Tokyo Electron Device Limited
TSE:2760.T
3120 (JPY) • At close November 12, 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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9,653 | 7,061 | 6,867 | 10,354 | 6,502 | 5,974 | 6,538 | 6,398 | 4,975 | 4,397 | 5,134 | 6,618 | 4,493 | 5,069 | 5,680 | 4,971 | 5,220 | 4,586 | 4,492 | 5,885 | 5,298 | 5,318 | 3,794 | 4,731 | 3,872 | 3,913 | 3,606 | 4,020 | 3,297 | 2,668 | 2,433 | 2,996 | 2,103 | 3,757 | 2,637 | 2,028 | 1,342 | 1,757 | 2,302 | 1,468 | 1,108 | 1,355 | 1,285 | 1,289 | 663 | 992 | 1,141.308 | 1,120.648 | 1,319.496 | 1,115.823 | 1,264.865 | 1,995.396 | 1,437.389 | 1,437.577 | 1,373.24 | 1,754.199 | 1,386.775 | 1,072.07 | 1,621.262 | 1,908.769 | 1,151.796 | 1,245.602 |
Short Term Investments
| 0 | 0 | 109 | 106 | 102 | 0 | 95 | 91 | 88 | 84 | 105 | 1 | 296 | 292 | 288 | 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 |
Cash and Short Term Investments
| 9,653 | 7,061 | 6,867 | 10,354 | 6,502 | 5,974 | 6,538 | 6,398 | 4,975 | 4,397 | 5,134 | 6,618 | 4,493 | 5,069 | 5,680 | 4,971 | 5,220 | 4,586 | 4,492 | 5,885 | 5,298 | 5,318 | 3,794 | 4,731 | 3,872 | 3,913 | 3,606 | 4,020 | 3,297 | 2,668 | 2,433 | 2,996 | 2,103 | 3,757 | 2,637 | 2,028 | 1,342 | 1,757 | 2,302 | 1,468 | 1,108 | 1,355 | 1,285 | 1,289 | 663 | 992 | 1,141.308 | 1,120.648 | 1,319.496 | 1,115.823 | 1,264.865 | 1,995.396 | 1,437.389 | 1,437.577 | 1,373.24 | 1,754.199 | 1,386.775 | 1,072.07 | 1,621.262 | 1,908.769 | 1,151.796 | 1,245.602 |
Net Receivables
| 51,662 | 56,032 | 61,385 | 67,507 | 70,124 | 70,555 | 75,069 | 74,786 | 70,149 | 61,179 | 58,949 | 42,369 | 47,754 | 45,571 | 46,410 | 34,362 | 29,652 | 28,570 | 38,314 | 30,572 | 30,210 | 30,126 | 38,209 | 33,395 | 33,598 | 34,483 | 43,289 | 43,407 | 40,244 | 35,450 | 38,460 | 35,055 | 30,404 | 28,243 | 29,423 | 27,376 | 26,172 | 25,635 | 28,865 | 26,305 | 27,013 | 23,070 | 23,450 | 22,909 | 21,513 | 19,829 | 21,712.342 | 17,596.193 | 19,217.459 | 18,917.222 | 21,181.129 | 18,999.532 | 18,621.47 | 18,780.693 | 23,184.685 | 20,885.097 | 20,528.25 | 18,595.448 | 22,776.004 | 19,756.635 | 19,268.118 | 17,120.65 |
Inventory
| 62,230 | 61,817 | 56,436 | 55,892 | 51,196 | 47,829 | 43,082 | 43,193 | 38,582 | 35,315 | 27,507 | 28,243 | 25,046 | 23,465 | 24,795 | 26,324 | 28,216 | 27,001 | 21,825 | 24,823 | 24,924 | 25,726 | 24,119 | 26,837 | 25,682 | 24,425 | 25,638 | 28,085 | 25,758 | 24,620 | 22,533 | 22,424 | 21,066 | 21,503 | 21,527 | 23,438 | 22,409 | 21,516 | 25,017 | 24,478 | 23,087 | 23,170 | 21,477 | 21,885 | 20,568 | 19,074 | 15,983.73 | 15,814.036 | 15,848.097 | 16,632.4 | 16,681.062 | 19,145.765 | 17,981.819 | 20,753.945 | 19,347.328 | 20,566.678 | 18,949.14 | 16,283.156 | 15,636.709 | 15,938.708 | 16,534.45 | 15,879.47 |
Other Current Assets
| 4,808 | 3,494 | 26,648 | 10,743 | 8,695 | 7,062 | 9,620 | 11,951 | 7,832 | 6,872 | 7,305 | 16,738 | 4,927 | 4,025 | 5,836 | 12,123 | 10,170 | 10,029 | 4,037 | 9,187 | 8,621 | 7,805 | 4,298 | 8,410 | 6,402 | 6,823 | 8,920 | 7,730 | 7,338 | 6,047 | 5,342 | 6,024 | 5,921 | 6,185 | 5,753 | 5,832 | 5,456 | 8,398 | 7,431 | 6,771 | 5,512 | 4,327 | 5,366 | 5,075 | 4,500 | 4,456 | 3,244.814 | 3,396.608 | 3,279.475 | 4,022.95 | 2,643.3 | 3,864.043 | 4,404.081 | 2,748.574 | 1,345.922 | 3,310.523 | 3,076.46 | 2,825.382 | 1,102.693 | 2,514.784 | 2,560.976 | 1,609.266 |
Total Current Assets
| 151,968 | 150,538 | 151,336 | 144,496 | 136,517 | 131,420 | 134,309 | 136,328 | 121,538 | 107,763 | 98,895 | 93,968 | 82,220 | 78,130 | 82,721 | 77,780 | 73,258 | 70,186 | 68,668 | 70,467 | 69,053 | 68,975 | 70,420 | 73,373 | 69,554 | 69,644 | 81,453 | 83,242 | 76,637 | 68,785 | 68,768 | 66,499 | 59,494 | 59,688 | 59,340 | 58,674 | 55,379 | 57,306 | 63,615 | 59,022 | 56,720 | 51,922 | 51,578 | 51,158 | 47,244 | 44,351 | 42,082.194 | 37,927.485 | 39,664.527 | 40,688.395 | 41,770.356 | 44,004.736 | 42,444.759 | 43,720.789 | 45,251.175 | 46,516.497 | 43,940.625 | 38,776.056 | 41,136.668 | 40,118.896 | 39,515.34 | 35,854.988 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,127 | 3,469 | 3,356 | 3,286 | 3,360 | 3,431 | 3,481 | 3,512 | 3,583 | 3,591 | 3,662 | 3,702 | 3,642 | 3,680 | 1,820 | 1,822 | 1,859 | 1,931 | 1,952 | 1,820 | 1,883 | 1,805 | 1,740 | 1,674 | 1,656 | 1,205 | 1,241 | 1,271 | 1,307 | 785 | 816 | 824 | 852 | 864 | 870 | 841 | 854 | 877 | 902 | 937 | 971 | 961 | 989 | 1,031 | 1,044 | 1,084 | 1,131.092 | 1,192.535 | 1,197.548 | 1,220.874 | 1,254.463 | 1,317.525 | 1,391.065 | 1,418.083 | 1,469.616 | 1,417.425 | 1,121.851 | 1,087.789 | 1,121.766 | 1,166.22 | 1,239.401 | 1,334.856 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 432 | 0 | 0 | 0 | 467 | 0 | 0 | 0 | 502 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102 | 0 | 0 | 0 | 205 | 0 | 0 | 0 | 308 | 0 | 0 | 0 | 411.2 | 436.9 | 462.6 | 488.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 2,182 | 2,192 | 2,112 | 628 | 624 | 226 | 166 | 147 | 147 | 157 | 1,577 | 1,615 | 1,651 | 1,263 | 1,729 | 1,769 | 1,774 | 1,339 | 1,846 | 1,896 | 1,931 | 1,459 | 2,001 | 2,050 | 225 | 258 | 325 | 387 | 415 | 431 | 508 | 603 | 684 | 669 | 865 | 950 | 1,018 | 894 | 1,165 | 1,260 | 1,273 | 1,041 | 1,408 | 1,482 | 1,557 | 577.531 | 563.905 | 561.182 | 405.115 | 429.324 | 376.809 | 407.601 | 342.269 | 390.339 | 391.564 | 438.548 | 479.157 | 464.922 | 501.082 | 536.23 | 643.933 |
Goodwill and Intangible Assets
| 2,120 | 2,182 | 2,192 | 2,112 | 628 | 624 | 226 | 166 | 147 | 147 | 157 | 1,577 | 1,615 | 1,651 | 1,695 | 1,729 | 1,769 | 1,774 | 1,806 | 1,846 | 1,896 | 1,931 | 1,961 | 2,001 | 2,050 | 225 | 258 | 325 | 387 | 415 | 431 | 508 | 603 | 684 | 771 | 865 | 950 | 1,018 | 1,099 | 1,165 | 1,260 | 1,273 | 1,349 | 1,408 | 1,482 | 1,557 | 988.731 | 1,000.805 | 1,023.782 | 893.415 | 429.324 | 376.809 | 407.601 | 342.269 | 390.339 | 391.564 | 438.548 | 479.157 | 464.922 | 501.082 | 536.23 | 643.933 |
Long Term Investments
| 0 | 5,613 | 1,815 | 5,844 | 5,834 | 5,861 | 352 | 5,060 | 5,067 | 5,081 | 1,213 | 4,679 | 4,703 | 4,664 | 330 | 4,186 | 4,177 | 4,158 | 55 | 4,164 | 4,124 | 4,093 | 357 | 4,209 | 4,307 | 4,521 | 410 | 3,760 | 3,722 | 3,673 | 552 | 3,596 | 3,370 | 3,298 | 177 | 3,789 | 3,771 | 3,759 | 964 | 3,807 | 3,729 | 3,673 | 829 | 3,390 | 3,340 | 3,337 | 370.687 | 3,235 | 2,931 | 0 | 18 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 18 | 0 | 0 | 49.115 |
Tax Assets
| 0 | -5,613 | 3,867 | -5,844 | -5,834 | -5,498 | 4,146 | -5,060 | -5,067 | -4,768 | 3,873 | -4,300 | -4,340 | -4,664 | 3,354 | -4,186 | -4,177 | -4,158 | 3,200 | -4,164 | -4,124 | -4,093 | 3,011 | -4,209 | -4,307 | -4,521 | 2,191 | -3,760 | -3,722 | -3,673 | 2,050 | -3,596 | -3,370 | -3,298 | 2,162 | -3,789 | -3,771 | -3,759 | 1,949 | -3,807 | -3,729 | -3,673 | 1,810 | -3,390 | -3,340 | -3,337 | 2,010.328 | -3,235 | -2,931 | 0 | 1,915.18 | 0 | 0 | 0 | 2,005.159 | 0 | 0 | 0 | 1,791.118 | 0 | 0 | 1,622.276 |
Other Non-Current Assets
| 6,063 | 5,613 | 1 | 5,845 | 5,834 | 5,498 | 937 | 5,060 | 5,067 | 4,768 | 0 | 4,300 | 4,340 | 4,664 | 948 | 4,186 | 4,177 | 4,158 | 854 | 4,164 | 4,124 | 4,094 | 862 | 4,209 | 4,308 | 4,523 | 925 | 3,762 | 3,723 | 3,674 | 1,091 | 3,598 | 3,371 | 3,299 | 964 | 3,791 | 3,773 | 3,760 | 920 | 3,809 | 3,730 | 3,674 | 909 | 3,391 | 3,342 | 3,339 | 973.977 | 3,235.017 | 2,931.71 | 2,935.864 | 1,003.785 | 3,048.173 | 3,063.484 | 3,098.582 | 1,120.55 | 2,938.887 | 2,850.429 | 2,850.169 | 1,116.544 | 2,753.499 | 2,764.767 | 1,175.057 |
Total Non-Current Assets
| 12,310 | 11,264 | 11,231 | 11,243 | 9,822 | 9,916 | 9,142 | 8,738 | 8,797 | 8,819 | 8,905 | 9,958 | 9,960 | 9,995 | 8,147 | 7,737 | 7,805 | 7,863 | 7,867 | 7,830 | 7,903 | 7,830 | 7,931 | 7,884 | 8,014 | 5,953 | 5,025 | 5,358 | 5,417 | 4,874 | 4,940 | 4,930 | 4,826 | 4,847 | 4,944 | 5,497 | 5,577 | 5,655 | 5,834 | 5,911 | 5,961 | 5,908 | 5,886 | 5,830 | 5,868 | 5,980 | 5,474.815 | 5,428.357 | 5,153.04 | 5,050.153 | 4,620.752 | 4,742.507 | 4,862.15 | 4,858.934 | 5,003.664 | 4,747.876 | 4,410.828 | 4,417.115 | 4,512.35 | 4,420.801 | 4,540.398 | 4,825.237 |
Total Assets
| 164,278 | 161,802 | 162,567 | 155,739 | 146,342 | 141,337 | 143,452 | 145,066 | 130,336 | 116,584 | 107,801 | 103,927 | 92,181 | 88,127 | 90,870 | 85,519 | 81,064 | 78,050 | 76,539 | 78,300 | 76,957 | 76,805 | 78,352 | 81,257 | 77,568 | 75,597 | 86,478 | 88,601 | 82,054 | 73,659 | 73,708 | 71,429 | 64,321 | 64,535 | 64,284 | 64,171 | 60,956 | 62,961 | 69,449 | 64,933 | 62,681 | 57,830 | 57,464 | 56,988 | 53,112 | 50,331 | 47,557.009 | 43,355.842 | 44,817.567 | 45,738.548 | 46,391.108 | 48,747.243 | 47,306.909 | 48,579.723 | 50,254.839 | 51,264.373 | 48,351.453 | 43,193.171 | 45,649.018 | 44,539.697 | 44,055.738 | 40,680.225 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18,974 | 23,612 | 22,690 | 18,036 | 17,594 | 17,151 | 20,214 | 17,080 | 17,744 | 18,456 | 15,434 | 13,593 | 11,687 | 9,391 | 11,187 | 8,730 | 9,254 | 9,117 | 9,982 | 8,780 | 9,215 | 8,806 | 8,516 | 10,001 | 9,700 | 8,829 | 10,497 | 10,984 | 12,068 | 11,272 | 11,089 | 9,718 | 8,479 | 7,862 | 8,694 | 8,259 | 7,633 | 6,906 | 9,673 | 6,607 | 7,687 | 7,716 | 7,887 | 6,450 | 6,655 | 6,043 | 7,325.337 | 4,904.037 | 5,492.815 | 5,363.957 | 5,915.821 | 6,589.92 | 6,528.968 | 6,012.088 | 8,751.972 | 6,366.231 | 7,956.431 | 7,822.572 | 8,697.103 | 6,913.017 | 7,658.16 | 7,563.545 |
Short Term Debt
| 27,461 | 24,019 | 34,401 | 37,542 | 26,117 | 24,026 | 20,952 | 33,548 | 32,282 | 23,132 | 19,361 | 19,982 | 10,688 | 9,627 | 12,958 | 13,221 | 8,042 | 6,334 | 9,721 | 14,100 | 9,491 | 10,782 | 13,512 | 15,150 | 14,768 | 15,493 | 24,161 | 27,170 | 23,271 | 14,949 | 15,051 | 14,194 | 12,552 | 14,089 | 12,776 | 12,438 | 12,467 | 12,710 | 16,514 | 15,157 | 12,891 | 12,252 | 11,531 | 11,994 | 7,927 | 7,233 | 3,756.24 | 2,910.625 | 3,094.672 | 4,592.203 | 4,402.726 | 7,181.265 | 5,152.082 | 7,598.393 | 7,996.405 | 11,071.675 | 6,608.449 | 2,938.07 | 5,105.824 | 6,437.495 | 5,474.748 | 3,806.681 |
Tax Payables
| 0 | 0 | 1,870 | 0 | 1,793 | 0 | 2,827 | 1,498 | 1,639 | 0 | 2,105 | 1,262 | 1,464 | 1,067 | 1,140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 591 | 0 | 0 | 0 | 238 | 0 | 0 | 0 | 486.254 | 0 | 0 | 0 | 606.311 | 500.439 | 640.959 | 0 | 463.167 | 81.515 | 501.296 | 183.478 | 1,132.17 | 144.163 | 277.241 | 177.903 |
Deferred Revenue
| 3,709 | 851 | 1,870 | 25,190 | 27,483 | 24,580 | 26,615 | 21,326 | 21,745 | 17,743 | 18,368 | 16,430 | 16,168 | 14,468 | 13,008 | 10,977 | 11,164 | 10,260 | 8,901 | 534 | 9,472 | 8,556 | 7,337 | 470 | 1,004 | 467 | 7,416 | -10,984 | -12,068 | 400 | 5,414 | 317 | 444 | 221 | 4,850 | 307 | 665 | 303 | 5,010 | 266 | 425 | 174 | 4,214 | 199 | 456 | 189 | 4,542.755 | 193.413 | 445.933 | 267.74 | 4,422.167 | 866.945 | 1,280.499 | 324.986 | 4,081.803 | 500.387 | 1,259.329 | 560.132 | 4,168.286 | 519.882 | 697.783 | 2,803.624 |
Other Current Liabilities
| 13,822 | 8,618 | 5,514 | -13,821 | -15,675 | -10,964 | -20,227 | -15,458 | -15,497 | -13,082 | -14,080 | -11,812 | -11,302 | -7,871 | -9,483 | -6,482 | -7,380 | -6,995 | -7,532 | 1,537 | -7,255 | -6,416 | -5,881 | -1,044 | -1,213 | -336 | -9,440 | 8,391 | 9,015 | -3,894 | -8,730 | -1,307 | -1,496 | -1,318 | -6,825 | -1,310 | -1,046 | 661 | -7,662 | 1,373 | -499 | -1,293 | -6,447 | 229 | -519 | 1,154 | -5,813.638 | 969.519 | 503.962 | 724.254 | -4,376.715 | -2,120.058 | -2,314.424 | -530.459 | -8,764.338 | -1,471.516 | -3,894.356 | -3,479.893 | -9,261.821 | -2,890.963 | -4,101.283 | -7,432.929 |
Total Current Liabilities
| 82,940 | 80,712 | 89,035 | 84,983 | 74,906 | 71,944 | 70,595 | 75,074 | 75,657 | 64,705 | 56,622 | 53,048 | 40,392 | 36,073 | 39,997 | 35,176 | 30,334 | 27,833 | 31,054 | 33,731 | 30,138 | 30,534 | 32,000 | 34,578 | 33,959 | 33,282 | 44,117 | 46,545 | 44,354 | 33,999 | 33,913 | 32,640 | 28,458 | 28,716 | 28,189 | 27,953 | 27,352 | 27,486 | 33,799 | 30,010 | 28,191 | 26,565 | 25,310 | 25,322 | 21,174 | 20,662 | 17,622.285 | 13,881.631 | 15,030.197 | 16,312.111 | 16,886.131 | 19,608.431 | 17,817.052 | 19,417.096 | 21,280.981 | 22,914.523 | 20,387.58 | 15,846.931 | 18,538.665 | 18,036.611 | 17,664.809 | 14,482.369 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 24,700 | 24,700 | 17,700 | 18,400 | 19,700 | 20,700 | 24,700 | 24,712 | 9,810 | 9,885 | 9,963 | 11,045 | 12,227 | 12,299 | 12,375 | 13,429 | 14,491 | 14,543 | 9,604 | 9,394 | 11,901 | 11,915 | 11,925 | 12,974 | 10,210 | 10,072 | 10,096 | 10,120 | 6,144 | 9,168 | 9,192 | 9,216 | 6,240 | 6,264 | 6,288 | 6,312 | 3,336 | 5,360 | 5,384 | 5,408 | 5,000 | 2,000 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | -782 | 0 | 0 | 0 | -299 | 0 | 0 | 0 | -244 | 0 | 0 | 0 | -583 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 782 | 0 | 0 | 0 | 299 | 0 | 0 | 0 | 244 | 0 | 0 | 0 | 583 | 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 |
Other Non-Current Liabilities
| 8,767 | 9,587 | 9,641 | 9,403 | 9,345 | 9,151 | 9,162 | 9,141 | 9,263 | 9,071 | 9,200 | 9,069 | 9,049 | 8,792 | 8,847 | 8,879 | 8,777 | 8,661 | 8,741 | 8,267 | 8,172 | 8,062 | 8,019 | 8,319 | 8,342 | 7,824 | 7,864 | 7,759 | 7,790 | 7,649 | 7,675 | 7,701 | 7,715 | 7,598 | 7,633 | 7,209 | 7,355 | 7,265 | 7,489 | 7,235 | 7,157 | 7,029 | 6,303 | 6,476 | 6,412 | 6,338 | 6,390.154 | 6,325.091 | 6,280.941 | 6,191.639 | 6,122.987 | 6,018.529 | 5,955.126 | 5,868.525 | 5,753.128 | 5,646.153 | 5,425.605 | 5,318.33 | 5,198.928 | 5,093.691 | 4,944.387 | 4,784.486 |
Total Non-Current Liabilities
| 33,467 | 34,287 | 27,341 | 27,803 | 29,045 | 29,851 | 33,862 | 33,853 | 19,073 | 18,956 | 19,163 | 20,114 | 21,276 | 21,091 | 21,222 | 22,308 | 23,268 | 23,204 | 18,345 | 17,661 | 20,073 | 19,977 | 19,944 | 21,293 | 18,552 | 17,896 | 17,960 | 17,879 | 13,934 | 16,817 | 16,867 | 16,917 | 13,955 | 13,862 | 13,921 | 13,521 | 10,691 | 12,625 | 12,873 | 12,643 | 12,157 | 9,029 | 8,303 | 8,476 | 8,412 | 6,338 | 6,390.154 | 6,325.091 | 6,280.941 | 6,191.639 | 6,122.987 | 6,018.529 | 5,955.126 | 5,868.525 | 5,753.128 | 5,646.153 | 5,425.605 | 5,318.33 | 5,198.928 | 5,093.691 | 4,944.387 | 4,784.486 |
Total Liabilities
| 116,407 | 114,999 | 116,376 | 112,786 | 103,951 | 101,795 | 104,457 | 108,927 | 94,730 | 83,661 | 75,785 | 73,162 | 61,668 | 57,164 | 61,219 | 57,484 | 53,602 | 51,037 | 49,399 | 51,392 | 50,211 | 50,511 | 51,944 | 55,871 | 52,511 | 51,178 | 62,077 | 64,424 | 58,288 | 50,816 | 50,780 | 49,557 | 42,413 | 42,578 | 42,110 | 41,474 | 38,043 | 40,111 | 46,672 | 42,653 | 40,348 | 35,594 | 33,613 | 33,798 | 29,586 | 27,000 | 24,012.439 | 20,206.722 | 21,311.138 | 22,503.75 | 23,009.118 | 25,626.96 | 23,772.178 | 25,285.621 | 27,034.109 | 28,560.676 | 25,813.185 | 21,165.261 | 23,737.593 | 23,130.302 | 22,609.196 | 19,266.855 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 4,109 | 0 | 0 | 0 | 0 | 36,846 | 0 | 0 | 0 | 30,925 | 30,462 | 29,242 | 29,069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36 | 21 | 0 | 362 | 484 | 255 | 257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 | 2,495.75 |
Retained Earnings
| 38,350 | 36,539 | 36,363 | 33,448 | 32,839 | 30,475 | 30,482 | 27,605 | 26,803 | 24,698 | 24,262 | 23,072 | 22,920 | 22,125 | 21,332 | 19,975 | 19,429 | 19,040 | 19,129 | 18,136 | 18,122 | 17,659 | 17,781 | 16,967 | 16,752 | 16,224 | 16,234 | 15,906 | 15,648 | 15,243 | 15,262 | 14,651 | 14,837 | 14,668 | 14,917 | 14,544 | 14,722 | 14,674 | 14,618 | 14,273 | 14,634 | 14,408 | 15,147 | 14,979 | 15,291 | 15,081 | 15,426.817 | 15,187.755 | 15,524.349 | 15,242.213 | 15,467.781 | 15,169.579 | 15,555.873 | 15,284.827 | 15,238.358 | 14,666.743 | 14,499.91 | 13,912.489 | 13,903.216 | 13,432.565 | 13,310.862 | 13,351.925 |
Accumulated Other Comprehensive Income/Loss
| 1,787 | 2,598 | 2,171 | 1,892 | 1,984 | 1,559 | 1,030 | 1,118 | 1,428 | 929 | 489 | 518 | 447 | 466 | 7,362 | 45 | 84 | 81 | 150 | 302 | 207 | 270 | 285 | 105 | 40 | -50 | -58 | 74 | -36 | -21 | 73 | -362 | -484 | -255 | -257 | 648 | 714 | 711 | 722 | 579 | 418 | 547 | 564 | 71 | 94 | 109 | -22 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 4,045 | 4,013 | 3,990 | 3,970 | -32,970 | 3,840 | 3,801 | 3,769 | -27,193 | -26,757 | -25,567 | -25,415 | 4,891 | -2,225 | 4,828 | 4,788 | 4,753 | 4,701 | 5,321 | 5,298 | 5,269 | 5,243 | 5,235 | 5,200 | 5,189 | 5,164 | 5,161 | 5,101 | 5,103 | 5,096 | 4,724 | 4,574 | 4,792 | 4,760 | 5,008 | 4,980 | 4,970 | 4,942 | 4,933 | 4,786 | 4,786 | 5,645 | 5,645 | 5,646 | 5,646 | 5,622.003 | 5,465.615 | 5,486.33 | 5,496.835 | 5,418.459 | 5,454.954 | 5,483.108 | 5,513.525 | 5,486.622 | 5,541.204 | 5,542.608 | 5,619.671 | 5,512.459 | 5,481.08 | 5,639.93 | 5,565.695 |
Total Shareholders Equity
| 46,743 | 45,677 | 45,042 | 41,825 | 41,288 | 38,405 | 37,847 | 35,019 | 34,495 | 31,854 | 30,951 | 29,760 | 29,516 | 29,977 | 28,964 | 27,343 | 26,796 | 26,369 | 26,475 | 26,254 | 26,122 | 25,693 | 25,804 | 24,802 | 24,487 | 23,858 | 23,835 | 23,636 | 23,244 | 22,841 | 22,926 | 21,870 | 21,906 | 21,955 | 22,172 | 22,695 | 22,911 | 22,850 | 22,777 | 22,280 | 22,333 | 22,236 | 23,851 | 23,190 | 23,526 | 23,331 | 23,544.57 | 23,149.12 | 23,506.429 | 23,234.798 | 23,381.99 | 23,120.283 | 23,534.731 | 23,294.102 | 23,220.73 | 22,703.697 | 22,538.268 | 22,027.91 | 21,911.425 | 21,409.395 | 21,446.542 | 21,413.37 |
Total Equity
| 47,870 | 46,803 | 46,190 | 42,953 | 42,391 | 39,542 | 38,995 | 36,139 | 35,606 | 32,923 | 32,016 | 30,765 | 30,513 | 30,963 | 29,651 | 28,035 | 27,462 | 27,013 | 27,140 | 26,908 | 26,746 | 26,294 | 26,408 | 25,386 | 25,057 | 23,860 | 24,398 | 24,177 | 23,766 | 22,843 | 22,928 | 21,872 | 21,908 | 21,957 | 22,174 | 22,697 | 22,913 | 22,850 | 22,777 | 22,280 | 22,333 | 22,236 | 23,851 | 23,190 | 23,526 | 23,331 | 23,544.57 | 23,149.12 | 23,506.429 | 23,234.798 | 23,381.99 | 23,120.283 | 23,534.731 | 23,294.102 | 23,220.73 | 22,703.697 | 22,538.268 | 22,027.91 | 21,911.425 | 21,409.395 | 21,446.542 | 21,413.37 |
Total Liabilities & Shareholders Equity
| 164,278 | 161,802 | 162,567 | 155,739 | 146,342 | 141,337 | 143,452 | 145,066 | 130,336 | 116,584 | 107,801 | 103,927 | 92,181 | 88,127 | 90,870 | 85,519 | 81,064 | 78,050 | 76,539 | 78,300 | 76,957 | 76,805 | 78,352 | 81,257 | 77,568 | 75,597 | 86,475 | 88,601 | 82,054 | 73,659 | 73,708 | 71,429 | 64,321 | 64,535 | 64,284 | 64,171 | 60,956 | 62,961 | 69,449 | 64,933 | 62,681 | 57,830 | 57,464 | 56,988 | 53,112 | 50,331 | 47,557.009 | 43,355.842 | 44,817.567 | 45,738.548 | 46,391.108 | 48,747.243 | 47,306.909 | 48,579.723 | 50,254.839 | 51,264.373 | 48,351.453 | 43,193.171 | 45,649.018 | 44,539.697 | 44,055.738 | 40,680.225 |