Gunze Limited
TSE:3002.T
5470 (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
| 11,308 | 10,818 | 11,243 | 10,886 | 12,054 | 11,547 | 12,077 | 9,828 | 10,473 | 14,469 | 11,588 | 14,643 | 11,556 | 9,717 | 9,992 | 8,101 | 8,972 | 9,267 | 10,583 | 10,417 | 8,421 | 8,102 | 7,956 | 7,001 | 7,833 | 9,477 | 11,173 | 9,696 | 10,975 | 9,670 | 11,856 | 12,568 | 9,674 | 7,471 | 8,316 | 8,416 | 12,033 | 9,159 | 8,530 | 6,709 | 8,184 | 6,757 | 7,311 | 6,980 | 7,570 | 6,070 | 7,282 | 5,287 | 7,264 | 6,078 | 8,169 | 6,626 | 6,162 | 6,905 | 7,396 | 6,001 | 4,844 | 5,496 | 5,688 | 5,179 | 7,859 | 5,777 |
Short Term Investments
| 0 | 0 | 0 | 0 | -5,923 | -1,327 | 0 | 0 | -6,173 | -3,848 | -6,114 | -6,033 | 0 | -3 | -7,065 | -7,139 | -7,326 | -7 | -6,937 | -7,388 | -7,472 | -14 | -9,357 | -7,675 | -7,205 | -581 | -7,115 | -7,615 | -7,615 | -592 | -8,239 | -9,333 | -7,889 | -626 | -8,068 | -7,857 | -7,082 | -2,841 | -8,921 | -9,169 | -9,425 | -2,144 | -9,309 | -10,094 | -10,507 | -798 | -12,010 | -11,970 | 0 | -103 | 0 | 0 | 0 | -525 | 0 | 0 | 0 | -759 | 0 | 0 | -394 | 0 |
Cash and Short Term Investments
| 11,308 | 10,818 | 11,243 | 10,886 | 12,054 | 11,547 | 12,077 | 9,828 | 10,473 | 14,469 | 11,588 | 14,643 | 11,556 | 9,717 | 9,992 | 8,101 | 8,972 | 9,267 | 10,583 | 10,417 | 8,421 | 8,102 | 7,956 | 7,001 | 7,833 | 9,477 | 11,173 | 9,696 | 10,975 | 9,670 | 11,856 | 12,568 | 9,674 | 7,471 | 8,316 | 8,416 | 12,033 | 9,159 | 8,530 | 6,709 | 8,184 | 6,757 | 7,311 | 6,980 | 7,570 | 6,070 | 7,282 | 5,287 | 7,264 | 6,078 | 8,169 | 6,626 | 6,162 | 6,905 | 7,396 | 6,001 | 4,844 | 5,496 | 5,688 | 5,179 | 7,859 | 5,777 |
Net Receivables
| 27,352 | 27,827 | 29,001 | 27,807 | 25,523 | 27,910 | 32,314 | 29,174 | 25,750 | 27,278 | 28,846 | 25,991 | 25,713 | 28,295 | 30,530 | 26,286 | 23,820 | 28,703 | 32,070 | 29,930 | 30,068 | 31,048 | 32,427 | 29,795 | 28,700 | 32,246 | 32,146 | 30,276 | 26,905 | 29,592 | 32,171 | 28,228 | 28,057 | 31,596 | 34,418 | 30,596 | 29,154 | 33,659 | 35,776 | 30,403 | 29,053 | 31,732 | 34,746 | 29,524 | 30,029 | 31,116 | 32,958 | 29,942 | 30,355 | 31,295 | 34,880 | 30,162 | 29,292 | 29,558 | 35,122 | 29,556 | 29,104 | 29,251 | 35,835 | 30,166 | 32,630 | 39,944 |
Inventory
| 39,531 | 38,157 | 39,558 | 40,818 | 39,598 | 38,296 | 37,499 | 36,873 | 34,224 | 33,693 | 34,811 | 35,019 | 33,901 | 31,110 | 32,145 | 34,884 | 35,927 | 33,016 | 32,467 | 33,434 | 33,673 | 31,130 | 31,161 | 31,965 | 30,466 | 29,761 | 29,701 | 31,634 | 30,905 | 30,271 | 29,005 | 30,721 | 29,141 | 29,858 | 30,715 | 32,226 | 31,698 | 31,550 | 32,822 | 34,635 | 33,918 | 32,555 | 32,159 | 34,843 | 34,093 | 33,984 | 34,860 | 38,223 | 38,080 | 35,562 | 34,330 | 34,543 | 31,250 | 29,532 | 28,131 | 30,358 | 30,118 | 29,984 | 29,874 | 34,250 | 35,118 | 34,882 |
Other Current Assets
| 4,131 | 3,994 | 4,440 | 4,692 | 7,081 | 5,827 | 6,503 | 5,947 | 4,767 | 3,759 | 4,443 | 4,264 | 4,745 | 2,968 | 3,233 | 3,143 | 3,601 | 3,391 | 4,156 | 4,821 | 4,574 | 2,750 | 3,524 | 3,375 | 2,931 | 2,381 | 4,613 | 4,442 | 4,179 | 2,049 | 5,215 | 5,948 | 7,048 | 2,680 | 5,638 | 6,440 | 6,302 | 3,253 | 4,467 | 4,333 | 3,841 | 2,459 | 5,101 | 5,371 | 5,069 | 2,284 | 3,447 | 3,536 | 3,928 | 2,457 | 4,720 | 4,439 | 4,070 | 1,727 | 4,426 | 4,558 | 4,422 | 2,133 | 4,100 | 4,173 | 3,544 | 4,672 |
Total Current Assets
| 82,322 | 80,796 | 84,242 | 84,203 | 84,256 | 83,580 | 88,393 | 81,822 | 75,214 | 79,199 | 79,688 | 79,917 | 75,915 | 72,090 | 75,900 | 72,414 | 72,320 | 74,377 | 79,276 | 78,602 | 76,736 | 73,030 | 75,068 | 72,136 | 69,930 | 73,865 | 77,633 | 76,048 | 72,964 | 71,582 | 78,247 | 77,465 | 73,920 | 71,605 | 79,087 | 77,678 | 79,187 | 77,621 | 81,595 | 76,080 | 74,996 | 73,503 | 79,317 | 76,718 | 76,761 | 73,454 | 78,547 | 76,988 | 79,627 | 75,392 | 82,099 | 75,770 | 70,774 | 67,722 | 75,075 | 70,473 | 68,488 | 66,864 | 75,497 | 73,768 | 79,151 | 85,275 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 65,268 | 63,597 | 63,130 | 63,213 | 62,859 | 63,117 | 62,914 | 61,593 | 60,572 | 59,490 | 60,319 | 60,030 | 63,430 | 64,923 | 66,227 | 66,956 | 67,555 | 67,921 | 68,478 | 67,579 | 66,642 | 66,483 | 66,855 | 65,881 | 66,420 | 64,853 | 65,235 | 66,499 | 66,651 | 67,272 | 69,897 | 67,902 | 69,196 | 69,884 | 68,814 | 71,192 | 71,078 | 70,218 | 68,877 | 68,155 | 68,799 | 68,763 | 67,512 | 65,493 | 65,373 | 65,304 | 65,632 | 67,847 | 68,641 | 68,746 | 68,114 | 68,608 | 68,231 | 67,468 | 67,314 | 68,457 | 70,317 | 70,550 | 70,921 | 72,317 | 72,187 | 72,760 |
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
| 1,846 | 1,928 | 1,724 | 1,600 | 1,410 | 1,446 | 1,128 | 1,201 | 1,297 | 1,343 | 1,371 | 1,430 | 1,492 | 1,611 | 1,562 | 1,626 | 1,681 | 1,774 | 1,838 | 1,962 | 2,059 | 2,142 | 2,125 | 2,206 | 2,307 | 1,817 | 1,903 | 1,927 | 1,922 | 1,915 | 1,832 | 1,863 | 1,252 | 1,321 | 1,244 | 1,321 | 1,161 | 1,209 | 1,333 | 1,387 | 1,506 | 1,468 | 1,479 | 1,569 | 1,651 | 1,673 | 1,732 | 1,784 | 1,909 | 1,915 | 1,972 | 1,984 | 2,126 | 2,190 | 2,306 | 2,335 | 1,265 | 1,352 | 1,098 | 1,154 | 1,265 | 1,058 |
Goodwill and Intangible Assets
| 1,846 | 1,928 | 1,724 | 1,600 | 1,410 | 1,446 | 1,128 | 1,201 | 1,297 | 1,343 | 1,371 | 1,430 | 1,492 | 1,611 | 1,562 | 1,626 | 1,681 | 1,774 | 1,838 | 1,962 | 2,059 | 2,142 | 2,125 | 2,206 | 2,307 | 1,817 | 1,903 | 1,927 | 1,922 | 1,915 | 1,832 | 1,863 | 1,252 | 1,321 | 1,244 | 1,321 | 1,161 | 1,209 | 1,333 | 1,387 | 1,506 | 1,468 | 1,479 | 1,569 | 1,651 | 1,673 | 1,732 | 1,784 | 1,909 | 1,915 | 1,972 | 1,984 | 2,126 | 2,190 | 2,306 | 2,335 | 1,265 | 1,352 | 1,098 | 1,154 | 1,265 | 1,058 |
Long Term Investments
| 6,525 | 9,249 | 9,498 | 9,650 | 14,729 | 13,025 | 12,121 | 13,041 | 19,592 | 15,812 | 18,379 | 18,721 | 13,870 | 15,641 | 20,071 | 20,115 | 21,333 | 15,598 | 26,881 | 25,854 | 25,574 | 19,184 | 28,242 | 31,531 | 29,261 | 24,356 | 32,149 | 31,278 | 30,510 | 20,968 | 29,089 | 27,167 | 26,660 | 19,149 | 31,764 | 31,464 | 27,449 | 21,304 | 22,965 | 22,743 | 22,892 | 14,828 | 23,159 | 22,690 | 22,978 | 12,629 | 22,316 | 21,353 | 0 | 12,641 | 0 | 0 | 0 | 17,223 | 0 | 0 | 0 | 21,550 | 0 | 0 | 23,342 | 0 |
Tax Assets
| 0 | 3,269 | -9,498 | -9,650 | -5,923 | 1,138 | -12,121 | -13,041 | -6,173 | 2,371 | -6,114 | -6,033 | -13,870 | 1,574 | -20,071 | -20,115 | -21,333 | 3,452 | -26,881 | -25,854 | -25,574 | 3,191 | -28,242 | -31,531 | -29,261 | 1,506 | -32,149 | -31,278 | -30,510 | 3,430 | -29,089 | -27,167 | -26,660 | 3,453 | -31,764 | -31,464 | -27,449 | 793 | -22,965 | -22,743 | -22,892 | 3,616 | -23,159 | -22,690 | -22,978 | 4,615 | -22,316 | -21,353 | 0 | 4,376 | 0 | 0 | 0 | 3,966 | 0 | 0 | 0 | 3,377 | 0 | 0 | 3,346 | 0 |
Other Non-Current Assets
| 9,067 | 3,132 | 17,330 | 15,728 | 5,923 | 3,617 | 18,707 | 19,600 | 6,173 | -2 | 6,114 | 6,034 | 19,833 | 3,788 | 20,070 | 20,115 | 21,332 | 3,508 | 26,880 | 25,853 | 25,575 | 5,599 | 28,241 | 31,530 | 29,261 | 4,874 | 32,150 | 31,278 | 30,509 | 4,289 | 29,089 | 27,166 | 26,660 | 4,334 | 31,764 | 31,464 | 27,449 | 4,182 | 22,965 | 22,742 | 22,892 | 4,363 | 23,159 | 22,691 | 22,978 | 5,650 | 22,316 | 21,355 | 21,927 | 5,447 | 21,891 | 23,003 | 23,999 | 5,348 | 27,815 | 27,198 | 27,724 | 5,075 | 29,507 | 30,587 | 4,306 | 35,018 |
Total Non-Current Assets
| 82,706 | 81,175 | 82,184 | 80,541 | 78,998 | 82,343 | 82,749 | 82,394 | 81,461 | 79,014 | 80,069 | 80,182 | 84,755 | 87,537 | 87,859 | 88,697 | 90,568 | 92,253 | 97,196 | 95,394 | 94,276 | 96,599 | 97,221 | 99,617 | 97,988 | 97,406 | 99,288 | 99,704 | 99,082 | 97,874 | 100,818 | 96,931 | 97,108 | 98,141 | 101,822 | 103,977 | 99,688 | 97,706 | 93,175 | 92,284 | 93,197 | 93,038 | 92,150 | 89,753 | 90,002 | 89,871 | 89,680 | 90,986 | 92,477 | 93,125 | 91,977 | 93,595 | 94,356 | 96,195 | 97,435 | 97,990 | 99,306 | 101,904 | 101,526 | 104,058 | 104,446 | 108,836 |
Total Assets
| 165,028 | 161,971 | 166,427 | 164,745 | 163,255 | 165,927 | 171,145 | 164,217 | 156,676 | 158,216 | 159,757 | 160,100 | 160,673 | 159,629 | 163,762 | 161,113 | 162,889 | 166,633 | 176,474 | 173,999 | 171,012 | 169,632 | 172,291 | 171,755 | 167,919 | 171,273 | 176,922 | 175,753 | 172,048 | 169,460 | 179,066 | 174,399 | 171,029 | 169,749 | 180,911 | 181,657 | 178,877 | 175,331 | 174,772 | 168,366 | 168,195 | 166,544 | 171,468 | 166,472 | 166,764 | 163,328 | 168,228 | 167,974 | 172,104 | 168,517 | 174,076 | 169,365 | 165,130 | 163,917 | 172,510 | 168,463 | 167,794 | 168,768 | 177,023 | 177,826 | 183,597 | 194,111 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 8,547 | 8,286 | 8,368 | 8,788 | 8,798 | 10,010 | 9,955 | 9,849 | 8,601 | 8,928 | 7,974 | 8,600 | 7,891 | 7,830 | 7,635 | 7,510 | 7,783 | 10,271 | 10,049 | 9,961 | 9,108 | 9,910 | 9,679 | 9,454 | 8,713 | 9,640 | 9,293 | 9,217 | 8,655 | 9,594 | 8,607 | 8,966 | 8,064 | 9,112 | 10,529 | 10,227 | 9,191 | 9,339 | 10,143 | 9,169 | 8,943 | 9,491 | 9,238 | 9,893 | 7,445 | 6,990 | 7,323 | 7,429 | 8,074 | 7,013 | 9,689 | 8,546 | 7,900 | 7,844 | 9,185 | 9,329 | 8,193 | 8,398 | 9,482 | 10,091 | 9,981 | 10,995 |
Short Term Debt
| 5,148 | 714 | 4,107 | 5,197 | 6,829 | 7,451 | 10,027 | 10,872 | 8,170 | 8,362 | 7,114 | 10,287 | 17,913 | 12,810 | 17,754 | 17,130 | 15,746 | 13,221 | 20,664 | 20,108 | 18,663 | 15,625 | 19,950 | 18,765 | 16,285 | 18,190 | 19,660 | 19,839 | 23,576 | 19,870 | 22,554 | 23,435 | 21,707 | 17,130 | 23,377 | 24,769 | 18,907 | 16,073 | 21,508 | 17,386 | 17,300 | 13,295 | 16,071 | 17,806 | 23,076 | 20,062 | 27,665 | 29,681 | 31,452 | 27,170 | 26,943 | 23,787 | 21,541 | 18,509 | 23,016 | 18,242 | 17,053 | 16,125 | 21,708 | 22,262 | 27,475 | 32,737 |
Tax Payables
| 810 | 1,357 | 1,376 | 1,123 | 551 | 263 | 399 | 933 | 471 | 2,139 | 2,585 | 2,285 | 400 | 397 | 300 | 328 | 305 | 635 | 1,235 | 1,125 | 549 | 1,376 | 1,726 | 1,365 | 853 | 337 | 1,346 | 1,171 | 750 | 1,311 | 2,188 | 507 | 337 | 331 | 1,002 | 605 | 585 | 448 | 1,643 | 891 | 421 | 622 | 1,538 | 651 | 513 | 438 | 980 | 623 | 559 | 387 | 295 | 542 | 730 | 509 | 1,409 | 582 | 680 | 478 | 955 | 706 | 610 | 1,388 |
Deferred Revenue
| 810 | 1,357 | 3,422 | 2,506 | 1,088 | 1,616 | 841 | 2,499 | 1,134 | 3,718 | 3,000 | 3,694 | 924 | 1,833 | 713 | 1,748 | 828 | 2,072 | 1,607 | 2,496 | 1,097 | 2,690 | 2,044 | 2,609 | 1,297 | 1,566 | 1,650 | 2,325 | 1,182 | 2,477 | 2,483 | 1,627 | 665 | 1,448 | 1,293 | 1,714 | 981 | 1,596 | 1,924 | 1,980 | 748 | 1,731 | 1,820 | 1,767 | 845 | 1,574 | 1,328 | 1,889 | 950 | 1,626 | 665 | 1,897 | 1,143 | 1,820 | 1,799 | 2,004 | 1,126 | 1,908 | 1,396 | 2,339 | 2,274 | 1,874 |
Other Current Liabilities
| 13,757 | 14,533 | 11,515 | 10,136 | 11,160 | 10,975 | 12,363 | 11,855 | 11,923 | 10,213 | 10,816 | 8,113 | 8,588 | 8,390 | 8,840 | 8,356 | 9,164 | 8,703 | 9,802 | 9,505 | 10,270 | 8,444 | 9,040 | 7,701 | 8,945 | 9,364 | 9,010 | 8,652 | 9,483 | 10,382 | 11,408 | 15,668 | 16,388 | 10,743 | 9,188 | 8,100 | 8,922 | 8,432 | 7,580 | 6,890 | 8,428 | 7,985 | 10,289 | 7,719 | 7,768 | 7,460 | 9,979 | 8,101 | 8,754 | 7,535 | 9,142 | 8,253 | 8,678 | 7,084 | 8,389 | 7,571 | 8,130 | 7,418 | 7,969 | 7,173 | 7,331 | 7,677 |
Total Current Liabilities
| 28,262 | 24,890 | 27,412 | 26,627 | 27,875 | 30,052 | 33,186 | 35,075 | 29,828 | 31,221 | 28,904 | 30,694 | 35,316 | 30,863 | 34,942 | 34,744 | 33,521 | 34,267 | 42,122 | 42,070 | 39,138 | 36,669 | 40,713 | 38,529 | 35,240 | 38,760 | 39,613 | 40,033 | 42,896 | 42,323 | 45,052 | 49,696 | 46,824 | 38,433 | 44,387 | 44,810 | 38,001 | 35,440 | 41,155 | 35,425 | 35,419 | 32,502 | 37,418 | 37,185 | 39,134 | 36,086 | 46,295 | 47,100 | 49,230 | 43,344 | 46,439 | 42,483 | 39,262 | 35,257 | 42,389 | 37,146 | 34,502 | 33,849 | 40,555 | 41,865 | 47,061 | 53,283 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 7,805 | 8,230 | 8,272 | 8,258 | 8,242 | 8,638 | 8,729 | 2,080 | 2,013 | 2,317 | 4,313 | 4,306 | 4,294 | 4,581 | 5,837 | 5,874 | 10,921 | 11,973 | 10,702 | 10,748 | 10,899 | 10,972 | 9,778 | 9,983 | 10,130 | 9,912 | 12,654 | 14,034 | 9,042 | 8,562 | 13,520 | 13,703 | 14,079 | 14,355 | 12,927 | 13,156 | 14,406 | 12,889 | 10,354 | 12,905 | 13,217 | 13,333 | 14,065 | 12,223 | 11,553 | 11,647 | 8,918 | 7,078 | 7,662 | 7,678 | 8,061 | 7,132 | 5,141 | 5,175 | 5,285 | 4,950 | 4,750 | 2,825 | 2,661 | 2,238 | 836 | 854 |
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
| 8,400 | 8,381 | 9,402 | 9,510 | 9,375 | 9,548 | 10,259 | 9,985 | 9,829 | 9,891 | 8,956 | 8,538 | 8,771 | 9,009 | 10,509 | 10,662 | 10,799 | 11,254 | 11,468 | 11,660 | 11,887 | 10,925 | 10,440 | 10,531 | 10,590 | 10,472 | 10,459 | 10,341 | 10,224 | 10,222 | 10,938 | 10,639 | 9,898 | 10,322 | 8,962 | 9,003 | 8,913 | 9,644 | 6,749 | 6,638 | 6,540 | 6,528 | 6,903 | 6,883 | 6,741 | 6,850 | 6,914 | 6,941 | 6,968 | 7,298 | 9,315 | 8,524 | 8,205 | 10,140 | 10,049 | 14,057 | 13,810 | 14,538 | 15,998 | 15,768 | 16,199 | 16,587 |
Total Non-Current Liabilities
| 16,205 | 16,611 | 17,674 | 17,768 | 17,617 | 18,186 | 18,988 | 12,065 | 11,842 | 12,208 | 13,269 | 12,844 | 13,065 | 13,590 | 16,346 | 16,536 | 21,720 | 23,227 | 22,170 | 22,408 | 22,786 | 21,897 | 20,218 | 20,514 | 20,720 | 20,384 | 23,113 | 24,375 | 19,266 | 18,784 | 24,458 | 24,342 | 23,977 | 24,677 | 21,889 | 22,159 | 23,319 | 22,533 | 17,103 | 19,543 | 19,757 | 19,861 | 20,968 | 19,106 | 18,294 | 18,497 | 15,832 | 14,019 | 14,630 | 14,976 | 17,376 | 15,656 | 13,346 | 15,315 | 15,334 | 19,007 | 18,560 | 17,363 | 18,659 | 18,006 | 17,035 | 17,441 |
Total Liabilities
| 44,467 | 41,501 | 45,086 | 44,395 | 45,492 | 48,238 | 52,174 | 47,140 | 41,670 | 43,429 | 42,173 | 43,538 | 48,381 | 44,453 | 51,288 | 51,280 | 55,241 | 57,494 | 64,292 | 64,478 | 61,924 | 58,566 | 60,931 | 59,043 | 55,960 | 59,144 | 62,726 | 64,408 | 62,162 | 61,107 | 69,510 | 74,038 | 70,801 | 63,110 | 66,276 | 66,969 | 61,320 | 57,973 | 58,258 | 54,968 | 55,176 | 52,363 | 58,386 | 56,291 | 57,428 | 54,583 | 62,127 | 61,119 | 63,860 | 58,320 | 63,815 | 58,139 | 52,608 | 50,572 | 57,723 | 56,153 | 53,062 | 51,212 | 59,214 | 59,871 | 64,096 | 70,724 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 9 | 0 | 0 | 0 | 109,632 | 0 | 0 | 0 | 108,148 | 109,396 | 113,030 | 111,765 | 0 | 0 | 0 | 270 | 1,876 | 2,642 | 0 | 809 | 833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22 | 1,816 | 3,925 | 1,184 | 2,162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 253 | 1,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 | 26,071 |
Retained Earnings
| 80,624 | 81,576 | 80,451 | 79,124 | 78,053 | 78,972 | 82,614 | 80,949 | 79,936 | 81,184 | 89,073 | 87,495 | 82,517 | 84,456 | 84,435 | 82,532 | 82,021 | 84,351 | 84,470 | 82,132 | 80,971 | 82,050 | 82,540 | 80,509 | 79,917 | 79,718 | 80,429 | 78,783 | 77,960 | 77,504 | 79,486 | 72,328 | 69,307 | 76,605 | 78,849 | 78,265 | 78,748 | 79,313 | 79,329 | 77,480 | 76,797 | 77,771 | 77,988 | 76,065 | 76,075 | 76,700 | 76,970 | 78,056 | 78,331 | 79,255 | 77,377 | 79,006 | 79,656 | 80,033 | 80,756 | 78,960 | 79,274 | 79,727 | 80,288 | 79,366 | 80,888 | 82,046 |
Accumulated Other Comprehensive Income/Loss
| 8,502 | 7,538 | 8,169 | 7,728 | 6,278 | 5,329 | 6,679 | 5,949 | 4,993 | 3,636 | 2,844 | 3,070 | 3,006 | 25,841 | 448 | -270 | -1,876 | -2,642 | 491 | -809 | -833 | 185 | 148 | 3,617 | 2,093 | 2,842 | 3,504 | 2,337 | 1,184 | -22 | -1,816 | -3,925 | -1,184 | -2,162 | 3,613 | 4,106 | 5,709 | 4,192 | 3,364 | 2,138 | 2,274 | 2,379 | 1,032 | 496 | -253 | -1,363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,580 | 3,582 | 4,760 | 5,585 | -104,124 | 5,509 | 1,736 | 2,233 | -106,007 | -107,255 | -115,144 | -113,566 | -1,040 | -22,657 | 130 | -138 | -1,810 | -2,668 | -171 | -8 | 671 | 1,459 | 1,320 | 1,277 | 2,656 | 2,792 | 3,521 | 3,531 | 4,049 | 4,866 | 3,072 | 963 | 3,707 | 2,730 | 4,853 | 4,858 | 5,648 | 6,408 | 6,440 | 6,444 | 6,445 | 6,446 | 6,445 | 6,457 | 6,207 | 5,098 | 2,284 | 1,827 | 2,848 | 3,907 | 5,814 | 5,043 | 5,830 | 6,544 | 7,317 | 6,641 | 8,692 | 11,100 | 10,800 | 11,785 | 11,861 | 14,485 |
Total Shareholders Equity
| 118,786 | 118,767 | 119,451 | 118,508 | 115,910 | 115,881 | 117,100 | 115,202 | 113,141 | 113,032 | 115,874 | 114,835 | 110,554 | 113,711 | 111,084 | 108,465 | 106,282 | 107,754 | 110,861 | 108,195 | 107,713 | 109,765 | 110,079 | 111,474 | 110,737 | 111,423 | 113,525 | 110,722 | 109,264 | 108,441 | 108,629 | 99,362 | 99,085 | 105,406 | 113,386 | 113,300 | 116,176 | 115,984 | 115,204 | 112,133 | 111,587 | 112,667 | 111,536 | 109,089 | 108,353 | 107,869 | 105,325 | 105,954 | 107,250 | 109,233 | 109,262 | 110,120 | 111,557 | 112,648 | 114,144 | 111,672 | 114,037 | 116,898 | 117,159 | 117,222 | 118,820 | 122,602 |
Total Equity
| 120,561 | 120,467 | 121,341 | 120,350 | 117,763 | 117,689 | 118,971 | 117,077 | 115,006 | 114,787 | 117,584 | 116,562 | 112,292 | 115,176 | 112,474 | 109,833 | 107,648 | 109,139 | 112,182 | 109,521 | 109,088 | 111,066 | 111,360 | 112,712 | 111,959 | 112,129 | 114,196 | 111,345 | 109,886 | 108,353 | 109,556 | 100,361 | 100,228 | 106,639 | 114,635 | 114,688 | 117,557 | 117,358 | 116,514 | 113,398 | 113,019 | 114,181 | 113,082 | 110,181 | 109,336 | 108,745 | 106,101 | 106,855 | 108,244 | 110,197 | 110,261 | 111,226 | 112,522 | 113,345 | 114,787 | 112,310 | 114,732 | 117,556 | 117,809 | 117,955 | 119,501 | 123,387 |
Total Liabilities & Shareholders Equity
| 165,028 | 161,971 | 166,427 | 164,745 | 163,255 | 165,927 | 171,145 | 164,217 | 156,676 | 158,216 | 159,757 | 160,100 | 160,673 | 159,629 | 163,762 | 161,113 | 162,889 | 166,633 | 176,474 | 173,999 | 171,012 | 169,632 | 172,291 | 171,755 | 167,919 | 171,273 | 176,922 | 175,753 | 172,048 | 169,460 | 179,066 | 174,399 | 171,029 | 169,749 | 180,911 | 181,657 | 178,877 | 175,331 | 174,772 | 168,366 | 168,195 | 166,544 | 171,468 | 166,472 | 166,764 | 163,328 | 168,228 | 167,974 | 172,104 | 168,517 | 174,076 | 169,365 | 165,130 | 163,917 | 172,510 | 168,463 | 167,794 | 168,768 | 177,023 | 177,826 | 183,597 | 194,111 |