Fuji Furukawa Engineering & Construction Co.Ltd.
TSE:1775.T
7820 (JPY) • At close January 6, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 6,714 | 6,762 | 24,132 | 6,531 | 5,852 | 5,691 | 5,615 | 4,714 | 5,615 | 5,936 | 5,426 | 5,856 | 6,205 | 5,562 | 6,388 | 5,674 | 5,601 | 5,769 | 5,029 | 5,594 | 4,753 | 4,776 | 3,861 | 4,700 | 4,021 | 4,557 | 4,149 | 4,560 | 7,629 | 6,139 | 6,619 | 3,621 | 2,724 | 3,481 | 3,547 | 3,151 | 3,319 | 3,509 | 2,984 | 2,975 | 2,534 | 2,230 | 2,998 | 2,565 | 2,111 | 2,077 | 2,089 | 1,888 | 2,131 | 2,319 | 1,888 | 1,851 | 1,891 | 1,765 | 1,910 | 2,030 | 1,696 | 2,101 | 2,139 | 2,369 | 906 | 1,132 |
Short Term Investments
| 0 | 27,277 | 1,457 | 19,920 | -856 | 17,934 | -827 | -197 | -193 | 17,472 | 12,136 | 10,812 | 10,792 | 10,743 | -74 | 4,789 | 5,485 | 6,240 | -69 | 4,405 | 669 | 524 | -183 | 1,485 | 5,892 | 2,971 | -179 | 383 | 2,983 | 1,927 | -174 | 0 | 0 | 0 | -171 | 0 | 0 | 0 | -198 | 0 | 0 | 0 | -172 | 0 | 0 | 0 | -159 | 0 | 0 | 0 | -134 | 0 | 0 | 0 | -472 | 0 | 0 | 0 | -546 | 0 | 0 | -128 |
Cash and Short Term Investments
| 6,714 | 34,039 | 25,589 | 6,531 | 5,852 | 5,691 | 5,615 | 4,714 | 5,615 | 5,936 | 5,426 | 5,856 | 6,205 | 5,562 | 6,388 | 5,674 | 5,601 | 5,769 | 5,029 | 5,594 | 4,753 | 4,776 | 3,861 | 4,700 | 4,021 | 4,557 | 4,149 | 4,560 | 7,629 | 6,139 | 6,619 | 3,621 | 2,724 | 3,481 | 3,547 | 3,151 | 3,319 | 3,509 | 2,984 | 2,975 | 2,534 | 2,230 | 2,998 | 2,565 | 2,111 | 2,077 | 2,089 | 1,888 | 2,131 | 2,319 | 1,888 | 1,851 | 1,891 | 1,765 | 1,910 | 2,030 | 1,696 | 2,101 | 2,139 | 2,369 | 906 | 1,132 |
Net Receivables
| 28,078 | 29,238 | 45,468 | 33,142 | 31,039 | 30,241 | 38,336 | 28,795 | 25,158 | 25,403 | 37,008 | 30,805 | 27,349 | 25,323 | 31,981 | 29,436 | 27,257 | 27,272 | 37,611 | 27,836 | 30,440 | 37,468 | 41,245 | 31,357 | 30,170 | 30,824 | 36,351 | 28,641 | 25,204 | 25,995 | 30,786 | 26,067 | 24,640 | 30,984 | 32,754 | 25,535 | 21,185 | 21,909 | 27,385 | 22,664 | 21,236 | 22,603 | 25,552 | 18,191 | 17,865 | 21,423 | 25,711 | 19,455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 2,605 | 2,226 | 1,949 | 2,388 | 1,652 | 1,438 | 843 | 1,676 | 1,323 | 1,349 | 1,014 | 1,691 | 1,268 | 1,430 | 1,843 | 4,191 | 3,587 | 3,154 | 1,721 | 5,072 | 4,302 | 3,613 | 2,571 | 6,118 | 4,290 | 4,218 | 2,153 | 5,267 | 3,867 | 3,627 | 2,518 | 5,493 | 4,880 | 4,729 | 2,722 | 7,071 | 4,294 | 4,614 | 3,226 | 6,496 | 4,543 | 4,138 | 3,082 | 7,436 | 5,046 | 4,534 | 2,705 | 6,331 | 4,269 | 4,069 | 2,356 | 5,577 | 4,285 | 5,786 | 2,321 | 7,096 | 4,953 | 4,597 | 2,424 | 9,099 | 3,575 | 3,800 |
Other Current Assets
| 23,603 | 28,741 | 1,591 | 22,281 | 24,338 | 19,418 | 19,685 | 19,132 | 19,117 | 18,913 | 13,876 | 13,631 | 12,426 | 12,729 | 11,065 | 7,200 | 6,823 | 7,834 | 4,793 | 6,515 | 1,722 | 1,754 | 3,289 | 3,045 | 6,943 | 4,057 | 5,098 | 2,390 | 1,765 | 1,968 | 1,840 | 3,548 | 3,731 | 3,242 | 3,059 | 2,580 | 2,673 | 2,732 | 3,144 | 2,617 | 1,973 | 1,949 | 2,564 | 2,312 | 2,242 | 1,878 | 1,798 | 1,769 | 22,735 | 20,796 | 23,456 | 19,566 | 16,349 | 19,245 | 22,946 | 18,014 | 15,873 | 17,263 | 23,533 | 18,027 | 7,372 | 10,664 |
Total Current Assets
| 61,000 | 66,967 | 74,597 | 64,342 | 62,881 | 56,788 | 64,479 | 54,317 | 51,213 | 51,601 | 57,324 | 51,983 | 47,248 | 45,044 | 51,277 | 46,501 | 43,268 | 44,029 | 49,154 | 45,017 | 41,217 | 47,611 | 50,966 | 45,220 | 45,424 | 43,656 | 47,751 | 40,858 | 38,465 | 37,729 | 41,763 | 38,729 | 35,975 | 42,436 | 42,082 | 38,337 | 31,471 | 32,764 | 36,739 | 34,752 | 30,286 | 30,920 | 34,196 | 30,504 | 27,264 | 29,912 | 32,303 | 29,443 | 29,135 | 27,184 | 27,700 | 26,994 | 22,525 | 26,796 | 27,177 | 27,140 | 22,522 | 23,961 | 28,096 | 29,495 | 11,853 | 15,596 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,511 | 2,539 | 2,599 | 2,666 | 2,742 | 2,775 | 2,750 | 2,673 | 2,617 | 2,640 | 2,537 | 2,539 | 2,531 | 2,572 | 2,467 | 2,459 | 2,535 | 2,564 | 2,523 | 2,528 | 2,575 | 2,586 | 2,628 | 2,639 | 2,688 | 2,706 | 2,692 | 2,695 | 2,167 | 2,206 | 2,262 | 1,885 | 1,810 | 1,852 | 1,880 | 1,413 | 1,424 | 1,434 | 1,468 | 1,351 | 1,353 | 1,317 | 1,333 | 1,289 | 1,299 | 1,270 | 1,292 | 1,312 | 1,344 | 1,436 | 1,467 | 1,999 | 2,041 | 1,984 | 1,834 | 1,812 | 1,857 | 1,883 | 1,539 | 1,574 | 355 | 203 |
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 | 0 | 0 |
Intangible Assets
| 0 | 399 | 432 | 437 | 433 | 427 | 460 | 393 | 399 | 414 | 445 | 366 | 387 | 367 | 371 | 356 | 401 | 445 | 460 | 479 | 532 | 587 | 641 | 673 | 729 | 792 | 763 | 775 | 786 | 835 | 870 | 873 | 908 | 928 | 867 | 748 | 483 | 365 | 250 | 182 | 133 | 132 | 148 | 148 | 166 | 197 | 202 | 204 | 224 | 244 | 269 | 294 | 323 | 347 | 377 | 370 | 361 | 368 | 401 | 388 | 232 | 200 |
Goodwill and Intangible Assets
| 387 | 399 | 432 | 437 | 433 | 427 | 460 | 393 | 399 | 414 | 445 | 366 | 387 | 367 | 371 | 356 | 401 | 445 | 460 | 479 | 532 | 587 | 641 | 673 | 729 | 792 | 763 | 775 | 786 | 835 | 870 | 873 | 908 | 928 | 867 | 748 | 483 | 365 | 250 | 182 | 133 | 132 | 148 | 148 | 166 | 197 | 202 | 204 | 224 | 244 | 269 | 294 | 323 | 347 | 377 | 370 | 361 | 368 | 401 | 388 | 232 | 200 |
Long Term Investments
| 335 | 2,324 | 377 | 349 | 1,140 | 1,665 | 1,099 | 696 | 683 | 1,109 | 1,118 | 2,218 | 2,186 | 2,202 | 587 | 2,330 | 2,342 | 2,311 | 983 | 3,166 | 3,368 | 2,836 | 899 | 3,203 | 3,197 | 3,209 | 1,027 | 2,633 | 2,541 | 2,525 | 802 | 2,569 | 2,558 | 2,577 | 885 | 2,769 | 2,685 | 2,622 | 813 | 2,923 | 2,930 | 2,918 | 747 | 2,579 | 2,517 | 2,418 | 695 | 2,527 | 2,435 | 0 | 621 | 0 | 0 | 0 | 1,132 | 0 | 0 | 0 | 1,257 | 0 | 0 | 156 |
Tax Assets
| 991 | 990 | 979 | 877 | 857 | 878 | 892 | 1,143 | 1,147 | 1,147 | 1,150 | -2,218 | -2,186 | -2,202 | 1,299 | -2,330 | -2,342 | -2,311 | 1,446 | -3,166 | -3,368 | -2,836 | 1,393 | -3,203 | -3,197 | -3,209 | 888 | -2,633 | -2,541 | -2,525 | 1,071 | -2,569 | -2,558 | -2,577 | 1,260 | -2,769 | -2,685 | -2,622 | 1,202 | -2,923 | -2,930 | -2,918 | 1,560 | -2,579 | -2,517 | -2,418 | 1,206 | -2,527 | -2,435 | 0 | 1,361 | 0 | 0 | 0 | 909 | 0 | 0 | 0 | 827 | 0 | 0 | 98 |
Other Non-Current Assets
| 2,048 | 78 | 2,025 | 1,422 | 596 | 71 | 517 | 523 | 471 | 80 | 76 | 2,450 | 2,414 | 2,427 | 555 | 2,532 | 2,541 | 2,506 | 588 | 3,368 | 3,567 | 3,032 | 759 | 3,204 | 3,198 | 3,211 | 671 | 2,634 | 2,542 | 2,527 | 527 | 2,569 | 2,559 | 2,577 | 653 | 2,771 | 2,687 | 2,624 | 606 | 2,924 | 2,932 | 2,921 | 629 | 2,580 | 2,519 | 2,420 | 494 | 2,528 | 2,436 | 2,485 | 533 | 2,204 | 2,379 | 2,614 | 600 | 2,639 | 2,641 | 2,634 | 589 | 2,866 | 690 | 212 |
Total Non-Current Assets
| 6,272 | 6,330 | 6,412 | 5,751 | 5,768 | 5,816 | 5,718 | 5,428 | 5,317 | 5,390 | 5,326 | 5,355 | 5,332 | 5,366 | 5,279 | 5,347 | 5,477 | 5,515 | 6,000 | 6,375 | 6,674 | 6,205 | 6,320 | 6,516 | 6,615 | 6,709 | 6,041 | 6,104 | 5,495 | 5,568 | 5,532 | 5,327 | 5,277 | 5,357 | 5,545 | 4,932 | 4,594 | 4,423 | 4,339 | 4,457 | 4,418 | 4,370 | 4,417 | 4,017 | 3,984 | 3,887 | 3,889 | 4,044 | 4,004 | 4,165 | 4,251 | 4,497 | 4,743 | 4,945 | 4,852 | 4,821 | 4,859 | 4,885 | 4,613 | 4,828 | 1,277 | 869 |
Total Assets
| 67,272 | 73,297 | 81,009 | 70,093 | 68,651 | 62,605 | 70,200 | 59,748 | 56,533 | 56,995 | 62,654 | 57,340 | 52,581 | 50,410 | 56,558 | 51,849 | 48,746 | 49,546 | 55,157 | 51,394 | 47,892 | 53,816 | 57,289 | 51,736 | 52,039 | 50,365 | 53,792 | 46,963 | 43,960 | 43,297 | 47,296 | 44,057 | 41,253 | 47,794 | 47,627 | 43,269 | 36,065 | 37,187 | 41,078 | 39,209 | 34,704 | 35,290 | 38,613 | 34,521 | 31,248 | 33,799 | 36,192 | 33,487 | 33,139 | 31,349 | 31,951 | 31,491 | 27,268 | 31,741 | 32,029 | 31,961 | 27,381 | 28,846 | 32,709 | 34,323 | 13,130 | 16,465 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 15,121 | 21,244 | 24,977 | 20,566 | 20,372 | 17,221 | 19,564 | 16,403 | 13,651 | 15,047 | 18,224 | 15,742 | 13,422 | 12,567 | 16,104 | 14,374 | 12,790 | 14,158 | 17,942 | 16,904 | 14,723 | 19,282 | 23,756 | 19,722 | 20,507 | 19,265 | 22,378 | 16,883 | 16,068 | 15,798 | 18,562 | 16,215 | 14,973 | 18,031 | 21,615 | 18,461 | 13,377 | 15,323 | 18,079 | 15,770 | 13,218 | 14,861 | 17,521 | 14,411 | 12,177 | 14,894 | 17,194 | 14,376 | 15,216 | 13,798 | 14,366 | 12,086 | 10,799 | 12,652 | 15,156 | 12,924 | 10,131 | 10,866 | 14,796 | 14,853 | 5,656 | 8,097 |
Short Term Debt
| 71 | 68 | 176 | 71 | 223 | 237 | 465 | 196 | 144 | 135 | 191 | 23 | 22 | 54 | 345 | 280 | 80 | 206 | 29 | 208 | 28 | 2,907 | 27 | 208 | 26 | 203 | 27 | 107 | 26 | 206 | 25 | 193 | 23 | 4,805 | 26 | 1,306 | 28 | 209 | 29 | 207 | 24 | 205 | 25 | 254 | 25 | 255 | 22 | 702 | 330 | 520 | 371 | 2,970 | 270 | 2,464 | 292 | 1,641 | 341 | 1,281 | 482 | 511 | 6 | 6 |
Tax Payables
| 0 | 606 | 2,450 | 558 | 758 | 237 | 2,000 | 531 | 628 | 249 | 2,081 | 981 | 619 | 148 | 1,630 | 1,043 | 616 | 221 | 1,637 | 909 | 498 | 169 | 1,278 | 741 | 476 | 107 | 1,169 | 530 | 387 | 158 | 1,196 | 765 | 444 | 222 | 1,495 | 485 | 187 | 47 | 1,131 | 397 | 196 | 64 | 801 | 167 | 79 | 40 | 600 | 80 | 37 | 26 | 229 | 75 | 104 | 39 | 114 | 28 | 86 | 36 | 100 | 60 | 47 | 325 |
Deferred Revenue
| 2,847 | 3,605 | 2,732 | 3,862 | 5,133 | 3,365 | 5,952 | 3,791 | 3,565 | 3,525 | 4,430 | 5,375 | 3,731 | 3,555 | 4,140 | 4,135 | 3,450 | 3,292 | 3,780 | 4,098 | 3,706 | 2,922 | 3,036 | 3,950 | 3,844 | 3,925 | 3,925 | 4,619 | 3,321 | 3,215 | 3,397 | 5,482 | 4,621 | 3,736 | 3,825 | 4,006 | 3,423 | 2,846 | 3,058 | 4,984 | 3,397 | 2,656 | 2,705 | 3,357 | 2,666 | 2,451 | 2,497 | 3,028 | 2,192 | 1,916 | 1,296 | 2,059 | 1,588 | 1,958 | 1,017 | 3,080 | 2,376 | 1,884 | 1,418 | 4,713 | 2,000 | 2,511 |
Other Current Liabilities
| 4,832 | 4,200 | 9,147 | 4,254 | 3,712 | 3,020 | 2,344 | 2,990 | 3,116 | 3,176 | 1,540 | 2,726 | 2,741 | 2,584 | 1,823 | 2,476 | 2,671 | 3,041 | 2,231 | 2,627 | 2,797 | 2,734 | 2,601 | 2,669 | 2,837 | 2,775 | 1,421 | 2,654 | 2,825 | 2,707 | 1,785 | 2,926 | 3,134 | 1,802 | 1,149 | 1,370 | 1,852 | 1,751 | 1,331 | 1,276 | 1,742 | 1,660 | 1,368 | 1,366 | 1,583 | 3,978 | 3,755 | 4,421 | 3,974 | 3,538 | 3,041 | 3,311 | 2,951 | 3,368 | 2,601 | 4,272 | 3,714 | 3,233 | 3,305 | 6,027 | 2,228 | 2,566 |
Total Current Liabilities
| 22,871 | 29,723 | 36,750 | 29,311 | 28,935 | 23,775 | 30,325 | 23,042 | 20,315 | 21,709 | 26,466 | 23,691 | 19,726 | 18,602 | 24,042 | 21,098 | 18,828 | 20,523 | 25,619 | 23,691 | 21,118 | 27,690 | 30,698 | 26,245 | 26,782 | 25,873 | 28,920 | 23,810 | 21,748 | 21,430 | 24,965 | 23,962 | 21,758 | 28,596 | 28,110 | 25,628 | 18,867 | 20,176 | 23,628 | 22,634 | 18,577 | 19,446 | 22,420 | 19,555 | 16,530 | 19,167 | 21,571 | 19,579 | 19,557 | 17,882 | 18,007 | 18,442 | 14,124 | 18,523 | 18,163 | 18,865 | 14,272 | 15,416 | 18,683 | 21,451 | 7,937 | 10,994 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 773 | 799 | 825 | 851 | 877 | 902 | 927 | 973 | 977 | 1,001 | 1,026 | 0 | 0 | 0 | 1,124 | 0 | 0 | 0 | 1,220 | 0 | 0 | 0 | 1,312 | 0 | 0 | 0 | 1,374 | 0 | 0 | 0 | 836 | 0 | 0 | 0 | 476 | 0 | 0 | 0 | 52 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -3 | 0 | 0 | 815 | 838 | 871 | 901 | 935 | 965 | 1,011 | 0 | 0 | 0 | 1,699 | 0 | 0 | 0 | 2,096 | 0 | 0 | 0 | 2,105 | 0 | 0 | 0 | 2,767 | 0 | 0 | 0 | 3,610 | 0 | 0 | 0 | 4,030 | 0 | 0 | 0 | -52 | 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 | 3 | 3 | 3 | 3 | 2 | 2 | 41 | 41 | 43 | 5 | 0 | 0 | 0 | 16 | 0 | 0 | 0 | 7 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 35 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 17 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 14 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,168 | 1,167 | 1,257 | 1,237 | 485 | 507 | 495 | 456 | 508 | 473 | 481 | 3,133 | 3,215 | 3,229 | 465 | 3,679 | 3,755 | 3,742 | 452 | 3,708 | 3,773 | 3,796 | 480 | 4,545 | 4,781 | 4,931 | 496 | 5,106 | 4,504 | 4,665 | 375 | 4,221 | 4,370 | 4,510 | 143 | 3,379 | 3,540 | 3,697 | 3,694 | 4,143 | 4,246 | 4,343 | 4,441 | 3,473 | 3,549 | 3,599 | 3,663 | 3,916 | 4,007 | 4,098 | 4,210 | 3,576 | 3,595 | 3,601 | 3,606 | 3,663 | 3,635 | 3,694 | 3,607 | 3,227 | 230 | 221 |
Total Non-Current Liabilities
| 1,941 | 1,966 | 2,085 | 2,091 | 2,180 | 2,249 | 2,295 | 2,371 | 2,461 | 2,482 | 2,523 | 3,133 | 3,215 | 3,229 | 3,304 | 3,679 | 3,755 | 3,742 | 3,775 | 3,708 | 3,773 | 3,796 | 3,921 | 4,545 | 4,781 | 4,931 | 4,682 | 5,106 | 4,504 | 4,665 | 4,856 | 4,221 | 4,370 | 4,510 | 4,676 | 3,379 | 3,540 | 3,697 | 3,779 | 4,143 | 4,246 | 4,343 | 4,466 | 3,473 | 3,549 | 3,599 | 3,680 | 3,916 | 4,007 | 4,098 | 4,224 | 3,576 | 3,595 | 3,601 | 3,625 | 3,663 | 3,635 | 3,694 | 3,621 | 3,235 | 230 | 221 |
Total Liabilities
| 24,812 | 31,689 | 38,835 | 31,402 | 31,115 | 26,024 | 32,620 | 25,413 | 22,776 | 24,191 | 28,989 | 26,824 | 22,941 | 21,831 | 27,346 | 24,777 | 22,583 | 24,265 | 29,394 | 27,399 | 24,891 | 31,486 | 34,619 | 30,790 | 31,563 | 30,804 | 33,602 | 28,916 | 26,252 | 26,095 | 29,821 | 28,183 | 26,128 | 33,106 | 32,786 | 29,007 | 22,407 | 23,873 | 27,407 | 26,777 | 22,823 | 23,789 | 26,886 | 23,028 | 20,079 | 22,766 | 25,251 | 23,495 | 23,564 | 21,980 | 22,231 | 22,018 | 17,719 | 22,124 | 21,788 | 22,528 | 17,907 | 19,110 | 22,304 | 24,686 | 8,167 | 11,215 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 35,317 | 0 | 0 | 0 | 31,963 | 32,957 | 149 | 166 | 118 | 212 | 537 | 522 | 534 | 531 | 473 | 418 | 0 | 484 | 0 | 0 | 0 | 0 | 753 | 831 | 881 | 651 | 1,050 | 1,117 | 1,069 | 1,000 | 394 | 369 | 383 | 415 | 615 | 716 | 765 | 799 | 57 | 69 | 71 | 157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 | 1,970 |
Retained Earnings
| 32,017 | 31,171 | 31,817 | 28,695 | 27,556 | 26,755 | 27,752 | 24,616 | 24,178 | 23,387 | 24,380 | 21,384 | 20,504 | 19,410 | 20,139 | 18,304 | 17,365 | 16,514 | 16,944 | 15,165 | 14,128 | 13,488 | 13,895 | 12,194 | 11,647 | 10,754 | 11,324 | 9,337 | 9,142 | 8,664 | 9,006 | 7,652 | 6,937 | 6,389 | 6,428 | 5,247 | 4,588 | 4,259 | 4,650 | 3,635 | 3,274 | 2,920 | 3,153 | 2,264 | 1,978 | 1,802 | 1,952 | 1,105 | 828 | 647 | 958 | 745 | 807 | 837 | 1,416 | 580 | 633 | 828 | 1,407 | 682 | 961 | 1,228 |
Accumulated Other Comprehensive Income/Loss
| 1,227 | 1,223 | 1,123 | 746 | 712 | 583 | 561 | 378 | 239 | 99 | -16 | -149 | -166 | -118 | -212 | -537 | -522 | -534 | -531 | -473 | -418 | -454 | -484 | -595 | -605 | -643 | -477 | -753 | -831 | -881 | -651 | -1,050 | -1,117 | -1,069 | -1,000 | -394 | -369 | -383 | -415 | -615 | -716 | -765 | -799 | -57 | -69 | -71 | -157 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,588 | 6,588 | 6,589 | 6,593 | 6,591 | 6,591 | 6,606 | 6,606 | 6,606 | 6,606 | 6,591 | 6,309 | 6,607 | 6,006 | 6,139 | 6,071 | 6,606 | 6,485 | 6,607 | 6,607 | 6,559 | 6,101 | 6,550 | 6,014 | 6,071 | 6,675 | 6,253 | 6,675 | 5,014 | 6,676 | 5,123 | 4,577 | 6,677 | 4,539 | 5,678 | 5,890 | 5,940 | 6,677 | 6,264 | 6,678 | 6,678 | 5,915 | 5,881 | 6,565 | 6,541 | 6,538 | 6,366 | 6,500 | 6,437 | 6,432 | 6,468 | 6,439 | 6,453 | 6,474 | 6,497 | 6,514 | 6,500 | 6,513 | 6,564 | 6,553 | 1,642 | 1,656 |
Total Shareholders Equity
| 41,802 | 40,952 | 41,500 | 38,005 | 36,831 | 35,900 | 36,890 | 33,572 | 32,993 | 32,062 | 32,941 | 29,812 | 28,915 | 27,848 | 28,478 | 26,347 | 25,419 | 24,552 | 24,981 | 23,226 | 22,239 | 21,559 | 21,931 | 20,178 | 19,688 | 18,757 | 19,372 | 17,230 | 16,957 | 16,429 | 16,751 | 15,249 | 14,467 | 13,967 | 14,076 | 13,501 | 12,867 | 12,523 | 12,884 | 11,668 | 11,206 | 10,805 | 11,004 | 10,856 | 10,558 | 10,381 | 10,445 | 9,575 | 9,235 | 9,049 | 9,396 | 9,154 | 9,230 | 9,281 | 9,883 | 9,064 | 9,103 | 9,311 | 9,941 | 9,205 | 4,573 | 4,854 |
Total Equity
| 42,458 | 41,608 | 42,172 | 38,689 | 37,536 | 36,581 | 37,580 | 34,335 | 33,757 | 32,804 | 33,665 | 30,516 | 29,640 | 28,579 | 29,212 | 27,072 | 26,163 | 25,281 | 25,763 | 23,995 | 23,001 | 22,330 | 22,670 | 20,946 | 20,476 | 19,561 | 20,190 | 18,047 | 17,708 | 17,202 | 17,475 | 15,874 | 15,125 | 14,688 | 14,841 | 14,262 | 13,658 | 13,314 | 13,671 | 12,432 | 11,881 | 11,501 | 11,727 | 11,493 | 11,169 | 11,033 | 10,941 | 9,992 | 9,575 | 9,369 | 9,720 | 9,473 | 9,549 | 9,617 | 10,241 | 9,433 | 9,474 | 9,736 | 10,405 | 9,637 | 4,963 | 5,250 |
Total Liabilities & Shareholders Equity
| 67,272 | 73,297 | 81,007 | 70,091 | 68,651 | 62,605 | 70,200 | 59,748 | 56,533 | 56,995 | 62,654 | 57,340 | 52,581 | 50,410 | 56,558 | 51,849 | 48,746 | 49,546 | 55,157 | 51,394 | 47,892 | 53,816 | 57,289 | 51,736 | 52,039 | 50,365 | 53,792 | 46,963 | 43,960 | 43,297 | 47,296 | 44,057 | 41,253 | 47,794 | 47,627 | 43,269 | 36,065 | 37,187 | 41,078 | 39,209 | 34,704 | 35,290 | 38,613 | 34,521 | 31,248 | 33,799 | 36,192 | 33,487 | 33,139 | 31,349 | 31,951 | 31,491 | 27,268 | 31,741 | 32,029 | 31,961 | 27,381 | 28,846 | 32,709 | 34,323 | 13,130 | 16,465 |