Sohgo Security Services Co.,Ltd.
TSE:2331.T
1066.5 (JPY) • At close November 5, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 80,128 | 143,363 | 153,861 | 142,426 | 141,392 | 142,993 | 157,024 | 132,034 | 134,325 | 148,125 | 150,639 | 139,110 | 130,186 | 143,652 | 156,898 | 143,865 | 143,698 | 143,885 | 169,363 | 163,597 | 134,622 | 126,421 | 136,151 | 113,746 | 111,153 | 116,288 | 122,988 | 107,307 | 107,412 | 122,332 | 121,755 | 113,689 | 111,165 | 115,892 | 127,690 | 110,871 | 124,698 | 142,873 | 151,391 | 116,457 | 128,224 | 141,740 | 132,652 | 113,526 | 100,920 | 104,874 | 111,042 | 100,692 | 101,227 | 103,817 | 116,017 | 101,780 | 106,849 | 108,738 | 111,447 | 99,877 | 101,681 | 108,739 | 91,281 | 72,292 | 84,416 |
Short Term Investments
| 66,351 | 7,866 | 340 | 340 | 340 | 661 | 450 | 436 | 633 | 380 | 575 | 691 | 491 | 598 | 563 | 517 | 719 | 618 | 823 | 631 | 456 | 361 | 210 | 456 | 306 | 338 | 340 | 134 | 132 | 803 | 947 | 868 | 1,083 | 419 | 469 | 569 | 869 | 861 | 871 | 756 | 354 | 415 | 339 | 440 | 571 | 1,439 | 489 | 1,588 | 684 | 2,744 | 1,171 | 628 | 884 | 942 | 1,138 | 1,677 | 1,778 | 1,859 | 1,756 | 1,952 | 1,618 |
Cash and Short Term Investments
| 146,479 | 151,229 | 154,201 | 142,766 | 141,732 | 143,654 | 157,474 | 132,470 | 134,958 | 148,505 | 151,214 | 139,801 | 130,677 | 144,250 | 157,461 | 144,382 | 144,417 | 144,503 | 170,186 | 164,228 | 135,078 | 126,782 | 136,361 | 114,202 | 111,459 | 116,626 | 123,328 | 107,441 | 107,544 | 123,135 | 122,702 | 114,557 | 112,248 | 116,311 | 128,159 | 111,440 | 125,567 | 143,734 | 152,262 | 117,213 | 128,578 | 142,155 | 132,991 | 113,966 | 101,491 | 106,313 | 111,531 | 102,280 | 101,911 | 106,561 | 117,188 | 102,408 | 107,733 | 109,680 | 112,585 | 101,554 | 103,459 | 110,598 | 93,037 | 74,244 | 86,034 |
Net Receivables
| 59,757 | 73,577 | 68,474 | 66,649 | 63,863 | 76,762 | 64,176 | 63,696 | 58,473 | 68,450 | 64,194 | 58,177 | 55,557 | 65,264 | 56,943 | 53,682 | 52,432 | 67,380 | 57,928 | 57,576 | 54,803 | 65,710 | 52,335 | 55,452 | 50,153 | 65,658 | 53,560 | 53,664 | 49,641 | 62,977 | 49,222 | 48,084 | 48,423 | 57,667 | 47,489 | 43,954 | 42,380 | 55,297 | 44,538 | 42,157 | 39,123 | 46,253 | 37,862 | 34,724 | 31,110 | 46,113 | 40,522 | 38,587 | 36,500 | 42,010 | 34,110 | 30,801 | 28,063 | 34,697 | 28,907 | 24,658 | 25,197 | 29,908 | 50,041 | 58,843 | 68,382 |
Inventory
| 13,043 | 12,521 | 13,074 | 12,018 | 11,217 | 10,388 | 10,692 | 9,553 | 8,373 | 7,731 | 8,809 | 8,424 | 7,572 | 7,899 | 8,883 | 8,584 | 8,130 | 7,415 | 7,701 | 6,487 | 6,347 | 5,859 | 7,031 | 6,796 | 6,622 | 6,164 | 7,340 | 6,447 | 6,120 | 5,826 | 6,513 | 6,602 | 6,754 | 6,586 | 7,515 | 6,279 | 6,046 | 5,152 | 5,884 | 5,504 | 5,536 | 4,723 | 6,046 | 6,491 | 6,774 | 5,669 | 6,002 | 5,955 | 6,785 | 6,187 | 6,337 | 5,580 | 6,093 | 5,510 | 4,137 | 3,974 | 3,678 | 3,269 | 4,222 | 4,493 | 4,249 |
Other Current Assets
| 28,461 | 14,734 | 19,836 | 14,721 | 20,439 | 8,228 | 17,961 | 12,420 | 19,617 | 9,186 | 21,159 | 15,553 | 24,223 | 10,204 | 22,859 | 17,203 | 23,409 | 10,188 | 21,512 | 15,843 | 21,517 | 9,696 | 19,824 | 13,971 | 19,515 | 8,397 | 20,909 | 14,842 | 20,932 | 7,689 | 20,194 | 13,785 | 20,250 | 7,449 | 19,391 | 15,037 | 18,565 | 6,262 | 17,839 | 10,962 | 17,537 | 6,327 | 16,660 | 11,338 | 15,595 | 6,054 | 16,346 | 8,957 | 13,215 | 5,302 | 14,174 | 8,303 | 12,585 | 4,848 | 14,677 | 8,536 | 13,269 | 4,504 | 14,920 | 9,829 | 5,025 |
Total Current Assets
| 247,740 | 252,061 | 255,585 | 236,154 | 237,251 | 239,032 | 250,303 | 218,139 | 221,421 | 233,872 | 245,376 | 221,955 | 218,029 | 227,617 | 246,146 | 223,851 | 228,388 | 229,486 | 257,327 | 244,134 | 217,745 | 208,047 | 215,551 | 190,421 | 187,749 | 196,845 | 205,137 | 182,394 | 184,237 | 199,627 | 198,631 | 183,028 | 187,675 | 188,013 | 202,554 | 176,710 | 192,558 | 210,445 | 220,523 | 175,836 | 190,774 | 199,458 | 193,559 | 166,519 | 154,970 | 164,149 | 174,401 | 155,779 | 158,411 | 160,060 | 171,809 | 147,092 | 154,474 | 154,735 | 160,306 | 138,722 | 145,603 | 148,279 | 162,220 | 147,409 | 163,690 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 120,316 | 120,353 | 119,778 | 116,460 | 115,458 | 125,688 | 115,760 | 115,010 | 113,467 | 103,376 | 100,891 | 101,714 | 102,699 | 103,383 | 100,782 | 100,607 | 104,390 | 90,439 | 90,431 | 90,218 | 89,101 | 89,442 | 89,981 | 90,221 | 90,512 | 91,246 | 86,646 | 86,579 | 85,889 | 86,974 | 85,458 | 85,708 | 86,063 | 77,340 | 72,924 | 73,361 | 71,507 | 71,704 | 68,557 | 68,761 | 68,796 | 68,225 | 63,342 | 62,452 | 61,234 | 60,149 | 58,701 | 59,073 | 58,975 | 59,147 | 59,343 | 59,790 | 59,441 | 59,514 | 58,635 | 59,167 | 58,907 | 58,351 | 58,461 | 58,511 | 59,095 |
Goodwill
| 30,703 | 31,442 | 32,197 | 32,339 | 32,021 | 32,753 | 33,598 | 34,339 | 36,274 | 27,097 | 27,687 | 28,282 | 29,092 | 29,678 | 30,282 | 30,912 | 32,403 | 19,346 | 19,767 | 20,221 | 20,653 | 20,952 | 21,376 | 21,825 | 22,248 | 21,108 | 21,532 | 21,960 | 18,585 | 18,615 | 14,031 | 13,247 | 13,627 | 10,149 | 10,424 | 10,699 | 10,940 | 11,172 | 9,671 | 1,674 | 1,733 | 769 | 863 | 955 | 1,037 | 1,129 | 1,198 | 1,289 | 1,378 | 1,470 | 1,455 | 1,541 | 1,626 | 1,712 | 0 | 0 | 0 | 0 | 0 | 0 | 37 |
Intangible Assets
| 8,850 | 9,235 | 9,784 | 10,305 | 10,842 | 11,422 | 11,771 | 11,967 | 12,402 | 12,650 | 13,659 | 14,359 | 13,347 | 13,568 | 13,731 | 13,981 | 12,987 | 13,251 | 12,022 | 12,239 | 11,924 | 12,106 | 8,885 | 9,007 | 9,241 | 9,203 | 7,400 | 7,323 | 6,067 | 6,384 | 5,397 | 4,754 | 4,949 | 5,243 | 5,114 | 5,381 | 5,499 | 5,681 | 5,210 | 5,415 | 5,595 | 5,380 | 4,875 | 4,907 | 4,752 | 4,828 | 4,756 | 4,836 | 4,827 | 5,077 | 5,103 | 5,503 | 5,420 | 5,759 | 4,573 | 4,791 | 5,034 | 5,203 | 4,639 | 4,991 | 5,384 |
Goodwill and Intangible Assets
| 39,553 | 40,677 | 41,981 | 42,644 | 42,863 | 44,175 | 45,369 | 46,306 | 48,676 | 39,747 | 41,346 | 42,641 | 42,439 | 43,246 | 44,013 | 44,893 | 45,390 | 32,597 | 31,789 | 32,460 | 32,577 | 33,058 | 30,261 | 30,832 | 31,489 | 30,311 | 28,932 | 29,283 | 24,652 | 24,999 | 19,428 | 18,001 | 18,576 | 15,392 | 15,538 | 16,080 | 16,439 | 16,853 | 14,881 | 7,089 | 7,328 | 6,149 | 5,738 | 5,862 | 5,789 | 5,957 | 5,954 | 6,125 | 6,205 | 6,547 | 6,558 | 7,044 | 7,046 | 7,471 | 4,573 | 4,791 | 5,034 | 5,203 | 4,639 | 4,991 | 5,421 |
Long Term Investments
| 154,947 | 64,975 | 59,088 | 59,985 | 119,421 | 58,341 | 56,972 | 56,620 | 114,629 | 103,768 | 109,293 | 108,797 | 54,000 | 56,590 | 51,112 | 42,149 | 41,463 | 40,862 | 41,507 | 40,420 | 39,885 | 42,935 | 40,605 | 42,051 | 41,628 | 43,938 | 42,849 | 41,853 | 41,114 | 41,664 | 38,379 | 35,633 | 34,193 | 39,169 | 38,175 | 37,050 | 38,438 | 39,821 | 36,361 | 35,677 | 35,324 | 36,055 | 34,844 | 32,695 | 32,340 | 32,774 | 28,759 | 23,268 | 22,755 | 21,081 | 23,304 | 24,251 | 24,585 | 23,757 | 23,870 | 22,851 | 23,227 | 24,151 | 23,726 | 23,244 | 22,421 |
Tax Assets
| 8,851 | 4,966 | 340 | 340 | -60,404 | 7,104 | 450 | 436 | -58,704 | 7,102 | -54,377 | -53,653 | 491 | 8,449 | 563 | 517 | 719 | 13,320 | 823 | 631 | 456 | 11,491 | 210 | 456 | 306 | 8,912 | 340 | 134 | 132 | 10,394 | 947 | 868 | 1,083 | 10,810 | 469 | 569 | 869 | 5,587 | 871 | 756 | 354 | 12,638 | 339 | 440 | 571 | 10,647 | 489 | 1,588 | 684 | 11,951 | 1,171 | 628 | 884 | 14,634 | 1,138 | 1,677 | 1,778 | 14,000 | 1,756 | 1,952 | 15,909 |
Other Non-Current Assets
| -8,850 | 84,529 | 62,468 | 61,025 | 60,404 | 42,302 | 60,478 | 59,251 | 58,705 | 409 | 54,376 | 53,653 | 52,867 | 42,176 | 41,098 | 40,344 | 39,442 | 22,085 | 40,215 | 39,549 | 38,622 | 25,135 | 41,307 | 39,814 | 39,088 | 25,905 | 35,409 | 35,161 | 34,420 | 22,213 | 35,249 | 33,371 | 33,274 | 18,833 | 38,174 | 37,837 | 36,565 | 29,449 | 28,249 | 30,320 | 31,267 | 19,963 | 35,206 | 35,430 | 34,190 | 22,984 | 35,046 | 35,784 | 34,165 | 24,807 | 37,006 | 37,204 | 37,515 | 24,239 | 37,454 | 37,845 | 38,047 | 26,085 | 34,239 | 34,427 | 21,025 |
Total Non-Current Assets
| 314,817 | 315,500 | 283,655 | 280,454 | 277,742 | 277,610 | 279,029 | 277,623 | 276,773 | 254,402 | 251,529 | 253,152 | 252,496 | 253,844 | 237,568 | 228,510 | 231,404 | 199,303 | 204,765 | 203,278 | 200,641 | 202,061 | 202,364 | 203,374 | 203,023 | 200,312 | 194,176 | 193,010 | 186,207 | 186,244 | 179,461 | 173,581 | 173,189 | 161,544 | 165,280 | 164,897 | 163,818 | 163,414 | 148,919 | 142,603 | 143,069 | 143,030 | 139,469 | 136,879 | 134,124 | 132,511 | 128,949 | 125,838 | 122,784 | 123,533 | 127,382 | 128,917 | 129,471 | 129,615 | 125,670 | 126,331 | 126,993 | 127,790 | 122,821 | 123,125 | 123,871 |
Total Assets
| 562,557 | 567,561 | 539,242 | 516,608 | 514,995 | 516,647 | 529,333 | 495,764 | 498,196 | 488,278 | 496,908 | 475,107 | 470,528 | 481,465 | 483,716 | 452,364 | 459,794 | 428,796 | 462,095 | 447,413 | 418,388 | 410,113 | 417,918 | 393,797 | 390,774 | 397,164 | 399,315 | 375,407 | 370,446 | 385,877 | 378,094 | 356,612 | 360,866 | 349,561 | 367,837 | 341,609 | 356,378 | 373,863 | 369,443 | 318,441 | 333,844 | 342,495 | 333,030 | 303,399 | 289,095 | 296,665 | 303,352 | 281,617 | 281,195 | 283,593 | 299,191 | 276,009 | 283,945 | 284,350 | 285,976 | 265,053 | 272,596 | 276,069 | 285,041 | 270,534 | 287,561 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 21,436 | 28,512 | 23,244 | 21,689 | 21,008 | 29,669 | 22,128 | 21,234 | 18,920 | 23,098 | 18,359 | 19,767 | 19,078 | 24,084 | 18,645 | 18,512 | 18,055 | 25,326 | 21,498 | 20,925 | 19,424 | 22,993 | 16,609 | 16,556 | 16,778 | 23,420 | 18,426 | 17,253 | 15,833 | 21,426 | 16,109 | 16,546 | 17,761 | 22,602 | 17,199 | 15,594 | 17,698 | 23,946 | 17,876 | 16,631 | 16,347 | 21,069 | 15,160 | 14,879 | 14,082 | 17,417 | 13,853 | 13,403 | 13,364 | 30,217 | 11,843 | 11,129 | 10,684 | 24,998 | 6,720 | 6,719 | 6,766 | 20,474 | 6,072 | 6,603 | 21,075 |
Short Term Debt
| 14,807 | 12,862 | 26,231 | 8,332 | 9,615 | 13,892 | 36,029 | 9,591 | 14,076 | 16,584 | 26,748 | 12,366 | 16,877 | 29,139 | 54,116 | 32,562 | 38,940 | 23,667 | 57,331 | 53,842 | 28,218 | 19,869 | 42,123 | 19,633 | 19,562 | 22,146 | 37,960 | 16,881 | 19,692 | 34,960 | 32,237 | 20,494 | 24,189 | 26,994 | 55,946 | 38,110 | 53,231 | 65,836 | 77,670 | 38,806 | 52,925 | 62,153 | 57,812 | 35,618 | 17,215 | 25,534 | 38,034 | 19,606 | 20,768 | 24,264 | 39,988 | 21,733 | 28,016 | 32,735 | 45,876 | 29,734 | 36,928 | 43,526 | 47,792 | 36,962 | 56,170 |
Tax Payables
| 3,187 | 5,917 | 3,156 | 4,814 | 1,684 | 7,986 | 1,900 | 4,173 | 1,560 | 11,324 | 5,674 | 7,540 | 1,982 | 12,722 | 3,099 | 5,082 | 1,702 | 12,859 | 3,392 | 5,027 | 1,472 | 9,826 | 2,116 | 4,356 | 1,168 | 9,531 | 1,920 | 4,247 | 1,161 | 10,063 | 2,290 | 4,096 | 1,344 | 9,231 | 3,008 | 3,747 | 1,082 | 12,776 | 1,421 | 2,015 | 723 | 5,883 | 1,610 | 1,901 | 914 | 5,784 | 2,289 | 2,964 | 951 | 3,993 | 2,807 | 2,779 | 927 | 3,210 | 1,992 | 2,645 | 927 | 3,439 | 1,797 | 2,465 | 2,867 |
Deferred Revenue
| 3,187 | 18,807 | 4,261 | 7,436 | 2,940 | 31,394 | 3,003 | 6,759 | 2,760 | 35,912 | 6,812 | 10,285 | 3,237 | 35,630 | 4,370 | 7,792 | 3,357 | 36,020 | 4,630 | 7,581 | 3,055 | 36,787 | 3,247 | 6,883 | 2,770 | 34,600 | 3,107 | 6,739 | 2,602 | 29,181 | 3,308 | 6,140 | 2,531 | 26,197 | 3,912 | 5,531 | 2,176 | 30,102 | 2,248 | 3,657 | 1,775 | 20,865 | 2,231 | 3,297 | 1,516 | 22,566 | 2,858 | 4,297 | 1,527 | 5,212 | 3,362 | 4,068 | 1,535 | 4,341 | 2,512 | 3,810 | 1,422 | 4,567 | 2,304 | 3,619 | 3,917 |
Other Current Liabilities
| 66,018 | 40,308 | 57,973 | 56,458 | 62,434 | 23,901 | 58,679 | 51,430 | 61,792 | 14,790 | 54,366 | 44,296 | 52,368 | 14,940 | 50,404 | 41,278 | 49,945 | 13,422 | 47,967 | 38,973 | 48,987 | 12,856 | 44,855 | 40,724 | 47,129 | 12,329 | 42,403 | 40,177 | 43,150 | 12,537 | 42,896 | 34,316 | 41,208 | 11,429 | 38,374 | 33,599 | 38,033 | 10,580 | 40,216 | 31,295 | 37,035 | 10,235 | 31,046 | 25,605 | 34,134 | 9,855 | 30,096 | 27,805 | 30,801 | 9,552 | 30,475 | 24,872 | 30,129 | 9,697 | 28,593 | 23,509 | 27,955 | 8,086 | 28,426 | 22,907 | 8,219 |
Total Current Liabilities
| 105,448 | 100,489 | 111,709 | 93,915 | 95,997 | 98,856 | 119,839 | 89,014 | 97,548 | 90,384 | 106,285 | 86,714 | 91,560 | 103,793 | 127,535 | 100,144 | 110,297 | 98,435 | 131,426 | 121,321 | 99,684 | 92,505 | 106,834 | 83,796 | 86,239 | 92,495 | 101,896 | 81,050 | 81,277 | 98,104 | 94,550 | 77,496 | 85,689 | 87,222 | 115,431 | 92,834 | 111,138 | 130,464 | 138,010 | 90,389 | 108,082 | 114,322 | 106,249 | 79,399 | 66,947 | 75,372 | 84,841 | 65,111 | 66,460 | 69,245 | 85,668 | 61,802 | 70,364 | 71,771 | 83,701 | 63,772 | 73,071 | 76,653 | 84,594 | 70,091 | 89,381 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,599 | 1,658 | 1,827 | 1,849 | 2,002 | 39,934 | 2,251 | 2,039 | 2,090 | 37,674 | 2,858 | 3,364 | 3,959 | 40,841 | 5,036 | 5,541 | 6,266 | 27,596 | 4,853 | 5,199 | 5,742 | 27,541 | 6,719 | 7,211 | 7,969 | 30,509 | 9,271 | 9,872 | 10,674 | 30,637 | 11,892 | 12,470 | 13,766 | 20,214 | 1,831 | 1,872 | 2,098 | 7,862 | 2,853 | 2,801 | 3,427 | 9,513 | 4,767 | 5,312 | 6,104 | 11,921 | 7,494 | 8,139 | 8,937 | 15,006 | 10,346 | 10,873 | 11,682 | 16,576 | 3,954 | 4,037 | 4,208 | 7,792 | 5,651 | 5,712 | 10,077 |
Deferred Revenue Non-Current
| 0 | 36,056 | 0 | 0 | 0 | 30,209 | 0 | 0 | 0 | 29,258 | 0 | 0 | 0 | 29,184 | 0 | 0 | 0 | 29,632 | 0 | 0 | 0 | 29,954 | 0 | 0 | 0 | 29,234 | 0 | 0 | 0 | 31,427 | 0 | 0 | 0 | 32,954 | 0 | 0 | 0 | 27,277 | 0 | 0 | 0 | 35,317 | 0 | 0 | 0 | 30,500 | 0 | 0 | 0 | 30,136 | 0 | 0 | 0 | 29,829 | 0 | 0 | 0 | 28,838 | 0 | 0 | 29,431 |
Deferred Tax Liabilities Non-Current
| 0 | 10,734 | 0 | 0 | 0 | 1,514 | 0 | 0 | 0 | 1,305 | 0 | 0 | 0 | 876 | 0 | 0 | 0 | 296 | 0 | 0 | 0 | 626 | 0 | 0 | 0 | 1,122 | 0 | 0 | 0 | 935 | 0 | 0 | 0 | 646 | 0 | 0 | 0 | 947 | 0 | 0 | 0 | 399 | 0 | 0 | 0 | 421 | 0 | 0 | 0 | 455 | 0 | 0 | 0 | 511 | 0 | 0 | 0 | 553 | 0 | 0 | 422 |
Other Non-Current Liabilities
| 78,762 | 32,038 | 71,197 | 70,994 | 71,618 | 2,243 | 71,460 | 71,011 | 70,595 | 2,149 | 67,695 | 67,865 | 68,495 | 2,344 | 68,543 | 67,746 | 70,723 | 2,404 | 56,991 | 56,132 | 55,144 | 2,390 | 55,011 | 54,687 | 54,749 | 2,424 | 55,197 | 55,009 | 54,679 | 2,545 | 56,120 | 55,854 | 56,178 | 2,903 | 37,843 | 37,572 | 37,200 | 2,952 | 35,099 | 34,795 | 35,485 | 2,741 | 39,038 | 38,730 | 39,345 | 2,888 | 39,370 | 39,035 | 39,387 | 3,117 | 39,860 | 39,008 | 38,618 | 3,485 | 37,025 | 36,600 | 36,689 | 3,559 | 37,080 | 36,441 | 3,352 |
Total Non-Current Liabilities
| 80,361 | 80,486 | 73,024 | 72,843 | 73,620 | 73,900 | 73,711 | 73,050 | 72,685 | 70,386 | 70,553 | 71,229 | 72,454 | 73,245 | 73,579 | 73,287 | 76,989 | 59,928 | 61,844 | 61,331 | 60,886 | 60,511 | 61,730 | 61,898 | 62,718 | 63,289 | 64,468 | 64,881 | 65,353 | 65,544 | 68,012 | 68,324 | 69,944 | 56,717 | 39,674 | 39,444 | 39,298 | 39,038 | 37,952 | 37,596 | 38,912 | 47,970 | 43,805 | 44,042 | 45,449 | 45,730 | 46,864 | 47,174 | 48,324 | 48,714 | 50,206 | 49,881 | 50,300 | 50,401 | 40,979 | 40,637 | 40,897 | 40,742 | 42,731 | 42,153 | 43,282 |
Total Liabilities
| 185,809 | 180,975 | 184,733 | 166,758 | 169,617 | 172,756 | 193,550 | 162,064 | 170,233 | 160,770 | 176,838 | 157,943 | 164,014 | 177,038 | 201,114 | 173,431 | 187,286 | 158,363 | 193,270 | 182,652 | 160,570 | 153,016 | 168,564 | 145,694 | 148,957 | 155,784 | 166,364 | 145,931 | 146,630 | 163,648 | 162,562 | 145,820 | 155,633 | 143,939 | 155,105 | 132,278 | 150,436 | 169,502 | 175,962 | 127,985 | 146,994 | 162,292 | 150,054 | 123,441 | 112,396 | 121,102 | 131,705 | 112,285 | 114,784 | 117,959 | 135,874 | 111,683 | 120,664 | 122,172 | 124,680 | 104,409 | 113,968 | 117,395 | 127,325 | 112,244 | 132,663 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 305,928 | 0 | 0 | 0 | 289,882 | 290,072 | 284,244 | 280,971 | 0 | 0 | 7,315 | 8,087 | 8,579 | 9,726 | 3,641 | 4,760 | 5,323 | 5,015 | 4,851 | 4,006 | 4,573 | 4,773 | 6,395 | 7,563 | 8,120 | 9,114 | 9,516 | 11,779 | 12,769 | 11,912 | 0 | 0 | 0 | 0 | 3,871 | 4,626 | 5,148 | 5,474 | 0 | 128 | 320 | 1,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 | 18,675 |
Retained Earnings
| 272,240 | 275,464 | 266,579 | 264,351 | 257,693 | 256,852 | 248,686 | 247,018 | 241,719 | 241,718 | 235,890 | 232,699 | 222,809 | 220,464 | 212,154 | 209,741 | 204,283 | 203,375 | 195,783 | 193,279 | 187,252 | 186,248 | 178,834 | 176,939 | 171,582 | 171,161 | 164,702 | 162,888 | 158,224 | 157,596 | 151,823 | 149,981 | 145,593 | 144,551 | 138,900 | 136,358 | 132,007 | 130,753 | 125,698 | 123,860 | 120,701 | 114,961 | 111,423 | 109,892 | 107,125 | 106,731 | 104,663 | 103,470 | 101,206 | 100,267 | 98,940 | 100,260 | 98,890 | 98,374 | 98,250 | 98,217 | 96,130 | 95,556 | 95,129 | 95,390 | 93,004 |
Accumulated Other Comprehensive Income/Loss
| 30,992 | 34,229 | 12,180 | 12,256 | 11,746 | 9,875 | 10,969 | 11,011 | 10,898 | 10,074 | 8,894 | 9,127 | 8,798 | 5,417 | -7,315 | -8,087 | -8,579 | -9,726 | -3,641 | -4,760 | -5,323 | -5,015 | -4,851 | -4,006 | -4,573 | -4,773 | -6,395 | -7,563 | -8,120 | -9,114 | -9,516 | -11,779 | -12,769 | -11,912 | 950 | 511 | 1,713 | 1,390 | -3,871 | -4,626 | -5,148 | -5,474 | 972 | -128 | -320 | -1,109 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 21,457 | 24,559 | 24,558 | 25,088 | -276,368 | 29,489 | 29,488 | 29,488 | -260,394 | -260,393 | -254,565 | -251,374 | 29,467 | 32,956 | 25,646 | 24,874 | 24,382 | 23,448 | 29,533 | 28,414 | 27,851 | 28,158 | 28,323 | 29,168 | 28,602 | 28,400 | 26,780 | 21,905 | 21,348 | 20,351 | 19,951 | 17,688 | 16,924 | 18,214 | 30,128 | 30,130 | 30,127 | 30,128 | 26,255 | 25,502 | 24,980 | 24,653 | 30,130 | 30,002 | 29,811 | 29,022 | 27,680 | 26,933 | 26,382 | 26,524 | 25,825 | 25,673 | 26,014 | 25,878 | 25,961 | 25,543 | 25,835 | 26,306 | 26,085 | 26,066 | 25,484 |
Total Shareholders Equity
| 343,364 | 352,927 | 321,992 | 320,370 | 317,674 | 314,891 | 307,818 | 306,192 | 300,780 | 300,146 | 293,138 | 290,098 | 279,749 | 277,512 | 256,475 | 253,290 | 247,340 | 245,498 | 243,991 | 240,368 | 233,778 | 233,081 | 225,832 | 224,782 | 218,859 | 218,236 | 210,157 | 203,468 | 198,247 | 196,622 | 190,449 | 186,344 | 181,192 | 181,440 | 188,653 | 185,674 | 182,522 | 180,946 | 170,628 | 168,037 | 164,356 | 158,289 | 161,200 | 158,569 | 155,611 | 154,428 | 151,018 | 149,078 | 146,263 | 145,466 | 143,440 | 144,608 | 143,579 | 142,927 | 142,886 | 142,435 | 140,640 | 140,537 | 139,889 | 140,131 | 137,163 |
Total Equity
| 376,748 | 386,581 | 354,509 | 349,850 | 345,378 | 343,891 | 335,783 | 333,700 | 327,963 | 327,508 | 320,070 | 317,164 | 306,514 | 304,427 | 282,602 | 278,933 | 272,508 | 270,433 | 268,825 | 264,761 | 257,818 | 257,097 | 249,354 | 248,103 | 241,817 | 241,380 | 232,951 | 229,476 | 223,816 | 222,229 | 215,532 | 210,792 | 205,233 | 205,622 | 212,732 | 209,331 | 205,942 | 204,361 | 193,481 | 190,456 | 186,850 | 180,203 | 182,976 | 179,958 | 176,699 | 175,563 | 171,647 | 169,332 | 166,411 | 165,634 | 163,317 | 164,326 | 163,281 | 162,178 | 161,296 | 160,644 | 158,628 | 158,674 | 157,716 | 158,290 | 154,898 |
Total Liabilities & Shareholders Equity
| 562,557 | 567,556 | 539,242 | 516,608 | 514,995 | 516,647 | 529,333 | 495,764 | 498,196 | 488,278 | 496,908 | 475,107 | 470,528 | 481,465 | 483,716 | 452,364 | 459,794 | 428,796 | 462,095 | 447,413 | 418,388 | 410,113 | 417,918 | 393,797 | 390,774 | 397,164 | 399,315 | 375,407 | 370,446 | 385,877 | 378,094 | 356,612 | 360,866 | 349,561 | 367,837 | 341,609 | 356,378 | 373,863 | 369,443 | 318,441 | 333,844 | 342,495 | 333,030 | 303,399 | 289,095 | 296,665 | 303,352 | 281,617 | 281,195 | 283,593 | 299,191 | 276,009 | 283,945 | 284,350 | 285,976 | 265,053 | 272,596 | 276,069 | 285,041 | 270,534 | 287,561 |