Konoshima Chemical Co.,Ltd.
TSE:4026.T
1849 (JPY) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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
| 1,174 | 1,125 | 1,304 | 1,341 | 2,148 | 1,343 | 1,192 | 1,765 | 1,871 | 1,118 | 1,776 | 1,675 | 967 | 2,095 | 2,502 | 1,482 | 1,440 | 1,373 | 1,156 | 980 | 1,277 | 878 | 896 | 1,035 | 933 | 922 | 789 | 622 | 938 | 923 | 1,390 | 1,025 | 1,132 | 1,144 | 1,569 | 1,983 | 1,237 | 1,552 | 1,521 | 1,195 | 1,660 | 1,308 | 1,979 | 1,709 | 1,551 | 1,015 | 2,187 | 1,929 | 1,547 | 1,130 | 1,506 | 1,674 | 1,802 | 1,243 | 1,804 | 1,658 | 1,917 | 2,058 | 2,493 | 2,443 | 2,323 |
Short Term Investments
| 0 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -124 | 0 | 0 | 0 | -191 | 0 | 0 | 0 | -279 | 0 | 0 | 0 | -21 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | -49 | 0 | 0 | 0 | -82 | 0 | 0 | 0 | -102 | 0 | 0 | 0 | -4 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -26 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,174 | 1,125 | 1,304 | 1,341 | 2,148 | 1,343 | 1,192 | 1,765 | 1,871 | 1,118 | 1,776 | 1,675 | 967 | 2,095 | 2,502 | 1,482 | 1,440 | 1,373 | 1,156 | 980 | 1,277 | 878 | 896 | 1,035 | 933 | 922 | 789 | 622 | 938 | 923 | 1,390 | 1,025 | 1,132 | 1,144 | 1,569 | 1,983 | 1,237 | 1,552 | 1,521 | 1,195 | 1,660 | 1,308 | 1,979 | 1,709 | 1,551 | 1,015 | 2,187 | 1,929 | 1,547 | 1,130 | 1,506 | 1,674 | 1,802 | 1,243 | 1,804 | 1,658 | 1,917 | 2,058 | 2,493 | 2,443 | 2,323 |
Net Receivables
| 5,000 | 4,533 | 3,765 | 3,700 | 4,415 | 3,461 | 3,485 | 3,475 | 4,079 | 3,393 | 3,536 | 3,279 | 3,483 | 3,165 | 3,393 | 3,098 | 3,646 | 3,442 | 3,691 | 3,675 | 3,927 | 3,823 | 3,869 | 3,713 | 4,030 | 3,719 | 4,094 | 3,892 | 4,453 | 4,522 | 4,450 | 4,491 | 4,655 | 5,998 | 6,003 | 5,492 | 5,232 | 5,468 | 5,209 | 5,303 | 5,335 | 4,971 | 4,630 | 4,356 | 4,489 | 4,283 | 4,361 | 4,014 | 4,349 | 4,231 | 4,484 | 4,875 | 4,900 | 4,352 | 4,512 | 4,340 | 3,981 | 4,278 | 4,233 | 3,891 | 4,639 |
Inventory
| 5,095 | 4,969 | 5,012 | 4,981 | 4,677 | 4,623 | 4,485 | 4,128 | 3,729 | 3,520 | 3,479 | 3,567 | 3,220 | 3,034 | 3,110 | 3,536 | 3,635 | 3,970 | 4,061 | 3,995 | 3,735 | 3,646 | 3,600 | 3,694 | 3,984 | 4,239 | 4,485 | 4,264 | 3,968 | 4,050 | 4,007 | 4,256 | 4,276 | 4,097 | 3,953 | 4,017 | 3,796 | 3,596 | 3,440 | 3,490 | 3,505 | 3,531 | 3,399 | 3,465 | 3,467 | 3,391 | 3,330 | 3,110 | 3,042 | 3,007 | 2,967 | 3,033 | 2,916 | 3,039 | 3,040 | 3,055 | 3,277 | 3,403 | 3,372 | 3,609 | 3,894 |
Other Current Assets
| 168 | 525 | 1,554 | 2,065 | 1,574 | 1,864 | 1,968 | 1,992 | 1,417 | 1,680 | 1,344 | 1,191 | 713 | 1,020 | 935 | 933 | 797 | 1,104 | 1,203 | 1,006 | 970 | 1,176 | 1,222 | 1,130 | 980 | 1,185 | 602 | 848 | 689 | 346 | 468 | 329 | 371 | 670 | 608 | 246 | 6 | 148 | 146 | 66 | 3 | 97 | 93 | 89 | 2 | 149 | 140 | 78 | -1 | 43 | 55 | 48 | -29 | 53 | 36 | 38 | 71 | 95 | 136 | 131 | 125 |
Total Current Assets
| 11,437 | 11,152 | 11,635 | 12,087 | 12,814 | 11,291 | 11,130 | 11,360 | 11,096 | 9,711 | 10,135 | 9,712 | 8,383 | 9,314 | 9,940 | 9,049 | 9,518 | 9,889 | 10,111 | 9,656 | 9,909 | 9,523 | 9,587 | 9,572 | 9,927 | 10,065 | 9,970 | 9,626 | 10,048 | 9,841 | 10,315 | 10,101 | 10,434 | 11,909 | 12,133 | 11,738 | 10,271 | 10,764 | 10,316 | 10,054 | 10,503 | 9,907 | 10,101 | 9,619 | 9,509 | 8,838 | 10,018 | 9,131 | 8,937 | 8,411 | 9,012 | 9,630 | 9,589 | 8,687 | 9,392 | 9,091 | 9,246 | 9,834 | 10,234 | 10,074 | 10,981 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16,946 | 17,663 | 17,708 | 17,320 | 15,301 | 14,930 | 13,705 | 13,480 | 12,266 | 10,801 | 9,865 | 9,473 | 8,872 | 8,630 | 8,270 | 8,067 | 8,205 | 8,463 | 8,492 | 8,660 | 8,460 | 8,630 | 8,738 | 8,721 | 8,229 | 8,196 | 8,033 | 7,930 | 7,994 | 8,323 | 8,393 | 7,579 | 7,399 | 7,146 | 7,139 | 7,069 | 6,659 | 6,728 | 6,650 | 6,623 | 6,389 | 6,464 | 6,543 | 6,754 | 6,879 | 7,273 | 7,380 | 6,724 | 6,427 | 6,132 | 5,906 | 5,889 | 6,067 | 6,066 | 6,044 | 5,869 | 5,831 | 6,045 | 6,259 | 6,859 | 7,129 |
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 |
Intangible Assets
| 82 | 0 | 0 | 0 | 58 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 22 | 0 | 0 | 0 | 33 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 49 | 52 | 48 | 51 | 48 | 52 | 41 | 27 | 27 | 30 | 24 | 26 | 12 | 11 | 11 | 12 | 12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 82 | 88 | 66 | 64 | 58 | 57 | 52 | 23 | 24 | 27 | 26 | 22 | 22 | 24 | 26 | 30 | 33 | 38 | 37 | 37 | 41 | 41 | 45 | 45 | 49 | 52 | 48 | 51 | 48 | 52 | 41 | 27 | 27 | 30 | 24 | 26 | 12 | 11 | 11 | 12 | 12 | 12 | 13 | 14 | 14 | 17 | 20 | 26 | 31 | 36 | 42 | 44 | 44 | 52 | 60 | 71 | 83 | 95 | 107 | 131 | 140 |
Long Term Investments
| 432 | 397 | 360 | 356 | 353 | 316 | 301 | 296 | 468 | 338 | 343 | 315 | 534 | 295 | 258 | 253 | 539 | 312 | 330 | 407 | 440 | 427 | 518 | 571 | 657 | 669 | 688 | 595 | 584 | 560 | 497 | 424 | 540 | 502 | 601 | 853 | 899 | 773 | 814 | 725 | 664 | 690 | 707 | 657 | 689 | 575 | 478 | 466 | 534 | 531 | 457 | 470 | 512 | 481 | 404 | 422 | 556 | 538 | 564 | 411 | 408 |
Tax Assets
| 800 | 682 | 789 | 680 | 796 | 690 | 784 | 705 | 779 | 653 | 737 | 657 | 733 | 677 | 757 | 666 | 729 | 642 | 710 | 656 | 706 | 641 | 709 | 643 | 474 | 466 | 454 | 474 | 485 | 464 | 478 | 485 | 476 | 426 | 391 | 344 | 356 | 379 | 354 | 377 | 348 | 342 | 333 | 339 | 320 | 313 | 314 | 308 | 299 | 287 | 318 | 303 | 308 | 310 | 310 | 302 | 330 | 367 | 408 | 506 | 557 |
Other Non-Current Assets
| 123 | 133 | 123 | 86 | 64 | 127 | 150 | 174 | 61 | 190 | 209 | 226 | 55 | 270 | 292 | 314 | 55 | 359 | 381 | 75 | 52 | 81 | 82 | 102 | 56 | 81 | 91 | 98 | 58 | 116 | 124 | 134 | 60 | 150 | 160 | 157 | 56 | 167 | 176 | 62 | 58 | 57 | 57 | 61 | 56 | 70 | 74 | 79 | 59 | 106 | 97 | 101 | 62 | 111 | 115 | 124 | 128 | 133 | 90 | 169 | 178 |
Total Non-Current Assets
| 18,383 | 18,963 | 19,046 | 18,506 | 16,572 | 16,120 | 14,992 | 14,678 | 13,598 | 12,009 | 11,180 | 10,693 | 10,216 | 9,896 | 9,603 | 9,330 | 9,561 | 9,814 | 9,950 | 9,835 | 9,699 | 9,820 | 10,092 | 10,082 | 9,465 | 9,464 | 9,314 | 9,148 | 9,169 | 9,515 | 9,533 | 8,649 | 8,502 | 8,254 | 8,315 | 8,449 | 7,982 | 8,058 | 8,005 | 7,799 | 7,471 | 7,565 | 7,653 | 7,825 | 7,958 | 8,248 | 8,266 | 7,603 | 7,350 | 7,092 | 6,820 | 6,807 | 6,993 | 7,020 | 6,933 | 6,788 | 6,928 | 7,178 | 7,428 | 8,076 | 8,412 |
Total Assets
| 29,820 | 30,115 | 30,683 | 30,596 | 29,389 | 27,413 | 26,124 | 26,041 | 24,697 | 21,721 | 21,318 | 20,407 | 18,602 | 19,213 | 19,545 | 18,380 | 19,082 | 19,705 | 20,062 | 19,492 | 19,611 | 19,344 | 19,679 | 19,654 | 19,392 | 19,530 | 19,285 | 18,775 | 19,217 | 19,356 | 19,848 | 18,750 | 18,936 | 20,163 | 20,448 | 20,187 | 18,253 | 18,822 | 18,321 | 17,853 | 17,974 | 17,472 | 17,754 | 17,444 | 17,467 | 17,086 | 18,284 | 16,734 | 16,287 | 15,503 | 15,832 | 16,437 | 16,582 | 15,707 | 16,325 | 15,879 | 16,174 | 17,012 | 17,662 | 18,150 | 19,393 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,961 | 2,722 | 1,714 | 1,978 | 2,332 | 1,963 | 1,997 | 2,167 | 2,107 | 1,567 | 1,714 | 1,867 | 1,539 | 1,488 | 1,437 | 1,331 | 1,426 | 1,573 | 1,773 | 1,934 | 1,978 | 1,751 | 1,841 | 1,722 | 1,772 | 0 | 1,902 | 601 | 2,644 | 744 | 1,655 | 843 | 2,500 | 735 | 719 | 3,630 | 2,403 | 4,331 | 3,660 | 3,830 | 2,516 | 3,595 | 3,105 | 2,991 | 1,877 | 3,064 | 3,691 | 3,113 | 2,141 | 2,929 | 3,131 | 3,561 | 2,268 | 3,052 | 3,458 | 3,275 | 2,516 | 2,993 | 2,862 | 2,344 | 3,622 |
Short Term Debt
| 6,900 | 8,219 | 7,594 | 7,917 | 5,952 | 6,012 | 5,556 | 5,375 | 3,453 | 3,700 | 3,357 | 3,396 | 2,065 | 2,633 | 3,580 | 3,696 | 3,773 | 4,553 | 4,251 | 3,909 | 3,025 | 3,630 | 4,356 | 4,256 | 3,117 | 4,158 | 2,999 | 2,876 | 2,342 | 3,221 | 2,462 | 2,343 | 3,572 | 3,417 | 3,822 | 4,428 | 4,742 | 3,165 | 3,156 | 3,167 | 4,304 | 2,930 | 2,950 | 3,062 | 4,796 | 3,801 | 3,971 | 3,950 | 5,392 | 3,785 | 3,810 | 4,092 | 5,705 | 4,064 | 4,450 | 4,264 | 4,265 | 4,961 | 4,919 | 5,088 | 6,200 |
Tax Payables
| 131 | 0 | 233 | 37 | 390 | 56 | 295 | 14 | 451 | 163 | 342 | 76 | 533 | 187 | 244 | 48 | 318 | 52 | 171 | 11 | 237 | 37 | 104 | 15 | 108 | 0 | 116 | 0 | 218 | 0 | 0 | 0 | 491 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 334 | 0 | 0 | 0 | 132 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 2 | 106 | 83 | 9 | 54 | 18 | 19 | 27 | 24 |
Deferred Revenue
| 131 | 0 | 818 | 381 | 2,770 | 405 | 869 | 392 | 2,850 | 422 | 795 | 328 | 2,294 | 451 | 678 | 280 | 1,589 | 281 | 565 | 250 | 1,503 | 280 | 526 | 263 | 1,809 | 0 | 574 | 2,474 | 933 | 2,430 | 2,553 | 3,318 | 1,197 | 3,900 | 4,021 | 395 | 557 | 343 | 471 | 346 | 792 | 278 | 450 | 298 | 529 | 280 | 409 | 292 | 417 | 250 | 393 | 288 | 398 | 323 | 458 | 261 | 408 | 253 | 376 | 243 | 222 |
Other Current Liabilities
| 2,390 | 2,147 | 5,282 | 5,324 | 3,205 | 4,124 | 4,102 | 4,799 | 2,778 | 3,332 | 3,486 | 3,475 | 1,192 | 3,385 | 2,763 | 2,107 | 1,301 | 2,275 | 2,314 | 2,416 | 1,779 | 2,224 | 2,711 | 2,916 | 1,759 | 4,389 | 2,386 | 1,414 | 1,548 | 1,257 | 1,411 | 824 | 115 | 478 | 399 | 236 | 78 | 294 | 287 | 296 | 74 | 292 | 321 | 209 | 59 | 130 | 152 | 144 | 75 | 140 | 124 | 181 | 69 | 87 | 101 | 156 | 86 | 117 | 92 | 156 | 138 |
Total Current Liabilities
| 12,382 | 13,088 | 15,408 | 15,600 | 14,259 | 12,504 | 12,524 | 12,733 | 11,188 | 9,021 | 9,352 | 9,066 | 7,090 | 7,957 | 8,458 | 7,414 | 8,089 | 8,682 | 8,903 | 8,509 | 8,285 | 7,885 | 9,434 | 9,157 | 8,457 | 8,547 | 7,861 | 7,365 | 7,467 | 7,652 | 8,081 | 7,328 | 7,384 | 8,530 | 8,961 | 8,689 | 7,780 | 8,133 | 7,574 | 7,639 | 7,686 | 7,095 | 6,826 | 6,560 | 7,261 | 7,275 | 8,223 | 7,499 | 8,025 | 7,104 | 7,458 | 8,122 | 8,440 | 7,526 | 8,467 | 7,956 | 7,275 | 8,324 | 8,249 | 7,831 | 10,182 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,541 | 3,335 | 1,714 | 1,825 | 2,043 | 2,245 | 1,143 | 1,253 | 1,453 | 1,551 | 1,070 | 862 | 1,028 | 1,052 | 1,177 | 1,258 | 1,494 | 1,485 | 1,658 | 1,754 | 2,256 | 2,423 | 1,356 | 1,660 | 2,299 | 2,200 | 2,631 | 2,741 | 3,459 | 3,306 | 3,773 | 3,831 | 4,361 | 4,281 | 4,355 | 4,523 | 3,884 | 3,850 | 3,995 | 3,671 | 4,310 | 4,315 | 4,908 | 5,081 | 4,592 | 4,190 | 4,575 | 3,886 | 3,075 | 2,861 | 3,159 | 3,219 | 3,128 | 3,322 | 3,251 | 3,498 | 4,322 | 4,037 | 4,889 | 5,965 | 4,739 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -34 | 0 | 0 | 0 | -41 | 0 | 0 | 0 | -29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 73 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,912 | 2,451 | 2,479 | 2,490 | 2,530 | 2,615 | 2,638 | 2,658 | 2,692 | 2,023 | 2,006 | 1,990 | 1,947 | 2,053 | 2,044 | 2,024 | 1,950 | 2,067 | 2,065 | 2,072 | 1,912 | 2,101 | 2,094 | 2,088 | 1,880 | 2,142 | 2,131 | 2,122 | 1,845 | 2,034 | 2,026 | 2,016 | 1,676 | 1,815 | 1,806 | 1,811 | 1,430 | 1,764 | 1,745 | 1,732 | 1,192 | 1,352 | 1,342 | 1,319 | 1,119 | 1,160 | 1,136 | 1,108 | 914 | 1,054 | 844 | 813 | 824 | 792 | 762 | 733 | 803 | 835 | 782 | 841 | 940 |
Total Non-Current Liabilities
| 5,526 | 5,786 | 4,193 | 4,315 | 4,573 | 4,860 | 3,781 | 3,911 | 4,145 | 3,574 | 3,076 | 2,852 | 2,975 | 3,105 | 3,221 | 3,282 | 3,444 | 3,552 | 3,723 | 3,826 | 4,168 | 4,524 | 3,450 | 3,748 | 4,179 | 4,342 | 4,762 | 4,863 | 5,304 | 5,340 | 5,799 | 5,847 | 6,037 | 6,096 | 6,161 | 6,334 | 5,314 | 5,614 | 5,740 | 5,403 | 5,502 | 5,667 | 6,250 | 6,400 | 5,711 | 5,350 | 5,711 | 4,994 | 3,989 | 3,915 | 4,003 | 4,032 | 3,952 | 4,114 | 4,013 | 4,231 | 5,125 | 4,872 | 5,671 | 6,806 | 5,679 |
Total Liabilities
| 17,908 | 18,874 | 19,601 | 19,915 | 18,832 | 17,364 | 16,305 | 16,644 | 15,333 | 12,595 | 12,428 | 11,918 | 10,065 | 11,062 | 11,679 | 10,696 | 11,533 | 12,234 | 12,626 | 12,335 | 12,453 | 12,409 | 12,884 | 12,905 | 12,636 | 12,889 | 12,623 | 12,228 | 12,771 | 12,992 | 13,880 | 13,175 | 13,421 | 14,626 | 15,122 | 15,023 | 13,094 | 13,747 | 13,314 | 13,042 | 13,188 | 12,762 | 13,076 | 12,960 | 12,972 | 12,625 | 13,934 | 12,493 | 12,014 | 11,019 | 11,461 | 12,154 | 12,392 | 11,640 | 12,480 | 12,187 | 12,400 | 13,196 | 13,920 | 14,637 | 15,861 |
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 |
Common Stock
| 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 0 | 1,320 | 0 | 0 | 0 | 0 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 | 1,320 |
Retained Earnings
| 8,068 | 8,854 | 8,726 | 8,345 | 6,952 | 7,741 | 7,522 | 7,121 | 5,762 | 6,843 | 6,614 | 6,250 | 4,742 | 5,697 | 5,448 | 5,273 | 3,837 | 5,025 | 4,999 | 4,722 | 3,419 | 4,507 | 4,360 | 4,280 | 2,941 | 4,111 | 4,123 | 4,078 | 4,019 | 3,920 | 3,567 | 3,234 | 3,142 | 3,134 | 2,855 | 2,558 | 2,591 | 2,530 | 2,435 | 2,296 | 2,313 | 2,216 | 2,170 | 2,011 | 2,008 | 2,047 | 2,023 | 1,922 | 2,048 | 2,100 | 2,059 | 1,961 | 2,003 | 1,740 | 1,576 | 1,418 | 1,519 | 1,511 | 1,412 | 1,323 | 1,311 |
Accumulated Other Comprehensive Income/Loss
| 1,654 | 198 | 171 | 169 | 1,571 | 141 | 130 | 127 | 1,586 | 134 | 127 | 90 | 1,550 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 867 | 866 | 865 | 847 | 714 | 847 | 847 | 829 | 696 | 829 | 829 | 829 | 925 | 1,134 | 1,098 | 1,091 | 2,392 | 1,126 | 1,117 | 2,435 | 2,419 | 2,428 | 2,435 | 2,469 | 3,815 | 1,210 | 1,219 | 1,149 | 1,107 | 1,124 | 1,081 | 1,021 | 1,053 | 1,083 | 1,151 | 1,286 | 1,248 | 1,225 | 1,252 | 1,195 | 1,153 | 1,174 | 1,188 | 1,153 | 1,167 | 1,094 | 1,007 | 999 | 905 | 1,064 | 992 | 1,002 | 867 | 1,007 | 949 | 954 | 935 | 985 | 1,010 | 870 | 901 |
Total Shareholders Equity
| 11,909 | 11,238 | 11,082 | 10,681 | 10,557 | 10,049 | 9,819 | 9,397 | 9,364 | 9,126 | 8,890 | 8,489 | 8,537 | 8,151 | 7,866 | 7,684 | 7,549 | 7,471 | 7,436 | 7,157 | 7,158 | 6,935 | 6,795 | 6,749 | 6,756 | 6,641 | 6,662 | 6,547 | 6,446 | 6,364 | 5,968 | 5,575 | 5,515 | 5,537 | 5,326 | 5,164 | 5,159 | 5,075 | 5,007 | 4,811 | 4,786 | 4,710 | 4,678 | 4,484 | 4,495 | 4,461 | 4,350 | 4,241 | 4,273 | 4,484 | 4,371 | 4,283 | 4,190 | 4,067 | 3,845 | 3,692 | 3,774 | 3,816 | 3,742 | 3,513 | 3,532 |
Total Equity
| 11,909 | 11,238 | 11,082 | 10,681 | 10,557 | 10,049 | 9,819 | 9,397 | 9,364 | 9,126 | 8,890 | 8,489 | 8,537 | 8,151 | 7,866 | 7,684 | 7,549 | 7,471 | 7,436 | 7,157 | 7,158 | 6,935 | 6,795 | 6,749 | 6,756 | 6,641 | 6,662 | 6,547 | 6,446 | 6,364 | 5,968 | 5,575 | 5,515 | 5,537 | 5,326 | 5,164 | 5,159 | 5,075 | 5,007 | 4,811 | 4,786 | 4,710 | 4,678 | 4,484 | 4,495 | 4,461 | 4,350 | 4,241 | 4,273 | 4,484 | 4,371 | 4,283 | 4,190 | 4,067 | 3,845 | 3,692 | 3,774 | 3,816 | 3,742 | 3,513 | 3,532 |
Total Liabilities & Shareholders Equity
| 29,817 | 30,112 | 30,683 | 30,596 | 29,389 | 27,413 | 26,124 | 26,041 | 24,697 | 21,721 | 21,318 | 20,407 | 18,602 | 19,213 | 19,545 | 18,380 | 19,082 | 19,705 | 20,062 | 19,492 | 19,611 | 19,344 | 19,679 | 19,654 | 19,392 | 19,530 | 19,285 | 18,775 | 19,217 | 19,356 | 19,848 | 18,750 | 18,936 | 20,163 | 20,448 | 20,187 | 18,253 | 18,822 | 18,321 | 17,853 | 17,974 | 17,472 | 17,754 | 17,444 | 17,467 | 17,086 | 18,284 | 16,734 | 16,287 | 15,503 | 15,832 | 16,437 | 16,582 | 15,707 | 16,325 | 15,879 | 16,174 | 17,012 | 17,662 | 18,150 | 19,393 |