
Tanseisha Co., Ltd.
TSE:9743.T
1036 (JPY) • At close May 9, 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17,204.147 | 14,538 | 13,740.036 | 16,079.238 | 16,694.003 | 11,736.008 | 14,586.822 | 14,546.978 | 13,443.047 | 12,344.181 | 13,424.26 | 15,418.36 | 13,256.523 | 13,449.014 | 15,396.187 | 19,444.516 | 15,186.081 | 14,703.706 | 14,456.216 | 14,498.736 | 9,894.767 | 9,109.182 | 10,514.44 | 12,068.251 | 13,440.208 | 12,382.158 | 12,190.399 | 12,051.914 | 11,784.866 | 10,826.103 | 13,609.606 | 10,435.477 | 14,196.468 | 14,017.578 | 13,491.924 | 11,487.36 | 12,819.355 | 12,256.722 | 10,768.084 | 10,509.896 | 5,162.195 | 5,318.091 | 6,130.129 | 8,371.499 | 5,266.281 | 6,544.485 | 5,903.031 | 6,838.838 | 4,498.041 | 5,006.446 | 3,332.094 | 3,553.15 | 3,716.368 | 5,060.617 | 3,581.73 | 6,001.758 | 4,426.39 | 5,318.322 | 4,593.714 | 6,045.464 | 4,221.569 | 5,474.213 | 6,726.932 |
Short Term Investments
| 303.074 | 800 | 4,099.496 | 4,100 | 1,403.074 | 3,900 | 3,800 | 3,400 | 3,700 | 3,600 | 3,600 | 3,599.889 | 3,200 | 3,400 | 3,400 | 2,900 | 3,400 | 3,200 | 2,700 | 3,400 | 4,899.942 | 4,499.931 | 4,600.017 | 4,200.165 | 4,200.316 | 4,100.451 | 3,599.918 | 2,800.294 | 3,200.899 | 3,102.246 | 3,003.946 | 2,499.848 | 1,999.837 | 1,999.85 | 1,999.798 | 1,999.716 | -1,789.122 | 0 | 0 | 0 | -1,672.675 | 0 | 0 | 0 | -1,603.731 | 0 | 0 | 0 | -1,401.551 | 0 | 0 | 0 | -1,332.474 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 17,507.221 | 15,338 | 17,839.532 | 20,179.238 | 18,097.077 | 15,636.008 | 18,386.822 | 17,946.978 | 17,143.047 | 15,944.181 | 17,024.26 | 19,018.249 | 16,456.523 | 16,849.014 | 18,796.187 | 22,344.516 | 18,586.081 | 17,903.706 | 17,156.216 | 17,898.736 | 14,794.709 | 13,609.113 | 15,114.457 | 16,268.416 | 17,640.524 | 16,482.609 | 15,790.317 | 14,852.208 | 14,985.765 | 13,928.349 | 16,613.552 | 12,935.325 | 16,196.305 | 16,017.428 | 15,491.722 | 13,487.076 | 12,819.355 | 12,256.722 | 10,768.084 | 10,509.896 | 5,162.195 | 5,318.091 | 6,130.129 | 8,371.499 | 5,266.281 | 6,544.485 | 5,903.031 | 6,838.838 | 4,498.041 | 5,006.446 | 3,332.094 | 3,553.15 | 3,716.368 | 5,060.617 | 3,581.73 | 6,001.758 | 4,426.39 | 5,318.322 | 4,593.714 | 6,045.464 | 4,221.569 | 5,474.213 | 6,726.932 |
Net Receivables
| 23,139.406 | 22,013 | 18,884.623 | 17,839.586 | 21,654.133 | 20,578.887 | 17,538.079 | 16,450.595 | 15,283.502 | 16,012.593 | 15,892.81 | 0 | 0 | 8,379.438 | 6,017.527 | 5,544.242 | 7,263.284 | 9,423.738 | 9,794.653 | 10,528.252 | 14,206.366 | 12,204.796 | 9,856.675 | 11,430.418 | 8,970.62 | 9,070.988 | 9,931.039 | 12,713.829 | 9,531.761 | 8,751.003 | 10,265.684 | 11,896.565 | 8,247.197 | 9,370.572 | 9,871.599 | 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 |
Inventory
| 2,708.959 | 2,896 | 2,863.989 | 2,632.91 | 1,772.225 | 1,967.541 | 1,933.276 | 1,857.329 | 1,648.872 | 1,209.224 | 1,097.572 | 940.003 | 9,982.946 | 12,411.568 | 11,317.646 | 8,495.786 | 8,518.462 | 9,420.747 | 11,206.076 | 11,727.628 | 9,472.41 | 9,963.398 | 13,295.515 | 9,038.608 | 8,340.463 | 10,582.897 | 11,709.036 | 9,998.029 | 9,410.931 | 9,131.142 | 7,301.847 | 9,577.392 | 7,552.814 | 7,349.869 | 6,269.707 | 6,365.706 | 8,308.595 | 10,498.839 | 7,631.457 | 6,703.284 | 8,160.456 | 7,499.639 | 5,370.357 | 3,509.509 | 4,606.626 | 5,797.133 | 4,789.49 | 5,157.129 | 5,807.998 | 5,784.953 | 4,905.657 | 4,814.031 | 5,271.83 | 4,980.781 | 3,539.273 | 6,104.551 | 8,077.466 | 6,022.182 | 5,406.173 | 5,031.565 | 4,510.149 | 5,367.429 | 4,526.626 |
Other Current Assets
| 1,896.23 | 1,804 | 920.14 | 765.142 | 542.186 | 643.032 | 721.754 | 559.659 | 443.816 | 1,714.624 | 1,451.825 | 1,361.131 | 889.371 | 625.126 | 601.33 | 601.923 | 1,089.668 | 606.355 | 494.945 | 465.001 | 427.885 | 421.673 | 506.293 | 457.104 | 1,152.348 | 1,093.743 | 969.458 | 1,251.959 | 1,274.604 | 1,009.533 | 914.775 | 992.179 | 1,026.921 | 932.266 | 866.713 | 1,154.488 | 518.794 | 1,314.264 | 1,145.299 | 1,761.971 | 684.996 | 886.57 | 759.791 | 774.617 | 353.722 | 959.6 | 303.565 | 343.429 | 386.079 | 266.083 | 277.022 | 318.821 | 390.871 | 241.236 | 246.777 | 370.029 | 445.219 | 346.51 | 341.595 | 626.734 | 488.688 | 545.587 | 1,185.219 |
Total Current Assets
| 45,251.816 | 42,051 | 40,508.284 | 41,416.876 | 42,065.621 | 38,825.468 | 38,579.931 | 36,814.561 | 34,519.19 | 34,880.622 | 35,466.467 | 36,925.72 | 38,072.984 | 38,265.146 | 36,732.69 | 36,986.467 | 35,457.495 | 37,354.546 | 38,651.89 | 40,619.617 | 38,901.37 | 36,198.98 | 38,772.94 | 37,194.546 | 36,103.955 | 37,230.237 | 38,399.85 | 38,816.025 | 35,203.061 | 32,820.027 | 35,095.858 | 35,401.461 | 33,023.237 | 33,670.135 | 32,499.741 | 34,993.464 | 33,649.262 | 32,877.616 | 28,608.354 | 32,663.619 | 24,414.621 | 24,417.332 | 22,022.799 | 24,983.939 | 20,070.431 | 21,175.053 | 18,592.487 | 23,414.297 | 17,911.319 | 19,800.192 | 15,276.093 | 19,991.694 | 15,673.776 | 17,208.589 | 15,886.67 | 21,933.77 | 20,499.081 | 19,576.659 | 16,290.532 | 20,738.54 | 16,813.165 | 18,194.562 | 20,962.711 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 726.124 | 597 | 614.609 | 615.849 | 588.278 | 607.57 | 688.891 | 698.803 | 1,355.159 | 723.973 | 716.606 | 716.182 | 1,397.831 | 746.108 | 754.812 | 776.845 | 1,471.616 | 788.121 | 873.446 | 907.87 | 1,677.174 | 959.022 | 950.364 | 980.665 | 1,779.888 | 1,068.188 | 1,087.808 | 1,129.998 | 1,977.865 | 1,073.183 | 1,117.138 | 1,161.061 | 1,857.697 | 1,028.743 | 1,059.846 | 1,112.95 | 1,893.434 | 1,153.085 | 3,039.797 | 3,126.49 | 6,332.474 | 5,776.332 | 5,815.711 | 5,833.527 | 6,412.844 | 5,855.321 | 5,884.604 | 5,885.954 | 6,483.094 | 5,961.215 | 5,954.709 | 5,879.122 | 5,895.553 | 5,924.813 | 5,952.685 | 6,012.642 | 6,037.55 | 6,065.321 | 6,099.756 | 6,126.907 | 6,131.016 | 6,282.881 | 6,316.919 |
Goodwill
| 0 | 0 | 0 | 0.206 | 0.304 | 0.09 | 0.215 | 0.592 | 0.129 | 0.257 | 0.53 | 0.115 | 0.864 | 0.634 | 0.001 | 0.941 | 0.746 | 0.091 | 0.652 | 0.837 | 0.25 | 0.167 | 0.108 | 0.436 | 0.043 | 0.671 | 0.293 | 0.225 | 0.645 | 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
| 280.036 | 268 | 243.838 | 252 | 243 | 230 | 226 | 237 | 242 | 233 | 221 | 216 | 212 | 207 | 213 | 219 | 192 | 276 | 247 | 245 | 235 | 201 | 191 | 170 | 153 | 138 | 142 | 141 | 133 | 145.319 | 157.497 | 162.789 | 187.479 | 196.966 | 213.125 | 205.639 | 229.223 | 252.126 | 265.391 | 287.216 | 311.3 | 334.7 | 358.504 | 382.134 | 396.244 | 414.77 | 426.258 | 449.439 | 471.284 | 477.762 | 452.279 | 419.287 | 392.472 | 361.235 | 332.314 | 301.641 | 278.336 | 254.288 | 229.4 | 218.77 | 209.438 | 212.111 | 204.18 |
Goodwill and Intangible Assets
| 280.036 | 268 | 243.838 | 252.206 | 243.304 | 230.09 | 226.215 | 237.592 | 242.129 | 233.257 | 221.53 | 216.115 | 212.864 | 207.634 | 213.001 | 219.941 | 192.746 | 276.091 | 247.652 | 245.837 | 235.25 | 201.167 | 191.108 | 170.436 | 153.043 | 138.671 | 142.293 | 141.225 | 133.645 | 145.319 | 157.497 | 162.789 | 187.479 | 196.966 | 213.125 | 205.639 | 229.223 | 252.126 | 265.391 | 287.216 | 311.3 | 334.7 | 358.504 | 382.134 | 396.244 | 414.77 | 426.258 | 449.439 | 471.284 | 477.762 | 452.279 | 419.287 | 392.472 | 361.235 | 332.314 | 301.641 | 278.336 | 254.288 | 229.4 | 218.77 | 209.438 | 212.111 | 204.18 |
Long Term Investments
| 2,457.047 | 7,731 | 0 | 7,555 | 2,816.124 | 7,368 | 6,876 | 6,517 | -1,839.319 | 6,227 | 6,058 | 5,836 | 6,181 | 6,612 | 6,415 | 6,411 | -921.571 | 6,667 | 6,541 | 6,405 | -2,153.927 | 7,332 | 7,200 | 7,129 | -653.08 | 7,141 | 7,801 | 7,731 | 859.41 | 1,213.035 | 6,880 | 7,218 | 1,990.681 | 7,030 | 6,890 | 6,928 | 5,468.645 | 6,701 | 6,860 | 6,658 | 4,047.26 | 5,253 | 4,936 | 4,726 | 4,083.504 | 4,741 | 4,517 | 4,580 | 3,281.071 | 3,803 | 0 | 0 | 2,932.55 | 0 | 0 | 0 | 1,626.683 | 0 | 0 | 0 | 1,569.244 | 0 | 0 |
Tax Assets
| 35.297 | 0 | 0 | -7,555 | 34.868 | -7,368 | -3,144.501 | -6,517 | 14.567 | -6,227 | -6,058 | -2,788.744 | 41.19 | -3,667.563 | -3,554.148 | -6,411 | 48.618 | -6,667 | -6,541 | -6,405 | 61.952 | -7,332 | -7,200 | -7,129 | 5.819 | -7,141 | -7,801 | -7,731 | 6.307 | 5,288.423 | -6,880 | -7,218 | 6.553 | -7,030 | -6,890 | -6,928 | 9.063 | -6,701 | -6,860 | -6,658 | 895.238 | -5,253 | -4,936 | -4,726 | 13.616 | -4,741 | -4,517 | -4,580 | 9.395 | -3,803 | 0 | 0 | 13.011 | 0 | 0 | 0 | 21.87 | 0 | 0 | 0 | 33.953 | 0 | 0 |
Other Non-Current Assets
| 5,445.404 | 1 | 7,664.94 | 7,555.373 | 4,903.71 | 7,368.574 | 3,145.338 | 6,517.263 | 7,566.311 | 6,227.287 | 6,058.029 | 2,789.472 | -660.941 | 3,667.621 | 3,554.957 | 6,411.016 | 6,308.782 | 6,667.417 | 6,541.218 | 6,405.48 | 8,039.303 | 7,332.99 | 7,200.301 | 7,129.826 | 6,879.404 | 7,141.093 | 7,801.387 | 7,731.757 | 5,788.4 | 1,005.991 | 6,880 | 7,218.546 | 4,139.959 | 7,030.468 | 6,890.821 | 6,928.291 | 301.133 | 6,701.43 | 6,860.511 | 6,658.092 | 505.973 | 5,253.988 | 4,936.67 | 4,726.541 | 221.637 | 4,741.555 | 4,517.157 | 4,580.678 | 232.47 | 3,803.551 | 3,799.842 | 3,803.132 | 844.125 | 3,649.246 | 3,795.727 | 3,675.556 | 2,221.54 | 3,671.232 | 3,767.727 | 4,094.047 | 2,258.235 | 3,964.701 | 3,965.45 |
Total Non-Current Assets
| 8,943.908 | 8,597 | 8,523.387 | 8,423.428 | 8,586.284 | 8,206.234 | 7,791.943 | 7,453.658 | 7,338.847 | 7,184.517 | 6,996.165 | 6,769.025 | 7,171.944 | 7,565.8 | 7,383.622 | 7,407.802 | 7,100.191 | 7,731.629 | 7,662.316 | 7,559.187 | 7,859.752 | 8,493.179 | 8,341.773 | 8,280.927 | 8,165.074 | 8,347.952 | 9,031.488 | 9,002.98 | 8,765.627 | 8,725.951 | 8,154.635 | 8,542.396 | 8,182.369 | 8,256.177 | 8,163.792 | 8,246.88 | 7,901.498 | 8,106.641 | 10,165.699 | 10,071.798 | 12,092.245 | 11,365.02 | 11,110.885 | 10,942.202 | 11,127.845 | 11,011.646 | 10,828.019 | 10,916.071 | 10,477.314 | 10,242.528 | 10,206.83 | 10,101.541 | 10,077.711 | 9,935.294 | 10,080.726 | 9,989.839 | 10,185.979 | 9,990.841 | 10,096.883 | 10,439.724 | 10,201.886 | 10,459.693 | 10,486.549 |
Total Assets
| 54,195.724 | 50,648 | 49,031.671 | 49,840.304 | 50,651.905 | 47,031.703 | 46,371.876 | 44,268.22 | 41,858.043 | 42,065.142 | 42,462.634 | 43,694.747 | 45,244.932 | 45,830.948 | 44,116.313 | 44,394.27 | 42,557.691 | 45,086.178 | 46,314.208 | 48,178.806 | 46,761.126 | 44,692.161 | 47,114.714 | 45,475.476 | 44,269.031 | 45,578.191 | 47,431.34 | 47,819.006 | 43,968.69 | 41,545.979 | 43,250.494 | 43,943.858 | 41,205.61 | 41,926.313 | 40,663.534 | 43,240.346 | 41,550.765 | 40,984.257 | 38,774.055 | 42,735.417 | 36,506.873 | 35,782.354 | 33,133.685 | 35,926.144 | 31,198.277 | 32,186.701 | 29,420.507 | 34,330.369 | 28,388.637 | 30,042.72 | 25,482.923 | 30,093.235 | 25,751.487 | 27,143.883 | 25,967.396 | 31,923.609 | 30,685.06 | 29,567.5 | 26,387.415 | 31,178.264 | 27,015.051 | 28,654.255 | 31,449.26 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,545.223 | 9,418 | 10,285.679 | 10,539.967 | 10,960.907 | 9,896.49 | 9,838.706 | 8,652.816 | 7,363.534 | 7,442.718 | 7,317.925 | 7,939.193 | 8,319.452 | 7,835.195 | 7,217.104 | 6,480.809 | 6,354.564 | 6,690.366 | 8,168.956 | 9,204.954 | 9,297.793 | 9,090.335 | 10,474.866 | 8,964.014 | 7,925.812 | 9,921.833 | 11,202.352 | 10,740.314 | 9,322.431 | 8,294.334 | 9,097.085 | 10,577.889 | 7,975.475 | 9,691.04 | 9,363.336 | 11,181.567 | 9,320.539 | 8,793.535 | 8,964.893 | 10,772.644 | 9,362.6 | 8,167.52 | 8,365.935 | 8,239.647 | 6,829.613 | 7,052.931 | 6,470.886 | 8,296.292 | 6,497.398 | 7,233.367 | 6,519.33 | 7,945.22 | 6,162.02 | 6,346.853 | 6,083.666 | 9,043.482 | 8,167.468 | 7,370.098 | 6,225.781 | 7,293.408 | 6,393.042 | 5,587.584 | 6,338.798 |
Short Term Debt
| 7.592 | 0 | 0 | 0 | 0 | 112.01 | 112.01 | 191.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 64.09 | 64.09 | 146.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 500 | 500 | 1,205.333 | 1,205.759 | 693.043 | 671.142 | 831.986 | 898.697 | 961.904 | 1,004.03 | 406.63 | 2,205.381 | 1,626.279 | 3,150.913 | 2,971.052 | 5,956.963 | 1,878.562 | 2,913.904 | 2,814.242 | 4,424.66 | 1,814.239 | 3,310 | 1,210 | 3,475 | 1,260 | 2,760 | 2,175 | 4,975 | 3,760 | 4,775 | 2,575 | 4,960 | 5,395 | 6,095 | 6,080 |
Tax Payables
| 0 | 0 | 782.986 | 770.877 | 1,302.93 | 789.278 | 679.192 | 480.291 | 153.033 | 0 | 468.571 | 0 | 839.351 | 0 | 0 | 0 | 681.146 | 663.294 | 883.681 | 733.219 | 1,037.134 | 804.055 | 837.585 | 709.664 | 993.483 | 482.514 | 859.699 | 929.099 | 1,137.357 | 558.245 | 905.559 | 581.794 | 1,063.267 | 947.637 | 725.912 | 753.524 | 311.447 | 0 | 704.011 | 742.156 | 787.449 | 513.144 | 0 | 0 | 234.105 | 0 | 0 | 0 | 191.946 | 0 | 0 | 0 | 142.372 | 0 | 0 | 0 | 207.51 | 0 | 0 | 0 | 118.681 | 0 | 0 |
Deferred Revenue
| 2,500.279 | 0 | 1,258.936 | 1,111.396 | 1,090.76 | 3,692.88 | 3,772.92 | 2,741.011 | 674.581 | 1,050.447 | 1,003.869 | 709.803 | 2,826.866 | 4,702.979 | 4,780.823 | 4,450.9 | 0 | 6,058.242 | 6,734.149 | 7,307.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,454.411 | 4,780.169 | 5,651.716 | 4,755.549 | 5,833.923 | 4,397.242 | 3,787.443 | 3,299.318 | 5,030.506 | 4,876.627 | 5,581.154 | 5,122.116 | 4,331.337 | 4,151.151 | 2,474.687 | 2,613.447 | 2,999.581 | 3,160.986 | 3,032.929 | 3,580.921 | 2,649.709 | 2,171.108 | 1,705.852 | 2,513.318 | 2,548.104 | 2,205.579 | 1,919.101 | 2,420.306 | 3,907.354 | 3,037.919 | 3,247.168 | 3,204.341 | 2,308.198 | 2,686.14 | 3,460.342 |
Other Current Liabilities
| 6,290.61 | 7,687 | 3,291.917 | 4,566.087 | 4,704.03 | 3,845.908 | 3,473.312 | 3,549.041 | 3,722.274 | 4,758.042 | 2,709.13 | 4,783.168 | 3,132.314 | 3,849.627 | 2,632.568 | 3,876.703 | 5,747.515 | 3,842.037 | 2,781.274 | 3,904.907 | 7,423.409 | 6,684.854 | 8,143.862 | 8,103.748 | 7,152.974 | 7,838.249 | 7,471.55 | 8,404.077 | 5,941.686 | 6,302.225 | 2,311.575 | 3,084.428 | 2,856.779 | 5,833.407 | 4,541.18 | 5,427.125 | 6,952.365 | 2,375.687 | 6,921.697 | 7,441.853 | 5,400.766 | 5,288.331 | 1,302.344 | 1,278.109 | 4,251.579 | 1,775.918 | 1,041.638 | 1,727.306 | 4,369.702 | 1,420.078 | 968.442 | 1,039.428 | 3,932.456 | 1,176.886 | 1,358.119 | 1,047.229 | 4,850.912 | 904.487 | 913.208 | 1,485.828 | 3,743.128 | 2,745.546 | 1,258.74 |
Total Current Liabilities
| 19,343.704 | 17,105 | 15,619.518 | 16,988.327 | 18,058.627 | 16,290.249 | 15,414.199 | 14,198.191 | 11,238.841 | 12,200.76 | 11,499.495 | 12,722.361 | 15,117.983 | 16,387.801 | 14,630.495 | 14,808.412 | 12,783.225 | 15,380.96 | 16,231.973 | 19,452.745 | 17,758.336 | 16,579.244 | 19,456.313 | 17,777.426 | 16,072.269 | 18,242.596 | 19,533.601 | 20,073.49 | 16,901.474 | 15,654.804 | 17,269.592 | 19,005.692 | 16,170.268 | 17,143.226 | 15,462.414 | 18,260.913 | 17,546.255 | 17,049.879 | 16,997.231 | 21,162.034 | 17,177.094 | 17,119.908 | 15,114.018 | 18,088.166 | 13,193.859 | 14,903.739 | 13,359.695 | 18,029.179 | 12,873.285 | 14,134.553 | 10,403.624 | 14,972.966 | 11,496.848 | 12,489.318 | 11,535.886 | 17,486.017 | 16,985.89 | 16,087.504 | 12,961.157 | 16,943.577 | 15,649.851 | 17,114.27 | 17,137.88 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 688.84 | 766 | 766.31 | 827 | 0 | 0 | 0 | 0 | 191.01 | 273.41 | 273.41 | 355.62 | 355.62 | 412 | 0 | 0 | 0 | 0 | 0 | 0 | 146.15 | 227.93 | 227.93 | 306.98 | 306.98 | 358 | 0 | 0 | 0 | 0 | 0 | 0 | 600 | 600 | 1,150 | 1,150 | 1,200 | 1,220 | 1,930 | 1,990 | 1,500 | 1,560 | 1,170 | 1,230 | 2,546 | 2,151 | 2,386 | 2,431 | 3,266 | 3,311 | 3,196 | 3,241 | 3,526 | 3,571 | 3,356 | 3,401 | 3,186 | 3,231 | 3,516 | 3,561 | 1,686 | 1,731 | 1,821 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 141.832 | 0 | 0 | 0 | 155.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.56 | 0 | 0 | 0 | 101.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 91.056 | 0 | 0 | 0 | 98.794 | 0 | 0 | 0 | 104.616 | 0 | 0 | 0 | 113.713 | 0 | 0 | 0 | 95.546 | 0 | 0 | 0 | 84.967 | 0 | 0 | 0 | 121.755 | 0 | 0 | 0 | 144.591 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 704.551 | 0 | 0 | 0 | 910.246 | 0 | 0 | 0 | 777.512 | 0 | 0 | 0 | 467.839 | 0 | 0 | 0 | 410.535 | 0 | 0 | 0 | 336.737 | 0 | 0 | 0 | 808.305 | 0 | 0 | 0 | 1,249.027 | 0 | 0 | 0 | 969.355 | 0 | 0 | 0 | 956.027 | 0 | 0 | 0 | 36.031 | 0 | 0 | 0 | 1,026.627 | 0 | 0 | 0 | 743.721 | 0 | 0 | 0 | 591.95 | 0 | 0 | 0 | 641.566 | 0 | 0 | 0 | 612.607 | 0 | 0 |
Other Non-Current Liabilities
| 87.855 | 895 | 1,043.531 | 842.762 | 56.286 | 777.58 | 859.01 | 753.344 | 94.55 | 672.551 | 867.66 | 660.055 | 89.3 | 624.233 | 722.346 | 545.105 | 115.344 | 486.548 | 646.895 | 422.195 | 73.907 | 351.52 | 379.002 | 184.509 | 57.105 | 1,198.779 | 1,553.818 | 1,568.694 | 307.465 | 1,458.577 | 1,365.46 | 1,319.138 | 264.692 | 1,277.622 | 1,272.428 | 1,307.27 | 326.938 | 1,493.264 | 344.952 | 330.398 | 200.712 | 1,383.801 | 1,367.626 | 1,278.627 | 219.918 | 1,324.399 | 1,250.715 | 1,253.899 | 206.531 | 945.207 | 914.161 | 887.688 | 165.818 | 891.206 | 922.294 | 1,000.617 | 348.318 | 1,091.449 | 1,119.952 | 1,185.076 | 333.027 | 1,254.131 | 1,509.657 |
Total Non-Current Liabilities
| 1,481.246 | 1,661 | 1,809.841 | 1,669.762 | 966.532 | 777.58 | 859.01 | 753.344 | 1,204.904 | 945.961 | 1,141.07 | 1,015.675 | 1,067.912 | 1,036.233 | 722.346 | 545.105 | 525.879 | 486.548 | 646.895 | 422.195 | 726.354 | 579.45 | 606.932 | 491.489 | 1,273.983 | 1,556.779 | 1,553.818 | 1,568.694 | 1,556.492 | 1,458.577 | 1,365.46 | 1,319.138 | 1,925.103 | 1,877.622 | 2,422.428 | 2,457.27 | 2,581.759 | 2,713.264 | 2,274.952 | 2,320.398 | 1,841.359 | 2,943.801 | 2,537.626 | 2,508.627 | 3,906.258 | 3,475.399 | 3,636.715 | 3,684.899 | 4,311.798 | 4,256.207 | 4,110.161 | 4,128.688 | 4,368.735 | 4,462.206 | 4,278.294 | 4,401.617 | 4,297.639 | 4,322.449 | 4,635.952 | 4,746.076 | 2,776.225 | 2,985.131 | 3,330.657 |
Total Liabilities
| 20,824.95 | 18,766 | 17,429.359 | 18,658.089 | 19,025.159 | 17,067.829 | 16,273.209 | 14,951.535 | 12,443.745 | 13,146.721 | 12,640.565 | 13,738.036 | 16,185.895 | 17,424.034 | 15,352.841 | 15,353.517 | 13,309.104 | 15,867.508 | 16,878.868 | 19,874.94 | 18,484.69 | 17,158.694 | 20,063.245 | 18,268.915 | 17,346.252 | 19,799.375 | 21,087.419 | 21,642.184 | 18,457.966 | 17,113.381 | 18,635.052 | 20,324.83 | 18,095.371 | 19,020.848 | 17,884.842 | 20,718.183 | 20,128.014 | 19,763.143 | 19,272.183 | 23,482.432 | 19,018.453 | 20,063.709 | 17,651.644 | 20,596.793 | 17,100.117 | 18,379.138 | 16,996.41 | 21,714.078 | 17,185.083 | 18,390.76 | 14,513.785 | 19,101.654 | 15,865.583 | 16,951.524 | 15,814.18 | 21,887.634 | 21,283.529 | 20,409.953 | 17,597.109 | 21,689.653 | 18,426.076 | 20,099.401 | 20,468.537 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.797 | 48.8 | 0 | 0 | 0 | 123 | 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
| 4,026.75 | 4,026 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 | 4,026.75 |
Retained Earnings
| 25,518.535 | 24,205 | 23,849.276 | 23,520.186 | 23,086.193 | 21,665.589 | 21,963.664 | 21,581.877 | 21,758.27 | 21,552.766 | 22,480.196 | 22,753.488 | 21,892.32 | 21,084.041 | 21,128.624 | 21,506.382 | 21,949.007 | 21,615.615 | 21,925.834 | 20,883.898 | 20,627.896 | 19,724.503 | 19,284.131 | 18,876.874 | 18,525.42 | 17,158.788 | 17,082.216 | 16,834.967 | 16,147.338 | 15,259.774 | 15,631.713 | 14,725.083 | 14,224.952 | 14,112.729 | 14,015.489 | 13,677.099 | 12,561.112 | 12,054.256 | 10,256.867 | 10,115.947 | 8,662.429 | 6,809.996 | 6,587.454 | 6,518.06 | 5,133.037 | 4,933.915 | 3,665.892 | 3,793.114 | 2,716.059 | 3,396.379 | 2,698.04 | 2,693.185 | 1,665.397 | 2,038.257 | 1,926.079 | 1,870.507 | 1,191.136 | 1,028.117 | 593.406 | 1,145.761 | 379.228 | 301.559 | 2,777.691 |
Accumulated Other Comprehensive Income/Loss
| 825.281 | 722 | 0 | 841.801 | 896.192 | 707.819 | 566.946 | 311.205 | 257.904 | 35.883 | 37.415 | -38.797 | -48.8 | 168.173 | 70.389 | 40.161 | -123 | 180 | 123 | 129 | 383 | 598 | 574 | 644 | 730 | 1,004 | 1,289 | 1,370 | 1,390 | 1,199 | 1,009 | 919 | 911 | 817 | 788 | 869 | 886 | 1,190 | 1,265 | 1,157 | 846 | 929 | 913 | 829 | 982 | 887 | 763 | 816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,000.206 | 2,929 | 3,726.283 | 3,635.277 | 3,617.609 | 4,271.535 | 4,108.253 | 3,708.058 | 3,629.278 | 3,338.905 | 3,315.123 | 3,137.676 | 3,091.167 | 3,296.123 | 3,608.098 | 3,467.46 | 3,272.83 | 3,576.305 | 3,482.756 | 3,393.218 | 3,621.79 | 3,782.214 | 3,740.588 | 4,302.937 | 4,370.609 | 4,593.278 | 5,234.955 | 5,315.105 | 5,336.636 | 5,146.074 | 4,956.979 | 3,948.446 | 4,858.537 | 4,765.986 | 3,949.155 | 4,818.314 | 4,834.889 | 5,140.108 | 5,218.255 | 5,110.288 | 4,799.241 | 4,881.899 | 4,867.837 | 4,784.541 | 4,938.373 | 4,846.898 | 4,731.455 | 4,796.427 | 4,460.745 | 4,228.831 | 4,244.348 | 4,271.646 | 4,193.757 | 4,127.352 | 4,200.387 | 4,138.718 | 4,183.645 | 4,102.68 | 4,170.15 | 4,313.385 | 4,180.686 | 4,224.467 | 4,170.655 |
Total Shareholders Equity
| 33,370.772 | 31,882 | 31,602.309 | 31,182.213 | 31,626.744 | 29,963.874 | 30,098.667 | 29,316.685 | 29,414.298 | 28,918.421 | 29,822.069 | 29,956.711 | 29,059.037 | 28,406.914 | 28,763.472 | 29,040.753 | 29,248.587 | 29,218.67 | 29,435.34 | 28,303.866 | 28,276.436 | 27,533.467 | 27,051.469 | 27,206.561 | 26,922.779 | 25,778.816 | 26,343.921 | 26,176.822 | 25,510.724 | 24,432.598 | 24,615.442 | 23,619.028 | 23,110.239 | 22,905.465 | 22,778.692 | 22,522.163 | 21,422.751 | 21,221.114 | 19,501.872 | 19,252.985 | 17,488.42 | 15,718.645 | 15,482.041 | 15,329.351 | 14,098.16 | 13,807.563 | 12,424.097 | 12,616.291 | 11,203.554 | 11,651.96 | 10,969.138 | 10,991.581 | 9,885.904 | 10,192.359 | 10,153.216 | 10,035.975 | 9,401.531 | 9,157.547 | 8,790.306 | 9,485.896 | 8,586.664 | 8,552.776 | 10,975.096 |
Total Equity
| 33,370.772 | 31,882 | 31,602.309 | 31,182.213 | 31,626.744 | 29,963.874 | 30,098.667 | 29,316.685 | 29,414.298 | 28,918.421 | 29,822.069 | 29,956.711 | 29,059.037 | 28,406.914 | 28,763.472 | 29,040.753 | 29,248.587 | 29,218.67 | 29,435.34 | 28,303.866 | 28,276.436 | 27,533.467 | 27,051.469 | 27,206.561 | 26,922.779 | 25,778.816 | 26,343.921 | 26,176.822 | 25,510.724 | 24,432.598 | 24,615.442 | 23,619.028 | 23,110.239 | 22,905.465 | 22,778.692 | 22,522.163 | 21,422.751 | 21,221.114 | 19,501.872 | 19,252.985 | 17,488.42 | 15,718.645 | 15,482.041 | 15,329.351 | 14,098.16 | 13,807.563 | 12,424.097 | 12,616.291 | 11,203.554 | 11,651.96 | 10,969.138 | 10,991.581 | 9,885.904 | 10,192.359 | 10,153.216 | 10,035.975 | 9,401.531 | 9,157.547 | 8,790.306 | 9,488.611 | 8,588.975 | 8,554.854 | 10,980.723 |
Total Liabilities & Shareholders Equity
| 54,195.722 | 50,648 | 49,031.671 | 49,840.302 | 50,651.903 | 47,031.703 | 46,371.876 | 44,268.22 | 41,858.043 | 42,065.142 | 42,462.634 | 43,694.747 | 45,244.932 | 45,830.948 | 44,116.313 | 44,394.27 | 42,557.691 | 45,086.178 | 46,314.208 | 48,178.806 | 46,761.126 | 44,692.161 | 47,114.714 | 45,475.476 | 44,269.031 | 45,578.191 | 47,431.34 | 47,819.006 | 43,968.69 | 41,545.979 | 43,250.494 | 43,943.858 | 41,205.61 | 41,926.313 | 40,663.534 | 43,240.346 | 41,550.765 | 40,984.257 | 38,774.055 | 42,735.417 | 36,506.873 | 35,782.354 | 33,133.685 | 35,926.144 | 31,198.277 | 32,186.701 | 29,420.507 | 34,330.369 | 28,388.637 | 30,042.72 | 25,482.923 | 30,093.235 | 25,751.487 | 27,143.883 | 25,967.396 | 31,923.609 | 30,685.06 | 29,567.5 | 26,387.415 | 31,178.264 | 27,015.051 | 28,654.255 | 31,449.26 |