Sanyo Industries, Ltd.
TSE:5958.T
3160 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,896 | 9,578 | 8,452 | 8,002 | 7,429 | 7,480 | 5,961 | 6,211 | 6,171 | 6,495 | 5,706 | 6,066 | 5,855 | 5,796 | 5,041 | 5,172 | 4,731 | 4,804 | 4,324 | 4,473 | 3,848 | 3,085 | 3,894 | 3,643 | 4,563 | 4,054 | 4,152 | 4,325 | 4,043 | 4,055 | 3,242 | 3,925 | 3,662 | 3,288 | 2,683 | 3,233 | 2,816 | 2,955 | 2,735 | 3,166 | 2,625 | 2,463 | 2,923 | 3,091 | 3,025 | 2,865 | 3,345 | 3,450 | 2,647 | 2,216 | 2,439 | 2,632 | 2,324 | 2,219 | 2,428 | 3,132 | 3,129 | 3,074 | 2,282 | 2,527 | 2,575 |
Short Term Investments
| 0 | 0 | -504 | -497 | -1,536 | -446 | -513 | -488 | -1,629 | -1,613 | -1,595 | -1,580 | -357 | -332 | -116 | -91 | -66 | -36 | -113 | -84 | -55 | -26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 143 | 143 | 243 | 544 | 544 | 644 | 644 | 644 | 643 | 1,043 | 1,043 | 1,443 | 823 | 828 | 728 | 728 | 469 | 469 | 469 | 469 | 469 | 469 | 469 | 468 | 629 | 684 | 793 | 721 | 686 | 768 | 757 |
Cash and Short Term Investments
| 8,896 | 9,578 | 8,452 | 8,002 | 7,429 | 7,480 | 5,961 | 6,211 | 6,171 | 6,495 | 5,706 | 6,066 | 5,855 | 5,796 | 5,041 | 5,172 | 4,731 | 4,804 | 4,324 | 4,473 | 3,848 | 3,085 | 3,894 | 3,643 | 4,563 | 4,054 | 4,152 | 4,325 | 4,043 | 4,055 | 3,385 | 4,068 | 3,905 | 3,832 | 3,227 | 3,877 | 3,460 | 3,599 | 3,378 | 4,209 | 3,668 | 3,906 | 3,746 | 3,919 | 3,753 | 3,593 | 3,814 | 3,919 | 3,116 | 2,685 | 2,908 | 3,101 | 2,793 | 2,687 | 3,057 | 3,816 | 3,922 | 3,795 | 2,968 | 3,295 | 3,332 |
Net Receivables
| 8,388 | 9,883 | 7,808 | 7,110 | 8,591 | 7,948 | 7,520 | 6,081 | 7,130 | 8,519 | 8,560 | 6,683 | 5,528 | 7,192 | 6,939 | 5,907 | 6,722 | 9,427 | 8,337 | 6,801 | 7,297 | 10,045 | 8,012 | 7,268 | 7,241 | 10,003 | 8,523 | 7,401 | 7,142 | 9,746 | 8,371 | 6,943 | 6,853 | 9,838 | 8,504 | 7,003 | 7,584 | 10,352 | 8,930 | 7,560 | 8,621 | 11,118 | 8,795 | 7,106 | 7,928 | 10,564 | 8,885 | 7,796 | 9,076 | 11,653 | 8,971 | 7,857 | 8,268 | 10,979 | 9,402 | 7,149 | 7,053 | 9,957 | 9,649 | 8,218 | 11,828 |
Inventory
| 2,675 | 2,445 | 2,714 | 2,567 | 2,971 | 2,586 | 3,071 | 2,823 | 2,994 | 2,518 | 2,752 | 2,247 | 2,312 | 2,604 | 4,285 | 3,447 | 3,391 | 3,037 | 4,505 | 3,806 | 3,517 | 2,825 | 4,356 | 3,228 | 3,289 | 2,801 | 4,178 | 3,405 | 3,249 | 2,781 | 4,266 | 3,376 | 3,390 | 2,878 | 4,275 | 3,502 | 3,356 | 2,798 | 4,401 | 3,347 | 3,065 | 2,550 | 3,955 | 3,195 | 3,024 | 2,485 | 3,540 | 2,993 | 3,043 | 2,648 | 3,820 | 3,284 | 3,088 | 2,497 | 3,257 | 2,857 | 2,625 | 2,298 | 3,744 | 3,358 | 3,033 |
Other Current Assets
| 113 | 127 | 2,668 | 2,142 | 2,398 | 2,214 | 2,093 | 1,615 | 1,754 | 1,642 | 1,428 | 988 | 1,030 | 995 | 60 | 14 | 16 | 11 | 61 | 28 | 38 | 3 | 55 | 4 | 28 | 10,240 | 47 | -9 | 15 | -18 | 53 | -18 | 16 | -26 | 17 | 70 | 79 | 59 | 116 | -74 | -66 | -99 | -79 | -83 | -67 | -95 | -76 | -88 | -50 | -95 | -38 | -67 | -67 | -111 | -57 | -51 | -28 | -60 | -65 | -77 | -135 |
Total Current Assets
| 20,072 | 22,033 | 21,642 | 19,821 | 19,107 | 20,228 | 18,645 | 16,730 | 16,421 | 17,659 | 17,102 | 15,073 | 14,725 | 16,587 | 16,325 | 14,540 | 14,860 | 17,279 | 17,227 | 15,108 | 14,700 | 15,958 | 16,317 | 14,143 | 15,121 | 17,095 | 16,900 | 15,122 | 14,449 | 16,564 | 16,075 | 14,369 | 14,164 | 16,522 | 16,023 | 14,452 | 14,479 | 16,808 | 16,825 | 15,042 | 15,288 | 17,475 | 16,417 | 14,137 | 14,638 | 16,547 | 16,163 | 14,620 | 15,185 | 16,891 | 15,661 | 14,175 | 14,082 | 16,052 | 15,659 | 13,771 | 13,572 | 15,990 | 16,296 | 14,794 | 18,058 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,982 | 5,922 | 6,794 | 6,803 | 6,866 | 6,914 | 6,987 | 7,014 | 7,060 | 7,116 | 7,167 | 7,221 | 7,252 | 7,332 | 7,341 | 7,400 | 7,463 | 7,520 | 6,490 | 6,535 | 6,563 | 6,602 | 6,844 | 6,899 | 4,947 | 5,011 | 4,746 | 4,806 | 4,845 | 4,901 | 4,947 | 4,982 | 5,034 | 5,080 | 5,114 | 5,261 | 5,326 | 5,413 | 5,383 | 5,073 | 4,831 | 4,620 | 4,668 | 4,781 | 4,795 | 4,773 | 4,760 | 4,775 | 4,834 | 4,822 | 4,818 | 4,849 | 4,929 | 5,007 | 5,190 | 5,278 | 5,331 | 5,410 | 5,594 | 5,717 | 5,909 |
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 |
Intangible Assets
| 143 | 152 | 155 | 153 | 164 | 171 | 176 | 189 | 190 | 156 | 163 | 130 | 105 | 112 | 143 | 179 | 214 | 249 | 278 | 309 | 343 | 372 | 403 | 426 | 455 | 486 | 509 | 533 | 558 | 584 | 611 | 643 | 713 | 650 | 525 | 544 | 450 | 337 | 185 | 148 | 112 | 102 | 103 | 107 | 105 | 104 | 44 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 143 | 152 | 155 | 153 | 164 | 171 | 176 | 189 | 190 | 156 | 163 | 130 | 105 | 112 | 143 | 179 | 214 | 249 | 278 | 309 | 343 | 372 | 403 | 426 | 455 | 486 | 509 | 533 | 558 | 584 | 611 | 643 | 713 | 650 | 525 | 544 | 450 | 337 | 185 | 148 | 112 | 102 | 103 | 107 | 105 | 104 | 44 | 45 | 34 | 33 | 34 | 34 | 32 | 32 | 28 | 27 | 28 | 29 | 33 | 33 | 51 |
Long Term Investments
| 2,810 | 1,803 | 1,343 | 1,326 | 2,316 | 1,131 | 1,170 | 1,099 | 2,257 | 2,242 | 2,233 | 2,271 | 981 | 949 | 686 | 618 | 586 | 514 | 714 | 640 | 593 | 587 | 527 | 677 | 702 | 682 | 770 | 763 | 677 | 639 | 489 | 392 | 250 | 53 | 149 | 1 | 70 | -38 | -64 | -496 | -447 | -893 | -222 | -311 | -249 | -296 | -94 | -149 | -133 | -113 | -172 | -168 | -159 | -146 | -308 | -395 | -494 | -390 | -365 | -429 | -467 |
Tax Assets
| 22 | 17 | 8 | 8 | 13 | 9 | 30 | 36 | 40 | 12 | 41 | 55 | 55 | 12 | 118 | 130 | 128 | 108 | 134 | 164 | 160 | 112 | 168 | 129 | 126 | 6 | 23 | 31 | 39 | 52 | 3 | 3 | 3 | 3 | 5 | 5 | 8 | 8 | 9 | 9 | 9 | 9 | 6 | 6 | 6 | 6 | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 5 | 12 | 12 | 12 | 12 | 20 | 20 | 20 |
Other Non-Current Assets
| 2 | 995 | 211 | 211 | -848 | 221 | 222 | 225 | -943 | -949 | -957 | -962 | 233 | 236 | 239 | 192 | 188 | 187 | 1,185 | 1,193 | 1,265 | 1,272 | 817 | 816 | 826 | 830 | 820 | 823 | 823 | 827 | 974 | 978 | 1,091 | 1,413 | 1,421 | 1,494 | 1,496 | 1,512 | 1,508 | 1,915 | 1,917 | 2,204 | 1,593 | 1,502 | 1,416 | 1,422 | 1,149 | 1,151 | 1,156 | 1,153 | 1,160 | 1,164 | 1,189 | 1,188 | 1,364 | 1,428 | 1,537 | 1,480 | 1,436 | 1,529 | 1,545 |
Total Non-Current Assets
| 8,959 | 8,889 | 8,511 | 8,501 | 8,511 | 8,446 | 8,585 | 8,563 | 8,604 | 8,577 | 8,647 | 8,715 | 8,626 | 8,641 | 8,527 | 8,519 | 8,579 | 8,578 | 8,801 | 8,841 | 8,924 | 8,945 | 8,759 | 8,947 | 7,056 | 7,015 | 6,868 | 6,956 | 6,942 | 7,003 | 7,024 | 6,998 | 7,091 | 7,199 | 7,214 | 7,305 | 7,350 | 7,232 | 7,021 | 6,649 | 6,422 | 6,042 | 6,148 | 6,085 | 6,073 | 6,009 | 5,862 | 5,825 | 5,894 | 5,898 | 5,845 | 5,884 | 5,996 | 6,086 | 6,286 | 6,350 | 6,414 | 6,541 | 6,718 | 6,870 | 7,058 |
Total Assets
| 29,031 | 30,922 | 30,160 | 28,326 | 27,623 | 28,679 | 27,235 | 25,298 | 25,031 | 26,239 | 25,756 | 23,792 | 23,355 | 25,233 | 24,856 | 23,063 | 23,445 | 25,864 | 26,030 | 23,956 | 23,625 | 24,904 | 25,077 | 23,090 | 22,177 | 24,110 | 23,768 | 22,078 | 21,392 | 23,568 | 23,099 | 21,368 | 21,256 | 23,722 | 23,237 | 21,757 | 21,829 | 24,040 | 23,846 | 21,691 | 21,710 | 23,518 | 22,565 | 20,222 | 20,711 | 22,556 | 22,025 | 20,445 | 21,079 | 22,790 | 21,506 | 20,059 | 20,078 | 22,139 | 21,945 | 20,121 | 19,986 | 22,531 | 23,014 | 21,664 | 25,116 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,077 | 7,048 | 3,343 | 2,721 | 3,031 | 3,217 | 3,350 | 2,504 | 2,422 | 2,911 | 3,415 | 2,406 | 2,190 | 2,880 | 5,938 | 4,637 | 5,240 | 6,784 | 6,918 | 5,581 | 5,740 | 7,091 | 6,929 | 5,403 | 5,681 | 7,101 | 6,744 | 5,413 | 5,302 | 314 | 6,306 | 5,131 | 5,252 | 451 | 6,876 | 5,694 | 5,903 | 7,810 | 7,738 | 6,238 | 6,398 | 324 | 7,065 | 5,288 | 5,470 | 7,274 | 6,567 | 5,564 | 6,273 | 303 | 7,159 | 6,117 | 6,282 | 273 | 7,294 | 5,546 | 5,111 | 7,083 | 7,069 | 5,864 | 8,879 |
Short Term Debt
| 665 | 695 | 665 | 665 | 665 | 665 | 665 | 665 | 865 | 865 | 865 | 865 | 865 | 867 | 870 | 872 | 875 | 874 | 1,674 | 1,674 | 1,674 | 1,074 | 1,874 | 1,874 | 674 | 274 | 674 | 674 | 374 | 74 | 94 | 79 | 79 | 199 | 89 | 129 | 94 | 134 | 189 | 101 | 116 | 117 | 318 | 169 | 515 | 433 | 934 | 950 | 1,154 | 884 | 884 | 950 | 983 | 966 | 1,260 | 1,270 | 1,440 | 1,388 | 1,395 | 1,322 | 1,330 |
Tax Payables
| 234 | 737 | 427 | 416 | 140 | 580 | 258 | 218 | 65 | 187 | 91 | 145 | 45 | 554 | 141 | 190 | 101 | 813 | 316 | 164 | 38 | 364 | 210 | 103 | 4 | 454 | 116 | 71 | 21 | 342 | 105 | 95 | 19 | 423 | 54 | 48 | 24 | 358 | 54 | 40 | 10 | 307 | 40 | 48 | 16 | 337 | 135 | 86 | 25 | 299 | 58 | 34 | 16 | 205 | 59 | 30 | 13 | 218 | 54 | 39 | 200 |
Deferred Revenue
| 234 | 737 | 687 | 755 | 311 | 1,290 | 424 | 441 | 203 | 837 | 237 | 354 | 182 | 1,200 | 297 | 414 | 248 | 1,629 | 472 | 387 | 186 | 1,158 | 375 | 329 | 162 | 1,212 | 284 | 303 | 183 | 7,432 | 280 | 330 | 184 | 7,618 | 229 | 281 | 189 | 786 | 191 | 259 | 135 | 8,441 | 173 | 232 | 137 | 822 | 199 | 196 | 80 | 8,456 | 136 | 184 | 117 | 8,245 | 68 | 145 | 16 | 339 | 59 | 164 | 331 |
Other Current Liabilities
| 1,100 | 1,439 | 5,072 | 4,183 | 4,293 | 4,301 | 4,466 | 3,763 | 3,948 | 3,868 | 3,720 | 2,827 | 3,047 | 3,212 | 1,430 | 1,101 | 1,213 | 649 | 1,494 | 1,224 | 1,262 | 517 | 1,404 | 892 | 1,164 | 514 | 1,481 | 1,061 | 1,090 | 611 | 1,495 | 1,009 | 1,164 | 486 | 1,509 | 1,292 | 1,182 | 482 | 1,462 | 999 | 983 | 326 | 1,562 | 1,283 | 1,292 | 601 | 1,355 | 1,055 | 1,163 | 559 | 890 | 590 | 565 | 272 | 851 | 591 | 577 | 252 | 1,284 | 922 | 298 |
Total Current Liabilities
| 8,076 | 9,919 | 9,767 | 8,324 | 8,300 | 9,473 | 8,905 | 7,373 | 7,438 | 8,481 | 8,237 | 6,452 | 6,284 | 8,159 | 8,535 | 7,024 | 7,576 | 9,936 | 10,558 | 8,866 | 8,862 | 9,840 | 10,582 | 8,498 | 7,681 | 9,101 | 9,183 | 7,451 | 6,949 | 8,431 | 8,175 | 6,549 | 6,679 | 8,754 | 8,703 | 7,396 | 7,368 | 9,212 | 9,580 | 7,597 | 7,632 | 9,208 | 9,118 | 6,972 | 7,414 | 9,130 | 9,055 | 7,765 | 8,670 | 10,202 | 9,069 | 7,841 | 7,947 | 9,756 | 9,473 | 7,552 | 7,144 | 9,062 | 9,807 | 8,272 | 10,838 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 5 | 7 | 10 | 12 | 15 | 17 | 20 | 22 | 25 | 27 | 30 | 332 | 635 | 637 | 611 | 614 | 616 | 619 | 621 | 724 | 726 | 729 | 731 | 734 | 436 | 439 | 400 | 300 | 300 | 300 | 300 | 300 | 600 | 600 | 604 | 609 | 614 | 625 | 638 | 650 | 665 | 676 | 701 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 39 | 39 | 40 | 39 | 0 | 0 | 0 | 170 | 294 | 361 | 432 | 514 | 567 | 637 | 709 | 777 | 780 | 850 | 922 | 987 | 1,248 | 1,312 | 1,376 | 1,437 | 1,072 | 1,122 | 1,173 | 1,200 | 1,220 | 1,241 | 1,263 | 1,286 | 1,301 | 1,311 | 1,323 | 1,339 | 1,355 | 0 | 0 | 1,359 | 1,357 | 1,357 | 1,360 |
Deferred Tax Liabilities Non-Current
| 258 | 257 | 282 | 280 | 266 | 239 | 123 | 111 | 119 | 124 | 85 | 104 | 89 | 75 | 5 | 1 | 2 | 3 | 9 | 7 | 5 | 3 | 0 | 0 | 0 | 78 | 44 | 42 | 15 | 9 | 110 | 80 | 67 | 99 | 135 | 119 | 141 | 106 | 108 | 96 | 114 | 97 | 116 | 86 | 72 | 54 | 33 | 14 | 20 | 15 | 1 | 1 | 2 | 5 | 9 | 0 | 0 | 12 | 12 | 19 | 12 |
Other Non-Current Liabilities
| 579 | 557 | 562 | 563 | 545 | 528 | 518 | 506 | 495 | 491 | 491 | 486 | 483 | 467 | 465 | 460 | 457 | 404 | 403 | 343 | 327 | 319 | 465 | 501 | 556 | 446 | 436 | 430 | 431 | 443 | 429 | 422 | 423 | 414 | 415 | 405 | 407 | 393 | 399 | 394 | 387 | 393 | 379 | 377 | 382 | 382 | 398 | 403 | 409 | 404 | 412 | 411 | 407 | 406 | 417 | 1,768 | 1,769 | 342 | 329 | 307 | 291 |
Total Non-Current Liabilities
| 837 | 814 | 844 | 843 | 811 | 767 | 641 | 617 | 614 | 615 | 576 | 590 | 572 | 542 | 470 | 461 | 459 | 449 | 456 | 396 | 382 | 373 | 480 | 518 | 576 | 716 | 799 | 860 | 908 | 1,298 | 1,741 | 1,776 | 1,810 | 1,904 | 1,946 | 1,993 | 2,091 | 2,210 | 2,481 | 2,531 | 2,608 | 2,661 | 2,003 | 2,024 | 2,027 | 1,936 | 1,951 | 1,958 | 1,992 | 2,005 | 2,314 | 2,323 | 2,336 | 2,359 | 2,395 | 2,393 | 2,407 | 2,363 | 2,363 | 2,359 | 2,364 |
Total Liabilities
| 8,913 | 10,733 | 10,611 | 9,167 | 9,111 | 10,240 | 9,546 | 7,990 | 8,052 | 9,096 | 8,813 | 7,042 | 6,856 | 8,701 | 9,005 | 7,485 | 8,035 | 10,385 | 11,014 | 9,262 | 9,244 | 10,213 | 11,062 | 9,016 | 8,257 | 9,817 | 9,982 | 8,311 | 7,857 | 9,729 | 9,916 | 8,325 | 8,489 | 10,658 | 10,649 | 9,389 | 9,459 | 11,422 | 12,061 | 10,128 | 10,240 | 11,869 | 11,121 | 8,996 | 9,441 | 11,066 | 11,006 | 9,723 | 10,662 | 12,207 | 11,383 | 10,164 | 10,283 | 12,115 | 11,868 | 9,945 | 9,551 | 11,425 | 12,170 | 10,631 | 13,202 |
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 | 31 | 0 | 0 | 0 | 0 | 0 | 179 | 214 | 196 | 239 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 | 1,760 |
Retained Earnings
| 17,018 | 17,091 | 16,734 | 16,163 | 15,546 | 15,537 | 14,740 | 14,337 | 13,994 | 14,154 | 13,949 | 13,717 | 13,511 | 13,546 | 13,036 | 12,797 | 12,637 | 12,739 | 12,115 | 11,824 | 11,523 | 11,828 | 11,162 | 11,039 | 10,874 | 11,269 | 10,711 | 10,672 | 10,517 | 10,867 | 10,260 | 10,207 | 9,980 | 10,226 | 9,626 | 9,445 | 9,407 | 9,737 | 9,144 | 8,957 | 8,846 | 9,069 | 8,414 | 8,250 | 7,984 | 8,220 | 7,821 | 7,572 | 7,268 | 7,428 | 7,045 | 6,824 | 6,721 | 6,931 | 6,990 | 7,126 | 7,376 | 8,002 | 7,771 | 7,961 | 8,836 |
Accumulated Other Comprehensive Income/Loss
| 698 | 693 | 413 | 410 | 380 | 316 | 364 | 333 | 348 | 351 | 356 | 395 | 350 | 2,637 | 178 | 144 | 136 | 103 | 264 | 234 | 221 | 226 | 217 | 312 | 322 | 300 | 301 | 276 | 199 | 154 | 103 | 16 | -31 | 18 | 143 | 102 | 142 | 61 | -179 | -214 | -196 | -239 | 209 | 155 | 130 | 102 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 642 | 644 | 642 | 826 | 826 | 826 | 825 | 878 | 877 | 878 | 878 | 878 | 878 | -1,411 | 877 | 877 | 877 | 877 | 877 | 876 | 877 | 877 | 876 | 963 | 963 | 963 | 1,014 | 1,059 | 1,059 | 1,058 | 1,060 | 1,060 | 1,027 | 1,060 | 1,059 | 1,061 | 1,061 | 1,060 | 881 | 846 | 864 | 820 | 1,061 | 1,061 | 1,062 | 1,062 | 1,118 | 1,082 | 1,093 | 1,087 | 1,044 | 1,048 | 1,056 | 1,065 | 1,068 | 1,046 | 1,057 | 1,081 | 1,074 | 1,085 | 1,074 |
Total Shareholders Equity
| 20,118 | 20,188 | 19,549 | 19,159 | 18,512 | 18,439 | 17,689 | 17,308 | 16,979 | 17,143 | 16,943 | 16,750 | 16,499 | 16,532 | 15,851 | 15,578 | 15,410 | 15,479 | 15,016 | 14,694 | 14,381 | 14,691 | 14,015 | 14,074 | 13,919 | 14,292 | 13,786 | 13,767 | 13,535 | 13,839 | 13,183 | 13,043 | 12,767 | 13,064 | 12,588 | 12,368 | 12,370 | 12,618 | 11,785 | 11,563 | 11,470 | 11,649 | 11,444 | 11,226 | 10,936 | 11,144 | 10,699 | 10,414 | 10,121 | 10,275 | 9,849 | 9,632 | 9,537 | 9,756 | 9,818 | 9,932 | 10,193 | 10,843 | 10,605 | 10,806 | 11,670 |
Total Equity
| 20,118 | 20,188 | 19,549 | 19,159 | 18,512 | 18,439 | 17,689 | 17,308 | 16,979 | 17,143 | 16,943 | 16,750 | 16,499 | 16,532 | 15,851 | 15,578 | 15,410 | 15,479 | 15,016 | 14,694 | 14,381 | 14,691 | 14,015 | 14,074 | 13,919 | 14,292 | 13,786 | 13,767 | 13,535 | 13,839 | 13,183 | 13,043 | 12,767 | 13,064 | 12,588 | 12,368 | 12,370 | 12,618 | 11,785 | 11,563 | 11,470 | 11,649 | 11,444 | 11,226 | 11,270 | 11,490 | 11,019 | 10,722 | 10,417 | 10,583 | 10,123 | 9,895 | 9,795 | 10,024 | 10,077 | 10,176 | 10,435 | 11,106 | 10,844 | 11,033 | 11,914 |
Total Liabilities & Shareholders Equity
| 29,031 | 30,921 | 30,160 | 28,326 | 27,623 | 28,679 | 27,235 | 25,298 | 25,031 | 26,239 | 25,756 | 23,792 | 23,355 | 25,233 | 24,856 | 23,063 | 23,445 | 25,864 | 26,030 | 23,956 | 23,625 | 24,904 | 25,077 | 23,090 | 22,176 | 24,109 | 23,768 | 22,078 | 21,392 | 23,568 | 23,099 | 21,368 | 21,256 | 23,722 | 23,237 | 21,757 | 21,829 | 24,040 | 23,846 | 21,691 | 21,710 | 23,518 | 22,565 | 20,222 | 20,711 | 22,556 | 22,025 | 20,445 | 21,079 | 22,790 | 21,506 | 20,059 | 20,078 | 22,139 | 21,945 | 20,121 | 19,986 | 22,531 | 23,014 | 21,664 | 25,116 |