Arata Corporation
TSE:2733.T
3465 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 25,868 | 27,923 | 21,700 | 18,390 | 21,252 | 23,886 | 24,076 | 19,282 | 21,388 | 20,472 | 20,442 | 20,687 | 21,288 | 21,784 | 17,648 | 20,235 | 20,045 | 18,547 | 17,182 | 17,025 | 14,599 | 19,798 | 16,877 | 16,615 | 15,315 | 17,826 | 14,492 | 15,103 | 14,088 | 13,693 | 13,588 | 14,146 | 14,627 | 14,119 | 14,223 | 13,196 | 13,796 | 11,800 | 12,501 | 12,780 | 14,227 | 10,965 | 10,456 | 11,191 | 11,026 | 8,108 | 10,288 | 10,592 | 10,325 | 9,985 | 11,994 | 11,343 | 11,152 | 9,640 | 9,264 | 12,850 | 9,229 | 8,242 | 9,665 | 10,019 | 9,049 | 8,309 |
Short Term Investments
| 0 | 907 | -1,486 | -1,405 | -4,162 | -1,399 | -1,419 | -1,321 | -4,014 | -3,955 | -4,022 | -4,010 | -1,095 | -1,234 | -1,083 | -1,041 | -998 | -1,138 | -1,193 | -1,150 | -1,106 | -1,246 | -1,040 | -997 | -953 | -1,108 | -709 | -676 | -639 | -826 | 0 | 0 | 0 | -218 | 0 | 0 | 0 | -218 | 0 | 0 | 0 | -235 | 0 | 0 | 0 | -242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 0 |
Cash and Short Term Investments
| 25,868 | 27,923 | 21,700 | 18,390 | 21,252 | 23,886 | 24,076 | 19,282 | 21,388 | 20,472 | 20,442 | 20,687 | 21,288 | 21,784 | 17,648 | 20,235 | 20,045 | 18,547 | 17,182 | 17,025 | 14,599 | 19,798 | 16,877 | 16,615 | 15,315 | 17,826 | 14,492 | 15,103 | 14,088 | 13,693 | 13,588 | 14,146 | 14,627 | 14,119 | 14,223 | 13,196 | 13,796 | 11,800 | 12,501 | 12,780 | 14,227 | 10,965 | 10,456 | 11,191 | 11,026 | 8,108 | 10,288 | 10,592 | 10,325 | 9,985 | 11,994 | 11,343 | 11,152 | 9,640 | 9,264 | 12,850 | 9,229 | 8,242 | 9,665 | 10,019 | 9,059 | 8,309 |
Net Receivables
| 175,775 | 164,833 | 181,213 | 170,704 | 153,933 | 147,949 | 168,494 | 147,859 | 141,225 | 136,751 | 162,355 | 141,516 | 139,402 | 128,087 | 155,230 | 130,955 | 134,658 | 127,816 | 138,120 | 130,350 | 132,295 | 121,588 | 136,887 | 128,316 | 129,050 | 121,041 | 131,909 | 124,258 | 110,283 | 107,036 | 111,466 | 90,001 | 91,613 | 106,937 | 104,734 | 85,511 | 87,455 | 101,182 | 102,567 | 81,419 | 79,336 | 110,554 | 94,532 | 75,323 | 90,248 | 101,391 | 92,252 | 83,561 | 87,085 | 97,454 | 89,144 | 72,121 | 79,792 | 89,039 | 92,014 | 73,886 | 75,810 | 84,627 | 89,775 | 73,195 | 83,788 | 92,659 |
Inventory
| 45,322 | 44,168 | 55,105 | 44,079 | 39,222 | 40,135 | 48,859 | 37,837 | 35,183 | 35,976 | 44,748 | 35,091 | 32,532 | 31,580 | 40,623 | 32,848 | 32,244 | 31,617 | 41,781 | 30,795 | 32,178 | 30,804 | 40,279 | 30,504 | 29,667 | 29,997 | 38,909 | 30,251 | 27,922 | 29,556 | 38,196 | 29,485 | 27,536 | 27,971 | 34,965 | 26,812 | 26,226 | 28,072 | 36,130 | 28,095 | 28,987 | 30,981 | 35,877 | 28,421 | 31,176 | 31,009 | 37,347 | 29,849 | 31,408 | 31,199 | 36,566 | 29,482 | 28,812 | 30,203 | 35,872 | 28,281 | 26,510 | 27,046 | 33,241 | 26,069 | 26,429 | 34,773 |
Other Current Assets
| 6,149 | 5,821 | 5,406 | 6,116 | 6,199 | 5,711 | 5,772 | 5,855 | 6,076 | 5,594 | 4,702 | 5,977 | 5,727 | 3,249 | 1,798 | 3,321 | 3,773 | 3,764 | 2,746 | 4,409 | 4,126 | 2,966 | 2,735 | 3,020 | 2,879 | 3,285 | 2,397 | 2,683 | 3,196 | 3,170 | 24,160 | 23,821 | 22,997 | 2,846 | 22,327 | 20,357 | 19,550 | 2,852 | 21,267 | 19,347 | 19,596 | 5,515 | 22,587 | 22,618 | 21,314 | 5,298 | 23,482 | 20,663 | 23,041 | 4,275 | 22,739 | 21,499 | 22,313 | 4,029 | 21,851 | 20,967 | 21,394 | 4,895 | 22,616 | 22,174 | 5,087 | 18,744 |
Total Current Assets
| 253,114 | 242,745 | 263,424 | 239,289 | 220,606 | 217,681 | 247,201 | 210,833 | 203,872 | 198,793 | 232,247 | 203,271 | 198,949 | 184,700 | 215,299 | 187,359 | 190,720 | 181,744 | 199,829 | 182,579 | 183,198 | 175,156 | 196,778 | 178,455 | 176,911 | 172,149 | 187,707 | 172,295 | 155,489 | 153,455 | 187,410 | 157,453 | 156,773 | 151,873 | 176,249 | 145,876 | 147,027 | 143,906 | 172,465 | 141,641 | 142,146 | 158,015 | 163,452 | 137,553 | 153,764 | 145,806 | 163,369 | 144,665 | 151,859 | 142,913 | 160,443 | 134,445 | 142,069 | 132,911 | 159,001 | 135,984 | 132,943 | 124,810 | 155,297 | 131,457 | 124,363 | 154,485 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 49,909 | 50,361 | 50,629 | 50,688 | 51,035 | 51,455 | 50,486 | 51,117 | 51,704 | 50,925 | 51,063 | 49,770 | 49,813 | 49,827 | 50,302 | 50,032 | 50,273 | 48,940 | 49,592 | 49,099 | 48,517 | 49,022 | 49,730 | 50,388 | 51,472 | 51,041 | 49,229 | 51,207 | 50,745 | 50,248 | 49,676 | 50,579 | 50,894 | 50,841 | 50,556 | 51,153 | 51,445 | 51,896 | 52,577 | 51,527 | 49,920 | 48,772 | 49,471 | 49,869 | 47,708 | 45,980 | 46,042 | 44,802 | 44,521 | 44,897 | 45,423 | 45,971 | 43,525 | 44,034 | 43,282 | 43,673 | 43,378 | 42,790 | 42,876 | 43,474 | 43,604 | 44,039 |
Goodwill
| 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 3 | 5 | 7 | 9 | 11 | 12 | 14 | 16 | 18 | 20 | 0 | 0 | 0 | 3 | 7 | 11 | 14 | 122 | 230 | 338 | 446 | 553 | 661 | 769 | 877 | 985 | 1,093 | 1,201 | 1,308 | 1,416 | 1,524 | 1,632 | 1,740 | 1,770 | 1,874 | 1,978 | 2,083 | 2,187 | 2,294 | 2,400 | 2,557 | 2,738 | 2,918 | 3,099 | 3,280 | 3,752 | 3,988 |
Intangible Assets
| 5,561 | 5,606 | 5,535 | 5,375 | 5,273 | 5,010 | 4,739 | 4,635 | 4,462 | 4,387 | 4,125 | 4,021 | 3,812 | 3,779 | 3,785 | 3,761 | 3,686 | 3,699 | 3,698 | 3,698 | 3,642 | 3,645 | 3,561 | 3,568 | 3,551 | 3,495 | 3,439 | 3,541 | 3,485 | 3,569 | 3,584 | 3,590 | 3,568 | 3,551 | 3,475 | 3,498 | 3,523 | 3,486 | 3,393 | 3,376 | 3,205 | 3,196 | 2,948 | 2,894 | 2,650 | 2,584 | 2,497 | 2,489 | 2,374 | 2,380 | 2,316 | 2,297 | 2,280 | 2,217 | 2,187 | 2,110 | 2,057 | 2,090 | 2,073 | 2,093 | 2,079 | 2,056 |
Goodwill and Intangible Assets
| 5,565 | 5,606 | 5,535 | 5,375 | 5,273 | 5,010 | 4,739 | 4,635 | 4,462 | 4,387 | 4,125 | 4,021 | 3,812 | 3,779 | 3,786 | 3,764 | 3,691 | 3,706 | 3,707 | 3,709 | 3,654 | 3,659 | 3,577 | 3,586 | 3,571 | 3,495 | 3,439 | 3,541 | 3,488 | 3,576 | 3,595 | 3,604 | 3,690 | 3,781 | 3,813 | 3,944 | 4,076 | 4,147 | 4,162 | 4,253 | 4,190 | 4,289 | 4,149 | 4,202 | 4,066 | 4,108 | 4,129 | 4,229 | 4,144 | 4,254 | 4,294 | 4,380 | 4,467 | 4,511 | 4,587 | 4,667 | 4,795 | 5,008 | 5,172 | 5,373 | 5,831 | 6,044 |
Long Term Investments
| 12,578 | 12,912 | 13,855 | 13,726 | 16,170 | 12,956 | 14,256 | 13,957 | 16,215 | 16,090 | 16,765 | 17,677 | 13,265 | 14,177 | 14,251 | 14,497 | 13,703 | 12,098 | 12,377 | 11,939 | 11,634 | 12,399 | 12,817 | 14,886 | 14,825 | 14,647 | 14,419 | 13,326 | 13,506 | 12,539 | 11,653 | 10,502 | 10,435 | 9,950 | 10,042 | 9,378 | 9,542 | 8,644 | 7,765 | 7,284 | 6,950 | 6,866 | 6,710 | 6,374 | 6,315 | 6,556 | 5,273 | 5,178 | 5,203 | 5,301 | 4,904 | 4,971 | 4,763 | 4,513 | 4,610 | 4,349 | 4,478 | 4,677 | 4,474 | 4,519 | 4,043 | 4,532 |
Tax Assets
| 581 | 640 | 453 | 926 | 675 | 1,055 | 642 | 1,081 | 928 | 1,119 | 351 | 365 | 462 | 361 | 346 | 362 | 491 | 551 | 408 | 527 | 573 | 572 | 482 | 495 | 491 | 270 | 293 | 318 | 315 | 327 | 302 | 333 | 317 | 347 | 279 | 295 | 286 | 308 | 377 | 111 | 143 | 541 | 951 | 1,029 | 1,188 | 1,266 | 1,496 | 1,473 | 1,448 | 2,171 | 2,177 | 2,377 | 2,448 | 2,480 | 2,521 | 2,553 | 2,519 | 2,841 | 2,801 | 2,836 | 2,929 | 2,849 |
Other Non-Current Assets
| 4,881 | 4,712 | 2,894 | 2,816 | -2 | 2,697 | 2,853 | 2,715 | -1 | -3 | -2 | -1 | 2,800 | 2,608 | 2,821 | 2,819 | 2,828 | 2,671 | 2,960 | 2,958 | 2,997 | 2,803 | 2,979 | 2,954 | 2,988 | 2,775 | 3,044 | 3,032 | 3,032 | 2,826 | 3,101 | 3,026 | 3,037 | 2,892 | 3,176 | 3,091 | 2,993 | 2,936 | 2,854 | 2,851 | 2,946 | 2,716 | 2,797 | 2,768 | 3,328 | 2,980 | 3,095 | 2,944 | 2,857 | 2,863 | 3,058 | 3,057 | 3,091 | 3,092 | 3,057 | 3,067 | 3,015 | 3,109 | 3,007 | 2,932 | 2,987 | 2,949 |
Total Non-Current Assets
| 73,514 | 74,231 | 73,366 | 73,531 | 73,151 | 73,173 | 72,976 | 73,505 | 73,308 | 72,518 | 72,302 | 71,832 | 70,152 | 70,752 | 71,506 | 71,474 | 70,986 | 67,966 | 69,044 | 68,232 | 67,375 | 68,455 | 69,585 | 72,309 | 73,347 | 72,228 | 70,424 | 71,424 | 71,086 | 69,516 | 68,327 | 68,044 | 68,373 | 67,811 | 67,866 | 67,861 | 68,342 | 67,931 | 67,735 | 66,026 | 64,149 | 63,184 | 64,078 | 64,242 | 62,605 | 60,890 | 60,035 | 58,626 | 58,173 | 59,486 | 59,856 | 60,756 | 58,294 | 58,630 | 58,057 | 58,309 | 58,185 | 58,425 | 58,330 | 59,134 | 59,394 | 60,413 |
Total Assets
| 326,628 | 316,976 | 336,793 | 312,822 | 293,761 | 290,857 | 320,180 | 284,342 | 277,182 | 271,315 | 304,552 | 275,106 | 269,104 | 255,455 | 286,808 | 258,836 | 261,710 | 249,712 | 268,877 | 250,814 | 250,576 | 243,614 | 266,367 | 250,766 | 250,261 | 244,381 | 258,133 | 243,722 | 226,577 | 222,974 | 255,739 | 225,499 | 225,148 | 219,689 | 244,115 | 213,738 | 215,372 | 211,840 | 240,201 | 207,669 | 206,296 | 221,202 | 227,532 | 201,797 | 216,371 | 206,699 | 223,405 | 203,291 | 210,032 | 202,399 | 220,299 | 195,201 | 200,363 | 191,541 | 217,058 | 194,293 | 191,128 | 183,235 | 213,627 | 190,591 | 183,757 | 214,898 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 125,872 | 120,748 | 137,730 | 122,021 | 98,278 | 99,383 | 127,529 | 97,298 | 91,833 | 93,714 | 121,185 | 93,024 | 87,168 | 89,132 | 115,386 | 90,638 | 88,972 | 90,153 | 108,988 | 86,428 | 90,058 | 90,031 | 103,104 | 88,552 | 88,376 | 89,112 | 100,073 | 87,067 | 74,356 | 76,579 | 96,503 | 75,233 | 71,191 | 72,135 | 91,820 | 69,446 | 69,264 | 68,989 | 85,244 | 63,310 | 62,724 | 69,039 | 77,980 | 59,134 | 66,580 | 65,031 | 78,258 | 62,728 | 65,497 | 66,043 | 71,864 | 56,176 | 57,786 | 63,494 | 69,229 | 55,410 | 57,001 | 60,132 | 67,738 | 53,798 | 56,340 | 64,987 |
Short Term Debt
| 17,987 | 14,649 | 19,707 | 16,689 | 28,078 | 25,827 | 33,708 | 30,124 | 25,026 | 19,887 | 25,366 | 24,400 | 28,833 | 18,860 | 23,291 | 22,611 | 30,621 | 22,700 | 24,125 | 29,210 | 24,659 | 17,945 | 28,714 | 24,521 | 39,155 | 32,653 | 39,239 | 36,436 | 30,610 | 28,147 | 43,761 | 35,135 | 39,753 | 38,017 | 39,886 | 34,505 | 38,650 | 35,271 | 44,549 | 34,084 | 28,800 | 37,069 | 36,206 | 34,710 | 40,284 | 35,380 | 40,554 | 33,861 | 38,873 | 42,934 | 46,717 | 38,311 | 45,582 | 41,315 | 53,055 | 44,422 | 47,427 | 42,574 | 62,054 | 53,278 | 52,198 | 65,621 |
Tax Payables
| 1,592 | 3,084 | 1,809 | 3,146 | 1,393 | 2,651 | 1,095 | 2,622 | 1,131 | 2,650 | 1,384 | 2,850 | 1,156 | 3,042 | 1,848 | 2,700 | 1,153 | 2,001 | 884 | 2,184 | 926 | 2,051 | 670 | 1,960 | 736 | 2,358 | 1,087 | 2,041 | 778 | 1,662 | 596 | 1,589 | 423 | 1,944 | 966 | 1,479 | 476 | 1,070 | 326 | 977 | 438 | 735 | 42 | 842 | 330 | 1,192 | 160 | 1,279 | 445 | 996 | 325 | 926 | 404 | 1,059 | 509 | 1,192 | 198 | 1,361 | 818 | 1,528 | 885 | 344 |
Deferred Revenue
| 1,592 | 3,084 | 2,601 | 5,196 | 2,324 | 26,750 | 1,894 | 4,358 | 2,010 | 23,963 | 2,119 | 4,568 | 2,022 | 20,984 | 2,614 | 4,645 | 2,010 | 19,500 | 1,603 | 4,062 | 1,792 | 18,358 | 1,409 | 3,682 | 1,609 | 18,788 | 1,825 | 3,865 | 1,642 | 15,870 | 1,321 | 3,549 | 1,274 | 15,622 | 1,685 | 3,478 | 1,320 | 13,871 | 1,045 | 2,661 | 1,287 | 14,022 | 783 | 2,550 | 1,179 | 13,183 | 903 | 2,990 | 1,300 | 4,257 | 1,071 | 2,660 | 1,270 | 4,424 | 1,269 | 3,011 | 1,101 | 4,348 | 1,564 | 3,288 | 3,741 | 1,045 |
Other Current Liabilities
| 34,815 | 32,065 | 31,662 | 30,306 | 31,704 | 6,800 | 30,178 | 28,468 | 30,016 | 6,717 | 28,908 | 26,968 | 29,239 | 4,778 | 23,512 | 21,229 | 22,642 | 3,886 | 20,813 | 19,622 | 20,830 | 3,495 | 21,009 | 20,675 | 22,561 | 5,278 | 19,123 | 19,840 | 19,572 | 3,407 | 18,736 | 16,971 | 18,878 | 3,982 | 18,052 | 16,140 | 17,520 | 4,283 | 17,444 | 15,979 | 16,461 | 2,780 | 15,366 | 13,843 | 16,900 | 2,921 | 14,862 | 14,299 | 15,076 | 2,564 | 13,555 | 12,290 | 13,463 | 1,997 | 12,447 | 10,643 | 12,181 | 2,024 | 11,847 | 10,323 | 1,591 | 10,699 |
Total Current Liabilities
| 180,266 | 170,546 | 191,700 | 174,212 | 160,384 | 158,760 | 193,309 | 160,248 | 148,885 | 144,281 | 177,578 | 148,960 | 147,262 | 133,754 | 164,803 | 139,123 | 144,245 | 136,239 | 155,529 | 139,322 | 137,339 | 129,829 | 154,236 | 137,430 | 151,701 | 145,831 | 160,260 | 147,208 | 126,180 | 124,003 | 160,321 | 130,888 | 131,096 | 129,756 | 151,443 | 123,569 | 126,754 | 122,414 | 148,282 | 116,034 | 109,272 | 122,910 | 130,335 | 110,237 | 124,943 | 116,515 | 134,577 | 113,878 | 120,746 | 115,798 | 133,207 | 109,437 | 118,101 | 111,230 | 136,000 | 113,486 | 117,710 | 109,078 | 143,203 | 120,687 | 113,870 | 142,352 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 17,986 | 18,730 | 18,858 | 13,099 | 10,647 | 17,453 | 11,368 | 10,212 | 16,763 | 19,266 | 17,360 | 17,076 | 15,308 | 18,803 | 16,656 | 16,332 | 16,426 | 18,981 | 15,965 | 15,078 | 18,277 | 21,861 | 18,553 | 19,321 | 10,790 | 14,648 | 12,967 | 14,474 | 22,585 | 27,930 | 24,575 | 25,805 | 26,268 | 24,215 | 24,662 | 23,478 | 22,254 | 27,157 | 27,737 | 28,840 | 34,612 | 38,048 | 33,180 | 28,322 | 29,354 | 30,904 | 28,116 | 29,750 | 30,045 | 29,042 | 27,353 | 26,370 | 23,584 | 24,331 | 22,442 | 23,071 | 16,425 | 19,303 | 13,442 | 13,308 | 16,786 | 16,880 |
Deferred Revenue Non-Current
| 0 | 5,027 | 8,439 | 8,386 | 8,411 | 10,110 | 8,267 | 8,209 | 8,215 | 9,484 | 8,122 | 8,079 | 8,087 | 9,482 | 8,088 | 8,028 | 7,974 | 9,204 | 7,897 | 7,848 | 7,802 | 9,002 | 7,787 | 7,722 | 7,614 | 8,821 | 7,558 | 7,467 | 7,372 | 8,238 | 6,588 | 6,543 | 6,487 | 7,280 | 5,031 | 4,993 | 4,968 | 5,684 | 5,381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,316 | 0 | 8,700 | 7,943 | 7,830 | 7,892 | 8,516 | 7,835 | 7,819 | 7,803 | 8,284 | 8,207 | 8,093 | 7,912 | 7,888 |
Deferred Tax Liabilities Non-Current
| 119 | 49 | 45 | 45 | 37 | 37 | 39 | 35 | 21 | 16 | 29 | 106 | 372 | 365 | 901 | 584 | 886 | 222 | 543 | 43 | 329 | 442 | 857 | 1,084 | 1,281 | 1,626 | 1,518 | 1,263 | 1,364 | 1,052 | 1,062 | 822 | 840 | 517 | 1,010 | 859 | 920 | 648 | 389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 860 | 860 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,063 | 1,073 |
Other Non-Current Liabilities
| 17,728 | 12,901 | 9,683 | 9,815 | 9,820 | 2,433 | 5,644 | 5,666 | 5,739 | 2,098 | 5,999 | 5,980 | 6,060 | 2,036 | 6,155 | 6,216 | 6,286 | 2,168 | 6,568 | 6,499 | 5,699 | 1,967 | 5,903 | 5,914 | 6,090 | 1,985 | 5,633 | 5,943 | 6,060 | 2,140 | 5,094 | 5,097 | 5,259 | 1,980 | 5,352 | 5,479 | 5,637 | 2,027 | 5,693 | 11,056 | 11,079 | 9,204 | 13,981 | 13,985 | 13,193 | 10,238 | 12,969 | 4,043 | 12,279 | 783 | 4,170 | 4,224 | 4,132 | 736 | 4,325 | 4,324 | 4,109 | 756 | 3,009 | 3,078 | 747 | 2,658 |
Total Non-Current Liabilities
| 35,833 | 36,707 | 37,025 | 31,345 | 28,915 | 30,033 | 25,318 | 24,122 | 30,738 | 30,864 | 31,510 | 31,241 | 29,827 | 30,686 | 31,800 | 31,160 | 31,572 | 30,575 | 30,973 | 29,468 | 32,107 | 33,272 | 33,100 | 34,041 | 25,775 | 27,080 | 27,676 | 29,147 | 37,381 | 39,360 | 37,319 | 38,267 | 38,854 | 33,992 | 36,055 | 34,809 | 33,779 | 35,516 | 39,200 | 39,896 | 45,691 | 47,252 | 47,161 | 42,307 | 42,547 | 41,142 | 41,085 | 42,111 | 42,324 | 39,385 | 40,326 | 39,487 | 36,671 | 34,646 | 35,665 | 36,277 | 29,400 | 29,406 | 25,721 | 25,542 | 26,508 | 28,499 |
Total Liabilities
| 216,099 | 207,253 | 228,725 | 205,557 | 189,299 | 188,793 | 218,627 | 184,370 | 179,623 | 175,145 | 209,088 | 180,201 | 177,089 | 164,440 | 196,603 | 170,283 | 175,817 | 166,814 | 186,502 | 168,790 | 169,446 | 163,101 | 187,336 | 171,471 | 177,476 | 172,911 | 187,936 | 176,355 | 163,561 | 163,363 | 197,640 | 169,155 | 169,950 | 163,748 | 187,498 | 158,378 | 160,533 | 157,930 | 187,482 | 155,930 | 154,963 | 170,162 | 177,496 | 152,544 | 167,490 | 157,657 | 175,662 | 155,989 | 163,070 | 155,183 | 173,533 | 148,924 | 154,772 | 145,876 | 171,665 | 149,763 | 147,110 | 138,484 | 168,924 | 146,229 | 140,378 | 170,851 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 100,799 | 0 | 0 | 0 | 94,295 | 92,846 | 91,458 | 90,062 | 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
| 8,572 | 8,572 | 8,572 | 8,572 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 8,568 | 7,026 | 7,026 | 7,026 | 7,026 | 5,538 | 5,220 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| 75,188 | 73,504 | 71,918 | 70,315 | 67,818 | 65,812 | 64,822 | 63,424 | 61,320 | 59,871 | 58,482 | 57,086 | 54,520 | 52,945 | 51,898 | 50,065 | 48,005 | 46,312 | 44,948 | 43,685 | 41,895 | 40,539 | 38,844 | 37,681 | 36,109 | 35,024 | 33,868 | 32,475 | 31,039 | 29,765 | 28,783 | 27,777 | 26,660 | 25,813 | 25,382 | 24,526 | 23,880 | 23,741 | 23,531 | 22,848 | 22,617 | 22,524 | 21,380 | 20,910 | 20,558 | 20,705 | 20,130 | 19,855 | 19,342 | 19,447 | 19,170 | 18,730 | 18,151 | 18,371 | 18,459 | 17,768 | 17,143 | 17,731 | 17,807 | 17,445 | 16,736 | 17,147 |
Accumulated Other Comprehensive Income/Loss
| 4,386 | 4,615 | 3,989 | 3,947 | 3,661 | 3,288 | 3,745 | 3,564 | 3,255 | 3,317 | 4,004 | 4,841 | 4,515 | 32,965 | 5,343 | 5,521 | 4,940 | 3,639 | 3,994 | 3,643 | 3,459 | 4,240 | 4,566 | 6,000 | 5,760 | 5,599 | 5,508 | 4,747 | 4,914 | 4,129 | 4,048 | 3,292 | 3,266 | 2,740 | 3,847 | 3,434 | 3,554 | 2,786 | 1,804 | 1,507 | 1,330 | 1,122 | 1,265 | 951 | 929 | 945 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 22,363 | 23,013 | 23,572 | 24,417 | -76,386 | 24,396 | 24,406 | 24,406 | -69,888 | -68,439 | -67,050 | -65,654 | 24,412 | -3,463 | 24,396 | 24,399 | 24,378 | 24,368 | 24,857 | 26,116 | 27,191 | 27,150 | 27,038 | 27,033 | 23,878 | 23,811 | 23,784 | 23,109 | 21,516 | 20,489 | 20,262 | 20,264 | 20,254 | 22,370 | 22,369 | 22,371 | 22,372 | 22,369 | 22,368 | 22,370 | 22,369 | 22,370 | 22,370 | 22,371 | 22,372 | 22,371 | 22,593 | 22,428 | 22,601 | 22,751 | 22,576 | 22,528 | 22,421 | 22,275 | 21,915 | 21,762 | 21,875 | 22,020 | 21,896 | 21,917 | 21,643 | 21,900 |
Total Shareholders Equity
| 110,509 | 109,704 | 108,051 | 107,251 | 104,460 | 102,064 | 101,541 | 99,962 | 97,550 | 96,163 | 95,462 | 94,903 | 92,015 | 91,015 | 90,205 | 88,553 | 85,891 | 82,887 | 82,367 | 82,012 | 81,113 | 80,497 | 79,016 | 79,282 | 72,773 | 71,460 | 70,186 | 67,357 | 63,007 | 59,603 | 58,093 | 56,333 | 55,180 | 55,923 | 56,598 | 55,331 | 54,806 | 53,896 | 52,703 | 51,725 | 51,316 | 51,016 | 50,015 | 49,232 | 48,859 | 49,021 | 47,723 | 47,283 | 46,943 | 47,198 | 46,746 | 46,258 | 45,572 | 45,646 | 45,374 | 44,530 | 44,018 | 44,751 | 44,703 | 44,362 | 43,379 | 44,047 |
Total Equity
| 110,527 | 109,719 | 108,068 | 107,265 | 104,462 | 102,064 | 101,553 | 99,972 | 97,559 | 96,170 | 95,464 | 94,905 | 92,015 | 91,015 | 90,205 | 88,553 | 85,893 | 82,898 | 82,375 | 82,024 | 81,130 | 80,513 | 79,031 | 79,295 | 72,785 | 71,470 | 70,197 | 67,367 | 63,016 | 59,611 | 58,099 | 56,344 | 55,198 | 55,941 | 56,617 | 55,360 | 54,839 | 53,910 | 52,719 | 51,739 | 51,333 | 51,040 | 50,036 | 49,253 | 48,881 | 49,042 | 47,743 | 47,302 | 46,962 | 47,216 | 46,766 | 46,277 | 45,591 | 45,665 | 45,393 | 44,530 | 44,018 | 44,751 | 44,703 | 44,362 | 43,379 | 44,047 |
Total Liabilities & Shareholders Equity
| 326,628 | 316,976 | 336,793 | 312,822 | 293,761 | 290,857 | 320,180 | 284,342 | 277,182 | 271,315 | 304,552 | 275,106 | 269,104 | 255,455 | 286,808 | 258,836 | 261,710 | 249,712 | 268,877 | 250,814 | 250,576 | 243,614 | 266,367 | 250,766 | 250,261 | 244,381 | 258,133 | 243,722 | 226,577 | 222,974 | 255,739 | 225,499 | 225,148 | 219,689 | 244,115 | 213,738 | 215,372 | 211,840 | 240,201 | 207,669 | 206,296 | 221,202 | 227,532 | 201,797 | 216,371 | 206,699 | 223,405 | 203,291 | 210,032 | 202,399 | 220,299 | 195,201 | 200,363 | 191,541 | 217,058 | 194,293 | 191,128 | 183,235 | 213,627 | 190,591 | 183,757 | 214,898 |