Fields Corporation
TSE:2767.T
1957 (JPY) • At close November 8, 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
| 22,042 | 34,814 | 27,380 | 28,029 | 33,427 | 36,597 | 26,115 | 24,567 | 24,779 | 32,404 | 25,500 | 22,922 | 22,133 | 24,610 | 25,024 | 22,142 | 23,022 | 24,825 | 22,652 | 23,326 | 29,831 | 28,907 | 27,134 | 21,418 | 21,134 | 24,473 | 23,001 | 26,763 | 27,670 | 23,190 | 18,820 | 24,736 | 23,698 | 32,200 | 24,188 | 27,846 | 16,009 | 15,823 | 13,290 | 16,178 | 18,933 | 29,583 | 19,197 | 15,713 | 11,623 | 23,314 | 12,290 | 15,618 | 8,014 | 18,344 | 14,020 | 18,065 | 22,032 | 15,873 | 18,561 | 21,832 | 9,457 | 15,916 | 14,256 | 19,784 | 11,181 | 12,902 |
Short Term Investments
| 0 | 100 | -819 | 100 | -4,531 | -681 | -233 | 100 | -5,097 | -4,109 | -5,125 | -4,806 | 100 | -457 | -4,218 | -4,434 | -4,439 | -373 | -4,431 | -3,245 | -3,341 | -1,738 | -3,438 | -4,840 | -5,007 | -11,781 | -4,977 | -4,925 | -4,618 | -8,156 | -5,462 | -6,799 | -6,073 | -9,729 | -10,653 | -9,255 | -8,553 | -3,770 | -5,774 | -5,855 | -5,718 | -1,787 | -6,220 | -6,356 | -6,520 | -1,429 | -7,201 | -7,085 | 61 | -407 | 500 | 0 | 0 | -417 | 0 | 0 | 0 | 48 | 0 | 0 | -101 | 0 |
Cash and Short Term Investments
| 22,042 | 34,914 | 27,380 | 28,029 | 33,427 | 36,597 | 26,115 | 24,567 | 24,779 | 32,404 | 25,500 | 22,922 | 22,133 | 24,610 | 25,024 | 22,142 | 23,022 | 24,825 | 22,652 | 23,326 | 29,831 | 28,907 | 27,134 | 21,418 | 21,134 | 24,473 | 23,001 | 26,763 | 27,670 | 23,190 | 18,820 | 24,736 | 23,698 | 32,200 | 24,188 | 27,846 | 16,009 | 15,823 | 13,290 | 16,178 | 18,933 | 29,583 | 19,197 | 15,713 | 11,623 | 23,314 | 12,290 | 15,618 | 8,075 | 18,344 | 14,520 | 18,065 | 22,032 | 15,873 | 18,561 | 21,832 | 9,457 | 15,964 | 14,256 | 19,784 | 11,181 | 12,902 |
Net Receivables
| 14,761 | 13,104 | 38,414 | 27,891 | 11,162 | 10,935 | 35,542 | 17,606 | 5,446 | 12,689 | 25,646 | 6,792 | 5,896 | 6,776 | 6,955 | 2,830 | 1,741 | 15,858 | 4,224 | 6,782 | 6,009 | 8,978 | 7,643 | 4,239 | 6,197 | 8,962 | 6,188 | 10,396 | 5,217 | 15,261 | 11,170 | 3,603 | 4,692 | 11,407 | 11,229 | 10,391 | 22,972 | 49,517 | 5,499 | 5,618 | 6,228 | 31,841 | 10,994 | 23,258 | 12,619 | 44,792 | 15,617 | 5,319 | 16,304 | 35,011 | 3,085 | 4,947 | 11,905 | 29,197 | 21,647 | 8,972 | 21,862 | 33,895 | 2,595 | 2,859 | 8,092 | 21,793 |
Inventory
| 12,778 | 12,377 | 7,425 | 7,649 | 7,535 | 4,238 | 5,832 | 5,652 | 6,172 | 5,093 | 5,512 | 6,964 | 6,673 | 6,190 | 7,137 | 8,667 | 9,244 | 7,872 | 7,883 | 7,983 | 8,020 | 7,818 | 7,445 | 2,862 | 4,252 | 4,093 | 2,838 | 2,831 | 1,699 | 1,423 | 3,882 | 3,851 | 3,817 | 3,020 | 3,647 | 4,371 | 3,725 | 1,736 | 2,749 | 4,146 | 3,588 | 3,133 | 3,970 | 4,062 | 3,622 | 2,343 | 4,388 | 4,247 | 3,700 | 3,134 | 4,513 | 2,500 | 1,998 | 1,357 | 1,698 | 1,948 | 1,899 | 1,519 | 1,642 | 1,238 | 963 | 3,759 |
Other Current Assets
| 6,063 | 4,453 | 12,468 | 7,667 | 7,465 | 7,098 | 12,407 | 7,602 | 6,503 | 6,512 | 7,874 | 5,018 | 6,790 | 1,571 | 3,900 | 3,284 | 3,837 | 2,025 | 4,005 | 3,343 | 4,952 | 2,522 | 4,817 | 4,629 | 6,023 | 5,123 | 6,878 | 5,968 | 7,035 | 5,982 | 9,144 | 10,755 | 9,761 | 6,307 | 9,978 | 9,462 | 7,951 | 3,938 | 11,690 | 7,810 | 7,171 | 2,364 | 7,138 | 6,393 | 6,777 | 2,260 | 6,711 | 6,345 | 7,821 | 6,322 | 8,837 | 6,738 | 5,011 | 4,624 | 6,804 | 6,762 | 7,341 | 5,316 | 5,824 | 6,165 | 4,899 | 9,213 |
Total Current Assets
| 55,644 | 64,848 | 85,687 | 71,236 | 59,589 | 58,868 | 79,896 | 55,427 | 42,900 | 56,698 | 64,532 | 41,696 | 41,492 | 39,147 | 43,016 | 36,923 | 37,844 | 50,580 | 38,764 | 41,434 | 48,812 | 48,225 | 47,039 | 33,148 | 37,606 | 42,651 | 38,905 | 45,958 | 41,621 | 45,856 | 43,016 | 42,945 | 41,968 | 52,934 | 49,042 | 52,070 | 50,657 | 71,014 | 33,228 | 33,752 | 35,920 | 66,921 | 41,299 | 49,426 | 34,641 | 72,709 | 39,006 | 31,529 | 35,900 | 62,811 | 30,955 | 32,250 | 40,946 | 51,051 | 48,710 | 39,514 | 40,559 | 56,694 | 24,317 | 30,046 | 25,135 | 47,667 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,441 | 9,440 | 5,869 | 5,559 | 5,285 | 7,542 | 4,754 | 4,679 | 4,537 | 6,763 | 4,508 | 4,349 | 4,261 | 7,132 | 4,467 | 4,568 | 4,680 | 4,735 | 4,933 | 5,178 | 5,435 | 6,164 | 5,105 | 4,816 | 5,012 | 5,279 | 5,450 | 5,599 | 5,625 | 10,366 | 10,709 | 10,968 | 11,312 | 11,447 | 11,679 | 12,061 | 12,253 | 12,195 | 12,398 | 12,313 | 12,376 | 12,104 | 11,632 | 11,612 | 11,588 | 11,150 | 11,126 | 11,334 | 10,947 | 10,980 | 10,806 | 10,596 | 10,099 | 10,089 | 9,936 | 9,921 | 10,021 | 9,721 | 9,815 | 10,278 | 10,898 | 11,189 |
Goodwill
| 1,325 | 1,395 | 1,465 | 1,535 | 1,606 | 1,677 | 1,748 | 1,496 | 1,559 | 1,623 | 1,686 | 1,749 | 1,812 | 1,875 | 1,938 | 2,010 | 2,081 | 2,156 | 2,295 | 2,435 | 2,575 | 2,715 | 2,855 | 506 | 584 | 662 | 765 | 844 | 926 | 1,007 | 1,089 | 1,170 | 1,218 | 1,298 | 1,378 | 1,458 | 1,538 | 1,618 | 1,698 | 1,749 | 1,827 | 1,905 | 1,983 | 2,060 | 2,101 | 2,177 | 2,255 | 2,337 | 2,417 | 2,498 | 2,586 | 2,645 | 2,723 | 2,801 | 2,703 | 2,793 | 2,883 | 239 | 261 | 282 | 326 | 640 |
Intangible Assets
| 1,068 | 1,007 | 1,174 | 1,182 | 1,214 | 1,211 | 886 | 874 | 858 | 859 | 840 | 806 | 765 | 753 | 819 | 831 | 874 | 836 | 702 | 574 | 517 | 455 | 429 | 404 | 499 | 723 | 924 | 1,212 | 1,305 | 1,462 | 1,802 | 1,920 | 2,111 | 2,448 | 2,685 | 2,841 | 2,909 | 2,872 | 2,803 | 2,641 | 2,541 | 2,460 | 2,519 | 2,492 | 2,445 | 2,363 | 2,179 | 1,998 | 1,827 | 1,874 | 2,157 | 2,211 | 2,305 | 2,268 | 2,131 | 2,050 | 2,067 | 2,094 | 2,126 | 2,200 | 2,435 | 2,658 |
Goodwill and Intangible Assets
| 2,393 | 2,402 | 2,639 | 2,717 | 2,820 | 2,888 | 2,634 | 2,370 | 2,417 | 2,482 | 2,526 | 2,555 | 2,577 | 2,628 | 2,757 | 2,841 | 2,955 | 2,992 | 2,997 | 3,009 | 3,092 | 3,170 | 3,284 | 910 | 1,083 | 1,385 | 1,689 | 2,056 | 2,231 | 2,469 | 2,891 | 3,090 | 3,329 | 3,746 | 4,063 | 4,299 | 4,447 | 4,490 | 4,501 | 4,390 | 4,368 | 4,365 | 4,502 | 4,552 | 4,546 | 4,540 | 4,434 | 4,335 | 4,244 | 4,372 | 4,743 | 4,856 | 5,028 | 5,069 | 4,834 | 4,843 | 4,950 | 2,333 | 2,387 | 2,482 | 2,761 | 3,298 |
Long Term Investments
| 19,709 | 13,554 | 11,882 | 11,298 | 14,708 | 8,640 | 3,145 | 2,190 | 6,806 | 5,538 | 6,565 | 6,279 | 2,181 | 2,260 | 5,871 | 5,905 | 5,797 | 1,698 | 5,895 | 4,705 | 8,577 | 7,523 | 9,202 | 10,967 | 11,580 | 18,554 | 11,442 | 11,344 | 11,020 | 16,379 | 14,194 | 15,163 | 15,129 | 19,445 | 24,373 | 22,839 | 22,724 | 18,334 | 20,633 | 19,951 | 20,815 | 17,394 | 17,998 | 18,183 | 18,345 | 12,828 | 16,567 | 16,797 | 10,078 | 10,648 | 8,199 | 0 | 0 | 8,883 | 0 | 0 | 0 | 7,817 | 0 | 0 | 8,090 | 0 |
Tax Assets
| 1,070 | 3,391 | -11,882 | -11,298 | -3,632 | 962 | -3,145 | -2,190 | -4,859 | 529 | -4,890 | -4,563 | -2,181 | 496 | -5,871 | -5,905 | -5,797 | 695 | -5,895 | -4,705 | -8,577 | 608 | -9,202 | -10,967 | -11,580 | 204 | -11,442 | -11,344 | -11,020 | 496 | -14,194 | -15,163 | -15,129 | 1,618 | -24,373 | -22,839 | -22,724 | 840 | -20,633 | -19,951 | -20,815 | 654 | -17,998 | -18,183 | -18,345 | 847 | -16,567 | -16,797 | 61 | 909 | 500 | 0 | 0 | 942 | 0 | 0 | 0 | 1,124 | 0 | 0 | 1,862 | 0 |
Other Non-Current Assets
| 725 | 4,504 | 16,555 | 16,326 | 4,530 | 1,990 | 7,867 | 6,899 | 5,096 | -2,012 | 5,125 | 4,805 | 7,051 | 705 | 6,239 | 6,278 | 6,173 | 3,613 | 6,115 | 6,266 | 10,185 | 2,502 | 10,946 | 22,470 | 23,398 | 4,282 | 21,580 | 20,087 | 20,558 | 4,828 | 24,457 | 23,520 | 23,931 | 3,284 | 24,373 | 22,839 | 22,724 | 3,439 | 20,632 | 19,951 | 20,815 | 3,428 | 17,998 | 18,182 | 18,346 | 4,549 | 16,567 | 16,799 | 6,309 | 3,881 | 6,669 | 15,400 | 13,602 | 2,937 | 13,331 | 12,987 | 12,928 | 3,640 | 13,289 | 13,805 | 3,318 | 13,511 |
Total Non-Current Assets
| 33,338 | 33,291 | 25,063 | 24,602 | 23,711 | 22,022 | 15,255 | 13,948 | 13,997 | 13,300 | 13,834 | 13,425 | 13,889 | 13,221 | 13,463 | 13,687 | 13,808 | 13,733 | 14,045 | 14,453 | 18,712 | 19,967 | 19,335 | 28,196 | 29,493 | 29,704 | 28,719 | 27,742 | 28,414 | 34,538 | 38,057 | 37,578 | 38,572 | 39,540 | 40,115 | 39,199 | 39,424 | 39,298 | 37,531 | 36,654 | 37,559 | 37,945 | 34,132 | 34,346 | 34,480 | 33,914 | 32,127 | 32,468 | 31,639 | 30,790 | 30,917 | 30,852 | 28,729 | 27,920 | 28,101 | 27,751 | 27,899 | 24,635 | 25,491 | 26,565 | 26,929 | 27,998 |
Total Assets
| 88,982 | 98,139 | 110,751 | 95,841 | 83,304 | 80,893 | 95,152 | 69,377 | 56,899 | 70,001 | 78,369 | 55,124 | 55,383 | 52,370 | 56,483 | 50,613 | 51,655 | 64,317 | 52,810 | 55,889 | 67,526 | 68,196 | 66,376 | 61,346 | 67,102 | 72,357 | 67,627 | 73,702 | 70,037 | 80,397 | 81,076 | 80,526 | 80,542 | 92,478 | 89,158 | 91,272 | 90,082 | 110,316 | 70,762 | 70,408 | 73,481 | 104,869 | 75,433 | 83,774 | 69,122 | 106,628 | 71,136 | 63,997 | 67,539 | 93,601 | 61,872 | 63,102 | 69,675 | 78,971 | 76,811 | 67,265 | 68,458 | 81,329 | 49,808 | 56,611 | 52,064 | 75,665 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12,684 | 12,421 | 38,328 | 27,388 | 16,092 | 12,402 | 33,106 | 15,791 | 2,982 | 13,128 | 26,411 | 5,857 | 4,752 | 3,610 | 7,672 | 3,131 | 1,652 | 9,336 | 3,906 | 5,220 | 11,879 | 8,436 | 6,870 | 4,239 | 8,983 | 11,358 | 4,647 | 9,429 | 4,875 | 12,792 | 8,123 | 4,407 | 6,975 | 12,749 | 10,382 | 13,286 | 9,694 | 33,850 | 3,621 | 5,586 | 7,058 | 33,105 | 8,889 | 14,215 | 5,293 | 36,604 | 10,909 | 2,483 | 4,480 | 29,100 | 2,005 | 3,179 | 13,063 | 17,939 | 17,813 | 6,536 | 15,015 | 26,610 | 1,348 | 2,946 | 1,981 | 15,990 |
Short Term Debt
| 8,031 | 8,400 | 6,550 | 8,767 | 9,447 | 9,343 | 4,946 | 4,421 | 5,895 | 6,232 | 5,021 | 3,867 | 3,959 | 4,116 | 3,992 | 4,830 | 5,029 | 5,529 | 7,127 | 7,127 | 7,127 | 8,540 | 8,036 | 7,629 | 6,801 | 6,731 | 6,506 | 5,610 | 4,737 | 2,881 | 11,711 | 9,842 | 8,958 | 11,422 | 8,885 | 6,776 | 10,716 | 4,056 | 3,196 | 377 | 357 | 692 | 646 | 472 | 549 | 943 | 1,074 | 1,301 | 1,275 | 1,221 | 1,314 | 769 | 854 | 869 | 835 | 850 | 937 | 720 | 720 | 720 | 781 | 5,109 |
Tax Payables
| 522 | 2,414 | 835 | 280 | 409 | 1,358 | 1,753 | 373 | 89 | 608 | 509 | 187 | 30 | 100 | 28 | 40 | 53 | 127 | 90 | 77 | 35 | 122 | 57 | 171 | 74 | 171 | 174 | 222 | 52 | 126 | 15 | 66 | 36 | 690 | 315 | 1,115 | 149 | 2,345 | 154 | 139 | 33 | 1,959 | 110 | 931 | 20 | 3,931 | 31 | 31 | 11 | 184 | 88 | 942 | 22 | 4,217 | 3,231 | 4,310 | 1,097 | 3,562 | 866 | 2,520 | 263 | 0 |
Deferred Revenue
| 522 | 1,249 | 977 | 561 | 540 | 2,819 | 1,908 | 676 | 241 | 2,409 | 654 | 467 | 177 | 402 | 201 | 349 | 182 | 392 | 229 | 340 | 165 | 381 | 192 | 418 | 207 | 474 | 449 | 616 | 266 | 505 | 671 | 636 | 700 | 1,378 | 647 | 1,458 | 341 | 3,027 | 435 | 398 | 185 | 2,562 | 359 | 1,164 | 196 | 4,490 | 247 | 223 | 157 | 749 | 316 | 1,123 | 127 | 4,749 | 3,434 | 4,481 | 1,196 | 3,981 | 1,077 | 2,694 | 719 | 229 |
Other Current Liabilities
| 7,437 | 8,540 | 6,612 | 5,893 | 5,795 | 5,925 | 8,005 | 5,435 | 6,926 | 6,095 | 7,254 | 6,601 | 7,241 | 2,767 | 3,300 | 2,379 | 2,832 | 2,739 | 4,409 | 3,854 | 3,877 | 4,397 | 3,916 | 3,630 | 4,870 | 3,917 | 4,494 | 4,190 | 4,078 | 4,297 | 5,061 | 5,508 | 5,013 | 4,260 | 5,564 | 5,219 | 6,132 | 4,840 | 5,549 | 4,881 | 5,422 | 5,371 | 5,966 | 7,573 | 6,616 | 5,328 | 6,073 | 6,543 | 6,716 | 6,855 | 7,680 | 5,134 | 5,623 | 4,030 | 4,401 | 5,161 | 5,233 | 4,534 | 4,336 | 3,805 | 4,066 | 3,944 |
Total Current Liabilities
| 28,674 | 30,610 | 52,467 | 42,609 | 31,874 | 30,489 | 47,965 | 26,323 | 16,044 | 27,864 | 39,340 | 16,792 | 16,129 | 10,895 | 15,165 | 10,689 | 9,695 | 17,996 | 15,671 | 16,541 | 23,048 | 21,754 | 19,014 | 15,916 | 20,861 | 22,480 | 16,096 | 19,845 | 13,956 | 20,475 | 25,566 | 20,393 | 21,646 | 29,809 | 25,478 | 26,739 | 26,883 | 45,773 | 12,801 | 11,242 | 13,022 | 41,730 | 15,860 | 23,424 | 12,654 | 47,365 | 18,303 | 10,550 | 12,628 | 37,925 | 11,315 | 10,205 | 19,667 | 27,587 | 26,483 | 17,028 | 22,381 | 35,845 | 7,481 | 10,165 | 7,547 | 25,272 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,191 | 5,503 | 4,351 | 5,093 | 4,177 | 3,994 | 4,680 | 5,012 | 5,609 | 6,530 | 4,196 | 5,207 | 5,952 | 6,837 | 6,028 | 6,033 | 6,858 | 7,691 | 3,030 | 3,689 | 6,362 | 6,847 | 7,492 | 8,177 | 8,802 | 9,427 | 10,657 | 11,307 | 11,957 | 12,607 | 4,857 | 4,191 | 0 | 0 | 0 | 1 | 4 | 8 | 11 | 23 | 37 | 50 | 64 | 77 | 90 | 109 | 146 | 85 | 99 | 439 | 508 | 658 | 661 | 965 | 920 | 1,220 | 1,290 | 1,510 | 1,570 | 1,870 | 2,230 | 3,090 |
Deferred Revenue Non-Current
| 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 |
Deferred Tax Liabilities Non-Current
| 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 |
Other Non-Current Liabilities
| 6,167 | 6,177 | 4,550 | 4,559 | 4,562 | 4,595 | 4,291 | 4,110 | 4,063 | 4,057 | 4,132 | 4,095 | 4,228 | 4,197 | 4,204 | 4,150 | 4,136 | 4,353 | 4,327 | 4,296 | 4,369 | 4,492 | 4,619 | 4,761 | 4,762 | 4,943 | 4,132 | 4,124 | 4,125 | 4,087 | 4,204 | 4,233 | 4,332 | 4,378 | 4,465 | 4,751 | 4,891 | 4,291 | 4,215 | 4,130 | 4,127 | 4,337 | 4,217 | 4,169 | 4,126 | 4,057 | 3,998 | 4,010 | 3,944 | 3,682 | 3,641 | 3,554 | 3,470 | 3,398 | 3,307 | 3,308 | 3,223 | 2,787 | 2,757 | 2,792 | 2,791 | 2,858 |
Total Non-Current Liabilities
| 10,358 | 11,680 | 8,901 | 9,652 | 8,739 | 8,589 | 8,971 | 9,122 | 9,672 | 10,587 | 8,328 | 9,302 | 10,180 | 11,034 | 10,232 | 10,183 | 10,994 | 12,044 | 7,357 | 7,985 | 10,731 | 11,339 | 12,111 | 12,938 | 13,564 | 14,370 | 14,789 | 15,431 | 16,082 | 16,694 | 9,061 | 8,424 | 4,332 | 4,378 | 4,465 | 4,752 | 4,895 | 4,299 | 4,226 | 4,153 | 4,164 | 4,387 | 4,281 | 4,246 | 4,216 | 4,166 | 4,144 | 4,095 | 4,043 | 4,121 | 4,149 | 4,212 | 4,131 | 4,363 | 4,227 | 4,528 | 4,513 | 4,297 | 4,327 | 4,662 | 5,021 | 5,948 |
Total Liabilities
| 39,032 | 42,290 | 61,368 | 52,261 | 40,613 | 39,078 | 56,936 | 35,445 | 25,716 | 38,451 | 47,668 | 26,094 | 26,309 | 21,929 | 25,397 | 20,872 | 20,689 | 30,040 | 23,028 | 24,526 | 33,779 | 33,093 | 31,125 | 28,854 | 34,425 | 36,850 | 30,885 | 35,276 | 30,038 | 37,169 | 34,627 | 28,817 | 25,978 | 34,187 | 29,943 | 31,491 | 31,778 | 50,072 | 17,027 | 15,395 | 17,186 | 46,117 | 20,141 | 27,670 | 16,870 | 51,531 | 22,447 | 14,645 | 16,671 | 42,046 | 15,464 | 14,417 | 23,798 | 31,950 | 30,710 | 21,556 | 26,894 | 40,142 | 11,808 | 14,827 | 12,568 | 31,220 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 37,341 | 0 | 0 | 0 | 29,495 | 30,350 | 29,668 | 28,197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,639 | 1,698 | 1,590 | 1,930 | 1,911 | 1,600 | 1,276 | 994 | 631 | 796 | 615 | 678 | 769 | 967 | 632 | 389 | 0 | 0 | 24 | 397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 | 7,948 |
Retained Earnings
| 28,916 | 33,801 | 31,782 | 26,373 | 23,636 | 24,217 | 21,771 | 18,660 | 15,915 | 16,771 | 16,087 | 14,616 | 14,694 | 16,104 | 16,879 | 15,634 | 16,818 | 20,060 | 15,414 | 17,000 | 19,211 | 20,220 | 20,504 | 17,267 | 17,561 | 20,684 | 24,242 | 25,916 | 26,452 | 30,035 | 33,445 | 38,491 | 41,007 | 44,177 | 44,838 | 45,594 | 44,020 | 46,049 | 39,815 | 41,351 | 42,357 | 44,548 | 40,405 | 41,442 | 37,715 | 40,835 | 35,437 | 35,964 | 37,286 | 37,774 | 32,915 | 35,042 | 32,328 | 33,443 | 32,394 | 32,181 | 28,231 | 27,583 | 24,020 | 27,149 | 25,808 | 28,945 |
Accumulated Other Comprehensive Income/Loss
| 330 | 280 | 195 | 150 | 2,445 | 1,252 | 229 | 74 | 59 | 50 | 55 | 50 | 199 | 13,581 | 55 | 44 | 42 | 35 | 145 | 113 | 275 | 622 | 540 | 1,001 | 925 | 618 | -1,639 | -1,698 | -1,590 | -1,930 | -1,911 | -1,600 | -1,276 | -994 | -631 | -796 | -615 | -678 | -769 | -967 | -632 | -389 | 352 | 239 | -24 | -397 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,669 | 5,761 | 5,759 | 5,759 | -31,584 | 5,747 | 5,596 | 5,484 | -23,863 | -24,719 | -24,035 | -22,564 | 5,633 | -7,824 | 5,632 | 5,632 | 5,757 | 5,757 | 5,757 | 5,757 | 5,758 | 5,758 | 5,757 | 5,758 | 5,757 | 5,757 | 4,118 | 4,060 | 4,583 | 4,243 | 4,262 | 4,573 | 4,897 | 5,179 | 5,542 | 5,377 | 5,557 | 5,494 | 5,403 | 5,205 | 5,540 | 5,783 | 6,172 | 6,172 | 6,148 | 5,775 | 4,882 | 5,031 | 5,185 | 5,350 | 5,126 | 5,460 | 5,365 | 5,388 | 5,547 | 5,377 | 5,168 | 5,534 | 5,915 | 6,577 | 5,708 | 6,781 |
Total Shareholders Equity
| 40,863 | 47,790 | 45,684 | 40,230 | 39,786 | 39,164 | 35,544 | 32,166 | 29,554 | 30,400 | 29,723 | 28,247 | 28,474 | 29,809 | 30,514 | 29,258 | 30,565 | 33,800 | 29,264 | 30,818 | 33,192 | 34,548 | 34,749 | 31,974 | 32,191 | 35,007 | 36,308 | 37,924 | 38,983 | 42,226 | 45,655 | 51,012 | 53,852 | 57,304 | 58,328 | 58,919 | 57,525 | 59,491 | 53,166 | 54,504 | 55,845 | 58,279 | 54,877 | 55,801 | 51,811 | 54,558 | 48,267 | 48,943 | 50,419 | 51,072 | 45,989 | 48,450 | 45,641 | 46,779 | 45,889 | 45,506 | 41,347 | 41,065 | 37,883 | 41,674 | 39,464 | 43,674 |
Total Equity
| 49,950 | 55,845 | 49,383 | 43,580 | 42,691 | 41,815 | 38,216 | 33,932 | 31,183 | 31,550 | 30,701 | 29,030 | 29,074 | 30,441 | 31,086 | 29,741 | 30,966 | 34,277 | 29,782 | 31,363 | 33,747 | 35,103 | 35,251 | 32,492 | 32,677 | 35,507 | 36,742 | 38,426 | 39,999 | 43,228 | 46,449 | 51,709 | 54,564 | 58,291 | 59,215 | 59,781 | 58,304 | 60,244 | 53,735 | 55,013 | 56,295 | 58,752 | 55,292 | 56,104 | 52,252 | 55,097 | 48,689 | 49,352 | 50,868 | 51,555 | 46,408 | 48,685 | 45,877 | 47,021 | 46,101 | 45,709 | 41,564 | 41,187 | 38,000 | 41,784 | 39,496 | 44,445 |
Total Liabilities & Shareholders Equity
| 88,982 | 98,135 | 110,751 | 95,841 | 83,304 | 80,893 | 95,152 | 69,377 | 56,899 | 70,001 | 78,369 | 55,124 | 55,383 | 52,370 | 56,483 | 50,613 | 51,655 | 64,317 | 52,810 | 55,889 | 67,526 | 68,196 | 66,376 | 61,346 | 67,102 | 72,357 | 67,627 | 73,702 | 70,037 | 80,397 | 81,076 | 80,526 | 80,542 | 92,478 | 89,158 | 91,272 | 90,082 | 110,316 | 70,762 | 70,408 | 73,481 | 104,869 | 75,433 | 83,774 | 69,122 | 106,628 | 71,136 | 63,997 | 67,539 | 93,601 | 61,872 | 63,102 | 69,675 | 78,971 | 76,811 | 67,265 | 68,458 | 81,329 | 49,808 | 56,611 | 52,064 | 75,665 |