Katakura Industries Co.,Ltd.
TSE:3001.T
1987 (JPY) • At close November 5, 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
| 14,139 | 28,804 | 29,743 | 29,325 | 31,698 | 30,387 | 30,467 | 31,104 | 33,885 | 31,552 | 34,518 | 33,640 | 35,589 | 34,082 | 31,522 | 31,323 | 27,219 | 27,921 | 27,825 | 27,452 | 27,676 | 26,412 | 28,814 | 28,399 | 26,927 | 28,648 | 26,893 | 28,807 | 25,943 | 28,140 | 25,136 | 27,278 | 20,997 | 25,036 | 22,461 | 27,198 | 25,918 | 26,138 | 24,953 | 25,006 | 24,607 | 26,956 | 27,818 | 27,320 | 28,087 | 28,872 | 28,669 | 28,011 | 27,120 | 25,214 | 25,953 | 28,211 | 29,120 | 29,886 | 27,476 | 26,911 | 28,828 | 30,482 | 30,212 | 30,656 | 28,387 | 29,536 |
Short Term Investments
| 14,604 | 5,531 | 5,588 | 5,640 | 5,691 | 5,743 | 5,785 | 5,694 | 5,736 | 5,766 | 5,806 | 4,895 | 4,951 | 4,977 | 4,966 | 4,986 | 5,009 | 5,030 | 5,051 | 4,830 | 4,839 | 4,850 | 5,864 | 4,876 | 4,839 | 4,846 | 4,849 | 4,861 | 4,817 | 4,054 | 4,064 | 4,329 | 6,359 | 6,355 | 6,357 | 293 | 293 | 293 | 293 | 292 | 292 | 292 | 292 | 292 | 292 | 292 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 491 | 491 | 491 | 491 | 491 | 491 | 491 | 2,989 | 3,185 |
Cash and Short Term Investments
| 28,743 | 28,804 | 29,743 | 34,965 | 37,389 | 36,130 | 36,252 | 36,798 | 39,621 | 37,318 | 40,324 | 38,535 | 40,540 | 39,059 | 36,488 | 36,309 | 32,228 | 32,951 | 32,876 | 32,282 | 32,515 | 31,262 | 34,678 | 33,275 | 31,766 | 33,494 | 31,742 | 33,668 | 30,760 | 32,194 | 29,200 | 31,607 | 27,356 | 31,391 | 28,818 | 27,491 | 26,211 | 26,431 | 25,246 | 25,298 | 24,899 | 27,248 | 28,110 | 27,612 | 28,379 | 29,164 | 29,161 | 28,503 | 27,612 | 25,706 | 26,445 | 28,703 | 29,612 | 30,377 | 27,967 | 27,402 | 29,319 | 30,973 | 30,703 | 31,147 | 31,376 | 32,721 |
Net Receivables
| 13,360 | 14,806 | 14,153 | 7,977 | 7,390 | 8,469 | 8,457 | 5,989 | 6,048 | 7,625 | 7,481 | 6,720 | 8,162 | 9,448 | 7,682 | 9,302 | 10,350 | 12,237 | 9,901 | 9,710 | 9,362 | 12,075 | 11,271 | 9,497 | 9,966 | 12,588 | 11,318 | 10,534 | 11,248 | 13,594 | 12,699 | 9,565 | 11,454 | 13,477 | 13,878 | 15,001 | 12,022 | 14,169 | 13,618 | 10,759 | 12,572 | 15,647 | 14,985 | 12,233 | 12,787 | 14,774 | 14,945 | 12,347 | 12,915 | 16,030 | 15,034 | 13,874 | 14,770 | 15,437 | 16,546 | 14,268 | 13,725 | 14,132 | 17,827 | 13,376 | 15,031 | 17,061 |
Inventory
| 11,448 | 10,880 | 11,682 | 10,972 | 10,307 | 10,042 | 10,115 | 8,974 | 7,287 | 7,038 | 7,591 | 6,942 | 5,437 | 5,903 | 8,098 | 7,062 | 5,686 | 5,559 | 8,176 | 7,767 | 7,167 | 7,073 | 9,565 | 8,973 | 7,623 | 7,471 | 10,053 | 8,971 | 7,806 | 7,806 | 10,384 | 9,576 | 8,222 | 8,128 | 9,739 | 9,389 | 8,645 | 7,952 | 9,949 | 9,155 | 7,301 | 6,830 | 8,516 | 7,865 | 6,156 | 5,768 | 8,169 | 7,463 | 6,694 | 6,464 | 8,712 | 7,085 | 6,151 | 5,682 | 7,336 | 7,148 | 6,436 | 6,776 | 8,161 | 8,606 | 7,453 | 7,109 |
Other Current Assets
| 2,228 | 2,101 | 1,573 | 1,876 | 1,342 | 1,210 | 1,555 | 1,607 | 1,514 | 1,815 | 1,663 | 1,911 | 1,267 | 1,321 | 1,554 | 1,483 | 1,206 | 1,185 | 1,596 | 1,495 | 1,794 | 2,574 | 1,781 | 3,684 | 2,445 | 2,270 | 1,680 | 2,466 | 2,127 | 2,493 | 1,945 | 2,939 | 2,638 | 2,633 | 2,855 | 4,307 | 6,115 | 4,420 | 2,876 | 3,404 | 3,157 | 3,633 | 2,107 | 3,425 | 3,512 | 3,473 | 1,860 | 3,464 | 3,717 | 3,985 | 2,488 | 4,198 | 4,285 | 3,867 | 2,850 | 4,394 | 4,304 | 3,785 | 2,792 | 3,083 | 3,338 | 2,793 |
Total Current Assets
| 55,779 | 56,591 | 57,151 | 55,790 | 56,428 | 55,851 | 56,379 | 53,368 | 54,470 | 53,796 | 57,059 | 54,108 | 55,406 | 55,731 | 53,822 | 54,156 | 49,470 | 51,932 | 52,549 | 51,254 | 50,838 | 52,984 | 57,295 | 55,429 | 51,800 | 55,823 | 54,793 | 55,639 | 51,941 | 56,087 | 54,228 | 53,687 | 49,670 | 55,629 | 55,290 | 56,188 | 52,993 | 52,972 | 51,689 | 48,616 | 47,929 | 53,358 | 53,718 | 51,135 | 50,834 | 53,179 | 54,135 | 51,777 | 50,938 | 52,185 | 52,679 | 53,860 | 54,818 | 55,363 | 54,699 | 53,212 | 53,784 | 55,666 | 59,483 | 56,212 | 57,198 | 59,684 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 41,066 | 41,585 | 41,573 | 42,581 | 43,001 | 43,436 | 43,171 | 43,319 | 43,876 | 44,344 | 44,789 | 44,939 | 45,168 | 45,835 | 46,143 | 46,857 | 47,219 | 47,552 | 47,979 | 48,449 | 48,423 | 48,807 | 48,670 | 49,024 | 49,446 | 49,903 | 50,284 | 50,450 | 50,769 | 50,967 | 51,509 | 52,073 | 52,459 | 52,857 | 53,401 | 53,238 | 54,679 | 52,827 | 44,792 | 45,079 | 42,315 | 41,558 | 40,954 | 40,722 | 40,510 | 39,812 | 38,569 | 38,919 | 38,187 | 38,730 | 38,296 | 38,418 | 38,416 | 38,917 | 39,002 | 39,090 | 31,989 | 32,626 | 32,975 | 33,271 | 33,311 | 32,472 |
Goodwill
| 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 |
Intangible Assets
| 620 | 653 | 632 | 655 | 686 | 325 | 337 | 341 | 344 | 367 | 361 | 252 | 271 | 318 | 381 | 457 | 533 | 459 | 512 | 538 | 601 | 678 | 732 | 801 | 865 | 946 | 1,019 | 1,123 | 1,208 | 1,293 | 1,350 | 1,380 | 1,563 | 745 | 848 | 917 | 1,037 | 1,136 | 1,188 | 1,280 | 1,379 | 1,239 | 1,343 | 1,457 | 1,562 | 1,681 | 1,746 | 1,853 | 1,968 | 2,085 | 2,194 | 1,324 | 1,321 | 283 | 290 | 309 | 308 | 319 | 301 | 231 | 243 | 247 |
Goodwill and Intangible Assets
| 620 | 653 | 632 | 655 | 686 | 325 | 337 | 341 | 344 | 367 | 361 | 252 | 271 | 318 | 381 | 457 | 533 | 459 | 512 | 538 | 601 | 678 | 732 | 801 | 865 | 946 | 1,019 | 1,123 | 1,208 | 1,293 | 1,350 | 1,380 | 1,563 | 745 | 848 | 917 | 1,037 | 1,136 | 1,188 | 1,280 | 1,379 | 1,239 | 1,343 | 1,457 | 1,562 | 1,681 | 1,746 | 1,853 | 1,968 | 2,085 | 2,194 | 1,324 | 1,321 | 283 | 290 | 309 | 308 | 319 | 301 | 231 | 243 | 247 |
Long Term Investments
| 36,499 | 38,053 | 35,657 | 32,992 | 32,146 | 28,063 | 28,623 | 28,312 | 29,551 | 28,426 | 28,345 | 29,899 | 30,299 | 28,699 | 26,200 | 25,781 | 28,155 | 26,594 | 31,966 | 26,798 | 25,315 | 28,498 | 24,322 | 34,604 | 31,488 | 30,566 | 30,466 | 29,226 | 28,356 | 28,694 | 30,571 | 28,110 | 25,300 | 25,691 | 31,133 | 34,877 | 38,582 | 42,507 | 38,205 | 36,434 | 33,169 | 31,629 | 33,368 | 29,580 | 27,023 | 24,242 | 18,660 | 17,575 | 16,321 | 16,135 | 14,656 | 14,693 | 14,538 | 14,569 | 14,573 | 13,770 | 12,873 | 14,373 | 13,815 | 14,656 | 12,205 | 10,184 |
Tax Assets
| 0 | 2 | 67 | 8,691 | 8,736 | -28,063 | 56 | 0 | 0 | 0 | 35 | 7,080 | 7,100 | 7,126 | 69 | 7,858 | 7,902 | 7,223 | 41 | 6,577 | 6,571 | 6,628 | 10 | 6,940 | 6,905 | 6,925 | 7,341 | 6,526 | 6,468 | 5,735 | 6,217 | 6,767 | 8,815 | 8,842 | 9,364 | 2,215 | 2,237 | 1,700 | 2,002 | 292 | 292 | 292 | 859 | 292 | 292 | 292 | 5 | 492 | 492 | 492 | 7 | 492 | 492 | 491 | 7 | 491 | 491 | 491 | 7 | 491 | 2,989 | 3,185 |
Other Non-Current Assets
| 4,591 | 4,556 | 4,531 | 778 | 792 | 37,644 | 9,545 | 9,435 | 9,435 | 9,372 | 9,381 | 670 | 648 | 677 | 7,765 | 786 | 780 | 826 | 7,943 | 718 | 724 | 718 | 7,874 | 726 | 1,009 | 1,071 | 668 | 1,109 | 1,183 | 1,224 | 781 | 1,283 | 1,332 | 1,358 | 899 | 1,433 | 1,963 | 1,505 | 895 | 2,722 | 3,329 | 2,894 | 2,339 | 3,478 | 3,068 | 3,665 | 3,158 | 2,793 | 3,410 | 5,107 | 5,100 | 2,719 | 1,580 | 1,864 | 2,424 | 1,982 | 2,044 | 2,114 | 2,667 | 2,318 | 2,404 | 2,517 |
Total Non-Current Assets
| 82,776 | 84,849 | 82,460 | 85,697 | 85,361 | 81,405 | 81,732 | 81,407 | 83,206 | 82,509 | 82,911 | 82,840 | 83,486 | 82,655 | 80,558 | 81,739 | 84,589 | 82,654 | 88,441 | 83,080 | 81,634 | 85,329 | 81,608 | 92,095 | 89,713 | 89,411 | 89,778 | 88,434 | 87,984 | 87,913 | 90,428 | 89,613 | 89,469 | 89,493 | 95,645 | 92,680 | 98,498 | 99,675 | 87,082 | 85,807 | 80,484 | 77,612 | 78,863 | 75,529 | 72,455 | 69,692 | 62,138 | 61,632 | 60,378 | 62,549 | 60,253 | 57,646 | 56,347 | 56,124 | 56,296 | 55,642 | 47,705 | 49,923 | 49,765 | 50,967 | 51,152 | 48,605 |
Total Assets
| 138,555 | 141,440 | 139,611 | 141,490 | 141,791 | 137,258 | 138,114 | 134,777 | 137,678 | 136,308 | 139,973 | 136,949 | 138,893 | 138,388 | 134,384 | 135,896 | 134,061 | 134,588 | 140,993 | 134,336 | 132,473 | 138,314 | 138,906 | 147,527 | 141,515 | 145,237 | 144,573 | 144,076 | 139,928 | 144,000 | 144,659 | 143,302 | 139,143 | 145,123 | 150,936 | 148,871 | 151,494 | 152,650 | 138,773 | 134,424 | 128,415 | 130,971 | 132,583 | 126,666 | 123,290 | 122,872 | 116,276 | 113,409 | 111,316 | 114,734 | 112,932 | 111,506 | 111,165 | 111,487 | 110,995 | 108,854 | 101,489 | 105,589 | 109,248 | 107,179 | 108,350 | 108,289 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,574 | 4,327 | 4,279 | 4,435 | 4,474 | 5,169 | 4,823 | 3,815 | 3,212 | 4,212 | 4,377 | 3,200 | 2,926 | 4,505 | 5,180 | 4,217 | 3,810 | 5,262 | 5,634 | 4,290 | 4,223 | 6,367 | 6,331 | 4,675 | 4,301 | 6,119 | 6,391 | 5,429 | 4,738 | 6,758 | 6,937 | 5,159 | 5,119 | 6,646 | 7,699 | 7,504 | 6,968 | 7,895 | 8,085 | 6,443 | 6,213 | 8,348 | 8,910 | 7,124 | 6,284 | 7,673 | 8,262 | 6,576 | 6,489 | 8,316 | 12,087 | 6,969 | 6,836 | 7,856 | 12,226 | 7,471 | 6,950 | 8,520 | 14,234 | 8,333 | 7,979 | 9,103 |
Short Term Debt
| 4,947 | 5,709 | 5,122 | 5,245 | 5,724 | 5,693 | 5,663 | 5,726 | 5,571 | 5,451 | 4,395 | 4,438 | 4,422 | 4,678 | 4,566 | 8,862 | 4,944 | 5,068 | 5,097 | 5,069 | 4,948 | 4,925 | 7,554 | 8,959 | 5,563 | 8,184 | 6,717 | 9,183 | 5,581 | 8,662 | 6,465 | 9,365 | 5,503 | 9,021 | 9,119 | 9,504 | 5,911 | 11,132 | 6,750 | 6,621 | 5,081 | 6,071 | 5,888 | 5,879 | 4,819 | 5,680 | 6,079 | 6,120 | 5,364 | 6,387 | 6,281 | 6,117 | 5,414 | 5,947 | 8,350 | 8,159 | 7,238 | 7,966 | 6,792 | 5,765 | 5,981 | 7,106 |
Tax Payables
| 813 | 402 | 648 | 490 | 711 | 473 | 818 | 536 | 867 | 202 | 1,471 | 1,667 | 2,061 | 926 | 851 | 597 | 599 | 402 | 700 | 624 | 416 | 170 | 468 | 458 | 521 | 223 | 265 | 250 | 261 | 189 | 688 | 731 | 664 | 513 | 80 | 61 | 168 | 56 | 115 | 134 | 224 | 74 | 235 | 319 | 495 | 319 | 235 | 263 | 257 | 35 | 455 | 1,071 | 1,675 | 1,123 | 712 | 1,132 | 823 | 465 | 829 | 1,017 | 781 | 907 |
Deferred Revenue
| 813 | 402 | 648 | 1,082 | 987 | 0 | 0 | 0 | 0 | 0 | 4,965 | 2,307 | 2,357 | 1,574 | 4,028 | 1,236 | 894 | 1,060 | 4,377 | 1,354 | 748 | 916 | 4,145 | 1,246 | 870 | 1,012 | 3,978 | 1,043 | 608 | 985 | 4,635 | 1,544 | 1,028 | 1,341 | 3,845 | 999 | 646 | 919 | 3,985 | 1,019 | 620 | 991 | 3,792 | 1,189 | 892 | 1,202 | 3,657 | 1,095 | 683 | 864 | 895 | 1,923 | 2,131 | 1,935 | 1,117 | 1,942 | 1,219 | 1,265 | 1,227 | 1,835 | 1,199 | 1,750 |
Other Current Liabilities
| 7,031 | 7,313 | 7,677 | 5,993 | 6,815 | 7,467 | 8,555 | 6,971 | 8,533 | 8,572 | 5,026 | 6,413 | 7,181 | 9,204 | 5,914 | 7,404 | 7,590 | 8,210 | 4,377 | 8,101 | 7,977 | 8,853 | 5,830 | 8,010 | 8,538 | 8,868 | 5,658 | 7,856 | 8,689 | 7,929 | 5,472 | 8,196 | 8,410 | 8,586 | 5,537 | 9,194 | 11,446 | 9,263 | 6,157 | 7,324 | 8,481 | 9,281 | 5,688 | 8,179 | 8,616 | 8,602 | 5,534 | 8,553 | 9,061 | 9,440 | 6,303 | 8,789 | 9,225 | 9,139 | 6,206 | 8,976 | 8,930 | 9,737 | 6,067 | 10,008 | 11,013 | 9,962 |
Total Current Liabilities
| 16,365 | 17,751 | 17,726 | 16,755 | 18,000 | 18,329 | 19,041 | 16,512 | 17,316 | 18,235 | 18,763 | 16,358 | 16,886 | 19,961 | 19,688 | 21,719 | 17,238 | 19,600 | 19,485 | 18,814 | 17,896 | 21,061 | 23,860 | 22,890 | 19,272 | 24,183 | 22,744 | 23,511 | 19,616 | 24,334 | 23,509 | 24,264 | 20,060 | 25,594 | 26,200 | 27,201 | 24,971 | 29,209 | 24,977 | 21,407 | 20,395 | 24,691 | 24,278 | 22,371 | 20,611 | 23,157 | 23,532 | 22,344 | 21,597 | 25,007 | 25,566 | 23,798 | 23,606 | 24,877 | 27,899 | 26,548 | 24,337 | 27,488 | 28,320 | 25,941 | 26,172 | 27,921 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,896 | 5,524 | 5,983 | 6,403 | 7,002 | 7,422 | 8,249 | 8,669 | 9,497 | 9,917 | 6,622 | 6,799 | 7,384 | 7,562 | 8,147 | 8,324 | 8,909 | 9,087 | 9,672 | 9,850 | 10,510 | 10,662 | 11,316 | 11,316 | 11,970 | 11,970 | 12,701 | 12,701 | 13,431 | 13,431 | 13,184 | 13,184 | 13,790 | 13,790 | 14,396 | 15,751 | 16,633 | 11,633 | 9,014 | 9,014 | 5,547 | 5,547 | 6,013 | 6,013 | 6,479 | 6,479 | 5,445 | 5,445 | 4,981 | 5,021 | 4,442 | 4,442 | 4,643 | 4,673 | 1,035 | 1,035 | 1,098 | 1,128 | 3,546 | 3,396 | 3,597 | 3,597 |
Deferred Revenue Non-Current
| 0 | 0 | 926 | 6,008 | 5,694 | 0 | 1,073 | 0 | 0 | 0 | 1,220 | 5,447 | 5,402 | 5,531 | 1,251 | 5,693 | 5,801 | 5,814 | 1,392 | 6,067 | 6,163 | 6,180 | 1,611 | 6,354 | 6,417 | 6,477 | 1,386 | 6,756 | 6,828 | 6,840 | 1,644 | 7,046 | 7,173 | 7,132 | 1,903 | 6,147 | 6,102 | 5,940 | 1,623 | 3,201 | 3,238 | 3,217 | 1,879 | 3,268 | 3,249 | 3,265 | 2,136 | 3,201 | 3,198 | 3,223 | 1,794 | 3,119 | 3,073 | 3,181 | 1,069 | 2,641 | 2,712 | 2,757 | 1,313 | 2,876 | 2,899 | 3,095 |
Deferred Tax Liabilities Non-Current
| 10,566 | 10,961 | 10,306 | 11,043 | 10,914 | 9,483 | 9,698 | 9,471 | 9,907 | 9,436 | 9,899 | 9,680 | 9,740 | 9,355 | 8,622 | 8,738 | 9,114 | 8,631 | 10,591 | 8,712 | 8,213 | 9,159 | 8,773 | 11,867 | 11,099 | 10,781 | 10,700 | 10,248 | 9,953 | 9,819 | 10,294 | 9,775 | 9,680 | 9,769 | 11,979 | 10,834 | 12,115 | 12,974 | 12,680 | 12,578 | 11,736 | 11,157 | 11,746 | 10,395 | 9,474 | 8,524 | 6,700 | 6,434 | 5,996 | 6,009 | 5,276 | 6,089 | 5,555 | 5,510 | 5,946 | 5,647 | 3,585 | 3,847 | 3,958 | 4,590 | 4,677 | 3,963 |
Other Non-Current Liabilities
| 15,761 | 15,999 | 15,250 | 10,418 | 10,390 | 16,520 | 15,580 | 16,896 | 16,996 | 16,949 | 15,860 | 10,833 | 10,717 | 10,708 | 14,835 | 10,262 | 10,570 | 10,710 | 15,253 | 10,687 | 10,753 | 10,866 | 15,629 | 10,517 | 10,522 | 10,645 | 16,144 | 11,395 | 11,408 | 11,495 | 17,123 | 11,680 | 11,740 | 11,789 | 17,156 | 11,349 | 11,229 | 10,264 | 11,949 | 10,176 | 10,492 | 10,533 | 11,903 | 10,522 | 10,890 | 11,073 | 12,008 | 10,396 | 10,785 | 11,250 | 12,721 | 12,049 | 12,236 | 12,826 | 14,378 | 12,859 | 13,287 | 13,778 | 15,489 | 13,064 | 13,162 | 13,616 |
Total Non-Current Liabilities
| 32,223 | 32,484 | 32,465 | 33,872 | 34,000 | 33,425 | 34,600 | 35,036 | 36,400 | 36,302 | 33,601 | 32,759 | 33,243 | 33,156 | 32,855 | 33,017 | 34,394 | 34,242 | 36,908 | 35,316 | 35,639 | 36,867 | 37,329 | 40,054 | 40,008 | 39,873 | 40,931 | 41,100 | 41,620 | 41,585 | 42,245 | 41,685 | 42,383 | 42,480 | 45,434 | 44,081 | 46,079 | 40,811 | 35,266 | 34,969 | 31,013 | 30,454 | 31,541 | 30,198 | 30,092 | 29,341 | 26,289 | 25,476 | 24,960 | 25,503 | 24,233 | 25,699 | 25,507 | 26,190 | 22,428 | 22,182 | 20,682 | 21,510 | 24,306 | 23,926 | 24,335 | 24,271 |
Total Liabilities
| 48,588 | 50,235 | 50,191 | 50,627 | 52,000 | 51,754 | 53,641 | 51,548 | 53,716 | 54,537 | 52,364 | 49,117 | 50,129 | 53,117 | 52,543 | 54,736 | 51,632 | 53,842 | 56,393 | 54,130 | 53,535 | 57,928 | 61,189 | 62,944 | 59,280 | 64,056 | 63,675 | 64,611 | 61,236 | 65,919 | 65,754 | 65,949 | 62,443 | 68,074 | 71,634 | 71,282 | 71,050 | 70,020 | 60,243 | 56,376 | 51,408 | 55,145 | 55,819 | 52,569 | 50,703 | 52,498 | 49,821 | 47,820 | 46,557 | 50,510 | 49,799 | 49,497 | 49,113 | 51,067 | 50,327 | 48,730 | 45,019 | 48,998 | 52,626 | 49,867 | 50,507 | 52,192 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 | 1,817 |
Retained Earnings
| 53,337 | 52,452 | 52,160 | 51,825 | 51,097 | 50,104 | 49,247 | 48,443 | 48,061 | 46,696 | 47,095 | 47,316 | 47,215 | 44,590 | 42,689 | 41,533 | 40,826 | 40,138 | 40,310 | 40,028 | 39,970 | 39,300 | 38,999 | 38,918 | 38,666 | 38,278 | 38,138 | 37,966 | 37,829 | 37,538 | 37,265 | 37,179 | 37,031 | 36,937 | 35,925 | 36,198 | 36,258 | 36,151 | 35,957 | 36,209 | 36,447 | 36,247 | 36,040 | 35,976 | 36,040 | 35,686 | 35,395 | 35,393 | 35,393 | 35,112 | 35,045 | 34,650 | 34,780 | 33,360 | 33,624 | 33,672 | 30,456 | 29,833 | 29,990 | 30,416 | 30,929 | 30,578 |
Accumulated Other Comprehensive Income/Loss
| 18,420 | 19,402 | 17,683 | 18,721 | 18,260 | 15,458 | 15,668 | 15,458 | 16,268 | 15,722 | 15,797 | 15,948 | 16,035 | 441 | 14,087 | 14,196 | 15,221 | 14,578 | 17,696 | 14,540 | 13,418 | 15,267 | 13,754 | 18,984 | 17,709 | 17,177 | 17,613 | 16,456 | 15,980 | 15,441 | 16,237 | 15,116 | 14,453 | 15,110 | 17,893 | 16,506 | 18,573 | 20,242 | 17,358 | 16,592 | 16,039 | 15,360 | 16,463 | 14,600 | 12,757 | 11,213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,090 | 3,162 | 3,064 | 3,301 | 3,302 | 3,301 | 3,170 | 3,172 | 3,172 | 3,318 | -2,142 | -2,143 | -1,908 | 13,756 | -1,071 | -538 | -214 | 122 | 122 | 121 | 121 | 118 | 119 | 119 | 118 | 249 | 249 | 248 | 248 | 248 | 249 | 248 | 248 | 249 | 248 | 249 | 248 | 248 | 248 | 248 | 249 | 249 | 249 | 250 | 249 | 249 | 8,580 | 7,729 | 7,183 | 7,106 | 6,206 | 5,826 | 5,640 | 5,659 | 5,644 | 5,212 | 4,676 | 5,339 | 4,971 | 5,314 | 5,474 | 4,610 |
Total Shareholders Equity
| 76,664 | 76,833 | 74,724 | 75,664 | 74,476 | 70,680 | 69,902 | 68,890 | 69,318 | 67,553 | 62,567 | 62,938 | 63,159 | 60,604 | 57,522 | 57,008 | 57,650 | 56,655 | 59,945 | 56,506 | 55,326 | 56,502 | 54,689 | 59,838 | 58,310 | 57,521 | 57,817 | 56,487 | 55,874 | 55,044 | 55,568 | 54,360 | 53,549 | 54,113 | 55,883 | 54,770 | 56,896 | 58,458 | 55,380 | 54,866 | 54,552 | 53,673 | 54,569 | 52,643 | 50,863 | 48,965 | 45,792 | 44,939 | 44,393 | 44,035 | 43,068 | 42,293 | 42,237 | 40,836 | 41,085 | 40,701 | 36,949 | 36,989 | 36,778 | 37,547 | 38,220 | 37,005 |
Total Equity
| 89,962 | 91,200 | 89,365 | 90,863 | 89,791 | 85,504 | 84,473 | 83,229 | 83,962 | 81,771 | 87,609 | 87,832 | 88,764 | 85,271 | 81,841 | 81,160 | 82,429 | 80,746 | 84,600 | 80,206 | 78,938 | 80,386 | 77,717 | 84,583 | 82,235 | 81,181 | 80,898 | 79,465 | 78,692 | 78,081 | 78,905 | 77,353 | 76,700 | 77,049 | 79,302 | 77,589 | 80,444 | 82,630 | 78,530 | 78,048 | 77,007 | 75,826 | 76,764 | 74,097 | 72,587 | 70,374 | 66,455 | 65,589 | 64,759 | 64,224 | 63,133 | 62,009 | 62,052 | 60,420 | 60,668 | 60,124 | 56,470 | 56,591 | 56,622 | 57,312 | 57,843 | 56,097 |
Total Liabilities & Shareholders Equity
| 138,550 | 141,435 | 139,611 | 141,490 | 141,791 | 137,258 | 138,114 | 134,777 | 137,678 | 136,308 | 139,973 | 136,949 | 138,893 | 138,388 | 134,384 | 135,896 | 134,061 | 134,588 | 140,993 | 134,336 | 132,473 | 138,314 | 138,906 | 147,527 | 141,515 | 145,237 | 144,573 | 144,076 | 139,928 | 144,000 | 144,659 | 143,302 | 139,143 | 145,123 | 150,936 | 148,871 | 151,494 | 152,650 | 138,773 | 134,424 | 128,415 | 130,971 | 132,583 | 126,666 | 123,290 | 122,872 | 116,276 | 113,409 | 111,316 | 114,734 | 112,932 | 111,506 | 111,165 | 111,487 | 110,995 | 108,854 | 101,489 | 105,589 | 109,248 | 107,179 | 108,350 | 108,289 |