McDonald's Holdings Company (Japan), Ltd.
TSE:2702.T
6440 (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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 56,788 | 47,501 | 65,240 | 49,638 | 51,774 | 43,546 | 61,362 | 61,328 | 69,987 | 61,610 | 75,267 | 62,296 | 65,916 | 55,463 | 62,741 | 49,233 | 53,195 | 47,186 | 58,624 | 37,527 | 35,413 | 27,108 | 43,326 | 29,320 | 27,456 | 19,042 | 25,969 | 21,903 | 22,606 | 15,665 | 21,244 | 18,543 | 17,497 | 15,529 | 20,388 | 13,179 | 25,217 | 30,554 | 28,628 | 34,432 | 61,932 | 54,946 | 45,041 | 45,201 | 45,184 | 42,743 | 50,950 | 38,324 | 38,457 | 39,997 | 28,433 | 16,172 | 22,354 | 30,328 | 25,954 | 24,763 | 25,254 | 20,652 | 20,148 | 18,584 | 11,613 | 9,232 |
Short Term Investments
| 0 | 0 | 0 | -6,946 | -8,503 | -10,075 | 25,000 | 25,000 | 25,000 | -9 | -9 | -33,743 | -33,701 | -33,681 | -33,757 | -33,746 | -33,811 | -33,870 | -34,003 | -33,928 | -43,054 | -42,893 | -46,393 | -43,874 | -45,117 | -44,770 | -46,087 | -46,531 | -47,827 | -49,377 | -50,905 | -54,240 | -55,014 | -56,246 | -58,355 | -48,023 | -48,719 | -49,477 | -50,299 | -44,884 | 1,000 | 2,500 | 15,098 | 14,100 | 18,598 | 17,597 | 21,197 | 21,697 | 24,697 | 14,697 | 33,697 | 31,997 | 23,498 | 3,799 | 6,998 | 0 | 0 | 0 | -9 | 0 | 0 | 0 |
Cash and Short Term Investments
| 56,788 | 47,501 | 65,240 | 49,638 | 51,774 | 43,546 | 61,362 | 61,328 | 69,987 | 61,610 | 75,267 | 62,296 | 65,916 | 55,463 | 62,741 | 49,233 | 53,195 | 47,186 | 58,624 | 37,527 | 35,413 | 27,108 | 43,326 | 29,320 | 27,456 | 19,042 | 25,969 | 21,903 | 22,606 | 15,665 | 21,244 | 18,543 | 17,497 | 15,529 | 20,388 | 13,179 | 25,217 | 30,554 | 28,628 | 34,432 | 62,932 | 57,446 | 60,139 | 59,301 | 63,782 | 60,340 | 72,147 | 60,021 | 63,154 | 54,694 | 62,130 | 48,169 | 45,852 | 34,127 | 32,952 | 24,763 | 25,254 | 20,652 | 20,148 | 18,584 | 11,613 | 9,232 |
Net Receivables
| 27,880 | 30,602 | 33,661 | 31,190 | 25,159 | 26,598 | 20,690 | 20,682 | 19,704 | 21,846 | 20,557 | 21,307 | 17,499 | 20,836 | 21,668 | 19,895 | 17,235 | 19,077 | 19,496 | 17,444 | 16,844 | 19,031 | 25,231 | 23,774 | 22,784 | 24,128 | 23,077 | 14,152 | 12,911 | 14,124 | 14,491 | 9,083 | 7,771 | 8,448 | 8,597 | 10,964 | 3,726 | 6,696 | 7,740 | 8,886 | 7,140 | 12,765 | 13,115 | 9,377 | 9,974 | 11,448 | 11,562 | 8,637 | 7,542 | 9,295 | 12,068 | 8,385 | 8,158 | 8,328 | 11,754 | 8,217 | 7,923 | 9,977 | 12,318 | 8,586 | 7,909 | 9,407 |
Inventory
| 1,239 | 1,288 | 1,581 | 1,293 | 1,346 | 1,201 | 1,428 | 1,229 | 1,184 | 1,169 | 1,243 | 1,107 | 1,024 | 975 | 1,141 | 951 | 993 | 1,052 | 1,151 | 994 | 994 | 1,072 | 1,148 | 1,127 | 1,106 | 1,114 | 1,049 | 990 | 1,029 | 971 | 999 | 1,001 | 924 | 924 | 862 | 978 | 1,009 | 1,083 | 1,011 | 976 | 1,016 | 986 | 1,203 | 1,169 | 1,336 | 1,058 | 1,198 | 1,111 | 1,118 | 1,113 | 1,101 | 1,132 | 1,071 | 1,065 | 1,288 | 1,339 | 2,121 | 1,989 | 2,233 | 2,194 | 2,402 | 2,678 |
Other Current Assets
| 5,851 | 6,849 | 6,431 | 5,485 | 6,787 | 8,569 | 7,288 | 5,934 | 6,705 | 5,868 | 5,827 | 5,903 | 5,279 | 5,658 | 5,554 | 6,711 | 6,663 | 5,705 | 6,025 | 13,927 | 5,261 | 5,246 | 6,178 | 7,521 | 6,766 | 5,777 | 6,002 | 8,532 | 7,368 | 4,240 | 4,440 | 2,961 | 3,970 | 3,383 | 4,677 | 4,564 | 4,743 | 8,751 | 11,125 | 9,064 | 3,888 | 3,915 | 4,151 | 7,584 | 5,199 | 7,107 | 6,683 | 8,907 | 6,911 | 8,774 | 6,008 | 6,916 | 6,864 | 11,922 | 8,894 | 11,870 | 7,334 | 6,875 | 5,927 | 8,184 | 7,703 | 7,281 |
Total Current Assets
| 91,758 | 86,240 | 106,913 | 87,606 | 85,066 | 79,914 | 90,768 | 89,173 | 97,580 | 90,493 | 102,894 | 90,613 | 89,718 | 82,932 | 91,104 | 76,790 | 78,086 | 73,020 | 85,296 | 69,892 | 58,512 | 52,457 | 75,883 | 61,742 | 58,112 | 50,061 | 56,097 | 45,577 | 43,914 | 35,000 | 41,174 | 31,588 | 30,162 | 28,284 | 34,524 | 29,685 | 34,695 | 47,084 | 48,504 | 53,358 | 74,976 | 75,112 | 78,608 | 77,431 | 80,291 | 79,953 | 91,590 | 78,676 | 78,725 | 73,876 | 81,307 | 64,602 | 61,945 | 55,442 | 54,888 | 46,189 | 42,632 | 39,493 | 40,626 | 37,548 | 29,627 | 28,598 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 135,218 | 130,679 | 130,108 | 161,035 | 155,817 | 151,860 | 149,155 | 140,803 | 137,622 | 137,616 | 137,268 | 98,916 | 93,772 | 92,061 | 91,571 | 88,894 | 86,356 | 86,174 | 86,401 | 82,866 | 81,295 | 81,233 | 80,482 | 79,752 | 80,386 | 79,743 | 80,724 | 77,728 | 76,510 | 76,663 | 76,878 | 75,318 | 74,223 | 74,224 | 72,410 | 70,302 | 70,063 | 69,923 | 73,394 | 74,141 | 78,475 | 76,473 | 75,633 | 74,946 | 74,024 | 73,320 | 72,058 | 70,984 | 70,292 | 70,751 | 70,919 | 69,829 | 68,599 | 68,455 | 68,126 | 67,210 | 70,049 | 72,245 | 73,229 | 74,441 | 77,933 | 79,875 |
Goodwill
| 409 | 346 | 435 | 705 | 945 | 1,044 | 596 | 651 | 512 | 479 | 518 | 556 | 528 | 514 | 467 | 418 | 98 | 131 | 210 | 262 | 307 | 359 | 412 | 515 | 585 | 655 | 558 | 626 | 690 | 814 | 907 | 998 | 1,105 | 1,154 | 1,195 | 1,216 | 935 | 538 | 497 | 525 | 599 | 477 | 376 | 451 | 523 | 604 | 678 | 727 | 884 | 980 | 963 | 1,103 | 1,242 | 1,254 | 1,375 | 1,556 | 1,535 | 1,571 | 1,656 | 1,666 | 1,894 | 1,858 |
Intangible Assets
| 10,479 | 10,601 | 10,740 | 10,429 | 10,556 | 10,386 | 10,718 | 10,618 | 10,183 | 9,865 | 9,380 | 9,083 | 9,179 | 9,005 | 8,773 | 8,355 | 8,319 | 8,021 | 7,968 | 8,380 | 7,906 | 7,749 | 7,501 | 7,671 | 7,556 | 7,412 | 7,423 | 7,419 | 6,971 | 6,940 | 6,813 | 7,053 | 7,259 | 7,332 | 7,455 | 7,001 | 5,625 | 4,486 | 3,763 | 3,092 | 2,682 | 2,951 | 3,335 | 3,775 | 4,235 | 4,729 | 5,319 | 6,014 | 6,793 | 7,682 | 8,476 | 9,599 | 10,512 | 11,409 | 12,311 | 15,461 | 16,247 | 16,958 | 17,728 | 17,486 | 17,132 | 16,501 |
Goodwill and Intangible Assets
| 10,888 | 10,947 | 11,175 | 11,134 | 11,501 | 11,430 | 11,314 | 11,269 | 10,695 | 10,344 | 9,898 | 9,639 | 9,707 | 9,519 | 9,240 | 8,773 | 8,417 | 8,152 | 8,178 | 8,642 | 8,213 | 8,108 | 7,913 | 8,186 | 8,141 | 8,067 | 7,981 | 8,045 | 7,661 | 7,754 | 7,720 | 8,051 | 8,364 | 8,486 | 8,650 | 8,217 | 6,560 | 5,024 | 4,260 | 3,617 | 3,281 | 3,428 | 3,711 | 4,226 | 4,758 | 5,333 | 5,997 | 6,741 | 7,677 | 8,662 | 9,439 | 10,702 | 11,754 | 12,663 | 13,686 | 17,017 | 17,782 | 18,529 | 19,384 | 19,152 | 19,026 | 18,359 |
Long Term Investments
| 15,696 | 12,107 | 13,562 | 13,002 | 14,559 | 14,131 | 15,697 | 2,065 | 65 | 65 | 65 | 33,799 | 33,757 | 33,737 | 33,813 | 33,802 | 33,867 | 33,926 | 34,059 | 33,984 | 43,110 | 42,949 | 46,449 | 43,930 | 45,173 | 44,826 | 46,143 | 46,587 | 47,883 | 49,433 | 50,961 | 54,296 | 55,070 | 56,302 | 58,411 | 48,079 | 48,775 | 49,533 | 50,355 | 44,940 | -944 | -2,444 | -15,042 | -14,044 | -18,542 | -17,541 | -21,141 | 57,159 | 0 | 0 | -33,641 | 0 | 0 | 0 | -6,600 | 0 | 0 | 0 | 407 | 0 | 0 | 0 |
Tax Assets
| 7,429 | 7,429 | 7,762 | 6,732 | 6,732 | 6,523 | 8,449 | 8,756 | 8,756 | 8,780 | 7,558 | 4,508 | 4,506 | 4,503 | 4,501 | 4,722 | 4,721 | 4,719 | 4,718 | 5,264 | 5,265 | 5,346 | 5,348 | 315 | 395 | 360 | 288 | 289 | 192 | 179 | 124 | 212 | 212 | 194 | 224 | 220 | 221 | 222 | 160 | 3,004 | 2,024 | 1,910 | 1,910 | 1,024 | 1,024 | 1,024 | 1,024 | -57,159 | 0 | 0 | 1,011 | 0 | 0 | 0 | 1,485 | 0 | 0 | 0 | 1,646 | 0 | 0 | 0 |
Other Non-Current Assets
| 42,481 | 41,997 | 41,873 | 2,004 | 1,979 | 2,007 | 1,978 | 4,428 | 2,169 | 2,325 | 2,426 | 2,601 | 2,654 | 2,664 | 2,754 | 2,859 | 2,865 | 2,958 | 3,041 | 3,113 | 3,216 | 3,278 | -5,341 | 3,846 | 4,189 | 4,595 | 5,019 | 5,561 | 6,032 | 5,203 | 3,639 | 4,551 | 4,663 | 4,680 | 4,646 | 15,758 | 16,032 | 13,288 | 11,372 | 16,862 | 54,026 | 55,412 | 68,403 | 66,342 | 71,994 | 72,092 | 76,808 | 57,161 | 58,358 | 59,213 | 92,994 | 61,290 | 61,886 | 62,110 | 68,643 | 64,064 | 65,704 | 66,799 | 65,506 | 67,891 | 68,595 | 69,804 |
Total Non-Current Assets
| 211,712 | 203,159 | 204,480 | 193,907 | 190,588 | 185,951 | 186,593 | 167,321 | 159,307 | 159,130 | 157,215 | 149,463 | 144,396 | 142,484 | 141,879 | 139,050 | 136,226 | 135,929 | 136,397 | 133,869 | 141,099 | 140,914 | 134,851 | 136,029 | 138,284 | 137,591 | 140,155 | 138,210 | 138,278 | 139,232 | 139,322 | 142,428 | 142,532 | 143,886 | 144,341 | 142,576 | 141,651 | 137,990 | 139,541 | 142,564 | 136,862 | 134,779 | 134,615 | 132,494 | 133,258 | 134,228 | 134,746 | 134,886 | 136,327 | 138,626 | 140,722 | 141,821 | 142,239 | 143,228 | 145,340 | 148,291 | 153,535 | 157,573 | 160,172 | 161,484 | 165,554 | 168,038 |
Total Assets
| 303,470 | 289,399 | 311,393 | 281,519 | 275,658 | 265,870 | 277,364 | 256,500 | 256,892 | 249,628 | 260,113 | 240,078 | 234,115 | 225,419 | 232,985 | 215,842 | 214,314 | 208,950 | 221,695 | 203,766 | 199,612 | 193,375 | 210,736 | 197,777 | 196,398 | 187,656 | 196,254 | 183,792 | 182,197 | 174,234 | 180,499 | 174,017 | 172,697 | 172,172 | 178,868 | 172,265 | 176,348 | 185,075 | 188,048 | 195,924 | 211,841 | 209,893 | 213,225 | 209,928 | 213,553 | 214,182 | 226,337 | 213,562 | 215,052 | 212,502 | 222,029 | 206,423 | 204,184 | 198,670 | 200,228 | 194,480 | 196,167 | 197,066 | 200,798 | 199,032 | 195,181 | 196,636 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 35 | 1,232 | 1,694 | 394 | 61 | 1,210 | 1,080 | 617 | 1,085 | 1,599 | 983 | 65 | 19 | 852 | 793 | 20 | 26 | 494 | 983 | 26 | 62 | 1,077 | 631 | 21 | 16 | 1,010 | 678 | 23 | 45 | 725 | 844 | 19 | 14 | 617 | 303 | 6 | 49 | 1,261 | 545 | 223 | 71 | 1,283 | 638 | 114 | 143 | 6,750 | 7,023 | 20,601 | 23,689 | 22,895 | 27,558 | 19,588 | 21,216 | 21,388 | 26,018 | 19,739 | 24,281 | 22,407 | 25,350 | 22,714 | 27,486 | 26,854 |
Short Term Debt
| 198 | 202 | 224 | 231 | 240 | 214 | 218 | 228 | 233 | 231 | 237 | 245 | 247 | 758 | 256 | 308 | 294 | 272 | 282 | 344 | 344 | 394 | 11,069 | 11,764 | 12,472 | 13,162 | 3,292 | 3,389 | 3,484 | 3,573 | 3,652 | 3,720 | 3,793 | 3,910 | 8,928 | 4,016 | 4,016 | 4,039 | 1,548 | 1,529 | 1,508 | 1,374 | 1,239 | 1,195 | 1,145 | 1,105 | 1,007 | 0 | 0 | 0 | 869 | 0 | 0 | 0 | 639 | 0 | 0 | 1,500 | 161 | 9,000 | 4,500 | 8,000 |
Tax Payables
| 8,341 | 4,076 | 9,630 | 8,760 | 9,277 | 6,040 | 6,551 | 4,165 | 7,913 | 5,410 | 9,284 | 7,123 | 7,870 | 5,755 | 7,700 | 5,797 | 7,292 | 5,368 | 9,991 | 7,636 | 7,109 | 5,502 | 5,063 | 4,615 | 4,600 | 3,696 | 5,544 | 4,355 | 3,578 | 3,132 | 4,411 | 2,906 | 92 | 35 | 11 | 269 | 86 | 195 | 505 | 92 | 1,407 | 949 | 131 | 74 | 3,082 | 1,436 | 4,786 | 2,328 | 5,021 | 3,069 | 6,940 | 5,327 | 5,078 | 2,265 | 770 | 457 | 1,682 | 589 | 5,732 | 3,553 | 3,564 | 2,590 |
Deferred Revenue
| 5,022 | 5,090 | 5,021 | 47,722 | 52,055 | 48,305 | 5,216 | 5,005 | 5,081 | 5,197 | 48,257 | 39,641 | 42,278 | 38,338 | 45,840 | 33,905 | 39,882 | 37,565 | 47,281 | 37,899 | 37,386 | 33,600 | 41,741 | 29,921 | 34,217 | 28,588 | 39,001 | 27,232 | 30,180 | 24,354 | 32,790 | 22,498 | 21,372 | 20,179 | 28,255 | 20,258 | 21,202 | 15,699 | 19,560 | 16,019 | 22,904 | 21,149 | 22,358 | 19,049 | 23,875 | 20,628 | 29,627 | 0 | 0 | 0 | 15,881 | 0 | 0 | 0 | 9,764 | 0 | 0 | 11,337 | 15,745 | 7,439 | 5,547 | 5,155 |
Other Current Liabilities
| 55,159 | 47,279 | 70,085 | 3,794 | 3,528 | 2,391 | 57,312 | 40,173 | 45,706 | 42,621 | 9,151 | 4,620 | 3,172 | 2,029 | 3,112 | 2,695 | 1,824 | 2,975 | 5,432 | 1,352 | 1,434 | 1,727 | 1,762 | 1,699 | 1,890 | 1,485 | 2,277 | 2,338 | 2,213 | 2,094 | 2,516 | 1,989 | 3,874 | 3,249 | 3,999 | 4,442 | 3,696 | 3,072 | 5,818 | 5,713 | 4,907 | 3,826 | 4,109 | 3,818 | 4,361 | 4,809 | 6,289 | 13,959 | 15,194 | 16,232 | 4,756 | 18,511 | 17,570 | 15,430 | 4,925 | 18,345 | 20,076 | 11,534 | 6,582 | 11,181 | 13,405 | 14,052 |
Total Current Liabilities
| 60,414 | 53,803 | 77,024 | 52,141 | 55,884 | 52,120 | 63,826 | 46,023 | 52,105 | 49,648 | 58,628 | 44,571 | 45,716 | 41,977 | 50,001 | 36,928 | 42,026 | 41,306 | 53,978 | 39,621 | 39,226 | 36,798 | 55,203 | 43,405 | 48,595 | 44,245 | 45,248 | 32,982 | 35,922 | 30,746 | 39,802 | 28,226 | 29,053 | 27,955 | 41,485 | 28,722 | 28,963 | 24,071 | 27,471 | 23,484 | 29,390 | 27,632 | 28,344 | 24,176 | 29,524 | 33,292 | 43,946 | 34,560 | 38,883 | 39,127 | 49,064 | 38,099 | 38,786 | 36,818 | 41,346 | 38,084 | 44,357 | 46,778 | 47,838 | 50,334 | 50,938 | 54,061 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 145 | 131 | 168 | 209 | 255 | 224 | 262 | 296 | 335 | 363 | 415 | 465 | 499 | 570 | 1,051 | 1,088 | 1,134 | 975 | 920 | 869 | 972 | 1,046 | 1,064 | 1,152 | 1,218 | 1,229 | 11,978 | 19,714 | 20,491 | 21,250 | 22,111 | 29,946 | 30,764 | 31,636 | 20,553 | 21,480 | 22,181 | 23,080 | 3,792 | 3,975 | 4,175 | 4,029 | 3,863 | 3,904 | 3,933 | 3,975 | 3,710 | 500 | 500 | 500 | 3,680 | 500 | 500 | 500 | 3,298 | 500 | 500 | 500 | 1,230 | 500 | 500 | 500 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 7,034 | 6,089 | 6,172 | 0 | 0 | 0 | 0 | 6,347 | 6,323 | 6,199 | 6,264 | 6,201 | 6,179 | 6,415 | 6,160 | 6,621 | 6,708 | 6,490 | 6,651 | 6,439 | 7,030 | 7,339 | 7,652 | 8,021 | 8,217 | 7,438 | 6,601 | 6,415 | 6,156 | 6,126 | 6,044 | 6,000 | 6,427 | 6,370 | 7,282 | 7,346 | 7,394 | 7,788 | 8,340 | 8,403 | 7,978 | 8,060 | 7,494 | 7,224 | 0 | 0 | 0 | 6,810 | 0 | 0 | 0 | 2,031 | 0 | 0 | 0 | 2,271 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 316 | 319 | 322 | 323 | 326 | 330 | 333 | 289 | 292 | 292 | 292 | 292 | 292 | 294 | 294 | 291 | 291 | 291 | 291 | 291 | 291 | 291 | 990 | 344 | 368 | 921 | 987 | 1,467 | 1,531 | 1,594 | 1,633 | 1,486 | 1,527 | 1,569 | 1,662 | 1,082 | 1,136 | 1,271 | 1,384 | 390 | 413 | 413 | 413 | 413 | 413 | 413 | 413 | 0 | 0 | 0 | 476 | 0 | 0 | 0 | 508 | 0 | 0 | 0 | 508 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6,619 | 7,326 | 7,201 | 209 | 208 | 208 | 6,220 | 6,381 | 6,427 | 6,484 | 209 | 209 | 209 | 210 | 356 | 354 | 355 | 601 | 591 | 576 | 576 | 815 | 815 | 814 | 815 | 332 | 330 | 328 | 326 | 326 | 324 | 323 | 320 | 317 | 315 | 317 | 315 | 317 | 315 | 314 | 314 | 308 | 308 | 308 | 305 | 322 | 308 | 10,593 | 10,789 | 10,733 | 212 | 10,702 | 10,510 | 10,863 | 583 | 5,056 | 4,704 | 4,583 | 449 | 3,047 | 3,109 | 3,094 |
Total Non-Current Liabilities
| 7,080 | 7,776 | 7,691 | 7,775 | 6,878 | 6,934 | 6,815 | 6,966 | 7,054 | 7,139 | 7,263 | 7,289 | 7,199 | 7,338 | 7,902 | 7,912 | 8,195 | 8,027 | 8,423 | 8,444 | 8,329 | 8,803 | 9,308 | 9,340 | 9,740 | 10,134 | 21,316 | 29,726 | 29,786 | 29,771 | 30,483 | 37,911 | 38,737 | 39,566 | 28,530 | 29,306 | 30,002 | 31,950 | 12,837 | 12,073 | 12,690 | 13,090 | 12,987 | 12,603 | 12,711 | 12,204 | 11,655 | 11,093 | 11,289 | 11,233 | 11,178 | 11,202 | 11,010 | 11,363 | 6,420 | 5,556 | 5,204 | 5,083 | 4,458 | 3,547 | 3,609 | 3,594 |
Total Liabilities
| 67,494 | 61,579 | 84,715 | 59,916 | 62,762 | 59,054 | 70,641 | 52,989 | 59,159 | 56,787 | 65,891 | 51,860 | 52,915 | 49,315 | 57,903 | 44,840 | 50,221 | 49,333 | 62,401 | 48,065 | 47,555 | 45,601 | 64,511 | 52,745 | 58,335 | 54,379 | 66,564 | 62,708 | 65,708 | 60,517 | 70,285 | 66,137 | 67,790 | 67,521 | 70,015 | 58,028 | 58,965 | 56,021 | 40,308 | 35,557 | 42,080 | 40,722 | 41,331 | 36,779 | 42,235 | 45,496 | 55,601 | 45,653 | 50,172 | 50,360 | 60,242 | 49,301 | 49,796 | 48,181 | 47,766 | 43,640 | 49,561 | 51,861 | 52,296 | 53,881 | 54,547 | 57,655 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4,169 | 4,164 | 4,161 | 4,159 | 4,156 | 4,172 | 4,175 | 4,328 | 4,329 | 4,131 | 4,086 | 3,041 | 2,915 | 2,927 | 2,808 | 2,688 | 2,568 | 2,720 | 2,641 | 2,563 | 2,525 | 2,826 | 2,756 | 2,628 | 2,996 | 4,667 | 4,626 | 4,626 | 4,625 | 4,626 | 4,657 | 5,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 | 24,113 |
Retained Earnings
| 173,868 | 165,706 | 164,558 | 159,479 | 150,766 | 144,679 | 144,580 | 141,438 | 135,656 | 130,759 | 132,179 | 126,171 | 119,148 | 114,043 | 113,016 | 108,932 | 102,020 | 97,542 | 97,216 | 93,637 | 89,996 | 85,866 | 84,319 | 82,928 | 75,914 | 70,082 | 66,369 | 57,776 | 53,061 | 49,954 | 46,333 | 44,176 | 41,124 | 40,790 | 44,955 | 50,641 | 53,720 | 65,265 | 84,319 | 98,619 | 107,974 | 107,385 | 110,110 | 111,367 | 109,571 | 107,311 | 109,364 | 106,532 | 103,506 | 100,770 | 100,477 | 95,818 | 93,089 | 89,195 | 91,120 | 89,707 | 85,526 | 84,119 | 87,449 | 84,179 | 79,645 | 77,998 |
Accumulated Other Comprehensive Income/Loss
| 68 | 75 | 81 | 91 | 98 | 104 | 111 | 41 | 45 | 49 | 53 | 58 | 62 | 66,235 | -4,169 | -4,164 | -4,161 | -4,159 | -4,156 | -4,172 | -4,175 | -4,328 | -4,329 | -4,131 | -4,086 | -3,041 | -2,915 | -2,927 | -2,808 | -2,688 | -2,568 | -2,720 | -2,641 | -2,563 | -2,525 | -2,826 | -2,756 | -2,628 | -2,996 | -4,667 | -4,626 | -4,626 | -4,625 | -4,626 | -4,657 | -5,028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 37,920 | 37,920 | 37,921 | 37,920 | 37,919 | 37,920 | 37,919 | 37,919 | 37,919 | 37,920 | 37,877 | 37,876 | 37,877 | -28,287 | 37,953 | 37,957 | 37,960 | 37,962 | 37,965 | 37,951 | 37,948 | 37,795 | 37,793 | 37,991 | 38,036 | 39,082 | 39,208 | 39,195 | 39,315 | 39,435 | 39,554 | 39,403 | 39,481 | 39,560 | 39,598 | 39,297 | 39,366 | 39,494 | 39,127 | 37,456 | 37,497 | 37,497 | 37,497 | 37,497 | 37,465 | 37,094 | 37,094 | 37,101 | 37,101 | 37,101 | 37,042 | 37,041 | 37,041 | 37,041 | 37,089 | 36,883 | 36,837 | 36,840 | 36,814 | 36,733 | 36,761 | 36,762 |
Total Shareholders Equity
| 235,969 | 227,814 | 226,673 | 221,603 | 212,896 | 206,816 | 206,723 | 203,511 | 197,733 | 192,841 | 194,222 | 188,218 | 181,200 | 176,104 | 175,082 | 171,002 | 164,093 | 159,617 | 159,294 | 155,701 | 152,057 | 147,774 | 146,225 | 145,032 | 138,063 | 133,277 | 129,690 | 121,084 | 116,489 | 113,502 | 110,000 | 107,692 | 104,718 | 104,463 | 108,666 | 114,051 | 117,199 | 128,872 | 147,559 | 160,188 | 169,584 | 168,995 | 171,720 | 172,977 | 171,149 | 168,518 | 170,571 | 167,746 | 164,720 | 161,984 | 161,632 | 156,972 | 154,243 | 150,349 | 152,322 | 150,703 | 146,476 | 145,072 | 148,376 | 145,025 | 140,519 | 138,873 |
Total Equity
| 235,969 | 227,814 | 226,673 | 221,603 | 212,896 | 206,816 | 206,723 | 203,511 | 197,733 | 192,841 | 194,222 | 188,218 | 181,200 | 176,104 | 175,082 | 171,002 | 164,093 | 159,617 | 159,294 | 155,701 | 152,057 | 147,774 | 146,225 | 145,032 | 138,063 | 133,277 | 129,690 | 121,084 | 116,489 | 113,717 | 110,214 | 107,880 | 104,907 | 104,651 | 108,853 | 114,237 | 117,383 | 129,054 | 147,740 | 160,367 | 169,761 | 169,171 | 171,894 | 173,149 | 171,318 | 168,686 | 170,736 | 167,909 | 164,880 | 162,142 | 161,787 | 157,122 | 154,388 | 150,489 | 152,462 | 150,840 | 146,606 | 145,205 | 148,502 | 145,151 | 140,634 | 138,981 |
Total Liabilities & Shareholders Equity
| 303,463 | 289,393 | 311,388 | 281,519 | 275,658 | 265,870 | 277,364 | 256,500 | 256,892 | 249,628 | 260,113 | 240,078 | 234,115 | 225,419 | 232,985 | 215,842 | 214,314 | 208,950 | 221,695 | 203,766 | 199,612 | 193,375 | 210,736 | 197,777 | 196,398 | 187,656 | 196,254 | 183,792 | 182,197 | 174,234 | 180,499 | 174,017 | 172,697 | 172,172 | 178,868 | 172,265 | 176,348 | 185,075 | 188,048 | 195,924 | 211,841 | 209,893 | 213,225 | 209,928 | 213,553 | 214,182 | 226,337 | 213,562 | 215,052 | 212,502 | 222,029 | 206,423 | 204,184 | 198,670 | 200,228 | 194,480 | 196,167 | 197,066 | 200,798 | 199,032 | 195,181 | 196,636 |