Kobe Steel, Ltd.
TSE:5406.T
1731 (JPY) • At close September 20, 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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 214,174 | 278,729 | 316,626 | 291,983 | 262,441 | 203,520 | 235,408 | 217,296 | 169,466 | 243,502 | 190,746 | 229,769 | 275,482 | 262,345 | 256,447 | 174,293 | 176,631 | 146,044 | 165,004 | 157,789 | 152,053 | 173,899 | 168,176 | 181,464 | 126,845 | 165,526 | 139,741 | 171,555 | 203,001 | 155,763 | 171,459 | 188,321 | 164,737 | 155,021 | 141,976 | 131,729 | 118,246 | 103,181 | 125,703 | 108,482 | 148,234 | 151,930 | 103,253 | 152,706 | 116,465 | 114,103 | 105,645 | 93,715 | 99,801 | 95,378 | 110,463 | 128,873 | 150,433 | 145,875 | 175,277 | 169,595 | 166,148 | 131,939 | 158,707 | 188,322 |
Short Term Investments
| 0 | 115 | 0 | 0 | -143,786 | -25,096 | 0 | 201 | -155,487 | 17,200 | -134,105 | 55,199 | 55,199 | 55,199 | 45,200 | -153,032 | -143,187 | -22,775 | -131,858 | -134,263 | -135,945 | -23,597 | -126,465 | -114,970 | -119,448 | -23,354 | -85,740 | 33,098 | 45,081 | 45,502 | 40,605 | 45,500 | -118,569 | 31,000 | -116,184 | -89,771 | -93,069 | -27,504 | -111,182 | -105,848 | -106,665 | -50,716 | -106,536 | -109,044 | -108,825 | -8,360 | -109,308 | -110,055 | 0 | -7,664 | 0 | 0 | 0 | -6,537 | 0 | 0 | 0 | -9,014 | 0 | -6,734 |
Cash and Short Term Investments
| 214,174 | 278,844 | 316,626 | 291,983 | 262,441 | 203,520 | 235,408 | 217,296 | 169,466 | 260,702 | 190,746 | 284,968 | 330,681 | 317,544 | 301,647 | 174,293 | 176,631 | 146,044 | 165,004 | 157,789 | 152,053 | 173,899 | 168,176 | 181,464 | 126,845 | 165,526 | 139,741 | 204,653 | 248,082 | 201,265 | 212,064 | 233,821 | 164,737 | 186,021 | 141,976 | 131,729 | 118,246 | 103,181 | 125,703 | 108,482 | 148,234 | 151,930 | 103,253 | 152,706 | 116,465 | 114,103 | 105,645 | 93,715 | 99,801 | 95,378 | 110,463 | 128,873 | 150,433 | 145,875 | 175,277 | 169,595 | 166,148 | 131,939 | 158,707 | 188,322 |
Net Receivables
| 359,582 | 406,060 | 388,738 | 388,583 | 342,491 | 428,571 | 380,010 | 398,986 | 405,095 | 323,842 | 399,868 | 318,360 | 290,408 | 313,994 | 285,594 | 269,104 | 286,243 | 332,428 | 299,929 | 305,592 | 309,176 | 343,288 | 308,328 | 299,553 | 304,012 | 352,800 | 297,893 | 290,394 | 260,749 | 316,996 | 254,020 | 264,310 | 271,878 | 370,700 | 295,319 | 331,963 | 326,698 | 420,756 | 331,100 | 317,418 | 321,083 | 419,867 | 325,821 | 335,940 | 304,096 | 370,903 | 281,490 | 292,034 | 308,829 | 365,950 | 304,101 | 318,207 | 309,257 | 350,435 | 273,363 | 281,927 | 277,893 | 315,812 | 248,103 | 293,796 |
Inventory
| 751,463 | 710,649 | 729,973 | 709,749 | 718,389 | 700,656 | 740,220 | 680,587 | 651,880 | 573,134 | 547,869 | 506,021 | 493,103 | 450,273 | 470,946 | 466,870 | 484,143 | 496,309 | 525,112 | 503,324 | 505,448 | 476,405 | 485,032 | 466,263 | 469,546 | 448,447 | 461,047 | 453,935 | 450,519 | 419,020 | 424,443 | 416,702 | 425,174 | 427,023 | 458,823 | 453,526 | 453,225 | 442,674 | 435,533 | 416,088 | 416,231 | 400,737 | 424,892 | 401,522 | 413,644 | 400,517 | 425,521 | 412,849 | 411,436 | 408,544 | 426,449 | 408,929 | 405,148 | 381,344 | 411,079 | 377,720 | 383,238 | 367,060 | 393,328 | 462,343 |
Other Current Assets
| 81,969 | 70,184 | 79,017 | 72,422 | 71,511 | 83,240 | 100,917 | 103,674 | 90,451 | 95,506 | 83,692 | 75,986 | 79,620 | 74,369 | 75,753 | 69,217 | 78,322 | 91,695 | 87,834 | 89,691 | 110,274 | 108,657 | 100,442 | 78,583 | 78,003 | 79,515 | 99,064 | 91,610 | 127,114 | 107,041 | 92,687 | 98,345 | 135,917 | 63,135 | 113,861 | 142,514 | 165,093 | 86,395 | 148,889 | 137,553 | 142,906 | 95,063 | 157,522 | 157,808 | 196,568 | 106,393 | 139,764 | 115,324 | 145,404 | 73,522 | 160,998 | 142,192 | 147,573 | 119,103 | 218,854 | 215,039 | 183,672 | 157,800 | 137,011 | 96,171 |
Total Current Assets
| 1,407,188 | 1,465,737 | 1,514,354 | 1,462,737 | 1,399,543 | 1,415,987 | 1,456,555 | 1,400,543 | 1,321,456 | 1,287,314 | 1,224,772 | 1,187,890 | 1,193,812 | 1,156,180 | 1,133,940 | 979,484 | 1,025,339 | 1,066,476 | 1,077,879 | 1,056,396 | 1,076,951 | 1,102,249 | 1,061,978 | 1,025,863 | 978,406 | 1,046,288 | 997,745 | 1,040,592 | 1,086,464 | 1,044,322 | 983,214 | 1,013,178 | 997,706 | 1,046,879 | 1,009,979 | 1,059,732 | 1,063,262 | 1,053,006 | 1,041,225 | 979,541 | 1,028,454 | 1,067,597 | 1,011,488 | 1,047,976 | 1,030,773 | 991,916 | 952,420 | 913,922 | 965,470 | 943,394 | 1,002,011 | 998,201 | 1,012,411 | 996,757 | 1,078,573 | 1,044,281 | 1,010,951 | 972,611 | 937,149 | 1,040,632 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,025,155 | 1,034,413 | 1,052,653 | 1,059,180 | 1,057,946 | 1,066,035 | 1,073,068 | 1,047,596 | 1,053,381 | 1,060,197 | 1,091,996 | 1,082,499 | 1,079,730 | 1,078,619 | 1,063,460 | 1,044,107 | 1,029,327 | 1,015,974 | 1,001,276 | 991,193 | 946,735 | 930,584 | 918,970 | 919,795 | 1,003,688 | 981,689 | 969,973 | 965,521 | 957,178 | 972,313 | 939,828 | 930,168 | 935,323 | 926,830 | 912,254 | 916,909 | 918,734 | 926,994 | 914,517 | 915,304 | 910,810 | 913,016 | 893,347 | 897,121 | 890,745 | 907,835 | 896,886 | 910,495 | 915,171 | 904,837 | 904,559 | 918,386 | 927,638 | 933,339 | 933,016 | 938,674 | 952,390 | 968,070 | 965,613 | 970,537 |
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 |
Intangible Assets
| 0 | 39,276 | 39,563 | 38,749 | 38,097 | 37,579 | 37,481 | 38,519 | 37,674 | 36,324 | 35,728 | 36,338 | 36,297 | 36,565 | 35,352 | 35,690 | 35,161 | 32,665 | 31,580 | 32,875 | 33,141 | 32,640 | 39,603 | 39,661 | 39,653 | 40,807 | 40,733 | 36,246 | 36,170 | 24,147 | 20,633 | 18,455 | 19,334 | 19,470 | 19,728 | 20,366 | 20,283 | 20,038 | 19,652 | 19,334 | 19,758 | 19,952 | 19,756 | 20,360 | 19,952 | 20,184 | 19,599 | 20,124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20,366 | 20,472 |
Goodwill and Intangible Assets
| 0 | 39,276 | 39,563 | 38,749 | 38,097 | 37,579 | 37,481 | 38,519 | 37,674 | 36,324 | 35,728 | 36,338 | 36,297 | 36,565 | 35,352 | 35,690 | 35,161 | 32,665 | 31,580 | 32,875 | 33,141 | 32,640 | 39,603 | 39,661 | 39,653 | 40,807 | 40,733 | 36,246 | 36,170 | 24,147 | 20,633 | 18,455 | 19,334 | 19,470 | 19,728 | 20,366 | 20,283 | 20,038 | 19,652 | 19,334 | 19,758 | 19,952 | 19,756 | 20,360 | 19,952 | 20,184 | 19,599 | 20,124 | 20,699 | 20,493 | 20,227 | 20,966 | 21,358 | 22,231 | 22,741 | 22,655 | 23,410 | 21,384 | 20,366 | 20,472 |
Long Term Investments
| 237,111 | 295,484 | 227,957 | 232,478 | 359,389 | 229,723 | 202,690 | 196,951 | 354,163 | 284,693 | 317,446 | 320,753 | 120,534 | 117,216 | 118,834 | 304,551 | 292,292 | 171,455 | 299,839 | 301,037 | 320,751 | 213,605 | 313,929 | 324,064 | 307,099 | 221,193 | 300,913 | 170,169 | 116,434 | 121,061 | 130,991 | 104,636 | 262,697 | 124,913 | 290,164 | 270,126 | 300,541 | 235,435 | 298,403 | 289,126 | 292,341 | 230,336 | 306,785 | 303,810 | 288,885 | 203,652 | 293,846 | 272,777 | 0 | 187,335 | 0 | 0 | 0 | 196,792 | 0 | 0 | 0 | 205,579 | 0 | 172,592 |
Tax Assets
| 0 | 36,282 | -227,957 | -232,478 | -143,786 | 46,681 | -202,690 | -196,951 | -155,487 | 57,068 | -134,105 | -142,040 | 55,199 | 69,262 | 45,200 | -304,551 | -292,292 | 72,534 | -299,839 | -301,037 | -320,751 | 61,765 | -313,929 | -324,064 | -307,099 | 21,505 | -300,913 | 33,098 | 45,081 | 27,540 | 40,605 | 45,500 | -262,697 | 28,193 | -290,164 | -270,126 | -300,541 | 18,327 | -298,403 | -289,126 | -292,341 | 18,993 | -306,785 | -303,810 | -288,885 | 17,403 | -293,846 | -272,777 | 0 | 16,258 | 0 | 0 | 0 | 17,491 | 0 | 0 | 0 | 16,463 | 0 | 21,405 |
Other Non-Current Assets
| 181,341 | 48,582 | 369,704 | 374,438 | 143,786 | 78,743 | 355,542 | 360,727 | 155,487 | 3,144 | 134,104 | 142,040 | 140,447 | 125,028 | 143,554 | 304,551 | 292,292 | 52,086 | 299,839 | 301,037 | 320,752 | 44,127 | 313,929 | 324,064 | 307,100 | 40,940 | 300,913 | 93,434 | 96,338 | 121,049 | 92,640 | 108,716 | 262,697 | 114,846 | 290,164 | 270,127 | 300,541 | 46,437 | 298,402 | 289,126 | 292,341 | 38,738 | 306,786 | 303,810 | 288,884 | 86,003 | 293,845 | 272,779 | 284,364 | 87,195 | 272,740 | 261,998 | 271,157 | 64,922 | 276,801 | 265,655 | 267,568 | 65,238 | 277,477 | 69,851 |
Total Non-Current Assets
| 1,443,607 | 1,454,037 | 1,461,920 | 1,472,367 | 1,455,432 | 1,458,761 | 1,466,091 | 1,446,842 | 1,445,218 | 1,441,426 | 1,445,169 | 1,439,590 | 1,432,207 | 1,426,690 | 1,406,400 | 1,384,348 | 1,356,780 | 1,344,714 | 1,332,695 | 1,325,105 | 1,300,628 | 1,282,721 | 1,272,502 | 1,283,520 | 1,350,441 | 1,306,134 | 1,311,619 | 1,298,468 | 1,251,201 | 1,266,110 | 1,224,697 | 1,207,475 | 1,217,354 | 1,214,252 | 1,222,146 | 1,207,402 | 1,239,558 | 1,247,231 | 1,232,571 | 1,223,764 | 1,222,909 | 1,221,035 | 1,219,889 | 1,221,291 | 1,199,581 | 1,235,077 | 1,210,330 | 1,203,398 | 1,220,234 | 1,216,118 | 1,197,526 | 1,201,350 | 1,220,153 | 1,234,775 | 1,232,558 | 1,226,984 | 1,243,368 | 1,276,734 | 1,263,456 | 1,254,857 |
Total Assets
| 2,850,795 | 2,919,774 | 2,976,275 | 2,935,107 | 2,854,977 | 2,874,751 | 2,922,648 | 2,847,386 | 2,766,675 | 2,728,745 | 2,669,942 | 2,627,481 | 2,626,021 | 2,582,873 | 2,540,340 | 2,363,833 | 2,382,121 | 2,411,191 | 2,410,576 | 2,381,502 | 2,377,580 | 2,384,973 | 2,334,481 | 2,309,385 | 2,328,847 | 2,352,425 | 2,309,365 | 2,339,062 | 2,337,666 | 2,310,435 | 2,207,913 | 2,220,655 | 2,215,063 | 2,261,134 | 2,232,127 | 2,267,136 | 2,302,821 | 2,300,241 | 2,273,799 | 2,203,307 | 2,251,363 | 2,288,636 | 2,231,378 | 2,269,268 | 2,230,357 | 2,226,996 | 2,162,752 | 2,117,320 | 2,185,704 | 2,159,512 | 2,199,537 | 2,199,551 | 2,232,564 | 2,231,532 | 2,311,131 | 2,271,265 | 2,254,319 | 2,249,345 | 2,200,605 | 2,295,489 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 432,339 | 452,431 | 560,381 | 572,331 | 557,260 | 605,709 | 668,376 | 649,069 | 585,917 | 539,267 | 491,925 | 461,886 | 427,727 | 382,751 | 349,342 | 317,708 | 334,171 | 395,946 | 408,345 | 412,637 | 441,607 | 455,310 | 443,860 | 433,251 | 451,973 | 457,126 | 412,868 | 432,465 | 448,272 | 414,090 | 357,110 | 336,241 | 337,696 | 360,802 | 371,913 | 398,924 | 401,446 | 424,269 | 405,646 | 392,880 | 393,695 | 410,895 | 406,140 | 394,942 | 387,355 | 376,713 | 381,705 | 409,099 | 432,213 | 489,907 | 471,838 | 455,543 | 470,291 | 523,651 | 547,667 | 508,116 | 457,881 | 484,546 | 385,985 | 529,433 |
Short Term Debt
| 191,656 | 200,739 | 161,021 | 148,390 | 166,012 | 170,116 | 152,128 | 130,886 | 97,549 | 112,415 | 123,760 | 162,077 | 180,547 | 182,375 | 218,375 | 194,756 | 223,799 | 192,284 | 145,728 | 140,223 | 124,377 | 138,597 | 135,102 | 148,207 | 163,308 | 219,732 | 218,865 | 227,101 | 237,855 | 221,983 | 267,692 | 221,694 | 241,768 | 263,975 | 223,468 | 235,026 | 244,244 | 246,804 | 276,572 | 242,583 | 272,211 | 289,176 | 336,378 | 404,100 | 408,474 | 415,397 | 371,090 | 297,272 | 293,224 | 249,510 | 225,566 | 230,700 | 226,604 | 212,890 | 154,709 | 141,239 | 159,299 | 174,239 | 181,792 | 265,228 |
Tax Payables
| 6,827 | 43,133 | 26,000 | 27,508 | 5,820 | 13,140 | 6,414 | 8,713 | 5,969 | 8,318 | 5,765 | 6,056 | 3,964 | 9,587 | 4,450 | 6,361 | 4,948 | 7,143 | 3,142 | 5,489 | 3,509 | 7,080 | 4,657 | 6,885 | 4,358 | 8,551 | 5,029 | 9,128 | 3,541 | 6,606 | 2,847 | 5,058 | 3,007 | 5,346 | 3,024 | 6,040 | 3,630 | 14,010 | 6,893 | 7,239 | 4,769 | 10,683 | 6,344 | 7,330 | 3,807 | 4,704 | 3,107 | 4,975 | 3,330 | 7,204 | 5,201 | 8,348 | 6,191 | 9,059 | 5,826 | 7,944 | 5,100 | 6,518 | 3,790 | 5,158 |
Deferred Revenue
| 6,827 | 67,502 | 64,560 | 79,482 | 43,787 | 166,844 | 42,045 | 59,395 | 45,451 | 140,380 | 46,677 | 58,729 | 47,994 | 149,928 | 46,229 | 60,803 | 48,750 | 118,873 | 44,479 | 59,564 | 46,231 | 109,844 | 42,747 | 59,630 | 49,380 | 125,444 | 48,634 | 65,375 | 43,261 | 122,854 | 37,024 | 49,229 | 38,354 | 97,008 | 39,299 | 44,785 | 31,344 | 89,869 | 33,083 | 44,887 | 34,082 | 90,222 | 30,313 | 40,239 | 29,572 | 77,975 | 26,735 | 39,382 | 32,175 | 46,988 | 31,872 | 49,425 | 36,647 | 50,716 | 27,884 | 40,826 | 32,679 | 43,323 | 27,220 | 45,046 |
Other Current Liabilities
| 300,811 | 268,338 | 238,564 | 223,767 | 234,678 | 107,134 | 204,333 | 184,964 | 192,163 | 92,877 | 165,685 | 151,559 | 177,210 | 100,693 | 176,962 | 160,957 | 165,174 | 105,968 | 156,659 | 178,815 | 183,381 | 107,976 | 139,241 | 136,692 | 156,746 | 98,716 | 153,639 | 153,522 | 154,322 | 90,216 | 138,199 | 130,939 | 142,960 | 91,880 | 150,237 | 140,287 | 153,194 | 102,513 | 150,861 | 143,891 | 168,333 | 100,964 | 151,690 | 147,691 | 144,086 | 92,796 | 132,973 | 133,684 | 154,317 | 95,166 | 139,866 | 146,460 | 154,472 | 101,122 | 151,304 | 150,974 | 160,925 | 106,065 | 178,614 | 134,927 |
Total Current Liabilities
| 931,633 | 989,010 | 1,024,526 | 1,023,970 | 1,001,737 | 1,049,803 | 1,066,882 | 1,024,314 | 921,080 | 884,939 | 828,047 | 834,251 | 833,478 | 815,747 | 790,908 | 734,224 | 771,894 | 813,071 | 755,211 | 791,239 | 795,596 | 811,727 | 760,950 | 777,780 | 821,407 | 901,018 | 834,006 | 878,463 | 883,710 | 849,143 | 800,025 | 738,103 | 760,778 | 813,665 | 784,917 | 819,022 | 830,228 | 863,455 | 866,162 | 824,241 | 868,321 | 891,257 | 924,521 | 986,972 | 969,487 | 962,881 | 912,503 | 879,437 | 911,929 | 881,571 | 869,142 | 882,128 | 888,014 | 888,379 | 881,564 | 841,155 | 810,784 | 808,173 | 773,611 | 974,634 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 638,638 | 658,714 | 728,872 | 711,282 | 741,709 | 736,937 | 776,921 | 777,879 | 829,487 | 847,453 | 868,715 | 841,711 | 859,807 | 865,402 | 866,710 | 758,067 | 740,564 | 714,354 | 705,490 | 650,711 | 635,491 | 621,766 | 607,867 | 570,044 | 552,034 | 519,133 | 531,926 | 548,154 | 558,458 | 574,943 | 536,893 | 591,949 | 555,180 | 556,558 | 512,815 | 466,116 | 465,346 | 463,051 | 458,046 | 471,041 | 489,985 | 530,358 | 518,027 | 523,616 | 544,843 | 585,689 | 561,697 | 561,968 | 578,731 | 599,274 | 603,627 | 604,383 | 614,900 | 654,901 | 702,078 | 721,585 | 735,810 | 780,325 | 773,263 | 716,753 |
Deferred Revenue Non-Current
| 0 | 40,045 | 0 | 0 | 0 | 74,063 | 0 | 0 | 0 | 83,028 | 0 | 0 | 0 | 87,554 | 0 | 0 | 0 | 99,477 | 0 | 0 | 0 | 87,120 | 0 | 0 | 0 | 74,213 | 0 | 0 | 0 | 79,696 | 0 | 0 | 0 | 94,574 | 0 | 0 | 0 | 75,268 | 0 | 0 | 0 | 79,739 | 0 | 0 | 0 | 53,365 | 0 | 0 | 0 | 54,803 | 0 | 0 | 0 | 31,842 | 0 | 0 | 0 | 36,027 | 0 | 42,345 |
Deferred Tax Liabilities Non-Current
| 0 | 6,927 | 0 | 0 | 0 | 9,808 | 0 | 0 | 0 | 11,411 | 0 | 0 | 0 | 9,889 | 0 | 0 | 0 | 12,623 | 0 | 0 | 0 | 13,606 | 0 | 0 | 0 | 13,070 | 0 | 0 | 0 | 13,697 | 0 | 0 | 0 | 9,815 | 0 | 0 | 0 | 17,657 | 0 | 0 | 0 | 22,956 | 0 | 0 | 0 | 23,909 | 0 | 0 | 0 | 16,565 | 0 | 0 | 0 | 20,959 | 0 | 0 | 0 | 29,424 | 0 | 11,759 |
Other Non-Current Liabilities
| 146,055 | 97,729 | 112,049 | 105,993 | 112,628 | 26,489 | 121,629 | 125,374 | 123,898 | 29,570 | 137,038 | 134,699 | 135,911 | 34,906 | 148,218 | 171,190 | 169,813 | 55,297 | 153,541 | 153,738 | 151,597 | 47,442 | 145,981 | 138,906 | 156,370 | 54,007 | 152,829 | 147,872 | 146,986 | 63,551 | 169,962 | 167,249 | 174,729 | 41,031 | 148,847 | 146,270 | 151,125 | 29,027 | 145,607 | 138,133 | 138,680 | 29,646 | 133,049 | 124,444 | 126,747 | 31,230 | 143,352 | 140,344 | 143,871 | 36,041 | 134,798 | 112,987 | 121,262 | 38,084 | 136,902 | 134,681 | 139,874 | 38,394 | 149,738 | 36,538 |
Total Non-Current Liabilities
| 784,693 | 803,415 | 840,921 | 817,275 | 854,337 | 847,297 | 898,550 | 903,253 | 953,385 | 971,462 | 1,005,753 | 976,410 | 995,718 | 997,751 | 1,014,928 | 929,257 | 910,377 | 881,751 | 859,031 | 804,449 | 787,088 | 769,934 | 753,848 | 708,950 | 708,404 | 660,423 | 684,755 | 696,026 | 705,444 | 731,887 | 706,855 | 759,198 | 729,909 | 701,978 | 661,662 | 612,386 | 616,471 | 585,003 | 603,653 | 609,174 | 628,665 | 662,699 | 651,076 | 648,060 | 671,590 | 694,193 | 705,049 | 702,312 | 722,602 | 706,683 | 738,425 | 717,370 | 736,162 | 745,786 | 838,980 | 856,266 | 875,684 | 884,170 | 923,001 | 807,395 |
Total Liabilities
| 1,716,326 | 1,792,425 | 1,865,447 | 1,841,245 | 1,856,074 | 1,897,100 | 1,965,432 | 1,927,567 | 1,874,465 | 1,856,401 | 1,833,800 | 1,810,661 | 1,829,196 | 1,813,498 | 1,805,836 | 1,663,481 | 1,682,271 | 1,694,822 | 1,614,242 | 1,595,688 | 1,582,684 | 1,581,661 | 1,514,798 | 1,486,730 | 1,529,811 | 1,561,441 | 1,518,761 | 1,574,489 | 1,589,154 | 1,581,030 | 1,506,880 | 1,497,301 | 1,490,687 | 1,515,643 | 1,446,579 | 1,431,408 | 1,446,699 | 1,448,458 | 1,469,815 | 1,433,415 | 1,496,986 | 1,553,956 | 1,575,597 | 1,635,032 | 1,641,077 | 1,657,074 | 1,617,552 | 1,581,749 | 1,634,531 | 1,588,254 | 1,607,567 | 1,599,498 | 1,624,176 | 1,634,165 | 1,720,544 | 1,697,421 | 1,686,468 | 1,692,343 | 1,696,612 | 1,782,029 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27,047 | 41,227 | 43,502 | 39,798 | 36,277 | 32,952 | 29,118 | 26,277 | 18,853 | 7,229 | 11,605 | 3,527 | 0 | 7,352 | 12,663 | 9,557 | 20,459 | 37,750 | 33,323 | 15,644 | 0 | 0 | 0 | 0 | 0 | 587 | 0 | 2,038 | 0 | 0 | 5,957 | 5,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 250,930 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 | 233,313 |
Retained Earnings
| 554,976 | 548,951 | 549,127 | 537,571 | 488,303 | 472,757 | 447,703 | 434,149 | 427,180 | 418,033 | 412,054 | 396,116 | 380,517 | 368,892 | 349,472 | 330,448 | 332,490 | 345,660 | 420,885 | 407,387 | 412,515 | 415,320 | 424,468 | 416,484 | 397,278 | 395,542 | 388,178 | 371,399 | 357,154 | 331,679 | 318,246 | 358,833 | 352,652 | 354,719 | 362,427 | 398,802 | 397,254 | 392,652 | 370,171 | 354,921 | 335,795 | 322,347 | 316,359 | 296,714 | 271,265 | 253,199 | 257,770 | 242,269 | 248,332 | 280,582 | 307,414 | 315,184 | 307,699 | 302,376 | 296,692 | 283,724 | 274,297 | 258,853 | 214,592 | 252,504 |
Accumulated Other Comprehensive Income/Loss
| 140,069 | 137,494 | 119,950 | 115,473 | 83,733 | 79,117 | 84,999 | 64,284 | 45,662 | 35,589 | 16,488 | 12,748 | 9,194 | 350,897 | -27,047 | -41,227 | -43,502 | -39,798 | -36,277 | -32,952 | -29,118 | -26,277 | -18,853 | -7,229 | -11,605 | -3,527 | 3,789 | -7,352 | -12,663 | -9,557 | -20,459 | -37,750 | -33,323 | -15,644 | 17,059 | 20,583 | 37,575 | 35,122 | 13,278 | -587 | 4,307 | -2,038 | 11,040 | 9,260 | -5,957 | -5,971 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 118,398 | 119,187 | 119,172 | 119,176 | 111,025 | 111,151 | 111,065 | 111,076 | 110,771 | 110,773 | 109,742 | 96,597 | 96,558 | -260,357 | 72,889 | 58,709 | 56,587 | 60,292 | 63,812 | 67,138 | 70,617 | 73,326 | 80,749 | 92,374 | 87,989 | 96,116 | 99,580 | 93,314 | 87,997 | 91,320 | 80,420 | 63,131 | 68,660 | 86,356 | 102,002 | 96,092 | 97,779 | 97,786 | 97,796 | 97,174 | 97,767 | 95,722 | 31,712 | 31,717 | 25,770 | 25,539 | 3,309 | 31 | 10,089 | 1,785 | -2,523 | -2,265 | 12,750 | 12,942 | 12,776 | 10,581 | 15,258 | 24,506 | 18,439 | -6,675 |
Total Shareholders Equity
| 1,064,373 | 1,056,562 | 1,039,179 | 1,023,150 | 933,991 | 913,955 | 894,697 | 860,439 | 834,543 | 815,325 | 789,214 | 756,391 | 737,199 | 710,362 | 673,291 | 640,087 | 640,007 | 656,882 | 735,627 | 725,455 | 734,062 | 739,576 | 756,147 | 759,788 | 736,197 | 742,588 | 742,477 | 715,643 | 696,081 | 673,929 | 649,596 | 672,894 | 672,242 | 692,005 | 732,418 | 766,407 | 783,538 | 776,490 | 732,175 | 703,025 | 688,799 | 668,999 | 592,424 | 571,004 | 530,348 | 512,051 | 494,392 | 475,613 | 491,734 | 515,680 | 538,204 | 546,232 | 553,762 | 548,631 | 542,781 | 527,618 | 522,868 | 516,672 | 466,344 | 479,142 |
Total Equity
| 1,134,466 | 1,127,346 | 1,110,828 | 1,093,862 | 998,903 | 977,651 | 957,216 | 919,819 | 892,210 | 872,344 | 836,142 | 816,820 | 796,825 | 769,375 | 734,504 | 700,352 | 699,850 | 716,369 | 796,334 | 785,814 | 794,896 | 803,312 | 819,683 | 822,655 | 799,036 | 790,984 | 790,604 | 764,573 | 748,512 | 729,405 | 701,033 | 723,354 | 724,376 | 745,491 | 785,548 | 835,728 | 856,122 | 851,783 | 803,984 | 769,892 | 754,377 | 734,680 | 655,781 | 634,236 | 589,280 | 569,922 | 545,200 | 535,571 | 551,173 | 571,258 | 591,970 | 600,053 | 608,388 | 597,367 | 590,587 | 573,844 | 567,851 | 557,002 | 503,993 | 513,460 |
Total Liabilities & Shareholders Equity
| 2,850,795 | 2,919,771 | 2,976,275 | 2,935,107 | 2,854,977 | 2,874,751 | 2,922,648 | 2,847,386 | 2,766,675 | 2,728,745 | 2,669,942 | 2,627,481 | 2,626,021 | 2,582,873 | 2,540,340 | 2,363,833 | 2,382,121 | 2,411,191 | 2,410,576 | 2,381,502 | 2,377,580 | 2,384,973 | 2,334,481 | 2,309,385 | 2,328,847 | 2,352,425 | 2,309,365 | 2,339,062 | 2,337,666 | 2,310,435 | 2,207,913 | 2,220,655 | 2,215,063 | 2,261,134 | 2,232,127 | 2,267,136 | 2,302,821 | 2,300,241 | 2,273,799 | 2,203,307 | 2,251,363 | 2,288,636 | 2,231,378 | 2,269,268 | 2,230,357 | 2,226,996 | 2,162,752 | 2,117,320 | 2,185,704 | 2,159,512 | 2,199,537 | 2,199,551 | 2,232,564 | 2,231,532 | 2,311,131 | 2,271,265 | 2,254,319 | 2,249,345 | 2,200,605 | 2,295,489 |