New Japan Chemical Co., Ltd.
TSE:4406.T
204 (JPY) • At close November 13, 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
| 3,384 | 3,695 | 3,772 | 3,259 | 2,826 | 2,956 | 3,736 | 2,909 | 2,682 | 3,495 | 4,309 | 4,479 | 3,019 | 3,148 | 3,669 | 3,484 | 4,377 | 3,070 | 3,219 | 3,408 | 2,762 | 2,485 | 2,467 | 2,217 | 2,376 | 2,338 | 2,608 | 2,600 | 2,207 | 2,339 | 3,255 | 3,527 | 2,992 | 2,454 | 2,531 | 2,212 | 2,295 | 1,767 | 2,090 | 1,648 | 1,526 | 1,908 | 1,815 | 2,435 | 2,004 | 2,238 | 1,776 | 1,886 | 2,299 | 2,499 | 1,492 | 1,604 | 2,230 | 1,910 | 2,688 | 2,122 | 1,801 | 1,958 | 1,781 | 1,703 | 1,782 | 1,595 |
Short Term Investments
| 0 | 121 | 0 | 77 | -554 | 185 | 0 | 171 | -683 | -521 | -735 | -752 | 0 | 2,989 | -504 | -508 | -512 | -325 | -572 | -579 | -602 | -402 | -481 | -496 | -509 | -461 | -459 | -466 | -476 | -404 | -506 | -580 | -617 | -440 | -620 | -596 | -588 | -354 | -429 | -431 | -508 | -233 | -526 | -380 | -393 | -251 | -406 | -413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3,384 | 3,816 | 3,772 | 3,259 | 2,826 | 2,956 | 3,736 | 2,909 | 2,682 | 3,495 | 4,309 | 4,479 | 3,019 | 3,148 | 3,669 | 3,484 | 4,377 | 3,070 | 3,219 | 3,408 | 2,762 | 2,485 | 2,467 | 2,217 | 2,376 | 2,338 | 2,608 | 2,600 | 2,207 | 2,339 | 3,255 | 3,527 | 2,992 | 2,454 | 2,531 | 2,212 | 2,295 | 1,767 | 2,090 | 1,648 | 1,526 | 1,908 | 1,815 | 2,435 | 2,004 | 2,238 | 1,776 | 1,886 | 2,299 | 2,499 | 1,492 | 1,604 | 2,230 | 1,910 | 2,688 | 2,122 | 1,801 | 1,958 | 1,781 | 1,703 | 1,782 | 1,595 |
Net Receivables
| 10,571 | 10,925 | 9,822 | 10,137 | 9,725 | 9,242 | 10,914 | 11,380 | 12,475 | 12,166 | 11,469 | 10,276 | 10,397 | 9,279 | 8,885 | 6,979 | 7,639 | 8,722 | 10,082 | 8,758 | 10,188 | 10,509 | 10,531 | 10,380 | 11,188 | 10,538 | 10,288 | 10,318 | 9,594 | 9,352 | 9,511 | 8,345 | 8,730 | 9,086 | 10,247 | 9,451 | 9,960 | 10,177 | 11,708 | 10,837 | 10,984 | 11,155 | 11,996 | 10,307 | 11,177 | 10,868 | 10,564 | 10,494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 5,023 | 4,901 | 5,099 | 5,047 | 5,952 | 6,444 | 6,826 | 6,707 | 5,389 | 5,342 | 4,506 | 4,303 | 4,392 | 3,770 | 4,164 | 4,523 | 4,674 | 4,354 | 4,503 | 4,467 | 4,963 | 4,557 | 4,597 | 4,504 | 4,802 | 4,383 | 4,510 | 4,261 | 4,124 | 3,750 | 3,964 | 4,350 | 4,489 | 4,519 | 5,003 | 5,012 | 4,864 | 4,784 | 5,300 | 5,247 | 5,356 | 4,933 | 4,874 | 4,747 | 4,730 | 4,658 | 4,467 | 4,337 | 4,417 | 4,480 | 4,314 | 4,996 | 4,722 | 4,310 | 4,109 | 3,878 | 3,489 | 3,618 | 3,499 | 3,687 | 6,019 | 6,811 |
Other Current Assets
| 458 | 203 | 261 | 248 | 512 | 345 | 468 | 392 | 372 | 326 | 239 | 380 | 261 | 252 | 151 | 306 | 317 | 182 | 166 | 208 | 279 | 262 | 625 | 734 | 621 | 712 | 573 | 439 | 513 | 551 | 420 | 397 | 357 | 369 | 407 | 355 | 312 | 292 | 214 | 219 | 206 | 200 | 138 | 374 | 374 | 132 | 96 | 117 | 118 | 105 | 139 | 145 | 154 | 176 | 293 | 302 | 177 | 109 | 102 | 121 | 224 | 188 |
Total Current Assets
| 19,436 | 19,845 | 18,954 | 18,691 | 19,015 | 18,987 | 21,944 | 21,388 | 20,918 | 21,329 | 20,523 | 19,438 | 18,069 | 16,449 | 16,869 | 15,292 | 17,007 | 16,328 | 17,970 | 16,841 | 18,192 | 17,813 | 18,220 | 17,835 | 18,987 | 17,971 | 17,979 | 17,618 | 16,438 | 15,992 | 17,150 | 16,619 | 16,568 | 16,428 | 18,188 | 17,030 | 17,431 | 17,020 | 19,312 | 17,951 | 18,072 | 18,196 | 18,823 | 17,863 | 18,285 | 17,896 | 16,903 | 16,834 | 18,001 | 18,332 | 16,969 | 16,158 | 17,226 | 16,468 | 17,981 | 16,115 | 15,421 | 15,509 | 15,519 | 13,727 | 16,056 | 21,431 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,401 | 9,478 | 9,812 | 9,747 | 9,825 | 9,813 | 9,707 | 9,909 | 9,874 | 9,933 | 10,494 | 10,374 | 10,316 | 10,105 | 9,500 | 9,567 | 9,021 | 8,974 | 8,962 | 8,483 | 8,530 | 8,566 | 7,659 | 7,637 | 7,623 | 7,603 | 7,660 | 7,571 | 7,509 | 7,582 | 7,621 | 7,696 | 7,681 | 7,781 | 8,709 | 8,865 | 8,996 | 9,142 | 9,190 | 9,354 | 9,285 | 9,368 | 9,374 | 9,540 | 9,624 | 9,349 | 9,441 | 9,191 | 9,067 | 8,833 | 8,846 | 8,790 | 8,836 | 8,967 | 9,208 | 9,489 | 9,644 | 9,789 | 7,702 | 7,831 | 8,128 | 8,288 |
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
| 30 | 33 | 36 | 29 | 31 | 25 | 27 | 30 | 34 | 33 | 36 | 40 | 44 | 46 | 49 | 52 | 54 | 56 | 58 | 39 | 42 | 43 | 38 | 40 | 43 | 39 | 41 | 17 | 20 | 18 | 21 | 23 | 26 | 29 | 33 | 35 | 41 | 43 | 48 | 51 | 56 | 61 | 66 | 71 | 76 | 76 | 97 | 114 | 136 | 158 | 150 | 170 | 162 | 177 | 183 | 202 | 220 | 229 | 241 | 260 | 284 | 302 |
Goodwill and Intangible Assets
| 30 | 33 | 36 | 29 | 31 | 25 | 27 | 30 | 34 | 33 | 36 | 40 | 44 | 46 | 49 | 52 | 54 | 56 | 58 | 39 | 42 | 43 | 38 | 40 | 43 | 39 | 41 | 17 | 20 | 18 | 21 | 23 | 26 | 29 | 33 | 35 | 41 | 43 | 48 | 51 | 56 | 61 | 66 | 71 | 76 | 76 | 97 | 114 | 136 | 158 | 150 | 170 | 162 | 177 | 183 | 202 | 220 | 229 | 241 | 260 | 284 | 302 |
Long Term Investments
| 10,536 | 10,292 | 10,458 | 9,515 | 10,026 | 9,312 | 8,965 | 8,492 | 8,748 | 8,617 | 9,177 | 9,786 | 8,675 | 8,693 | 8,537 | 7,914 | 7,580 | 7,204 | 8,248 | 7,863 | 8,310 | 8,140 | 8,144 | 9,408 | 9,056 | 8,843 | 9,291 | 8,876 | 8,332 | 7,592 | 7,431 | 6,919 | 6,943 | 6,965 | 9,465 | 9,522 | 10,119 | 9,608 | 9,461 | 8,789 | 8,420 | 7,908 | 8,282 | 7,770 | 7,177 | 6,757 | 6,047 | 5,644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| -30 | 4 | -10,458 | -9,515 | -331 | -9,312 | -8,965 | -8,492 | -683 | -46 | -735 | -752 | -8,675 | -8,693 | -8,537 | -7,914 | -7,580 | -7,204 | -8,248 | -7,863 | -8,310 | -8,140 | -8,144 | -9,408 | -9,056 | -8,843 | -9,291 | -8,876 | -8,332 | -7,592 | -7,431 | -6,919 | -6,943 | -6,965 | -9,465 | -9,522 | -10,119 | -9,608 | -9,461 | -8,789 | -8,420 | -7,908 | -8,282 | -7,770 | -7,177 | -6,757 | -6,047 | -5,644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 637 | 462 | 10,983 | 10,055 | 330 | 9,724 | 9,619 | 9,163 | 683 | 218 | 735 | 752 | 9,434 | 9,284 | 8,537 | 7,914 | 7,580 | 7,394 | 8,248 | 7,863 | 8,312 | 8,341 | 8,145 | 9,410 | 9,057 | 8,907 | 9,292 | 8,877 | 8,332 | 7,675 | 7,432 | 6,920 | 6,944 | 7,123 | 9,467 | 9,525 | 10,121 | 9,819 | 9,462 | 8,791 | 8,422 | 8,198 | 8,283 | 7,771 | 7,179 | 6,906 | 6,048 | 5,645 | 5,749 | 5,873 | 6,317 | 6,476 | 6,519 | 6,577 | 6,578 | 6,912 | 7,237 | 7,852 | 7,538 | 7,878 | 6,814 | 7,509 |
Total Non-Current Assets
| 20,574 | 20,269 | 20,831 | 19,831 | 19,881 | 19,562 | 19,353 | 19,102 | 18,656 | 18,755 | 19,707 | 20,200 | 19,794 | 19,435 | 18,086 | 17,533 | 16,655 | 16,424 | 17,268 | 16,385 | 16,884 | 16,950 | 15,842 | 17,087 | 16,723 | 16,549 | 16,993 | 16,465 | 15,861 | 15,275 | 15,074 | 14,639 | 14,651 | 14,933 | 18,209 | 18,425 | 19,158 | 19,004 | 18,700 | 18,196 | 17,763 | 17,627 | 17,723 | 17,382 | 16,879 | 16,331 | 15,586 | 14,950 | 14,952 | 14,864 | 15,313 | 15,436 | 15,517 | 15,721 | 15,969 | 16,603 | 17,101 | 17,870 | 15,481 | 15,969 | 15,226 | 16,099 |
Total Assets
| 40,010 | 40,114 | 39,787 | 38,524 | 38,898 | 38,553 | 41,299 | 40,492 | 39,576 | 40,086 | 40,232 | 39,639 | 37,864 | 35,886 | 34,956 | 32,826 | 33,663 | 32,756 | 35,238 | 33,227 | 35,077 | 34,765 | 34,063 | 34,922 | 35,710 | 34,519 | 34,972 | 34,083 | 32,300 | 31,267 | 32,224 | 31,259 | 31,219 | 31,361 | 36,397 | 35,455 | 36,589 | 36,024 | 38,012 | 36,147 | 35,835 | 35,823 | 36,546 | 35,245 | 35,164 | 34,227 | 32,489 | 31,784 | 32,953 | 33,196 | 32,282 | 31,594 | 32,743 | 32,189 | 33,950 | 32,718 | 32,522 | 33,379 | 31,000 | 29,696 | 31,282 | 37,530 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 7,586 | 7,916 | 7,210 | 5,307 | 5,889 | 5,374 | 7,891 | 6,730 | 6,982 | 7,965 | 7,121 | 5,710 | 6,131 | 4,926 | 4,651 | 3,053 | 3,830 | 4,474 | 5,527 | 4,424 | 5,616 | 5,587 | 5,572 | 5,366 | 6,318 | 5,762 | 5,806 | 5,537 | 4,747 | 4,595 | 4,613 | 3,890 | 3,935 | 3,726 | 5,480 | 4,763 | 4,925 | 4,367 | 6,510 | 5,407 | 5,765 | 5,996 | 7,108 | 5,998 | 6,744 | 6,633 | 6,322 | 6,163 | 6,578 | 6,561 | 5,310 | 5,126 | 5,508 | 5,570 | 6,830 | 5,637 | 5,472 | 5,506 | 5,661 | 4,140 | 4,064 | 8,237 |
Short Term Debt
| 3,608 | 2,782 | 3,065 | 4,425 | 4,364 | 4,717 | 4,975 | 5,313 | 4,653 | 3,855 | 4,396 | 4,717 | 4,628 | 4,605 | 4,091 | 4,108 | 4,734 | 4,452 | 4,696 | 4,653 | 4,240 | 4,406 | 3,956 | 4,228 | 5,076 | 4,574 | 4,681 | 4,593 | 3,510 | 3,369 | 3,906 | 3,985 | 4,313 | 4,041 | 4,481 | 4,174 | 5,240 | 5,678 | 5,892 | 6,176 | 5,159 | 4,931 | 4,362 | 3,987 | 4,632 | 4,294 | 4,962 | 4,212 | 3,575 | 3,563 | 4,882 | 3,693 | 3,788 | 3,126 | 2,920 | 3,529 | 4,786 | 4,916 | 5,441 | 5,354 | 6,941 | 6,748 |
Tax Payables
| 48 | 133 | 83 | 95 | 60 | 40 | 3 | 70 | 53 | 207 | 69 | 135 | 62 | 73 | 8 | 69 | 41 | 103 | 41 | 87 | 49 | 80 | 37 | 76 | 48 | 100 | 55 | 82 | 41 | 51 | 31 | 84 | 47 | 150 | 45 | 54 | 27 | 34 | 19 | 48 | 33 | 82 | 41 | 51 | 35 | 45 | 15 | 51 | 29 | 76 | 46 | 66 | 40 | 86 | 55 | 57 | 30 | 42 | 18 | 21 | 33 | 25 |
Deferred Revenue
| 48 | 115 | 235 | 285 | 208 | 349 | 94 | 346 | 158 | 485 | 167 | 415 | 157 | 311 | 89 | 307 | 123 | 347 | 134 | 347 | 137 | 339 | 120 | 313 | 129 | 355 | 138 | 318 | 118 | 260 | 101 | 289 | 116 | 333 | 107 | 239 | 91 | 227 | 85 | 261 | 108 | 281 | 119 | 272 | 119 | 288 | 99 | 296 | 145 | 323 | 133 | 305 | 152 | 329 | 141 | 271 | 133 | 186 | 56 | 125 | 133 | 89 |
Other Current Liabilities
| 1,572 | 1,891 | 1,954 | 1,861 | 2,364 | 2,401 | 1,792 | 1,922 | 1,790 | 1,522 | 1,587 | 1,521 | 2,482 | 2,009 | 1,972 | 1,903 | 1,614 | 2,039 | 2,112 | 1,418 | 1,898 | 1,729 | 1,449 | 1,412 | 1,662 | 1,569 | 1,372 | 1,370 | 1,230 | 1,283 | 1,337 | 1,198 | 1,240 | 1,028 | 1,205 | 1,024 | 1,387 | 1,314 | 1,421 | 1,288 | 1,413 | 1,214 | 1,333 | 1,730 | 2,426 | 2,236 | 1,916 | 1,985 | 2,207 | 1,734 | 1,533 | 1,348 | 1,546 | 1,353 | 1,518 | 1,316 | 1,384 | 1,333 | 1,424 | 1,342 | 1,781 | 2,107 |
Total Current Liabilities
| 12,862 | 12,837 | 12,312 | 11,688 | 12,677 | 12,532 | 14,661 | 14,035 | 13,478 | 13,549 | 13,173 | 12,083 | 13,303 | 11,613 | 10,722 | 9,133 | 10,219 | 11,068 | 12,376 | 10,582 | 11,803 | 11,802 | 11,014 | 11,082 | 13,104 | 12,005 | 11,914 | 11,582 | 9,528 | 9,298 | 9,887 | 9,157 | 9,535 | 8,945 | 11,211 | 10,015 | 11,579 | 11,393 | 13,842 | 12,919 | 12,370 | 12,223 | 12,844 | 11,766 | 13,837 | 13,208 | 13,215 | 12,411 | 12,389 | 11,934 | 11,771 | 10,233 | 10,882 | 10,135 | 11,323 | 10,539 | 11,672 | 11,797 | 12,544 | 10,857 | 12,819 | 17,117 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 3,887 | 4,806 | 5,176 | 5,482 | 5,107 | 5,444 | 5,799 | 5,896 | 5,760 | 6,103 | 6,435 | 6,837 | 4,421 | 4,315 | 4,925 | 5,270 | 5,304 | 3,808 | 4,001 | 4,286 | 4,565 | 4,452 | 4,604 | 4,342 | 3,383 | 3,710 | 3,955 | 3,907 | 4,888 | 4,991 | 5,276 | 5,429 | 5,085 | 5,568 | 6,633 | 7,048 | 5,926 | 5,694 | 5,996 | 5,841 | 6,266 | 6,651 | 6,618 | 6,780 | 5,075 | 5,115 | 3,666 | 3,965 | 4,792 | 5,110 | 4,831 | 5,180 | 5,632 | 6,083 | 6,537 | 6,893 | 5,322 | 5,688 | 4,972 | 5,275 | 5,397 | 5,232 |
Deferred Revenue Non-Current
| 0 | 4 | 0 | 0 | 0 | 1,908 | 0 | 0 | 0 | 2,009 | 0 | 0 | 0 | 1,927 | 0 | 0 | 0 | 1,895 | 0 | 0 | 0 | 1,898 | 0 | 0 | 0 | 2,158 | 0 | 0 | 0 | 2,164 | 0 | 0 | 0 | 2,224 | 0 | 0 | 0 | 1,882 | 0 | 0 | 0 | 2,087 | 0 | 0 | 0 | 1,973 | 0 | 0 | 0 | 2,027 | 0 | 0 | 0 | 2,025 | 0 | 0 | 0 | 1,991 | 0 | 0 | 1,839 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 2,017 | 0 | 0 | 0 | 1,558 | 0 | 0 | 0 | 1,303 | 0 | 0 | 0 | 1,612 | 0 | 0 | 0 | 1,064 | 0 | 0 | 0 | 1,367 | 0 | 0 | 0 | 1,559 | 0 | 0 | 0 | 1,161 | 0 | 0 | 0 | 959 | 0 | 0 | 0 | 1,659 | 0 | 0 | 0 | 1,201 | 0 | 0 | 0 | 959 | 0 | 0 | 0 | 731 | 0 | 0 | 0 | 997 | 0 | 0 | 0 | 1,191 | 0 | 0 | 254 | 0 |
Other Non-Current Liabilities
| 4,107 | 1,971 | 4,117 | 3,790 | 3,663 | 159 | 3,723 | 3,489 | 3,431 | 125 | 3,849 | 3,911 | 3,727 | 206 | 3,582 | 3,440 | 3,368 | 328 | 3,723 | 3,610 | 3,705 | 497 | 3,805 | 4,239 | 4,125 | 356 | 4,279 | 4,143 | 3,960 | 446 | 3,789 | 3,645 | 3,278 | 208 | 3,811 | 3,707 | 3,919 | 1,941 | 3,992 | 3,853 | 3,797 | 427 | 3,632 | 3,573 | 3,511 | 594 | 3,357 | 3,279 | 3,368 | 785 | 3,558 | 3,822 | 3,826 | 909 | 4,005 | 3,957 | 4,052 | 1,047 | 2,627 | 2,740 | 333 | 2,625 |
Total Non-Current Liabilities
| 7,994 | 8,798 | 9,293 | 9,272 | 8,770 | 9,069 | 9,522 | 9,385 | 9,191 | 9,540 | 10,284 | 10,748 | 8,148 | 8,060 | 8,507 | 8,710 | 8,672 | 7,095 | 7,724 | 7,896 | 8,270 | 8,214 | 8,409 | 8,581 | 7,508 | 7,783 | 8,234 | 8,050 | 8,848 | 8,762 | 9,065 | 9,074 | 8,363 | 8,959 | 10,444 | 10,755 | 9,845 | 9,517 | 9,988 | 9,694 | 10,063 | 10,366 | 10,250 | 10,353 | 8,586 | 8,641 | 7,023 | 7,244 | 8,160 | 8,653 | 8,389 | 9,002 | 9,458 | 10,014 | 10,542 | 10,850 | 9,374 | 9,917 | 7,599 | 8,015 | 7,823 | 7,857 |
Total Liabilities
| 20,856 | 21,635 | 21,605 | 20,960 | 21,447 | 21,601 | 24,183 | 23,420 | 22,669 | 23,089 | 23,457 | 22,831 | 21,451 | 19,673 | 19,229 | 17,843 | 18,891 | 18,163 | 20,100 | 18,478 | 20,073 | 20,016 | 19,423 | 19,663 | 20,612 | 19,788 | 20,148 | 19,632 | 18,376 | 18,060 | 18,952 | 18,231 | 17,898 | 17,904 | 21,655 | 20,770 | 21,424 | 20,910 | 23,830 | 22,613 | 22,433 | 22,589 | 23,094 | 22,119 | 22,423 | 21,849 | 20,238 | 19,655 | 20,549 | 20,587 | 20,160 | 19,235 | 20,340 | 20,149 | 21,865 | 21,389 | 21,046 | 21,714 | 20,143 | 18,872 | 20,642 | 24,974 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 13,658 | 0 | 0 | 0 | 14,028 | 14,162 | 13,693 | 13,653 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 | 5,660 |
Retained Earnings
| 4,253 | 4,017 | 3,712 | 3,681 | 3,922 | 3,796 | 4,005 | 4,193 | 4,293 | 4,427 | 3,958 | 3,918 | 3,933 | 3,727 | 3,657 | 3,344 | 3,363 | 3,337 | 3,364 | 3,235 | 3,156 | 2,877 | 2,703 | 2,489 | 2,567 | 2,303 | 2,343 | 2,308 | 2,197 | 1,888 | 2,226 | 2,220 | 2,487 | 2,435 | 2,369 | 2,137 | 2,231 | 2,338 | 2,061 | 1,942 | 2,087 | 2,057 | 2,123 | 2,020 | 1,988 | 1,841 | 2,385 | 2,523 | 2,619 | 2,821 | 2,380 | 2,378 | 2,350 | 1,976 | 2,000 | 1,453 | 1,337 | 1,288 | 1,267 | 1,018 | 1,504 | 3,099 |
Accumulated Other Comprehensive Income/Loss
| 3,982 | 3,530 | 3,569 | 3,012 | 2,685 | 2,335 | 2,310 | 2,087 | 1,818 | 1,773 | 2,036 | 2,131 | 1,735 | 9,735 | 1,345 | 930 | 712 | 548 | 1,093 | 848 | 1,186 | 1,209 | 1,288 | 2,134 | 1,908 | 1,800 | 1,869 | 1,551 | 1,148 | 739 | 487 | 248 | 292 | 477 | 1,848 | 2,032 | 2,425 | 2,263 | 1,638 | 1,110 | 840 | 707 | 874 | 662 | 319 | 106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,079 | 4,078 | 4,074 | 7,088 | 6,761 | 6,408 | 6,386 | 6,165 | 5,893 | 5,848 | 6,111 | 6,206 | 4,074 | 5,818 | 5,419 | 4,074 | 4,786 | 4,621 | 5,166 | 4,921 | 4,075 | 4,074 | 5,361 | 6,208 | 5,983 | 5,875 | 4,077 | 4,077 | 4,077 | 4,076 | 4,078 | 4,077 | 4,369 | 4,554 | 5,925 | 6,109 | 6,502 | 6,339 | 5,715 | 5,188 | 4,917 | 4,784 | 4,950 | 4,740 | 4,396 | 4,183 | 3,524 | 3,266 | 3,454 | 3,456 | 3,409 | 3,683 | 3,764 | 3,776 | 3,805 | 3,608 | 3,878 | 4,124 | 3,922 | 4,138 | 3,469 | 3,790 |
Total Shareholders Equity
| 17,974 | 17,285 | 17,015 | 16,429 | 16,343 | 15,864 | 16,051 | 16,018 | 15,846 | 15,935 | 15,729 | 15,784 | 15,402 | 15,205 | 14,736 | 14,008 | 13,809 | 13,618 | 14,190 | 13,816 | 14,077 | 13,820 | 13,724 | 14,357 | 14,210 | 13,838 | 13,950 | 13,596 | 13,082 | 12,364 | 12,450 | 12,205 | 12,516 | 12,649 | 13,954 | 13,906 | 14,393 | 14,337 | 13,436 | 12,790 | 12,664 | 12,501 | 12,733 | 12,420 | 12,044 | 11,684 | 11,569 | 11,449 | 11,733 | 11,937 | 11,449 | 11,721 | 11,774 | 11,412 | 11,465 | 10,721 | 10,875 | 11,072 | 10,849 | 10,816 | 10,633 | 12,549 |
Total Equity
| 19,151 | 18,476 | 18,182 | 17,564 | 17,451 | 16,952 | 17,116 | 17,072 | 16,907 | 16,997 | 16,775 | 16,808 | 16,413 | 16,213 | 15,727 | 14,983 | 14,772 | 14,593 | 15,138 | 14,749 | 15,004 | 14,749 | 14,640 | 15,259 | 15,098 | 14,731 | 14,824 | 14,451 | 13,924 | 13,207 | 13,272 | 13,028 | 13,321 | 13,457 | 14,742 | 14,685 | 15,165 | 15,114 | 14,182 | 13,534 | 13,402 | 13,234 | 13,452 | 13,126 | 12,741 | 12,378 | 12,251 | 12,129 | 12,404 | 12,609 | 12,122 | 12,359 | 12,403 | 12,040 | 12,085 | 11,329 | 11,476 | 11,665 | 10,857 | 10,824 | 10,640 | 12,556 |
Total Liabilities & Shareholders Equity
| 40,010 | 40,111 | 39,787 | 38,524 | 38,898 | 38,553 | 41,299 | 40,492 | 39,576 | 40,086 | 40,232 | 39,639 | 37,864 | 35,886 | 34,956 | 32,826 | 33,663 | 32,756 | 35,238 | 33,227 | 35,077 | 34,765 | 34,063 | 34,922 | 35,710 | 34,519 | 34,972 | 34,083 | 32,300 | 31,267 | 32,224 | 31,259 | 31,219 | 31,361 | 36,397 | 35,455 | 36,589 | 36,024 | 38,012 | 36,147 | 35,835 | 35,823 | 36,546 | 35,245 | 35,164 | 34,227 | 32,489 | 31,784 | 32,953 | 33,196 | 32,282 | 31,594 | 32,743 | 32,189 | 33,950 | 32,718 | 32,522 | 33,379 | 31,000 | 29,696 | 31,282 | 37,530 |