Crops Corporation
TSE:9428.T
1159 (JPY) • At close July 3, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
| 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 8,301 | 7,992 | 8,079 | 7,951 | 7,472 | 7,001 | 7,922 | 7,502 | 7,008 | 8,619 | 8,034 | 7,481 | 7,285 | 7,165 | 7,107 | 7,055 | 6,628 | 6,761 | 6,313 | 7,785 | 6,074 | 5,331 | 4,746 | 4,383 | 3,701 | 3,563 | 3,339 | 3,730 | 3,488 | 3,461 | 2,511 | 2,592 | 2,409 | 2,241 | 2,262 | 2,322 | 2,233 | 2,126 | 1,762 | 2,193 | 2,375 | 1,965 | 2,124 | 1,676 | 2,045.975 | 1,774.451 | 1,886.754 | 1,904.506 | 2,092.212 | 1,909.506 | 1,821.414 | 1,988.904 | 1,938.747 | 1,677.206 | 1,803.078 | 1,665.914 | 2,888.022 | 1,708.867 | 2,886.068 | 2,160.213 | 1,081.845 | 1,565.885 | 1,145.475 | 2,001.822 | 1,980.682 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7,015 | 0 | 0 | 0 | -6,956 | 0 | 0 | 0 | -5,499 | 0 | 0 | 0 | -5,554 | 0 | 0 | 0 | -4,797 | 0 | 0 | 0 | -4,897 | 0 | 0 | 0 | -4,208 | 0 | 0 | 0 | -3,604 | 0 | 0 | 0 | -2,781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 8,301 | 7,992 | 8,079 | 7,951 | 7,472 | 7,001 | 7,922 | 7,502 | 7,008 | 8,619 | 8,034 | 7,481 | 7,285 | 7,165 | 7,107 | 7,055 | 6,628 | 6,761 | 6,313 | 7,785 | 6,074 | 5,331 | 4,746 | 4,383 | 3,701 | 3,563 | 3,339 | 3,730 | 3,488 | 3,461 | 2,511 | 2,592 | 2,409 | 2,241 | 2,262 | 2,322 | 2,233 | 2,126 | 1,762 | 2,193 | 2,375 | 1,965 | 2,124 | 1,676 | 2,045.975 | 1,774.451 | 1,886.754 | 1,904.506 | 2,092.212 | 1,909.506 | 1,821.414 | 1,988.904 | 1,938.747 | 1,677.206 | 1,803.078 | 1,665.914 | 2,888.022 | 1,708.867 | 2,886.068 | 2,160.213 | 1,081.845 | 1,565.885 | 1,145.475 | 2,001.822 | 1,980.682 |
| Net Receivables
| 6,294 | 5,586 | 5,355 | 4,757 | 5,610 | 5,053 | 4,948 | 3,876 | 4,749 | 3,941 | 3,665 | 3,461 | 4,470 | 3,693 | 3,534 | 3,146 | 4,058 | 3,602 | 3,243 | 3,315 | 4,075 | 3,608 | 3,793 | 3,322 | 3,950 | 3,537 | 3,311 | 3,145 | 3,743 | 3,580 | 3,122 | 3,106 | 3,740 | 3,275 | 3,152 | 2,792 | 3,663 | 3,338 | 3,159 | 2,876 | 3,766 | 2,457 | 2,527 | 2,079 | 3,297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 4,340 | 5,167 | 3,982 | 3,710 | 3,858 | 5,098 | 2,973 | 3,181 | 2,912 | 2,990 | 2,706 | 2,566 | 2,538 | 2,406 | 1,760 | 2,051 | 2,151 | 1,902 | 1,641 | 1,984 | 2,204 | 2,746 | 2,395 | 2,735 | 3,207 | 3,025 | 2,626 | 2,474 | 2,478 | 2,594 | 1,746 | 1,836 | 2,153 | 2,033 | 1,801 | 1,770 | 1,921 | 1,763 | 1,633 | 1,863 | 1,789 | 1,835 | 1,450 | 1,652 | 1,624.364 | 1,616.657 | 1,267.453 | 1,467.125 | 1,479.991 | 1,619.251 | 1,398.694 | 1,249.525 | 1,294.866 | 1,383.295 | 1,258.42 | 1,130.162 | 1,075.829 | 1,007.27 | 571.095 | 715.166 | 595.595 | 629.619 | 431.996 | 533.615 | 649.666 |
| Other Current Assets
| 2,132 | 1,694 | 1,711 | 1,634 | 1,578 | 1,582 | 1,525 | 1,753 | 1,716 | 1,467 | 1,327 | 1,306 | 1,183 | 1,166 | 1,128 | 1,183 | 1,149 | 1,106 | 1,302 | 1,539 | 1,272 | 1,047 | 1,069 | 1,176 | 1,161 | 924 | 943 | 949 | 1,112 | 1,045 | 1,014 | 906 | 915 | 919 | 878 | 874 | 865 | 723 | 738 | 785 | 752 | 665 | 606 | 619 | 567.636 | 370.819 | 355.362 | 318.096 | 285.677 | 284.838 | 265.471 | 291.044 | 261.153 | 242.328 | 212.227 | 194.345 | 266.421 | 210.944 | 211.69 | 265.115 | 267.596 | 208.559 | 200.304 | 71.335 | 83.981 |
| Total Current Assets
| 21,067 | 20,439 | 19,127 | 18,052 | 18,518 | 18,734 | 17,368 | 16,312 | 16,385 | 17,017 | 15,732 | 14,814 | 15,476 | 14,430 | 13,529 | 13,435 | 13,986 | 13,371 | 12,499 | 14,623 | 13,625 | 12,732 | 12,003 | 11,616 | 12,019 | 11,049 | 10,219 | 10,298 | 10,821 | 10,680 | 8,393 | 8,440 | 9,217 | 8,468 | 8,093 | 7,758 | 8,682 | 7,950 | 7,292 | 7,717 | 8,682 | 6,922 | 6,707 | 6,026 | 7,534.27 | 6,305.327 | 5,987.479 | 6,019.753 | 6,893.569 | 6,196.483 | 5,782.364 | 5,687.782 | 6,225.48 | 5,621.398 | 5,222.796 | 4,978.619 | 6,436.547 | 4,932.086 | 4,878.567 | 4,417.539 | 3,578.757 | 3,650.757 | 3,060.047 | 4,293.485 | 4,244.029 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,393 | 3,613 | 3,733 | 3,787 | 3,777 | 3,598 | 3,655 | 3,652 | 3,700 | 3,708 | 3,670 | 3,687 | 3,628 | 3,630 | 3,537 | 3,390 | 3,284 | 3,209 | 3,227 | 3,194 | 3,344 | 3,360 | 3,401 | 3,403 | 3,415 | 3,580 | 3,609 | 3,510 | 3,391 | 2,883 | 2,852 | 2,876 | 2,871 | 2,851 | 2,833 | 2,853 | 2,870 | 2,975 | 2,951 | 2,922 | 2,920 | 2,620 | 2,642 | 2,825 | 2,836.768 | 2,798.759 | 2,796.947 | 2,754.794 | 2,773.276 | 2,799.419 | 2,818.079 | 2,777.819 | 2,505.458 | 2,431.82 | 2,296.038 | 2,317.182 | 2,324.295 | 2,273.797 | 1,962.912 | 2,025.202 | 2,038.094 | 2,142.299 | 2,201.797 | 1,865.215 | 1,890.422 |
| Goodwill
| 899 | 907 | 1,029 | 1,050 | 1,059 | 1,222 | 1,274 | 209 | 231 | 253 | 7 | 9 | 22 | 40 | 59 | 77 | 95 | 511 | 556 | 596 | 674 | 0 | 460 | 493 | 374 | 409 | 384 | 404 | 424 | 359 | 321 | 332 | 342 | 353 | 364 | 374 | 385 | 396 | 421 | 452 | 485 | 0 | 0 | 0 | 103.913 | 120.996 | 138.079 | 155.161 | 172.244 | 189.327 | 206.41 | 223.492 | 240.575 | 257.658 | 274.74 | 291.823 | 308.906 | 325.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 177 | 193 | 199 | 188 | 169 | 124 | 130 | 108 | 91 | 88 | 87 | 87 | 91 | 98 | 99 | 105 | 108 | 107 | 108 | 132 | 119 | 327 | 122 | 104 | 102 | 99 | 99 | 94 | 87 | 64 | 58 | 45 | 43 | 42 | 41 | 41 | 43 | 62 | 54 | 56 | 58 | 96 | 112 | 129 | 44.52 | 47.298 | 47.479 | 50.2 | 52.92 | 43.412 | 45.793 | 47.916 | 50.332 | 52.594 | 54.656 | 45.905 | 41.46 | 45.349 | 0 | 0 | 87.575 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 1,076 | 1,100 | 1,228 | 1,238 | 1,228 | 1,346 | 1,404 | 317 | 322 | 341 | 94 | 96 | 113 | 138 | 158 | 182 | 203 | 618 | 664 | 728 | 793 | 327 | 582 | 597 | 476 | 508 | 483 | 498 | 511 | 423 | 379 | 377 | 385 | 395 | 405 | 415 | 428 | 458 | 475 | 508 | 543 | 96 | 112 | 129 | 148.433 | 168.294 | 185.558 | 205.361 | 225.164 | 232.739 | 252.203 | 271.408 | 290.907 | 310.252 | 329.396 | 337.728 | 350.366 | 371.338 | 81.714 | 86.188 | 87.575 | 99.835 | 107.386 | 44.229 | 34.768 |
| Long Term Investments
| 1,074 | 10,232 | 10,003 | 9,984 | 1,077 | 9,667 | 9,602 | 10,485 | 7,872 | 8,986 | 8,660 | 8,428 | 7,769 | 7,995 | 7,651 | 7,416 | 6,161 | 7,190 | 7,081 | 7,382 | 6,027 | 7,729 | 7,019 | 6,858 | 5,510 | 6,365 | 6,316 | 5,950 | 5,717 | 5,627 | 5,327 | 5,116 | 4,982 | 4,848 | 4,448 | 4,322 | 4,228 | 4,202 | 3,701 | 3,731 | 3,405 | 3,225 | 3,111 | 2,978 | 490.148 | 516.655 | 504.551 | 515.766 | 470.735 | 430.723 | 364.795 | 374.693 | 434.594 | 348.03 | 345.208 | 361.24 | 348.685 | 367.952 | 338.086 | 328.362 | 229.087 | 181.397 | 180.405 | 123.935 | 95.824 |
| Tax Assets
| 759 | 0 | 0 | 0 | 864 | -9,667 | -9,602 | -3,371 | 597 | -8,986 | -8,660 | -1,994 | 515 | -1,877 | -1,851 | -7,416 | 474 | -7,190 | -7,081 | -7,382 | 550 | -7,729 | -7,019 | -6,858 | 381 | -6,365 | -6,316 | -5,950 | 321 | -5,627 | -5,327 | -5,116 | -4,982 | -4,848 | -4,448 | -4,322 | -4,228 | -4,202 | -3,701 | -3,731 | -3,405 | -3,225 | -3,111 | -2,978 | 118.154 | 139.579 | 139.53 | 139.963 | 139.853 | 154.652 | 171.228 | 162.481 | 154.455 | 222.402 | 226.505 | 216.113 | 227.364 | 162.807 | 113.615 | 122.451 | 102.842 | 89.729 | 89.586 | 51.097 | 49.721 |
| Other Non-Current Assets
| 8,738 | 2 | 10,004 | 2 | 8,223 | 9,669 | 9,601 | 3,371 | 1,840 | 8,985 | 8,660 | 1,994 | -2 | 1,877 | 1,850 | 7,416 | 577 | 7,190 | 7,080 | 7,382 | 699 | 7,729 | 7,018 | 6,859 | 645 | 6,366 | 6,318 | 5,951 | -320 | 5,628 | 5,328 | 5,117 | 4,985 | 4,850 | 4,450 | 4,324 | 4,230 | 4,204 | 3,703 | 3,733 | 3,406 | 3,227 | 3,112 | 2,979 | 2,175.937 | 2,099.251 | 2,035.191 | 1,761.63 | 1,660.247 | 1,606.166 | 1,422.457 | 1,326.575 | 1,265.8 | 1,190.686 | 1,146.842 | 1,113.295 | 1,099.56 | 1,141.876 | 1,029.209 | 1,045.24 | 994.811 | 1,013.349 | 970 | 252.757 | 262.086 |
| Total Non-Current Assets
| 15,040 | 14,947 | 14,965 | 15,011 | 15,169 | 14,613 | 14,660 | 14,454 | 14,331 | 13,034 | 12,424 | 12,211 | 12,023 | 11,763 | 11,345 | 10,988 | 10,699 | 11,017 | 10,971 | 11,304 | 11,413 | 11,416 | 11,001 | 10,859 | 10,427 | 10,454 | 10,410 | 9,959 | 9,620 | 8,934 | 8,559 | 8,370 | 8,241 | 8,096 | 7,688 | 7,592 | 7,528 | 7,637 | 7,129 | 7,163 | 6,869 | 5,943 | 5,866 | 5,933 | 5,769.44 | 5,722.538 | 5,661.777 | 5,377.514 | 5,269.275 | 5,223.699 | 5,028.762 | 4,912.976 | 4,651.214 | 4,503.19 | 4,343.989 | 4,345.558 | 4,350.27 | 4,317.77 | 3,525.536 | 3,607.443 | 3,452.409 | 3,526.609 | 3,549.174 | 2,337.233 | 2,332.821 |
| Total Assets
| 36,107 | 35,386 | 34,092 | 33,063 | 33,687 | 33,347 | 32,030 | 30,768 | 30,719 | 30,053 | 28,157 | 27,026 | 27,502 | 26,194 | 24,876 | 24,425 | 24,688 | 24,390 | 23,473 | 25,929 | 25,042 | 24,149 | 23,006 | 22,475 | 22,448 | 21,504 | 20,629 | 20,257 | 20,440 | 19,615 | 16,952 | 16,810 | 17,458 | 16,564 | 15,781 | 15,350 | 16,210 | 15,587 | 14,421 | 14,880 | 15,552 | 12,865 | 12,573 | 11,959 | 13,303.711 | 12,027.865 | 11,649.256 | 11,397.267 | 12,162.844 | 11,420.182 | 10,811.126 | 10,600.758 | 10,876.694 | 10,124.588 | 9,566.785 | 9,324.177 | 10,786.817 | 9,249.856 | 8,404.103 | 8,024.982 | 7,031.166 | 7,177.366 | 6,609.221 | 6,630.718 | 6,576.85 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 3,821 | 4,425 | 3,810 | 3,153 | 3,244 | 4,155 | 3,367 | 2,426 | 2,881 | 2,669 | 2,649 | 2,041 | 2,956 | 2,850 | 2,198 | 2,100 | 2,464 | 2,316 | 1,872 | 1,917 | 2,463 | 2,239 | 2,052 | 1,512 | 2,401 | 1,929 | 1,985 | 1,819 | 2,493 | 2,567 | 1,565 | 1,626 | 2,372 | 1,904 | 2,027 | 0 | 2,742 | 0 | 2,331 | 2,218 | 2,598 | 1,811 | 1,414 | 1,019 | 1,846 | 1,969.917 | 1,984.073 | 1,574.965 | 2,202.631 | 1,949.452 | 1,882.505 | 1,611.265 | 2,145.06 | 1,863.628 | 1,585.359 | 1,576.731 | 1,715.555 | 1,620.48 | 1,079.853 | 1,329.685 | 1,497.158 | 1,248.216 | 1,125.403 | 1,388.174 | 1,253.959 |
| Short Term Debt
| 2,127 | 2,577 | 2,527 | 2,527 | 2,765 | 3,062 | 2,872 | 3,397 | 2,512 | 2,537 | 1,607 | 1,627 | 1,648 | 1,788 | 1,785 | 1,800 | 1,808 | 1,830 | 1,817 | 3,351 | 2,067 | 2,380 | 2,328 | 1,929 | 2,633 | 2,276 | 2,740 | 2,589 | 2,719 | 2,423 | 2,537 | 1,958 | 2,944 | 2,892 | 2,711 | 2,709 | 2,754 | 2,987 | 2,460 | 2,550 | 2,633 | 1,120 | 1,320 | 920 | 2,377.649 | 1,780.239 | 1,610.249 | 1,980.229 | 2,547.079 | 2,581.449 | 2,411.079 | 2,743.189 | 2,529.499 | 2,494.239 | 1,854.279 | 1,654.279 | 3,114.319 | 1,760.919 | 1,773.519 | 1,153.119 | 526.88 | 1,100.28 | 612.898 | 1,236.296 | 1,369.87 |
| Tax Payables
| 0 | 0 | 0 | 238 | 409 | 247 | 377 | 191 | 423 | 251 | 428 | 272 | 558 | 274 | 437 | 247 | 389 | 284 | 403 | 0 | 465 | 250 | 367 | 0 | 326 | 0 | 232 | 0 | 498 | 366 | 216 | 0 | 255 | 167 | 204 | 0 | 234 | 0 | 0 | 0 | 141 | 44 | 108 | 84 | 198.282 | 147.703 | 206.397 | 107.739 | 198.784 | 105.462 | 139.218 | 59.343 | 95.85 | 163.508 | 218.344 | 117.038 | 232.209 | 129.709 | 143.843 | 94.939 | 165.506 | 130.671 | 168.751 | 63.824 | 45.759 |
| Deferred Revenue
| 0 | 0 | 0 | 238 | 42 | 247 | 844 | 652 | 878 | 573 | 871 | 699 | 984 | 554 | 749 | 646 | 605 | 578 | 624 | 358 | 662 | 512 | 588 | 368 | 537 | 237 | 444 | 364 | 749 | 606 | 431 | 344 | 490 | 395 | 409 | -1,815 | 464 | -2,275 | 186 | 289 | 183 | 234 | 277 | 344 | 416.431 | 285.915 | 416.635 | 333.357 | 408.907 | 242.955 | 344.126 | 298.856 | 289.343 | 305.084 | 417.788 | 348.443 | 415.668 | 271.735 | 338.235 | 320.315 | 359.881 | 264.867 | 378.286 | 335.872 | 185.995 |
| Other Current Liabilities
| 5,781 | 4,982 | 5,258 | 4,839 | 4,755 | 4,249 | 4,488 | 4,419 | 4,210 | 3,896 | 3,627 | 3,771 | 3,394 | 3,197 | 3,019 | 3,288 | 3,185 | 3,066 | 2,994 | 2,984 | 3,410 | 2,877 | 2,707 | 2,822 | 2,731 | 2,538 | 2,515 | 2,394 | 2,456 | 2,208 | 2,198 | 2,027 | 2,055 | 1,989 | 1,815 | 3,838 | 1,822 | 4,240 | 1,299 | 1,565 | 1,770 | 2,257 | 2,147 | 2,328 | 1,451.492 | 782.937 | 775.131 | 801.839 | 704.413 | 607.717 | 627.82 | 700.93 | 571.006 | 534.664 | 547.865 | 631.079 | 572.736 | 551.342 | 563.009 | 640.475 | 553.548 | 473.099 | 489.839 | 524.42 | 402.538 |
| Total Current Liabilities
| 11,729 | 11,984 | 11,595 | 10,995 | 11,197 | 11,713 | 11,104 | 10,433 | 10,026 | 9,353 | 8,311 | 7,711 | 8,556 | 8,109 | 7,439 | 7,435 | 7,846 | 7,496 | 7,086 | 9,326 | 8,405 | 7,746 | 7,454 | 7,367 | 8,091 | 7,454 | 7,472 | 7,894 | 8,166 | 7,564 | 6,516 | 6,643 | 7,626 | 6,952 | 6,757 | 6,547 | 7,552 | 7,227 | 6,276 | 6,622 | 7,142 | 5,232 | 4,989 | 4,351 | 5,873.423 | 4,680.796 | 4,575.85 | 4,464.772 | 5,652.907 | 5,244.08 | 5,060.622 | 5,114.727 | 5,341.415 | 5,056.039 | 4,205.847 | 3,979.127 | 5,634.819 | 4,062.45 | 3,560.224 | 3,218.218 | 2,743.092 | 2,952.266 | 2,396.891 | 3,212.714 | 3,072.126 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 656 | 609 | 258 | 290 | 122 | 141 | 165 | 179 | 214 | 248 | 282 | 327 | 376 | 425 | 489 | 554 | 625 | 699 | 775 | 854 | 933 | 1,030 | 623 | 683 | 488 | 547 | 623 | 437 | 502 | 569 | 404 | 478 | 413 | 515 | 550 | 669 | 795 | 938 | 1,092 | 1,259 | 1,429 | 1,191 | 1,347 | 1,515 | 1,539.48 | 1,543.56 | 1,475.22 | 1,616.91 | 1,336.83 | 1,223.6 | 1,086.17 | 951.27 | 1,061.15 | 818.1 | 790.79 | 916.86 | 879.56 | 995.64 | 938.92 | 961.8 | 725.88 | 737.14 | 809.62 | 794.93 | 777.7 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | -178 | 0 | 0 | 0 | -174 | 0 | 0 | 0 | -110 | 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 | 267.672 | 266.55 | 264.975 | 264.203 | 261.958 | 267.21 | 0 | 0 | 267.576 | 0 | 0 | 0 | 0 | 224.299 | 219.136 | 229.02 | 0 | 129.108 | 126.792 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 307 | 0 | 0 | 0 | 178 | 0 | 0 | 0 | 174 | 0 | 0 | 0 | 110 | 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 | 37.712 | 36.325 | 34.591 | 40.728 | 17.378 | 9.548 | 0 | 0 | 4.637 | 0 | 0 | 0 | 0 | 10.672 | 0.487 | 0.487 | 0 | 0.465 | 0.104 | 0.104 | 0 |
| Other Non-Current Liabilities
| 9,373 | 9,199 | 9,081 | 8,928 | 8,766 | 8,587 | 8,316 | 8,198 | 7,991 | 7,824 | 7,515 | 7,344 | 7,181 | 6,899 | 6,605 | 6,361 | 6,346 | 6,367 | 6,258 | 6,431 | 6,473 | 6,248 | 6,041 | 5,853 | 5,416 | 5,224 | 5,128 | 4,823 | 4,696 | 4,488 | 4,206 | 4,040 | 3,896 | 3,719 | 3,465 | 3,319 | 3,185 | 3,006 | 2,833 | 2,766 | 2,772 | 2,360 | 2,229 | 2,129 | 1,663.083 | 1,589.239 | 1,496.142 | 1,324.31 | 1,325.998 | 1,253.214 | 1,427.66 | 1,329.343 | 1,018.905 | 1,219.69 | 1,149.988 | 1,123.094 | 1,100.501 | 813.386 | 656.04 | 679.748 | 738.062 | 607.437 | 613.069 | 130.29 | 128.273 |
| Total Non-Current Liabilities
| 10,029 | 9,808 | 9,339 | 9,218 | 9,269 | 8,728 | 8,481 | 8,377 | 8,205 | 8,072 | 7,797 | 7,671 | 7,557 | 7,324 | 7,094 | 6,915 | 6,971 | 7,066 | 7,033 | 7,285 | 7,406 | 7,278 | 6,664 | 6,536 | 5,904 | 5,771 | 5,751 | 5,260 | 5,198 | 5,057 | 4,610 | 4,518 | 4,309 | 4,234 | 4,015 | 3,988 | 3,980 | 3,944 | 3,925 | 4,025 | 4,201 | 3,551 | 3,576 | 3,644 | 3,507.947 | 3,435.674 | 3,270.928 | 3,246.151 | 2,942.164 | 2,753.572 | 2,513.83 | 2,280.613 | 2,352.268 | 2,037.79 | 1,940.778 | 2,039.954 | 1,980.061 | 2,043.997 | 1,814.583 | 1,871.055 | 1,463.942 | 1,474.15 | 1,549.585 | 925.324 | 905.973 |
| Total Liabilities
| 21,758 | 21,792 | 20,934 | 20,218 | 20,466 | 20,441 | 19,585 | 18,810 | 18,231 | 17,425 | 16,108 | 15,382 | 16,113 | 15,433 | 14,533 | 14,350 | 14,817 | 14,562 | 14,119 | 16,611 | 15,811 | 15,024 | 14,118 | 13,903 | 13,995 | 13,225 | 13,223 | 13,154 | 13,364 | 12,621 | 11,126 | 11,161 | 11,935 | 11,186 | 10,772 | 10,535 | 11,532 | 11,171 | 10,201 | 10,647 | 11,343 | 8,783 | 8,565 | 7,995 | 9,381.37 | 8,116.47 | 7,846.778 | 7,710.923 | 8,595.071 | 7,997.652 | 7,574.452 | 7,395.34 | 7,693.683 | 7,093.829 | 6,146.625 | 6,019.081 | 7,614.88 | 6,106.447 | 5,374.807 | 5,089.273 | 4,207.034 | 4,426.416 | 3,946.476 | 4,138.038 | 3,978.099 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9,937 | 0 | 0 | 0 | 9,371 | 9,140 | 8,657 | 8,324 | 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
| 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 255.157 | 249.067 | 243.117 | 243.117 | 243.117 |
| Retained Earnings
| 10,658 | 10,046 | 9,774 | 9,527 | 9,856 | 9,661 | 9,251 | 8,892 | 8,839 | 8,690 | 8,296 | 8,075 | 7,844 | 7,361 | 7,028 | 6,730 | 6,521 | 6,601 | 6,265 | 5,971 | 5,831 | 5,622 | 5,539 | 5,272 | 5,206 | 5,083 | 4,941 | 4,787 | 4,722 | 4,588 | 4,533 | 4,407 | 4,271 | 4,137 | 3,897 | 3,669 | 3,583 | 3,303 | 3,138 | 3,052 | 3,044 | 3,012 | 2,935 | 2,931 | 2,913.63 | 2,904.293 | 2,806.848 | 2,706.486 | 2,614.963 | 2,524.043 | 2,399.428 | 2,721.138 | 2,702.173 | 2,627.007 | 2,618.995 | 2,506.128 | 2,387.961 | 2,352.797 | 2,261.63 | 2,176.328 | 2,074.156 | 2,034.417 | 1,940.35 | 1,813.665 | 1,870.078 |
| Accumulated Other Comprehensive Income/Loss
| 532 | 542 | 495 | 551 | 507 | 471 | 493 | 446 | 379 | 392 | 374 | 307 | 298 | 253 | 244 | 223 | 1,312 | 82 | 70 | 63 | 14 | 205 | 167 | 198 | 239 | 264 | 309 | 218 | 270 | 342 | 264 | 225 | 244 | 255 | 138 | 185 | 132 | 205 | 184 | 291 | 276 | 243 | 252 | 217 | 195 | 201 | 199 | 199 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 792 | 792 | 792 | 794 | 791 | 792 | 1,283 | 1,236 | 1,442 | 1,433 | 1,041 | 1,348 | 1,041 | 1,041 | 1,041 | 1,103 | 1,057 | 1,140 | 1,057 | 1,405 | 1,484 | 1,471 | 1,637 | 1,471 | 1,471 | 1,477 | 1,296 | 1,205 | 1,257 | 991 | 311 | 312 | 312 | 311 | 311 | 495 | 442 | 521 | 827 | 926 | 592 | 559 | 568 | 534 | 510.955 | 516.387 | 513.722 | 514.725 | 487.315 | 448.794 | 396.239 | 46.864 | 46.265 | -15.606 | 390.895 | 396.238 | 394.781 | 405.251 | 392.75 | 391.468 | 390.586 | 337.79 | 345.687 | 302.882 | 303.951 |
| Total Shareholders Equity
| 12,237 | 11,635 | 11,314 | 11,127 | 11,409 | 11,179 | 10,789 | 10,383 | 10,536 | 10,378 | 9,966 | 9,678 | 9,438 | 8,910 | 8,568 | 8,311 | 7,981 | 7,996 | 7,647 | 7,694 | 7,570 | 7,553 | 7,431 | 7,196 | 7,171 | 7,079 | 6,492 | 6,247 | 6,234 | 6,175 | 5,363 | 5,198 | 5,081 | 4,957 | 4,600 | 4,419 | 4,280 | 4,079 | 4,220 | 4,233 | 3,891 | 3,826 | 3,758 | 3,720 | 3,678.955 | 3,675.837 | 3,575.727 | 3,476.368 | 3,357.435 | 3,227.994 | 3,050.824 | 3,023.159 | 3,003.595 | 2,866.558 | 3,265.047 | 3,157.523 | 3,037.899 | 3,013.205 | 2,909.537 | 2,822.953 | 2,719.899 | 2,621.274 | 2,529.154 | 2,359.664 | 2,417.146 |
| Total Equity
| 14,346 | 13,594 | 13,158 | 12,845 | 13,219 | 12,903 | 12,445 | 11,958 | 12,488 | 12,628 | 12,049 | 11,644 | 11,389 | 10,761 | 10,343 | 10,075 | 9,871 | 9,828 | 9,354 | 9,318 | 9,231 | 9,125 | 8,888 | 8,572 | 8,453 | 8,279 | 7,406 | 6,249 | 7,076 | 6,994 | 5,826 | 5,649 | 5,523 | 5,378 | 5,009 | 4,815 | 4,678 | 4,416 | 4,547 | 4,552 | 4,209 | 4,082 | 4,008 | 3,964 | 3,922.341 | 3,911.395 | 3,802.478 | 3,686.344 | 3,567.773 | 3,422.53 | 3,236.674 | 3,205.418 | 3,183.011 | 3,030.759 | 3,420.16 | 3,305.096 | 3,171.937 | 3,143.409 | 3,029.296 | 2,935.709 | 2,824.132 | 2,750.95 | 2,662.745 | 2,492.68 | 2,598.751 |
| Total Liabilities & Shareholders Equity
| 36,107 | 35,386 | 34,092 | 33,063 | 33,685 | 33,344 | 32,030 | 30,768 | 30,719 | 30,053 | 28,157 | 27,026 | 27,502 | 26,194 | 24,876 | 24,425 | 24,688 | 24,390 | 23,473 | 25,929 | 25,042 | 24,149 | 23,006 | 22,475 | 22,448 | 21,504 | 20,629 | 20,257 | 20,440 | 19,615 | 16,952 | 16,810 | 17,458 | 16,564 | 15,781 | 15,350 | 16,210 | 15,587 | 14,421 | 14,880 | 15,552 | 12,865 | 12,573 | 11,959 | 13,303.711 | 12,027.865 | 11,649.256 | 11,397.267 | 12,162.844 | 11,420.182 | 10,811.126 | 10,600.758 | 10,876.694 | 10,124.588 | 9,566.785 | 9,324.177 | 10,786.817 | 9,249.856 | 8,404.103 | 8,024.982 | 7,031.166 | 7,177.366 | 6,609.221 | 6,630.718 | 6,576.85 |