Chudenko Corporation
TSE:1941.T
3440 (JPY) • At close November 8, 2024
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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25,061 | 26,954 | 23,127 | 21,084 | 20,750 | 18,739 | 18,793 | 19,892 | 21,544 | 20,177 | 24,617 | 20,277 | 20,106 | 19,912 | 18,625 | 19,833 | 16,913 | 23,246 | 22,135 | 21,179 | 21,605 | 27,791 | 19,042 | 26,356 | 19,396 | 25,088 | 20,205 | 30,505 | 19,012 | 29,895 | 18,661 | 31,611 | 26,712 | 26,721 | 17,208 | 22,304 | 20,314 | 23,296 | 17,741 | 25,125 | 22,843 | 16,605 | 19,295 | 20,201 | 16,717 | 15,226 | 19,782 | 15,692 | 18,690 | 12,448 | 15,251 | 12,736 | 14,208 | 11,971 | 14,414 | 11,608 | 16,038 | 20,265 | 16,134 | 13,731 | 18,255 | 17,396 | 9,681 |
Short Term Investments
| 20,217 | 17,218 | 13,208 | 10,611 | 16,521 | 20,525 | 18,237 | 12,517 | 19,417 | 22,720 | 10,441 | 10,432 | 20,053 | 19,951 | 19,146 | 10,921 | 11,215 | 7,118 | 8,635 | 13,649 | 18,344 | 16,700 | 25,176 | 24,377 | 38,363 | 32,116 | 43,024 | 30,506 | 49,911 | 39,823 | 50,937 | 33,014 | 39,615 | 35,302 | 45,739 | 31,940 | 30,440 | 32,638 | 32,228 | 34,050 | 37,032 | 35,831 | 38,130 | 30,131 | 33,130 | 33,130 | 18,828 | 20,327 | 13,826 | 22,761 | 16,677 | 20,593 | 21,781 | 24,799 | 17,845 | 19,845 | 16,808 | 16,796 | 12,779 | 13,772 | 12,737 | 14,810 | 15,798 |
Cash and Short Term Investments
| 45,278 | 44,172 | 36,335 | 31,695 | 37,271 | 39,264 | 37,030 | 32,409 | 40,961 | 42,897 | 35,058 | 30,709 | 40,159 | 39,863 | 37,771 | 30,754 | 28,128 | 30,364 | 30,770 | 34,828 | 39,949 | 44,491 | 44,218 | 50,733 | 57,759 | 57,204 | 63,229 | 61,011 | 68,923 | 69,718 | 69,598 | 64,625 | 66,327 | 62,023 | 62,947 | 54,244 | 50,754 | 55,934 | 49,969 | 59,175 | 59,875 | 52,436 | 57,425 | 50,332 | 49,847 | 48,356 | 38,610 | 36,019 | 32,516 | 35,209 | 31,928 | 33,329 | 35,989 | 36,770 | 32,259 | 31,453 | 32,846 | 37,061 | 28,913 | 27,503 | 30,992 | 32,206 | 25,479 |
Net Receivables
| 56,646 | 52,875 | 70,612 | 51,556 | 45,889 | 47,653 | 66,453 | 50,430 | 48,240 | 43,652 | 65,822 | 48,858 | 40,218 | 40,887 | 57,162 | 45,417 | 48,002 | 45,412 | 58,558 | 38,410 | 39,335 | 36,550 | 50,645 | 37,252 | 35,025 | 36,970 | 51,883 | 39,329 | 35,922 | 36,120 | 47,526 | 32,564 | 33,836 | 34,689 | 47,177 | 36,398 | 34,575 | 30,212 | 46,619 | 33,818 | 30,569 | 30,576 | 43,411 | 29,054 | 23,941 | 21,485 | 35,484 | 21,321 | 21,766 | 24,065 | 37,116 | 22,344 | 22,137 | 20,811 | 34,699 | 21,714 | 22,165 | 18,204 | 32,484 | 22,094 | 20,508 | 34,130 | 22,798 |
Inventory
| 16,203 | 15,044 | 12,381 | 18,711 | 17,138 | 16,348 | 13,206 | 20,147 | 17,214 | 16,537 | 11,744 | 19,337 | 15,469 | 14,475 | 10,913 | 16,779 | 14,331 | 14,044 | 10,523 | 14,272 | 10,950 | 11,445 | 8,163 | 17,220 | 14,387 | 13,473 | 9,902 | 15,456 | 12,307 | 10,942 | 8,549 | 13,536 | 10,345 | 9,534 | 6,996 | 12,138 | 10,396 | 9,460 | 6,664 | 11,606 | 8,713 | 8,446 | 5,459 | 11,923 | 9,344 | 8,879 | 5,868 | 10,671 | 7,816 | 8,090 | 5,959 | 11,175 | 8,487 | 9,307 | 7,810 | 13,804 | 11,414 | 13,289 | 10,220 | 16,568 | 14,821 | 14,872 | 24,073 |
Other Current Assets
| 3,993 | 3,733 | 2,948 | 3,642 | 3,325 | 3,861 | 2,272 | 3,022 | 2,506 | 4,212 | 2,317 | 2,079 | 2,049 | 3,060 | 2,407 | 2,971 | 2,106 | 2,339 | 1,943 | 2,694 | 3,413 | 2,271 | 7,016 | 7,416 | 7,794 | 8,941 | 3,158 | 3,455 | 4,032 | 3,508 | 2,319 | 2,669 | 4,113 | 3,755 | 1,821 | 2,546 | 2,799 | 3,106 | 1,855 | 3,154 | 3,853 | 3,490 | 1,484 | 2,397 | 2,516 | 2,497 | 1,698 | 3,165 | 6,780 | 5,808 | 7,084 | 9,157 | 6,057 | 5,779 | 1,225 | 4,577 | 4,004 | 3,986 | 1,682 | 4,690 | 5,109 | 1,197 | 3,954 |
Total Current Assets
| 122,120 | 115,824 | 122,328 | 105,604 | 103,623 | 107,126 | 118,961 | 106,008 | 108,921 | 107,298 | 114,941 | 100,983 | 97,895 | 98,285 | 108,253 | 95,921 | 92,567 | 92,159 | 101,794 | 90,204 | 93,647 | 94,757 | 110,042 | 112,621 | 114,965 | 116,588 | 128,172 | 119,251 | 121,184 | 120,288 | 127,992 | 113,394 | 114,621 | 110,001 | 118,941 | 105,326 | 98,524 | 98,712 | 105,107 | 107,753 | 103,010 | 94,948 | 107,779 | 93,706 | 85,648 | 81,217 | 81,660 | 71,176 | 68,878 | 73,172 | 82,087 | 76,005 | 72,670 | 72,667 | 75,993 | 71,548 | 70,429 | 72,540 | 73,299 | 70,855 | 71,430 | 82,405 | 76,304 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 39,343 | 39,010 | 38,826 | 37,997 | 38,013 | 38,115 | 37,914 | 35,519 | 35,265 | 35,419 | 35,443 | 35,087 | 35,273 | 35,275 | 35,376 | 35,413 | 35,735 | 35,878 | 35,749 | 33,206 | 33,545 | 33,823 | 33,808 | 33,327 | 32,795 | 32,874 | 32,739 | 32,623 | 32,203 | 32,345 | 31,507 | 31,450 | 31,551 | 31,308 | 31,209 | 31,218 | 31,048 | 30,686 | 31,237 | 31,214 | 31,059 | 30,775 | 30,558 | 29,280 | 29,075 | 28,606 | 28,653 | 28,792 | 28,905 | 28,837 | 29,089 | 29,376 | 28,929 | 29,184 | 29,171 | 28,765 | 28,877 | 28,418 | 27,456 | 26,853 | 27,091 | 26,491 | 26,797 |
Goodwill
| 1,828 | 1,990 | 2,151 | 2,313 | 2,480 | 2,636 | 2,792 | 2,649 | 2,812 | 2,974 | 3,137 | 3,300 | 3,463 | 3,671 | 3,879 | 4,087 | 4,295 | 4,503 | 7,507 | 399 | 2,344 | 2,541 | 2,739 | 2,937 | 3,135 | 3,332 | 3,530 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,577 | 4,645 | 4,626 | 4,675 | 4,760 | 4,691 | 4,685 | 4,729 | 4,869 | 4,823 | 4,946 | 5,030 | 5,165 | 5,171 | 5,320 | 5,392 | 5,542 | 5,577 | 1,571 | 1,320 | 1,278 | 1,267 | 1,373 | 1,357 | 1,762 | 1,522 | 1,634 | 1,759 | 1,848 | 1,826 | 1,933 | 1,849 | 1,904 | 987 | 1,049 | 998 | 934 | 936 | 936 | 926 | 943 | 845 | 879 | 813 | 773 | 752 | 757 | 713 | 672 | 639 | 654 | 595 | 541 | 513 | 527 | 382 | 355 | 334 | 347 | 349 | 338 | 383 | 392 |
Goodwill and Intangible Assets
| 6,405 | 6,635 | 6,777 | 6,988 | 7,240 | 7,327 | 7,477 | 7,378 | 7,681 | 7,797 | 8,083 | 8,330 | 8,628 | 8,842 | 9,199 | 9,479 | 9,837 | 10,080 | 9,078 | 1,719 | 3,622 | 3,808 | 4,112 | 4,294 | 4,897 | 4,854 | 5,164 | 1,759 | 1,848 | 1,826 | 1,933 | 1,849 | 1,904 | 987 | 1,049 | 998 | 934 | 936 | 936 | 926 | 943 | 845 | 879 | 813 | 773 | 752 | 757 | 713 | 672 | 639 | 654 | 595 | 541 | 513 | 527 | 382 | 355 | 334 | 347 | 349 | 338 | 383 | 392 |
Long Term Investments
| 94,577 | 111,767 | 105,189 | 86,363 | 81,767 | 110,360 | 76,973 | 90,476 | 83,594 | 116,861 | 112,191 | 123,711 | 125,319 | 92,198 | 93,175 | 101,926 | 104,131 | 108,436 | 105,348 | 107,536 | 100,734 | 98,883 | 89,191 | 79,109 | 66,388 | 70,891 | 52,971 | 69,104 | 45,413 | 54,022 | 41,274 | 66,866 | 53,180 | 58,430 | 48,587 | 66,310 | 70,114 | 71,106 | 74,785 | 64,880 | 60,865 | 63,122 | 62,443 | 76,200 | 71,540 | 72,094 | 88,346 | 80,970 | 81,678 | 67,781 | 74,632 | 63,451 | 63,156 | 67,034 | 76,797 | 75,064 | 80,414 | 79,162 | 88,029 | 84,403 | 82,734 | 82,306 | 80,777 |
Tax Assets
| 0 | 4,648 | 2,412 | 11,616 | 17,680 | -11,780 | 4,771 | 13,395 | 20,528 | -11,973 | 4,054 | -10,874 | -10,564 | 20,116 | 3,216 | 11,060 | 11,335 | 7,242 | 5,018 | 13,783 | 18,469 | 16,821 | 2,345 | 24,480 | 38,501 | 32,230 | 53 | 30,613 | 50,001 | 39,893 | 40 | 43 | 760 | 1,128 | 680 | 29 | 26 | 22 | 16 | 568 | 1,210 | 3,246 | 2,169 | 1,284 | 2,017 | 3,388 | 4,106 | 6,535 | 7,604 | 8,793 | 8,552 | 10,115 | 11,298 | 11,433 | 11,471 | 11,302 | 10,925 | 12,012 | 11,483 | 12,231 | 12,501 | 13,103 | 14,389 |
Other Non-Current Assets
| 12,951 | -4,646 | 5,004 | 11,525 | 11,076 | 11,779 | 26,414 | 12,545 | 12,413 | 11,973 | 5,008 | 10,874 | 10,562 | 10,918 | 27,295 | 11,950 | 12,088 | 12,442 | 16,751 | 9,287 | 9,926 | 9,607 | 27,679 | 4,008 | 3,332 | 3,286 | 51,776 | 8,785 | 8,623 | 9,734 | 60,869 | 43,150 | 49,753 | 47,520 | 59,601 | 49,377 | 48,407 | 50,101 | 49,773 | 46,269 | 48,731 | 47,481 | 44,319 | 35,874 | 37,961 | 37,563 | 23,443 | 24,725 | 18,343 | 27,544 | 21,227 | 25,118 | 28,652 | 32,301 | 27,871 | 29,470 | 26,611 | 25,208 | 21,254 | 21,906 | 20,937 | 23,186 | 24,238 |
Total Non-Current Assets
| 153,276 | 157,414 | 158,208 | 154,489 | 155,776 | 155,801 | 153,549 | 159,313 | 159,481 | 160,077 | 164,779 | 167,128 | 169,218 | 167,349 | 168,261 | 169,828 | 173,126 | 174,078 | 171,944 | 165,531 | 166,296 | 162,942 | 157,135 | 145,218 | 145,913 | 144,135 | 142,703 | 142,884 | 138,088 | 137,820 | 135,623 | 143,358 | 137,148 | 139,373 | 141,126 | 147,932 | 150,529 | 152,851 | 156,747 | 143,857 | 142,808 | 145,469 | 140,368 | 143,451 | 141,366 | 142,403 | 145,305 | 141,735 | 137,202 | 133,594 | 134,154 | 128,655 | 132,576 | 140,465 | 145,837 | 144,983 | 147,182 | 145,134 | 148,569 | 145,742 | 143,601 | 145,469 | 146,593 |
Total Assets
| 275,396 | 273,238 | 280,542 | 260,097 | 259,402 | 262,931 | 272,514 | 265,324 | 268,405 | 267,377 | 279,725 | 268,114 | 267,118 | 265,638 | 276,519 | 265,751 | 265,696 | 266,239 | 273,742 | 255,740 | 259,947 | 257,703 | 267,181 | 257,842 | 260,882 | 260,727 | 270,879 | 262,138 | 259,275 | 258,112 | 263,618 | 256,754 | 251,772 | 249,377 | 260,073 | 253,262 | 249,056 | 251,565 | 261,858 | 251,614 | 245,820 | 240,419 | 248,151 | 237,160 | 227,017 | 223,623 | 226,968 | 212,914 | 206,080 | 206,766 | 216,241 | 204,660 | 205,246 | 213,133 | 221,830 | 216,531 | 217,611 | 217,674 | 221,868 | 216,597 | 215,031 | 227,874 | 222,897 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 31,484 | 31,193 | 36,973 | 27,709 | 27,421 | 25,834 | 34,423 | 27,366 | 27,225 | 27,261 | 37,272 | 28,437 | 26,730 | 25,136 | 32,618 | 25,880 | 26,334 | 26,958 | 34,292 | 22,165 | 23,127 | 21,784 | 25,463 | 20,134 | 19,943 | 18,878 | 26,044 | 20,228 | 20,301 | 21,155 | 26,884 | 19,202 | 20,530 | 20,001 | 27,375 | 20,932 | 21,036 | 18,613 | 27,647 | 21,318 | 20,069 | 19,880 | 26,209 | 19,153 | 17,577 | 15,767 | 21,188 | 15,582 | 15,077 | 14,373 | 21,004 | 15,120 | 14,452 | 15,399 | 22,322 | 14,969 | 15,233 | 14,040 | 20,021 | 15,703 | 15,262 | 23,122 | 16,536 |
Short Term Debt
| 3,259 | 1,466 | 103 | 50 | -7,741 | 150 | 122 | 100 | -8,121 | -6,476 | 277 | -7,978 | 180 | 30 | 155 | 30 | 60 | 80 | 298 | 115 | 150 | 117 | 1,693 | 1,500 | 1,500 | 740 | 200 | 189 | 0 | 2 | 226 | 353 | 60 | 61 | 288 | 450 | 0 | 0 | 795 | 0 | 0 | 0 | 730 | 0 | 0 | 0 | 1,742 | 600 | 1,200 | 1,080 | 2,206 | 850 | 300 | 500 | 1,314 | 820 | 650 | 650 | 1,264 | 1,350 | 900 | 1,247 | 1,000 |
Tax Payables
| 0 | 1,466 | 3,361 | 509 | 921 | 176 | 1,831 | 146 | 1,057 | 559 | 2,078 | 199 | 1,378 | 348 | 2,158 | 859 | 1,903 | 780 | 3,583 | 146 | 1,307 | 163 | 3,189 | 165 | 452 | 165 | 3,174 | 405 | 916 | 119 | 2,899 | 322 | 777 | 88 | 2,671 | 139 | 221 | 63 | 3,403 | 598 | 206 | 48 | 4,915 | 1,631 | 434 | 50 | 1,296 | 96 | 97 | 46 | 174 | 97 | 94 | 43 | 164 | 105 | 117 | 42 | 170 | 51 | 103 | 1,054 | 50 |
Deferred Revenue
| 6,898 | 7,096 | 9,127 | 10,557 | 7,741 | 7,722 | 8,455 | 8,776 | 8,121 | 6,476 | 6,468 | 7,978 | 7,921 | 7,528 | 6,677 | 8,511 | 7,948 | 7,466 | 8,258 | 8,034 | 7,681 | 6,841 | 7,694 | 9,302 | 7,180 | 7,893 | 9,115 | 8,694 | 0 | 4,952 | 7,031 | 6,599 | 6,083 | 5,335 | 6,230 | 5,470 | 0 | 0 | 5,781 | 0 | 0 | 0 | 7,857 | 0 | 0 | 0 | 3,930 | 4,855 | 3,354 | 3,780 | 2,749 | 5,053 | 3,949 | 4,883 | 4,489 | 8,997 | 8,750 | 9,241 | 5,010 | 7,810 | 7,177 | 8,713 | 12,347 |
Other Current Liabilities
| 3,591 | 5,473 | 6,335 | 3,355 | 12,315 | 4,880 | 4,358 | 2,908 | 12,246 | 11,789 | 4,814 | 11,536 | 2,972 | 4,652 | 4,547 | 2,956 | 3,110 | 4,886 | 4,916 | 2,440 | 3,037 | 4,999 | 5,242 | 3,837 | 3,234 | 4,469 | 4,636 | 3,555 | 10,377 | 4,366 | 4,174 | 4,620 | 2,816 | 4,201 | 4,322 | 4,111 | 7,883 | 8,290 | 3,928 | 10,788 | 10,331 | 8,237 | 3,653 | 10,483 | 8,034 | 8,391 | 3,684 | 2,938 | 3,057 | 2,964 | 4,384 | 3,044 | 2,751 | 3,055 | 3,396 | 2,979 | 3,374 | 3,698 | 3,066 | 2,522 | 2,678 | 2,833 | 2,603 |
Total Current Liabilities
| 45,232 | 45,228 | 52,538 | 41,671 | 39,736 | 38,586 | 47,358 | 39,150 | 39,471 | 39,050 | 48,831 | 39,973 | 37,803 | 37,346 | 43,997 | 37,377 | 37,452 | 39,390 | 47,764 | 32,754 | 33,995 | 33,741 | 40,092 | 34,773 | 31,857 | 31,980 | 39,995 | 32,666 | 30,678 | 30,475 | 38,315 | 30,774 | 29,489 | 29,598 | 38,215 | 30,963 | 28,919 | 26,903 | 38,151 | 32,106 | 30,400 | 28,117 | 38,449 | 29,636 | 25,611 | 24,158 | 30,544 | 23,975 | 22,688 | 22,197 | 30,343 | 24,067 | 21,452 | 23,837 | 31,521 | 27,765 | 28,007 | 27,629 | 29,361 | 27,385 | 26,017 | 35,915 | 32,486 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 219 | 0 | 0 | 0 | 260 | 0 | 0 | 0 | 267 | 334 | 334 | 532 | 841 | 709 | 709 | 886 | 1,233 | 0 | 0 | 3 | 374 | 187 | 196 | 348 | 791 | 526 | 537 | 667 | 1,106 | 185 | 207 | 0 | 460 | 152 | 152 | 264 | 2,050 | 341 | 341 | 426 | 1,990 | 0 | 0 | 0 | 1,424 | 0 | 0 | 0 | 1,479 | 0 | 0 | 0 | 1,152 | 0 | 0 | 0 | 715 | 0 | 0 | 372 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 11,573 | 0 | 0 | 0 | 14,791 | 0 | 0 | 0 | 13,118 | 0 | 0 | 0 | 11,641 | 0 | 0 | 0 | 12,575 | 0 | 0 | 0 | 8,552 | 0 | 0 | 0 | 6,489 | 0 | 0 | 0 | 6,327 | 0 | 0 | 0 | 6,104 | 0 | 0 | 0 | 4,438 | 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 | 2,035 | 0 | 0 | 0 | 1,003 | 0 | 0 | 0 | 1,092 | 0 | 0 | 0 | 1,184 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 1,039 | 0 | 0 | 0 | 710 | 0 | 0 | 0 | 64 | 0 | 0 | 0 | 934 | 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
| 14,580 | 14,269 | 260 | 16,023 | 15,749 | 23,402 | 7,035 | 15,334 | 15,183 | 14,754 | 90 | 13,931 | 13,664 | 13,535 | 112 | 14,493 | 14,078 | 14,582 | 129 | 9,632 | 9,143 | 9,421 | 96 | 7,712 | 7,275 | 7,488 | 195 | 9,020 | 8,334 | 8,557 | 149 | 7,729 | 6,996 | 7,051 | 175 | 5,226 | 4,453 | 7,254 | 239 | 8,902 | 8,551 | 10,939 | 5,076 | 6,618 | 6,062 | 8,493 | 6,852 | 8,028 | 7,775 | 10,073 | 8,487 | 10,618 | 10,315 | 11,964 | 10,641 | 11,873 | 11,704 | 13,461 | 12,437 | 13,043 | 12,656 | 14,242 | 14,557 |
Total Non-Current Liabilities
| 14,580 | 14,269 | 14,087 | 16,023 | 15,749 | 23,402 | 23,089 | 15,334 | 15,183 | 14,754 | 14,567 | 14,265 | 13,998 | 14,067 | 13,778 | 15,202 | 14,787 | 15,468 | 13,938 | 9,632 | 9,143 | 9,424 | 9,055 | 7,899 | 7,471 | 7,836 | 8,514 | 9,546 | 8,871 | 9,224 | 8,292 | 7,914 | 7,203 | 7,051 | 6,803 | 5,378 | 4,605 | 7,518 | 7,661 | 9,243 | 8,892 | 11,365 | 7,066 | 6,618 | 6,062 | 8,493 | 8,276 | 8,028 | 7,775 | 10,073 | 9,966 | 10,618 | 10,315 | 11,964 | 11,793 | 11,873 | 11,704 | 13,461 | 13,152 | 13,043 | 12,656 | 14,614 | 14,557 |
Total Liabilities
| 59,812 | 59,497 | 66,625 | 57,694 | 55,485 | 61,988 | 70,447 | 54,484 | 54,654 | 53,804 | 63,398 | 54,238 | 51,801 | 51,413 | 57,775 | 52,579 | 52,239 | 54,858 | 61,702 | 42,386 | 43,138 | 43,165 | 49,147 | 42,672 | 39,328 | 39,816 | 48,509 | 42,212 | 39,549 | 39,699 | 46,607 | 38,688 | 36,692 | 36,649 | 45,018 | 36,341 | 33,524 | 34,421 | 45,812 | 41,349 | 39,292 | 39,482 | 45,515 | 36,254 | 31,673 | 32,651 | 38,820 | 32,003 | 30,463 | 32,270 | 40,309 | 34,685 | 31,767 | 35,801 | 43,314 | 39,638 | 39,711 | 41,090 | 42,513 | 40,428 | 38,673 | 50,529 | 47,043 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 189,129 | 0 | 0 | 0 | 203,775 | 205,838 | 202,499 | 203,456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 | 3,481 |
Retained Earnings
| 200,964 | 197,203 | 197,818 | 192,660 | 193,308 | 192,158 | 195,580 | 205,251 | 206,704 | 206,025 | 208,268 | 204,991 | 206,101 | 204,433 | 207,350 | 204,685 | 205,084 | 203,140 | 205,042 | 202,420 | 206,088 | 203,883 | 206,037 | 202,141 | 204,335 | 203,472 | 205,446 | 203,461 | 204,164 | 202,294 | 202,310 | 209,463 | 209,669 | 208,133 | 208,988 | 205,890 | 205,506 | 202,864 | 202,414 | 199,004 | 197,559 | 193,945 | 196,247 | 191,738 | 189,371 | 185,462 | 183,897 | 183,099 | 182,622 | 182,584 | 183,407 | 181,969 | 183,976 | 186,377 | 187,617 | 186,020 | 186,614 | 186,319 | 187,568 | 185,998 | 187,106 | 189,476 | 189,860 |
Accumulated Other Comprehensive Income/Loss
| 16,146 | 18,168 | 17,723 | 11,497 | 10,961 | 9,211 | 6,885 | 6,092 | 5,964 | 6,636 | 7,387 | 8,453 | 9,029 | 8,435 | 9,089 | 6,491 | 6,574 | 5,568 | 4,479 | 8,504 | 8,331 | 8,282 | 9,822 | 11,000 | 13,938 | 14,254 | 13,860 | 14,704 | 13,896 | 14,523 | 13,210 | 13,686 | 10,558 | 9,821 | 11,344 | 16,443 | 15,553 | 18,205 | 17,616 | 15,385 | 13,203 | 11,336 | 10,821 | 13,696 | 10,546 | 10,141 | 8,872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -7,857 | -7,909 | -7,926 | -7,923 | -6,461 | -195,639 | -6,510 | -6,510 | -5,680 | -209,506 | -211,749 | -208,472 | -209,582 | -4,871 | -5,058 | -5,105 | -5,231 | -4,346 | -4,517 | -4,526 | -4,527 | -4,531 | -4,719 | -4,770 | -3,545 | -3,581 | -3,724 | -3,736 | -3,805 | -3,824 | -3,944 | -10,456 | -10,479 | -10,503 | -10,585 | -10,606 | -10,650 | -8,996 | -9,065 | -9,090 | -9,139 | -9,194 | -9,275 | -9,302 | -9,299 | -9,298 | -9,300 | -6,794 | -11,613 | -12,709 | -12,130 | -16,603 | -15,116 | -13,665 | -13,755 | -13,734 | -13,324 | -14,329 | -12,855 | -14,420 | -15,345 | -16,755 | -18,578 |
Total Shareholders Equity
| 212,734 | 210,943 | 211,096 | 199,715 | 201,289 | 198,340 | 199,436 | 208,314 | 210,469 | 210,411 | 213,225 | 210,952 | 212,485 | 211,478 | 214,862 | 209,552 | 209,908 | 207,843 | 208,485 | 209,879 | 213,373 | 211,115 | 214,621 | 211,852 | 218,209 | 217,626 | 219,063 | 217,910 | 217,736 | 216,474 | 215,057 | 216,174 | 213,229 | 210,932 | 213,228 | 215,208 | 213,890 | 215,554 | 214,446 | 208,780 | 205,104 | 199,568 | 201,274 | 199,613 | 194,099 | 189,786 | 186,950 | 179,786 | 174,490 | 173,356 | 174,758 | 168,847 | 172,341 | 176,193 | 177,343 | 175,767 | 176,771 | 175,471 | 178,194 | 175,059 | 175,242 | 176,202 | 174,763 |
Total Equity
| 215,583 | 213,741 | 213,917 | 202,403 | 203,917 | 200,943 | 202,067 | 210,840 | 213,751 | 213,573 | 216,327 | 213,876 | 215,317 | 214,225 | 218,744 | 213,172 | 213,457 | 211,381 | 212,040 | 213,354 | 216,809 | 214,538 | 218,034 | 215,170 | 221,554 | 220,911 | 222,370 | 219,926 | 219,726 | 218,413 | 217,011 | 218,066 | 215,080 | 212,728 | 215,055 | 216,921 | 215,532 | 217,144 | 216,046 | 210,265 | 206,528 | 200,937 | 202,636 | 200,906 | 195,344 | 190,972 | 188,148 | 180,911 | 175,617 | 174,496 | 175,932 | 169,975 | 173,479 | 177,332 | 178,516 | 176,893 | 177,900 | 176,584 | 179,355 | 176,169 | 176,358 | 177,345 | 175,854 |
Total Liabilities & Shareholders Equity
| 275,396 | 273,238 | 280,542 | 260,097 | 259,402 | 262,931 | 272,514 | 265,324 | 268,405 | 267,377 | 279,725 | 268,114 | 267,118 | 265,638 | 276,519 | 265,751 | 265,696 | 266,239 | 273,742 | 255,740 | 259,947 | 257,703 | 267,181 | 257,842 | 260,882 | 260,727 | 270,879 | 262,138 | 259,275 | 258,112 | 263,618 | 256,754 | 251,772 | 249,377 | 260,073 | 253,262 | 249,056 | 251,565 | 261,858 | 251,614 | 245,820 | 240,419 | 248,151 | 237,160 | 227,017 | 223,623 | 226,968 | 212,914 | 206,080 | 206,766 | 216,241 | 204,660 | 205,246 | 213,133 | 221,830 | 216,531 | 217,611 | 217,674 | 221,868 | 216,597 | 215,031 | 227,874 | 222,897 |