
Ain Holdings Inc.
TSE:9627.T
5522 (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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 27,851 | 27,221 | 49,404 | 48,611 | 50,057 | 50,518 | 47,373 | 46,796 | 46,193 | 46,723 | 46,863 | 59,729 | 55,641 | 58,692 | 53,576 | 55,271 | 54,756 | 54,616 | 42,128 | 46,321 | 46,276 | 44,441 | 40,753 | 48,091 | 53,494 | 57,337 | 61,725 | 63,779.278 | 60,572.671 | 57,059.319 | 29,500.303 | 29,775.207 | 26,292.014 | 23,012.593 | 26,822.431 | 22,647.3 | 24,209.231 | 30,806.554 | 20,465.316 | 19,553.423 | 23,032.479 | 18,549.771 | 18,419.096 | 18,846.76 | 19,023.736 | 20,182.789 | 19,524.328 | 18,460.349 | 14,724.169 | 14,853.932 | 14,778.887 | 15,935.326 | 17,144.858 | 18,355.707 | 20,908.782 | 15,437.879 | 20,250.474 | 15,196.11 | 11,414.851 | 11,188.462 | 12,810.578 | 12,198.796 | 9,234.052 | 7,267.85 |
Short Term Investments
| 0 | 0 | 0 | 230 | 0 | 237 | -33,755 | -727 | 0 | 3,208 | 0 | -31,822 | -32,086 | -30,376 | -28,546 | -482 | -19,390 | 0 | -19,158 | -680 | -15,739 | -37 | -15,126 | -1,425 | -12,902 | -81 | -11,506 | -902.481 | -10,854.652 | -125.322 | -10,763.278 | -1,216.796 | -10,515.551 | 0 | -10,037.413 | -1,975.943 | -10,008.071 | 0 | -9,714.71 | -1,382.159 | -8,683.029 | 0 | -8,126.042 | -1,801.385 | -7,643.388 | 0 | -7,058.547 | -1,348.866 | -6,926.285 | -8.748 | -13.827 | -17.748 | -23.986 | -27.907 | -31.828 | -35.75 | -34.502 | -38.423 | -12.538 | -14.042 | -15.547 | -17.051 | 0 | 0 |
Cash and Short Term Investments
| 27,851 | 27,221 | 49,404 | 48,611 | 50,057 | 50,518 | 47,373 | 46,796 | 46,193 | 46,723 | 46,863 | 59,729 | 55,641 | 58,692 | 53,576 | 55,271 | 54,756 | 54,616 | 42,128 | 46,321 | 46,276 | 44,441 | 40,753 | 48,091 | 53,494 | 57,337 | 61,725 | 63,779.278 | 60,572.671 | 57,059.319 | 29,500.303 | 29,775.207 | 26,292.014 | 23,012.593 | 26,822.431 | 22,647.3 | 24,209.231 | 30,806.554 | 20,465.316 | 19,553.423 | 23,032.479 | 18,549.771 | 18,419.096 | 18,846.76 | 19,023.736 | 20,182.789 | 19,524.328 | 18,460.349 | 14,724.169 | 14,853.932 | 14,778.887 | 15,935.326 | 17,144.858 | 18,355.707 | 20,908.782 | 15,437.879 | 20,250.474 | 15,196.11 | 11,414.851 | 11,188.462 | 12,810.578 | 12,198.796 | 9,234.052 | 7,267.85 |
Net Receivables
| 20,749 | 16,946 | 13,885 | 15,851 | 14,006 | 13,642 | 12,718 | 13,249 | 11,269 | 12,147 | 12,697 | 10,110 | 10,707 | 9,928 | 12,338 | 13,475 | 11,866 | 11,953 | 12,204 | 13,652 | 13,712 | 14,931 | 15,938 | 12,769 | 11,170 | 10,833 | 11,511 | 18,727.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,158.339 | 18,756.638 | 16,599.258 | 13,750.6 | 15,294.263 | 13,822.889 | 13,687.221 | 13,569.397 | 14,352.134 | 15,901.705 | 15,052.791 | 14,955.786 | 15,625.015 | 19,037.043 | 17,137.178 | 16,938.084 | 15,240.669 | 14,953.281 | 13,465.527 | 12,874.368 | 13,448.702 | 16,255.404 | 13,925.682 | 12,823.937 | 12,289.962 | 11,562.26 | 12,081.549 | 12,214.525 | 11,741.422 |
Inventory
| 36,593 | 34,751 | 26,329 | 24,644 | 27,093 | 24,855 | 24,339 | 21,585 | 23,629 | 21,439 | 19,503 | 14,790 | 16,972 | 16,312 | 15,180 | 14,284 | 15,597 | 14,795 | 15,588 | 15,321 | 14,636 | 14,439 | 13,986 | 12,898 | 12,725 | 12,088 | 11,227 | 9,580.462 | 12,482.377 | 12,337.453 | 12,688.227 | 11,668.173 | 13,292.944 | 11,823.921 | 11,737.418 | 10,984.65 | 12,598.614 | 12,017.91 | 10,785.648 | 9,909.75 | 10,614.505 | 10,082.223 | 10,427.841 | 9,759.428 | 10,034.304 | 9,009.664 | 9,607.201 | 7,944.399 | 10,804.609 | 9,768.644 | 10,522.24 | 8,253.412 | 9,683.911 | 8,348.115 | 8,937.346 | 8,375.868 | 9,182.542 | 7,384.578 | 8,084.857 | 6,938.023 | 7,596.464 | 6,440.613 | 5,928.846 | 6,392.069 |
Other Current Assets
| 18,659 | 22,923 | 19,741 | 21,637 | 15,681 | 19,199 | 16,970 | 16,675 | 14,399 | 17,979 | 17,100 | 16,136 | 11,517 | 13,629 | 13,735 | 13,368 | 10,027 | 12,642 | 12,895 | 12,508 | 10,122 | 10,419 | 12,634 | 11,688 | 11,002 | 11,065 | 10,222 | 4,082.039 | 3,657.563 | 3,295.816 | 2,965.771 | 3,952.114 | 3,410.13 | 3,092.146 | 3,426.953 | 2,803.103 | 2,073.096 | 1,678.562 | 1,420.093 | 1,608.465 | 1,435.865 | 1,174.101 | 1,050.734 | 1,376.193 | 1,029.066 | 897.383 | 1,166.534 | 1,132.583 | 934.841 | 788.257 | 638.76 | 890.903 | 622.073 | 525.929 | 522.033 | 770.389 | 717.727 | 604.805 | 652.795 | 825.768 | 692.595 | 556.914 | 793.32 | 453.998 |
Total Current Assets
| 103,852 | 101,841 | 109,359 | 110,743 | 106,837 | 108,214 | 101,400 | 98,305 | 95,490 | 98,288 | 96,163 | 100,765 | 94,837 | 98,561 | 94,829 | 96,398 | 92,246 | 94,006 | 82,815 | 87,802 | 84,746 | 84,230 | 83,311 | 85,446 | 88,391 | 91,323 | 94,685 | 96,169.556 | 94,370.13 | 91,711.512 | 65,552.014 | 65,420.745 | 61,156.064 | 53,295.089 | 56,326.685 | 56,593.392 | 57,637.579 | 61,102.284 | 46,421.657 | 46,365.901 | 48,905.738 | 43,493.316 | 43,467.068 | 44,334.515 | 45,988.811 | 45,142.627 | 45,253.849 | 43,162.346 | 45,500.662 | 42,548.011 | 42,877.971 | 40,320.31 | 42,404.123 | 40,695.278 | 43,242.529 | 38,032.838 | 46,406.147 | 37,111.175 | 32,976.44 | 31,242.215 | 32,661.897 | 31,277.872 | 28,170.743 | 25,855.339 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 49,286 | 48,800 | 44,095 | 43,450 | 42,745 | 65,889 | 65,061 | 63,965 | 63,341 | 59,972 | 58,988 | 53,420 | 53,526 | 54,216 | 30,117 | 50,548 | 30,492 | 49,661 | 30,808 | 50,018 | 31,028 | 46,301 | 30,216 | 45,319 | 29,660 | 40,878 | 27,884 | 39,192.771 | 28,253.056 | 38,629.544 | 28,229.34 | 38,907.228 | 28,908.215 | 38,036.898 | 27,766.053 | 38,166.76 | 27,263.464 | 35,881.152 | 23,628.391 | 32,182.382 | 21,376.703 | 28,683.428 | 19,924.328 | 27,665.161 | 19,625.397 | 25,940.436 | 18,279.431 | 24,535.79 | 17,158.207 | 16,533.392 | 15,718.901 | 15,256.904 | 14,715.093 | 13,829.609 | 13,529.621 | 13,451.378 | 13,607.637 | 12,865.078 | 12,755.65 | 12,510.799 | 12,595.576 | 12,329.305 | 12,238.439 | 12,105.766 |
Goodwill
| 82,569 | 83,692 | 43,020 | 44,066 | 43,947 | 44,634 | 45,611 | 46,443 | 47,539 | 48,388 | 49,344 | 36,352 | 38,172 | 39,133 | 39,079 | 39,057 | 39,570 | 40,563 | 41,303 | 42,123 | 42,075 | 43,119 | 44,216 | 45,249 | 40,138 | 40,993 | 37,266 | 38,011.184 | 38,476.795 | 39,494.994 | 40,438.3 | 40,939.448 | 41,714.203 | 33,776.445 | 33,308.599 | 33,337.372 | 31,773.683 | 26,393.871 | 25,922.404 | 26,340.056 | 22,546.447 | 20,323.151 | 19,765.666 | 20,017.44 | 19,799.08 | 20,162.73 | 20,530.277 | 19,574.539 | 19,270.562 | 19,417.228 | 17,670.137 | 17,664.823 | 15,719.492 | 15,075.233 | 14,254.955 | 13,867.28 | 13,987.856 | 11,742.052 | 11,962.468 | 12,154.42 | 12,225.638 | 12,427.284 | 12,835.388 | 13,050.346 |
Intangible Assets
| 12,245 | 12,189 | 7,360 | 7,176 | 6,717 | 6,342 | 6,002 | 5,900 | 5,571 | 5,329 | 5,135 | 4,867 | 4,445 | 4,047 | 3,709 | 3,609 | 3,349 | 3,152 | 2,996 | 2,793 | 2,692 | 2,642 | 2,414 | 2,328 | 2,214 | 2,071 | 2,019 | 2,121.561 | 2,012.629 | 2,074.134 | 2,144.943 | 2,170.042 | 2,290.641 | 2,337.343 | 2,250.096 | 2,248.861 | 2,146.104 | 2,068.007 | 1,313.407 | 1,283.021 | 1,241.569 | 1,196.469 | 1,148.462 | 1,111.957 | 1,029.08 | 1,065.406 | 1,116.172 | 1,031.265 | 1,056.697 | 1,084.404 | 996.183 | 990.546 | 950.887 | 951.928 | 921.182 | 960.649 | 967.899 | 975.889 | 947.07 | 923.368 | 754.029 | 752.783 | 657.926 | 503.237 |
Goodwill and Intangible Assets
| 94,814 | 95,881 | 50,380 | 51,242 | 50,664 | 50,976 | 51,613 | 52,343 | 53,110 | 53,717 | 54,479 | 41,219 | 42,617 | 43,180 | 42,788 | 42,666 | 42,919 | 43,715 | 44,299 | 44,916 | 44,767 | 45,761 | 46,630 | 47,577 | 42,352 | 43,064 | 39,285 | 40,132.745 | 40,489.424 | 41,569.128 | 42,583.243 | 43,109.49 | 44,004.844 | 36,113.788 | 35,558.695 | 35,586.233 | 33,919.787 | 28,461.878 | 27,235.811 | 27,623.077 | 23,788.016 | 21,519.62 | 20,914.128 | 21,129.397 | 20,828.16 | 21,228.136 | 21,646.449 | 20,605.804 | 20,327.259 | 20,501.632 | 18,666.32 | 18,655.369 | 16,670.379 | 16,027.161 | 15,176.137 | 14,827.929 | 14,955.755 | 12,717.941 | 12,909.538 | 13,077.788 | 12,979.667 | 13,180.067 | 13,493.314 | 13,553.583 |
Long Term Investments
| 43,606 | 42,525 | 3,515 | 4,016 | 3,427 | 2,900 | 36,546 | 3,447 | 2,938 | 2,811 | 2,649 | 34,325 | 35,290 | 32,805 | 31,184 | 3,179 | 21,779 | 2,335 | 21,454 | 2,975 | 18,205 | 2,133 | 16,946 | 3,220 | 15,169 | 2,335 | 13,826 | 3,278.334 | 13,244.468 | 2,563.592 | 13,239.573 | 3,652.129 | 13,240.969 | 2,565.978 | 12,619.714 | 4,653.586 | 12,888.122 | 2,818.595 | 12,693.943 | 4,254.541 | 11,072.137 | 2,375.151 | 10,732.895 | 4,360.771 | 10,229.035 | 2,579.047 | 9,757.637 | 4,138.596 | 10,147.223 | 3,136.672 | 2,718.054 | 2,843.377 | 2,949.207 | 2,977.113 | 2,993.006 | 2,995.327 | 3,178.503 | 2,880.592 | 2,902.14 | 2,816.714 | 2,738.805 | 2,783.64 | 2,057.061 | 1,983.879 |
Tax Assets
| 0 | 0 | 1 | 6,403 | 6,287 | 6,046 | 5,974 | 5,990 | 6,118 | 6,069 | 5,957 | 5,319 | 4,614 | 4,629 | 4,633 | 4,415 | 4,250 | 4,315 | 4,196 | 4,211 | 4,272 | 4,260 | 4,276 | 4,284 | 3,989 | 3,915 | 3,819 | 2,216.602 | 2,041.25 | 2,071.405 | 2,125.34 | 2,167.711 | 2,206.644 | 2,163.596 | 2,084.421 | 2,038.851 | 1,481.052 | 1,231.646 | 994.06 | 984.239 | 767.509 | 790.474 | 805.365 | 1,068.129 | 956.111 | 958.713 | 972.28 | 946.439 | 1,022.789 | 1,120.202 | 1,038.837 | 1,122.782 | 1,080.362 | 1,263.103 | 1,209.681 | 1,233.263 | 1,147.626 | 1,159.126 | 1,134.558 | 995.611 | 847.93 | 839.86 | 892.856 | 1,016.423 |
Other Non-Current Assets
| 6,964 | 6,954 | 40,789 | 33,555 | 33,728 | 8,895 | -24,951 | 7,695 | 8,563 | 10,282 | 10,155 | -22,591 | -22,894 | -22,952 | -1 | 6,455 | 7,083 | 5,485 | 4,650 | 3,524 | 5,042 | 5,077 | 5,161 | 3,170 | 3,464 | 3,045 | 3,161 | 2,445.882 | 3,845.505 | 3,991.962 | 3,969.027 | 3,066.282 | 4,707.611 | 4,671.857 | 4,794.226 | 2,849.413 | 4,394.439 | 4,225.447 | 4,439.499 | 2,739.743 | 4,494.053 | 4,120.418 | 4,648.624 | 2,824.795 | 4,268.434 | 4,136.9 | 3,665.213 | 2,450.941 | 2,254.76 | 8,671.187 | 8,507.249 | 7,709.552 | 6,621.026 | 6,773.357 | 6,476.952 | 6,399.45 | 6,424.583 | 5,327.841 | 5,321.16 | 5,255.723 | 4,991.308 | 4,950.009 | 5,180.509 | 6,707.799 |
Total Non-Current Assets
| 194,670 | 194,160 | 138,780 | 138,666 | 136,851 | 134,706 | 134,243 | 133,440 | 134,070 | 132,851 | 132,228 | 111,692 | 113,153 | 111,878 | 108,721 | 107,263 | 106,523 | 105,511 | 105,407 | 105,644 | 103,314 | 103,532 | 103,229 | 103,570 | 94,634 | 93,237 | 87,975 | 87,266.334 | 87,873.703 | 88,825.631 | 90,146.523 | 90,902.84 | 93,068.283 | 83,552.117 | 82,823.109 | 83,294.843 | 79,946.864 | 72,618.718 | 68,991.704 | 67,783.982 | 61,498.418 | 57,489.091 | 57,025.34 | 57,048.253 | 55,907.137 | 54,843.232 | 54,321.01 | 52,677.57 | 50,910.238 | 49,963.085 | 46,649.361 | 45,587.984 | 42,036.067 | 40,870.343 | 39,385.397 | 38,907.347 | 39,314.104 | 34,950.578 | 35,023.046 | 34,656.635 | 34,153.286 | 34,082.881 | 33,862.179 | 35,367.45 |
Total Assets
| 298,522 | 296,001 | 248,139 | 249,409 | 243,688 | 242,922 | 235,647 | 231,750 | 229,562 | 231,141 | 228,394 | 212,461 | 207,994 | 210,442 | 203,552 | 203,659 | 198,772 | 199,520 | 188,223 | 193,450 | 188,062 | 187,765 | 186,543 | 189,021 | 183,028 | 184,563 | 182,661 | 183,435.892 | 182,243.832 | 180,537.145 | 155,698.54 | 156,323.586 | 154,224.346 | 136,847.209 | 139,149.793 | 139,888.236 | 137,584.444 | 133,721.004 | 115,413.361 | 114,149.887 | 110,404.156 | 100,982.409 | 100,492.407 | 101,382.771 | 101,895.949 | 99,985.86 | 99,574.859 | 95,839.917 | 96,410.903 | 92,511.096 | 89,527.332 | 85,908.294 | 84,440.19 | 81,565.621 | 82,627.926 | 76,940.185 | 85,720.251 | 72,061.753 | 67,999.486 | 65,898.85 | 66,815.183 | 65,360.753 | 62,032.922 | 61,222.789 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 78,240 | 75,500 | 70,484 | 65,506 | 67,987 | 66,556 | 64,859 | 58,698 | 60,972 | 60,719 | 59,462 | 50,756 | 52,276 | 51,465 | 49,094 | 46,758 | 46,700 | 45,619 | 45,334 | 47,187 | 46,784 | 45,639 | 46,194 | 44,794 | 43,016 | 42,131 | 41,646 | 38,728 | 41,351.106 | 40,326.124 | 41,779.744 | 39,325.588 | 41,032.529 | 37,693.599 | 38,320.139 | 39,987.595 | 40,195.645 | 36,279.567 | 33,716.809 | 31,826.516 | 31,309.783 | 29,466.015 | 30,594.186 | 28,002.426 | 31,410.516 | 28,514.343 | 30,063.571 | 24,084.746 | 28,379.227 | 25,255.546 | 27,804.402 | 22,524.795 | 24,425.118 | 21,834.595 | 22,854.155 | 19,706.886 | 25,933.894 | 21,036.93 | 22,239.079 | 19,666.791 | 21,518.357 | 19,692.494 | 18,712.606 | 19,508.183 |
Short Term Debt
| 7,084 | 7,526 | 3,385 | 3,002 | 2,733 | -4,987 | -1,025 | -3,427 | -370 | -4,210 | -152 | -5,023 | -1,355 | -3,853 | -649 | -1,558 | 2,015 | -574 | 333 | -2,531 | 603 | -2,332 | 1,173 | -296 | 3,926 | 2,265 | 3,808 | 6,717 | 8,207.07 | 7,457.957 | 8,520.056 | 7,596.939 | 9,313.789 | 7,584.837 | 8,477.116 | 5,690.001 | 6,998.266 | 17,607.646 | 6,162.556 | 6,330.773 | 6,412.007 | 6,237.807 | 6,463.409 | 6,535.438 | 6,417.644 | 7,088.191 | 7,815.504 | 7,483.09 | 8,063.824 | 7,823.121 | 6,596.64 | 6,397.458 | 6,339.685 | 5,965.968 | 7,244.58 | 5,883.188 | 7,293.936 | 6,285.152 | 6,633.32 | 6,549.284 | 6,670.424 | 6,889.62 | 7,716.357 | 6,857.201 |
Tax Payables
| 0 | 0 | 1,498 | 4,532 | 3,144 | 4,223 | 1,824 | 3,328 | 2,242 | 3,506 | 1,361 | 4,391 | 2,189 | 2,917 | 1,593 | 2,157 | 375 | 1,868 | 633 | 3,356 | 2,196 | 3,868 | 1,744 | 3,261 | 1,690 | 3,126 | 1,577 | 4,947.006 | 3,249.999 | 3,724.475 | 1,785.632 | 2,898.695 | 1,180.917 | 2,177.896 | 909.903 | 4,448.862 | 2,226.176 | 2,598.754 | 1,277.575 | 2,320.567 | 604.328 | 1,552.835 | 688.107 | 3,079.805 | 1,584.709 | 2,442.643 | 1,146.438 | 2,427.308 | 636.797 | 1,692.872 | 845.132 | 2,739.772 | 1,309.328 | 2,074.583 | 954.652 | 2,421.98 | 1,042.107 | 1,710.343 | 845.314 | 1,709.338 | 761.031 | 1,308.222 | 1,263.593 | 312.051 |
Deferred Revenue
| 0 | 0 | 0 | 465 | 450 | 8,630 | 4,673 | 7,097 | 4,406 | 7,986 | 4,319 | 7,666 | 4,101 | 6,904 | 4,003 | 5,228 | 1,960 | 5,268 | 2,838 | 6,173 | 3,593 | 6,887 | 3,872 | 5,867 | 3,009 | 5,878 | 3,678 | 7,302.679 | 4,575.056 | 6,396.255 | 3,860.819 | 5,243.428 | 2,413.749 | 4,587.824 | 2,758.803 | 6,501.987 | 3,319.646 | 4,763.101 | 2,807.819 | 4,024.522 | 1,485.342 | 3,317.408 | 1,996.84 | 4,573.449 | 2,485.314 | 4,016.097 | 2,358.511 | 3,854.767 | 1,364.62 | 3,131.184 | 2,162.389 | 4,020.074 | 2,106.593 | 3,448.631 | 2,277.961 | 3,703.747 | 1,758.579 | 3,018.627 | 2,027.015 | 2,903.309 | 1,627.825 | 2,543.986 | 2,379.861 | 1,088.512 |
Other Current Liabilities
| 34,012 | 36,635 | 28,241 | 29,262 | 26,083 | 19,666 | 22,836 | 20,193 | 21,167 | 17,321 | 22,093 | 16,349 | 16,679 | 17,622 | 18,772 | 16,347 | 18,187 | 15,826 | 19,023 | 14,342 | 13,957 | 10,936 | 15,112 | 14,251 | 14,585 | 13,119 | 16,352 | 19,843.095 | 17,350.201 | 18,776.885 | 21,629.721 | 23,134.507 | 17,730.356 | 17,251.413 | 19,593.147 | 16,618.45 | 15,389.602 | 16,261.488 | 14,721.15 | 13,955.502 | 13,553.38 | 12,048.386 | 12,340.222 | 12,731.731 | 11,282.405 | 11,470.851 | 10,560.562 | 11,691.647 | 11,489.433 | 13,257.305 | 11,622.945 | 11,283.327 | 10,448.519 | 10,496.335 | 10,812.848 | 9,604.406 | 9,814.333 | 6,465.988 | 6,357.135 | 6,214.636 | 5,973.496 | 6,263.412 | 5,709.623 | 5,192.004 |
Total Current Liabilities
| 119,336 | 119,661 | 103,608 | 103,232 | 100,847 | 102,718 | 97,840 | 92,986 | 92,823 | 93,308 | 91,402 | 81,805 | 77,991 | 81,959 | 76,816 | 74,160 | 71,197 | 73,275 | 70,999 | 74,700 | 70,726 | 71,885 | 71,967 | 73,744 | 69,235 | 72,397 | 70,739 | 70,235.101 | 70,158.376 | 70,285.441 | 73,715.153 | 72,955.729 | 69,257.591 | 64,707.745 | 67,300.305 | 66,744.908 | 64,809.689 | 72,747.455 | 55,878.09 | 54,433.358 | 51,879.498 | 49,305.043 | 50,085.924 | 50,349.4 | 50,695.274 | 49,516.028 | 49,586.075 | 45,686.791 | 48,569.281 | 48,028.844 | 46,869.119 | 42,945.352 | 42,522.65 | 40,371.481 | 41,866.235 | 37,616.46 | 44,084.27 | 35,498.413 | 36,074.848 | 34,140.049 | 34,923.308 | 34,153.748 | 33,402.179 | 31,869.439 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27,523 | 29,062 | 2,479 | 3,265 | 2,366 | 2,996 | 3,848 | 5,053 | 5,816 | 10,038 | 11,218 | 5,824 | 6,100 | 6,860 | 7,507 | 8,334 | 8,567 | 9,165 | 1,961 | 2,586 | 3,009 | 4,079 | 5,014 | 6,386 | 7,020 | 8,660 | 10,052 | 12,143 | 13,012.35 | 14,608.637 | 16,376.32 | 19,212.69 | 22,249.847 | 12,138.983 | 13,448.146 | 16,052.596 | 16,022.352 | 6,150.586 | 6,704.701 | 8,981.399 | 8,412.324 | 3,574.199 | 3,907.38 | 5,956.935 | 5,414.243 | 6,318.919 | 7,127.531 | 9,271.71 | 7,639.885 | 6,227.98 | 5,605.656 | 6,994.266 | 6,668.604 | 7,471.249 | 8,389.152 | 7,331.773 | 10,659.505 | 7,036.094 | 8,112.007 | 8,427.212 | 9,553.23 | 9,834.964 | 10,966.271 | 12,418.648 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | -11 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 11 | 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 |
Other Non-Current Liabilities
| 11,105 | 11,137 | 7,701 | 7,488 | 7,193 | 7,364 | 7,342 | 7,165 | 7,180 | 6,926 | 7,001 | 5,822 | 5,790 | 5,813 | 5,456 | 5,331 | 5,351 | 5,362 | 5,358 | 5,162 | 5,254 | 5,223 | 5,411 | 4,971 | 5,100 | 4,972 | 5,056 | 4,324.617 | 4,815.153 | 4,863.657 | 4,889.671 | 3,976.185 | 5,084.52 | 5,038.532 | 4,960.833 | 3,766.122 | 4,517.456 | 4,436.982 | 4,120.158 | 2,688.584 | 3,883.321 | 3,815.239 | 3,762.985 | 2,836.346 | 4,116.287 | 3,869.286 | 3,983.15 | 2,524.898 | 3,377.596 | 3,156.583 | 3,064.037 | 2,222.701 | 2,850.402 | 2,658.784 | 2,543.266 | 2,493.006 | 2,413.194 | 2,296.252 | 2,260.28 | 1,839.538 | 1,793.258 | 1,716.436 | 1,555.365 | 1,400.735 |
Total Non-Current Liabilities
| 38,628 | 40,199 | 10,180 | 10,764 | 9,559 | 10,360 | 11,190 | 12,218 | 12,996 | 16,964 | 18,219 | 11,646 | 11,890 | 12,673 | 12,963 | 13,665 | 13,918 | 14,527 | 7,319 | 7,748 | 8,263 | 9,302 | 10,425 | 11,357 | 12,120 | 13,632 | 15,108 | 16,467.617 | 17,827.503 | 19,472.294 | 21,265.991 | 23,188.875 | 27,334.367 | 17,177.515 | 18,408.979 | 19,818.718 | 20,539.808 | 10,587.568 | 10,824.859 | 11,669.983 | 12,295.645 | 7,389.438 | 7,670.365 | 8,793.281 | 9,530.53 | 10,188.205 | 11,110.681 | 11,796.608 | 11,017.481 | 9,384.563 | 8,669.693 | 9,216.967 | 9,519.006 | 10,130.033 | 10,932.418 | 9,824.779 | 13,072.699 | 9,332.346 | 10,372.287 | 10,266.75 | 11,346.488 | 11,551.4 | 12,521.636 | 13,819.383 |
Total Liabilities
| 157,964 | 159,860 | 113,788 | 113,996 | 110,406 | 113,078 | 109,030 | 105,204 | 105,819 | 110,272 | 109,621 | 93,451 | 89,881 | 94,632 | 89,779 | 87,825 | 85,115 | 87,802 | 78,318 | 82,448 | 78,989 | 81,187 | 82,392 | 85,101 | 81,355 | 86,029 | 85,847 | 86,702.718 | 87,985.879 | 89,757.735 | 94,981.144 | 96,144.604 | 96,591.958 | 81,885.26 | 85,709.284 | 86,563.626 | 85,349.497 | 83,335.023 | 66,702.949 | 66,103.341 | 64,175.143 | 56,694.481 | 57,756.289 | 59,142.681 | 60,225.804 | 59,704.233 | 60,696.756 | 57,483.399 | 59,586.762 | 57,413.407 | 55,538.812 | 52,162.319 | 52,041.656 | 50,501.514 | 52,798.653 | 47,441.239 | 57,156.969 | 44,830.759 | 46,447.135 | 44,406.799 | 46,269.796 | 45,705.148 | 45,923.815 | 45,688.822 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 126,394 | 0 | 81 | 141 | 122 | 119,037 | 118,175 | 115,898 | 113,868 | 140 | 169 | 180 | 217 | 235 | 73 | 81 | 119 | 63 | 11 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894 | 21,894.976 | 21,894.976 | 21,894.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 8,682.976 | 6,308.456 | 6,308.456 | 6,308.456 | 6,308.456 | 5,057.046 | 5,053.646 |
Retained Earnings
| 99,788 | 95,643 | 94,073 | 95,257 | 92,586 | 89,113 | 85,996 | 85,963 | 83,357 | 80,533 | 78,433 | 78,661 | 77,800 | 74,907 | 72,878 | 73,506 | 71,385 | 69,439 | 67,656 | 68,758 | 66,689 | 64,200 | 61,818 | 61,526 | 59,278 | 56,137 | 54,349 | 54,268.915 | 51,632.818 | 48,120.163 | 45,822.181 | 45,286.878 | 42,776.278 | 40,193.311 | 38,708.884 | 38,605.783 | 36,219.834 | 33,984.169 | 32,221.785 | 31,639.894 | 29,914.679 | 27,967.678 | 26,446.904 | 26,007.464 | 25,032.404 | 23,647.473 | 22,265.042 | 21,704.51 | 20,319.27 | 18,767.002 | 17,541.453 | 17,426.435 | 16,201.082 | 14,874.514 | 13,557.418 | 13,227.209 | 12,229.772 | 11,007.509 | 10,025.029 | 9,874.264 | 8,987.769 | 8,092.164 | 7,127.988 | 6,541.82 |
Accumulated Other Comprehensive Income/Loss
| 730 | 600 | 489 | 459 | 209 | 235 | 129 | 88 | -81 | -141 | -122 | -114 | -125 | -157 | -170 | -140 | -169 | -180 | -217 | -235 | -73 | -81 | -119 | -63 | -11 | -18 | 44 | 35 | 177 | 202 | 194 | 189 | 174 | 82 | 42 | 23 | 14 | 132 | 225 | 153 | 101 | 61 | 25 | -21 | 48 | 44 | 19 | 58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 18,060 | 17,909 | 17,797 | 17,697 | 18,518 | 18,752 | 18,504 | 18,503 | 18,422 | 18,504 | 18,237 | 18,482 | 18,481 | 18,940 | 19,096 | 20,216 | 20,498 | 20,498 | 20,062 | 20,498 | 20,498 | 20,334 | 20,258 | 20,498 | 20,474 | 20,461 | 20,498 | 20,499.073 | 20,499.073 | 20,499.073 | 5,948.246 | 5,948.246 | 6,121.846 | 6,029.994 | 5,988.899 | 5,970.103 | 7,251.868 | 7,585.264 | 7,676.779 | 7,605.51 | 7,552.935 | 7,513.492 | 7,479.238 | 7,410.999 | 7,913.774 | 7,909.692 | 7,885.513 | 7,924.988 | 7,793.559 | 7,615.415 | 7,728.424 | 7,586.028 | 7,475.677 | 7,464.205 | 7,550.369 | 7,540.177 | 7,595.81 | 7,491.408 | 5,169.784 | 5,262.402 | 5,207.079 | 5,214.343 | 3,886.716 | 3,903.999 |
Total Shareholders Equity
| 140,472 | 136,046 | 134,253 | 135,307 | 133,207 | 129,759 | 126,523 | 126,448 | 123,673 | 120,790 | 118,686 | 118,923 | 118,050 | 115,741 | 113,698 | 115,756 | 113,607 | 111,650 | 109,829 | 110,914 | 109,007 | 106,509 | 104,089 | 103,853 | 101,657 | 98,510 | 96,785 | 96,697.123 | 94,203.487 | 90,715.503 | 60,646.759 | 60,105.921 | 57,581.1 | 54,906.281 | 53,380.759 | 53,258.862 | 52,154.678 | 50,252.409 | 48,581.54 | 47,928.38 | 46,150.59 | 44,164.146 | 42,609.118 | 42,122.439 | 41,629.154 | 40,240.141 | 38,833.531 | 38,312.474 | 36,795.805 | 35,065.393 | 33,952.853 | 33,695.44 | 32,359.735 | 31,021.695 | 29,790.763 | 29,450.362 | 28,508.558 | 27,181.893 | 21,503.269 | 21,445.122 | 20,503.304 | 19,614.963 | 16,071.75 | 15,499.465 |
Total Equity
| 140,558 | 136,141 | 134,351 | 135,411 | 133,278 | 129,842 | 126,615 | 126,544 | 123,742 | 120,868 | 118,772 | 119,009 | 118,111 | 115,809 | 113,771 | 115,834 | 113,657 | 111,718 | 109,905 | 111,002 | 109,073 | 106,578 | 104,151 | 103,920 | 101,673 | 98,534 | 96,814 | 96,733.174 | 94,257.953 | 90,779.41 | 60,717.396 | 60,178.982 | 57,632.388 | 54,961.949 | 53,440.509 | 53,324.61 | 52,234.947 | 50,385.981 | 48,710.412 | 48,046.546 | 46,229.013 | 44,287.928 | 42,736.118 | 42,240.09 | 41,670.145 | 40,281.627 | 38,878.103 | 38,356.518 | 36,824.141 | 35,097.689 | 33,988.52 | 33,745.975 | 32,398.534 | 31,064.107 | 29,829.273 | 29,498.946 | 28,563.282 | 27,230.994 | 21,552.351 | 21,492.051 | 20,545.387 | 19,655.605 | 16,109.107 | 15,533.967 |
Total Liabilities & Shareholders Equity
| 298,522 | 296,001 | 248,139 | 249,409 | 243,684 | 242,837 | 235,553 | 231,652 | 229,492 | 231,062 | 228,307 | 212,374 | 207,931 | 210,373 | 203,477 | 203,659 | 198,772 | 199,520 | 188,223 | 193,450 | 188,062 | 187,765 | 186,543 | 189,021 | 183,028 | 184,563 | 182,661 | 183,435.892 | 182,243.832 | 180,537.145 | 155,698.54 | 156,323.586 | 154,224.346 | 136,847.209 | 139,149.793 | 139,888.236 | 137,584.444 | 133,721.004 | 115,413.361 | 114,149.887 | 110,404.156 | 100,982.409 | 100,492.407 | 101,382.771 | 101,895.949 | 99,985.86 | 99,574.859 | 95,839.917 | 96,410.903 | 92,511.096 | 89,527.332 | 85,908.294 | 84,440.19 | 81,565.621 | 82,627.926 | 76,940.185 | 85,720.251 | 72,061.753 | 67,999.486 | 65,898.85 | 66,815.183 | 65,360.753 | 62,032.922 | 61,222.789 |