Hokkan Holdings Limited
TSE:5902.T
1723 (JPY) • At close November 5, 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
| 8,141 | 12,800 | 5,841 | 6,731 | 7,599 | 10,161 | 6,610 | 9,911 | 6,904 | 10,070 | 4,181 | 5,323 | 7,326 | 8,433 | 2,249 | 4,665 | 3,035 | 6,489 | 1,791 | 2,328 | 1,371 | 1,982 | 955 | 1,354 | 858 | 1,329 | 861 | 857 | 2,045 | 2,325 | 1,013 | 3,282 | 3,038 | 2,155 | 1,234 | 1,345 | 1,706 | 930 | 1,196 | 1,775 | 3,919 | 2,459 | 2,339 | 1,715 | 695 | 1,470 | 443 | 532 | 736 | 1,595 | 2,086 | 3,751 | 740 | 3,968 | 1,461 | 1,370 | 702 | 1,800 | 1,748 | 3,274 | 2,791 | 2,166 |
Short Term Investments
| 0 | 0 | 0 | -160 | -2,126 | -232 | -16 | -13 | -2,115 | -2,126 | -2,053 | -2,203 | -415 | -423 | -444 | -447 | -450 | -462 | -572 | -611 | -656 | -742 | -923 | -938 | -978 | -1,044 | -1,092 | -1,009 | -1,065 | -619 | -732 | -655 | -695 | -1,279 | -2,188 | -2,089 | -2,397 | -3,382 | -1,085 | -980 | -998 | -1,039 | -1,041 | -1,042 | -516 | -517 | -519 | -520 | -522 | -24 | -23 | 0 | 0 | -1 | -3 | -4 | -5 | -6 | -8 | -9 | -16 | -18 |
Cash and Short Term Investments
| 8,141 | 12,800 | 5,841 | 6,731 | 7,599 | 10,161 | 6,610 | 9,911 | 6,904 | 10,070 | 4,181 | 5,323 | 7,326 | 8,433 | 2,249 | 4,665 | 3,035 | 6,489 | 1,791 | 2,328 | 1,371 | 1,982 | 955 | 1,354 | 858 | 1,329 | 861 | 857 | 2,045 | 2,325 | 1,013 | 3,282 | 3,038 | 2,155 | 1,234 | 1,345 | 1,706 | 930 | 1,196 | 1,775 | 3,919 | 2,459 | 2,339 | 1,715 | 695 | 1,470 | 443 | 532 | 736 | 1,595 | 2,086 | 3,751 | 740 | 3,968 | 1,461 | 1,370 | 702 | 1,800 | 1,748 | 3,274 | 2,791 | 2,166 |
Net Receivables
| 32,614 | 29,298 | 29,520 | 28,173 | 24,692 | 24,332 | 26,510 | 25,950 | 26,660 | 24,168 | 25,963 | 22,697 | 24,068 | 23,768 | 27,152 | 24,170 | 21,521 | 24,099 | 29,178 | 26,715 | 32,713 | 29,696 | 28,413 | 31,263 | 31,154 | 28,666 | 27,947 | 30,742 | 25,762 | 24,290 | 29,285 | 26,017 | 27,804 | 24,435 | 28,922 | 25,112 | 25,865 | 25,364 | 33,735 | 28,949 | 31,482 | 30,376 | 33,864 | 32,667 | 36,802 | 34,410 | 36,936 | 37,929 | 37,667 | 35,479 | 36,838 | 32,353 | 36,456 | 24,273 | 36,035 | 37,932 | 39,138 | 36,722 | 41,075 | 33,171 | 30,729 | 38,240 |
Inventory
| 10,488 | 10,262 | 10,334 | 10,458 | 9,762 | 9,524 | 10,884 | 11,798 | 11,154 | 9,691 | 9,651 | 10,026 | 9,498 | 10,015 | 10,823 | 11,498 | 11,742 | 11,521 | 11,833 | 11,826 | 10,963 | 10,765 | 10,879 | 10,410 | 9,984 | 9,542 | 9,290 | 9,064 | 9,214 | 8,710 | 8,768 | 8,843 | 8,521 | 8,694 | 9,473 | 9,086 | 9,403 | 9,159 | 9,121 | 10,602 | 10,539 | 10,096 | 9,272 | 9,875 | 9,681 | 9,728 | 8,748 | 8,711 | 9,596 | 9,184 | 8,987 | 9,494 | 10,055 | 9,105 | 7,360 | 7,649 | 8,504 | 7,802 | 7,870 | 8,146 | 8,623 | 9,222 |
Other Current Assets
| 3,819 | 3,155 | 4,092 | 7,933 | 8,192 | 6,919 | 7,766 | 8,306 | 9,925 | 8,847 | 7,416 | 8,325 | 8,371 | 7,261 | 7,756 | 6,626 | 6,812 | 6,543 | 6,621 | 7,415 | 8,492 | 10,713 | 7,533 | 6,228 | 7,514 | 6,148 | 7,461 | 6,236 | 6,671 | 5,456 | 6,677 | 7,463 | 7,662 | 7,444 | 6,022 | 6,798 | 6,861 | 6,510 | 7,670 | 7,790 | 8,579 | 8,240 | 8,495 | 8,454 | 8,450 | 6,055 | 6,522 | 7,906 | 8,461 | 7,874 | 7,889 | 7,979 | 6,718 | 6,364 | 7,744 | 4,999 | 4,012 | 2,943 | 2,972 | 3,017 | 3,185 | 2,780 |
Total Current Assets
| 55,062 | 55,515 | 49,787 | 53,295 | 50,245 | 50,936 | 51,770 | 55,965 | 54,643 | 52,776 | 47,211 | 46,371 | 49,263 | 49,477 | 47,980 | 46,959 | 43,110 | 48,652 | 49,423 | 48,284 | 53,539 | 53,156 | 47,780 | 49,255 | 49,510 | 45,685 | 45,559 | 46,899 | 43,692 | 40,781 | 45,743 | 45,605 | 47,025 | 42,728 | 45,651 | 42,341 | 43,835 | 41,963 | 51,722 | 49,116 | 54,519 | 51,171 | 53,970 | 52,711 | 55,628 | 51,663 | 52,649 | 55,078 | 56,460 | 54,132 | 55,800 | 53,577 | 53,969 | 43,710 | 52,600 | 51,950 | 52,356 | 49,267 | 53,665 | 47,608 | 45,328 | 52,408 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 57,637 | 55,659 | 55,970 | 56,800 | 57,478 | 57,905 | 63,978 | 66,243 | 67,748 | 67,728 | 70,650 | 71,783 | 69,564 | 69,670 | 69,554 | 70,037 | 70,830 | 71,352 | 72,757 | 73,654 | 74,281 | 74,918 | 70,235 | 68,854 | 66,273 | 66,488 | 65,371 | 61,786 | 60,734 | 61,431 | 60,896 | 60,924 | 61,172 | 62,553 | 64,242 | 63,628 | 63,818 | 64,732 | 66,430 | 65,339 | 63,674 | 61,748 | 59,647 | 59,443 | 59,825 | 60,319 | 59,530 | 60,345 | 61,378 | 62,633 | 61,631 | 62,947 | 62,323 | 63,919 | 61,554 | 62,329 | 63,701 | 65,143 | 62,612 | 60,276 | 59,386 | 58,731 |
Goodwill
| 1,704 | 1,785 | 1,825 | 2,015 | 2,115 | 2,087 | 2,139 | 2,442 | 2,486 | 2,445 | 2,455 | 2,488 | 2,550 | 2,640 | 1,889 | 1,882 | 2,057 | 1,862 | 2,254 | 2,255 | 2,103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,160 | 5,061 | 4,865 | 5,070 | 4,871 | 4,532 | 4,425 | 4,362 | 4,200 | 3,953 | 3,766 | 3,679 | 3,586 | 3,581 | 3,476 | 3,342 | 3,491 | 3,143 | 3,635 | 3,560 | 3,530 | 3,338 | 1,104 | 1,082 | 1,050 | 929 | 947 | 942 | 937 | 983 | 1,080 | 1,072 | 1,122 | 1,177 | 1,379 | 1,371 | 1,516 | 1,536 | 1,637 | 1,652 | 1,642 | 1,254 | 1,262 | 1,290 | 1,417 | 1,404 | 1,228 | 1,162 | 1,133 | 1,140 | 1,200 | 771 | 812 | 869 | 775 | 825 | 641 | 648 | 532 | 501 | 516 | 440 |
Goodwill and Intangible Assets
| 1,704 | 6,846 | 6,690 | 7,085 | 6,986 | 6,619 | 6,564 | 6,804 | 6,686 | 6,398 | 6,221 | 6,167 | 6,136 | 6,221 | 5,365 | 5,224 | 5,548 | 5,005 | 5,889 | 5,815 | 5,633 | 3,338 | 1,104 | 1,082 | 1,050 | 929 | 947 | 942 | 937 | 983 | 1,080 | 1,072 | 1,122 | 1,177 | 1,379 | 1,371 | 1,516 | 1,536 | 1,637 | 1,652 | 1,642 | 1,254 | 1,262 | 1,290 | 1,417 | 1,404 | 1,228 | 1,162 | 1,133 | 1,140 | 1,200 | 771 | 812 | 869 | 775 | 825 | 641 | 648 | 532 | 501 | 516 | 440 |
Long Term Investments
| 13,303 | 13,253 | 12,511 | 13,105 | 13,790 | 11,212 | 11,575 | 12,229 | 14,446 | 14,620 | 20,410 | 22,252 | 19,137 | 19,263 | 19,477 | 20,049 | 18,738 | 17,872 | 19,587 | 18,849 | 19,122 | 22,864 | 22,449 | 23,821 | 24,080 | 22,930 | 23,855 | 22,311 | 23,060 | 22,067 | 22,074 | 20,662 | 23,523 | 23,757 | 25,189 | 22,955 | 24,361 | 24,691 | 21,557 | 21,393 | 21,375 | 20,816 | 21,554 | 20,572 | 19,145 | 18,149 | 15,920 | 15,024 | 14,700 | 14,172 | 13,061 | 13,462 | 12,863 | 13,141 | 13,073 | 12,710 | 12,706 | 12,994 | 12,614 | 12,972 | 11,444 | 15,055 |
Tax Assets
| 49 | 42 | 41 | 45 | 44 | 589 | 969 | 598 | 635 | 803 | 70 | 63 | 58 | 63 | 50 | 49 | 68 | 15 | 11 | 12 | 13 | 33 | 24 | 34 | 44 | 46 | 43 | 53 | 32 | 9 | 8 | 8 | 20 | 21 | 24 | 34 | 35 | 34 | 12 | 34 | 44 | 231 | 70 | 57 | 94 | 95 | 565 | 873 | 614 | 484 | 874 | 892 | 877 | 664 | 676 | 938 | 903 | 605 | 1,134 | 1,322 | 1,894 | 1,776 |
Other Non-Current Assets
| 7,850 | 2,735 | 2,272 | 2,007 | -2 | 1,942 | 2,009 | 2,107 | -1 | -1 | 1 | -1 | 2,092 | 2,043 | 1,930 | 2,029 | 2,037 | 2,051 | 2,690 | 2,295 | 2,223 | 1,638 | 1,681 | 1,580 | 1,595 | 1,615 | 1,641 | 1,895 | 1,823 | 1,862 | 1,867 | 1,835 | 1,786 | 1,865 | 1,874 | 2,116 | 2,011 | 1,864 | 2,906 | 2,458 | 2,421 | 2,955 | 3,274 | 3,285 | 3,303 | 3,232 | 3,193 | 3,186 | 2,598 | 2,615 | 2,505 | 2,392 | 2,093 | 2,095 | 2,213 | 2,176 | 2,157 | 2,163 | 2,161 | 2,094 | 2,095 | 2,196 |
Total Non-Current Assets
| 80,543 | 78,535 | 77,484 | 79,042 | 78,296 | 78,267 | 85,095 | 87,981 | 89,514 | 89,548 | 97,352 | 100,264 | 96,987 | 97,260 | 96,376 | 97,388 | 97,221 | 96,295 | 100,934 | 100,625 | 101,272 | 102,791 | 95,493 | 95,371 | 93,042 | 92,008 | 91,857 | 86,987 | 86,586 | 86,352 | 85,925 | 84,501 | 87,623 | 89,373 | 92,708 | 90,104 | 91,741 | 92,857 | 92,542 | 90,876 | 89,156 | 87,004 | 85,807 | 84,647 | 83,784 | 83,199 | 80,436 | 80,590 | 80,423 | 81,044 | 79,271 | 80,464 | 78,968 | 80,688 | 78,291 | 78,978 | 80,108 | 81,553 | 79,053 | 77,165 | 75,335 | 78,198 |
Total Assets
| 135,605 | 134,050 | 127,271 | 132,341 | 128,544 | 129,205 | 136,867 | 143,950 | 144,159 | 142,326 | 144,564 | 146,637 | 146,252 | 146,739 | 144,358 | 144,348 | 140,334 | 144,950 | 150,361 | 148,913 | 154,811 | 155,950 | 143,273 | 144,626 | 142,552 | 137,693 | 137,417 | 133,887 | 130,278 | 127,134 | 131,668 | 130,106 | 134,648 | 132,101 | 138,359 | 132,445 | 135,576 | 134,820 | 144,264 | 139,992 | 143,675 | 138,175 | 139,777 | 137,358 | 139,412 | 134,862 | 133,085 | 135,668 | 136,883 | 135,176 | 135,071 | 134,041 | 132,937 | 124,398 | 130,891 | 130,928 | 132,464 | 130,820 | 132,718 | 124,773 | 120,663 | 130,606 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 16,916 | 16,324 | 15,948 | 17,889 | 16,210 | 16,601 | 17,671 | 19,011 | 18,539 | 16,767 | 16,519 | 16,680 | 15,766 | 15,222 | 17,204 | 16,531 | 14,606 | 16,833 | 19,549 | 19,867 | 21,439 | 21,283 | 21,017 | 22,244 | 21,534 | 19,961 | 19,539 | 21,235 | 18,395 | 17,766 | 20,010 | 19,391 | 19,349 | 18,245 | 20,480 | 18,571 | 18,266 | 19,465 | 25,859 | 25,298 | 27,524 | 27,300 | 28,980 | 29,441 | 29,842 | 28,754 | 30,927 | 31,103 | 32,159 | 32,636 | 32,047 | 30,658 | 35,360 | 27,682 | 30,720 | 29,665 | 32,437 | 30,482 | 31,013 | 28,622 | 28,481 | 29,335 |
Short Term Debt
| 12,813 | 13,171 | 14,781 | 15,060 | 15,006 | 14,299 | 16,080 | 15,815 | 16,547 | 16,209 | 12,891 | 11,401 | 12,816 | 13,819 | 14,222 | 12,570 | 15,488 | 12,566 | 16,127 | 18,072 | 27,498 | 22,039 | 18,902 | 17,278 | 18,374 | 15,338 | 25,227 | 23,095 | 19,248 | 15,012 | 11,872 | 12,421 | 14,175 | 12,202 | 19,572 | 17,397 | 16,487 | 14,579 | 18,076 | 13,675 | 17,613 | 11,812 | 21,542 | 19,627 | 17,939 | 12,723 | 17,600 | 17,770 | 18,568 | 14,796 | 19,166 | 18,170 | 15,432 | 13,550 | 22,909 | 25,509 | 28,359 | 30,102 | 34,989 | 33,297 | 28,860 | 31,458 |
Tax Payables
| 539 | 353 | 374 | 757 | 201 | 1,199 | 233 | 759 | 440 | 395 | 303 | 796 | 352 | 210 | 96 | 356 | 169 | 1,050 | 703 | 1,686 | 441 | 1,233 | 1,162 | 1,953 | 854 | 840 | 654 | 1,607 | 585 | 1,990 | 1,923 | 2,701 | 853 | 1,606 | 866 | 1,156 | 503 | 132 | 58 | 590 | 270 | 748 | 650 | 1,422 | 490 | 1,142 | 894 | 1,672 | 668 | 1,352 | 1,026 | 1,461 | 886 | 800 | 1,443 | 1,279 | 361 | 168 | 266 | 542 | 91 | 56 |
Deferred Revenue
| 539 | 44 | 374 | 1,624 | 582 | 2,062 | 629 | 1,649 | 820 | 1,315 | 699 | 1,691 | 743 | 1,143 | 507 | 1,297 | 565 | 2,000 | 1,111 | 2,614 | 4,180 | 5,702 | 1,556 | 2,854 | 1,237 | 1,746 | 1,040 | 2,500 | 966 | 2,888 | 2,301 | 3,536 | 1,210 | 2,438 | 1,218 | 1,954 | 839 | 912 | 412 | 1,402 | 613 | 1,594 | 998 | 2,277 | 839 | 1,942 | 1,228 | 2,444 | 993 | 2,112 | 1,332 | 2,262 | 1,345 | 1,923 | 1,715 | 1,970 | 628 | 853 | 525 | 1,227 | 765 | 316 |
Other Current Liabilities
| 7,679 | 8,288 | 7,095 | 5,887 | 6,415 | 7,541 | 6,834 | 5,905 | 6,487 | 7,272 | 7,092 | 6,264 | 7,057 | 6,887 | 5,954 | 5,984 | 5,523 | 9,587 | 9,394 | 8,839 | 6,982 | 8,622 | 9,259 | 8,112 | 7,288 | 8,260 | 7,223 | 6,487 | 6,828 | 7,195 | 6,219 | 5,180 | 7,082 | 7,238 | 9,130 | 6,688 | 9,850 | 10,544 | 9,142 | 7,649 | 9,858 | 9,536 | 7,748 | 6,564 | 7,793 | 7,970 | 6,638 | 6,427 | 7,121 | 6,365 | 6,389 | 6,076 | 6,896 | 5,929 | 6,633 | 6,885 | 6,453 | 5,296 | 4,864 | 3,344 | 3,381 | 5,167 |
Total Current Liabilities
| 37,947 | 37,827 | 38,198 | 40,460 | 38,213 | 40,503 | 41,214 | 42,380 | 42,393 | 41,563 | 37,201 | 36,036 | 36,382 | 37,071 | 37,887 | 36,382 | 36,182 | 40,986 | 46,181 | 49,392 | 60,099 | 57,646 | 50,734 | 50,488 | 48,433 | 45,305 | 53,029 | 53,317 | 45,437 | 42,861 | 40,402 | 40,528 | 41,816 | 40,123 | 50,400 | 44,610 | 45,442 | 45,500 | 53,489 | 48,024 | 55,608 | 50,242 | 59,268 | 57,909 | 56,413 | 51,389 | 56,393 | 57,744 | 58,841 | 55,909 | 58,934 | 57,166 | 59,033 | 49,084 | 61,977 | 64,029 | 67,877 | 66,733 | 71,391 | 66,490 | 61,487 | 66,276 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 28,435 | 29,350 | 22,968 | 25,406 | 27,316 | 28,725 | 34,865 | 36,558 | 38,056 | 39,222 | 43,717 | 45,190 | 46,532 | 47,786 | 43,487 | 44,904 | 42,614 | 44,535 | 40,090 | 37,461 | 34,209 | 35,932 | 29,030 | 29,910 | 31,076 | 32,126 | 22,445 | 20,532 | 26,637 | 27,989 | 33,924 | 34,928 | 36,631 | 37,823 | 32,762 | 35,476 | 37,127 | 37,983 | 34,133 | 35,563 | 32,805 | 33,919 | 25,246 | 25,423 | 30,175 | 32,081 | 27,208 | 29,327 | 30,800 | 32,696 | 30,233 | 30,710 | 29,895 | 32,746 | 24,987 | 23,507 | 22,220 | 22,551 | 19,941 | 16,687 | 19,725 | 21,754 |
Deferred Revenue Non-Current
| 916 | 900 | 446 | 4,421 | 4,444 | -2,575 | 0 | 0 | 0 | -3,061 | 3,805 | 3,661 | 3,594 | 3,522 | 3,732 | 3,789 | 3,729 | 3,667 | 3,298 | 3,094 | 3,085 | 3,091 | 3,081 | 3,051 | 3,060 | 3,050 | 3,031 | 3,032 | 3,035 | 3,067 | 3,053 | 3,070 | 3,041 | 3,025 | 2,804 | 2,822 | 2,747 | 2,808 | 2,823 | 2,852 | 2,813 | 3,266 | 2,066 | 2,387 | 2,346 | 2,504 | 2,463 | 2,708 | 2,641 | 2,635 | 2,563 | 2,820 | 2,601 | 2,698 | 2,662 | 3,021 | 3,019 | 3,061 | 3,012 | 3,337 | 3,448 | 3,361 |
Deferred Tax Liabilities Non-Current
| 618 | 272 | 747 | 572 | 356 | 2,575 | 0 | 0 | 0 | 3,061 | 791 | 1,079 | 834 | 684 | 983 | 902 | 370 | 185 | 999 | 548 | 762 | 972 | 947 | 1,163 | 1,337 | 1,389 | 1,641 | 1,351 | 1,276 | 1,233 | 1,348 | 968 | 1,035 | 841 | 1,273 | 560 | 978 | 746 | 567 | 734 | 599 | 151 | 907 | 561 | 552 | 277 | 131 | 131 | 126 | 129 | 71 | 81 | 56 | 50 | 46 | 40 | 35 | 30 | 27 | 24 | 20 | 17 |
Other Non-Current Liabilities
| 4,876 | 4,827 | 4,996 | 518 | 519 | 5,099 | 4,676 | 4,689 | 4,603 | 4,514 | 459 | 459 | 456 | 458 | 384 | 383 | 384 | 386 | 392 | 392 | 388 | 393 | 394 | 393 | 746 | 751 | 873 | 870 | 895 | 916 | 923 | 934 | 586 | 692 | 518 | 375 | 744 | 771 | 898 | 893 | 885 | 817 | 673 | 671 | 682 | 793 | 812 | 805 | 797 | 797 | 796 | 706 | 440 | 449 | 361 | 362 | 548 | 12 | 11 | 12 | 11 | 14 |
Total Non-Current Liabilities
| 34,845 | 35,349 | 29,157 | 30,917 | 32,635 | 33,824 | 39,541 | 41,247 | 42,659 | 43,736 | 48,772 | 50,389 | 51,416 | 52,450 | 48,586 | 49,978 | 47,097 | 48,773 | 44,779 | 41,495 | 38,444 | 40,388 | 33,452 | 34,517 | 36,219 | 37,316 | 27,990 | 25,785 | 31,843 | 33,205 | 39,248 | 39,900 | 41,293 | 42,381 | 37,357 | 39,233 | 41,596 | 42,308 | 38,421 | 40,042 | 37,102 | 38,153 | 28,892 | 29,042 | 33,755 | 35,655 | 30,614 | 32,971 | 34,364 | 36,257 | 33,663 | 34,317 | 32,992 | 35,943 | 28,056 | 26,930 | 25,822 | 25,654 | 22,991 | 20,060 | 23,204 | 25,146 |
Total Liabilities
| 72,792 | 73,176 | 67,355 | 71,377 | 70,848 | 74,327 | 80,755 | 83,627 | 85,052 | 85,299 | 85,973 | 86,425 | 87,798 | 89,521 | 86,473 | 86,360 | 83,279 | 89,759 | 90,960 | 90,887 | 98,543 | 98,034 | 84,186 | 85,005 | 84,652 | 82,621 | 81,019 | 79,102 | 77,280 | 76,066 | 79,650 | 80,428 | 83,109 | 82,504 | 87,757 | 83,843 | 87,038 | 87,808 | 91,910 | 88,066 | 92,710 | 88,395 | 88,160 | 86,951 | 90,168 | 87,044 | 87,007 | 90,715 | 93,205 | 92,166 | 92,597 | 91,483 | 92,025 | 85,027 | 90,033 | 90,959 | 93,699 | 92,387 | 94,382 | 86,550 | 84,691 | 91,422 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 46,422 | 0 | 0 | 0 | 48,833 | 48,088 | 50,165 | 51,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 | 11,086 |
Retained Earnings
| 28,731 | 27,426 | 28,398 | 28,227 | 26,133 | 25,267 | 27,291 | 29,120 | 28,577 | 27,842 | 29,922 | 31,180 | 30,715 | 29,417 | 30,964 | 30,940 | 30,019 | 30,343 | 30,932 | 30,371 | 28,538 | 28,789 | 32,386 | 31,997 | 30,069 | 28,157 | 28,561 | 28,047 | 26,020 | 24,352 | 25,262 | 24,517 | 22,063 | 19,847 | 19,601 | 19,307 | 17,684 | 16,887 | 23,152 | 23,187 | 22,602 | 22,167 | 22,692 | 22,696 | 21,226 | 20,532 | 20,462 | 20,120 | 18,933 | 17,994 | 18,385 | 18,297 | 17,753 | 16,192 | 17,566 | 16,918 | 15,718 | 15,208 | 15,290 | 14,926 | 13,503 | 16,675 |
Accumulated Other Comprehensive Income/Loss
| 8,731 | 8,287 | 6,629 | 7,712 | 6,695 | 5,038 | 4,440 | 6,389 | 5,927 | 4,884 | 4,684 | 5,233 | 4,057 | 20,221 | 3,399 | 3,649 | 3,466 | 1,623 | 4,710 | 3,994 | 4,100 | 5,389 | 5,020 | 5,942 | 6,162 | 5,240 | 6,046 | 4,949 | 5,176 | 4,880 | 4,867 | 3,439 | 3,832 | 3,947 | 5,003 | 3,401 | 4,936 | 4,410 | 3,296 | 2,955 | 2,748 | 2,179 | 3,368 | 2,702 | 3,051 | 2,519 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,258 | 9,249 | 9,247 | 9,218 | -37,219 | 9,194 | 9,189 | 9,178 | -39,663 | -38,928 | -41,008 | -42,266 | 9,134 | -6,943 | 9,134 | 9,134 | 9,135 | 9,135 | 9,135 | 9,138 | 9,136 | 9,110 | 9,113 | 9,111 | 9,113 | 9,114 | 9,115 | 9,116 | 9,117 | 9,117 | 9,097 | 9,097 | 10,394 | 10,716 | 10,723 | 10,724 | 10,724 | 10,724 | 10,725 | 10,725 | 10,724 | 10,725 | 10,727 | 10,728 | 10,727 | 10,728 | 11,625 | 10,946 | 11,018 | 11,375 | 10,462 | 10,665 | 10,679 | 10,949 | 10,837 | 10,677 | 10,795 | 11,064 | 10,826 | 11,062 | 10,390 | 10,460 |
Total Shareholders Equity
| 57,806 | 56,048 | 55,360 | 56,243 | 53,117 | 50,585 | 52,006 | 55,773 | 54,760 | 52,972 | 54,849 | 56,654 | 54,992 | 53,781 | 54,583 | 54,809 | 53,706 | 52,187 | 55,863 | 54,589 | 52,860 | 54,374 | 57,605 | 58,136 | 56,430 | 53,597 | 54,808 | 53,198 | 51,399 | 49,435 | 50,312 | 48,139 | 47,375 | 45,596 | 46,413 | 44,518 | 44,430 | 43,107 | 48,259 | 47,953 | 47,160 | 46,157 | 47,873 | 47,212 | 46,090 | 44,865 | 43,173 | 42,152 | 41,037 | 40,455 | 39,933 | 40,048 | 39,518 | 38,227 | 39,489 | 38,681 | 37,599 | 37,358 | 37,202 | 37,074 | 34,979 | 38,221 |
Total Equity
| 62,808 | 60,870 | 59,912 | 60,964 | 57,696 | 54,878 | 56,112 | 60,323 | 59,107 | 57,027 | 58,591 | 60,212 | 58,454 | 57,218 | 57,885 | 57,988 | 57,055 | 55,191 | 59,401 | 58,026 | 56,268 | 57,916 | 59,087 | 59,621 | 56,431 | 55,072 | 56,398 | 54,785 | 52,998 | 51,068 | 52,018 | 49,678 | 51,539 | 49,597 | 50,602 | 48,602 | 48,538 | 47,012 | 52,354 | 51,926 | 50,965 | 49,780 | 51,617 | 50,407 | 49,244 | 47,818 | 46,078 | 44,953 | 43,678 | 43,010 | 42,474 | 42,558 | 40,912 | 39,371 | 40,858 | 39,969 | 38,765 | 38,433 | 38,336 | 38,223 | 35,972 | 39,184 |
Total Liabilities & Shareholders Equity
| 135,605 | 134,046 | 127,267 | 132,341 | 128,544 | 129,205 | 136,867 | 143,950 | 144,159 | 142,326 | 144,564 | 146,637 | 146,252 | 146,739 | 144,358 | 144,348 | 140,334 | 144,950 | 150,361 | 148,913 | 154,811 | 155,950 | 143,273 | 144,626 | 142,552 | 137,693 | 137,417 | 133,887 | 130,278 | 127,134 | 131,668 | 130,106 | 134,648 | 132,101 | 138,359 | 132,445 | 135,576 | 134,820 | 144,264 | 139,992 | 143,675 | 138,175 | 139,777 | 137,358 | 139,412 | 134,862 | 133,085 | 135,668 | 136,883 | 135,176 | 135,071 | 134,041 | 132,937 | 124,398 | 130,891 | 130,928 | 132,464 | 130,820 | 132,718 | 124,773 | 120,663 | 130,606 |