Japan Petroleum Exploration Co., Ltd.
TSE:1662.T
1085 (JPY) • At close November 14, 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
| 130,744 | 152,599 | 166,668 | 187,239 | 177,215 | 191,956 | 163,977 | 176,455 | 174,701 | 147,241 | 132,945 | 102,098 | 133,534 | 162,368 | 140,321 | 148,212 | 155,037 | 160,077 | 135,762 | 133,697 | 129,875 | 117,468 | 116,944 | 111,601 | 103,142 | 115,313 | 100,241 | 119,546 | 113,851 | 109,488 | 123,574 | 126,958 | 115,693 | 104,359 | 84,649 | 75,756 | 83,385 | 92,956 | 78,736 | 71,776 | 65,994 | 81,031 | 83,034 | 55,819 | 61,760 | 53,870 | 34,511 | 34,722 | 33,389 | 29,805 | 26,678 | 29,628 | 29,860 | 32,042 | 30,561 | 29,676 | 28,900 | 24,314 | 22,300 | 21,984 | 27,702 | 32,017 |
Short Term Investments
| 3,000 | 20,398 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,030 | 3,030 | 3,060 | 3,030 | 3,030 | 4,030 | 4,000 | 4,000 | 4,000 | 2,700 | 2,400 | 2,300 | 2,330 | 2,530 | 2,500 | 2,400 | 2,200 | 1,500 | 1,500 | 1,300 | 1,302 | 1,202 | 1,299 | 2,876 | 23,551 | 57,186 | 62,140 | 58,572 | 45,605 | 44,140 | 46,119 | 43,538 | 41,203 | 34,220 | 55,426 | 56,533 | 53,414 | 52,702 | 65,599 | 80,115 | 51,870 | 49,776 | 72,669 | 33,842 | 28,186 | 38,461 | 23,458 | 21,739 | 17,669 | 12,605 | 12,724 | 11,510 | 9,414 |
Cash and Short Term Investments
| 133,744 | 172,997 | 169,668 | 190,239 | 180,215 | 194,956 | 166,977 | 179,455 | 177,701 | 150,271 | 135,975 | 105,158 | 136,564 | 165,398 | 144,351 | 152,212 | 159,037 | 164,077 | 138,462 | 136,097 | 132,175 | 119,798 | 119,474 | 114,101 | 105,542 | 117,513 | 101,741 | 121,046 | 115,151 | 110,790 | 124,776 | 128,257 | 118,569 | 127,910 | 141,835 | 137,896 | 141,957 | 138,561 | 122,876 | 117,895 | 109,532 | 122,234 | 117,254 | 111,245 | 118,293 | 107,284 | 87,213 | 100,321 | 113,504 | 81,675 | 76,454 | 102,297 | 63,702 | 60,228 | 69,022 | 53,134 | 50,639 | 41,983 | 34,905 | 34,708 | 39,212 | 41,431 |
Net Receivables
| 40,317 | 40,737 | 50,915 | 43,463 | 29,731 | 47,939 | 46,277 | 29,516 | 26,934 | 47,107 | 34,728 | 31,463 | 26,022 | 39,481 | 23,462 | 20,956 | 23,228 | 27,479 | 35,129 | 28,278 | 26,981 | 20,792 | 38,964 | 18,274 | 23,094 | 26,039 | 20,352 | 20,431 | 21,118 | 28,252 | 28,378 | 20,854 | 20,852 | 0 | 25,741 | 21,775 | 18,514 | 0 | 30,669 | 21,183 | 36,307 | 0 | 34,236 | 31,810 | 29,681 | 64,965 | 32,789 | 25,764 | 0 | 68,409 | 0 | 0 | 0 | 47,472 | 0 | 0 | 0 | 49,644 | 0 | 0 | 0 | 0 |
Inventory
| 21,628 | 22,527 | 20,176 | 18,669 | 21,392 | 23,840 | 27,991 | 18,186 | 14,524 | 14,675 | 20,587 | 13,997 | 15,788 | 12,438 | 11,766 | 11,854 | 14,022 | 16,531 | 15,818 | 16,094 | 14,746 | 12,510 | 14,673 | 13,531 | 14,237 | 11,352 | 12,217 | 9,402 | 9,215 | 9,780 | 9,745 | 10,943 | 9,092 | 8,578 | 12,531 | 10,188 | 11,051 | 12,289 | 11,808 | 14,008 | 15,019 | 11,066 | 9,793 | 11,901 | 11,589 | 11,574 | 10,651 | 13,445 | 8,707 | 9,458 | 12,466 | 11,929 | 9,434 | 10,216 | 9,862 | 11,317 | 9,740 | 10,416 | 11,332 | 11,727 | 11,008 | 12,555 |
Other Current Assets
| 13,200 | 13,507 | 8,453 | 8,704 | 8,021 | 15,056 | 14,947 | 10,647 | 4,792 | 14,867 | 11,366 | 21,575 | 5,259 | 3,717 | 4,831 | 4,675 | 5,379 | 4,967 | 5,228 | 8,374 | 11,347 | 12,987 | 12,311 | 13,832 | 14,148 | 14,398 | 15,886 | 10,744 | 11,460 | 12,537 | 14,364 | 10,966 | 21,776 | 12,538 | 16,401 | 13,862 | 11,608 | 22,432 | 25,956 | 19,203 | 21,916 | 24,735 | 19,791 | 13,529 | 23,582 | 4,822 | 43,709 | 39,324 | 50,202 | 5,512 | 64,480 | 30,957 | 62,210 | 4,688 | 42,656 | 51,329 | 44,249 | 3,526 | 46,394 | 44,246 | 46,900 | 39,648 |
Total Current Assets
| 208,889 | 249,768 | 249,212 | 261,075 | 239,359 | 281,791 | 256,192 | 237,804 | 223,951 | 226,920 | 202,656 | 172,193 | 183,633 | 221,034 | 184,410 | 189,697 | 201,666 | 213,054 | 194,637 | 188,843 | 185,249 | 166,087 | 185,422 | 159,738 | 157,021 | 169,302 | 150,196 | 161,623 | 156,944 | 161,359 | 177,263 | 171,020 | 170,289 | 173,638 | 196,508 | 183,721 | 183,130 | 198,492 | 191,309 | 172,289 | 182,774 | 195,209 | 181,074 | 168,485 | 183,145 | 188,645 | 174,362 | 178,854 | 172,413 | 165,054 | 153,400 | 145,183 | 135,346 | 122,604 | 121,540 | 115,780 | 104,628 | 105,569 | 92,631 | 90,681 | 97,120 | 93,634 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 186,016 | 176,300 | 157,466 | 143,032 | 129,671 | 118,412 | 108,949 | 104,084 | 96,743 | 92,838 | 93,050 | 103,716 | 278,490 | 266,744 | 282,313 | 286,810 | 288,424 | 294,036 | 293,139 | 297,476 | 305,834 | 309,114 | 319,478 | 317,306 | 314,661 | 329,491 | 334,572 | 382,516 | 376,072 | 383,789 | 328,845 | 328,563 | 344,273 | 336,219 | 321,493 | 310,160 | 289,707 | 289,718 | 258,011 | 232,136 | 211,615 | 200,552 | 185,068 | 182,261 | 91,987 | 90,682 | 90,750 | 89,808 | 129,642 | 132,859 | 136,551 | 134,570 | 139,902 | 140,642 | 143,408 | 145,589 | 148,449 | 144,765 | 149,055 | 144,474 | 142,767 | 140,567 |
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 | 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 | 1,063 | 0 |
Intangible Assets
| 5,352 | 5,265 | 5,478 | 5,569 | 5,471 | 5,569 | 5,918 | 5,895 | 5,779 | 5,802 | 5,856 | 5,910 | 6,131 | 6,129 | 6,400 | 6,509 | 6,644 | 6,823 | 6,675 | 6,916 | 7,212 | 7,399 | 7,662 | 7,808 | 7,908 | 8,226 | 7,587 | 7,846 | 8,089 | 8,487 | 8,622 | 8,780 | 9,254 | 9,698 | 9,674 | 9,936 | 10,027 | 9,949 | 11,561 | 11,270 | 11,405 | 11,365 | 10,304 | 10,512 | 10,418 | 10,394 | 9,708 | 7,001 | 7,158 | 7,156 | 7,096 | 7,188 | 7,251 | 7,296 | 7,307 | 7,341 | 7,387 | 7,450 | 3,905 | 4,107 | 3,328 | 4,787 |
Goodwill and Intangible Assets
| 5,352 | 5,265 | 5,478 | 5,569 | 5,471 | 5,569 | 5,918 | 5,895 | 5,779 | 5,802 | 5,856 | 5,910 | 6,131 | 6,129 | 6,400 | 6,509 | 6,644 | 6,823 | 6,675 | 6,916 | 7,212 | 7,399 | 7,662 | 7,808 | 7,908 | 8,226 | 7,587 | 7,846 | 8,089 | 8,487 | 8,622 | 8,780 | 9,254 | 9,698 | 9,674 | 9,936 | 10,027 | 9,949 | 11,561 | 11,270 | 11,405 | 11,365 | 10,304 | 10,512 | 10,418 | 10,394 | 9,708 | 7,001 | 7,158 | 7,156 | 7,096 | 7,188 | 7,251 | 7,296 | 7,307 | 7,341 | 7,387 | 7,450 | 3,905 | 4,107 | 4,391 | 4,787 |
Long Term Investments
| 239,466 | 181,452 | 146,089 | 164,981 | 181,741 | 112,940 | 113,326 | 105,750 | 161,123 | 142,622 | 147,818 | 167,222 | 110,965 | 102,040 | 84,667 | 80,312 | 92,070 | 84,922 | 150,633 | 132,969 | 129,083 | 135,464 | 134,574 | 180,868 | 149,777 | 165,142 | 187,262 | 163,700 | 150,311 | 146,935 | 164,127 | 136,195 | 126,414 | 111,710 | 115,996 | 98,084 | 138,350 | 142,321 | 151,828 | 171,718 | 172,880 | 149,562 | 161,832 | 114,591 | 97,010 | 123,890 | 109,514 | 97,889 | 79,501 | 140,856 | 125,444 | 103,816 | 172,583 | 193,785 | 145,040 | 139,513 | 171,385 | 228,472 | 240,017 | 255,480 | 230,435 | 246,527 |
Tax Assets
| 0 | 5,738 | 3,000 | 3,000 | -54,507 | 3,813 | 3,000 | 3,000 | -45,296 | 3,709 | -61,080 | -43,956 | 3,030 | 7,940 | 4,030 | 4,000 | 4,000 | 8,003 | 2,700 | 2,400 | 2,300 | 7,713 | 2,530 | 2,500 | 2,400 | 7,669 | 1,500 | 1,500 | 1,300 | 4,668 | 1,202 | 1,299 | 2,876 | 3,575 | 57,186 | 62,140 | 58,572 | 4,009 | 44,140 | 46,119 | 43,538 | 6,039 | 34,220 | 55,426 | 56,533 | 5,959 | 52,702 | 65,599 | 80,115 | 878 | 49,776 | 72,669 | 33,842 | 1,101 | 38,461 | 23,458 | 21,739 | 1,332 | 12,605 | 12,724 | 648 | 9,414 |
Other Non-Current Assets
| 47,387 | 42,405 | 40,689 | 42,110 | 54,508 | 45,653 | 49,089 | 53,415 | 45,295 | 48 | 61,079 | 43,955 | 31,743 | 20,895 | 34,987 | 32,792 | 27,584 | 20,289 | 18,016 | 22,895 | 23,396 | 29,508 | 24,663 | 24,427 | 20,242 | 19,706 | 27,493 | 28,819 | 36,124 | 41,499 | 37,957 | 38,656 | 51,027 | 72,761 | 49,983 | 56,948 | 58,182 | 92,369 | 49,270 | 63,410 | 53,221 | 100,309 | 72,856 | 68,015 | 62,696 | 105,599 | 45,753 | 40,978 | 38,220 | 86,087 | 31,927 | 28,655 | 25,150 | 50,670 | 20,121 | 18,358 | 17,585 | 33,421 | 14,763 | 14,068 | 25,083 | 10,431 |
Total Non-Current Assets
| 478,221 | 411,160 | 352,722 | 358,692 | 316,884 | 286,387 | 280,282 | 272,144 | 263,644 | 245,019 | 246,723 | 276,847 | 430,359 | 403,748 | 412,397 | 410,423 | 418,722 | 414,073 | 471,163 | 462,656 | 467,825 | 489,198 | 488,907 | 532,909 | 494,988 | 530,234 | 558,414 | 584,381 | 571,896 | 585,378 | 540,753 | 513,493 | 533,844 | 533,963 | 554,332 | 537,268 | 554,838 | 538,366 | 514,810 | 524,653 | 492,659 | 467,827 | 464,280 | 430,805 | 318,644 | 336,524 | 308,427 | 301,275 | 334,636 | 367,836 | 350,794 | 346,898 | 378,728 | 393,494 | 354,337 | 334,259 | 366,545 | 415,440 | 420,345 | 430,853 | 403,324 | 411,726 |
Total Assets
| 687,110 | 660,928 | 601,935 | 619,769 | 556,244 | 568,180 | 536,475 | 509,949 | 487,596 | 471,941 | 449,382 | 449,044 | 613,994 | 624,786 | 596,808 | 600,123 | 620,390 | 627,132 | 665,801 | 651,501 | 653,074 | 655,288 | 674,332 | 692,648 | 652,010 | 699,539 | 708,612 | 746,006 | 728,841 | 746,739 | 718,019 | 684,515 | 704,133 | 707,601 | 750,842 | 720,989 | 737,969 | 736,862 | 706,120 | 696,945 | 675,434 | 663,038 | 645,355 | 599,290 | 501,792 | 525,172 | 482,790 | 480,129 | 507,049 | 532,890 | 504,194 | 492,081 | 514,074 | 516,098 | 475,877 | 450,039 | 471,173 | 521,009 | 512,976 | 521,534 | 500,444 | 505,360 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19,936 | 9,520 | 10,451 | 10,466 | 5,877 | 26,489 | 18,732 | 10,325 | 7,416 | 11,479 | 22,080 | 20,201 | 16,128 | 21,546 | 11,648 | 9,687 | 13,137 | 12,237 | 9,301 | 12,170 | 13,097 | 7,666 | 23,892 | 6,586 | 11,542 | 13,544 | 9,472 | 5,115 | 8,579 | 13,634 | 15,344 | 9,265 | 7,435 | 8,585 | 10,245 | 8,398 | 5,159 | 6,728 | 9,700 | 6,832 | 12,554 | 23,610 | 16,758 | 13,327 | 13,058 | 18,947 | 13,695 | 19,145 | 10,743 | 7,251 | 17,226 | 10,722 | 4,486 | 5,057 | 11,692 | 12,311 | 4,386 | 5,914 | 6,290 | 2,452 | 6,508 | 7,762 |
Short Term Debt
| 20,000 | 250 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 260 | 0 | 10,100 | 0 | 62,175 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46,622 | 50,689 | 42,845 | 36,811 | 31,354 | 28,051 | 55,402 | 49,825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 7,541 | 5,309 | 7,508 | 9,211 | 5,935 | 9,333 | 11,351 | 9,393 | 0 | 2,196 | 10,486 | 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 | 539 | 0 | 0 | 0 | 953 | 0 | 0 | 0 | 397 | 0 | 0 | 0 | 392 | 0 |
Deferred Revenue
| 7,541 | 115 | 0 | 0 | 0 | 11,607 | 0 | 0 | 0 | 2,099 | -43,397 | 1,528 | 0 | 913 | 0 | 0 | 0 | -6,833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260 | 120 | 550 | 558 | 337 | 118 | 448 | 212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 19,884 | 33,901 | 22,921 | 22,582 | 27,181 | 16,561 | 26,217 | 15,504 | 16,828 | 11,306 | 56,899 | 60,080 | 55,761 | 19,142 | 24,290 | 24,518 | 23,303 | 23,501 | 19,409 | 22,179 | 19,184 | 24,712 | 28,560 | 28,397 | 22,741 | 32,083 | 34,387 | 24,671 | 21,221 | 24,277 | 26,025 | 21,466 | 24,926 | 23,705 | 28,893 | 35,638 | 35,747 | 55,211 | 44,636 | 39,660 | 32,151 | 31,557 | 25,305 | 23,172 | 21,777 | 22,208 | 24,579 | 21,008 | 23,100 | 25,726 | 19,757 | 14,729 | 15,013 | 14,896 | 16,410 | 14,597 | 11,756 | 16,072 | 18,063 | 16,522 | 17,193 | 18,663 |
Total Current Liabilities
| 74,902 | 49,095 | 40,880 | 42,259 | 38,993 | 64,250 | 56,300 | 35,222 | 24,244 | 25,241 | 89,465 | 91,909 | 71,889 | 103,776 | 35,938 | 34,205 | 36,440 | 35,738 | 28,710 | 34,349 | 32,281 | 32,378 | 52,452 | 34,983 | 34,283 | 45,627 | 43,859 | 29,786 | 29,800 | 37,911 | 41,369 | 30,731 | 32,361 | 32,290 | 39,138 | 44,036 | 87,788 | 112,868 | 97,731 | 83,861 | 76,396 | 83,454 | 97,913 | 86,536 | 34,835 | 41,155 | 38,274 | 40,153 | 34,382 | 32,977 | 36,983 | 25,451 | 20,452 | 19,953 | 28,102 | 26,908 | 16,539 | 21,986 | 24,353 | 18,974 | 24,093 | 26,425 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 250 | 0 | 0 | 0 | 510 | 770 | 770 | 53,630 | 50,180 | 108,908 | 110,897 | 118,309 | 118,774 | 120,890 | 120,714 | 127,301 | 127,715 | 130,369 | 129,196 | 126,318 | 135,959 | 133,464 | 134,604 | 134,919 | 141,903 | 124,814 | 128,109 | 138,905 | 130,030 | 125,944 | 98,363 | 43,256 | 20,726 | 21,822 | 20,874 | 19,483 | 21,636 | 22,110 | 22,992 | 22,868 | 24,197 | 22,494 | 22,432 | 26,067 | 26,198 | 28,870 | 28,951 | 27,893 | 26,898 | 24,851 | 24,309 | 24,116 | 24,471 | 23,300 | 23,941 | 25,325 | 23,837 |
Deferred Revenue Non-Current
| 0 | 0 | -4,549 | -3,399 | -2,558 | 23,471 | -2,570 | -3,185 | -3,640 | 22,915 | 23,028 | 22,858 | 25,567 | 24,807 | 19,518 | 19,623 | 19,309 | 19,048 | 19,758 | 19,737 | 19,619 | 18,873 | 19,918 | 22,030 | 21,972 | 22,243 | 23,237 | 22,868 | 22,415 | 21,933 | 20,983 | 21,139 | 21,127 | 21,473 | 20,544 | 20,898 | 20,501 | 21,883 | 21,821 | 21,542 | 21,158 | 23,675 | 22,516 | 19,320 | 18,102 | 18,598 | 17,259 | 17,094 | 17,087 | 17,544 | 17,221 | 17,290 | 17,212 | 17,290 | 17,354 | 17,156 | 17,066 | 13,335 | 13,195 | 12,880 | 12,051 | 10,674 |
Deferred Tax Liabilities Non-Current
| 0 | 41,739 | 28,566 | 34,009 | 23,641 | 20,461 | 17,327 | 16,260 | 18,131 | 16,867 | 1,899 | 9,716 | 10,281 | 7,919 | 8,442 | 8,182 | 11,531 | 9,878 | 26,285 | 21,182 | 20,249 | 22,330 | 25,439 | 37,889 | 30,171 | 34,872 | 38,745 | 32,698 | 29,079 | 29,497 | 33,582 | 25,621 | 22,447 | 24,267 | 33,180 | 28,764 | 38,911 | 36,657 | 33,459 | 40,045 | 39,679 | 32,509 | 35,518 | 29,124 | 25,006 | 31,983 | 26,247 | 26,838 | 33,089 | 42,601 | 36,077 | 41,868 | 52,378 | 56,531 | 40,893 | 32,831 | 43,176 | 61,386 | 61,498 | 67,830 | 60,108 | 61,482 |
Other Non-Current Liabilities
| 74,796 | 32,518 | 29,808 | 27,701 | 26,808 | 2,581 | 26,237 | 26,637 | 26,830 | 3,639 | 2,541 | 2,586 | 2,622 | 3,612 | 2,669 | 4,737 | 4,593 | 3,541 | 2,868 | 2,972 | 3,063 | 3,837 | 2,764 | 2,818 | 2,898 | 3,635 | 3,162 | 3,108 | 3,520 | 4,888 | 3,742 | 3,771 | 3,916 | 4,227 | 37,357 | 33,014 | 4,466 | 40,739 | 37,587 | 44,323 | 4,589 | 4,848 | 4,933 | 5,145 | 30,349 | 5,614 | 6,218 | 6,314 | 6,429 | 6,797 | 6,551 | 2,434 | 2,404 | 1,737 | 1,086 | 1,051 | 998 | 1,084 | 645 | 612 | 640 | 469 |
Total Non-Current Liabilities
| 74,796 | 74,257 | 58,374 | 61,710 | 50,449 | 46,763 | 43,564 | 42,897 | 44,961 | 43,931 | 28,238 | 35,930 | 92,100 | 86,518 | 139,537 | 143,439 | 153,742 | 151,241 | 169,801 | 164,605 | 170,232 | 172,755 | 178,490 | 191,933 | 181,359 | 196,709 | 198,608 | 193,278 | 189,933 | 198,221 | 183,121 | 178,640 | 186,395 | 179,997 | 183,845 | 152,275 | 107,134 | 83,348 | 81,230 | 86,739 | 84,909 | 82,668 | 85,077 | 76,581 | 71,319 | 80,392 | 72,218 | 72,678 | 82,672 | 93,140 | 88,719 | 90,543 | 99,887 | 102,456 | 84,184 | 75,347 | 85,356 | 100,276 | 98,638 | 105,263 | 98,124 | 96,462 |
Total Liabilities
| 149,698 | 123,352 | 99,254 | 103,969 | 89,442 | 111,013 | 99,864 | 78,119 | 69,205 | 69,172 | 117,703 | 127,839 | 163,989 | 190,294 | 175,475 | 177,644 | 190,182 | 186,979 | 198,511 | 198,954 | 202,513 | 205,133 | 230,942 | 226,916 | 215,642 | 242,336 | 242,467 | 223,064 | 219,733 | 236,132 | 224,490 | 209,371 | 218,756 | 212,287 | 222,983 | 196,311 | 194,922 | 196,216 | 178,961 | 170,600 | 161,305 | 166,122 | 182,990 | 163,117 | 106,154 | 121,547 | 110,492 | 112,831 | 117,054 | 126,117 | 125,702 | 115,994 | 120,339 | 122,409 | 112,286 | 102,255 | 101,895 | 122,262 | 122,991 | 124,237 | 122,217 | 122,887 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 | 14,288 |
Retained Earnings
| 400,078 | 397,846 | 380,700 | 378,742 | 363,971 | 362,989 | 338,881 | 335,169 | 324,776 | 310,592 | 256,524 | 223,333 | 350,116 | 344,438 | 343,388 | 341,618 | 339,057 | 350,934 | 344,668 | 341,661 | 338,543 | 331,306 | 327,938 | 319,541 | 314,846 | 315,631 | 316,248 | 354,900 | 352,640 | 345,693 | 346,202 | 343,372 | 346,548 | 345,674 | 349,952 | 352,976 | 351,838 | 346,441 | 346,216 | 337,175 | 328,289 | 318,433 | 307,579 | 306,730 | 296,714 | 291,990 | 273,953 | 268,747 | 296,652 | 294,323 | 283,561 | 284,773 | 282,861 | 279,582 | 275,124 | 272,611 | 274,445 | 271,858 | 262,164 | 258,561 | 255,499 | 253,359 |
Accumulated Other Comprehensive Income/Loss
| 102,506 | 99,860 | 77,176 | 89,279 | 56,450 | 48,490 | 51,555 | 48,891 | 50,562 | 48,037 | 28,489 | 50,776 | 51,464 | 14,137 | 27,763 | 30,052 | 39,854 | 37,495 | 75,084 | 63,450 | 64,324 | 70,747 | 67,470 | 98,658 | 74,832 | 92,974 | 101,047 | 82,288 | 72,015 | 77,364 | 66,667 | 48,955 | 50,201 | 60,899 | 86,422 | 73,883 | 94,492 | 99,678 | 90,652 | 101,557 | 99,067 | 89,624 | 87,162 | 72,035 | 62,800 | 76,173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -14,343 | -8,091 | -2,893 | -121 | -136 | -136 | -136 | -135 | -3,838 | -1,279 | 1,164 | 2,458 | -151 | -151 | -151 | -151 | -11 | -11 | 146 | 146 | 147 | 147 | 173 | 173 | 173 | 2,221 | 173 | 173 | 173 | 173 | 147 | 147 | 50,347 | 61,044 | 147 | 147 | 94,640 | -10 | -10 | -10 | 99,060 | 89,616 | 87,151 | 72,024 | 62,790 | 76,164 | 65,868 | 67,018 | 64,162 | 83,986 | 69,552 | 65,853 | 85,274 | 91,558 | 66,173 | 52,960 | 72,604 | 104,725 | 105,996 | 117,314 | 100,956 | 106,988 |
Total Shareholders Equity
| 502,529 | 503,903 | 469,271 | 482,188 | 434,573 | 425,631 | 404,588 | 398,213 | 385,788 | 371,638 | 300,465 | 290,855 | 415,717 | 400,172 | 385,289 | 385,806 | 393,187 | 402,703 | 434,185 | 419,542 | 417,302 | 416,487 | 409,868 | 432,657 | 404,139 | 423,063 | 431,754 | 451,647 | 439,115 | 437,516 | 427,303 | 406,762 | 411,183 | 421,006 | 450,809 | 441,294 | 460,766 | 460,397 | 451,146 | 453,010 | 441,637 | 422,337 | 409,018 | 393,042 | 373,792 | 382,442 | 354,109 | 350,053 | 375,102 | 392,597 | 367,401 | 364,914 | 382,423 | 385,428 | 355,585 | 339,859 | 361,337 | 390,871 | 382,448 | 390,163 | 370,743 | 374,635 |
Total Equity
| 537,412 | 537,574 | 502,681 | 515,800 | 466,802 | 457,167 | 436,611 | 431,830 | 418,391 | 402,769 | 331,679 | 321,205 | 450,005 | 434,492 | 421,333 | 422,479 | 430,208 | 440,153 | 467,290 | 452,547 | 450,561 | 450,155 | 443,390 | 465,732 | 436,368 | 457,203 | 466,145 | 522,942 | 509,108 | 510,607 | 493,529 | 475,144 | 485,377 | 495,314 | 527,859 | 524,678 | 543,047 | 540,646 | 527,159 | 526,345 | 514,129 | 496,916 | 462,365 | 436,173 | 395,638 | 403,625 | 372,298 | 367,298 | 389,995 | 406,773 | 378,492 | 376,087 | 393,735 | 393,689 | 363,591 | 347,784 | 369,278 | 398,747 | 389,985 | 397,297 | 378,227 | 382,473 |
Total Liabilities & Shareholders Equity
| 687,110 | 660,926 | 601,935 | 619,769 | 556,244 | 568,180 | 536,475 | 509,949 | 487,596 | 471,941 | 449,382 | 449,044 | 613,994 | 624,786 | 596,808 | 600,123 | 620,390 | 627,132 | 665,801 | 651,501 | 653,074 | 655,288 | 674,332 | 692,648 | 652,010 | 699,539 | 708,612 | 746,006 | 728,841 | 746,739 | 718,019 | 684,515 | 704,133 | 707,601 | 750,842 | 720,989 | 737,969 | 736,862 | 706,120 | 696,945 | 675,434 | 663,038 | 645,355 | 599,290 | 501,792 | 525,172 | 482,790 | 480,129 | 507,049 | 532,890 | 504,194 | 492,081 | 514,074 | 516,098 | 475,877 | 450,039 | 471,173 | 521,009 | 512,976 | 521,534 | 500,444 | 505,360 |