Nittetsu Mining Co., Ltd.
TSE:1515.T
4530 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 39,969 | 37,415 | 33,678 | 38,359 | 37,521 | 40,002 | 34,181 | 37,076 | 34,299 | 33,224 | 25,888 | 35,600 | 34,175 | 35,510 | 32,046 | 33,241 | 36,162 | 34,109 | 32,831 | 32,872 | 31,071 | 34,139 | 30,979 | 30,666 | 32,938 | 30,537 | 27,465 | 28,403 | 25,126 | 26,297 | 24,998 | 23,150 | 25,961 | 26,648 | 21,856 | 19,935 | 23,446 | 24,118 | 16,471 | 16,423 | 17,220 | 14,005 | 14,652 | 19,423 | 16,416 | 16,672 | 17,716 | 17,382 | 15,977 | 14,419 | 12,679 | 15,452 | 16,906 | 11,911 | 10,302 | 12,619 | 14,650 | 14,570 | 16,034 | 15,211 | 15,201 | 14,094 |
Short Term Investments
| 0 | 2,046 | 6 | 273 | -9,132 | 2,291 | 15 | 274 | -8,524 | 2,551 | -7,777 | -7,441 | 4 | 2,809 | -6,375 | -6,661 | -6,762 | 3,074 | -5,444 | -5,540 | -5,244 | 3,362 | -4,690 | -4,897 | -4,894 | 3,638 | -4,580 | -4,610 | -4,674 | 3,910 | -5,001 | -5,242 | -5,633 | 4,128 | -5,297 | -5,331 | -5,143 | 4,334 | -5,142 | 30 | 30 | 4,678 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 51 | 51 | 49 | 49 | 53 | 51 | 751 | 717 | 719 |
Cash and Short Term Investments
| 39,969 | 37,415 | 33,678 | 38,359 | 37,521 | 42,293 | 34,181 | 37,076 | 34,299 | 35,775 | 25,888 | 35,600 | 34,175 | 38,319 | 32,046 | 33,241 | 36,162 | 37,183 | 32,831 | 32,872 | 31,071 | 37,501 | 30,979 | 30,666 | 32,938 | 34,175 | 27,465 | 28,403 | 25,126 | 30,207 | 24,998 | 23,150 | 25,961 | 30,776 | 21,856 | 19,935 | 23,446 | 28,452 | 16,471 | 16,453 | 17,250 | 18,683 | 14,682 | 19,453 | 16,446 | 16,702 | 17,746 | 17,412 | 16,007 | 14,449 | 12,709 | 15,482 | 16,936 | 11,962 | 10,353 | 12,668 | 14,699 | 14,623 | 16,085 | 15,962 | 15,918 | 14,813 |
Net Receivables
| 34,268 | 35,257 | 32,846 | 33,501 | 30,767 | 30,670 | 30,830 | 27,705 | 30,878 | 30,757 | 27,876 | 26,671 | 26,988 | 27,604 | 26,023 | 23,211 | 22,828 | 26,129 | 27,471 | 26,070 | 27,262 | 28,490 | 29,369 | 26,698 | 27,771 | 26,738 | 28,264 | 26,157 | 25,872 | 24,943 | 25,344 | 22,480 | 23,647 | 25,644 | 26,420 | 25,315 | 25,396 | 26,070 | 27,864 | 25,234 | 25,775 | 28,466 | 27,028 | 22,907 | 22,643 | 28,595 | 22,851 | 21,833 | 21,785 | 27,991 | 22,273 | 20,525 | 21,192 | 28,265 | 23,075 | 20,666 | 20,533 | 26,015 | 22,193 | 19,388 | 22,764 | 22,590 |
Inventory
| 40,806 | 28,276 | 30,181 | 23,170 | 22,695 | 17,748 | 22,844 | 23,622 | 25,078 | 20,626 | 30,830 | 21,629 | 23,385 | 19,270 | 13,189 | 15,858 | 16,370 | 18,786 | 13,700 | 10,917 | 14,382 | 9,631 | 11,974 | 12,381 | 16,213 | 13,764 | 14,467 | 16,047 | 15,948 | 12,918 | 10,592 | 13,703 | 12,421 | 14,675 | 17,805 | 16,751 | 16,316 | 14,059 | 18,599 | 17,982 | 19,071 | 18,751 | 16,297 | 14,344 | 12,818 | 16,457 | 12,100 | 13,834 | 13,532 | 14,298 | 14,149 | 17,800 | 11,698 | 15,180 | 16,281 | 14,400 | 13,636 | 13,668 | 10,669 | 12,040 | 7,894 | 11,919 |
Other Current Assets
| 7,987 | 4,142 | 5,166 | 5,414 | 5,576 | 3,467 | 5,161 | 6,055 | 6,781 | 2,547 | 5,158 | 5,387 | 5,011 | 2,673 | 5,331 | 5,198 | 4,940 | 1,699 | 7,788 | 6,949 | 6,098 | 3,033 | 7,173 | 7,949 | 6,522 | 2,619 | 7,236 | 7,554 | 8,367 | 3,539 | 8,143 | 8,824 | 8,398 | 2,679 | 9,176 | 11,007 | 8,812 | 2,925 | 8,195 | 11,134 | 8,324 | 2,167 | 9,057 | 6,822 | 8,476 | 2,130 | 6,384 | 6,636 | 8,914 | 919 | 9,748 | 7,066 | 7,675 | 1,596 | 9,025 | 7,552 | 7,199 | 3,001 | 6,572 | 6,116 | 2,551 | 8,490 |
Total Current Assets
| 123,030 | 105,090 | 101,871 | 100,444 | 96,559 | 94,178 | 93,016 | 94,458 | 97,036 | 89,705 | 89,752 | 89,287 | 89,559 | 87,866 | 76,589 | 77,508 | 80,300 | 83,797 | 81,790 | 76,808 | 78,813 | 78,655 | 79,495 | 77,694 | 83,444 | 77,296 | 77,432 | 78,161 | 75,313 | 71,607 | 69,077 | 68,157 | 70,427 | 73,774 | 75,257 | 73,008 | 73,970 | 71,506 | 71,129 | 70,803 | 70,420 | 68,067 | 67,064 | 63,526 | 60,383 | 63,884 | 59,081 | 59,715 | 60,238 | 57,657 | 58,879 | 60,873 | 57,501 | 57,003 | 58,734 | 55,286 | 56,067 | 57,307 | 55,519 | 53,506 | 49,127 | 57,812 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 71,852 | 70,811 | 71,906 | 70,985 | 70,748 | 70,275 | 70,148 | 68,716 | 67,945 | 67,114 | 66,664 | 64,560 | 63,623 | 62,583 | 63,235 | 63,179 | 62,389 | 61,715 | 60,882 | 59,943 | 58,823 | 58,368 | 58,913 | 57,691 | 56,799 | 56,403 | 56,999 | 56,433 | 56,747 | 57,240 | 56,716 | 56,616 | 56,363 | 57,241 | 58,626 | 58,934 | 58,824 | 59,234 | 59,191 | 58,310 | 57,426 | 56,880 | 56,442 | 48,330 | 47,463 | 47,460 | 42,970 | 42,916 | 42,586 | 43,234 | 43,639 | 43,537 | 44,163 | 44,802 | 45,359 | 45,923 | 46,776 | 47,245 | 47,401 | 48,908 | 51,067 | 51,902 |
Goodwill
| 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 | 75 | 113 | 151 | 189 | 227 | 265 | 303 | 341 | 379 | 416 | 454 | 492 | 530 | 568 | 606 | 644 | 682 | 720 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,040 |
Intangible Assets
| 4,138 | 4,037 | 4,315 | 4,321 | 4,056 | 4,046 | 4,389 | 4,177 | 3,803 | 3,608 | 3,532 | 3,508 | 3,519 | 3,329 | 3,415 | 3,486 | 3,469 | 3,479 | 3,480 | 3,491 | 3,584 | 3,588 | 3,623 | 3,546 | 3,442 | 3,642 | 3,651 | 2,195 | 2,204 | 2,282 | 2,068 | 2,110 | 1,036 | 1,039 | 1,033 | 1,071 | 1,099 | 1,138 | 1,078 | 1,068 | 1,063 | 1,272 | 1,313 | 2,629 | 2,493 | 2,384 | 2,209 | 2,294 | 2,398 | 2,318 | 2,194 | 2,351 | 2,472 | 2,491 | 2,614 | 2,804 | 2,998 | 3,016 | 3,017 | 3,236 | 3,218 | 3,658 |
Goodwill and Intangible Assets
| 4,138 | 4,037 | 4,315 | 4,321 | 4,056 | 4,046 | 4,389 | 4,177 | 3,803 | 3,608 | 3,532 | 3,508 | 3,519 | 3,329 | 3,415 | 3,486 | 3,469 | 3,479 | 3,480 | 3,491 | 3,584 | 3,588 | 3,623 | 3,546 | 3,479 | 3,717 | 3,764 | 2,346 | 2,393 | 2,509 | 2,333 | 2,413 | 1,377 | 1,418 | 1,449 | 1,525 | 1,591 | 1,668 | 1,646 | 1,674 | 1,707 | 1,954 | 2,033 | 2,629 | 2,493 | 2,384 | 2,209 | 2,294 | 2,398 | 2,318 | 2,194 | 2,351 | 2,472 | 2,491 | 2,614 | 2,804 | 2,998 | 3,016 | 3,017 | 3,236 | 3,218 | 4,698 |
Long Term Investments
| 40,741 | 40,003 | 34,819 | 35,872 | 41,437 | 28,564 | 27,558 | 26,915 | 35,753 | 36,045 | 34,915 | 36,667 | 27,563 | 25,348 | 29,432 | 27,407 | 26,897 | 15,050 | 30,967 | 29,135 | 30,182 | 22,712 | 30,215 | 35,886 | 34,617 | 26,930 | 39,361 | 37,322 | 36,332 | 27,424 | 35,934 | 30,961 | 28,680 | 21,041 | 34,819 | 32,950 | 40,172 | 28,110 | 37,178 | 30,694 | 31,623 | 24,919 | 35,183 | 33,306 | 28,737 | 26,183 | 23,438 | 19,021 | 20,587 | 23,564 | 20,227 | 21,930 | 25,240 | 25,923 | 26,558 | 24,657 | 25,306 | 30,385 | 29,091 | 27,427 | 23,862 | 27,005 |
Tax Assets
| 0 | 1,194 | -34,819 | -35,872 | -9,132 | 1,319 | -27,558 | -26,915 | -8,524 | 1,256 | -7,777 | -7,441 | -27,563 | 1,202 | -29,432 | -27,407 | -26,897 | 2,278 | -30,967 | -29,135 | -30,182 | 1,541 | -30,215 | -35,886 | -34,617 | 1,385 | -39,361 | -37,322 | -36,332 | 1,142 | -35,934 | -30,961 | -28,680 | 969 | -34,819 | -32,950 | -40,172 | 966 | -37,178 | 30 | 30 | 869 | 30 | 30 | 30 | 473 | 30 | 30 | 30 | 387 | 30 | 30 | 30 | 422 | 51 | 49 | 49 | 420 | 51 | 751 | 552 | 719 |
Other Non-Current Assets
| 9,739 | 8,442 | 43,858 | 45,084 | 9,133 | 9,951 | 36,575 | 35,892 | 8,523 | -1 | 7,777 | 7,441 | 34,698 | 8,405 | 29,433 | 27,408 | 26,899 | 7,632 | 30,967 | 29,135 | 30,186 | 6,851 | 30,220 | 35,903 | 34,621 | 6,985 | 39,363 | 37,323 | 36,334 | 7,573 | 35,936 | 30,962 | 28,682 | 7,936 | 34,823 | 32,953 | 40,174 | 8,571 | 37,182 | 5,047 | 4,925 | 8,636 | 4,857 | 4,601 | 4,543 | 4,155 | 5,637 | 5,662 | 5,695 | 5,310 | 5,975 | 6,004 | 6,040 | 5,504 | 6,258 | 6,242 | 6,155 | 5,693 | 5,953 | 5,996 | 6,257 | 6,379 |
Total Non-Current Assets
| 126,470 | 124,487 | 120,079 | 120,390 | 116,242 | 114,155 | 111,112 | 108,785 | 107,500 | 108,022 | 105,111 | 104,735 | 101,840 | 100,867 | 96,083 | 94,073 | 92,757 | 90,154 | 95,329 | 92,569 | 92,593 | 93,060 | 92,756 | 97,140 | 94,899 | 95,420 | 100,126 | 96,102 | 95,474 | 95,888 | 94,985 | 89,991 | 86,422 | 88,605 | 94,898 | 93,412 | 100,589 | 98,549 | 98,019 | 95,755 | 95,711 | 93,258 | 98,545 | 88,896 | 83,266 | 80,655 | 74,284 | 69,923 | 71,296 | 74,813 | 72,065 | 73,852 | 77,945 | 79,142 | 80,840 | 79,675 | 81,284 | 86,759 | 85,513 | 86,318 | 84,956 | 90,703 |
Total Assets
| 249,500 | 229,577 | 221,952 | 220,836 | 212,803 | 208,335 | 204,131 | 203,244 | 204,540 | 197,732 | 194,867 | 194,023 | 191,401 | 188,735 | 172,673 | 171,582 | 173,057 | 173,954 | 177,122 | 169,380 | 171,406 | 171,717 | 172,252 | 174,834 | 178,343 | 172,716 | 177,558 | 174,263 | 170,787 | 167,496 | 164,063 | 158,148 | 156,849 | 162,379 | 170,155 | 166,420 | 174,559 | 170,055 | 169,148 | 166,558 | 166,131 | 161,325 | 165,609 | 152,422 | 143,649 | 144,539 | 133,365 | 129,638 | 131,534 | 132,470 | 130,944 | 134,725 | 135,446 | 136,145 | 139,574 | 134,961 | 137,351 | 144,066 | 141,032 | 139,824 | 134,083 | 148,515 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 34,170 | 20,540 | 20,288 | 19,036 | 18,402 | 15,297 | 15,208 | 17,819 | 21,907 | 14,627 | 18,540 | 15,719 | 17,923 | 17,588 | 9,264 | 11,376 | 13,601 | 17,755 | 14,210 | 10,426 | 11,665 | 8,946 | 10,662 | 10,027 | 15,210 | 11,493 | 11,937 | 13,056 | 10,620 | 4,743 | 8,417 | 8,920 | 8,003 | 5,480 | 13,133 | 10,074 | 13,181 | 5,236 | 13,318 | 13,497 | 12,838 | 15,881 | 11,989 | 9,192 | 7,037 | 16,846 | 7,769 | 9,524 | 9,858 | 12,376 | 9,312 | 14,173 | 5,201 | 15,308 | 12,876 | 11,817 | 9,305 | 14,852 | 9,989 | 9,861 | 10,571 | 11,084 |
Short Term Debt
| 16,906 | 18,000 | 17,507 | 16,812 | 19,399 | 20,429 | 17,049 | 16,166 | 15,948 | 16,791 | 15,971 | 15,926 | 15,926 | 17,084 | 16,499 | 16,502 | 16,503 | 16,814 | 16,531 | 15,749 | 15,798 | 16,124 | 16,207 | 15,916 | 20,693 | 21,515 | 18,693 | 19,284 | 13,084 | 12,416 | 8,543 | 8,616 | 7,567 | 9,493 | 9,087 | 8,885 | 9,313 | 10,299 | 10,658 | 10,284 | 10,099 | 10,303 | 12,385 | 8,041 | 12,839 | 14,538 | 10,324 | 10,271 | 9,739 | 13,260 | 8,939 | 8,719 | 11,181 | 8,349 | 9,399 | 8,450 | 11,498 | 13,151 | 12,707 | 12,686 | 10,535 | 13,642 |
Tax Payables
| 1,455 | 1,594 | 1,238 | 1,329 | 250 | 492 | 1,823 | 2,644 | 2,532 | 2,939 | 2,256 | 2,113 | 1,462 | 1,023 | 724 | 1,136 | 833 | 1,098 | 403 | 1,267 | 769 | 2,043 | 1,032 | 1,577 | 1,079 | 1,113 | 890 | 1,104 | 628 | 743 | 148 | 540 | 369 | 1,254 | 298 | 1,240 | 966 | 1,950 | 1,331 | 1,338 | 890 | 702 | 316 | 989 | 799 | 1,739 | 1,096 | 873 | 1,264 | 1,345 | 1,088 | 851 | 1,203 | 705 | 431 | 663 | 587 | 410 | 299 | 268 | 368 | 248 |
Deferred Revenue
| 1,455 | 1,594 | 1,626 | 2,420 | 670 | 9,632 | 2,169 | 3,686 | 2,919 | 11,157 | 3,073 | 3,779 | 2,368 | 10,243 | 1,061 | 2,136 | 1,202 | 8,565 | 760 | 2,248 | 1,103 | 9,916 | 1,402 | 2,598 | 1,404 | 7,360 | 1,292 | 2,111 | 941 | 10,373 | 474 | 1,534 | 661 | 12,405 | 608 | 2,153 | 1,330 | 13,549 | 1,635 | 2,223 | 1,276 | 1,538 | 733 | 1,932 | 1,193 | 2,704 | 1,513 | 1,814 | 1,731 | 2,382 | 1,563 | 1,859 | 1,712 | 1,744 | 922 | 1,550 | 899 | 1,230 | 537 | 903 | 1,035 | 566 |
Other Current Liabilities
| 16,767 | 14,096 | 11,319 | 11,514 | 12,670 | 2,900 | 11,805 | 10,869 | 12,320 | 4,363 | 10,560 | 11,528 | 11,849 | 3,247 | 8,516 | 8,105 | 10,186 | 2,306 | 11,297 | 10,119 | 11,969 | 4,535 | 11,561 | 10,735 | 12,092 | 2,901 | 9,793 | 8,693 | 10,362 | 4,123 | 10,640 | 9,860 | 10,630 | 3,657 | 11,033 | 11,695 | 11,524 | 5,340 | 11,140 | 11,370 | 12,782 | 6,088 | 11,873 | 8,995 | 11,134 | 4,577 | 12,543 | 11,294 | 11,078 | 3,600 | 10,942 | 7,945 | 10,244 | 3,023 | 7,929 | 6,703 | 8,909 | 3,699 | 8,167 | 7,097 | 3,377 | 9,600 |
Total Current Liabilities
| 69,298 | 54,230 | 50,740 | 49,782 | 51,141 | 48,258 | 46,231 | 48,540 | 53,094 | 46,938 | 48,144 | 46,952 | 48,066 | 48,162 | 35,340 | 38,119 | 41,492 | 45,440 | 42,798 | 38,542 | 40,535 | 39,521 | 39,832 | 39,276 | 49,399 | 43,269 | 41,715 | 43,144 | 35,007 | 31,655 | 28,074 | 28,930 | 26,861 | 31,035 | 33,861 | 32,807 | 35,348 | 34,424 | 36,751 | 37,374 | 36,995 | 33,810 | 36,980 | 28,160 | 32,203 | 38,665 | 32,149 | 32,903 | 32,406 | 31,618 | 30,756 | 32,696 | 28,338 | 28,424 | 31,126 | 28,520 | 30,611 | 32,932 | 31,400 | 30,547 | 25,518 | 34,892 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,232 | 2,514 | 2,561 | 2,842 | 835 | 2,428 | 4,402 | 4,651 | 4,613 | 6,165 | 4,846 | 4,924 | 4,960 | 6,066 | 5,123 | 5,372 | 5,422 | 5,153 | 4,428 | 4,356 | 4,387 | 6,042 | 4,942 | 4,765 | 1,900 | 2,810 | 3,964 | 3,996 | 10,526 | 13,286 | 15,609 | 15,698 | 18,708 | 19,479 | 18,138 | 18,235 | 18,869 | 20,274 | 19,062 | 19,136 | 19,607 | 21,529 | 18,556 | 17,818 | 10,760 | 9,959 | 9,030 | 9,368 | 10,967 | 11,825 | 14,862 | 15,178 | 18,209 | 18,153 | 17,754 | 18,097 | 18,119 | 18,284 | 18,567 | 18,836 | 23,771 | 20,447 |
Deferred Revenue Non-Current
| 0 | 1,645 | 0 | 0 | 0 | 7,169 | 0 | 0 | 0 | 8,746 | 0 | 0 | 0 | 9,211 | 0 | 0 | 0 | 11,034 | 0 | 0 | 0 | 9,349 | 0 | 0 | 0 | 8,599 | 0 | 0 | 0 | 8,100 | 0 | 0 | 0 | 8,802 | 0 | 0 | 0 | 6,967 | 0 | 0 | 0 | 5,504 | 0 | 0 | 0 | 4,675 | 0 | 0 | 0 | 4,389 | 0 | 0 | 0 | 4,457 | 0 | 0 | 0 | 4,519 | 0 | 0 | 4,859 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 7,841 | 0 | 0 | 0 | 4,360 | 0 | 0 | 0 | 2,753 | 0 | 0 | 0 | 2,019 | 0 | 0 | 0 | 212 | 0 | 0 | 0 | 2,679 | 0 | 0 | 0 | 4,718 | 0 | 0 | 0 | 5,166 | 0 | 0 | 0 | 5,242 | 0 | 0 | 0 | 8,785 | 0 | 0 | 0 | 8,514 | 0 | 0 | 0 | 7,243 | 0 | 0 | 0 | 6,642 | 0 | 0 | 0 | 8,457 | 0 | 0 | 0 | 9,727 | 0 | 0 | 6,774 | 0 |
Other Non-Current Liabilities
| 22,458 | 12,620 | 21,205 | 20,768 | 19,749 | 6,712 | 19,534 | 18,518 | 18,506 | 6,761 | 19,293 | 19,267 | 18,889 | 6,867 | 19,596 | 19,022 | 18,862 | 6,908 | 19,530 | 18,853 | 19,301 | 6,941 | 19,533 | 20,873 | 20,496 | 6,962 | 22,529 | 21,569 | 21,473 | 6,890 | 21,599 | 19,928 | 19,464 | 6,971 | 22,970 | 22,452 | 24,385 | 7,139 | 24,684 | 23,907 | 24,271 | 7,213 | 23,536 | 22,084 | 20,379 | 7,251 | 18,864 | 17,817 | 18,188 | 7,173 | 17,285 | 18,512 | 19,589 | 7,242 | 20,960 | 19,816 | 20,075 | 7,064 | 20,922 | 20,665 | 6,832 | 21,924 |
Total Non-Current Liabilities
| 24,690 | 24,620 | 23,766 | 23,610 | 20,584 | 20,669 | 23,936 | 23,169 | 23,119 | 24,425 | 24,139 | 24,191 | 23,849 | 24,163 | 24,719 | 24,394 | 24,284 | 23,307 | 23,958 | 23,209 | 23,688 | 25,011 | 24,475 | 25,638 | 22,396 | 23,089 | 26,493 | 25,565 | 31,999 | 33,442 | 37,208 | 35,626 | 38,172 | 40,494 | 41,108 | 40,687 | 43,254 | 43,165 | 43,746 | 43,043 | 43,878 | 42,760 | 42,092 | 39,902 | 31,139 | 29,128 | 27,894 | 27,185 | 29,155 | 30,029 | 32,147 | 33,690 | 37,798 | 38,309 | 38,714 | 37,913 | 38,194 | 39,594 | 39,489 | 39,501 | 42,236 | 42,371 |
Total Liabilities
| 93,988 | 78,850 | 74,506 | 73,392 | 71,725 | 68,927 | 70,167 | 71,709 | 76,213 | 71,363 | 72,283 | 71,143 | 71,915 | 72,325 | 60,059 | 62,513 | 65,776 | 68,747 | 66,756 | 61,751 | 64,223 | 64,532 | 64,307 | 64,914 | 71,795 | 66,358 | 68,208 | 68,709 | 67,006 | 65,097 | 65,282 | 64,556 | 65,033 | 71,529 | 74,969 | 73,494 | 78,602 | 77,589 | 80,497 | 80,417 | 80,873 | 76,570 | 79,072 | 68,062 | 63,342 | 67,793 | 60,043 | 60,088 | 61,561 | 61,647 | 62,903 | 66,386 | 66,136 | 66,733 | 69,840 | 66,433 | 68,805 | 72,526 | 70,889 | 70,048 | 67,754 | 77,263 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 114,565 | 0 | 0 | 0 | 110,213 | 108,143 | 106,488 | 105,293 | 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
| 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 | 4,176 |
Retained Earnings
| 112,556 | 109,759 | 109,604 | 109,196 | 106,874 | 106,385 | 103,961 | 103,323 | 101,531 | 99,391 | 97,734 | 96,539 | 94,358 | 91,693 | 92,640 | 91,264 | 89,544 | 88,695 | 88,321 | 87,248 | 85,787 | 85,091 | 85,038 | 83,841 | 81,867 | 80,447 | 80,583 | 78,974 | 77,625 | 76,127 | 74,582 | 73,205 | 72,151 | 69,545 | 70,141 | 68,912 | 67,400 | 65,645 | 63,441 | 61,912 | 60,910 | 60,490 | 59,915 | 59,941 | 58,757 | 57,169 | 56,960 | 55,787 | 54,873 | 53,878 | 53,773 | 52,841 | 52,110 | 51,437 | 51,220 | 50,926 | 50,458 | 50,382 | 49,870 | 49,444 | 49,177 | 50,677 |
Accumulated Other Comprehensive Income/Loss
| 26,384 | 24,745 | 21,628 | 21,929 | 18,392 | 17,369 | 14,221 | 12,719 | 11,735 | 11,929 | 10,377 | 11,650 | 10,385 | 8,898 | 5,698 | 3,808 | 3,666 | 2,411 | 8,279 | 6,752 | 7,837 | 8,590 | 8,645 | 12,054 | 10,844 | 11,993 | 14,929 | 13,085 | 12,685 | 12,641 | 11,017 | 7,264 | 6,144 | 7,745 | 11,673 | 10,535 | 15,282 | 13,387 | 12,241 | 11,269 | 11,492 | 10,910 | 13,909 | 12,838 | 10,116 | 7,907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,071 | 2,074 | 2,785 | 3,245 | -111,050 | 4,413 | 4,505 | 4,505 | -105,707 | -103,567 | -101,910 | -100,715 | 4,721 | 6,307 | 4,774 | 4,776 | 4,777 | 4,778 | 4,778 | 4,778 | 4,779 | 4,798 | 4,810 | 4,914 | 5,013 | 5,027 | 5,060 | 5,097 | 5,098 | 5,099 | 5,100 | 5,105 | 6,006 | 6,006 | 6,006 | 6,009 | 9,099 | 6,012 | 6,013 | 6,014 | 6,015 | 6,016 | 6,017 | 6,020 | 6,021 | 6,022 | 11,071 | 8,195 | 9,582 | 11,359 | 9,232 | 10,089 | 12,186 | 12,500 | 13,070 | 12,037 | 12,625 | 15,426 | 14,663 | 14,590 | 11,781 | 14,624 |
Total Shareholders Equity
| 145,187 | 140,754 | 138,193 | 138,546 | 132,957 | 132,343 | 126,863 | 124,723 | 121,948 | 120,072 | 116,865 | 116,943 | 113,640 | 111,074 | 107,288 | 104,024 | 102,163 | 100,060 | 105,554 | 102,954 | 102,579 | 102,655 | 102,669 | 104,985 | 101,900 | 101,643 | 104,748 | 101,332 | 99,584 | 98,043 | 94,875 | 89,750 | 88,477 | 87,472 | 91,996 | 89,632 | 95,957 | 89,220 | 85,871 | 83,371 | 82,593 | 81,592 | 84,017 | 82,975 | 79,070 | 75,274 | 72,207 | 68,158 | 68,631 | 69,413 | 67,181 | 67,106 | 68,472 | 68,113 | 68,466 | 67,139 | 67,259 | 69,984 | 68,709 | 68,210 | 65,134 | 69,477 |
Total Equity
| 155,512 | 150,722 | 147,446 | 147,444 | 141,078 | 139,408 | 133,964 | 131,535 | 128,327 | 126,369 | 122,584 | 122,880 | 119,486 | 116,410 | 112,614 | 109,069 | 107,281 | 105,207 | 110,366 | 107,629 | 107,183 | 107,185 | 107,945 | 109,920 | 106,548 | 106,358 | 109,350 | 105,554 | 103,781 | 102,399 | 98,781 | 93,592 | 91,816 | 90,850 | 95,186 | 92,926 | 99,046 | 92,466 | 88,651 | 86,141 | 85,258 | 84,755 | 86,537 | 84,360 | 80,307 | 76,746 | 73,322 | 69,550 | 69,973 | 70,823 | 68,041 | 68,339 | 69,310 | 69,412 | 69,734 | 68,528 | 68,546 | 71,540 | 70,143 | 69,776 | 66,329 | 71,252 |
Total Liabilities & Shareholders Equity
| 249,500 | 229,577 | 221,952 | 220,836 | 212,803 | 208,335 | 204,131 | 203,244 | 204,540 | 197,732 | 194,867 | 194,023 | 191,401 | 188,735 | 172,673 | 171,582 | 173,057 | 173,954 | 177,122 | 169,380 | 171,406 | 171,717 | 172,252 | 174,834 | 178,343 | 172,716 | 177,558 | 174,263 | 170,787 | 167,496 | 164,063 | 158,148 | 156,849 | 162,379 | 170,155 | 166,420 | 174,559 | 170,055 | 169,148 | 166,558 | 166,131 | 161,325 | 165,609 | 152,422 | 143,649 | 144,539 | 133,365 | 129,638 | 131,534 | 132,470 | 130,944 | 134,725 | 135,446 | 136,145 | 139,574 | 134,961 | 137,351 | 144,066 | 141,032 | 139,824 | 134,083 | 148,515 |