Nippon Beet Sugar Manufacturing Co.,Ltd.
TSE:2108.T
2585 (JPY) • At close October 18, 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
| 10,601 | 5,853 | 4,811 | 2,938 | 4,629 | 4,589 | 4,423 | 3,207 | 5,691 | 6,160 | 5,397 | 5,511 | 5,486 | 3,881 | 3,905 | 4,772 | 4,399 | 5,393 | 4,744 | 5,308 | 5,884 | 4,485 | 4,160 | 4,505 | 4,376 | 4,578 | 4,231 | 6,698 | 6,356 | 4,182 | 4,438 | 3,928 | 3,970 | 3,952 | 4,034 | 3,175 | 3,899 | 3,627 | 3,758 | 2,664 | 3,654 | 3,216 | 3,741 | 3,718 | 3,577 | 3,281 | 3,073 | 3,095 | 2,654 | 3,237 | 3,099 | 2,936 | 3,959 | 4,284 | 4,255 | 4,226 | 3,974 | 5,768 | 3,986 | 7,259 | 3,523 | 4,858 |
Short Term Investments
| 4,000 | 7,000 | 5,700 | 4,000 | 6,000 | 6,000 | 5,000 | 3,800 | 5,000 | 6,000 | 6,000 | 7,000 | 6,500 | 3,500 | 5,000 | 5,000 | 5,000 | 6,000 | 7,500 | 7,500 | 6,000 | 5,000 | 7,000 | 8,000 | 7,000 | 7,000 | 8,000 | 10,000 | 7,500 | 10,000 | 10,000 | 9,500 | 6,500 | 7,500 | 8,500 | 10,000 | 6,000 | 6,500 | 5,999 | 10,000 | 7,000 | 6,500 | 7,500 | 9,500 | 6,500 | 6,500 | 8,000 | 9,300 | 7,300 | 7,000 | 8,500 | 9,900 | 6,600 | 6,700 | 8,400 | 7,499 | 4,200 | 1,500 | 5,700 | 2,500 | 1,800 | 2,500 |
Cash and Short Term Investments
| 14,601 | 12,853 | 10,511 | 6,938 | 10,629 | 10,589 | 9,423 | 7,007 | 10,691 | 12,160 | 11,397 | 12,511 | 11,986 | 7,381 | 8,905 | 9,772 | 9,399 | 11,393 | 12,244 | 12,808 | 11,884 | 9,485 | 11,160 | 12,505 | 11,376 | 11,578 | 12,231 | 16,698 | 13,856 | 14,182 | 14,438 | 13,428 | 10,470 | 11,452 | 12,534 | 13,175 | 9,899 | 10,127 | 9,757 | 12,664 | 10,654 | 9,716 | 11,241 | 13,218 | 10,077 | 9,781 | 11,073 | 12,395 | 9,954 | 10,237 | 11,599 | 12,836 | 10,559 | 10,984 | 12,655 | 11,725 | 8,174 | 7,268 | 9,686 | 9,759 | 5,323 | 7,358 |
Net Receivables
| 8,079 | 9,112 | 7,886 | 8,653 | 8,590 | 10,241 | 7,674 | 8,676 | 8,656 | 8,680 | 5,445 | 6,621 | 6,881 | 9,172 | 5,353 | 6,968 | 6,916 | 8,409 | 5,436 | 7,661 | 7,273 | 8,603 | 5,056 | 7,278 | 7,504 | 9,206 | 5,283 | 7,343 | 6,683 | 8,202 | 5,200 | 7,110 | 6,833 | 7,918 | 5,084 | 7,231 | 6,439 | 8,353 | 5,088 | 7,518 | 6,607 | 8,260 | 4,936 | 7,698 | 6,823 | 8,461 | 4,971 | 7,932 | 6,725 | 8,012 | 4,998 | 8,224 | 6,554 | 8,029 | 4,818 | 7,919 | 7,602 | 9,677 | 5,086 | 7,057 | 8,848 | 5,851 |
Inventory
| 22,420 | 28,751 | 35,964 | 19,717 | 26,883 | 35,896 | 42,712 | 23,528 | 28,807 | 33,896 | 39,003 | 18,532 | 24,878 | 30,922 | 35,299 | 16,379 | 22,260 | 28,081 | 32,343 | 13,018 | 19,940 | 27,068 | 32,124 | 13,376 | 19,705 | 25,775 | 31,219 | 11,514 | 18,446 | 25,330 | 28,892 | 12,637 | 21,094 | 27,435 | 32,436 | 13,305 | 20,423 | 27,109 | 31,252 | 12,208 | 18,705 | 25,236 | 29,822 | 12,251 | 18,873 | 25,150 | 29,941 | 12,766 | 19,782 | 25,291 | 29,897 | 11,178 | 18,196 | 23,441 | 26,666 | 13,163 | 19,506 | 27,394 | 31,910 | 13,754 | 27,223 | 31,343 |
Other Current Assets
| 4,880 | 215 | 8,153 | 8,502 | 5,087 | 328 | 8,625 | 7,612 | 3,773 | 216 | 7,684 | 6,984 | 3,616 | 239 | 7,361 | 7,136 | 3,577 | 105 | 7,246 | 7,155 | 3,631 | 245 | 6,469 | 6,250 | 3,145 | 104 | 7,503 | 7,217 | 3,830 | 156 | 7,671 | 8,667 | 3,848 | 194 | 6,568 | 7,048 | 3,676 | 180 | 7,195 | 7,287 | 3,980 | 178 | 4,824 | 6,036 | 3,287 | 103 | 5,118 | 5,733 | 3,168 | 109 | 4,943 | 6,683 | 3,640 | 217 | 5,666 | 7,063 | 4,517 | 769 | 5,156 | 7,001 | 562 | 5,024 |
Total Current Assets
| 49,980 | 50,931 | 62,514 | 43,810 | 51,189 | 57,054 | 68,434 | 46,823 | 51,927 | 54,952 | 63,529 | 44,648 | 47,361 | 47,714 | 56,918 | 40,255 | 42,152 | 47,988 | 57,269 | 40,642 | 42,728 | 45,401 | 54,809 | 39,409 | 41,730 | 46,663 | 56,236 | 42,772 | 42,815 | 47,870 | 56,201 | 41,842 | 42,245 | 46,999 | 56,622 | 40,759 | 40,437 | 45,769 | 53,292 | 39,677 | 39,946 | 43,390 | 50,823 | 39,203 | 39,060 | 43,495 | 51,103 | 38,826 | 39,629 | 43,649 | 51,437 | 38,921 | 38,949 | 42,671 | 49,805 | 39,870 | 39,799 | 45,108 | 51,838 | 37,571 | 41,956 | 49,576 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22,024 | 24,276 | 25,162 | 24,885 | 24,101 | 24,411 | 24,333 | 24,520 | 23,969 | 23,607 | 24,426 | 24,583 | 24,147 | 24,293 | 24,683 | 25,167 | 24,079 | 24,355 | 24,652 | 25,225 | 24,210 | 24,921 | 25,408 | 25,356 | 25,073 | 25,340 | 25,694 | 22,923 | 22,710 | 22,743 | 23,038 | 23,260 | 22,686 | 22,847 | 23,278 | 23,457 | 23,423 | 23,572 | 24,452 | 24,577 | 23,112 | 22,799 | 22,795 | 22,875 | 22,270 | 22,116 | 22,582 | 23,012 | 22,761 | 23,021 | 23,522 | 24,050 | 23,708 | 24,028 | 24,551 | 25,062 | 24,789 | 25,095 | 25,707 | 26,020 | 24,772 | 25,375 |
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
| 527 | 547 | 525 | 517 | 505 | 513 | 392 | 402 | 416 | 425 | 445 | 325 | 333 | 344 | 345 | 350 | 361 | 368 | 372 | 382 | 325 | 326 | 271 | 282 | 271 | 271 | 274 | 99 | 108 | 113 | 108 | 111 | 125 | 139 | 150 | 169 | 195 | 216 | 248 | 281 | 313 | 345 | 303 | 307 | 328 | 346 | 369 | 395 | 419 | 431 | 402 | 372 | 381 | 372 | 378 | 369 | 315 | 280 | 197 | 193 | 86 | 58 |
Goodwill and Intangible Assets
| 527 | 547 | 525 | 517 | 505 | 513 | 392 | 402 | 416 | 425 | 445 | 325 | 333 | 344 | 345 | 350 | 361 | 368 | 372 | 382 | 325 | 326 | 271 | 282 | 271 | 271 | 274 | 99 | 108 | 113 | 108 | 111 | 125 | 139 | 150 | 169 | 195 | 216 | 248 | 281 | 313 | 345 | 303 | 307 | 328 | 346 | 369 | 395 | 419 | 431 | 402 | 372 | 381 | 372 | 378 | 369 | 315 | 280 | 197 | 193 | 86 | 58 |
Long Term Investments
| 26,464 | 24,952 | 23,153 | 20,462 | 23,318 | 13,527 | 15,388 | 15,095 | 21,185 | 21,473 | 22,823 | 23,668 | 15,651 | 19,731 | 17,147 | 18,133 | 18,995 | 16,251 | 15,780 | 16,070 | 17,247 | 21,093 | 18,878 | 16,891 | 20,670 | 18,266 | 20,779 | 16,733 | 19,571 | 17,001 | 17,050 | 17,358 | 20,587 | 17,674 | 20,262 | 15,984 | 19,665 | 17,189 | 13,670 | 6,817 | 8,069 | 8,165 | 8,235 | 4,330 | 6,358 | 5,538 | 2,255 | 97 | 2,122 | 2,805 | 127 | -568 | 2,824 | 2,869 | 1,823 | 2,363 | 5,860 | 9,385 | 4,643 | 8,258 | 8,037 | 9,102 |
Tax Assets
| -527 | 1 | 2 | 5,490 | -141 | 7,481 | 6,519 | 5,313 | -151 | -162 | -163 | -166 | 7,870 | 5,143 | 6,001 | 5,997 | 5,982 | 7,267 | 8,639 | 8,625 | 7,111 | 6,397 | 8,162 | 9,150 | 8,131 | 8,413 | 9,042 | 11,041 | 8,513 | 11,092 | 10,847 | 10,319 | 7,291 | 8,415 | 9,503 | 10,975 | 6,949 | 7,456 | 6,462 | 10,443 | 7,424 | 6,943 | 7,500 | 9,500 | 6,500 | 6,505 | 8,000 | 9,300 | 7,300 | 7,006 | 8,500 | 9,900 | 6,600 | 6,740 | 8,400 | 7,499 | 4,200 | 1,577 | 5,700 | 2,500 | 1,917 | 2,500 |
Other Non-Current Assets
| 2,870 | 2,315 | 1,620 | 135 | 141 | 162 | 177 | 169 | 150 | 161 | 163 | 166 | 445 | 165 | 466 | 475 | 466 | 175 | 481 | 465 | 461 | 162 | 503 | 497 | 482 | 152 | 447 | 450 | 448 | 126 | 270 | 266 | 267 | 117 | 342 | 349 | 349 | 120 | 224 | 231 | 229 | 122 | 546 | 541 | 547 | 446 | 439 | 444 | 450 | 454 | 501 | 506 | 446 | 514 | 675 | 670 | 548 | 514 | 668 | 708 | 547 | 972 |
Total Non-Current Assets
| 51,358 | 52,091 | 50,462 | 51,489 | 47,924 | 46,094 | 46,809 | 45,499 | 45,569 | 45,504 | 47,694 | 48,576 | 48,446 | 49,676 | 48,642 | 50,122 | 49,883 | 48,416 | 49,924 | 50,767 | 49,354 | 52,899 | 53,222 | 52,176 | 54,627 | 52,442 | 56,236 | 51,246 | 51,350 | 51,075 | 51,313 | 51,314 | 50,956 | 49,192 | 53,535 | 50,934 | 50,581 | 48,553 | 45,056 | 42,349 | 39,147 | 38,374 | 39,379 | 37,553 | 36,003 | 34,951 | 33,645 | 33,248 | 33,052 | 33,717 | 33,052 | 34,260 | 33,959 | 34,523 | 35,827 | 35,963 | 35,712 | 36,851 | 36,915 | 37,679 | 35,359 | 38,007 |
Total Assets
| 101,338 | 103,022 | 112,976 | 95,300 | 99,115 | 103,149 | 115,245 | 92,325 | 97,498 | 100,458 | 111,225 | 93,227 | 95,808 | 97,392 | 105,562 | 90,379 | 92,037 | 96,405 | 107,195 | 91,410 | 92,083 | 98,302 | 108,031 | 91,586 | 96,357 | 99,105 | 112,473 | 94,019 | 94,165 | 98,946 | 107,514 | 93,157 | 93,201 | 96,191 | 110,157 | 91,693 | 91,018 | 94,322 | 98,348 | 82,026 | 79,093 | 81,764 | 90,202 | 76,756 | 75,063 | 78,446 | 84,748 | 72,074 | 72,681 | 77,366 | 84,489 | 73,181 | 72,908 | 77,194 | 85,632 | 75,833 | 75,511 | 81,959 | 88,753 | 75,250 | 77,315 | 87,583 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,549 | 1,415 | 4,168 | 1,291 | 2,107 | 1,180 | 4,413 | 1,510 | 4,571 | 1,749 | 5,438 | 1,230 | 1,438 | 1,114 | 4,878 | 1,087 | 908 | 1,493 | 5,054 | 1,078 | 1,395 | 1,075 | 4,716 | 1,201 | 1,463 | 1,451 | 5,393 | 1,097 | 1,266 | 958 | 2,395 | 1,243 | 1,617 | 1,343 | 3,895 | 1,563 | 1,359 | 1,085 | 4,787 | 1,542 | 1,213 | 945 | 3,415 | 1,699 | 1,058 | 1,088 | 3,248 | 1,098 | 1,495 | 1,192 | 3,717 | 1,069 | 848 | 1,096 | 1,727 | 1,451 | 658 | 969 | 2,779 | 1,578 | 1,306 | 3,016 |
Short Term Debt
| 61 | 10,901 | 16,611 | 1,920 | 11,391 | 18,637 | 20,145 | 4,253 | 8,661 | 14,663 | 16,164 | 3,866 | 9,661 | 11,662 | 13,164 | 1,966 | 5,850 | 11,752 | 13,254 | 2,056 | 5,846 | 9,749 | 13,252 | 2,056 | 5,850 | 11,752 | 13,277 | 2,079 | 3,996 | 9,798 | 13,300 | 2,102 | 3,996 | 9,798 | 13,300 | 2,102 | 3,996 | 9,798 | 11,300 | 2,102 | 3,994 | 7,798 | 11,301 | 2,100 | 4,000 | 7,878 | 11,297 | 2,099 | 4,094 | 7,996 | 11,399 | 2,102 | 4,145 | 8,126 | 11,596 | 2,358 | 4,758 | 9,567 | 13,504 | 2,296 | 7,681 | 11,001 |
Tax Payables
| 2,610 | 495 | 76 | 498 | 69 | 100 | 53 | 438 | 231 | 954 | 179 | 589 | 327 | 335 | 54 | 379 | 212 | 468 | 151 | 496 | 298 | 506 | 65 | 282 | 163 | 186 | 97 | 615 | 429 | 401 | 219 | 414 | 360 | 486 | 274 | 423 | 224 | 250 | 47 | 457 | 259 | 701 | 27 | 255 | 87 | 119 | 72 | 314 | 116 | 651 | 196 | 796 | 448 | 110 | 278 | 903 | 675 | 827 | 741 | 820 | 185 | 132 |
Deferred Revenue
| 2,610 | 455 | 76 | 498 | 69 | 105 | 53 | 438 | 231 | 958 | 179 | 589 | 327 | 335 | 54 | 379 | 212 | 468 | 151 | 496 | 298 | 506 | 65 | 282 | 163 | 186 | 126 | 650 | 581 | 600 | 219 | 414 | 360 | 486 | 274 | 423 | 224 | 250 | 47 | 457 | 259 | 701 | 27 | 255 | 87 | 119 | 72 | 314 | 116 | 651 | 196 | 796 | 448 | 110 | 278 | 903 | 675 | 827 | 741 | 820 | 185 | 132 |
Other Current Liabilities
| 6,304 | 6,783 | 12,019 | 9,477 | 6,788 | 5,802 | 12,744 | 9,283 | 6,789 | 5,256 | 11,183 | 8,289 | 6,298 | 5,159 | 10,146 | 8,561 | 6,069 | 5,102 | 10,165 | 8,845 | 6,175 | 5,216 | 9,852 | 8,065 | 6,408 | 4,959 | 10,022 | 8,102 | 6,190 | 5,683 | 9,869 | 8,422 | 6,031 | 5,221 | 9,515 | 7,452 | 5,892 | 5,272 | 9,467 | 7,947 | 5,861 | 4,912 | 7,670 | 6,792 | 5,256 | 4,994 | 8,083 | 6,874 | 5,531 | 4,987 | 8,034 | 6,809 | 5,293 | 5,320 | 8,333 | 7,725 | 5,882 | 6,290 | 8,488 | 7,229 | 5,050 | 8,514 |
Total Current Liabilities
| 11,524 | 19,554 | 32,874 | 13,186 | 20,355 | 25,724 | 37,355 | 15,484 | 20,252 | 22,626 | 32,964 | 13,974 | 17,724 | 18,270 | 28,242 | 11,993 | 13,039 | 18,815 | 28,624 | 12,475 | 13,714 | 16,546 | 27,885 | 11,604 | 13,884 | 18,348 | 28,818 | 11,928 | 12,033 | 17,039 | 25,783 | 12,181 | 12,004 | 16,848 | 26,984 | 11,540 | 11,471 | 16,405 | 25,601 | 12,048 | 11,327 | 14,356 | 22,413 | 10,846 | 10,401 | 14,079 | 22,700 | 10,385 | 11,236 | 14,826 | 23,346 | 10,776 | 10,734 | 14,652 | 21,934 | 12,437 | 11,973 | 17,653 | 25,512 | 11,923 | 14,222 | 22,663 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 35 | 48 | 61 | 74 | 96 | 119 | 142 | 165 | 195 | 226 | 257 | 289 | 202 | 233 | 264 | 295 | 208 | 239 | 270 | 301 | 189 | 218 | 248 | 277 | 190 | 221 | 252 | 283 | 196 | 227 | 281 | 312 | 248 | 279 | 333 | 364 | 300 | 331 | 385 | 416 | 327 | 356 | 409 | 443 | 376 | 408 | 312 | 343 | 278 | 310 | 361 | 393 | 328 | 360 | 411 | 445 | 453 | 508 | 463 | 512 | 532 | 620 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 4,102 | 0 | 0 | 0 | 4,523 | 0 | 0 | 0 | 4,636 | 0 | 0 | 0 | 4,677 | 0 | 0 | 0 | 4,877 | 0 | 0 | 0 | 4,801 | 0 | 0 | 0 | 4,853 | 0 | 0 | 0 | 4,983 | 0 | 0 | 0 | 5,051 | 0 | 0 | 0 | 4,728 | 0 | 0 | 0 | 3,939 | 0 | 0 | 0 | 3,829 | 0 | 0 | 0 | 3,721 | 0 | 0 | 0 | 3,957 | 0 | 0 | 3,969 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 5,201 | 0 | 0 | 0 | 3,387 | 0 | 0 | 0 | 3,331 | 0 | 0 | 0 | 3,860 | 0 | 0 | 0 | 3,524 | 0 | 0 | 0 | 4,839 | 0 | 0 | 0 | 5,032 | 0 | 0 | 0 | 5,505 | 0 | 0 | 0 | 4,869 | 0 | 0 | 0 | 4,704 | 0 | 0 | 0 | 1,897 | 0 | 0 | 0 | 1,263 | 0 | 0 | 0 | 577 | 0 | 0 | 0 | 733 | 0 | 0 | 0 | 1,531 | 0 | 0 | 983 | 0 |
Other Non-Current Liabilities
| 11,288 | 5,681 | 10,099 | 10,465 | 9,830 | 1,683 | 9,541 | 9,090 | 9,530 | 1,835 | 10,087 | 10,326 | 10,128 | 1,933 | 10,183 | 10,493 | 10,901 | 2,201 | 10,992 | 11,105 | 11,215 | 2,386 | 12,045 | 11,868 | 12,721 | 2,444 | 13,442 | 12,687 | 12,898 | 2,505 | 13,116 | 12,843 | 13,050 | 2,641 | 14,039 | 13,135 | 13,153 | 2,782 | 11,439 | 10,406 | 9,764 | 2,698 | 9,446 | 8,698 | 8,336 | 2,790 | 7,468 | 7,200 | 7,297 | 3,161 | 7,352 | 7,807 | 8,035 | 3,711 | 9,107 | 8,999 | 9,285 | 4,155 | 9,403 | 9,613 | 4,624 | 10,624 |
Total Non-Current Liabilities
| 11,323 | 10,930 | 10,160 | 10,539 | 9,926 | 9,291 | 9,683 | 9,255 | 9,725 | 9,915 | 10,344 | 10,615 | 10,330 | 10,662 | 10,447 | 10,788 | 11,109 | 10,641 | 11,262 | 11,406 | 11,404 | 12,320 | 12,293 | 12,145 | 12,911 | 12,498 | 13,694 | 12,970 | 13,094 | 13,090 | 13,397 | 13,155 | 13,298 | 12,772 | 14,372 | 13,499 | 13,453 | 12,868 | 11,824 | 10,822 | 10,091 | 9,679 | 9,855 | 9,141 | 8,712 | 8,400 | 7,780 | 7,543 | 7,575 | 7,877 | 7,713 | 8,200 | 8,363 | 8,525 | 9,518 | 9,444 | 9,738 | 10,151 | 9,866 | 10,125 | 10,108 | 11,244 |
Total Liabilities
| 22,847 | 30,484 | 43,034 | 23,725 | 30,281 | 35,015 | 47,038 | 24,739 | 29,977 | 32,541 | 43,308 | 24,589 | 28,054 | 28,932 | 38,689 | 22,781 | 24,148 | 29,456 | 39,886 | 23,881 | 25,118 | 28,866 | 40,178 | 23,749 | 26,795 | 30,846 | 42,512 | 24,898 | 25,127 | 30,129 | 39,180 | 25,336 | 25,302 | 29,620 | 41,356 | 25,039 | 24,924 | 29,273 | 37,425 | 22,870 | 21,418 | 24,035 | 32,268 | 19,987 | 19,113 | 22,479 | 30,480 | 17,928 | 18,811 | 22,703 | 31,059 | 18,976 | 19,097 | 23,177 | 31,452 | 21,881 | 21,711 | 27,804 | 35,378 | 22,048 | 24,330 | 33,907 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 57,678 | 0 | 0 | 0 | 57,916 | 58,101 | 57,556 | 57,688 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 | 8,279 |
Retained Earnings
| 51,773 | 46,664 | 45,638 | 46,099 | 44,971 | 45,521 | 44,851 | 45,241 | 44,752 | 44,934 | 43,480 | 43,612 | 43,724 | 43,663 | 42,689 | 42,736 | 42,454 | 42,730 | 42,369 | 42,373 | 42,041 | 42,525 | 41,058 | 41,687 | 41,510 | 41,908 | 41,267 | 41,848 | 41,559 | 41,392 | 40,991 | 40,634 | 40,578 | 40,585 | 40,197 | 39,942 | 39,618 | 39,940 | 39,248 | 39,339 | 39,010 | 39,350 | 38,533 | 38,608 | 38,413 | 38,979 | 38,187 | 38,582 | 38,306 | 38,869 | 38,365 | 38,710 | 38,277 | 38,409 | 38,222 | 38,204 | 37,944 | 37,844 | 37,386 | 36,965 | 37,162 | 36,801 |
Accumulated Other Comprehensive Income/Loss
| 14,921 | 13,901 | 12,124 | 13,066 | 11,156 | 9,660 | 10,168 | 9,156 | 9,605 | 9,816 | 10,361 | 10,950 | 9,964 | 14,067 | 9,801 | 10,480 | 11,064 | 9,848 | 10,568 | 10,784 | 10,574 | 12,562 | 12,444 | 11,799 | 13,730 | 12,085 | 14,430 | 13,021 | 13,241 | 13,196 | 13,118 | 12,972 | 13,121 | 11,800 | 14,073 | 12,194 | 11,973 | 10,618 | 7,188 | 5,342 | 4,205 | 3,931 | 4,960 | 3,732 | 3,124 | 2,592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,518 | 3,691 | 3,900 | 4,131 | -53,250 | 4,674 | 4,909 | 4,910 | -53,031 | -53,213 | -51,759 | -51,891 | 5,787 | 2,451 | 6,104 | 6,103 | 6,092 | 6,092 | 6,093 | 6,093 | 6,071 | 6,070 | 6,072 | 6,072 | 6,043 | 5,987 | 5,985 | 5,973 | 5,959 | 5,950 | 5,946 | 5,936 | 5,921 | 5,907 | 6,252 | 6,239 | 6,224 | 6,212 | 6,208 | 6,196 | 6,181 | 6,169 | 6,162 | 6,150 | 6,134 | 6,117 | 7,802 | 7,285 | 7,285 | 7,515 | 6,786 | 7,216 | 7,255 | 7,329 | 7,679 | 7,469 | 7,577 | 8,032 | 7,710 | 7,958 | 7,544 | 8,596 |
Total Shareholders Equity
| 78,491 | 72,535 | 69,941 | 71,575 | 68,834 | 68,134 | 68,207 | 67,586 | 67,521 | 67,917 | 67,917 | 68,638 | 67,754 | 68,460 | 66,873 | 67,598 | 67,889 | 66,949 | 67,309 | 67,529 | 66,965 | 69,436 | 67,853 | 67,837 | 69,562 | 68,259 | 69,961 | 69,121 | 69,038 | 68,817 | 68,334 | 67,821 | 67,899 | 66,571 | 68,801 | 66,654 | 66,094 | 65,049 | 60,923 | 59,156 | 57,675 | 57,729 | 57,934 | 56,769 | 55,950 | 55,967 | 54,268 | 54,146 | 53,870 | 54,663 | 53,430 | 54,205 | 53,811 | 54,017 | 54,180 | 53,952 | 53,800 | 54,155 | 53,375 | 53,202 | 52,985 | 53,676 |
Total Equity
| 78,491 | 72,535 | 69,941 | 71,575 | 68,834 | 68,134 | 68,207 | 67,586 | 67,521 | 67,917 | 67,917 | 68,638 | 67,754 | 68,460 | 66,873 | 67,598 | 67,889 | 66,949 | 67,309 | 67,529 | 66,965 | 69,436 | 67,853 | 67,837 | 69,562 | 68,259 | 69,961 | 69,121 | 69,038 | 68,817 | 68,334 | 67,821 | 67,899 | 66,571 | 68,801 | 66,654 | 66,094 | 65,049 | 60,923 | 59,156 | 57,675 | 57,729 | 57,934 | 56,769 | 55,950 | 55,967 | 54,268 | 54,146 | 53,870 | 54,663 | 53,430 | 54,205 | 53,811 | 54,017 | 54,180 | 53,952 | 53,800 | 54,155 | 53,375 | 53,202 | 52,985 | 53,676 |
Total Liabilities & Shareholders Equity
| 101,338 | 103,022 | 112,975 | 95,300 | 99,115 | 103,149 | 115,245 | 92,325 | 97,498 | 100,458 | 111,225 | 93,227 | 95,808 | 97,392 | 105,562 | 90,379 | 92,037 | 96,405 | 107,195 | 91,410 | 92,083 | 98,302 | 108,031 | 91,586 | 96,357 | 99,105 | 112,473 | 94,019 | 94,165 | 98,946 | 107,514 | 93,157 | 93,201 | 96,191 | 110,157 | 91,693 | 91,018 | 94,322 | 98,348 | 82,026 | 79,093 | 81,764 | 90,202 | 76,756 | 75,063 | 78,446 | 84,748 | 72,074 | 72,681 | 77,366 | 84,489 | 73,181 | 72,908 | 77,194 | 85,632 | 75,833 | 75,511 | 81,959 | 88,753 | 75,250 | 77,315 | 87,583 |