Central Glass Co., Ltd.
TSE:4044.T
3445 (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 | 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
| 24,333 | 23,507 | 21,000 | 26,135 | 23,390 | 18,503 | 17,844 | 28,507 | 23,888 | 27,192 | 28,216 | 23,845 | 28,838 | 29,957 | 27,975 | 27,069 | 36,358 | 45,903 | 26,256 | 18,290 | 21,089 | 20,189 | 21,732 | 18,383 | 20,220 | 20,668 | 22,673 | 20,256 | 24,525 | 29,150 | 31,342 | 20,228 | 16,344 | 19,854 | 19,372 | 17,910 | 20,925 | 25,743 | 19,676 | 15,665 | 15,874 | 20,170 | 20,557 | 25,565 | 21,132 | 27,920 | 23,954 | 22,485 | 16,610 | 20,019 | 17,958 | 14,531 | 16,218 | 30,608 | 28,256 | 23,941 | 17,904 | 18,652 | 19,278 | 18,977 | 16,875 | 13,603 | 14,286 |
Short Term Investments
| 0 | 0 | 1,117 | 0 | -11,210 | -11,351 | -3,351 | 0 | 789 | -8,423 | -5,022 | -5,560 | -5,591 | 0 | -2,898 | -6,728 | -7,195 | -7,588 | -2,847 | -7,177 | -8,536 | -8,562 | -2,987 | -6,699 | -6,546 | -6,421 | -2,952 | -5,663 | -5,697 | -5,538 | -2,879 | -5,381 | -5,545 | -5,824 | -2,673 | -6,329 | -6,519 | -6,338 | -2,698 | -6,962 | -6,108 | -6,129 | -1,732 | -4,688 | -4,644 | -4,549 | -79 | -4,519 | -5,056 | 0 | -77 | 0 | 0 | 0 | -89 | 0 | 0 | 0 | -105 | 0 | 0 | -133 | 0 |
Cash and Short Term Investments
| 24,333 | 23,507 | 21,000 | 26,135 | 23,390 | 18,503 | 17,844 | 28,507 | 23,888 | 27,192 | 28,216 | 23,845 | 28,838 | 29,957 | 27,975 | 27,069 | 36,358 | 45,903 | 26,256 | 18,290 | 21,089 | 20,189 | 21,732 | 18,383 | 20,220 | 20,668 | 22,673 | 20,256 | 24,525 | 29,150 | 31,342 | 20,228 | 16,344 | 19,854 | 19,372 | 17,910 | 20,925 | 25,743 | 19,676 | 15,665 | 15,874 | 20,170 | 20,557 | 25,565 | 21,132 | 27,920 | 23,954 | 22,485 | 16,610 | 20,019 | 17,958 | 14,531 | 16,218 | 30,608 | 28,256 | 23,941 | 17,904 | 18,652 | 19,278 | 18,977 | 16,875 | 13,603 | 14,286 |
Net Receivables
| 34,311 | 38,897 | 42,539 | 42,181 | 39,200 | 38,680 | 42,978 | 49,332 | 43,414 | 39,871 | 49,000 | 51,673 | 42,523 | 46,769 | 47,470 | 46,693 | 37,805 | 41,727 | 50,933 | 50,306 | 45,388 | 50,671 | 53,245 | 52,276 | 49,820 | 49,647 | 52,488 | 52,236 | 48,444 | 48,317 | 50,685 | 50,650 | 43,657 | 43,722 | 46,963 | 49,501 | 45,026 | 47,493 | 52,123 | 46,811 | 42,362 | 41,754 | 45,724 | 43,526 | 39,776 | 41,752 | 45,670 | 41,414 | 39,712 | 39,820 | 46,257 | 43,965 | 38,906 | 36,991 | 40,817 | 43,775 | 38,026 | 38,743 | 42,021 | 40,289 | 35,318 | 40,536 | 45,845 |
Inventory
| 50,600 | 48,960 | 49,075 | 51,820 | 51,722 | 52,320 | 49,786 | 49,757 | 50,156 | 47,615 | 57,746 | 56,648 | 57,266 | 54,592 | 51,667 | 53,958 | 55,310 | 54,817 | 52,732 | 54,386 | 53,362 | 53,165 | 50,722 | 50,531 | 48,657 | 46,522 | 46,260 | 46,989 | 46,382 | 44,544 | 44,623 | 42,534 | 43,451 | 44,797 | 45,599 | 47,104 | 46,981 | 46,552 | 45,208 | 41,702 | 41,442 | 39,868 | 38,134 | 38,927 | 38,683 | 37,887 | 38,137 | 38,884 | 38,168 | 38,388 | 36,871 | 36,430 | 36,164 | 31,685 | 29,138 | 29,110 | 30,152 | 29,577 | 30,452 | 32,731 | 33,691 | 36,578 | 37,388 |
Other Current Assets
| 2,753 | 2,905 | 3,181 | 3,866 | 4,611 | 3,608 | 4,493 | 4,961 | 4,518 | 4,861 | 5,941 | 5,134 | 4,778 | 4,402 | 5,001 | 4,516 | 4,136 | 4,024 | 4,725 | 4,130 | 4,074 | 4,105 | 10,238 | 5,336 | 5,395 | 5,223 | 5,710 | 6,762 | 6,635 | 5,921 | 5,459 | 6,421 | 5,649 | 7,138 | 5,811 | 6,402 | 7,067 | 8,311 | 8,049 | 6,153 | 5,267 | 5,444 | 3,065 | 4,715 | 4,654 | 4,290 | 2,595 | 4,147 | 3,968 | 4,174 | 2,694 | 3,951 | 3,570 | 4,242 | 2,109 | 3,206 | 3,449 | 3,244 | 1,705 | 3,387 | 2,921 | 1,992 | 5,048 |
Total Current Assets
| 111,997 | 114,269 | 115,795 | 124,002 | 119,070 | 113,111 | 115,101 | 132,557 | 121,976 | 119,539 | 140,903 | 137,300 | 133,405 | 135,720 | 132,113 | 132,236 | 133,609 | 146,471 | 134,646 | 127,112 | 123,913 | 128,130 | 135,937 | 126,526 | 124,092 | 122,060 | 127,131 | 126,243 | 125,986 | 127,932 | 132,109 | 119,833 | 109,101 | 115,511 | 117,745 | 120,917 | 119,999 | 128,099 | 125,056 | 110,331 | 104,945 | 107,236 | 107,480 | 112,733 | 104,245 | 111,849 | 110,356 | 106,930 | 98,458 | 102,401 | 103,780 | 98,877 | 94,858 | 103,526 | 100,320 | 100,032 | 89,531 | 90,216 | 93,456 | 95,384 | 88,805 | 92,709 | 102,567 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 63,035 | 63,455 | 64,206 | 67,872 | 68,893 | 69,521 | 69,898 | 71,765 | 75,047 | 75,705 | 101,052 | 102,500 | 103,524 | 104,668 | 103,382 | 110,819 | 113,039 | 114,808 | 116,818 | 117,497 | 119,088 | 120,898 | 119,101 | 126,545 | 125,125 | 121,448 | 122,150 | 121,660 | 117,281 | 116,403 | 116,703 | 107,132 | 102,596 | 104,217 | 103,980 | 101,623 | 100,950 | 95,229 | 94,208 | 86,919 | 85,277 | 85,343 | 86,301 | 84,920 | 85,737 | 88,091 | 87,259 | 85,208 | 85,155 | 84,145 | 82,239 | 81,628 | 79,726 | 76,094 | 77,184 | 80,822 | 81,108 | 82,277 | 83,781 | 85,954 | 87,817 | 89,904 | 92,315 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52 | 55 | 58 | 61 | 0 | 0 | 11 | 21 | 30 | 41 | 47 | 60 | 82 | 104 | 119 | 140 | 142 | 163 | 168 | 176 | 187 | 202 | 195 | 197 | 198 | 0 | 55 | 107 | 172 | 209 | 262 | 341 | 410 | 443 | 523 | 584 | 678 | 773 | 824 | 982 | 929 | 1,504 |
Intangible Assets
| 0 | 820 | 835 | 861 | 959 | 961 | 980 | 999 | 1,000 | 1,049 | 1,317 | 1,160 | 1,260 | 1,303 | 1,376 | 1,440 | 1,499 | 1,567 | 1,619 | 1,572 | 1,560 | 1,619 | 1,691 | 1,400 | 1,435 | 1,444 | 1,519 | 1,523 | 1,357 | 1,353 | 1,372 | 1,159 | 1,219 | 1,332 | 1,356 | 1,407 | 1,485 | 1,297 | 1,243 | 731 | 766 | 817 | 877 | 889 | 919 | 971 | 954 | 1,056 | 1,134 | 1,278 | 1,281 | 1,390 | 1,468 | 1,608 | 1,670 | 1,846 | 2,005 | 2,078 | 2,174 | 2,302 | 2,454 | 2,663 | 2,760 |
Goodwill and Intangible Assets
| 924 | 820 | 835 | 861 | 959 | 961 | 980 | 999 | 1,000 | 1,049 | 1,317 | 1,160 | 1,260 | 1,303 | 1,376 | 1,440 | 1,499 | 1,567 | 1,619 | 1,572 | 1,560 | 1,671 | 1,746 | 1,458 | 1,496 | 1,444 | 1,519 | 1,534 | 1,378 | 1,383 | 1,413 | 1,206 | 1,279 | 1,414 | 1,460 | 1,526 | 1,625 | 1,439 | 1,406 | 899 | 942 | 1,004 | 1,079 | 1,084 | 1,116 | 1,169 | 954 | 1,111 | 1,241 | 1,450 | 1,490 | 1,652 | 1,809 | 2,018 | 2,113 | 2,369 | 2,589 | 2,756 | 2,947 | 3,126 | 3,436 | 3,592 | 4,264 |
Long Term Investments
| 18,310 | 34,502 | 22,389 | 22,621 | 34,090 | 36,204 | 27,047 | 27,391 | 29,036 | 43,921 | 43,639 | 46,392 | 48,464 | 40,570 | 45,412 | 48,657 | 48,489 | 46,846 | 37,078 | 50,123 | 49,436 | 49,634 | 45,536 | 64,749 | 72,901 | 69,212 | 63,946 | 76,138 | 73,558 | 69,342 | 61,983 | 64,154 | 55,084 | 51,742 | 52,684 | 63,517 | 60,678 | 64,657 | 57,544 | 69,328 | 55,347 | 50,896 | 42,933 | 48,054 | 45,019 | 42,622 | 34,425 | 35,135 | 30,063 | 0 | 29,121 | 0 | 0 | 0 | 27,294 | 0 | 0 | 0 | 30,889 | 0 | 0 | 26,597 | 0 |
Tax Assets
| 0 | -820 | 6,492 | -22,621 | -11,210 | -11,351 | 7,073 | -27,391 | -29,036 | -8,423 | 3,733 | -5,560 | -5,591 | -40,570 | 641 | -48,657 | -48,489 | -46,846 | 4,306 | -50,123 | -49,436 | -49,634 | 2,319 | -64,749 | -72,901 | -69,212 | 895 | -76,138 | -73,558 | -69,342 | 1,102 | -64,154 | -55,084 | -51,742 | 1,309 | -63,517 | -60,678 | -64,657 | 2,212 | -69,328 | -55,347 | -50,896 | 1,796 | -48,054 | -45,019 | -42,622 | 1,189 | -35,135 | -30,063 | 0 | 1,289 | 0 | 0 | 0 | 1,583 | 0 | 0 | 0 | 1,653 | 0 | 0 | 4,777 | 0 |
Other Non-Current Assets
| 11,628 | 821 | 4,687 | 34,219 | 11,209 | 11,350 | 988 | 37,967 | 39,359 | 8,422 | 48 | 5,560 | 5,591 | 46,636 | 1,979 | 48,657 | 48,490 | 46,846 | 1,956 | 50,123 | 49,436 | 49,634 | 2,461 | 64,749 | 72,901 | 69,212 | 2,232 | 76,138 | 73,558 | 69,343 | 1,662 | 64,154 | 55,084 | 51,742 | 1,726 | 63,516 | 60,678 | 64,657 | 3,011 | 69,328 | 55,346 | 50,897 | 1,641 | 48,053 | 45,019 | 42,622 | 3,197 | 35,135 | 30,066 | 31,275 | 3,122 | 30,535 | 30,338 | 31,999 | 2,732 | 33,882 | 32,714 | 32,260 | 2,781 | 35,450 | 34,732 | 2,819 | 34,188 |
Total Non-Current Assets
| 93,897 | 98,778 | 98,609 | 102,952 | 103,941 | 106,685 | 105,986 | 110,731 | 115,406 | 120,674 | 149,789 | 150,052 | 153,248 | 152,607 | 152,790 | 160,916 | 163,028 | 163,221 | 161,777 | 169,192 | 170,084 | 172,203 | 171,163 | 192,752 | 199,522 | 192,104 | 190,742 | 199,332 | 192,217 | 187,129 | 182,863 | 172,492 | 158,959 | 157,373 | 161,159 | 166,665 | 163,253 | 161,325 | 158,381 | 157,146 | 141,565 | 137,244 | 133,750 | 134,057 | 131,872 | 131,882 | 127,024 | 121,454 | 116,462 | 116,870 | 117,261 | 113,815 | 111,873 | 110,111 | 110,906 | 117,073 | 116,411 | 117,293 | 122,051 | 124,530 | 125,985 | 127,689 | 130,767 |
Total Assets
| 205,894 | 213,047 | 214,404 | 226,955 | 223,013 | 219,799 | 221,090 | 243,289 | 237,383 | 240,216 | 290,696 | 287,354 | 286,654 | 288,330 | 284,906 | 293,153 | 296,637 | 309,693 | 296,427 | 296,305 | 293,999 | 300,335 | 307,103 | 319,280 | 323,616 | 314,166 | 317,877 | 325,576 | 318,205 | 315,062 | 314,974 | 292,326 | 268,060 | 272,885 | 278,907 | 287,584 | 283,253 | 289,425 | 283,439 | 267,478 | 246,511 | 244,481 | 241,233 | 246,793 | 236,118 | 243,732 | 237,382 | 228,386 | 214,920 | 219,271 | 221,041 | 212,692 | 206,731 | 213,637 | 211,226 | 217,105 | 205,942 | 207,509 | 215,507 | 219,914 | 214,790 | 220,398 | 233,334 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 13,845 | 14,706 | 15,903 | 18,762 | 17,395 | 18,727 | 21,681 | 23,235 | 19,364 | 19,405 | 22,105 | 22,647 | 20,380 | 21,378 | 18,493 | 19,638 | 17,094 | 19,011 | 20,779 | 22,737 | 19,804 | 20,863 | 22,251 | 21,907 | 20,818 | 20,708 | 22,333 | 20,881 | 19,678 | 18,845 | 19,122 | 20,713 | 18,730 | 18,868 | 19,884 | 19,906 | 20,229 | 22,623 | 22,467 | 20,228 | 19,496 | 19,365 | 19,009 | 18,543 | 17,087 | 17,488 | 16,905 | 17,043 | 14,977 | 16,191 | 18,258 | 18,317 | 16,013 | 15,924 | 17,305 | 18,760 | 15,054 | 15,089 | 15,290 | 16,391 | 13,575 | 17,455 | 23,467 |
Short Term Debt
| 8,284 | 11,302 | 11,285 | 18,823 | 19,248 | 20,206 | 20,759 | 52,999 | 8,215 | 8,138 | 7,649 | 7,682 | 18,406 | 18,560 | 18,819 | 20,013 | 13,694 | 16,181 | 14,399 | 19,681 | 16,418 | 19,504 | 19,638 | 21,578 | 27,168 | 26,651 | 23,792 | 27,013 | 33,949 | 32,839 | 31,159 | 28,038 | 15,849 | 23,316 | 25,899 | 27,732 | 27,349 | 27,162 | 24,392 | 22,805 | 29,606 | 30,579 | 30,045 | 36,890 | 27,446 | 33,067 | 32,042 | 29,023 | 32,943 | 33,012 | 32,222 | 31,656 | 31,202 | 35,821 | 33,458 | 34,488 | 28,854 | 29,314 | 33,999 | 49,909 | 50,234 | 52,479 | 30,275 |
Tax Payables
| 0 | 1,263 | 1,973 | 1,602 | 1,338 | 800 | 814 | 1,288 | 1,312 | 532 | 2,007 | 914 | 1,354 | 1,002 | 1,406 | 694 | 472 | 192 | 391 | 608 | 1,115 | 684 | 3,459 | 987 | 1,753 | 957 | 2,076 | 974 | 1,458 | 876 | 1,195 | 666 | 1,190 | 805 | 2,113 | 1,432 | 1,944 | 1,323 | 1,954 | 976 | 1,503 | 953 | 2,338 | 932 | 826 | 1,405 | 2,060 | 1,393 | 1,345 | 839 | 2,089 | 1,248 | 1,326 | 1,032 | 561 | 1,338 | 1,197 | 707 | 1,397 | 1,609 | 1,532 | 971 | 1,583 |
Deferred Revenue
| 1,145 | 868 | 967 | 3,106 | 3,694 | 2,184 | 10,761 | 4,365 | 5,353 | 3,788 | 66,190 | 1,298 | 2,710 | 1,467 | 11,525 | 1,097 | 1,915 | 672 | 11,295 | 1,021 | 2,610 | 1,219 | 14,411 | 1,438 | 3,262 | 1,477 | 12,996 | 1,408 | 2,974 | 1,385 | 13,100 | 1,082 | 2,719 | 1,345 | 12,088 | 1,833 | 3,379 | 1,900 | 13,794 | 1,363 | 2,954 | 1,521 | 13,218 | 1,309 | 2,271 | 1,832 | 12,190 | 1,766 | 2,681 | 1,269 | 12,602 | 1,616 | 2,643 | 1,415 | 10,292 | 1,740 | 2,565 | 1,080 | 10,308 | 1,964 | 2,853 | 9,582 | 1,985 |
Other Current Liabilities
| 15,070 | 16,471 | 16,849 | 17,600 | 19,243 | 18,406 | 7,872 | 29,493 | 21,652 | 29,404 | 17,451 | 32,911 | 18,703 | 21,914 | 10,279 | 24,871 | 25,288 | 31,690 | 22,099 | 20,596 | 22,178 | 22,775 | 11,334 | 23,206 | 24,666 | 23,114 | 12,489 | 21,842 | 19,329 | 23,616 | 14,048 | 23,024 | 21,384 | 22,556 | 13,100 | 23,847 | 21,525 | 23,106 | 13,125 | 19,925 | 16,941 | 20,232 | 9,310 | 19,724 | 17,804 | 20,727 | 10,256 | 18,870 | 17,656 | 21,026 | 8,301 | 18,791 | 16,000 | 18,083 | 8,088 | 16,807 | 14,748 | 16,929 | 8,060 | 17,680 | 14,702 | 8,646 | 21,370 |
Total Current Liabilities
| 38,344 | 43,347 | 45,004 | 58,291 | 59,580 | 59,523 | 61,073 | 110,092 | 54,584 | 60,735 | 113,395 | 64,538 | 60,199 | 63,319 | 59,116 | 65,619 | 57,991 | 67,554 | 68,572 | 64,035 | 61,010 | 64,361 | 67,634 | 68,129 | 75,914 | 71,950 | 71,610 | 71,144 | 75,930 | 76,685 | 77,429 | 72,857 | 58,682 | 66,085 | 70,971 | 73,318 | 72,482 | 74,791 | 73,778 | 64,321 | 68,997 | 71,697 | 71,582 | 76,466 | 64,608 | 73,114 | 71,393 | 66,702 | 68,257 | 71,498 | 71,383 | 70,380 | 65,858 | 71,243 | 69,143 | 71,795 | 61,221 | 62,412 | 67,657 | 85,944 | 81,364 | 88,162 | 77,097 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 37,913 | 39,816 | 41,720 | 43,623 | 40,527 | 42,431 | 44,334 | 32,599 | 34,106 | 35,652 | 37,198 | 38,745 | 40,291 | 42,338 | 43,884 | 45,430 | 57,747 | 59,999 | 46,710 | 48,420 | 50,131 | 51,959 | 53,712 | 55,468 | 44,712 | 45,965 | 47,236 | 48,462 | 39,909 | 40,874 | 42,313 | 33,741 | 34,471 | 33,847 | 29,528 | 30,246 | 30,786 | 31,045 | 31,568 | 32,343 | 13,860 | 14,293 | 14,698 | 15,628 | 21,130 | 21,725 | 22,469 | 23,267 | 14,052 | 14,867 | 15,497 | 14,566 | 14,826 | 15,501 | 16,204 | 15,204 | 16,226 | 16,928 | 17,562 | 3,961 | 4,230 | 4,508 | 24,228 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 7,247 | 0 | 0 | 0 | 9,252 | 0 | 0 | 0 | 10,271 | 0 | 0 | 0 | 14,425 | 0 | 0 | 0 | 16,388 | 0 | 0 | 0 | 16,514 | 0 | 0 | 0 | 15,817 | 0 | 0 | 0 | 15,557 | 0 | 0 | 0 | 15,411 | 0 | 0 | 0 | 12,565 | 0 | 0 | 0 | 12,434 | 0 | 0 | 0 | 12,465 | 0 | 0 | 0 | 12,340 | 0 | 0 | 0 | 17,509 | 0 | 0 | 18,191 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 46 | 0 | 0 | 0 | 283 | 0 | 0 | 0 | 247 | 0 | 0 | 0 | 1,006 | 0 | 0 | 0 | 325 | 0 | 0 | 0 | 195 | 0 | 0 | 0 | 6,839 | 0 | 0 | 0 | 6,268 | 0 | 0 | 0 | 2,777 | 0 | 0 | 0 | 4,494 | 0 | 0 | 0 | 4,514 | 0 | 0 | 0 | 2,338 | 0 | 0 | 0 | 752 | 0 | 0 | 0 | 275 | 0 | 0 | 0 | 39 | 0 | 0 | 137 | 0 |
Other Non-Current Liabilities
| 8,136 | 8,229 | 7,580 | 8,281 | 8,088 | 7,875 | 294 | 8,977 | 10,073 | 10,597 | 543 | 11,245 | 11,907 | 11,812 | 1,548 | 16,373 | 16,494 | 16,455 | 2,058 | 16,446 | 16,976 | 17,084 | 243 | 20,347 | 23,243 | 22,328 | 52 | 25,480 | 24,828 | 23,747 | 198 | 21,606 | 18,703 | 17,483 | 130 | 21,132 | 20,644 | 22,557 | 1,609 | 22,422 | 21,196 | 20,405 | 2,690 | 19,902 | 19,006 | 18,674 | 3,335 | 17,067 | 16,148 | 16,253 | 3,589 | 15,182 | 13,953 | 13,082 | 386 | 17,529 | 18,108 | 18,124 | 561 | 18,071 | 18,223 | 625 | 17,854 |
Total Non-Current Liabilities
| 46,049 | 48,045 | 49,346 | 51,904 | 48,615 | 50,306 | 52,158 | 41,576 | 44,179 | 46,249 | 47,240 | 49,990 | 52,198 | 54,150 | 56,709 | 61,803 | 74,241 | 76,454 | 63,518 | 64,866 | 67,107 | 69,043 | 70,538 | 75,815 | 67,955 | 68,293 | 70,641 | 73,942 | 64,737 | 64,621 | 64,596 | 55,347 | 53,174 | 51,330 | 47,992 | 51,378 | 51,430 | 53,602 | 53,082 | 54,765 | 35,056 | 34,698 | 34,467 | 35,530 | 40,136 | 40,399 | 40,576 | 40,334 | 30,200 | 31,120 | 32,303 | 29,748 | 28,779 | 28,583 | 29,205 | 32,733 | 34,334 | 35,052 | 35,671 | 22,032 | 22,453 | 23,461 | 42,082 |
Total Liabilities
| 84,393 | 91,392 | 94,350 | 110,195 | 108,195 | 109,829 | 113,231 | 151,668 | 98,763 | 106,984 | 160,635 | 114,528 | 112,397 | 117,469 | 115,825 | 127,422 | 132,232 | 144,008 | 132,090 | 128,901 | 128,117 | 133,404 | 138,172 | 143,944 | 143,869 | 140,243 | 142,251 | 145,086 | 140,667 | 141,306 | 142,025 | 128,204 | 111,856 | 117,415 | 118,963 | 124,696 | 123,912 | 128,393 | 126,860 | 119,086 | 104,053 | 106,395 | 106,049 | 111,996 | 104,744 | 113,513 | 111,969 | 107,036 | 98,457 | 102,618 | 103,686 | 100,128 | 94,637 | 99,826 | 98,348 | 104,528 | 95,555 | 97,464 | 103,328 | 107,976 | 103,817 | 111,623 | 119,179 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 4,290 | 0 | 0 | 0 | 0 | 94,360 | 0 | 0 | 0 | 111,469 | 108,342 | 152,233 | 152,459 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 | 18,168 |
Retained Earnings
| 80,662 | 80,892 | 80,443 | 76,930 | 74,754 | 72,089 | 127,977 | 107,220 | 103,811 | 93,177 | 88,465 | 132,356 | 132,584 | 131,029 | 131,205 | 129,430 | 128,909 | 131,509 | 132,418 | 130,256 | 130,038 | 128,787 | 129,535 | 128,885 | 127,397 | 124,860 | 124,255 | 124,673 | 124,169 | 123,269 | 123,309 | 120,319 | 118,185 | 116,028 | 114,610 | 113,480 | 110,404 | 108,185 | 106,729 | 103,517 | 101,141 | 99,064 | 97,295 | 95,976 | 94,522 | 95,484 | 93,768 | 93,462 | 91,926 | 91,240 | 90,373 | 88,669 | 87,695 | 87,831 | 87,324 | 85,137 | 84,162 | 83,573 | 83,597 | 83,985 | 83,316 | 84,806 | 89,528 |
Accumulated Other Comprehensive Income/Loss
| 13,199 | 13,086 | 12,022 | 12,451 | 12,825 | 11,177 | 10,007 | 13,960 | 14,536 | 17,420 | 17,742 | 16,964 | 18,135 | 16,462 | 19,876 | 12,824 | 12,205 | 11,084 | 8,708 | 13,891 | 12,663 | 14,789 | 15,855 | 22,997 | 29,097 | 25,788 | 28,073 | 32,733 | 30,460 | 27,670 | 25,809 | 20,193 | 14,459 | 15,828 | 20,587 | 24,675 | 24,127 | 26,556 | 24,167 | 19,280 | 15,878 | 13,885 | 12,691 | 13,732 | 11,764 | 9,667 | 6,519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 4,280 | 4,283 | 4,282 | 4,280 | -90,257 | -52,671 | -52,669 | -2,669 | -111,345 | -106,633 | -150,524 | -150,752 | 1,709 | -3,677 | 1,708 | 1,709 | 1,710 | 1,711 | 1,712 | 1,713 | 1,712 | 1,714 | 1,715 | 1,715 | 1,716 | 1,716 | 1,719 | 1,733 | 1,733 | 2,734 | 2,735 | 2,738 | 2,740 | 3,739 | 3,742 | 3,747 | 5,248 | 5,252 | 5,255 | 5,261 | 5,262 | 5,264 | 5,265 | 5,272 | 5,271 | 5,272 | 8,507 | 5,003 | 5,866 | 7,469 | 4,532 | 5,375 | 6,976 | 6,553 | 8,640 | 7,438 | 7,690 | 9,983 | 9,340 | 9,095 | 5,423 | 5,938 |
Total Shareholders Equity
| 116,321 | 116,426 | 114,916 | 111,831 | 110,027 | 105,537 | 103,481 | 86,679 | 133,846 | 128,889 | 126,084 | 169,197 | 170,594 | 167,368 | 165,572 | 162,130 | 160,991 | 162,471 | 161,005 | 164,027 | 162,582 | 163,456 | 165,272 | 171,765 | 176,377 | 170,532 | 172,212 | 177,293 | 174,530 | 170,840 | 170,020 | 161,415 | 153,550 | 152,764 | 157,104 | 160,065 | 156,446 | 158,157 | 154,316 | 146,220 | 140,448 | 136,379 | 133,418 | 133,141 | 129,726 | 128,590 | 123,727 | 120,137 | 115,097 | 115,274 | 116,010 | 111,369 | 111,238 | 112,975 | 112,045 | 111,945 | 109,768 | 109,431 | 111,748 | 111,493 | 110,579 | 108,397 | 113,634 |
Total Equity
| 121,497 | 121,655 | 120,050 | 116,760 | 114,818 | 109,970 | 107,859 | 91,621 | 138,620 | 133,232 | 130,061 | 172,826 | 174,257 | 170,861 | 169,081 | 165,731 | 164,405 | 165,685 | 164,337 | 167,404 | 165,882 | 166,931 | 168,931 | 175,336 | 179,747 | 173,923 | 175,626 | 180,490 | 177,538 | 173,756 | 172,949 | 164,122 | 156,204 | 155,470 | 159,944 | 162,888 | 159,341 | 161,032 | 156,579 | 148,392 | 142,458 | 138,086 | 135,184 | 134,797 | 131,374 | 130,219 | 125,413 | 121,350 | 116,463 | 116,653 | 117,355 | 112,564 | 112,094 | 113,811 | 112,878 | 112,577 | 110,387 | 110,045 | 112,179 | 111,938 | 110,973 | 108,775 | 114,155 |
Total Liabilities & Shareholders Equity
| 205,894 | 213,047 | 214,404 | 226,955 | 223,013 | 219,799 | 221,090 | 243,289 | 237,383 | 240,216 | 290,696 | 287,354 | 286,654 | 288,330 | 284,906 | 293,153 | 296,637 | 309,693 | 296,427 | 296,305 | 293,999 | 300,335 | 307,103 | 319,280 | 323,616 | 314,166 | 317,877 | 325,576 | 318,205 | 315,062 | 314,974 | 292,326 | 268,060 | 272,885 | 278,907 | 287,584 | 283,253 | 289,425 | 283,439 | 267,478 | 246,511 | 244,481 | 241,233 | 246,793 | 236,118 | 243,732 | 237,382 | 228,386 | 214,920 | 219,271 | 221,041 | 212,692 | 206,731 | 213,637 | 211,226 | 217,105 | 205,942 | 207,509 | 215,507 | 219,914 | 214,790 | 220,398 | 233,334 |