
Kinden Corporation
TSE:1944.T
3781 (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 Q2 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 104,161 | 62,809 | 58,436 | 54,010 | 180,518 | 62,924 | 51,133 | 47,512 | 45,361 | 40,863 | 42,766 | 46,805 | 46,289 | 41,109 | 42,865 | 44,185 | 42,422 | 47,468 | 42,254 | 50,044 | 50,791 | 48,227 | 40,770 | 44,342 | 40,255 | 42,063 | 42,899 | 48,862 | 45,876 | 50,141 | 40,975 | 45,107 | 43,789 | 43,263 | 41,623 | 39,859 | 40,431 | 44,790 | 42,248 | 42,793 | 40,033 | 41,291 | 37,220 | 39,566 | 38,314 | 37,692 | 35,064 | 35,296 | 33,893 | 33,424 | 31,453 | 29,793 | 31,930 | 34,753 | 28,660 | 49,405 | 37,266 | 34,138 | 33,140 | 39,500 | 56,818 | 39,280 | 43,181 | 34,318 | 29,003 |
Short Term Investments
| 91,995 | 126,200 | 152,298 | 145,204 | 20,402 | 127,601 | 144,302 | 131,601 | 152,702 | 121,305 | 133,607 | 139,900 | 152,603 | 127,604 | 141,608 | 132,507 | 136,409 | 106,700 | 115,200 | 100,500 | 107,002 | 104,000 | 122,999 | 102,000 | 110,000 | 110,000 | 122,000 | 107,000 | 102,000 | 88,000 | 103,000 | 90,000 | 99,000 | 83,000 | 77,000 | 60,800 | 70,000 | 53,000 | 54,000 | 52,000 | 57,000 | 54,000 | 50,000 | 43,000 | 40,000 | 36,000 | 32,000 | 28,000 | 49,000 | 48,000 | 67,000 | 74,000 | 69,000 | 58,000 | 76,000 | 48,003 | 62,000 | 52,997 | 60,000 | 48,000 | 38,000 | 38,000 | 37,999 | 16,000 | 20,500 |
Cash and Short Term Investments
| 196,156 | 189,009 | 210,734 | 199,214 | 200,920 | 190,525 | 195,435 | 179,113 | 198,063 | 162,168 | 176,373 | 186,705 | 198,892 | 168,713 | 184,473 | 176,692 | 178,831 | 154,168 | 157,454 | 150,544 | 157,793 | 152,227 | 163,769 | 146,342 | 150,255 | 152,063 | 164,899 | 155,862 | 147,876 | 138,141 | 143,975 | 135,107 | 142,789 | 126,263 | 118,623 | 100,659 | 110,431 | 97,790 | 96,248 | 94,793 | 97,033 | 95,291 | 87,220 | 82,566 | 78,314 | 73,692 | 67,064 | 63,296 | 82,893 | 81,424 | 98,453 | 103,793 | 100,930 | 92,753 | 104,660 | 97,408 | 99,266 | 87,135 | 93,140 | 87,500 | 94,818 | 77,280 | 81,180 | 50,318 | 49,503 |
Net Receivables
| 253,197 | 204,819 | 184,647 | 184,384 | 248,757 | 205,451 | 190,218 | 182,393 | 230,379 | 188,135 | 171,251 | 167,049 | 206,020 | 169,464 | 158,827 | 158,619 | 207,995 | 171,249 | 164,449 | 159,513 | 218,910 | 167,501 | 160,024 | 167,057 | 220,124 | 158,388 | 142,575 | 139,299 | 197,612 | 155,448 | 146,111 | 144,273 | 179,064 | 139,668 | 137,912 | 150,209 | 190,364 | 154,113 | 148,930 | 147,696 | 176,993 | 140,996 | 141,657 | 148,895 | 193,917 | 146,928 | 145,082 | 144,747 | 179,267 | 130,957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 22,763 | 34,734 | 29,887 | 26,433 | 21,283 | 35,928 | 30,701 | 29,087 | 21,396 | 35,862 | 32,325 | 27,503 | 21,832 | 34,381 | 29,083 | 27,833 | 20,452 | 35,260 | 29,443 | 26,776 | 19,578 | 31,007 | 25,434 | 24,770 | 18,228 | 28,261 | 23,423 | 20,829 | 13,949 | 27,322 | 21,430 | 19,329 | 13,595 | 24,181 | 20,776 | 18,127 | 12,291 | 21,822 | 18,485 | 16,615 | 14,111 | 23,957 | 24,825 | 22,694 | 16,200 | 27,884 | 25,065 | 22,585 | 18,059 | 31,198 | 29,153 | 29,658 | 24,867 | 37,981 | 34,453 | 35,504 | 40,564 | 72,828 | 67,610 | 76,097 | 77,475 | 112,596 | 114,997 | 118,120 | 174,882 |
Other Current Assets
| 31,540 | 35,121 | 34,203 | 15,068 | 11,256 | 24,644 | 23,556 | 22,023 | 27,719 | 29,041 | 29,482 | 17,179 | 16,085 | 16,921 | 17,598 | 16,373 | 26,951 | 26,985 | 30,602 | 19,998 | 20,519 | 7,522 | 7,936 | 8,124 | 6,889 | 5,381 | 5,329 | 4,691 | 10,451 | 10,456 | 11,485 | 12,072 | 12,372 | 10,785 | 14,058 | 12,088 | 12,665 | 11,326 | 16,051 | 15,848 | 14,707 | 17,948 | 13,574 | 11,939 | 12,790 | 13,283 | 19,123 | 18,742 | 18,239 | 20,222 | 7,914 | 7,729 | 168,273 | 6,525 | 7,704 | 8,757 | 4,609 | 8,053 | 8,920 | 9,609 | 2,292 | 12,817 | 15,458 | 4,537 | 14,821 |
Total Current Assets
| 503,656 | 463,683 | 459,471 | 425,099 | 482,216 | 456,548 | 439,910 | 412,616 | 477,557 | 415,206 | 409,431 | 398,436 | 442,829 | 389,479 | 389,981 | 379,517 | 434,229 | 387,662 | 381,948 | 356,831 | 416,800 | 358,257 | 357,163 | 346,293 | 395,496 | 344,093 | 336,226 | 320,681 | 369,888 | 331,367 | 323,001 | 310,781 | 347,820 | 300,897 | 291,369 | 281,083 | 325,751 | 285,051 | 279,714 | 274,952 | 302,844 | 278,192 | 267,276 | 266,094 | 301,221 | 261,787 | 256,334 | 249,370 | 298,458 | 263,801 | 265,529 | 269,545 | 294,070 | 266,021 | 267,465 | 268,930 | 298,120 | 283,039 | 281,418 | 275,938 | 312,784 | 291,110 | 302,924 | 312,599 | 340,970 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 151,746 | 150,477 | 146,592 | 145,982 | 144,446 | 122,854 | 123,038 | 123,484 | 123,843 | 123,079 | 122,601 | 99,855 | 99,563 | 99,137 | 98,990 | 98,315 | 98,662 | 99,204 | 98,741 | 98,723 | 99,584 | 97,443 | 97,774 | 97,186 | 97,582 | 97,677 | 97,761 | 98,032 | 98,834 | 99,386 | 99,723 | 100,054 | 100,675 | 100,967 | 101,295 | 101,084 | 101,842 | 101,315 | 101,054 | 100,209 | 100,672 | 100,795 | 101,166 | 101,718 | 102,501 | 103,602 | 104,153 | 103,366 | 104,157 | 104,778 | 105,138 | 104,792 | 104,565 | 105,658 | 105,822 | 106,367 | 107,247 | 112,426 | 112,951 | 113,522 | 113,592 | 116,276 | 116,652 | 115,354 | 95,862 |
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 | 0 | 0 | 0 |
Intangible Assets
| 0 | 6,746 | 7,028 | 7,102 | 7,280 | 7,293 | 7,461 | 7,557 | 7,814 | 7,826 | 7,915 | 8,089 | 8,145 | 9,132 | 9,313 | 4,947 | 4,915 | 4,884 | 4,960 | 5,095 | 5,136 | 2,463 | 2,515 | 2,561 | 2,351 | 2,033 | 2,000 | 2,039 | 2,041 | 1,816 | 1,839 | 1,794 | 1,779 | 1,782 | 1,736 | 1,757 | 1,748 | 1,661 | 1,739 | 1,830 | 1,912 | 1,849 | 1,887 | 1,960 | 1,969 | 1,866 | 1,881 | 1,908 | 1,916 | 1,896 | 1,931 | 1,887 | 1,920 | 1,774 | 1,734 | 1,795 | 1,825 | 1,771 | 1,758 | 1,773 | 1,809 | 1,812 | 1,876 | 1,770 | 1,691 |
Goodwill and Intangible Assets
| 7,017 | 6,746 | 7,028 | 7,102 | 7,280 | 7,293 | 7,461 | 7,557 | 7,814 | 7,826 | 7,915 | 8,089 | 8,145 | 9,132 | 9,313 | 4,947 | 4,915 | 4,884 | 4,960 | 5,095 | 5,136 | 2,463 | 2,515 | 2,561 | 2,351 | 2,033 | 2,000 | 2,039 | 2,041 | 1,816 | 1,839 | 1,794 | 1,779 | 1,782 | 1,736 | 1,757 | 1,748 | 1,661 | 1,739 | 1,830 | 1,912 | 1,849 | 1,887 | 1,960 | 1,969 | 1,866 | 1,881 | 1,908 | 1,916 | 1,896 | 1,931 | 1,887 | 1,920 | 1,774 | 1,734 | 1,795 | 1,825 | 1,771 | 1,758 | 1,773 | 1,809 | 1,812 | 1,876 | 1,770 | 1,691 |
Long Term Investments
| 128,500 | 154,757 | 136,418 | 180,900 | 142,459 | 134,810 | 155,558 | 156,773 | -30,513 | 3,261 | -11,951 | 151,422 | 148,638 | 151,848 | 152,567 | 408 | -2,613 | 21,975 | 7,789 | 22,763 | 7,030 | 33,656 | 7,982 | 26,746 | 22,342 | 17,237 | 16,013 | 26,800 | 27,157 | 42,992 | 18,126 | 29,139 | 12,473 | 30,446 | 28,800 | 43,767 | 39,221 | 67,328 | 61,125 | 71,118 | 62,920 | 52,601 | 51,061 | 54,908 | 54,769 | 67,551 | 64,612 | 62,244 | 37,943 | 29,465 | 3,212 | -5,461 | 2,497 | 4,985 | -15,262 | 12,873 | 3 | 9,908 | -424 | 12,073 | 26,402 | 22,775 | 22,204 | 41,484 | 42,731 |
Tax Assets
| 1,634 | 0 | 1,089 | 1,047 | 955 | 979 | 977 | 988 | 994 | 1,096 | 1,146 | 1,108 | 1,083 | 1,176 | 1,154 | 1,026 | 992 | 1,252 | 1,350 | 1,355 | 1,392 | 943 | 976 | 984 | 958 | 950 | 953 | 918 | 652 | 175 | 174 | 177 | 220 | 1,208 | 1,231 | 1,281 | 1,315 | 4,141 | 4,177 | 4,186 | 4,205 | 3,308 | 3,490 | 3,680 | 3,853 | 738 | 781 | 800 | 823 | 48,000 | 67,000 | 74,000 | 3,270 | 58,000 | 76,000 | 48,003 | 5,463 | 52,997 | 60,000 | 48,000 | 4,304 | 38,000 | 37,999 | 5,076 | 20,500 |
Other Non-Current Assets
| 29,140 | 1,068 | 19,345 | 2 | 38,531 | 21,113 | -1 | -2 | 163,144 | 133,875 | 145,927 | -1 | -1 | -2 | -1 | 153,032 | 146,836 | 114,676 | 122,972 | 117,957 | 124,336 | 124,137 | 142,964 | 121,873 | 115,334 | 114,803 | 127,022 | 111,880 | 107,761 | 95,833 | 110,824 | 98,102 | 107,067 | 90,949 | 84,944 | 69,851 | 77,675 | 65,396 | 66,341 | 64,712 | 69,691 | 62,758 | 63,773 | 56,838 | 54,150 | 56,562 | 52,101 | 47,057 | 66,910 | 17,550 | 13,299 | 12,975 | 78,592 | 15,525 | 16,327 | 16,432 | 71,946 | 17,505 | 18,700 | 19,248 | 50,627 | 18,226 | 18,165 | 36,278 | 27,039 |
Total Non-Current Assets
| 318,037 | 313,048 | 310,472 | 335,033 | 333,671 | 287,049 | 287,033 | 288,800 | 265,282 | 269,137 | 265,638 | 260,473 | 257,428 | 261,291 | 262,023 | 257,728 | 248,792 | 241,991 | 235,812 | 245,893 | 237,478 | 258,642 | 252,211 | 249,350 | 238,567 | 232,700 | 243,749 | 239,669 | 236,445 | 240,202 | 230,686 | 229,266 | 222,214 | 225,352 | 218,006 | 217,740 | 221,801 | 239,841 | 234,436 | 242,055 | 239,400 | 221,311 | 221,377 | 219,104 | 217,242 | 230,319 | 223,528 | 215,375 | 211,749 | 201,689 | 190,580 | 188,193 | 190,844 | 185,942 | 184,621 | 185,470 | 186,484 | 194,607 | 192,985 | 194,616 | 196,734 | 197,089 | 196,896 | 199,962 | 187,823 |
Total Assets
| 821,693 | 776,731 | 769,943 | 760,132 | 815,887 | 743,597 | 726,945 | 701,419 | 742,841 | 684,345 | 675,070 | 658,911 | 700,259 | 650,774 | 652,006 | 637,248 | 683,022 | 629,656 | 617,762 | 602,726 | 654,279 | 616,902 | 609,377 | 595,647 | 634,064 | 576,795 | 579,977 | 560,352 | 606,335 | 571,571 | 553,688 | 540,049 | 570,037 | 526,251 | 509,376 | 498,825 | 547,554 | 524,895 | 514,152 | 517,010 | 542,246 | 499,504 | 488,654 | 485,201 | 518,464 | 492,109 | 479,866 | 464,749 | 510,209 | 465,492 | 456,109 | 457,738 | 484,914 | 451,963 | 452,086 | 454,400 | 484,604 | 477,646 | 474,403 | 470,554 | 509,518 | 488,199 | 499,820 | 512,561 | 528,793 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 78,860 | 72,029 | 75,234 | 74,682 | 105,731 | 75,139 | 74,004 | 62,508 | 91,327 | 64,365 | 65,068 | 59,397 | 82,512 | 54,477 | 57,962 | 52,596 | 73,889 | 55,001 | 56,834 | 55,386 | 87,705 | 56,621 | 60,720 | 58,016 | 83,908 | 52,824 | 49,071 | 41,871 | 68,764 | 49,969 | 47,690 | 44,273 | 65,690 | 43,021 | 45,664 | 43,791 | 67,881 | 51,664 | 50,497 | 51,672 | 71,123 | 52,520 | 51,654 | 57,544 | 84,774 | 61,317 | 60,971 | 56,168 | 81,669 | 56,082 | 53,690 | 53,742 | 70,533 | 48,576 | 45,405 | 45,732 | 64,549 | 48,048 | 49,759 | 46,577 | 60,402 | 45,009 | 50,156 | 76,583 | 69,304 |
Short Term Debt
| 14,936 | 15,475 | 14,458 | 15,807 | -10,928 | 15,770 | 14,370 | 15,820 | -21,411 | 16,210 | 15,060 | 16,260 | -9,460 | 17,161 | 15,920 | 17,086 | -14,000 | 17,523 | 15,846 | 16,763 | -10,555 | 16,966 | 15,258 | 17,216 | -10,002 | 16,490 | 15,090 | 16,940 | -7,854 | 16,890 | 15,340 | 16,840 | -9,480 | 16,950 | 15,640 | 17,400 | -5,855 | 17,500 | 15,740 | 17,546 | -3,236 | 18,596 | 16,317 | 18,512 | -6,506 | 18,483 | 16,572 | 17,561 | 16,600 | 17,223 | 15,374 | 18,456 | 17,460 | 17,579 | 15,659 | 16,978 | 16,459 | 17,497 | 16,192 | 17,441 | 16,708 | 18,432 | 16,990 | 18,224 | 24,273 |
Tax Payables
| 0 | 0 | 6,210 | 2,485 | 14,400 | 6,418 | 4,420 | 1,258 | 12,276 | 4,715 | 3,783 | 1,332 | 11,253 | 5,825 | 5,142 | 1,885 | 11,638 | 6,490 | 5,588 | 2,160 | 12,183 | 5,335 | 5,840 | 2,324 | 10,814 | 4,156 | 4,525 | 1,253 | 8,838 | 4,311 | 4,313 | 1,526 | 9,664 | 4,755 | 4,124 | 1,053 | 10,423 | 4,077 | 4,145 | 1,651 | 8,241 | 4,694 | 3,559 | 1,325 | 7,835 | 5,263 | 3,513 | 1,177 | 6,324 | 5,338 | 3,426 | 633 | 6,371 | 3,399 | 4,256 | 2,025 | 6,721 | 3,844 | 4,874 | 1,995 | 9,140 | 1,799 | 6,291 | 8,536 | 2,699 |
Deferred Revenue
| 37,324 | 0 | 36,586 | 33,109 | 25,948 | 41,044 | 37,072 | 30,286 | 36,481 | 35,910 | 29,040 | 22,556 | 25,448 | 30,092 | 28,790 | 25,809 | 30,589 | 36,471 | 29,144 | 22,925 | 26,372 | 23,324 | 22,344 | 21,821 | 25,542 | 24,658 | 22,406 | 18,682 | 24,094 | 28,264 | 24,248 | 19,743 | 25,670 | 27,184 | 20,702 | 17,152 | 22,195 | 19,653 | 18,875 | 16,172 | 20,525 | 23,451 | 25,099 | 20,830 | 23,409 | 26,213 | 23,358 | 23,548 | 21,898 | 25,097 | 24,036 | 26,026 | 29,936 | 30,418 | 31,529 | 32,837 | 36,463 | 51,796 | 48,330 | 50,639 | 63,615 | 73,437 | 76,681 | 73,457 | 99,976 |
Other Current Liabilities
| 71,337 | 83,295 | 34,017 | 65,722 | 44,251 | 24,330 | 27,347 | 27,948 | 26,652 | 25,523 | 27,020 | 26,490 | 24,460 | 25,090 | 24,234 | 25,237 | 29,520 | 23,911 | 26,584 | 25,665 | 27,498 | 21,385 | 23,613 | 21,771 | 18,323 | 21,654 | 23,095 | 20,729 | 18,532 | 19,165 | 22,026 | 21,181 | 18,797 | 16,851 | 18,447 | 16,047 | 19,233 | 12,994 | 14,477 | 16,003 | 13,612 | 12,228 | 13,426 | 14,573 | 15,664 | 8,293 | 12,458 | 37,726 | 35,814 | 33,846 | 37,758 | 41,007 | 42,510 | 42,180 | 43,624 | 46,950 | 53,438 | 64,349 | 65,927 | 70,555 | 85,646 | 94,720 | 97,540 | 91,352 | 115,274 |
Total Current Liabilities
| 202,457 | 170,799 | 166,505 | 158,696 | 205,350 | 162,701 | 149,694 | 133,766 | 181,806 | 138,681 | 132,833 | 121,257 | 159,661 | 124,155 | 124,676 | 118,837 | 162,225 | 129,935 | 125,158 | 118,358 | 169,575 | 117,147 | 120,781 | 117,901 | 154,127 | 114,617 | 108,571 | 97,190 | 136,468 | 112,956 | 108,041 | 101,101 | 136,011 | 103,430 | 99,766 | 95,443 | 136,072 | 105,888 | 103,734 | 103,044 | 130,790 | 111,489 | 110,055 | 112,784 | 148,585 | 119,569 | 116,872 | 112,632 | 140,407 | 112,489 | 110,248 | 113,838 | 136,874 | 111,734 | 108,944 | 111,685 | 141,167 | 133,738 | 136,752 | 136,568 | 171,896 | 159,960 | 170,977 | 194,695 | 211,550 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 5 | 12 | 19 | 25 | 32 | 39 | 45 | 52 | 59 | 65 | 74 | 59 | 11 | 16 | 21 | 26 | 31 | 36 | 41 | 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 | 441 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 21,829 | 21,673 | 21,813 | 21,779 | 21,629 | 21,507 | 21,474 | 21,276 | 21,164 | 20,763 | 20,391 | 20,191 | 20,027 | 19,915 | 19,872 | 19,226 | 19,134 | 19,067 | 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 |
Deferred Tax Liabilities Non-Current
| 14,491 | 0 | 12,335 | 14,029 | 14,405 | 10,263 | 10,660 | 9,706 | 6,202 | 6,132 | 6,157 | 6,781 | 6,990 | 5,862 | 6,908 | 6,275 | 6,887 | 4,390 | 3,509 | 2,261 | 309 | 7,001 | 5,296 | 4,020 | 2,091 | 1,921 | 5,881 | 5,211 | 10,062 | 10,367 | 7,628 | 7,218 | 5,226 | 7,091 | 4,213 | 3,813 | 5,385 | 17,854 | 16,040 | 18,839 | 17,818 | 13,890 | 12,166 | 11,573 | 10,909 | 12,512 | 9,899 | 7,519 | 5,670 | 0 | 0 | 0 | 249 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 331 | 0 | 0 | 290 | 0 |
Other Non-Current Liabilities
| 5,005 | 34,427 | 21,874 | 35,850 | 22,076 | 22,127 | 280 | 274 | 283 | 265 | 238 | 222 | 242 | 253 | 257 | 240 | 254 | 267 | 277 | 237 | 264 | 256 | 259 | 228 | 27,582 | 26,184 | 26,314 | 26,367 | 36,641 | 29,532 | 29,462 | 29,417 | 29,573 | 29,450 | 29,517 | 29,381 | 34,962 | 34,250 | 16,279 | 16,107 | 33,799 | 19,100 | 31,178 | 30,656 | 17,607 | 28,666 | 26,019 | 15,914 | 16,185 | 16,345 | 16,251 | 15,859 | 16,680 | 17,930 | 18,971 | 19,951 | 20,897 | 24,948 | 21,340 | 21,343 | 20,885 | 19,514 | 18,793 | 17,063 | 16,991 |
Total Non-Current Liabilities
| 19,496 | 34,427 | 34,209 | 35,850 | 36,481 | 32,395 | 32,781 | 31,672 | 28,323 | 28,208 | 28,063 | 28,555 | 28,758 | 27,450 | 28,394 | 27,352 | 27,591 | 24,859 | 23,829 | 22,434 | 20,471 | 26,514 | 24,725 | 23,356 | 29,673 | 28,105 | 32,195 | 31,578 | 36,641 | 39,899 | 37,090 | 36,635 | 34,799 | 36,541 | 33,730 | 33,194 | 34,962 | 34,250 | 32,319 | 34,946 | 33,799 | 32,990 | 31,178 | 30,656 | 28,516 | 28,666 | 26,019 | 23,433 | 21,855 | 16,345 | 16,251 | 15,859 | 16,929 | 17,930 | 18,971 | 19,951 | 21,133 | 24,948 | 21,340 | 21,343 | 21,216 | 19,514 | 18,793 | 17,353 | 17,432 |
Total Liabilities
| 221,953 | 205,226 | 200,714 | 194,546 | 241,831 | 195,096 | 182,475 | 165,438 | 210,129 | 166,889 | 160,896 | 149,812 | 188,419 | 151,605 | 153,070 | 146,189 | 189,816 | 154,794 | 148,987 | 140,792 | 190,046 | 143,661 | 145,506 | 141,257 | 183,800 | 142,722 | 140,766 | 128,768 | 173,109 | 152,855 | 145,131 | 137,736 | 170,810 | 139,971 | 133,496 | 128,637 | 171,034 | 140,138 | 136,053 | 137,990 | 164,589 | 144,479 | 141,233 | 143,440 | 177,101 | 148,235 | 142,891 | 136,065 | 162,262 | 128,834 | 126,499 | 129,697 | 153,803 | 129,664 | 127,915 | 131,636 | 162,300 | 158,686 | 158,092 | 157,911 | 193,112 | 179,474 | 189,770 | 212,048 | 228,982 |
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 | 0 | 0 | 0 |
Common Stock
| 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 | 26,411 |
Retained Earnings
| 476,757 | 461,387 | 454,774 | 447,196 | 453,615 | 442,730 | 436,700 | 430,329 | 433,604 | 415,916 | 414,160 | 409,284 | 412,671 | 401,031 | 398,434 | 392,223 | 393,785 | 401,323 | 394,947 | 388,048 | 388,879 | 375,359 | 369,858 | 362,923 | 363,104 | 348,840 | 345,051 | 339,075 | 340,873 | 325,418 | 321,495 | 316,168 | 317,253 | 304,581 | 300,385 | 294,525 | 296,518 | 286,122 | 282,480 | 277,534 | 277,999 | 268,432 | 264,934 | 260,455 | 263,020 | 255,077 | 252,694 | 249,106 | 287,755 | 283,742 | 280,911 | 279,516 | 281,425 | 276,916 | 277,632 | 275,001 | 274,358 | 269,693 | 268,343 | 264,407 | 264,420 | 259,373 | 260,062 | 254,826 | 251,461 |
Accumulated Other Comprehensive Income/Loss
| 70,124 | 62,977 | 64,858 | 67,386 | 67,030 | 55,095 | 55,463 | 51,777 | 43,466 | 45,365 | 43,859 | 43,697 | 43,057 | 41,988 | 44,238 | 42,478 | 43,019 | 37,692 | 35,478 | 32,552 | 28,317 | 42,235 | 38,350 | 35,758 | 31,465 | 29,510 | 38,465 | 36,803 | 36,209 | 37,141 | 30,903 | 29,977 | 25,769 | 25,588 | 19,244 | 19,247 | 23,455 | 41,996 | 38,712 | 44,501 | 42,643 | 29,665 | 25,703 | 24,531 | 21,634 | 32,233 | 27,783 | 23,198 | 19,085 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 25,752 | 20,062 | 22,484 | 23,882 | 26,240 | 23,474 | 80,574 | 78,470 | 28,416 | 28,879 | 28,880 | 72,534 | 28,837 | 70,826 | 73,078 | 28,839 | 28,839 | 8,288 | 10,737 | 46,270 | 19,325 | 70,362 | 28,130 | 28,130 | 28,131 | 57,706 | 28,168 | 28,168 | 28,574 | 28,575 | 28,580 | 28,581 | 28,582 | 28,584 | 28,596 | 47,844 | 28,599 | 28,627 | 67,358 | 73,156 | 28,679 | 58,483 | 28,835 | 28,851 | 50,488 | 28,862 | 28,879 | 52,100 | 33,049 | 25,914 | 21,826 | 21,790 | 23,065 | 18,784 | 19,897 | 21,075 | 21,250 | 22,578 | 21,285 | 21,539 | 25,298 | 22,691 | 23,312 | 19,038 | 21,563 |
Total Shareholders Equity
| 599,044 | 570,837 | 568,527 | 564,875 | 573,296 | 547,710 | 543,685 | 535,210 | 531,896 | 516,571 | 513,310 | 508,229 | 510,976 | 498,268 | 497,923 | 489,951 | 492,054 | 473,713 | 467,572 | 460,729 | 462,932 | 472,132 | 462,749 | 453,221 | 449,111 | 432,957 | 438,095 | 430,457 | 432,067 | 417,547 | 407,389 | 401,137 | 398,015 | 385,164 | 374,636 | 368,780 | 374,983 | 383,156 | 376,249 | 377,101 | 375,732 | 353,326 | 345,883 | 340,248 | 339,919 | 342,583 | 335,767 | 327,617 | 347,215 | 336,067 | 329,148 | 327,717 | 330,901 | 322,111 | 323,940 | 322,487 | 322,019 | 318,682 | 316,039 | 312,357 | 316,129 | 308,475 | 309,785 | 300,275 | 299,435 |
Total Equity
| 599,738 | 571,505 | 569,229 | 565,586 | 574,053 | 548,497 | 544,470 | 535,981 | 532,712 | 517,456 | 514,174 | 509,099 | 511,840 | 499,169 | 498,936 | 491,059 | 493,206 | 474,862 | 468,775 | 461,934 | 464,233 | 473,241 | 463,871 | 454,390 | 450,264 | 434,073 | 439,211 | 431,584 | 433,226 | 418,716 | 408,557 | 402,313 | 399,227 | 386,280 | 375,880 | 370,188 | 376,520 | 384,757 | 378,099 | 379,020 | 377,657 | 355,025 | 347,421 | 341,761 | 341,363 | 343,874 | 336,975 | 328,684 | 347,947 | 336,658 | 329,610 | 328,041 | 331,111 | 322,299 | 324,171 | 322,764 | 322,304 | 318,960 | 316,311 | 312,643 | 316,406 | 308,725 | 310,050 | 300,513 | 299,811 |
Total Liabilities & Shareholders Equity
| 821,693 | 776,731 | 769,943 | 760,132 | 815,884 | 743,593 | 726,945 | 701,419 | 742,841 | 684,345 | 675,070 | 658,911 | 700,259 | 650,774 | 652,006 | 637,248 | 683,022 | 629,656 | 617,762 | 602,726 | 654,279 | 616,902 | 609,377 | 595,647 | 634,064 | 576,795 | 579,977 | 560,352 | 606,335 | 571,571 | 553,688 | 540,049 | 570,037 | 526,251 | 509,376 | 498,825 | 547,554 | 524,895 | 514,152 | 517,010 | 542,246 | 499,504 | 488,654 | 485,201 | 518,464 | 492,109 | 479,866 | 464,749 | 510,209 | 465,492 | 456,109 | 457,738 | 484,914 | 451,963 | 452,086 | 454,400 | 484,604 | 477,646 | 474,403 | 470,554 | 509,518 | 488,199 | 499,820 | 512,561 | 528,793 |