
NHK Spring Co., Ltd.
TSE:5991.T
1624.5 (JPY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q3 | 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
| 108,838 | 107,196 | 98,335 | 93,066 | 94,834 | 86,368 | 80,086 | 72,948 | 85,478 | 83,197 | 87,214 | 92,130 | 82,004 | 82,286 | 85,062 | 79,331 | 82,473 | 90,533 | 98,536 | 74,593 | 78,277 | 83,538 | 96,238 | 98,573 | 99,956 | 107,517 | 92,687 | 95,251 | 97,436 | 93,500 | 80,532 | 82,575 | 75,708 | 72,932 | 73,356 | 72,553 | 71,561 | 88,237 | 71,017 | 83,701 | 67,593 | 69,170 | 59,603 | 62,256 | 55,591 | 62,175 | 56,826 | 57,137 | 49,043 | 48,873 | 48,106 | 59,217 | 63,576 | 50,359 | 48,306 | 53,300 | 53,247 | 41,773 | 37,801 | 36,021 | 44,276 | 27,372 | 31,490 |
Short Term Investments
| 0 | 0 | -600 | 10,150 | -17,420 | -17,000 | -26,246 | -16,206 | -16,483 | -16,137 | -24,257 | -23,136 | -19,683 | -19,371 | -13,102 | -13,133 | -5,063 | -4,879 | -4,600 | -4,701 | -8,447 | -8,429 | -8,158 | -8,664 | -15,825 | -16,017 | -13,793 | -13,338 | -11,912 | -11,585 | -9,570 | -13,208 | -13,710 | -11,113 | -17,149 | -8,830 | -5,329 | -4,821 | -4,908 | -3,947 | -3,882 | -2,640 | -2,708 | -3,719 | -3,526 | -3,021 | -3,212 | -3,988 | -3,448 | -3,182 | -2,691 | -1,047 | -364 | 4,998 | -353 | -439 | -365 | -505 | -620 | -614 | -1,225 | -1,226 | -1,104 |
Cash and Short Term Investments
| 108,838 | 107,196 | 98,335 | 103,216 | 94,834 | 86,368 | 80,086 | 72,948 | 85,478 | 83,197 | 87,214 | 92,130 | 82,004 | 82,286 | 85,062 | 79,331 | 82,473 | 90,533 | 98,536 | 74,593 | 78,277 | 83,538 | 96,238 | 98,573 | 99,956 | 107,517 | 92,687 | 95,251 | 97,436 | 93,500 | 80,532 | 82,575 | 75,708 | 72,932 | 73,356 | 72,553 | 71,561 | 88,237 | 71,017 | 83,701 | 67,593 | 69,170 | 59,603 | 62,256 | 55,591 | 62,175 | 56,826 | 57,137 | 49,043 | 48,873 | 48,106 | 59,217 | 63,576 | 55,357 | 48,306 | 53,300 | 53,247 | 41,773 | 37,801 | 36,021 | 44,276 | 27,372 | 31,490 |
Net Receivables
| 162,646 | 168,728 | 165,820 | 165,581 | 154,253 | 152,572 | 148,296 | 146,766 | 146,643 | 152,704 | 137,922 | 137,998 | 131,004 | 119,599 | 130,888 | 140,440 | 132,106 | 114,475 | 100,484 | 134,179 | 131,005 | 128,246 | 132,544 | 139,572 | 144,279 | 142,494 | 144,356 | 146,693 | 135,650 | 136,257 | 137,218 | 140,342 | 131,761 | 124,741 | 126,272 | 133,289 | 130,680 | 130,257 | 135,409 | 135,404 | 128,083 | 125,566 | 126,104 | 126,547 | 120,188 | 116,658 | 116,193 | 109,472 | 102,088 | 103,986 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 97,611 | 91,216 | 92,184 | 86,895 | 86,690 | 90,654 | 92,805 | 91,497 | 94,102 | 86,764 | 80,507 | 73,872 | 67,462 | 63,446 | 60,327 | 54,816 | 53,630 | 53,856 | 55,915 | 54,783 | 56,389 | 53,763 | 55,140 | 54,690 | 53,899 | 51,425 | 50,316 | 48,588 | 50,850 | 46,887 | 45,997 | 44,035 | 44,201 | 41,388 | 42,770 | 43,285 | 45,275 | 45,064 | 45,839 | 43,648 | 42,792 | 40,392 | 39,271 | 37,237 | 39,594 | 38,043 | 36,766 | 35,234 | 36,426 | 35,803 | 36,085 | 33,070 | 34,711 | 32,018 | 32,362 | 31,996 | 33,488 | 32,050 | 31,613 | 30,697 | 30,855 | 31,486 | 34,843 |
Other Current Assets
| 27,815 | 26,492 | 27,135 | 26,998 | 26,942 | 26,682 | 28,031 | 26,026 | 27,089 | 22,826 | 22,202 | 21,279 | 19,730 | 18,250 | 19,347 | 19,973 | 21,599 | 19,609 | 19,214 | 20,868 | 22,162 | 21,445 | 24,052 | 25,419 | 27,093 | 24,417 | 23,673 | 30,097 | 25,428 | 26,495 | 26,288 | 27,799 | 27,303 | 25,252 | 26,364 | 27,707 | 27,372 | 27,210 | 27,493 | 25,863 | 25,826 | 24,222 | 23,341 | 24,135 | 20,579 | 21,817 | 19,025 | 20,071 | 16,813 | 19,075 | 131,293 | 120,620 | 109,223 | 100,197 | 95,465 | 95,700 | 105,666 | 101,412 | 107,285 | 106,996 | 100,789 | 92,256 | 77,532 |
Total Current Assets
| 396,910 | 393,632 | 383,474 | 382,690 | 362,719 | 356,276 | 349,218 | 337,237 | 353,312 | 345,491 | 327,845 | 325,279 | 300,200 | 283,581 | 295,624 | 294,560 | 289,808 | 278,473 | 274,149 | 284,423 | 287,833 | 286,992 | 307,974 | 318,254 | 325,227 | 325,853 | 311,032 | 320,629 | 309,364 | 303,139 | 290,035 | 294,751 | 278,973 | 264,313 | 268,762 | 276,834 | 274,888 | 290,768 | 279,758 | 288,616 | 264,294 | 259,350 | 248,319 | 250,175 | 235,952 | 238,693 | 228,810 | 221,914 | 204,370 | 207,737 | 215,484 | 212,907 | 207,510 | 187,572 | 176,133 | 180,996 | 192,401 | 175,235 | 176,699 | 173,714 | 175,920 | 151,114 | 143,865 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 183,037 | 180,788 | 179,816 | 174,694 | 179,126 | 174,503 | 171,043 | 166,269 | 171,158 | 173,440 | 169,907 | 166,217 | 172,777 | 175,384 | 176,162 | 175,667 | 173,685 | 177,104 | 176,920 | 180,302 | 182,633 | 180,990 | 177,119 | 172,839 | 167,451 | 162,406 | 156,966 | 155,508 | 157,034 | 153,850 | 152,418 | 143,817 | 142,171 | 138,624 | 141,948 | 145,636 | 148,760 | 148,711 | 148,287 | 147,287 | 143,651 | 139,571 | 138,761 | 137,583 | 136,495 | 135,678 | 135,818 | 128,841 | 125,793 | 124,230 | 123,239 | 117,178 | 117,632 | 119,780 | 121,529 | 121,544 | 122,175 | 123,151 | 126,209 | 126,245 | 128,241 | 133,528 | 133,439 |
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 | 46 | 153 | 260 | 367 | 523 | 679 | 998 |
Intangible Assets
| 2,223 | 3,283 | 3,358 | 3,257 | 3,573 | 3,624 | 3,355 | 3,317 | 3,428 | 3,600 | 3,584 | 3,034 | 2,978 | 2,908 | 3,042 | 3,032 | 3,050 | 3,019 | 3,128 | 3,187 | 2,887 | 2,899 | 2,919 | 2,902 | 2,785 | 2,902 | 2,973 | 3,089 | 3,129 | 3,057 | 3,231 | 3,312 | 3,387 | 3,594 | 3,980 | 4,307 | 4,477 | 4,767 | 4,929 | 5,017 | 4,907 | 4,739 | 4,878 | 4,669 | 4,896 | 5,073 | 5,002 | 3,689 | 3,472 | 3,333 | 0 | 0 | 2,613 | 2,558 | 2,499 | 2,383 | 2,334 | 2,363 | 2,426 | 2,426 | 2,416 | 2,584 | 2,876 |
Goodwill and Intangible Assets
| 2,223 | 3,283 | 3,358 | 3,257 | 3,573 | 3,624 | 3,355 | 3,317 | 3,428 | 3,600 | 3,584 | 3,034 | 2,978 | 2,908 | 3,042 | 3,032 | 3,050 | 3,019 | 3,128 | 3,187 | 2,887 | 2,899 | 2,919 | 2,902 | 2,785 | 2,902 | 2,973 | 3,089 | 3,129 | 3,057 | 3,231 | 3,312 | 3,387 | 3,594 | 3,980 | 4,307 | 4,477 | 4,767 | 4,929 | 5,017 | 4,907 | 4,739 | 4,878 | 4,669 | 4,896 | 5,073 | 5,002 | 3,689 | 3,472 | 3,333 | 3,093 | 2,797 | 2,613 | 2,558 | 2,499 | 2,383 | 2,380 | 2,516 | 2,686 | 2,793 | 2,939 | 3,263 | 3,874 |
Long Term Investments
| 65,357 | 107,766 | 68,817 | 82,537 | 91,997 | 95,246 | 99,464 | 78,493 | 74,297 | 71,770 | 82,573 | 81,839 | 79,929 | 78,730 | 74,672 | 68,889 | 54,048 | 49,264 | 49,735 | 47,554 | 63,959 | 59,715 | 58,069 | 63,878 | 71,015 | 80,842 | 76,499 | 78,016 | 83,981 | 81,817 | 74,028 | 85,294 | 86,424 | 74,899 | 75,669 | 69,861 | 80,525 | 73,438 | 81,297 | 75,768 | 73,077 | 64,124 | 61,664 | 59,578 | 64,880 | 63,622 | 61,146 | 57,458 | 49,092 | 42,730 | 46,705 | 49,308 | 40,771 | 39,225 | 45,291 | 44,480 | 46,206 | 43,781 | 42,486 | 48,858 | 49,251 | 45,582 | 38,274 |
Tax Assets
| 10,611 | 0 | 0 | 19,985 | 9,382 | 9,673 | 9,943 | 10,161 | 9,807 | 10,477 | 10,445 | 10,050 | 9,058 | 9,472 | 9,933 | 9,952 | 9,161 | 9,945 | 9,234 | 9,081 | 7,564 | 7,919 | 8,085 | 8,161 | 8,025 | 8,105 | 6,977 | 6,272 | 3,884 | 3,798 | 3,960 | 5,532 | 3,883 | 3,926 | 4,068 | 5,438 | 5,390 | 5,358 | 5,040 | 4,763 | 4,932 | 4,605 | 4,428 | 4,095 | 3,674 | 3,695 | 3,648 | 3,316 | 3,799 | 3,784 | 3,718 | 3,206 | 2,283 | 2,404 | 2,309 | 2,319 | 2,302 | 2,291 | 2,278 | 2,055 | 1,589 | 1,686 | 1,668 |
Other Non-Current Assets
| 58,558 | 12,227 | 56,305 | 37,043 | 11,387 | 11,408 | 1,789 | 10,558 | 10,579 | 10,714 | 1,708 | 1,668 | 2,321 | 2,582 | 8,737 | 8,666 | 8,842 | 8,794 | 8,628 | 8,065 | 7,385 | 7,364 | 6,522 | 7,161 | 13,948 | 12,637 | 11,693 | 9,062 | 9,451 | 9,237 | 8,810 | 9,032 | 10,040 | 9,506 | 9,905 | 7,732 | 8,618 | 8,781 | 8,805 | 8,446 | 8,164 | 8,094 | 7,562 | 8,870 | 8,815 | 8,949 | 8,501 | 9,830 | 9,291 | 11,187 | 12,067 | 8,296 | 7,785 | 12,071 | 6,688 | 4,326 | 4,469 | 3,874 | 3,555 | 3,476 | 4,070 | 4,118 | 3,768 |
Total Non-Current Assets
| 309,175 | 304,064 | 308,296 | 317,516 | 295,465 | 294,454 | 285,594 | 268,798 | 269,269 | 270,001 | 268,217 | 262,808 | 267,063 | 269,076 | 272,546 | 266,206 | 248,786 | 248,126 | 247,645 | 248,189 | 264,428 | 258,887 | 252,714 | 254,941 | 263,224 | 266,892 | 255,108 | 251,947 | 257,479 | 251,759 | 242,447 | 246,987 | 245,905 | 230,549 | 235,570 | 232,974 | 247,770 | 241,055 | 248,358 | 241,281 | 234,731 | 221,133 | 217,293 | 214,795 | 218,760 | 217,017 | 214,115 | 203,134 | 191,447 | 185,264 | 188,822 | 180,785 | 171,084 | 176,038 | 178,316 | 175,052 | 177,532 | 175,613 | 177,214 | 183,427 | 186,090 | 188,177 | 181,023 |
Total Assets
| 706,085 | 697,696 | 691,770 | 700,206 | 658,188 | 650,733 | 634,814 | 606,039 | 622,584 | 615,494 | 596,065 | 588,091 | 567,264 | 552,659 | 568,173 | 560,769 | 538,597 | 526,603 | 521,797 | 532,615 | 552,266 | 545,882 | 560,691 | 573,198 | 588,455 | 592,748 | 566,142 | 572,579 | 566,845 | 554,900 | 532,486 | 541,741 | 524,879 | 494,864 | 504,334 | 509,810 | 522,661 | 531,824 | 528,118 | 529,899 | 499,027 | 480,484 | 465,614 | 464,972 | 454,715 | 455,713 | 442,928 | 425,050 | 395,820 | 393,004 | 404,309 | 393,695 | 378,594 | 363,610 | 354,449 | 356,048 | 369,933 | 350,848 | 353,913 | 357,141 | 362,010 | 339,291 | 324,888 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 99,925 | 116,791 | 98,991 | 115,918 | 95,506 | 94,325 | 94,006 | 91,525 | 91,304 | 93,855 | 84,617 | 80,027 | 73,494 | 69,108 | 76,170 | 80,555 | 75,055 | 65,803 | 55,498 | 78,999 | 76,338 | 77,905 | 76,162 | 84,003 | 82,998 | 85,157 | 80,561 | 87,507 | 124,205 | 121,700 | 114,909 | 115,903 | 113,421 | 105,176 | 105,479 | 111,221 | 110,026 | 110,516 | 113,627 | 117,855 | 110,720 | 109,052 | 106,350 | 106,609 | 105,298 | 101,175 | 74,087 | 69,601 | 66,104 | 69,589 | 79,132 | 77,904 | 80,188 | 69,247 | 78,480 | 91,255 | 104,812 | 91,073 | 92,879 | 94,229 | 96,115 | 78,026 | 68,373 |
Short Term Debt
| 20,723 | 18,830 | 14,809 | 16,209 | 17,738 | 16,432 | 22,470 | 22,440 | 23,112 | 20,238 | 21,956 | 30,953 | 41,204 | 38,271 | 41,127 | 45,610 | 55,082 | 65,722 | 58,676 | 23,743 | 20,715 | 20,868 | 35,384 | 36,825 | 34,143 | 34,334 | 15,225 | 17,034 | 18,437 | 16,187 | 16,642 | 16,900 | 16,411 | 15,155 | 9,348 | 11,465 | 11,869 | 13,441 | 11,775 | 11,423 | 10,695 | 10,088 | 12,293 | 12,223 | 15,073 | 20,942 | 22,308 | 22,826 | 25,833 | 26,307 | 24,975 | 24,670 | 27,821 | 25,688 | 26,661 | 22,045 | 24,704 | 28,812 | 31,722 | 30,995 | 40,891 | 42,772 | 48,400 |
Tax Payables
| 0 | 0 | 5,732 | 12,087 | 3,165 | 4,604 | 4,326 | 4,400 | 2,407 | 5,628 | 4,601 | 12,652 | 2,674 | 3,635 | 3,552 | 3,702 | 996 | 2,019 | 1,231 | 3,038 | 867 | 2,069 | 2,127 | 2,933 | 622 | 3,071 | 3,580 | 6,074 | 1,564 | 3,115 | 3,447 | 7,245 | 3,392 | 2,827 | 2,472 | 3,310 | 2,075 | 4,643 | 4,815 | 5,862 | 1,664 | 3,776 | 5,149 | 8,120 | 3,845 | 4,831 | 4,733 | 6,381 | 1,973 | 3,328 | 2,953 | 3,422 | 1,187 | 2,241 | 1,780 | 5,310 | 2,614 | 3,957 | 2,949 | 3,143 | 672 | 841 | 736 |
Deferred Revenue
| 0 | 0 | 0 | 1,683 | 11,049 | 15,962 | 18,100 | 14,699 | 2,595 | 5,763 | 4,738 | 12,899 | 2,846 | 3,772 | 3,660 | 3,946 | 1,184 | 2,168 | 1,340 | 3,274 | 1,067 | 2,213 | 2,253 | 3,202 | 822 | 3,229 | 3,744 | 7,092 | 2,611 | 4,092 | 4,365 | 8,335 | 4,184 | 3,559 | 3,149 | 4,153 | 2,962 | 5,424 | 5,615 | 6,784 | 2,646 | 4,665 | 5,955 | 9,247 | 4,883 | 5,763 | 5,605 | 7,475 | 2,951 | 4,228 | 3,754 | 4,419 | 2,166 | 3,469 | 3,010 | 6,576 | 3,793 | 5,056 | 3,856 | 4,229 | 1,598 | 1,646 | 1,608 |
Other Current Liabilities
| 69,529 | 41,980 | 65,978 | 38,404 | 57,697 | 53,318 | 58,856 | 53,250 | 74,090 | 68,354 | 69,531 | 63,693 | 69,470 | 61,013 | 71,339 | 64,808 | 65,970 | 57,869 | 66,407 | 73,119 | 81,802 | 83,251 | 91,045 | 87,473 | 84,345 | 81,766 | 91,357 | 82,174 | 35,445 | 36,250 | 42,103 | 40,477 | 36,075 | 41,499 | 58,321 | 48,411 | 49,723 | 59,284 | 44,481 | 49,241 | 46,482 | 38,857 | 40,218 | 39,736 | 33,733 | 37,375 | 63,067 | 61,220 | 53,790 | 58,162 | 57,829 | 57,758 | 51,817 | 42,849 | 26,050 | 25,932 | 23,540 | 26,875 | 27,581 | 25,048 | 21,842 | 22,752 | 23,651 |
Total Current Liabilities
| 190,177 | 177,601 | 185,510 | 182,618 | 174,106 | 168,679 | 179,658 | 171,615 | 190,913 | 188,075 | 180,705 | 187,325 | 186,842 | 172,027 | 192,188 | 194,675 | 197,103 | 191,413 | 181,812 | 178,899 | 179,722 | 184,093 | 204,718 | 211,234 | 202,108 | 204,328 | 190,723 | 192,789 | 179,651 | 177,252 | 177,101 | 180,525 | 169,299 | 164,657 | 175,620 | 174,407 | 173,693 | 187,884 | 174,698 | 184,381 | 169,561 | 161,773 | 164,010 | 166,688 | 157,949 | 164,323 | 164,195 | 160,028 | 147,700 | 157,386 | 164,889 | 163,754 | 161,013 | 140,025 | 132,971 | 144,542 | 155,670 | 150,717 | 155,131 | 153,415 | 159,520 | 144,391 | 141,160 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 49,289 | 46,186 | 34,520 | 34,878 | 37,660 | 37,274 | 28,201 | 28,849 | 18,511 | 16,442 | 21,700 | 21,831 | 26,118 | 28,806 | 23,845 | 26,678 | 27,522 | 27,861 | 36,069 | 33,775 | 38,647 | 36,091 | 32,796 | 33,234 | 38,429 | 38,900 | 36,480 | 36,525 | 40,970 | 41,596 | 31,408 | 31,914 | 34,880 | 30,363 | 26,777 | 28,666 | 31,234 | 31,490 | 35,967 | 38,206 | 39,136 | 49,522 | 39,951 | 41,562 | 43,159 | 45,717 | 40,536 | 43,482 | 46,394 | 44,823 | 45,688 | 44,825 | 47,408 | 50,668 | 44,727 | 37,343 | 40,765 | 33,402 | 33,629 | 36,136 | 41,129 | 38,030 | 39,627 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 869 | 25,459 | 25,354 | 24,377 | 23,927 | 26,280 | 26,220 | 25,183 | 23,719 | 24,967 | 25,361 | 25,363 | 24,752 | 24,502 | 24,834 | 23,753 | 24,680 | 22,076 | 21,653 | 21,178 | 20,759 | 18,131 | 17,340 | 17,236 | 17,176 | 16,271 | 15,728 | 15,281 | 15,251 | 16,800 | 16,567 | 21,696 | 25,431 | 17,126 | 17,493 | 17,362 | 16,555 | 20,684 | 20,674 | 21,097 | 16,587 | 12,716 | 12,701 | 12,736 | 12,518 | 12,191 | 11,933 | 11,945 | 10,720 | 10,929 | 11,145 | 11,206 | 11,430 | 12,104 | 12,330 | 12,513 | 12,931 | 12,852 | 13,355 | 14,522 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 32,110 | 17,663 | 17,865 | 14,972 | 12,351 | 14,993 | 13,941 | 12,977 | 12,712 | 12,272 | 10,905 | 11,130 | 9,837 | 5,816 | 2,870 | 2,735 | 3,811 | 9,152 | 6,677 | 5,775 | 7,356 | 9,071 | 11,064 | 7,721 | 12,862 | 13,523 | 13,162 | 11,679 | 12,978 | 11,482 | 8,967 | 7,464 | 7,968 | 14,429 | 12,152 | 14,850 | 13,067 | 11,553 | 9,446 | 7,735 | 8,464 | 10,388 | 10,068 | 9,674 | 8,277 | 6,470 | 4,790 | 6,087 | 6,845 | 4,784 | 6,605 | 8,178 | 8,118 | 8,842 | 7,759 | 7,021 | 9,419 | 9,573 | 8,461 | 4,267 |
Other Non-Current Liabilities
| 50,879 | 49,602 | 50,576 | 30,022 | 5,214 | 5,380 | 4,865 | 15,789 | 3,548 | 3,405 | 3,571 | 3,660 | 4,301 | 4,532 | 4,734 | 4,854 | 4,568 | 4,810 | 4,875 | 4,899 | 5,083 | 5,215 | 4,509 | 11,911 | 5,527 | 5,697 | 5,379 | 5,579 | 5,037 | 5,684 | 5,690 | 8,298 | 7,964 | 7,397 | 7,458 | 3,503 | 2,835 | 2,885 | 3,107 | 2,800 | 1,716 | 11,105 | 1,425 | 1,633 | 11,826 | 11,562 | 1,376 | 963 | 852 | 852 | 796 | 814 | 787 | 804 | 875 | 871 | 1,358 | 1,429 | 996 | 707 | 714 | 715 | 268 |
Total Non-Current Liabilities
| 100,168 | 95,788 | 85,096 | 97,010 | 85,996 | 85,873 | 72,415 | 68,565 | 63,332 | 60,008 | 63,431 | 61,922 | 67,658 | 69,604 | 65,072 | 66,121 | 62,408 | 60,375 | 67,432 | 67,165 | 74,958 | 69,636 | 64,258 | 65,904 | 71,158 | 73,001 | 66,816 | 72,142 | 75,801 | 76,170 | 64,058 | 68,441 | 71,126 | 63,294 | 63,395 | 65,568 | 65,624 | 64,020 | 71,286 | 70,628 | 73,089 | 81,301 | 70,208 | 68,246 | 67,701 | 69,980 | 64,322 | 65,240 | 65,907 | 62,398 | 64,516 | 63,204 | 63,908 | 69,222 | 64,986 | 57,762 | 63,069 | 54,920 | 54,159 | 59,193 | 64,268 | 60,561 | 58,684 |
Total Liabilities
| 290,345 | 273,389 | 270,606 | 279,628 | 260,102 | 254,552 | 252,073 | 240,180 | 254,245 | 248,083 | 244,136 | 249,247 | 254,500 | 241,631 | 257,260 | 260,796 | 259,511 | 251,788 | 249,244 | 246,064 | 254,680 | 253,729 | 268,976 | 277,138 | 273,266 | 277,329 | 257,539 | 264,931 | 255,452 | 253,422 | 241,159 | 248,966 | 240,425 | 227,951 | 239,015 | 239,975 | 239,317 | 251,904 | 245,984 | 255,009 | 242,650 | 243,074 | 234,218 | 234,934 | 225,650 | 234,303 | 228,517 | 225,268 | 213,607 | 219,784 | 229,405 | 226,958 | 224,921 | 209,247 | 197,957 | 202,304 | 218,739 | 205,637 | 209,290 | 212,608 | 223,788 | 204,952 | 199,844 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 299,814 | 0 | 0 | 0 | 288,255 | 283,084 | 265,284 | 262,238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 | 17,009 |
Retained Earnings
| 324,738 | 322,870 | 316,422 | 306,866 | 288,659 | 285,883 | 278,683 | 275,386 | 277,530 | 277,143 | 265,863 | 260,692 | 242,891 | 239,845 | 237,051 | 234,113 | 224,794 | 217,905 | 217,696 | 227,062 | 227,511 | 225,145 | 223,733 | 228,016 | 242,766 | 239,023 | 233,176 | 229,163 | 229,040 | 223,974 | 218,573 | 216,232 | 211,873 | 204,024 | 198,478 | 196,477 | 194,219 | 188,866 | 184,282 | 179,985 | 175,081 | 169,131 | 165,079 | 163,920 | 160,658 | 154,144 | 148,209 | 144,436 | 140,290 | 135,891 | 131,395 | 127,904 | 121,935 | 118,525 | 115,440 | 114,642 | 110,113 | 105,878 | 101,128 | 97,962 | 93,670 | 89,468 | 89,408 |
Accumulated Other Comprehensive Income/Loss
| 81,527 | 83,083 | 85,350 | 84,297 | 72,049 | 72,988 | 65,976 | 52,703 | 50,145 | 49,972 | 46,593 | 39,528 | 31,594 | 33,036 | 35,942 | 22,293 | 16,428 | 15,304 | 13,369 | 16,205 | 25,618 | 22,865 | 23,827 | 24,047 | 27,913 | 32,464 | 31,809 | 34,601 | 38,871 | 34,745 | 30,650 | 34,394 | 24,716 | 15,429 | 19,017 | 25,153 | 40,853 | 42,811 | 49,910 | 47,150 | 32,873 | 20,904 | 19,025 | 18,828 | 21,470 | 20,675 | 20,030 | 10,040 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -22,572 | -13,724 | -13,798 | -3,152 | 4,202 | 4,184 | 4,122 | 4,123 | 5,383 | 5,383 | 5,383 | 5,383 | 5,384 | 5,384 | 5,384 | 5,284 | 5,284 | 9,370 | 9,367 | 10,711 | 12,061 | 12,061 | 12,062 | 12,062 | 12,062 | 12,062 | 12,062 | 12,063 | 12,065 | 12,063 | 12,065 | 12,064 | 18,778 | 18,778 | 37,796 | 43,755 | 59,456 | 61,413 | 68,480 | 65,658 | 51,383 | 18,511 | 37,535 | 37,339 | 18,512 | 18,513 | 38,542 | 28,555 | 15,812 | 11,334 | 17,465 | 9,997 | 3,284 | 7,509 | 12,730 | 11,153 | 13,372 | 12,153 | 15,589 | 19,272 | 17,847 | 18,436 | 9,545 |
Total Shareholders Equity
| 400,702 | 409,238 | 404,983 | 405,022 | 381,919 | 380,064 | 365,790 | 349,221 | 350,067 | 349,507 | 334,848 | 322,612 | 296,878 | 295,274 | 295,386 | 283,991 | 263,514 | 259,587 | 257,442 | 270,986 | 282,199 | 277,078 | 276,631 | 281,134 | 299,751 | 300,558 | 294,055 | 292,837 | 296,984 | 287,790 | 278,296 | 279,698 | 272,378 | 255,242 | 253,283 | 257,241 | 270,684 | 267,288 | 269,771 | 262,652 | 243,473 | 225,555 | 219,623 | 218,268 | 217,649 | 210,341 | 203,760 | 190,000 | 173,111 | 164,234 | 165,869 | 154,910 | 142,228 | 143,043 | 145,179 | 142,804 | 140,494 | 135,040 | 133,726 | 134,243 | 128,526 | 124,913 | 115,962 |
Total Equity
| 415,743 | 424,307 | 421,164 | 420,574 | 398,086 | 396,181 | 382,741 | 365,859 | 368,339 | 367,411 | 351,929 | 338,844 | 312,764 | 311,028 | 310,913 | 299,973 | 279,086 | 274,815 | 272,553 | 286,551 | 297,586 | 292,153 | 291,715 | 296,060 | 315,189 | 315,419 | 308,603 | 307,648 | 311,393 | 301,478 | 291,327 | 292,775 | 284,454 | 266,913 | 265,319 | 269,835 | 283,344 | 279,920 | 282,134 | 274,890 | 256,377 | 237,410 | 231,396 | 230,038 | 229,065 | 221,410 | 214,411 | 199,782 | 182,213 | 173,220 | 174,904 | 166,737 | 153,673 | 154,363 | 156,492 | 153,744 | 151,194 | 145,211 | 144,623 | 144,533 | 138,222 | 134,339 | 125,044 |
Total Liabilities & Shareholders Equity
| 706,085 | 697,696 | 691,770 | 700,202 | 658,188 | 650,733 | 634,814 | 606,039 | 622,584 | 615,494 | 596,065 | 588,091 | 567,264 | 552,659 | 568,173 | 560,769 | 538,597 | 526,603 | 521,797 | 532,615 | 552,266 | 545,882 | 560,691 | 573,198 | 588,455 | 592,748 | 566,142 | 572,579 | 566,845 | 554,900 | 532,486 | 541,741 | 524,879 | 494,864 | 504,334 | 509,810 | 522,661 | 531,824 | 528,118 | 529,899 | 499,027 | 480,484 | 465,614 | 464,972 | 454,715 | 455,713 | 442,928 | 425,050 | 395,820 | 393,004 | 404,309 | 393,695 | 378,594 | 363,610 | 354,449 | 356,048 | 369,933 | 350,848 | 353,913 | 357,141 | 362,010 | 339,291 | 324,888 |