.553 | 245,329.686 | 230,601.31 | 224,553.101 | 210,192.743 | 210,955.801 | 205,227.341 | 199,129.001 | 188,621.259 | 195,010.899 | 174,984.367 | 170,923.896 | 158,003.938 | 161,684.503 | 159,892.103 | 161,154.395 | 160,297.105 | 161,894.056 | 157,181.063 | 145,858.28 | 143,035.531 | 138,768.538 | 134,998.602 | 134,935.647 | 124,675.58 | 122,550.281 | 122,644.825 | 123,366.099 | 120,715.227 | 121,276.292 | 111,393.983 | 112,030.36 | 102,869.029 | 93,196.052 | 94,326.807 | 90,243.386 | 84,324.48 | 80,858.08 | 88,139.56 | 84,609.659 | 75,843.216 | 71,276.894 | 68,525 | 63,936 | 0 | 64,732.965 | 62,284.453 | 59,696.505 | 61,120.782 | 59,967.602 | 61,167.268 | 62,749.041 | 63,955.382 | 62,682.616 | 60,368.629 | 59,671.277 | 59,724.161 | 62,235.11 | 64,214.631 | 65,436.013 | 73,040.413 |