The Yokohama Rubber Co., Ltd.
TSE:5101.T
3147 (JPY) • At close September 19, 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 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 117,029 | 92,294 | 97,613 | 111,366 | 90,455 | 82,103 | 75,572 | 83,622 | 71,755 | 57,923 | 42,523 | 38,592 | 36,002 | 35,625 | 30,760 | 44,193 | 39,948 | 71,121 | 27,909 | 21,741 | 22,063 | 24,409 | 31,745 | 42,089 | 42,357 | 47,364 | 58,305 | 58,085 | 49,420 | 50,994 | 60,347 | 47,183 | 36,044 | 39,478 | 42,270 | 34,739 | 33,971 | 29,647 | 45,967 | 23,108 | 26,212 | 31,330 | 37,178 | 20,177 | 17,723 | 21,623 | 21,399 | 13,122 | 19,389 | 17,740 | 22,948 | 17,223 | 28,161 | 23,166 | 20,068 | 18,147 | 11,560 | 12,312 | 13,659 | 17,251 | 16,274 | 14,562 |
Short Term Investments
| 9,565 | 6,681 | 6,217 | 4,915 | 11,553 | 4,371 | 3,594 | 8,168 | 7,463 | 5,818 | 4,983 | 2,780 | 1,342 | 1,542 | 2,690 | 3,589 | 4,946 | 3,042 | 2,193 | 2,780 | 3,015 | 3,329 | 2,812 | 1,971 | 2,267 | 2,692 | 4,417 | -12,353 | -12,728 | -12,921 | 6,350 | -15,257 | -15,186 | -15,165 | 0 | -20,971 | -21,415 | -21,579 | 1,513 | -23,616 | -20,585 | -20,382 | 0 | -21,734 | -20,675 | -19,993 | 0 | -18,150 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -628 | 0 |
Cash and Short Term Investments
| 117,029 | 92,294 | 97,613 | 116,281 | 102,008 | 86,474 | 79,166 | 91,790 | 79,218 | 63,741 | 47,506 | 41,372 | 37,344 | 37,167 | 33,450 | 47,782 | 44,894 | 74,163 | 30,102 | 24,521 | 25,078 | 27,738 | 34,557 | 44,060 | 44,624 | 50,056 | 62,722 | 58,085 | 49,420 | 50,994 | 60,347 | 47,183 | 36,044 | 39,478 | 42,270 | 34,739 | 33,971 | 29,647 | 45,967 | 23,108 | 26,212 | 31,330 | 37,178 | 20,177 | 17,723 | 21,623 | 21,399 | 13,122 | 19,389 | 17,740 | 22,948 | 17,223 | 28,161 | 23,166 | 20,068 | 18,147 | 11,560 | 12,312 | 13,659 | 17,251 | 16,274 | 14,562 |
Net Receivables
| 262,756 | 249,972 | 243,393 | 229,353 | 232,142 | 205,736 | 193,749 | 199,650 | 183,565 | 175,602 | 169,869 | 151,876 | 149,664 | 143,581 | 152,390 | 134,529 | 123,652 | 133,979 | 165,261 | 153,074 | 151,126 | 156,996 | 170,006 | 162,147 | 162,481 | 162,607 | 181,750 | 150,035 | 144,703 | 145,680 | 165,111 | 126,057 | 118,405 | 126,909 | 164,012 | 144,471 | 147,338 | 141,187 | 182,979 | 146,566 | 136,928 | 143,554 | 179,414 | 133,894 | 132,718 | 130,971 | 158,451 | 120,907 | 117,436 | 132,687 | 115,539 | 111,355 | 117,970 | 126,651 | 96,433 | 95,430 | 111,389 | 111,926 | 77,318 | 76,472 | 99,343 | 120,431 |
Inventory
| 293,190 | 269,741 | 249,721 | 264,384 | 272,061 | 212,439 | 216,392 | 241,497 | 216,222 | 176,725 | 152,700 | 157,301 | 140,060 | 135,777 | 112,572 | 120,617 | 128,492 | 133,068 | 124,355 | 132,712 | 128,760 | 128,923 | 119,655 | 132,298 | 119,349 | 114,270 | 106,823 | 118,483 | 115,232 | 113,672 | 104,839 | 106,296 | 95,448 | 104,715 | 99,890 | 117,870 | 116,423 | 122,107 | 108,353 | 116,778 | 104,936 | 99,973 | 91,022 | 102,949 | 98,211 | 91,930 | 78,990 | 92,201 | 84,952 | 82,473 | 86,757 | 76,522 | 68,434 | 64,835 | 75,749 | 74,151 | 67,610 | 70,456 | 82,012 | 87,915 | 86,975 | 94,866 |
Other Current Assets
| 36,583 | 29,236 | 27,378 | 23,753 | 24,088 | 17,966 | 14,673 | 15,201 | 13,707 | 13,372 | 13,485 | 13,881 | 12,591 | 11,040 | 10,840 | 11,148 | 12,170 | 15,247 | 11,822 | 13,515 | 10,644 | 15,136 | 11,288 | 15,134 | 14,691 | 12,950 | 11,115 | 33,699 | 31,438 | 34,645 | 20,124 | 30,808 | 28,137 | 29,707 | 18,372 | 27,993 | 24,240 | 26,050 | 15,126 | 28,535 | 25,459 | 21,229 | 11,679 | 25,680 | 22,639 | 22,471 | 9,992 | 22,677 | 18,870 | 18,469 | 18,018 | 18,786 | 8,662 | 13,509 | 16,238 | 17,654 | 7,978 | 14,935 | 17,994 | 18,225 | 8,905 | 14,097 |
Total Current Assets
| 709,558 | 641,243 | 618,105 | 633,771 | 630,299 | 522,615 | 503,980 | 548,138 | 492,712 | 429,440 | 383,560 | 364,430 | 339,659 | 327,565 | 309,252 | 314,076 | 309,208 | 356,457 | 331,540 | 323,822 | 315,608 | 328,793 | 335,506 | 353,639 | 341,145 | 339,883 | 362,410 | 360,302 | 340,793 | 344,991 | 350,421 | 310,344 | 278,034 | 300,809 | 324,544 | 325,073 | 321,972 | 318,991 | 352,425 | 314,987 | 293,535 | 296,086 | 319,293 | 282,700 | 271,291 | 266,995 | 268,832 | 248,907 | 240,647 | 251,369 | 243,262 | 223,886 | 223,227 | 228,161 | 208,488 | 205,382 | 198,537 | 209,629 | 190,983 | 199,863 | 211,497 | 243,956 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 538,196 | 515,100 | 492,796 | 504,761 | 495,087 | 375,066 | 372,933 | 389,628 | 376,165 | 351,449 | 336,269 | 322,705 | 319,640 | 323,187 | 311,150 | 314,511 | 319,526 | 322,905 | 327,706 | 316,154 | 314,335 | 315,270 | 287,020 | 284,745 | 289,098 | 285,245 | 292,073 | 302,785 | 298,638 | 298,163 | 298,907 | 280,942 | 246,181 | 259,265 | 261,661 | 259,361 | 263,807 | 257,777 | 249,435 | 234,089 | 221,521 | 215,640 | 207,570 | 202,025 | 200,200 | 197,331 | 186,033 | 177,182 | 176,383 | 181,855 | 179,288 | 180,453 | 177,370 | 177,462 | 178,446 | 182,119 | 183,953 | 187,223 | 195,264 | 197,312 | 194,294 | 203,491 |
Goodwill
| 306,821 | 289,737 | 275,830 | 282,284 | 277,537 | 104,900 | 104,244 | 113,688 | 107,357 | 96,185 | 90,130 | 87,710 | 86,675 | 86,481 | 80,706 | 82,499 | 84,012 | 84,862 | 85,431 | 84,152 | 84,051 | 86,546 | 86,554 | 88,558 | 86,195 | 82,842 | 88,114 | 82,409 | 82,967 | 84,201 | 88,564 | 77,864 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 77,516 | 74,974 | 73,013 | 76,008 | 76,391 | 36,558 | 37,168 | 41,431 | 40,282 | 37,232 | 36,093 | 36,173 | 36,926 | 37,735 | 36,481 | 38,144 | 39,657 | 40,939 | 42,113 | 42,349 | 43,402 | 45,364 | 46,553 | 48,169 | 47,739 | 46,780 | 49,683 | 51,722 | 52,013 | 52,642 | 54,996 | 49,033 | 8,549 | 8,760 | 8,645 | 8,554 | 8,492 | 8,421 | 4,241 | 3,717 | 3,566 | 3,605 | 3,562 | 2,395 | 2,417 | 2,310 | 2,250 | 1,776 | 1,779 | 1,624 | 1,581 | 1,630 | 1,528 | 1,521 | 1,571 | 1,492 | 1,468 | 1,380 | 1,406 | 1,420 | 1,442 | 1,479 |
Goodwill and Intangible Assets
| 384,337 | 364,711 | 348,843 | 358,292 | 353,928 | 141,458 | 141,412 | 155,119 | 147,639 | 133,417 | 126,223 | 123,883 | 123,601 | 124,216 | 117,187 | 120,643 | 123,669 | 125,801 | 127,544 | 126,501 | 127,453 | 131,910 | 133,107 | 136,727 | 133,934 | 129,622 | 137,797 | 134,131 | 134,980 | 136,843 | 143,560 | 126,897 | 8,549 | 8,760 | 8,645 | 8,554 | 8,492 | 8,421 | 4,241 | 3,717 | 3,566 | 3,605 | 3,562 | 2,395 | 2,417 | 2,310 | 2,250 | 1,776 | 1,779 | 1,624 | 1,581 | 1,630 | 1,528 | 1,521 | 1,571 | 1,492 | 1,468 | 1,380 | 1,406 | 1,420 | 1,442 | 1,479 |
Long Term Investments
| 71,303 | 117,219 | 104,812 | 113,924 | 105,336 | 111,997 | 109,210 | 112,520 | 117,679 | 119,244 | 115,333 | 120,522 | 119,088 | 120,553 | 105,999 | 90,091 | 86,099 | 78,948 | 105,720 | 95,429 | 91,227 | 89,287 | 87,796 | 102,808 | 103,296 | 108,169 | 113,299 | 115,442 | 104,012 | 105,702 | 86,266 | 91,485 | 80,679 | 89,933 | 97,955 | 121,403 | 138,598 | 135,434 | 104,150 | 123,071 | 115,427 | 112,182 | 99,638 | 118,686 | 112,743 | 99,761 | 67,310 | 69,284 | 0 | 0 | 0 | 0 | 59,359 | 0 | 0 | 0 | 59,257 | 0 | 0 | 0 | 44,497 | 0 |
Tax Assets
| 10,591 | 9,859 | 9,141 | 9,918 | 9,202 | 8,149 | 8,140 | 10,563 | 10,612 | 8,410 | 7,655 | 8,164 | 7,824 | 9,801 | 8,921 | 9,986 | 8,893 | 7,683 | 8,065 | 9,966 | 8,897 | 8,112 | 6,169 | 7,286 | 5,575 | 5,502 | 5,387 | -115,442 | -104,012 | -105,702 | 3,022 | -91,485 | -80,679 | -89,933 | 2,858 | -121,403 | -138,598 | -135,434 | 5,182 | -123,071 | -115,427 | -112,182 | 6,069 | -118,686 | -112,743 | -99,761 | 6,189 | -69,284 | 0 | 0 | 0 | 0 | 4,819 | 0 | 0 | 0 | 5,970 | 0 | 0 | 0 | 9,116 | 0 |
Other Non-Current Assets
| 38,985 | 43,308 | 26,761 | 34,499 | 34,400 | 16,669 | 15,402 | 18,201 | 19,918 | 19,423 | 15,948 | 12,279 | 11,670 | 9,974 | 7,862 | 8,250 | 9,849 | 6,631 | 6,986 | 6,040 | 6,339 | 6,635 | 6,214 | 5,573 | 6,528 | 6,479 | 9,810 | 115,441 | 104,012 | 105,703 | 20,811 | 91,485 | 80,678 | 89,933 | 15,051 | 121,402 | 138,598 | 135,434 | 19,076 | 123,070 | 115,427 | 112,183 | 17,450 | 118,686 | 112,743 | 99,761 | 13,212 | 69,286 | 73,765 | 80,087 | 68,237 | 75,604 | 12,612 | 76,071 | 72,677 | 70,260 | 17,788 | 77,367 | 75,297 | 73,786 | 12,530 | 64,225 |
Total Non-Current Assets
| 1,043,412 | 1,050,197 | 982,353 | 1,021,394 | 997,953 | 653,339 | 647,097 | 686,031 | 672,013 | 631,943 | 601,428 | 587,553 | 581,823 | 587,731 | 551,119 | 543,481 | 548,036 | 541,968 | 576,021 | 554,090 | 548,251 | 551,214 | 520,306 | 537,139 | 538,431 | 535,017 | 558,366 | 552,357 | 537,630 | 540,709 | 552,566 | 499,324 | 335,408 | 357,958 | 386,170 | 389,317 | 410,897 | 401,632 | 382,084 | 360,876 | 340,514 | 331,428 | 334,289 | 323,106 | 315,360 | 299,402 | 274,994 | 248,244 | 251,927 | 263,566 | 249,106 | 257,687 | 255,688 | 255,054 | 252,694 | 253,871 | 268,436 | 265,970 | 271,967 | 272,518 | 261,879 | 269,195 |
Total Assets
| 1,752,970 | 1,691,440 | 1,600,458 | 1,655,165 | 1,628,252 | 1,175,954 | 1,151,077 | 1,234,167 | 1,164,725 | 1,061,383 | 984,988 | 951,983 | 921,483 | 915,296 | 860,371 | 857,557 | 857,243 | 898,425 | 907,560 | 877,914 | 863,859 | 880,007 | 855,812 | 890,780 | 879,575 | 874,900 | 920,776 | 912,661 | 878,423 | 885,701 | 902,989 | 809,670 | 613,445 | 658,766 | 710,715 | 714,391 | 732,870 | 720,622 | 734,510 | 675,863 | 634,049 | 627,514 | 653,583 | 605,806 | 586,652 | 566,396 | 543,828 | 497,151 | 492,574 | 514,935 | 492,368 | 481,573 | 478,915 | 483,215 | 461,182 | 459,253 | 466,973 | 475,599 | 462,950 | 472,381 | 473,376 | 513,151 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 113,223 | 107,430 | 105,239 | 96,262 | 102,322 | 79,884 | 78,131 | 85,688 | 82,857 | 72,883 | 71,945 | 72,610 | 68,704 | 67,524 | 67,179 | 52,081 | 50,811 | 63,049 | 75,017 | 72,418 | 77,113 | 77,600 | 83,876 | 82,222 | 77,984 | 77,639 | 82,260 | 67,323 | 64,529 | 61,744 | 65,252 | 57,768 | 53,180 | 55,660 | 65,542 | 65,095 | 65,828 | 70,095 | 80,640 | 77,399 | 71,945 | 70,110 | 76,718 | 68,935 | 74,528 | 76,656 | 77,600 | 78,379 | 81,080 | 87,419 | 82,088 | 76,300 | 79,610 | 75,470 | 72,596 | 69,454 | 69,857 | 67,167 | 58,690 | 59,498 | 71,384 | 87,954 |
Short Term Debt
| 102,045 | 121,129 | 96,135 | 138,873 | 151,947 | 145,255 | 117,480 | 149,673 | 105,594 | 120,225 | 81,607 | 95,310 | 78,990 | 84,075 | 92,029 | 129,694 | 140,233 | 178,161 | 105,287 | 116,753 | 95,427 | 101,907 | 91,721 | 109,194 | 92,748 | 87,637 | 62,756 | 82,739 | 65,287 | 76,451 | 61,879 | 99,664 | 47,265 | 66,679 | 95,905 | 120,889 | 108,176 | 111,706 | 132,381 | 134,445 | 124,611 | 136,152 | 123,447 | 126,984 | 108,681 | 102,361 | 92,942 | 100,346 | 81,521 | 87,946 | 103,397 | 90,935 | 81,569 | 98,085 | 98,699 | 105,765 | 98,064 | 114,020 | 121,149 | 133,468 | 112,186 | 112,058 |
Tax Payables
| 44,542 | 21,959 | 38,085 | 25,060 | 20,819 | 7,948 | 8,581 | 6,975 | 8,644 | 7,851 | 9,216 | 12,187 | 12,591 | 10,606 | 4,697 | 4,105 | 3,381 | 2,327 | 5,077 | 1,820 | 3,898 | 5,401 | 5,422 | 7,313 | 5,803 | 4,187 | 3,413 | 4,526 | 3,850 | 3,449 | 4,990 | 3,264 | 3,489 | 2,345 | 2,537 | 1,220 | 6,028 | 4,141 | 10,869 | 8,110 | 9,491 | 4,699 | 11,035 | 5,715 | 8,776 | 5,274 | 16,374 | 8,905 | 6,421 | 4,564 | 1,436 | 2,560 | 1,167 | 1,197 | 1,209 | 947 | 1,942 | 2,098 | 952 | 689 | 1,608 | 1,964 |
Deferred Revenue
| 44,542 | 21,959 | 38,085 | 48,758 | 47,686 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34,596 | 27,909 | 25,823 | 19,244 | 21,014 | 21,319 | 28,295 | 19,763 | 22,984 | 23,307 | 21,532 | 19,783 | 21,492 | 18,580 | 20,171 | 4,608 | 3,932 | 3,599 | 44,390 | 3,340 | 3,565 | 2,508 | 40,192 | 1,304 | 6,112 | 4,343 | 50,360 | 8,191 | 9,572 | 4,869 | 45,935 | 5,806 | 8,842 | 5,412 | 45,814 | 8,971 | 6,470 | 4,645 | 1,481 | 2,668 | 30,209 | 1,259 | 1,251 | 1,046 | 27,478 | 2,151 | 986 | 763 | 31,453 | 2,024 |
Other Current Liabilities
| 103,367 | 99,891 | 108,430 | 84,066 | 72,214 | 92,612 | 98,897 | 94,791 | 90,801 | 86,987 | 88,950 | 82,481 | 44,542 | 42,856 | 42,370 | 45,194 | 35,796 | 37,466 | 42,578 | 42,513 | 37,439 | 40,336 | 40,915 | 41,498 | 37,936 | 38,444 | 41,704 | 64,056 | 59,848 | 60,017 | 29,887 | 55,301 | 61,366 | 53,000 | 23,153 | 54,968 | 52,818 | 53,293 | 29,204 | 58,270 | 50,970 | 51,685 | 23,959 | 47,700 | 44,120 | 44,846 | 18,249 | 39,014 | 36,766 | 38,493 | 38,118 | 34,047 | 12,863 | 39,725 | 34,593 | 30,479 | 10,588 | 33,198 | 34,499 | 30,943 | 12,312 | 44,802 |
Total Current Liabilities
| 363,177 | 350,409 | 347,889 | 367,959 | 374,169 | 317,751 | 294,508 | 330,152 | 279,252 | 280,095 | 242,502 | 250,401 | 226,832 | 222,364 | 227,401 | 246,213 | 247,854 | 299,995 | 251,177 | 251,447 | 232,963 | 243,150 | 238,044 | 252,697 | 230,160 | 222,300 | 206,891 | 218,726 | 193,596 | 201,811 | 201,408 | 216,073 | 165,376 | 177,847 | 224,792 | 242,256 | 232,934 | 239,437 | 292,585 | 278,305 | 257,098 | 262,816 | 270,059 | 249,425 | 236,171 | 229,275 | 234,605 | 226,710 | 205,837 | 218,503 | 225,084 | 203,950 | 204,251 | 214,539 | 207,139 | 206,744 | 205,987 | 216,536 | 215,324 | 224,672 | 227,335 | 246,838 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 352,612 | 366,925 | 373,221 | 392,035 | 399,492 | 113,815 | 121,221 | 127,231 | 129,700 | 94,748 | 95,628 | 105,175 | 108,170 | 112,156 | 115,796 | 128,341 | 121,087 | 121,747 | 134,583 | 145,710 | 153,795 | 158,308 | 168,666 | 188,419 | 199,298 | 212,145 | 252,798 | 254,322 | 261,796 | 263,250 | 274,504 | 237,390 | 118,231 | 121,096 | 95,010 | 90,602 | 90,728 | 84,823 | 51,954 | 41,154 | 39,436 | 40,493 | 51,803 | 44,535 | 45,750 | 54,765 | 53,342 | 50,375 | 62,972 | 63,822 | 65,315 | 64,784 | 65,204 | 60,107 | 56,727 | 53,770 | 56,609 | 63,984 | 62,626 | 61,011 | 67,193 | 74,945 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 61,736 | 60,888 | 0 | 0 | 0 | 0 | 0 | 0 | 21,456 | 46,899 | 50,055 | 51,050 | 52,139 | 51,161 | 52,903 | 47,453 | 42,763 | 44,550 | 44,498 | 25,519 | 23,327 | 24,423 | 26,859 | 24,002 | 0 | 0 | 0 | 14,001 | 0 | 0 | 0 | 12,822 | 0 | 0 | 0 | 24,684 | 0 | 0 | 0 | 18,554 | 0 | 0 | 0 | 18,700 | 0 | 0 | 0 | 0 | 0 | 16,280 | 0 | 0 | 0 | 16,912 | 0 | 0 | 0 | 17,448 | 0 |
Deferred Tax Liabilities Non-Current
| 49,581 | 66,147 | 58,856 | 60,529 | 59,927 | 48,385 | 48,702 | 52,978 | 53,417 | 52,250 | 49,934 | 41,289 | 39,791 | 40,237 | 34,540 | 30,880 | 30,872 | 26,505 | 38,404 | 29,687 | 33,570 | 32,278 | 30,481 | 33,579 | 34,187 | 35,126 | 39,032 | 0 | 0 | 0 | 44,404 | 0 | 0 | 0 | 20,189 | 0 | 0 | 0 | 22,440 | 0 | 0 | 0 | 18,679 | 0 | 0 | 0 | 8,806 | 0 | 0 | 0 | 0 | 0 | 8,873 | 0 | 0 | 0 | 8,424 | 0 | 0 | 0 | 1,463 | 0 |
Other Non-Current Liabilities
| 76,102 | 75,961 | 71,698 | 13,623 | 11,722 | 60,963 | 63,524 | 71,208 | 69,552 | 65,404 | 63,966 | 35,913 | 8,841 | 9,384 | 8,723 | 7,591 | 7,879 | 7,892 | 8,265 | 8,661 | 8,665 | 9,603 | 10,701 | 10,849 | 10,208 | 9,853 | 10,301 | 74,377 | 70,305 | 72,385 | 13,629 | 67,474 | 35,652 | 39,963 | 13,215 | 55,346 | 59,614 | 59,827 | 12,066 | 55,991 | 52,370 | 51,222 | 15,469 | 56,377 | 54,496 | 50,052 | 17,027 | 37,557 | 39,122 | 42,351 | 36,977 | 38,489 | 13,436 | 39,913 | 38,799 | 37,979 | 15,659 | 38,260 | 38,205 | 36,907 | 15,778 | 33,653 |
Total Non-Current Liabilities
| 478,295 | 509,033 | 503,775 | 527,923 | 532,029 | 223,163 | 233,447 | 251,417 | 252,669 | 212,402 | 209,528 | 203,833 | 203,701 | 211,832 | 210,109 | 218,951 | 210,999 | 209,047 | 228,705 | 226,821 | 240,580 | 244,687 | 235,367 | 256,174 | 268,116 | 283,983 | 326,133 | 328,699 | 332,101 | 335,635 | 346,538 | 304,864 | 153,883 | 161,059 | 141,236 | 145,948 | 150,342 | 144,650 | 111,144 | 97,145 | 91,806 | 91,715 | 104,505 | 100,912 | 100,246 | 104,817 | 97,875 | 87,932 | 102,094 | 106,173 | 102,292 | 103,273 | 103,793 | 100,020 | 95,526 | 91,749 | 97,604 | 102,244 | 100,831 | 97,918 | 101,882 | 108,598 |
Total Liabilities
| 841,472 | 859,442 | 851,664 | 895,882 | 906,198 | 540,914 | 527,955 | 581,569 | 531,921 | 492,497 | 452,030 | 454,234 | 430,533 | 434,196 | 437,510 | 465,164 | 458,853 | 509,042 | 479,882 | 478,268 | 473,543 | 487,837 | 473,411 | 508,871 | 498,276 | 506,283 | 533,024 | 547,425 | 525,697 | 537,446 | 547,946 | 520,937 | 319,259 | 338,906 | 366,028 | 388,204 | 383,276 | 384,087 | 403,729 | 375,450 | 348,904 | 354,531 | 374,564 | 350,337 | 336,417 | 334,092 | 332,480 | 314,642 | 307,931 | 324,676 | 327,376 | 307,223 | 308,044 | 314,559 | 302,665 | 298,493 | 303,591 | 318,780 | 316,155 | 322,590 | 329,217 | 355,436 |
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 | 0 |
Common Stock
| 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 | 38,909 |
Retained Earnings
| 588,561 | 535,319 | 510,004 | 485,784 | 467,579 | 437,494 | 432,224 | 414,132 | 411,207 | 398,819 | 391,949 | 369,044 | 367,220 | 356,553 | 331,880 | 307,943 | 309,637 | 307,018 | 316,107 | 303,183 | 295,328 | 287,036 | 282,918 | 265,674 | 272,551 | 263,888 | 260,428 | 248,831 | 248,537 | 242,777 | 240,478 | 230,014 | 234,479 | 229,864 | 232,163 | 214,127 | 216,249 | 205,843 | 206,462 | 190,880 | 187,795 | 176,318 | 173,760 | 158,306 | 154,959 | 147,632 | 145,606 | 130,404 | 129,371 | 124,460 | 106,697 | 109,225 | 108,083 | 100,718 | 91,947 | 92,356 | 92,739 | 89,634 | 78,001 | 80,162 | 83,272 | 90,549 |
Accumulated Other Comprehensive Income/Loss
| 255,029 | 228,844 | 170,983 | 206,484 | 187,343 | 130,224 | 123,633 | 171,782 | 155,097 | 103,619 | 74,951 | 63,519 | 57,396 | 58,127 | 25,540 | 19,469 | 23,502 | 17,017 | 44,803 | 30,645 | 29,205 | 38,650 | 33,123 | 50,556 | 43,219 | 39,182 | 61,502 | 51,454 | 39,260 | 40,348 | 50,421 | -4,208 | -3,275 | 26,452 | 48,795 | 48,788 | 67,633 | 64,820 | 57,609 | 42,681 | 30,344 | 29,386 | 37,490 | 30,327 | 28,168 | 17,174 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 19,860 | 19,667 | 19,669 | 19,669 | 19,803 | 19,658 | 19,658 | 19,638 | 19,640 | 19,502 | 19,503 | 19,510 | 20,331 | 19,938 | 19,218 | 18,735 | 18,734 | 18,577 | 19,074 | 19,075 | 19,075 | 19,077 | 19,077 | 19,078 | 19,078 | 18,919 | 18,939 | 18,942 | 18,942 | 18,942 | 18,942 | 18,943 | 18,944 | 18,944 | 19,111 | 19,112 | 19,577 | 19,592 | 20,576 | 20,583 | 20,588 | 20,591 | 20,596 | 20,608 | 20,615 | 20,648 | 19,642 | 7,112 | 10,194 | 20,108 | 12,082 | 18,779 | 16,944 | 22,499 | 22,493 | 23,980 | 27,616 | 24,445 | 25,953 | 26,444 | 17,743 | 23,416 |
Total Shareholders Equity
| 902,359 | 822,739 | 739,565 | 750,846 | 713,634 | 626,285 | 614,424 | 644,461 | 624,853 | 560,849 | 525,312 | 490,982 | 483,856 | 473,527 | 415,547 | 385,056 | 390,782 | 381,521 | 418,893 | 391,812 | 382,517 | 383,672 | 374,027 | 374,217 | 373,757 | 360,898 | 379,778 | 358,136 | 345,648 | 340,976 | 348,750 | 283,658 | 289,057 | 314,169 | 338,978 | 320,936 | 342,368 | 329,164 | 323,556 | 293,053 | 277,636 | 265,204 | 270,755 | 248,150 | 242,651 | 224,363 | 204,157 | 176,425 | 178,474 | 183,477 | 157,688 | 166,913 | 163,936 | 162,126 | 153,349 | 155,245 | 159,264 | 152,988 | 142,863 | 145,515 | 139,924 | 152,874 |
Total Equity
| 911,498 | 831,998 | 748,796 | 759,283 | 722,054 | 635,040 | 623,122 | 652,598 | 632,804 | 568,886 | 532,958 | 497,749 | 490,950 | 481,100 | 422,861 | 392,393 | 398,390 | 389,383 | 427,678 | 399,646 | 390,316 | 392,170 | 382,401 | 381,909 | 381,299 | 368,617 | 387,752 | 365,236 | 352,726 | 348,255 | 355,043 | 288,733 | 294,186 | 319,860 | 344,687 | 326,187 | 349,594 | 336,535 | 330,781 | 300,413 | 285,145 | 272,983 | 279,019 | 255,469 | 250,235 | 232,304 | 211,348 | 182,509 | 184,643 | 190,259 | 164,992 | 174,350 | 170,871 | 168,656 | 158,517 | 160,760 | 163,382 | 156,819 | 146,795 | 149,791 | 144,159 | 157,715 |
Total Liabilities & Shareholders Equity
| 1,752,970 | 1,691,440 | 1,600,458 | 1,655,165 | 1,628,252 | 1,175,954 | 1,151,077 | 1,234,167 | 1,164,725 | 1,061,383 | 984,988 | 951,983 | 921,483 | 915,296 | 860,371 | 857,557 | 857,243 | 898,425 | 907,560 | 877,914 | 863,859 | 880,007 | 855,812 | 890,780 | 879,575 | 874,900 | 920,776 | 912,661 | 878,423 | 885,701 | 902,989 | 809,670 | 613,445 | 658,766 | 710,715 | 714,391 | 732,870 | 720,622 | 734,510 | 675,863 | 634,049 | 627,514 | 653,583 | 605,806 | 586,652 | 566,396 | 543,828 | 497,151 | 492,574 | 514,935 | 492,368 | 481,573 | 478,915 | 483,215 | 461,182 | 459,253 | 466,973 | 475,599 | 462,950 | 472,381 | 473,376 | 513,151 |