NEXON Co., Ltd.
TSE:3659.T
2670.5 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 230,022 | 244,227 | 280,515 | 250,175 | 262,008 | 291,665 | 409,368 | 460,436 | 395,684 | 376,098 | 365,239 | 472,021 | 306,587 | 243,647 | 252,570 | 276,303 | 305,519 | 275,144 | 253,636 | 177,481 | 210,749 | 220,171 | 205,292 | 168,931 | 169,378 | 141,137 | 153,242 | 188,078 | 176,788 | 151,122 | 152,683 | 125,973 | 148,068 | 198,625 | 194,225 | 128,236 | 116,261 | 120,990 | 117,729 | 114,155 | 140,157 | 149,040 | 138,843 | 103,820 | 112,235 | 110,510 | 127,604 | 139,659 | 129,089 | 146,977 | 132,479 |
Short Term Investments
| 377,260 | 355,093 | 316,243 | 33,872 | 29,222 | 23,938 | 23,078 | 24,582 | 25,642 | 27,808 | 29,140 | 27,517 | 28,439 | 26,535 | 27,343 | 24,067 | 20,074 | 14,311 | 8,418 | 8,150 | 7,440 | 9,954 | 9,600 | 7,228 | 6,371 | 6,298 | 6,538 | 3,906 | 3,519 | 3,467 | 2,895 | 4,691 | 2,008 | 2,718 | 1,973 | 1,759 | 3,067 | 3,370 | 3,029 | 2,506 | 2,171 | 2,363 | 2,265 | 3,411 | 3,115 | 2,917 | 107 | 100 | 95 | 33 | 12 |
Cash and Short Term Investments
| 607,282 | 599,320 | 596,758 | 284,047 | 291,230 | 315,603 | 432,446 | 485,018 | 421,326 | 403,906 | 394,379 | 499,538 | 335,026 | 270,182 | 279,913 | 300,370 | 325,593 | 289,455 | 262,054 | 185,631 | 218,189 | 230,125 | 214,892 | 176,159 | 175,749 | 147,435 | 159,780 | 191,984 | 180,307 | 154,589 | 155,578 | 130,664 | 150,076 | 201,343 | 196,198 | 129,995 | 119,328 | 124,360 | 120,758 | 116,661 | 142,328 | 151,403 | 141,108 | 107,231 | 115,350 | 113,427 | 127,711 | 139,759 | 129,184 | 147,010 | 132,491 |
Net Receivables
| 83,336 | 58,845 | 37,873 | 48,316 | 40,233 | 61,691 | 30,444 | 33,623 | 27,340 | 47,886 | 17,577 | 34,872 | 24,771 | 39,313 | 20,935 | 32,918 | 36,786 | 51,865 | 28,643 | 29,299 | 32,828 | 70,884 | 31,344 | 45,980 | 26,475 | 69,864 | 35,255 | 43,586 | 31,712 | 58,515 | 27,037 | 32,153 | 40,927 | 40,244 | 33,362 | 31,776 | 40,958 | 40,003 | 32,280 | 30,188 | 38,321 | 31,718 | 22,469 | 29,000 | 42,419 | 39,699 | 21,493 | 16,076 | 12,588 | 11,434 | 14,078 |
Inventory
| 0 | 0 | 0 | 368,646 | 324,773 | 242,325 | 162,490 | 117,516 | 147,799 | 179,191 | 169,689 | 98,247 | 245,283 | 304,428 | 273,132 | 220,304 | 168,444 | 242,479 | 257,331 | 326,674 | 315,636 | 277,100 | 276,550 | 292,766 | 263,487 | 242,680 | 234,092 | 193,119 | 183,380 | 173,946 | 173,226 | 146,163 | 111,327 | 84,944 | 97,105 | 100,643 | 108,982 | 100,862 | 100,235 | 87,575 | 40,818 | 35,016 | 48,096 | 48,355 | 23,721 | 14,214 | 136 | 61 | 49 | 50 | 40 |
Other Current Assets
| 69,930 | 63,152 | 54,875 | 16,452 | 18,543 | 16,314 | 16,649 | 13,136 | 15,195 | 12,570 | 12,072 | 8,037 | 9,475 | 9,028 | 4,552 | 4,737 | 7,286 | 3,828 | 5,468 | 6,672 | 6,355 | 10,784 | 11,874 | 12,387 | 10,709 | 10,780 | 13,492 | 10,631 | 13,094 | 13,466 | 10,256 | 8,351 | 5,777 | 6,271 | 5,005 | 6,576 | 5,002 | 5,729 | 4,852 | 5,111 | 5,371 | 6,542 | 6,126 | 5,177 | 4,229 | 3,464 | 5,970 | 4,051 | 4,476 | 2,817 | 4,113 |
Total Current Assets
| 760,548 | 721,317 | 689,506 | 717,461 | 674,779 | 635,933 | 642,029 | 649,293 | 611,660 | 643,553 | 593,717 | 640,694 | 614,555 | 622,951 | 578,532 | 558,329 | 538,109 | 587,627 | 553,496 | 548,276 | 573,008 | 588,893 | 534,660 | 527,292 | 476,420 | 470,759 | 442,619 | 439,320 | 408,493 | 400,516 | 366,097 | 317,331 | 308,107 | 332,802 | 331,670 | 268,990 | 274,270 | 270,954 | 258,125 | 239,535 | 226,838 | 224,679 | 217,799 | 189,763 | 185,719 | 170,804 | 155,310 | 159,947 | 146,297 | 161,311 | 150,722 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 67,194 | 63,335 | 52,854 | 54,002 | 49,227 | 46,325 | 45,964 | 37,006 | 38,272 | 36,555 | 35,433 | 34,885 | 34,245 | 34,768 | 34,220 | 32,929 | 29,875 | 27,960 | 30,093 | 25,543 | 24,675 | 26,968 | 25,166 | 26,181 | 25,429 | 25,683 | 27,303 | 25,785 | 20,097 | 20,584 | 20,394 | 19,814 | 19,534 | 20,875 | 22,027 | 21,390 | 23,411 | 23,381 | 24,039 | 21,740 | 21,149 | 20,913 | 22,080 | 17,049 | 13,836 | 12,593 | 9,730 | 8,060 | 17,781 | 18,267 | 16,016 |
Goodwill
| 47,357 | 44,809 | 43,924 | 42,942 | 42,129 | 40,235 | 40,136 | 41,521 | 42,759 | 40,472 | 38,938 | 38,514 | 39,464 | 38,909 | 38,425 | 36,180 | 38,178 | 36,694 | 42,480 | 46,742 | 25,137 | 26,257 | 26,529 | 27,646 | 28,742 | 20,661 | 21,682 | 15,715 | 14,948 | 16,598 | 17,523 | 16,196 | 15,263 | 15,673 | 35,387 | 35,800 | 36,958 | 35,298 | 35,426 | 45,866 | 45,547 | 45,136 | 45,802 | 48,982 | 46,324 | 46,868 | 42,669 | 12,394 | 12,538 | 12,726 | 11,595 |
Intangible Assets
| 25,634 | 25,612 | 17,847 | 14,968 | 15,670 | 13,785 | 9,655 | 10,817 | 11,651 | 17,495 | 17,703 | 20,170 | 19,550 | 14,082 | 14,935 | 15,548 | 15,702 | 16,597 | 21,519 | 22,627 | 24,170 | 25,567 | 26,021 | 29,836 | 34,924 | 12,834 | 12,784 | 4,168 | 4,476 | 5,943 | 7,127 | 7,618 | 7,827 | 8,243 | 7,520 | 8,984 | 11,531 | 13,108 | 16,574 | 18,700 | 20,591 | 22,501 | 26,653 | 28,650 | 27,766 | 30,060 | 30,767 | 28,528 | 29,875 | 33,167 | 32,478 |
Goodwill and Intangible Assets
| 72,991 | 70,421 | 61,771 | 57,910 | 57,799 | 54,020 | 49,791 | 52,338 | 54,410 | 57,967 | 56,641 | 58,684 | 59,014 | 52,991 | 53,360 | 51,728 | 53,880 | 53,291 | 63,999 | 69,369 | 49,307 | 51,824 | 52,550 | 57,482 | 63,666 | 33,495 | 34,466 | 19,883 | 19,424 | 22,541 | 24,650 | 23,814 | 23,090 | 23,916 | 42,907 | 44,784 | 48,489 | 48,406 | 52,000 | 64,566 | 66,138 | 67,637 | 72,455 | 77,632 | 74,090 | 76,928 | 73,436 | 40,922 | 42,413 | 45,893 | 44,073 |
Long Term Investments
| 302,585 | 272,663 | 237,319 | 273,231 | 286,185 | 246,780 | 223,031 | 252,053 | 264,741 | 240,314 | 232,381 | 172,792 | 167,937 | 170,277 | 145,472 | 130,455 | 103,821 | 34,565 | 41,353 | 41,622 | 17,197 | 14,271 | 14,912 | 17,934 | 18,285 | 21,860 | 23,354 | 26,569 | 25,177 | 25,831 | 22,003 | 22,994 | 25,811 | 18,376 | 19,674 | 87,616 | 99,420 | 91,818 | 92,595 | 63,189 | 76,090 | 85,477 | 98,937 | 79,567 | 66,860 | 67,569 | 58,055 | 73,539 | 81,083 | 29,835 | 16,990 |
Tax Assets
| 47,191 | 49,485 | 55,899 | 56,281 | 53,836 | 56,411 | 57,145 | 42,222 | 43,778 | 40,113 | 38,214 | 22,440 | 23,164 | 23,194 | 21,957 | 19,380 | 19,973 | 20,192 | 21,486 | 11,774 | 12,210 | 12,716 | 12,916 | 10,311 | 9,922 | 9,733 | 10,332 | 5,478 | 5,752 | 5,577 | 5,242 | 4,166 | 3,753 | 4,050 | 4,295 | 4,528 | 4,688 | 4,578 | 4,716 | 7,114 | 3,778 | 4,020 | 4,171 | 3,932 | 9,421 | 10,155 | 11,952 | 100 | 95 | 33 | 4,680 |
Other Non-Current Assets
| 1,190 | 724 | 754 | 34,713 | 30,034 | 25,379 | 24,889 | 26,052 | 27,354 | 29,423 | 30,246 | 28,503 | 29,194 | 28,411 | 28,620 | 24,413 | 20,276 | 14,493 | 8,661 | 8,271 | 7,591 | 10,144 | 9,794 | 7,872 | 7,729 | 7,554 | 7,882 | 5,172 | 4,034 | 3,979 | 3,446 | 7,195 | 4,504 | 5,337 | 5,013 | 4,933 | 6,002 | 6,102 | 5,547 | 4,684 | 4,036 | 3,823 | 3,409 | 6,626 | 5,377 | 5,485 | 5,442 | 9,840 | 8,124 | 3 | 3,284 |
Total Non-Current Assets
| 491,151 | 456,628 | 408,597 | 476,137 | 477,081 | 428,915 | 400,820 | 409,671 | 428,555 | 404,372 | 392,915 | 317,304 | 313,554 | 309,641 | 283,629 | 258,905 | 227,825 | 150,501 | 165,592 | 156,579 | 110,980 | 115,923 | 115,338 | 119,780 | 125,031 | 98,325 | 103,337 | 82,887 | 74,484 | 78,512 | 75,735 | 77,983 | 76,692 | 72,554 | 93,916 | 163,251 | 182,010 | 174,285 | 178,897 | 161,293 | 171,191 | 181,870 | 201,052 | 184,806 | 169,584 | 172,730 | 158,615 | 132,461 | 149,496 | 94,031 | 85,043 |
Total Assets
| 1,251,699 | 1,177,945 | 1,098,103 | 1,193,598 | 1,151,860 | 1,064,848 | 1,042,849 | 1,058,964 | 1,040,215 | 1,047,925 | 986,632 | 957,998 | 928,109 | 932,592 | 862,161 | 817,234 | 765,934 | 738,128 | 719,088 | 704,855 | 683,988 | 704,816 | 649,998 | 647,072 | 601,451 | 569,084 | 545,956 | 522,207 | 482,977 | 479,028 | 441,832 | 395,314 | 384,799 | 405,356 | 425,586 | 432,241 | 456,280 | 445,239 | 437,022 | 400,828 | 398,029 | 406,549 | 418,851 | 374,569 | 355,303 | 343,534 | 313,926 | 292,408 | 295,793 | 255,342 | 235,765 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19,966 | 18,564 | 16,332 | 15,118 | 13,060 | 15,287 | 14,705 | 12,695 | 11,936 | 11,838 | 9,354 | 9,774 | 8,098 | 8,897 | 10,668 | 10,193 | 11,179 | 9,567 | 7,753 | 6,238 | 6,630 | 7,394 | 7,447 | 7,383 | 5,985 | 6,843 | 8,587 | 10,321 | 7,332 | 9,735 | 9,472 | 8,326 | 6,434 | 9,673 | 10,874 | 8,970 | 8,224 | 10,340 | 10,214 | 9,512 | 7,791 | 9,486 | 10,063 | 7,035 | 6,317 | 7,639 | 1,439 | 1,362 | 934 | 1,505 | 2,998 |
Short Term Debt
| 7,194 | 6,618 | 5,634 | 5,618 | 5,014 | 4,485 | 4,045 | 3,337 | 3,411 | 3,194 | 3,045 | 2,983 | 2,772 | 2,756 | 4,751 | 4,373 | 4,033 | 3,913 | 4,352 | 6,039 | 5,475 | 5,764 | 4,324 | 2,591 | 2,502 | 2,498 | 3,490 | 835 | 1,668 | 1,686 | 1,683 | 1,840 | 1,666 | 1,666 | 1,916 | 14,099 | 14,460 | 14,969 | 13,180 | 13,575 | 13,257 | 14,149 | 13,408 | 11,640 | 11,669 | 11,479 | 11,176 | 10,103 | 53,261 | 3,411 | 3,003 |
Tax Payables
| 22,659 | 25,703 | 17,932 | 23,993 | 24,364 | 35,118 | 23,697 | 25,932 | 23,571 | 26,433 | 16,599 | 17,155 | 14,237 | 23,187 | 15,774 | 16,725 | 13,156 | 16,247 | 7,403 | 8,327 | 7,059 | 14,026 | 9,352 | 9,511 | 6,041 | 11,986 | 7,698 | 6,088 | 3,691 | 8,357 | 5,511 | 3,462 | 5,227 | 7,060 | 7,135 | 4,234 | 6,621 | 11,748 | 12,836 | 3,654 | 5,671 | 8,407 | 8,502 | 7,359 | 9,116 | 12,771 | 9,491 | 4,302 | 4,839 | 8,905 | 6,671 |
Deferred Revenue
| 20,540 | 20,414 | 21,065 | 54,248 | 50,118 | 58,784 | 18,942 | 17,553 | 15,864 | 12,491 | 11,030 | 31,618 | 28,320 | 37,024 | 34,160 | 32,307 | 24,937 | 30,105 | 21,752 | 20,374 | 18,772 | 29,022 | 23,814 | 22,525 | 18,040 | 23,897 | 23,402 | 20,968 | 15,500 | 20,900 | 18,743 | 13,610 | 14,473 | 17,109 | 19,507 | 15,554 | 18,368 | 23,445 | 27,145 | 15,654 | 16,750 | 18,688 | 19,918 | 18,479 | 19,711 | 24,797 | 27,200 | 13,142 | 13,464 | 17,854 | 16,852 |
Other Current Liabilities
| 52,303 | 51,715 | 46,343 | 17,820 | 12,776 | 18,192 | 45,442 | 45,485 | 38,289 | 43,161 | 29,896 | 11,635 | 8,031 | 14,389 | 8,388 | 11,598 | 7,118 | 9,030 | 7,311 | 8,391 | 7,035 | 6,902 | 6,924 | 6,857 | 5,173 | 6,626 | 6,068 | 5,281 | 4,876 | 5,726 | 5,106 | 4,134 | 4,404 | 5,324 | 4,587 | 4,804 | 6,659 | 6,703 | 6,484 | 7,531 | 5,095 | 5,853 | 7,064 | 6,858 | 5,685 | 5,050 | 4,426 | 5,112 | 4,994 | 4,908 | 1,709 |
Total Current Liabilities
| 100,003 | 97,311 | 89,374 | 92,804 | 80,968 | 96,748 | 83,134 | 79,070 | 69,500 | 70,684 | 53,325 | 56,010 | 47,221 | 63,066 | 57,967 | 58,471 | 47,267 | 52,615 | 41,168 | 41,042 | 37,912 | 49,082 | 42,509 | 39,356 | 31,700 | 39,864 | 41,547 | 37,405 | 29,376 | 38,047 | 35,004 | 27,910 | 26,977 | 33,772 | 36,884 | 43,427 | 47,711 | 55,457 | 57,023 | 46,272 | 42,893 | 48,176 | 50,453 | 44,012 | 43,382 | 48,965 | 44,241 | 29,719 | 72,653 | 27,678 | 24,562 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 34,398 | 32,161 | 24,090 | 25,819 | 21,901 | 21,052 | 19,279 | 12,280 | 12,903 | 12,443 | 12,282 | 12,440 | 11,229 | 11,768 | 11,842 | 10,875 | 8,148 | 6,900 | 8,507 | 5,906 | 5,069 | 4,645 | 342 | 667 | 723 | 35 | 785 | 2,473 | 664 | 664 | 835 | 835 | 1,668 | 1,668 | 2,501 | 14,099 | 20,881 | 20,744 | 23,244 | 22,691 | 27,482 | 27,988 | 34,605 | 33,192 | 38,681 | 38,401 | 41,354 | 43,637 | 4,800 | 15,550 | 18,567 |
Deferred Revenue Non-Current
| 15,305 | 15,114 | 15,207 | 16,193 | 16,019 | 15,505 | 15,897 | 15,727 | 16,347 | 15,245 | 14,354 | 14,202 | 14,800 | 15,504 | 15,180 | 14,754 | 14,784 | 14,878 | 15,950 | 15,547 | 16,176 | 17,317 | 17,636 | 7,032 | 7,168 | 7,710 | 8,241 | 8,154 | 8,222 | 9,030 | 8,392 | 8,288 | 7,996 | 4,119 | 1,985 | 1,646 | 1,283 | 1,770 | 2,440 | 3,069 | 3,492 | 4,022 | 4,778 | 4,580 | 4,601 | 5,099 | 5,265 | 4,907 | 5,038 | 5,775 | 5,707 |
Deferred Tax Liabilities Non-Current
| 63,079 | 58,050 | 51,749 | 54,946 | 55,989 | 49,734 | 50,371 | 53,476 | 57,520 | 54,894 | 53,965 | 51,862 | 53,526 | 53,265 | 51,118 | 18,661 | 16,339 | 15,686 | 16,774 | 15,341 | 17,554 | 18,403 | 18,447 | 19,450 | 20,688 | 19,642 | 20,865 | 18,214 | 16,804 | 17,447 | 17,195 | 2,709 | 2,701 | 2,821 | 2,138 | 3,108 | 6,136 | 4,547 | 5,368 | 1,840 | 3,634 | 7,294 | 12,222 | 4,137 | 3,449 | 3,502 | 4,064 | 318 | 325 | 367 | 4,536 |
Other Non-Current Liabilities
| 10,952 | 10,555 | 11,108 | 7,863 | 7,474 | 6,752 | 6,622 | 6,994 | 7,121 | 6,335 | 6,813 | 5,660 | 5,757 | 5,619 | 5,609 | 5,752 | 5,341 | 5,131 | 5,558 | 4,308 | 3,898 | 5,150 | 5,587 | 5,221 | 4,826 | 4,884 | 4,300 | 3,069 | 2,283 | 2,221 | 2,712 | 2,779 | 2,543 | 2,287 | 2,397 | 3,693 | 3,999 | 3,551 | 3,470 | 3,511 | 3,672 | 3,609 | 3,734 | 3,442 | 1,768 | 1,839 | 4,079 | 7,433 | 10,321 | 8,664 | 4,507 |
Total Non-Current Liabilities
| 123,734 | 115,880 | 102,154 | 104,821 | 101,383 | 93,043 | 92,169 | 88,477 | 93,891 | 88,917 | 87,414 | 84,164 | 85,312 | 86,156 | 83,749 | 50,042 | 44,612 | 42,595 | 46,789 | 41,102 | 42,697 | 45,515 | 42,012 | 32,370 | 33,405 | 32,271 | 34,191 | 31,910 | 27,973 | 29,362 | 29,134 | 14,611 | 14,908 | 10,895 | 9,021 | 22,546 | 32,299 | 30,612 | 34,522 | 31,111 | 38,280 | 42,913 | 55,339 | 45,351 | 48,499 | 48,841 | 54,762 | 56,295 | 20,484 | 30,356 | 33,317 |
Total Liabilities
| 223,737 | 213,191 | 191,528 | 197,625 | 182,351 | 189,791 | 175,303 | 167,547 | 163,391 | 159,601 | 140,739 | 140,174 | 132,533 | 149,222 | 141,716 | 108,513 | 91,879 | 95,210 | 87,957 | 82,144 | 80,609 | 94,597 | 84,521 | 71,726 | 65,105 | 72,135 | 75,738 | 69,315 | 57,349 | 67,409 | 64,138 | 42,521 | 41,885 | 44,667 | 45,905 | 65,973 | 80,010 | 86,069 | 91,545 | 77,383 | 81,173 | 91,089 | 105,792 | 89,363 | 91,881 | 97,806 | 99,003 | 86,014 | 93,137 | 58,034 | 57,879 |
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 |
Common Stock
| 49,132 | 48,228 | 47,510 | 45,471 | 43,754 | 40,570 | 38,972 | 38,279 | 37,306 | 34,932 | 34,255 | 33,216 | 24,945 | 24,141 | 22,679 | 21,664 | 20,318 | 19,003 | 17,967 | 17,562 | 15,452 | 15,132 | 14,402 | 14,265 | 13,415 | 11,825 | 9,390 | 7,976 | 6,301 | 4,531 | 3,519 | 2,816 | 2,513 | 57,029 | 56,441 | 55,731 | 54,560 | 52,726 | 52,481 | 52,226 | 52,101 | 52,024 | 51,952 | 51,912 | 51,826 | 51,449 | 51,342 | 51,215 | 51,054 | 50,903 | 50,300 |
Retained Earnings
| 727,354 | 687,473 | 707,227 | 756,631 | 725,733 | 751,196 | 703,342 | 712,081 | 773,104 | 748,370 | 712,568 | 689,651 | 653,973 | 643,624 | 599,807 | 629,583 | 615,460 | 595,718 | 555,038 | 551,767 | 511,923 | 492,819 | 441,985 | 436,346 | 413,908 | 381,504 | 323,763 | 324,221 | 305,798 | 286,820 | 226,398 | 215,192 | 209,807 | 202,350 | 210,101 | 201,407 | 184,433 | 171,423 | 155,025 | 160,815 | 149,406 | 145,321 | 131,374 | 135,807 | 129,810 | 118,265 | 116,158 | 116,252 | 109,903 | 103,135 | 90,757 |
Accumulated Other Comprehensive Income/Loss
| 235,975 | 193,791 | 159,857 | 174,597 | 169,910 | 99,714 | 114,012 | 116,418 | 142,306 | 116,008 | 92,747 | 73,019 | 86,769 | 43,049 | 69,975 | 30,829 | 12,920 | 4,055 | 38,511 | 11,273 | 32,225 | 57,706 | 64,068 | 77,848 | 60,753 | 66,724 | 91,033 | 66,363 | 60,941 | 69,298 | 56,254 | 41,172 | 34,994 | 60,992 | 73,308 | 70,135 | 99,063 | 92,844 | 92,044 | 64,763 | 64,284 | 62,689 | 74,468 | 42,600 | 27,288 | 21,861 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,023 | 24,675 | -18,327 | 8,609 | 19,893 | -26,078 | 1,867 | 15,823 | -85,128 | -20,164 | -2,902 | 12,099 | 19,705 | 61,953 | 17,421 | 16,403 | 15,069 | 13,762 | 8,469 | 34,068 | 35,433 | 35,115 | 34,813 | 34,680 | 33,847 | 32,258 | 41,021 | 49,627 | 47,964 | 46,209 | 86,753 | 88,960 | 90,998 | 35,153 | 34,597 | 33,892 | 32,728 | 36,823 | 40,830 | 40,576 | 46,238 | 50,782 | 50,688 | 50,651 | 50,565 | 50,292 | 43,847 | 35,650 | 38,329 | 39,819 | 33,378 |
Total Shareholders Equity
| 1,017,484 | 954,167 | 896,267 | 985,308 | 959,290 | 865,402 | 858,193 | 882,601 | 867,588 | 879,146 | 836,668 | 807,985 | 785,392 | 772,767 | 709,882 | 698,479 | 663,767 | 632,538 | 619,985 | 614,670 | 595,033 | 600,772 | 555,268 | 563,139 | 521,923 | 492,311 | 465,207 | 448,187 | 421,004 | 406,858 | 372,924 | 348,140 | 338,312 | 355,524 | 374,447 | 361,165 | 370,784 | 353,816 | 340,380 | 318,380 | 312,029 | 310,816 | 308,482 | 280,970 | 259,489 | 241,867 | 211,347 | 203,117 | 199,286 | 193,857 | 174,435 |
Total Equity
| 1,027,962 | 964,754 | 906,575 | 995,973 | 969,509 | 875,057 | 867,546 | 891,417 | 876,824 | 888,324 | 845,893 | 817,824 | 795,576 | 783,370 | 720,445 | 708,721 | 674,055 | 642,918 | 631,131 | 622,711 | 603,379 | 610,219 | 565,477 | 575,346 | 536,346 | 496,949 | 470,218 | 452,892 | 425,628 | 411,619 | 377,694 | 352,793 | 342,914 | 360,689 | 379,681 | 366,268 | 376,270 | 359,170 | 345,477 | 323,445 | 316,856 | 315,460 | 313,059 | 285,206 | 263,422 | 245,728 | 214,923 | 206,394 | 202,656 | 197,308 | 177,886 |
Total Liabilities & Shareholders Equity
| 1,251,699 | 1,177,945 | 1,098,103 | 1,193,598 | 1,151,860 | 1,064,848 | 1,042,849 | 1,058,964 | 1,040,215 | 1,047,925 | 986,632 | 957,998 | 928,109 | 932,592 | 862,161 | 817,234 | 765,934 | 738,128 | 719,088 | 704,855 | 683,988 | 704,816 | 649,998 | 647,072 | 601,451 | 569,084 | 545,956 | 522,207 | 482,977 | 479,028 | 441,832 | 395,314 | 384,799 | 405,356 | 425,586 | 432,241 | 456,280 | 445,239 | 437,022 | 400,828 | 398,029 | 406,549 | 418,851 | 374,569 | 355,303 | 343,534 | 313,926 | 292,408 | 295,793 | 255,342 | 235,765 |