Yokogawa Bridge Holdings Corp.
TSE:5911.T
2755 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 22,122 | 26,718 | 24,988 | 25,475 | 26,016 | 26,506 | 25,143 | 11,493 | 19,763 | 28,055 | 23,458 | 16,735 | 25,163 | 34,864 | 19,602 | 11,798 | 16,027 | 18,184 | 22,769 | 11,286 | 24,684 | 31,701 | 23,444 | 9,124 | 18,238 | 29,559 | 22,254 | 15,229 | 21,305 | 25,201 | 16,477 | 9,508 | 10,892 | 21,969 | 18,545 | 7,192 | 5,608 | 8,717 | 13,298 | 7,224 | 6,614 | 7,350 | 17,514 | 7,127 | 6,412 | 8,566 | 16,230 | 8,079 | 8,558 | 8,058 | 10,113 | 9,490 | 8,491 | 7,811 | 11,389 | 7,749 | 10,180 | 6,905 | 12,340 | 6,705 | 5,448 | 7,236 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | -7,241 | 0 | 0 | 0 | -7,295 | -392 | -7,317 | 500 | 500 | 0 | -6,952 | -6,959 | -6,809 | 0 | -7,113 | 2,000 | 1,000 | 1,000 | -6,912 | 999 | 1,600 | 1,630 | 647 | 653 | 658 | 664 | 665 | 2,182 | 2,183 | 388 | 2,348 | 6,861 | 6,873 | 2,903 | 4,403 | 11,910 | 18,223 | 3,514 | 11,614 | 13,006 | 11,194 | 1,487 | 4,482 | 1,704 | 9,561 | 5,209 | 2,954 | 7,466 | 13,815 | 814 | 2,327 | 2,017 | 4,516 | 16 | 6 | 601 | 214 |
Cash and Short Term Investments
| 22,122 | 26,718 | 24,988 | 25,475 | 26,016 | 26,506 | 25,143 | 11,493 | 19,763 | 28,055 | 23,458 | 16,735 | 25,663 | 35,364 | 19,602 | 11,798 | 16,027 | 18,184 | 22,769 | 11,286 | 26,684 | 32,701 | 24,444 | 9,124 | 19,237 | 31,159 | 23,884 | 15,876 | 21,958 | 25,859 | 17,141 | 10,173 | 13,074 | 24,152 | 18,933 | 9,540 | 12,469 | 15,590 | 16,201 | 11,627 | 18,524 | 25,573 | 21,028 | 18,741 | 19,418 | 19,760 | 17,717 | 12,561 | 10,262 | 17,619 | 15,322 | 12,444 | 15,957 | 21,626 | 12,203 | 10,076 | 12,197 | 11,421 | 12,356 | 6,711 | 6,049 | 7,450 |
Net Receivables
| 111,944 | 107,321 | 114,117 | 110,440 | 96,873 | 94,590 | 101,026 | 103,143 | 85,660 | 75,466 | 78,337 | 77,379 | 69,564 | 61,926 | 80,118 | 82,830 | 77,140 | 66,847 | 65,666 | 74,813 | 59,601 | 55,466 | 66,508 | 75,667 | 65,605 | 57,024 | 65,764 | 64,226 | 57,022 | 53,013 | 68,374 | 67,447 | 58,708 | 44,836 | 55,107 | 61,064 | 53,288 | 50,168 | 57,441 | 49,650 | 43,110 | 36,593 | 43,977 | 39,107 | 37,269 | 34,678 | 44,874 | 44,392 | 39,339 | 34,063 | 39,338 | 35,505 | 29,155 | 23,963 | 38,251 | 37,353 | 33,060 | 30,262 | 39,484 | 42,441 | 34,226 | 39,543 |
Inventory
| 3,092 | 3,200 | 3,287 | 3,390 | 3,609 | 3,642 | 3,745 | 4,005 | 3,616 | 3,281 | 3,562 | 3,063 | 2,632 | 2,518 | 2,365 | 2,263 | 2,244 | 2,849 | 2,748 | 2,623 | 2,325 | 2,234 | 1,787 | 1,563 | 1,858 | 1,405 | 1,187 | 1,187 | 1,018 | 979 | 1,001 | 919 | 999 | 1,545 | 1,183 | 1,043 | 1,060 | 1,173 | 1,144 | 1,151 | 1,167 | 1,287 | 1,240 | 1,168 | 866 | 976 | 1,037 | 1,427 | 1,119 | 1,158 | 1,469 | 1,941 | 1,755 | 1,756 | 1,414 | 1,485 | 1,189 | 1,224 | 1,236 | 1,464 | 1,743 | 2,414 |
Other Current Assets
| 3,397 | 5,318 | 3,863 | 3,516 | 4,718 | 5,599 | 3,440 | 3,169 | 4,435 | 4,134 | 4,006 | 2,576 | 2,807 | 3,150 | 2,547 | 2,200 | 2,194 | 2,777 | 2,708 | 2,051 | 1,709 | 1,692 | 1,441 | 1,741 | 1,666 | 1,650 | 1,341 | 4,926 | 5,009 | 5,212 | 1,224 | 4,424 | 4,088 | 4,530 | 1,469 | 3,302 | 3,193 | 3,595 | 1,600 | 4,061 | 3,849 | 4,012 | 2,127 | 4,978 | 5,108 | 3,975 | 1,702 | 3,990 | 4,572 | 4,432 | 2,068 | 3,948 | 4,001 | 4,273 | 2,193 | 4,222 | 3,986 | 3,446 | 1,328 | 4,091 | 4,152 | 2,494 |
Total Current Assets
| 140,555 | 142,557 | 146,255 | 142,821 | 131,216 | 130,337 | 133,354 | 121,810 | 113,474 | 110,936 | 109,363 | 99,753 | 100,666 | 102,958 | 104,632 | 99,091 | 97,605 | 90,657 | 93,891 | 90,773 | 90,319 | 92,093 | 94,180 | 88,095 | 88,366 | 91,238 | 92,176 | 86,215 | 85,007 | 85,063 | 87,740 | 82,963 | 76,869 | 75,063 | 76,692 | 74,949 | 70,010 | 70,526 | 76,386 | 66,489 | 66,650 | 67,465 | 68,372 | 63,994 | 62,661 | 59,389 | 65,330 | 62,370 | 55,292 | 57,272 | 58,197 | 53,838 | 50,868 | 51,618 | 54,061 | 53,136 | 50,432 | 46,353 | 54,404 | 54,707 | 46,170 | 51,901 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 38,860 | 39,069 | 38,830 | 37,786 | 37,870 | 38,195 | 38,607 | 38,654 | 39,137 | 39,554 | 39,456 | 39,272 | 39,145 | 38,961 | 39,072 | 38,589 | 37,936 | 37,252 | 36,877 | 36,204 | 36,078 | 32,167 | 29,884 | 29,242 | 27,696 | 25,096 | 24,700 | 23,078 | 22,552 | 20,538 | 19,380 | 20,104 | 19,584 | 19,286 | 18,815 | 18,299 | 18,565 | 18,394 | 18,233 | 18,516 | 18,572 | 18,371 | 18,391 | 18,554 | 19,213 | 19,356 | 20,690 | 20,989 | 21,159 | 21,281 | 21,316 | 21,474 | 21,711 | 21,915 | 18,199 | 18,472 | 18,741 | 19,009 | 19,256 | 19,462 | 18,749 | 19,005 |
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
| 0 | 3,348 | 3,335 | 2,905 | 2,700 | 2,554 | 2,454 | 2,281 | 2,210 | 2,168 | 2,145 | 1,898 | 1,733 | 1,568 | 1,474 | 1,411 | 1,369 | 1,285 | 1,156 | 1,073 | 1,027 | 1,006 | 953 | 1,347 | 1,280 | 1,192 | 1,140 | 1,043 | 982 | 991 | 993 | 964 | 972 | 919 | 942 | 874 | 885 | 877 | 903 | 855 | 880 | 886 | 907 | 889 | 932 | 952 | 977 | 951 | 970 | 975 | 979 | 988 | 1,027 | 1,032 | 1,036 | 1,088 | 1,110 | 1,124 | 1,158 | 1,173 | 1,103 | 1,084 |
Goodwill and Intangible Assets
| 3,423 | 3,348 | 3,335 | 2,905 | 2,700 | 2,554 | 2,454 | 2,281 | 2,210 | 2,168 | 2,145 | 1,898 | 1,733 | 1,568 | 1,474 | 1,411 | 1,369 | 1,285 | 1,156 | 1,073 | 1,027 | 1,006 | 953 | 1,347 | 1,280 | 1,192 | 1,140 | 1,043 | 982 | 991 | 993 | 964 | 972 | 919 | 942 | 874 | 885 | 877 | 903 | 855 | 880 | 886 | 907 | 889 | 932 | 952 | 977 | 951 | 970 | 975 | 979 | 988 | 1,027 | 1,032 | 1,036 | 1,088 | 1,110 | 1,124 | 1,158 | 1,173 | 1,103 | 1,084 |
Long Term Investments
| 11,751 | 13,945 | 15,443 | 12,625 | 13,562 | 20,975 | 13,310 | 12,594 | 12,850 | 20,173 | 15,371 | 22,653 | 23,467 | 14,511 | 17,680 | 24,748 | 23,623 | 22,565 | 14,241 | 24,795 | 14,880 | 15,303 | 16,942 | 24,822 | 19,848 | 18,262 | 18,685 | 20,160 | 18,834 | 17,727 | 16,314 | 16,693 | 13,450 | 12,221 | 15,192 | 15,887 | 9,749 | 11,873 | 15,148 | 12,495 | 3,921 | -2,809 | 11,651 | 4,306 | 1,653 | 1,515 | 10,162 | 5,814 | 8,192 | 270 | 5,300 | 6,009 | 1,891 | -4,134 | 8,738 | 7,256 | 6,932 | 4,815 | 10,509 | 9,372 | 8,908 | 9,006 |
Tax Assets
| -11,751 | 3 | 6,776 | -12,625 | -13,562 | -7,241 | 6,247 | -12,594 | -12,850 | -7,295 | 6,212 | -7,317 | -7,301 | 500 | 6,331 | -24,748 | -23,623 | -22,565 | 6,032 | -24,795 | 2,000 | 1,000 | 6,405 | -24,822 | 999 | 1,600 | 6,292 | 647 | 653 | 658 | 2,686 | 665 | 2,182 | 2,183 | 2,448 | 2,348 | 6,861 | 6,873 | 2,181 | 4,498 | 11,988 | 18,282 | 433 | 11,614 | 13,006 | 11,194 | 2,515 | 4,482 | 1,704 | 9,561 | 3,432 | 2,954 | 7,466 | 13,815 | 4,246 | 2,327 | 2,017 | 4,516 | 4,470 | 6 | 601 | 4,204 |
Other Non-Current Assets
| 19,456 | 7,687 | 562 | 19,939 | 20,835 | 7,240 | 482 | 19,812 | 20,067 | 7,295 | -1 | 7,316 | 7,301 | 7,260 | 503 | 24,747 | 23,623 | 22,565 | 382 | 24,795 | 7,078 | 7,122 | 1,328 | 24,822 | 6,875 | 6,894 | 2,000 | 3,212 | 3,207 | 3,189 | 1,040 | 3,055 | 3,070 | 3,056 | 826 | 2,922 | 2,992 | 2,996 | 3,883 | 861 | 1,141 | 1,236 | 4,260 | 1,582 | 2,093 | 2,726 | 2,016 | 3,775 | 4,225 | 4,257 | 5,820 | 4,935 | 4,935 | 4,951 | 1,462 | 5,106 | 5,116 | 5,212 | 722 | 5,146 | 4,845 | 1,010 |
Total Non-Current Assets
| 61,739 | 64,052 | 64,946 | 60,630 | 61,405 | 61,723 | 61,100 | 60,747 | 61,414 | 61,895 | 63,183 | 63,822 | 64,345 | 62,800 | 65,060 | 64,747 | 62,928 | 61,102 | 58,688 | 62,072 | 61,063 | 56,598 | 55,512 | 55,411 | 56,698 | 53,044 | 52,817 | 48,140 | 46,228 | 43,103 | 40,413 | 41,481 | 39,258 | 37,665 | 38,223 | 40,330 | 39,052 | 41,013 | 40,348 | 37,225 | 36,502 | 35,966 | 35,642 | 36,945 | 36,897 | 35,743 | 36,360 | 36,011 | 36,250 | 36,344 | 36,847 | 36,360 | 37,030 | 37,579 | 33,681 | 34,249 | 33,916 | 34,676 | 36,115 | 35,159 | 34,206 | 34,309 |
Total Assets
| 202,294 | 206,609 | 211,201 | 203,452 | 192,623 | 192,063 | 194,456 | 182,558 | 174,891 | 172,833 | 172,549 | 163,577 | 165,013 | 165,760 | 169,695 | 163,841 | 160,535 | 151,761 | 152,583 | 152,847 | 151,384 | 148,693 | 149,695 | 143,508 | 145,066 | 144,285 | 144,997 | 134,357 | 131,237 | 128,169 | 128,156 | 124,446 | 116,130 | 112,730 | 114,919 | 115,281 | 109,065 | 111,540 | 116,737 | 103,716 | 103,153 | 103,432 | 104,016 | 100,938 | 99,561 | 95,135 | 101,693 | 98,383 | 91,542 | 93,616 | 95,044 | 90,198 | 87,898 | 89,197 | 87,742 | 87,385 | 84,348 | 81,029 | 90,519 | 89,866 | 80,376 | 86,210 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18,357 | 21,211 | 22,030 | 21,472 | 23,167 | 23,273 | 26,343 | 24,129 | 22,463 | 22,077 | 21,827 | 19,370 | 16,736 | 15,818 | 16,330 | 17,027 | 17,923 | 17,774 | 20,345 | 22,578 | 21,103 | 19,734 | 21,424 | 22,717 | 22,217 | 22,670 | 21,879 | 18,800 | 16,449 | 16,704 | 17,062 | 18,028 | 17,431 | 15,693 | 15,750 | 17,249 | 17,518 | 19,129 | 19,655 | 18,592 | 18,383 | 17,755 | 17,662 | 15,112 | 13,813 | 14,807 | 17,802 | 16,966 | 16,054 | 16,248 | 15,651 | 14,605 | 12,538 | 12,090 | 12,588 | 13,363 | 13,469 | 13,192 | 13,878 | 16,100 | 14,730 | 19,021 |
Short Term Debt
| 11,500 | 804 | 3,204 | 536 | 3,649 | 3,991 | 9,941 | 7,421 | 300 | 8,500 | 8,500 | 8,500 | 8,500 | -5,743 | 7,000 | 7,300 | 6,300 | 350 | 3,350 | 3,100 | 3,126 | 11,200 | 9,200 | 8,320 | 8,320 | 336 | 336 | 632 | 632 | 632 | 5,432 | 6,632 | 332 | 6,232 | 8,632 | 11,500 | 6,000 | 0 | 5,700 | 50 | 50 | 50 | 1,058 | 1,008 | 1,294 | 5,294 | 6,500 | 10,000 | 5,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 2,000 | 2,000 | 0 | 0 | 7,000 | 6,500 | 0 | 3,500 |
Tax Payables
| 0 | 804 | 3,204 | 1,895 | 2,609 | 1,288 | 2,749 | 896 | 1,693 | 786 | 2,341 | 690 | 2,285 | 1,237 | 3,894 | 2,500 | 2,844 | 723 | 2,192 | 1,364 | 1,799 | 798 | 1,563 | 548 | 1,896 | 835 | 3,405 | 1,388 | 1,924 | 938 | 1,767 | 569 | 785 | 357 | 2,208 | 590 | 1,031 | 426 | 1,138 | 823 | 1,196 | 668 | 728 | 1,431 | 1,439 | 667 | 1,498 | 942 | 832 | 222 | 1,086 | 1,068 | 643 | 238 | 780 | 1,446 | 1,023 | 630 | 1,716 | 1,360 | 1,079 | 185 |
Deferred Revenue
| 1,883 | 4,105 | 2,445 | 9,760 | 11,840 | 13,868 | 11,824 | 8,464 | 11,121 | 11,801 | 12,477 | 8,091 | 12,147 | 5,743 | 13,130 | 9,866 | 11,316 | 11,942 | 11,979 | 9,806 | 12,705 | 15,005 | 12,803 | 10,773 | 13,510 | 14,551 | 15,314 | 12,310 | 13,718 | 13,597 | 12,634 | 8,444 | 11,533 | 12,292 | 10,656 | 6,165 | 7,047 | 0 | 6,685 | 5,649 | 8,035 | 9,368 | 10,230 | 10,124 | 11,929 | 10,398 | 11,988 | 7,932 | 8,754 | 10,194 | 10,891 | 8,312 | 8,211 | 9,462 | 9,071 | 7,010 | 0 | 0 | 8,393 | 6,280 | 0 | 7,060 |
Other Current Liabilities
| 12,653 | 11,788 | 10,618 | 3,654 | 3,424 | 4,425 | 2,552 | 2,928 | 2,751 | 4,543 | 3,110 | 3,629 | 4,156 | 21,148 | 4,329 | 3,856 | 2,924 | 2,154 | 2,704 | 2,417 | 2,678 | 1,923 | 1,931 | 2,939 | 1,412 | 1,905 | 3,217 | 2,442 | 3,192 | 3,015 | 2,071 | 2,343 | 1,271 | 1,636 | 2,383 | 1,981 | 1,997 | 9,778 | 2,967 | 2,203 | 1,314 | 1,776 | 1,507 | 1,833 | 1,245 | 1,702 | 1,807 | 1,671 | 1,175 | 1,815 | 1,591 | 1,584 | 964 | 1,326 | 1,202 | 1,509 | 8,457 | 9,854 | 2,355 | 1,993 | 7,490 | 2,424 |
Total Current Liabilities
| 44,393 | 37,908 | 38,297 | 35,422 | 42,080 | 45,557 | 50,660 | 42,942 | 36,635 | 46,921 | 45,914 | 39,590 | 41,539 | 36,966 | 40,789 | 38,049 | 38,463 | 32,220 | 38,378 | 37,901 | 39,612 | 47,862 | 45,358 | 44,749 | 45,459 | 39,462 | 40,746 | 34,184 | 33,991 | 33,948 | 37,199 | 35,447 | 30,567 | 35,853 | 37,421 | 36,895 | 32,562 | 28,907 | 35,007 | 26,494 | 27,782 | 28,949 | 30,457 | 28,077 | 28,281 | 32,201 | 38,097 | 36,569 | 30,983 | 29,257 | 29,133 | 25,501 | 22,713 | 23,878 | 24,861 | 23,882 | 21,926 | 23,046 | 31,626 | 30,873 | 22,220 | 32,005 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 17,000 | 28,500 | 28,500 | 28,500 | 12,500 | 11,500 | 11,500 | 12,000 | 12,030 | 919 | 919 | 1,004 | 1,004 | 9,585 | 9,585 | 9,148 | 8,800 | 11,500 | 8,500 | 8,800 | 8,800 | 421 | 3,421 | 514 | 514 | 8,707 | 8,707 | 8,616 | 8,616 | 8,586 | 8,586 | 9,052 | 9,052 | 768 | 768 | 300 | 300 | 6,300 | 6,300 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 6,000 | 0 | 1,723 | 1,723 | 1,723 | 5,723 | 6,723 | 6,723 | 6,723 | 6,723 | 4,000 | 4,000 | 4,000 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 12,595 | 0 | 0 | 0 | 12,450 | 0 | 0 | 0 | 12,452 | 0 | 0 | 0 | 11,840 | 0 | 0 | 0 | 11,543 | 0 | 0 | 0 | 11,485 | 0 | 0 | 0 | 9,913 | 0 | 0 | 0 | 9,216 | 0 | 0 | 0 | 8,183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 2,897 | 0 | 0 | 0 | 1,479 | 0 | 0 | 0 | 1,673 | 0 | 0 | 0 | 2,541 | 0 | 0 | 0 | 1,494 | 0 | 0 | 0 | 2,408 | 0 | 0 | 0 | 3,045 | 0 | 0 | 0 | 2,235 | 0 | 0 | 0 | 1,576 | 0 | 0 | 0 | 2,651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 15,662 | 16,130 | 13,481 | 15,692 | 15,668 | 15,338 | 570 | 14,851 | 14,668 | 14,841 | 804 | 15,466 | 15,507 | 14,957 | 384 | 15,144 | 14,564 | 14,356 | 323 | 14,684 | 14,221 | 14,129 | 383 | 14,327 | 14,930 | 14,617 | 321 | 14,223 | 13,668 | 13,161 | 367 | 12,118 | 11,369 | 10,983 | 386 | 11,874 | 11,271 | 11,797 | 407 | 8,647 | 8,520 | 8,742 | 7,988 | 8,269 | 8,182 | 8,148 | 8,133 | 8,291 | 8,145 | 8,355 | 8,367 | 8,304 | 8,185 | 8,522 | 8,419 | 8,505 | 8,496 | 8,708 | 8,957 | 9,490 | 9,511 | 9,970 |
Total Non-Current Liabilities
| 32,662 | 44,630 | 44,878 | 44,192 | 28,168 | 26,838 | 26,144 | 26,851 | 26,698 | 15,760 | 15,846 | 16,470 | 16,511 | 24,542 | 24,962 | 24,292 | 23,364 | 25,856 | 22,157 | 23,484 | 23,021 | 14,550 | 17,755 | 14,841 | 15,444 | 23,324 | 23,558 | 22,839 | 22,284 | 21,747 | 21,101 | 21,170 | 20,421 | 11,751 | 11,946 | 12,174 | 11,571 | 18,097 | 17,541 | 14,647 | 14,520 | 14,742 | 13,988 | 14,269 | 14,182 | 8,148 | 9,856 | 10,014 | 9,868 | 14,078 | 15,090 | 15,027 | 14,908 | 15,245 | 12,419 | 12,505 | 12,496 | 8,708 | 8,957 | 9,490 | 9,511 | 9,970 |
Total Liabilities
| 77,055 | 82,538 | 83,175 | 79,614 | 70,248 | 72,395 | 76,804 | 69,793 | 63,333 | 62,681 | 61,760 | 56,060 | 58,050 | 61,508 | 65,751 | 62,341 | 61,827 | 58,076 | 60,535 | 61,385 | 62,633 | 62,412 | 63,113 | 59,590 | 60,903 | 62,786 | 64,304 | 57,023 | 56,275 | 55,695 | 58,300 | 56,617 | 50,988 | 47,604 | 49,367 | 49,069 | 44,133 | 47,004 | 52,548 | 41,141 | 42,302 | 43,691 | 44,445 | 42,346 | 42,463 | 40,349 | 47,953 | 46,583 | 40,851 | 43,335 | 44,223 | 40,528 | 37,621 | 39,123 | 37,280 | 36,387 | 34,422 | 31,754 | 40,583 | 40,363 | 31,731 | 41,975 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 111,645 | 0 | 0 | 0 | 103,541 | 103,509 | 99,892 | 98,773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 | 9,435 |
Retained Earnings
| 104,020 | 101,769 | 102,534 | 100,474 | 98,375 | 95,366 | 94,371 | 90,886 | 89,254 | 87,497 | 87,488 | 83,890 | 82,822 | 80,971 | 79,140 | 76,521 | 74,319 | 70,039 | 69,592 | 66,680 | 64,552 | 62,586 | 61,997 | 59,897 | 58,379 | 56,424 | 55,537 | 51,559 | 50,077 | 48,295 | 46,858 | 45,694 | 43,603 | 44,583 | 44,399 | 43,154 | 42,835 | 41,059 | 40,693 | 41,553 | 39,929 | 39,081 | 39,156 | 37,391 | 36,858 | 35,655 | 35,278 | 34,448 | 34,186 | 33,548 | 33,702 | 33,644 | 33,892 | 33,417 | 33,839 | 34,736 | 33,862 | 33,351 | 33,100 | 32,857 | 32,636 | 31,419 |
Accumulated Other Comprehensive Income/Loss
| 4,874 | 6,127 | 6,182 | 4,626 | 5,030 | 4,733 | 3,649 | 3,482 | 3,660 | 3,679 | 4,273 | 4,688 | 5,367 | 4,566 | 6,269 | 6,490 | 5,703 | 5,073 | 3,810 | 6,296 | 5,807 | 5,406 | 6,341 | 5,967 | 7,891 | 7,278 | 7,422 | 8,168 | 7,390 | 6,586 | 5,444 | 4,627 | 3,314 | 2,461 | 3,166 | 4,587 | 3,638 | 5,101 | 5,112 | 2,700 | 2,212 | 1,959 | 1,765 | 2,196 | 1,253 | 159 | -514 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,423 | 6,255 | 6,254 | 5,843 | 6,157 | -104,801 | 6,845 | 5,795 | 6,199 | -96,932 | -96,923 | -93,325 | -92,257 | 6,464 | 6,285 | 6,264 | 6,572 | 6,573 | 6,573 | 6,573 | 6,545 | 6,507 | 6,492 | 6,480 | 6,446 | 6,421 | 6,411 | 6,401 | 6,380 | 6,576 | 6,575 | 6,576 | 7,358 | 7,358 | 7,358 | 7,953 | 7,953 | 7,954 | 7,954 | 7,954 | 8,381 | 8,382 | 8,381 | 8,803 | 8,809 | 8,816 | 8,306 | 7,186 | 6,399 | 6,686 | 7,081 | 5,932 | 6,292 | 6,592 | 6,607 | 6,257 | 6,122 | 5,980 | 6,818 | 6,692 | 6,455 | 3,262 |
Total Shareholders Equity
| 124,752 | 123,586 | 124,405 | 120,378 | 118,997 | 116,378 | 114,300 | 109,598 | 108,548 | 107,220 | 107,782 | 104,580 | 104,140 | 101,436 | 101,129 | 98,710 | 96,029 | 91,120 | 89,410 | 88,984 | 86,339 | 83,934 | 84,265 | 81,779 | 82,151 | 79,558 | 78,805 | 75,563 | 73,282 | 70,892 | 68,312 | 66,332 | 63,710 | 63,837 | 64,358 | 65,129 | 63,861 | 63,549 | 63,194 | 61,642 | 59,957 | 58,857 | 58,737 | 57,825 | 56,355 | 54,065 | 53,019 | 51,069 | 50,020 | 49,669 | 50,218 | 49,011 | 49,619 | 49,444 | 49,881 | 50,428 | 49,419 | 48,766 | 49,353 | 48,984 | 48,526 | 44,116 |
Total Equity
| 125,237 | 124,071 | 128,023 | 123,838 | 122,375 | 119,668 | 117,652 | 112,765 | 111,558 | 110,152 | 110,789 | 107,517 | 106,963 | 104,252 | 103,944 | 101,500 | 98,708 | 93,685 | 92,048 | 91,462 | 88,751 | 86,281 | 86,582 | 83,918 | 84,163 | 81,499 | 80,693 | 77,334 | 74,962 | 72,474 | 69,856 | 67,829 | 65,142 | 65,126 | 65,552 | 66,212 | 64,932 | 64,536 | 64,189 | 62,575 | 60,851 | 59,741 | 59,571 | 58,592 | 57,098 | 54,786 | 53,740 | 51,800 | 50,691 | 50,281 | 50,821 | 49,670 | 50,277 | 50,074 | 50,462 | 50,998 | 49,926 | 49,275 | 49,936 | 49,503 | 48,645 | 44,235 |
Total Liabilities & Shareholders Equity
| 202,294 | 206,609 | 211,198 | 203,452 | 192,623 | 192,063 | 194,456 | 182,558 | 174,891 | 172,833 | 172,549 | 163,577 | 165,013 | 165,760 | 169,695 | 163,841 | 160,535 | 151,761 | 152,583 | 152,847 | 151,384 | 148,693 | 149,695 | 143,508 | 145,066 | 144,285 | 144,997 | 134,357 | 131,237 | 128,169 | 128,156 | 124,446 | 116,130 | 112,730 | 114,919 | 115,281 | 109,065 | 111,540 | 116,737 | 103,716 | 103,153 | 103,432 | 104,016 | 100,938 | 99,561 | 95,135 | 101,693 | 98,383 | 91,542 | 93,616 | 95,044 | 90,198 | 87,898 | 89,197 | 87,742 | 87,385 | 84,348 | 81,029 | 90,519 | 89,866 | 80,376 | 86,210 |