Nippon Seisen Co.,Ltd.
TSE:5659.T
1268 (JPY) • At close November 5, 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
| 16,251 | 15,774 | 14,609 | 13,979 | 14,325 | 14,660 | 14,657 | 13,808 | 15,302 | 15,222 | 15,640 | 14,055 | 14,631 | 14,425 | 13,776 | 13,018 | 12,902 | 12,778 | 11,980 | 10,791 | 11,508 | 11,917 | 11,338 | 11,020 | 11,686 | 12,142 | 13,097 | 12,433 | 12,924 | 12,591 | 12,311 | 10,293 | 10,194 | 10,063 | 9,629 | 9,875 | 9,791 | 10,027 | 9,790 | 9,195 | 9,403 | 9,476 | 9,231 | 7,938 | 8,024 | 7,944 | 7,421 | 6,465 | 6,775 | 7,146 | 6,578 | 5,753 | 6,124 | 6,566 | 7,358 | 6,052 | 5,822 | 5,877 | 5,100 | 4,682 | 3,996 | 3,683 | 4,319 |
Short Term Investments
| 0 | 0 | 629 | 0 | 563 | 0 | 535 | 0 | 756 | 0 | -196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 16,251 | 15,774 | 15,238 | 13,979 | 14,325 | 14,660 | 14,657 | 13,808 | 15,302 | 15,222 | 15,640 | 14,055 | 14,631 | 14,425 | 13,776 | 13,018 | 12,902 | 12,778 | 11,980 | 10,791 | 11,508 | 11,917 | 11,338 | 11,020 | 11,686 | 12,142 | 13,097 | 12,433 | 12,924 | 12,591 | 12,311 | 10,293 | 10,194 | 10,063 | 9,629 | 9,875 | 9,791 | 10,027 | 9,790 | 9,195 | 9,403 | 9,476 | 9,231 | 7,938 | 8,024 | 7,944 | 7,421 | 6,465 | 6,775 | 7,146 | 6,578 | 5,753 | 6,124 | 6,566 | 7,358 | 6,052 | 5,822 | 5,877 | 5,100 | 4,682 | 3,996 | 3,683 | 4,319 |
Net Receivables
| 9,977 | 9,983 | 9,748 | 7,850 | 8,073 | 7,973 | 8,810 | 9,213 | 9,351 | 9,202 | 9,170 | 8,950 | 8,500 | 8,121 | 8,210 | 7,504 | 6,610 | 7,101 | 7,769 | 7,721 | 7,486 | 7,691 | 7,968 | 8,379 | 8,724 | 8,585 | 8,472 | 8,324 | 8,327 | 8,017 | 7,428 | 7,009 | 6,744 | 6,530 | 6,960 | 6,852 | 7,176 | 7,282 | 7,502 | 7,193 | 7,482 | 7,100 | 7,014 | 6,671 | 6,691 | 6,464 | 6,038 | 6,088 | 6,560 | 6,521 | 6,498 | 6,658 | 7,105 | 7,073 | 7,186 | 6,857 | 6,621 | 6,982 | 6,561 | 5,914 | 5,242 | 5,709 | 8,725 |
Inventory
| 11,080 | 10,704 | 10,283 | 10,869 | 11,375 | 11,561 | 11,231 | 11,001 | 10,531 | 10,274 | 8,812 | 8,131 | 7,531 | 7,172 | 6,931 | 7,144 | 6,957 | 6,851 | 7,127 | 6,913 | 6,866 | 6,933 | 6,814 | 6,877 | 6,332 | 6,118 | 5,713 | 5,523 | 5,288 | 5,391 | 5,128 | 5,014 | 5,066 | 5,092 | 5,261 | 5,859 | 5,918 | 6,132 | 6,061 | 6,046 | 5,839 | 5,677 | 5,425 | 5,595 | 5,496 | 5,995 | 5,682 | 5,759 | 5,805 | 6,109 | 5,671 | 5,523 | 5,688 | 5,651 | 5,523 | 5,412 | 5,055 | 5,100 | 4,965 | 4,587 | 4,344 | 5,418 | 6,321 |
Other Current Assets
| 316 | 238 | 215 | 1,904 | 1,887 | 1,780 | 1,634 | 1,340 | 1,226 | 1,195 | 1,063 | 1,185 | 1,080 | 932 | 714 | 143 | 247 | 147 | 153 | 414 | 173 | 152 | 127 | 215 | 160 | 221 | 172 | 192 | 165 | 195 | 119 | 243 | 213 | 231 | 207 | 224 | 210 | 224 | 187 | 192 | 187 | 266 | 154 | 153 | 159 | 205 | 127 | 267 | 157 | 253 | 141 | 373 | 202 | 199 | 160 | 473 | 444 | 283 | 145 | 256 | 371 | 216 | 526 |
Total Current Assets
| 37,624 | 36,699 | 35,484 | 34,602 | 35,660 | 35,974 | 36,332 | 35,362 | 36,410 | 35,893 | 34,685 | 32,321 | 31,742 | 30,650 | 29,631 | 27,809 | 26,716 | 26,877 | 27,029 | 25,839 | 26,033 | 26,693 | 26,247 | 26,491 | 26,902 | 27,066 | 27,454 | 26,472 | 26,704 | 26,194 | 24,986 | 22,559 | 22,217 | 21,916 | 22,057 | 22,810 | 23,095 | 23,665 | 23,540 | 22,626 | 22,911 | 22,519 | 21,824 | 20,357 | 20,370 | 20,608 | 19,268 | 18,579 | 19,297 | 20,029 | 18,888 | 18,307 | 19,119 | 19,489 | 20,227 | 18,794 | 17,942 | 18,242 | 16,771 | 15,439 | 13,953 | 15,026 | 19,891 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 15,876 | 15,769 | 15,800 | 15,672 | 15,801 | 15,685 | 15,601 | 14,798 | 14,677 | 14,703 | 14,423 | 14,304 | 14,019 | 13,989 | 14,067 | 13,852 | 13,922 | 13,752 | 13,986 | 14,040 | 13,575 | 13,294 | 13,178 | 13,049 | 12,704 | 12,421 | 12,041 | 11,370 | 10,609 | 10,189 | 9,812 | 9,865 | 9,930 | 9,862 | 10,037 | 10,045 | 9,915 | 9,768 | 9,844 | 9,962 | 9,611 | 9,510 | 9,721 | 9,948 | 9,898 | 9,967 | 10,061 | 10,168 | 10,379 | 10,390 | 10,252 | 9,790 | 9,826 | 9,485 | 9,376 | 9,456 | 9,526 | 9,662 | 9,328 | 9,421 | 9,666 | 9,515 | 9,444 |
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 | 0 |
Intangible Assets
| 0 | 177 | 185 | 188 | 191 | 201 | 202 | 192 | 203 | 213 | 229 | 225 | 233 | 240 | 255 | 258 | 279 | 303 | 319 | 323 | 333 | 352 | 362 | 349 | 352 | 364 | 374 | 380 | 376 | 382 | 379 | 384 | 384 | 363 | 352 | 340 | 304 | 295 | 222 | 227 | 251 | 269 | 291 | 292 | 309 | 284 | 304 | 324 | 307 | 326 | 347 | 365 | 381 | 385 | 409 | 435 | 458 | 481 | 505 | 430 | 392 | 265 | 141 |
Goodwill and Intangible Assets
| 171 | 177 | 185 | 188 | 191 | 201 | 202 | 192 | 203 | 213 | 229 | 225 | 233 | 240 | 255 | 258 | 279 | 303 | 319 | 323 | 333 | 352 | 362 | 349 | 352 | 364 | 374 | 380 | 376 | 382 | 379 | 384 | 384 | 363 | 352 | 340 | 304 | 295 | 222 | 227 | 251 | 269 | 291 | 292 | 309 | 284 | 304 | 324 | 307 | 326 | 347 | 365 | 381 | 385 | 409 | 435 | 458 | 481 | 505 | 430 | 392 | 265 | 141 |
Long Term Investments
| 0 | 1,815 | 100 | 1,854 | 2,016 | 1,895 | 69 | 1,758 | 1,906 | 1,775 | 262 | 2,075 | 2,159 | 2,031 | 326 | 1,941 | 2,035 | 1,931 | 245 | 1,947 | 2,100 | 1,979 | 660 | 2,291 | 2,504 | 2,407 | 791 | 2,181 | 2,145 | 2,130 | 788 | 2,147 | 2,067 | 2,040 | 725 | 2,310 | 2,288 | 2,390 | 1,168 | 2,408 | 2,318 | 2,347 | 1,056 | 2,272 | 2,244 | 2,052 | 835 | 1,967 | 1,921 | 0 | 774 | 0 | 0 | 0 | 809 | 0 | 0 | 0 | 1,053 | 0 | 0 | 1,617 | 0 |
Tax Assets
| 0 | -1,813 | 1,793 | -1,854 | -2,016 | 0 | 1,651 | -1,758 | -1,906 | 0 | 1,630 | 0 | 0 | -2,031 | 1,583 | -1,941 | -2,035 | -1,931 | 1,505 | -1,947 | -2,100 | -1,979 | 1,541 | -2,291 | -2,504 | -2,407 | 1,179 | -2,181 | -2,145 | -2,130 | 1,163 | -2,147 | -2,067 | -2,040 | 1,150 | -2,310 | -2,288 | -2,390 | 948 | -2,408 | -2,318 | -2,347 | 940 | -2,272 | -2,244 | -2,052 | 949 | -1,967 | -1,921 | 0 | 961 | 0 | 0 | 0 | 1,097 | 0 | 0 | 0 | 1,010 | 0 | 0 | 1,241 | 0 |
Other Non-Current Assets
| 1,958 | 1,815 | 250 | 1,854 | 2,016 | -17,781 | 197 | 1,758 | 1,906 | -16,691 | -2 | -16,604 | -16,411 | 2,031 | 206 | 1,941 | 2,035 | 1,931 | 228 | 1,947 | 2,100 | 1,980 | 236 | 2,292 | 2,506 | 2,408 | 225 | 2,182 | 2,146 | 2,132 | 179 | 2,148 | 2,068 | 2,041 | 210 | 2,311 | 2,289 | 2,392 | 222 | 2,409 | 2,320 | 2,348 | 231 | 2,273 | 2,245 | 2,055 | 253 | 1,969 | 1,922 | 1,955 | 244 | 1,961 | 2,122 | 2,181 | 265 | 2,326 | 2,225 | 2,272 | 331 | 2,577 | 2,827 | 258 | 3,197 |
Total Non-Current Assets
| 18,005 | 17,763 | 18,128 | 17,714 | 18,008 | 17,781 | 17,720 | 16,748 | 16,786 | 16,691 | 16,542 | 16,604 | 16,411 | 16,260 | 16,437 | 16,051 | 16,236 | 15,986 | 16,283 | 16,310 | 16,008 | 15,626 | 15,977 | 15,690 | 15,562 | 15,193 | 14,610 | 13,932 | 13,131 | 12,703 | 12,321 | 12,397 | 12,382 | 12,266 | 12,474 | 12,696 | 12,508 | 12,455 | 12,404 | 12,598 | 12,182 | 12,127 | 12,239 | 12,513 | 12,452 | 12,306 | 12,402 | 12,461 | 12,608 | 12,671 | 12,578 | 12,116 | 12,329 | 12,051 | 11,956 | 12,217 | 12,209 | 12,415 | 12,227 | 12,428 | 12,885 | 12,896 | 12,782 |
Total Assets
| 55,629 | 54,462 | 53,612 | 52,316 | 53,669 | 53,757 | 54,054 | 52,112 | 53,197 | 52,585 | 51,230 | 48,926 | 48,155 | 46,911 | 46,071 | 43,861 | 42,954 | 42,865 | 43,315 | 42,150 | 42,042 | 42,320 | 42,227 | 42,182 | 42,464 | 42,259 | 42,066 | 40,404 | 39,835 | 38,897 | 37,307 | 34,957 | 34,599 | 34,183 | 34,532 | 35,507 | 35,603 | 36,120 | 35,944 | 35,224 | 35,093 | 34,646 | 34,063 | 32,870 | 32,822 | 32,914 | 31,670 | 31,040 | 31,905 | 32,700 | 31,466 | 30,423 | 31,448 | 31,540 | 32,183 | 31,011 | 30,151 | 30,657 | 28,998 | 27,867 | 26,838 | 27,922 | 32,673 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,721 | 6,476 | 5,946 | 6,335 | 6,884 | 7,154 | 7,660 | 7,906 | 8,838 | 8,153 | 7,470 | 6,744 | 6,410 | 5,840 | 5,494 | 4,689 | 3,937 | 4,195 | 4,972 | 4,535 | 4,486 | 4,596 | 4,651 | 5,351 | 5,079 | 4,970 | 5,105 | 4,760 | 4,603 | 4,736 | 4,097 | 3,458 | 3,345 | 3,264 | 3,335 | 3,777 | 3,817 | 4,292 | 4,212 | 4,088 | 4,197 | 4,195 | 3,973 | 3,427 | 3,310 | 3,819 | 3,390 | 3,501 | 3,579 | 4,237 | 3,825 | 4,086 | 4,301 | 4,627 | 4,521 | 4,460 | 4,284 | 4,957 | 4,508 | 3,914 | 3,100 | 3,361 | 8,003 |
Short Term Debt
| 264 | 263 | 268 | 259 | 259 | 259 | 321 | 271 | 272 | 361 | 362 | 332 | 328 | 436 | 443 | 435 | 432 | 432 | 439 | 418 | 409 | 547 | 565 | 555 | 547 | 532 | 526 | 527 | 520 | 613 | 611 | 510 | 494 | 678 | 685 | 695 | 690 | 716 | 724 | 711 | 678 | 665 | 675 | 1,199 | 1,188 | 1,297 | 1,312 | 452 | 436 | 434 | 459 | 638 | 647 | 828 | 826 | 794 | 781 | 777 | 773 | 760 | 740 | 896 | 1,632 |
Tax Payables
| 0 | 295 | 620 | 106 | 629 | 323 | 546 | 214 | 705 | 499 | 1,249 | 659 | 816 | 329 | 865 | 264 | 428 | 175 | 288 | 8 | 294 | 102 | 508 | 247 | 797 | 405 | 982 | 483 | 765 | 299 | 645 | 242 | 437 | 90 | 506 | 8 | 434 | 119 | 746 | 166 | 541 | 208 | 719 | 294 | 530 | 188 | 247 | 45 | 545 | 275 | 242 | 69 | 691 | 238 | 1,839 | 1,052 | 802 | 320 | 170 | 28 | 29 | 34 | 18 |
Deferred Revenue
| 1,512 | 295 | 69 | 496 | 1,370 | 694 | 1,282 | 598 | 1,446 | 868 | 2,008 | 1,062 | 1,419 | 630 | 1,471 | 595 | 1,008 | 457 | 860 | 325 | 977 | 443 | 1,200 | 626 | 1,492 | 752 | 1,644 | 824 | 1,356 | 587 | 1,236 | 543 | 1,011 | 377 | 1,097 | 309 | 1,008 | 406 | 1,358 | 454 | 1,091 | 483 | 1,288 | 564 | 1,049 | 448 | 791 | 345 | 1,171 | 611 | 905 | 344 | 1,241 | 513 | 2,470 | 1,357 | 1,222 | 530 | 590 | 238 | 439 | 424 | 288 |
Other Current Liabilities
| 1,025 | 2,259 | 2,545 | 1,314 | 1,181 | 2,291 | 1,749 | 1,341 | 995 | 1,964 | 1,046 | 1,256 | 979 | 1,680 | 869 | 1,032 | 818 | 1,355 | 762 | 1,105 | 807 | 1,727 | 954 | 1,155 | 1,102 | 2,361 | 1,672 | 1,612 | 1,163 | 1,561 | 531 | 734 | 700 | 1,255 | 796 | 1,204 | 746 | 1,372 | 759 | 967 | 698 | 1,205 | 489 | 943 | 907 | 1,417 | 505 | 767 | 903 | 1,821 | 976 | 833 | 764 | 1,438 | 721 | 830 | 774 | 1,413 | 465 | 495 | 417 | 520 | 756 |
Total Current Liabilities
| 9,522 | 9,293 | 8,828 | 8,404 | 9,694 | 10,398 | 11,012 | 10,116 | 11,551 | 11,346 | 10,886 | 9,394 | 9,136 | 8,586 | 8,277 | 6,751 | 6,195 | 6,439 | 7,033 | 6,383 | 6,679 | 7,313 | 7,370 | 7,687 | 8,220 | 8,615 | 8,947 | 7,723 | 7,642 | 7,497 | 6,475 | 5,245 | 5,550 | 5,574 | 5,913 | 5,985 | 6,261 | 6,786 | 7,053 | 6,220 | 6,664 | 6,548 | 6,425 | 6,133 | 6,454 | 6,981 | 5,998 | 5,065 | 6,089 | 7,103 | 6,165 | 5,901 | 6,953 | 7,406 | 8,538 | 7,441 | 7,061 | 7,677 | 6,336 | 5,407 | 4,696 | 5,201 | 10,679 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 95 | 176 | 176 | 257 | 257 | 338 | 350 | 0 | 0 | 0 | 18 | 105 | 105 | 194 | 201 | 283 | 283 | 372 | 379 | 0 | 0 | 0 | 10 | 160 | 157 | 290 | 291 | 432 | 432 | 572 | 572 | 0 | 0 | 0 | 0 | 185 | 185 | 358 | 359 | 531 | 531 | 704 | 712 | 0 | 0 | 0 | 16 | 870 | 870 | 955 | 994 | 540 | 540 | 625 | 662 | 895 | 895 | 1,143 | 1,182 | 1,391 | 1,391 | 1,647 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 16 | 0 | 0 | 0 | -198 | 0 | 0 | 0 | -183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,060 | 0 | 0 | 0 | 2,980 | 0 | 0 | 0 | 3,077 | 0 | 0 | 0 | 3,116 | 0 | 0 | 3,128 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 210 | 0 | 0 | 0 | 198 | 0 | 0 | 0 | 183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 54 | 0 | 0 | 0 | 55 | 0 | 0 | 57 | 0 |
Other Non-Current Liabilities
| 5,060 | 4,994 | 4,890 | 5,205 | 5,216 | 5,149 | 5,088 | 5,058 | 5,036 | 4,964 | 4,873 | 4,780 | 4,742 | 4,668 | 4,621 | 4,629 | 4,604 | 4,537 | 4,457 | 4,494 | 4,489 | 4,442 | 4,381 | 4,348 | 4,356 | 4,310 | 4,248 | 4,231 | 4,243 | 4,189 | 4,222 | 4,158 | 4,130 | 4,087 | 4,099 | 3,682 | 3,641 | 3,577 | 3,556 | 3,618 | 3,600 | 3,570 | 3,261 | 3,202 | 3,160 | 3,120 | 3 | 3,134 | 3,158 | 3,130 | 2 | 3,184 | 3,175 | 3,185 | 2 | 3,239 | 3,261 | 3,233 | 3 | 3,199 | 3,264 | 3 | 3,343 |
Total Non-Current Liabilities
| 5,155 | 5,170 | 5,292 | 5,462 | 5,473 | 5,487 | 5,438 | 5,058 | 5,036 | 4,964 | 4,891 | 4,885 | 4,847 | 4,862 | 4,822 | 4,912 | 4,887 | 4,909 | 4,836 | 4,494 | 4,489 | 4,442 | 4,391 | 4,508 | 4,513 | 4,600 | 4,539 | 4,663 | 4,675 | 4,761 | 4,794 | 4,158 | 4,130 | 4,087 | 4,099 | 3,867 | 3,826 | 3,935 | 3,915 | 4,149 | 4,131 | 4,274 | 3,973 | 3,202 | 3,160 | 3,120 | 3,133 | 4,004 | 4,028 | 4,085 | 4,030 | 3,724 | 3,715 | 3,810 | 3,795 | 4,134 | 4,156 | 4,376 | 4,356 | 4,590 | 4,655 | 4,835 | 3,343 |
Total Liabilities
| 14,677 | 14,463 | 14,120 | 13,866 | 15,167 | 15,885 | 16,450 | 15,174 | 16,587 | 16,310 | 15,777 | 14,279 | 13,983 | 13,448 | 13,099 | 11,663 | 11,082 | 11,348 | 11,869 | 10,877 | 11,168 | 11,755 | 11,761 | 12,195 | 12,733 | 13,215 | 13,486 | 12,386 | 12,317 | 12,258 | 11,269 | 9,403 | 9,680 | 9,661 | 10,012 | 9,852 | 10,087 | 10,721 | 10,968 | 10,369 | 10,795 | 10,822 | 10,398 | 9,335 | 9,614 | 10,101 | 9,131 | 9,069 | 10,117 | 11,188 | 10,195 | 9,625 | 10,668 | 11,216 | 12,333 | 11,575 | 11,217 | 12,053 | 10,692 | 9,997 | 9,351 | 10,036 | 14,022 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 5,166 | 0 | 0 | 0 | 0 | 36,402 | 0 | 0 | 0 | 35,098 | 34,599 | 34,091 | 33,774 | 0 | 0 | 59 | 144 | 177 | 111 | 0 | 51 | 0 | 48 | 0 | 0 | 0 | 0 | 63 | 211 | 298 | 342 | 404 | 635 | 560 | 475 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 8 | 0 | 0 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 |
Retained Earnings
| 28,454 | 27,672 | 27,494 | 26,615 | 26,774 | 26,244 | 26,201 | 25,544 | 25,181 | 24,941 | 25,006 | 24,497 | 24,181 | 23,354 | 22,880 | 22,268 | 22,032 | 21,716 | 21,575 | 21,178 | 20,954 | 20,678 | 20,663 | 20,241 | 20,011 | 19,379 | 18,887 | 18,264 | 17,923 | 17,140 | 16,579 | 16,166 | 15,770 | 15,287 | 15,191 | 14,859 | 14,752 | 14,308 | 13,925 | 13,885 | 13,615 | 13,210 | 13,037 | 12,764 | 12,526 | 12,164 | 11,947 | 11,712 | 11,693 | 11,387 | 11,025 | 10,707 | 10,629 | 10,058 | 9,599 | 9,039 | 8,564 | 8,109 | 7,795 | 7,356 | 6,886 | 7,517 | 8,327 |
Accumulated Other Comprehensive Income/Loss
| 1,653 | 1,522 | 1,231 | 1,072 | 982 | 899 | 687 | 668 | 713 | 647 | 363 | 101 | -38 | 87 | 90 | -59 | -144 | -177 | -111 | 113 | -51 | -81 | -48 | -92 | -109 | -160 | -134 | -63 | -211 | -298 | -342 | -404 | -635 | -560 | -475 | 134 | 97 | 414 | 369 | 302 | 44 | -17 | -8 | 142 | 59 | 22 | -27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1 | 5,166 | 5,161 | 5,161 | 5,160 | -31,244 | 5,157 | 5,159 | 5,160 | -29,941 | -30,006 | -29,497 | -29,181 | 4,592 | 4,593 | 4,535 | 4,450 | 4,417 | 4,484 | 4,596 | 4,544 | 4,595 | 4,546 | 4,594 | 4,595 | 4,595 | 4,597 | 4,532 | 4,386 | 4,301 | 4,256 | 4,195 | 3,965 | 4,038 | 4,125 | 5,407 | 5,408 | 5,407 | 5,409 | 5,410 | 5,411 | 5,393 | 5,402 | 5,412 | 5,414 | 5,415 | 5,387 | 5,078 | 4,924 | 4,959 | 5,085 | 4,944 | 5,006 | 5,123 | 5,109 | 5,211 | 5,177 | 5,287 | 5,304 | 5,306 | 5,372 | 5,310 | 5,324 |
Total Shareholders Equity
| 40,274 | 39,360 | 38,886 | 37,848 | 37,916 | 37,301 | 37,045 | 36,371 | 36,054 | 35,745 | 34,962 | 34,192 | 33,736 | 33,033 | 32,563 | 31,803 | 31,482 | 31,133 | 31,059 | 30,887 | 30,498 | 30,192 | 30,209 | 29,743 | 29,497 | 28,814 | 28,350 | 27,796 | 27,309 | 26,441 | 25,835 | 25,361 | 24,735 | 24,325 | 24,316 | 25,400 | 25,257 | 25,129 | 24,703 | 24,597 | 24,070 | 23,603 | 23,439 | 23,318 | 22,999 | 22,601 | 22,334 | 21,790 | 21,617 | 21,346 | 21,110 | 20,651 | 20,635 | 20,181 | 19,708 | 19,250 | 18,741 | 18,396 | 18,099 | 17,662 | 17,258 | 17,827 | 18,651 |
Total Equity
| 40,950 | 39,999 | 39,489 | 38,450 | 38,502 | 37,872 | 37,604 | 36,938 | 36,610 | 36,275 | 35,453 | 34,647 | 34,172 | 33,463 | 32,972 | 32,198 | 31,872 | 31,517 | 31,446 | 31,273 | 30,874 | 30,565 | 30,466 | 29,987 | 29,731 | 29,044 | 28,580 | 28,018 | 27,518 | 26,639 | 26,038 | 25,554 | 24,919 | 24,522 | 24,520 | 25,655 | 25,516 | 25,399 | 24,976 | 24,855 | 24,298 | 23,824 | 23,665 | 23,535 | 23,208 | 22,813 | 22,539 | 21,971 | 21,788 | 21,512 | 21,271 | 20,798 | 20,780 | 20,324 | 19,850 | 19,436 | 18,934 | 18,604 | 18,306 | 17,870 | 17,487 | 17,886 | 18,651 |
Total Liabilities & Shareholders Equity
| 55,629 | 54,462 | 53,609 | 52,316 | 53,669 | 53,757 | 54,054 | 52,112 | 53,197 | 52,585 | 51,230 | 48,926 | 48,155 | 46,911 | 46,071 | 43,861 | 42,954 | 42,865 | 43,315 | 42,150 | 42,042 | 42,320 | 42,227 | 42,182 | 42,464 | 42,259 | 42,066 | 40,404 | 39,835 | 38,897 | 37,307 | 34,957 | 34,599 | 34,183 | 34,532 | 35,507 | 35,603 | 36,120 | 35,944 | 35,224 | 35,093 | 34,646 | 34,063 | 32,870 | 32,822 | 32,914 | 31,670 | 31,040 | 31,905 | 32,700 | 31,466 | 30,423 | 31,448 | 31,540 | 32,183 | 31,011 | 30,151 | 30,657 | 28,998 | 27,867 | 26,838 | 27,922 | 32,673 |