Fuji Electric Co., Ltd.
TSE:6504.T
8681 (JPY) • At close November 8, 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
| 65,448 | 66,162 | 65,543 | 52,531 | 60,144 | 48,677 | 84,700 | 97,083 | 111,488 | 104,389 | 92,966 | 75,628 | 98,817 | 87,056 | 76,546 | 106,078 | 155,887 | 152,407 | 64,073 | 31,173 | 23,128 | 25,128 | 29,304 | 25,909 | 29,003 | 28,563 | 33,372 | 30,480 | 29,603 | 28,810 | 42,045 | 32,889 | 28,777 | 27,841 | 31,000 | 31,178 | 28,624 | 28,890 | 31,953 | 28,800 | 32,319 | 24,286 | 34,025 | 27,738 | 23,755 | 23,127 | 39,750 | 22,300 | 37,341 | 53,192 | 64,323 | 31,194 | 28,426 | 67,728 | 81,883 | 60,007 | 69,757 | 85,827 | 37,344 | 44,098 | 38,760 | 85,467 | 44,891 |
Short Term Investments
| 0 | 0 | 643 | 0 | 561 | -51,745 | -20,780 | 0 | 570 | -55,621 | -38,459 | -52,053 | -51,115 | 0 | -21,790 | -37,795 | -33,985 | -38,532 | -15,873 | -42,089 | -45,514 | -46,989 | -17,244 | -47,822 | -41,924 | -67,365 | -40,977 | -51,172 | -51,292 | -51,364 | -39,839 | -35,433 | -33,532 | -33,934 | -18,552 | -61,403 | -59,672 | 0 | -45,612 | 0 | -33,169 | 0 | -33,322 | 900 | 62 | 0 | -29,279 | 0 | 62 | 0 | -28,787 | 0 | 0 | 0 | -40,956 | 0 | 0 | 0 | -38,943 | 0 | 0 | -46,010 | 0 |
Cash and Short Term Investments
| 65,448 | 66,162 | 66,186 | 52,531 | 60,144 | 48,677 | 84,700 | 97,083 | 111,488 | 104,389 | 92,966 | 75,628 | 98,817 | 87,056 | 76,546 | 106,078 | 155,887 | 152,407 | 64,073 | 31,173 | 23,128 | 25,128 | 29,304 | 25,909 | 29,003 | 28,563 | 33,372 | 30,480 | 29,603 | 28,810 | 42,045 | 32,889 | 28,777 | 27,841 | 31,000 | 31,178 | 28,624 | 28,890 | 31,953 | 28,800 | 32,319 | 24,286 | 34,025 | 27,738 | 23,755 | 23,127 | 39,750 | 22,300 | 37,341 | 53,192 | 64,323 | 31,194 | 28,426 | 67,728 | 81,883 | 60,007 | 69,757 | 85,827 | 37,344 | 44,098 | 38,760 | 85,467 | 44,891 |
Net Receivables
| 342,041 | 255,849 | 419,791 | 353,549 | 352,280 | 340,771 | 388,498 | 328,864 | 307,249 | 305,131 | 357,340 | 314,506 | 286,668 | 289,463 | 319,644 | 248,810 | 226,172 | 238,790 | 294,504 | 256,371 | 266,660 | 279,914 | 308,831 | 278,549 | 270,794 | 255,560 | 304,847 | 246,737 | 242,302 | 223,590 | 287,651 | 216,780 | 190,737 | 214,465 | 275,469 | 197,872 | 185,461 | 203,524 | 254,877 | 199,458 | 173,714 | 193,746 | 240,035 | 172,309 | 164,242 | 182,466 | 234,899 | 175,762 | 168,303 | 168,251 | 219,808 | 155,594 | 148,825 | 147,554 | 213,199 | 147,782 | 152,786 | 154,391 | 245,176 | 156,370 | 152,950 | 188,411 | 180,053 |
Inventory
| 245,070 | 248,341 | 226,134 | 238,710 | 234,796 | 221,655 | 198,690 | 210,243 | 200,879 | 192,865 | 170,293 | 170,646 | 160,363 | 159,727 | 183,189 | 227,349 | 208,541 | 206,376 | 188,112 | 223,500 | 205,004 | 205,245 | 176,970 | 199,113 | 180,823 | 168,616 | 149,757 | 174,935 | 163,287 | 165,158 | 142,411 | 178,307 | 162,279 | 160,394 | 145,137 | 179,254 | 164,252 | 162,083 | 137,612 | 172,688 | 159,227 | 142,943 | 121,441 | 156,532 | 141,627 | 130,610 | 107,721 | 136,038 | 125,926 | 150,267 | 133,312 | 164,426 | 148,902 | 127,885 | 109,450 | 133,908 | 121,120 | 109,054 | 93,450 | 122,117 | 113,803 | 150,574 | 209,775 |
Other Current Assets
| 60,539 | 148,387 | 50,961 | 72,012 | 54,832 | 51,265 | 41,665 | 62,246 | 74,989 | 69,514 | 61,382 | 64,217 | 56,848 | 53,215 | 49,828 | 62,608 | 51,728 | 49,145 | 49,003 | 67,977 | 66,002 | 67,416 | 57,991 | 68,939 | 52,845 | 49,299 | 48,258 | 77,860 | 66,979 | 65,730 | 40,363 | 62,552 | 63,523 | 63,193 | 42,326 | 66,451 | 61,062 | 60,162 | 38,527 | 62,261 | 55,466 | 50,718 | 33,837 | 59,851 | 57,996 | 61,752 | 42,336 | 72,521 | 72,657 | 71,712 | 35,754 | 59,541 | 53,893 | 60,822 | 38,492 | 68,466 | 61,269 | 64,246 | 39,703 | 54,300 | 48,526 | 39,269 | 51,143 |
Total Current Assets
| 713,098 | 718,739 | 763,072 | 716,802 | 702,052 | 662,368 | 713,553 | 698,436 | 694,605 | 671,899 | 681,981 | 624,997 | 602,696 | 589,461 | 629,207 | 644,845 | 642,328 | 646,718 | 595,692 | 579,021 | 560,794 | 577,703 | 573,096 | 572,510 | 533,465 | 502,038 | 536,234 | 530,012 | 502,171 | 483,288 | 512,470 | 490,528 | 445,316 | 465,893 | 493,932 | 474,755 | 439,399 | 454,659 | 462,969 | 463,207 | 420,726 | 411,693 | 429,338 | 416,430 | 387,620 | 397,955 | 424,706 | 406,621 | 404,227 | 443,422 | 453,197 | 410,755 | 380,046 | 403,989 | 443,024 | 410,163 | 404,932 | 413,518 | 415,673 | 376,885 | 354,039 | 463,721 | 485,862 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 331,479 | 336,843 | 311,456 | 293,783 | 292,539 | 288,489 | 283,910 | 266,690 | 246,195 | 238,266 | 233,672 | 219,358 | 218,462 | 212,742 | 209,756 | 199,849 | 202,714 | 200,590 | 201,890 | 192,641 | 181,814 | 181,620 | 182,123 | 178,460 | 175,584 | 172,702 | 174,598 | 174,422 | 173,678 | 171,863 | 173,514 | 175,075 | 170,502 | 171,376 | 176,474 | 177,952 | 180,049 | 182,027 | 174,951 | 173,536 | 169,471 | 168,645 | 172,617 | 171,213 | 169,126 | 171,665 | 168,439 | 168,216 | 166,831 | 166,638 | 158,439 | 155,401 | 157,207 | 161,804 | 165,931 | 169,238 | 171,144 | 170,687 | 176,193 | 176,658 | 177,738 | 194,552 | 189,166 |
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 | 26,214 | 25,462 | 25,185 | 25,819 | 24,556 | 24,032 | 23,307 | 24,002 | 23,304 | 22,504 | 21,773 | 22,146 | 22,711 | 23,426 | 22,093 | 22,911 | 23,220 | 24,606 | 24,535 | 24,938 | 17,032 | 17,843 | 18,858 | 19,280 | 19,255 | 19,330 | 19,050 | 19,374 | 19,855 | 20,528 | 20,962 | 21,332 | 21,928 | 20,369 | 19,412 | 19,855 | 20,151 | 15,295 | 14,489 | 13,971 | 13,572 | 13,874 | 13,344 | 13,047 | 13,008 | 0 | 12,264 | 11,723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 26,013 | 26,214 | 25,462 | 25,185 | 25,819 | 24,556 | 24,032 | 23,307 | 24,002 | 23,304 | 22,504 | 21,773 | 22,146 | 22,711 | 23,426 | 22,093 | 22,911 | 23,220 | 24,606 | 24,535 | 24,938 | 17,032 | 17,843 | 18,858 | 19,280 | 19,255 | 19,330 | 19,050 | 19,374 | 19,855 | 20,528 | 20,962 | 21,332 | 21,928 | 20,369 | 19,412 | 19,855 | 20,151 | 15,295 | 14,489 | 13,971 | 13,572 | 13,874 | 13,344 | 13,047 | 13,008 | 12,706 | 12,264 | 11,723 | 11,219 | 11,181 | 9,714 | 9,979 | 10,247 | 10,146 | 9,864 | 10,195 | 10,402 | 10,602 | 10,289 | 10,259 | 10,621 | 11,137 |
Long Term Investments
| 0 | 170,502 | 120,519 | 107,993 | 97,608 | 157,138 | 129,240 | 104,715 | 103,585 | 166,662 | 164,775 | 184,434 | 186,380 | 145,054 | 158,072 | 212,113 | 197,074 | 190,148 | 144,162 | 185,402 | 182,751 | 176,422 | 150,592 | 168,552 | 181,633 | 196,266 | 176,891 | 197,323 | 194,892 | 189,475 | 167,424 | 191,397 | 168,704 | 146,399 | 143,817 | 217,979 | 201,708 | 170,415 | 241,005 | 170,832 | 188,990 | 160,728 | 182,189 | 146,858 | 120,995 | 123,102 | 148,743 | 110,660 | 96,163 | 0 | 154,379 | 0 | 0 | 0 | 170,289 | 0 | 0 | 0 | 289,317 | 0 | 0 | 224,231 | 0 |
Tax Assets
| 0 | 3 | 11,478 | 2 | -97,608 | -31,670 | 16,636 | -104,715 | -103,585 | -32,870 | 13,286 | -30,173 | -29,591 | -145,054 | 14,682 | -212,113 | -197,074 | -190,148 | 17,756 | -185,402 | -182,751 | -176,422 | 16,825 | -168,552 | -181,633 | -196,266 | 2,263 | -197,323 | -194,892 | -189,475 | 3,611 | -191,397 | -168,704 | -146,399 | 2,617 | -217,979 | -201,708 | -170,415 | 2,518 | -170,832 | -188,990 | -160,728 | 4,519 | -146,858 | -120,995 | -123,102 | 4,381 | -110,660 | -96,163 | 0 | 4,319 | 0 | 0 | 0 | 4,634 | 0 | 0 | 0 | 4,754 | 0 | 0 | 3,621 | 0 |
Other Non-Current Assets
| 161,928 | 81 | 39,187 | 50,696 | 152,521 | 31,717 | 14,175 | 160,742 | 160,882 | 32,936 | 887 | 30,249 | 29,672 | 194,114 | 16,806 | 212,210 | 197,175 | 190,256 | 12,715 | 185,529 | 182,886 | 176,566 | 12,175 | 168,712 | 181,801 | 196,442 | 9,536 | 197,472 | 195,052 | 189,647 | 9,110 | 191,541 | 168,859 | 146,502 | 8,163 | 218,110 | 201,853 | 229,256 | 7,780 | 205,544 | 189,124 | 194,514 | 8,231 | 185,779 | 161,469 | 162,891 | 6,581 | 151,852 | 137,616 | 151,335 | 11,214 | 163,725 | 161,688 | 179,271 | 11,773 | 194,126 | 194,365 | 195,254 | 12,182 | 289,625 | 283,428 | 11,825 | 248,020 |
Total Non-Current Assets
| 519,420 | 533,643 | 508,102 | 477,659 | 470,879 | 470,230 | 467,993 | 450,739 | 431,079 | 428,298 | 435,124 | 425,641 | 427,069 | 429,567 | 422,742 | 434,152 | 422,800 | 414,066 | 401,129 | 402,705 | 389,638 | 375,218 | 379,558 | 366,030 | 376,665 | 388,399 | 382,618 | 390,944 | 388,104 | 381,365 | 374,187 | 387,578 | 360,693 | 339,806 | 351,440 | 415,474 | 401,757 | 431,434 | 441,549 | 393,569 | 372,566 | 376,731 | 381,430 | 370,336 | 343,642 | 347,564 | 340,850 | 332,332 | 316,170 | 329,192 | 339,532 | 328,840 | 328,874 | 351,322 | 362,773 | 373,228 | 375,704 | 376,343 | 493,048 | 476,572 | 471,425 | 444,850 | 448,323 |
Total Assets
| 1,232,518 | 1,252,382 | 1,271,174 | 1,194,461 | 1,172,933 | 1,132,598 | 1,181,552 | 1,149,179 | 1,125,684 | 1,100,200 | 1,117,112 | 1,050,641 | 1,029,769 | 1,019,030 | 1,051,952 | 1,078,999 | 1,065,130 | 1,060,788 | 996,827 | 981,728 | 950,433 | 952,923 | 952,659 | 938,543 | 910,134 | 890,441 | 918,859 | 920,958 | 890,278 | 864,655 | 886,663 | 878,109 | 806,013 | 805,702 | 845,378 | 890,232 | 841,159 | 886,096 | 904,522 | 856,777 | 793,293 | 788,425 | 810,774 | 786,769 | 731,262 | 745,522 | 765,563 | 738,955 | 720,397 | 772,805 | 792,848 | 739,595 | 708,988 | 755,311 | 805,797 | 783,528 | 780,636 | 790,052 | 908,938 | 853,457 | 825,736 | 908,941 | 934,185 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 172,698 | 190,571 | 207,408 | 183,215 | 189,569 | 173,211 | 201,593 | 188,080 | 175,212 | 165,593 | 171,749 | 154,082 | 136,877 | 136,771 | 167,260 | 155,858 | 133,925 | 144,128 | 179,914 | 183,684 | 169,161 | 185,195 | 196,669 | 168,262 | 176,865 | 168,572 | 183,976 | 155,998 | 155,825 | 148,133 | 165,306 | 148,902 | 131,628 | 136,568 | 160,416 | 139,006 | 128,365 | 136,125 | 150,648 | 140,444 | 132,470 | 127,757 | 142,087 | 125,034 | 117,467 | 121,347 | 129,934 | 116,321 | 118,183 | 125,651 | 136,466 | 118,071 | 116,331 | 115,929 | 134,686 | 122,124 | 111,443 | 110,982 | 131,746 | 112,875 | 99,327 | 121,115 | 138,637 |
Short Term Debt
| 12,558 | 28,364 | 96,542 | 82,725 | 59,083 | 63,685 | 85,136 | 79,627 | 82,716 | 67,761 | 64,568 | 40,242 | 36,772 | 31,094 | 40,120 | 126,413 | 148,755 | 139,178 | 103,510 | 95,012 | 87,058 | 70,920 | 68,287 | 99,155 | 57,853 | 67,524 | 66,018 | 107,150 | 83,119 | 101,683 | 78,284 | 129,497 | 95,408 | 113,511 | 108,265 | 114,075 | 73,123 | 104,875 | 115,083 | 119,158 | 83,329 | 84,853 | 89,933 | 78,773 | 63,362 | 64,980 | 112,426 | 116,460 | 128,199 | 161,431 | 189,164 | 174,105 | 140,590 | 135,039 | 137,458 | 68,805 | 55,818 | 62,131 | 112,100 | 121,194 | 160,150 | 184,902 | 187,634 |
Tax Payables
| 0 | 9,060 | 19,676 | 14,835 | 14,532 | 9,706 | 18,710 | 11,891 | 12,335 | 7,797 | 14,879 | 9,835 | 7,795 | 4,186 | 18,183 | 2,848 | 3,293 | 5,024 | 6,625 | 4,047 | 3,959 | 2,330 | 10,892 | 4,198 | 5,931 | 2,898 | 8,293 | 5,340 | 4,589 | 2,243 | 31,051 | 1,758 | 2,390 | 1,686 | 6,390 | 2,789 | 3,275 | 2,638 | 5,905 | 4,440 | 2,745 | 1,459 | 4,543 | 2,788 | 1,869 | 1,171 | 2,918 | 2,142 | 1,716 | 1,513 | 1,905 | 1,997 | 1,704 | 1,072 | 2,416 | 10,470 | 8,699 | 9,112 | 3,686 | 2,076 | 2,702 | 2,691 | 1,203 |
Deferred Revenue
| 86,774 | 80,772 | 55,007 | 62,681 | 77,379 | 71,623 | 124,691 | 70,531 | 64,648 | 60,517 | 114,794 | 59,552 | 55,306 | 53,402 | 117,178 | 55,300 | 45,280 | 51,202 | 93,659 | 60,329 | 61,836 | 59,036 | 96,487 | 63,837 | 55,250 | 58,856 | 96,968 | 65,868 | 59,992 | 51,844 | 112,625 | 52,446 | 51,929 | 50,645 | 85,922 | 53,425 | 48,215 | 44,717 | 82,517 | 53,025 | 47,120 | 45,530 | 75,945 | 46,676 | 43,248 | 45,569 | 81,780 | 51,193 | 48,770 | 55,997 | 84,903 | 51,709 | 46,386 | 42,933 | 76,133 | 51,201 | 44,735 | 39,762 | 64,427 | 37,847 | 38,116 | 97,843 | 64,577 |
Other Current Liabilities
| 125,484 | 120,088 | 116,385 | 122,385 | 108,521 | 108,585 | 35,406 | 108,341 | 104,651 | 101,505 | 35,858 | 100,790 | 107,259 | 100,436 | 31,858 | 83,417 | 80,831 | 81,832 | 46,077 | 89,506 | 103,903 | 106,094 | 64,451 | 109,870 | 105,231 | 91,191 | 58,274 | 93,542 | 102,017 | 91,071 | 56,189 | 96,209 | 101,996 | 103,680 | 63,216 | 100,314 | 99,491 | 96,028 | 56,500 | 105,983 | 98,347 | 97,386 | 51,492 | 102,440 | 99,802 | 103,089 | 56,326 | 101,587 | 104,091 | 107,322 | 55,281 | 99,796 | 94,955 | 97,605 | 56,621 | 119,282 | 133,983 | 109,042 | 72,711 | 99,443 | 99,537 | 69,742 | 117,320 |
Total Current Liabilities
| 397,514 | 419,795 | 475,342 | 451,006 | 434,552 | 417,104 | 446,826 | 446,579 | 427,227 | 395,376 | 386,969 | 354,666 | 336,214 | 321,703 | 356,416 | 420,988 | 408,791 | 416,340 | 423,160 | 428,531 | 421,958 | 421,245 | 425,894 | 441,124 | 395,199 | 386,143 | 405,236 | 422,558 | 400,953 | 392,731 | 412,404 | 427,054 | 380,961 | 404,404 | 417,819 | 406,820 | 349,194 | 381,745 | 404,748 | 418,610 | 361,266 | 355,526 | 359,457 | 352,923 | 323,879 | 334,985 | 380,466 | 385,561 | 399,243 | 450,401 | 465,814 | 443,681 | 398,262 | 391,506 | 404,898 | 361,412 | 345,979 | 321,917 | 380,984 | 371,359 | 397,130 | 473,602 | 508,168 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 60,183 | 60,196 | 35,100 | 35,600 | 35,600 | 21,600 | 95,495 | 49,410 | 49,412 | 69,319 | 142,254 | 111,841 | 115,350 | 120,580 | 174,912 | 132,294 | 132,496 | 132,480 | 112,801 | 64,618 | 61,162 | 71,524 | 85,696 | 65,793 | 69,502 | 73,745 | 97,488 | 73,567 | 74,835 | 73,931 | 105,180 | 81,847 | 88,432 | 82,045 | 111,947 | 100,078 | 123,059 | 101,529 | 111,389 | 95,226 | 104,153 | 106,790 | 143,818 | 139,890 | 143,225 | 145,078 | 144,678 | 120,238 | 106,483 | 90,961 | 100,323 | 74,402 | 90,589 | 123,976 | 169,396 | 174,931 | 187,823 | 214,789 | 237,690 | 238,475 | 196,716 | 231,181 | 198,541 |
Deferred Revenue Non-Current
| 0 | 0 | 28,711 | 0 | 0 | 0 | 60,410 | 0 | 0 | 0 | 57,684 | 0 | 0 | 0 | 53,472 | 0 | 0 | 0 | 50,204 | 0 | 0 | 0 | 46,009 | 0 | 0 | 0 | 42,704 | 0 | 0 | 0 | 41,072 | 0 | 0 | 0 | 50,924 | 0 | 0 | 0 | 32,754 | 0 | 0 | 0 | 34,451 | 0 | 0 | 0 | 11,947 | 0 | 0 | 0 | 11,224 | 0 | 0 | 0 | 13,012 | 0 | 0 | 0 | 11,525 | 0 | 0 | 9,577 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 840 | 0 | 0 | 0 | 1,085 | 0 | 0 | 0 | 1,580 | 0 | 0 | 0 | 1,678 | 0 | 0 | 0 | 1,172 | 0 | 0 | 0 | 475 | 0 | 0 | 0 | 4,376 | 0 | 0 | 0 | 1,218 | 0 | 0 | 0 | 797 | 0 | 0 | 0 | 32,576 | 0 | 0 | 0 | 17,911 | 0 | 0 | 0 | 7,626 | 0 | 0 | 0 | 26,814 | 0 | 0 | 0 | 38,263 | 0 | 0 | 0 | 60,049 | 0 | 0 | 36,561 | 0 |
Other Non-Current Liabilities
| 94,832 | 98,435 | 69,706 | 103,578 | 107,024 | 111,640 | 5,669 | 117,973 | 108,369 | 106,900 | 4,896 | 100,264 | 102,234 | 105,691 | 4,221 | 100,856 | 96,227 | 94,178 | 3,490 | 86,686 | 76,709 | 76,974 | 2,524 | 72,057 | 70,028 | 69,651 | 2,510 | 75,295 | 72,490 | 68,443 | 2,927 | 86,199 | 79,292 | 76,437 | 2,912 | 83,937 | 79,421 | 91,234 | 3,420 | 80,895 | 80,190 | 83,439 | 3,915 | 52,380 | 43,302 | 44,727 | 5,174 | 58,149 | 56,419 | 60,856 | 5,456 | 64,943 | 64,156 | 73,171 | 5,293 | 81,550 | 80,673 | 78,551 | 22,556 | 89,244 | 77,908 | 11,907 | 56,830 |
Total Non-Current Liabilities
| 155,015 | 158,631 | 134,357 | 139,178 | 142,624 | 133,240 | 162,659 | 167,383 | 157,781 | 176,219 | 206,414 | 212,105 | 217,584 | 226,271 | 234,283 | 233,150 | 228,723 | 226,658 | 167,667 | 151,304 | 137,871 | 148,498 | 134,704 | 137,850 | 139,530 | 143,396 | 147,078 | 148,862 | 147,325 | 142,374 | 150,397 | 168,046 | 167,724 | 158,482 | 166,580 | 184,015 | 202,480 | 192,763 | 180,139 | 176,121 | 184,343 | 190,229 | 200,095 | 192,270 | 186,527 | 189,805 | 169,425 | 178,387 | 162,902 | 151,817 | 143,817 | 139,345 | 154,745 | 197,147 | 225,964 | 256,481 | 268,496 | 293,340 | 331,820 | 327,719 | 274,624 | 289,226 | 255,371 |
Total Liabilities
| 552,529 | 578,426 | 609,699 | 590,184 | 577,176 | 550,344 | 609,485 | 613,962 | 585,008 | 571,595 | 593,383 | 566,771 | 553,798 | 547,974 | 590,699 | 654,138 | 637,514 | 642,998 | 590,827 | 579,835 | 559,829 | 569,743 | 560,598 | 578,974 | 534,729 | 529,539 | 552,314 | 571,420 | 548,278 | 535,105 | 562,801 | 595,100 | 548,685 | 562,886 | 584,399 | 590,835 | 551,674 | 574,508 | 584,887 | 594,731 | 545,609 | 545,755 | 559,552 | 545,193 | 510,406 | 524,790 | 549,891 | 563,948 | 562,145 | 602,218 | 609,631 | 583,026 | 553,007 | 588,653 | 630,862 | 617,893 | 614,475 | 615,257 | 712,804 | 699,078 | 671,754 | 762,828 | 763,539 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 38,547 | 0 | 0 | 0 | 0 | 454,822 | 0 | 0 | 0 | 407,541 | 405,468 | 372,214 | 367,232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,219 | 0 | 0 | 0 | 0 | 0 | 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
| 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 | 47,586 |
Retained Earnings
| 447,897 | 423,834 | 423,135 | 385,037 | 380,695 | 368,655 | 364,922 | 332,534 | 331,687 | 321,361 | 319,285 | 286,021 | 281,032 | 272,026 | 271,772 | 225,811 | 237,624 | 236,915 | 241,305 | 222,797 | 224,204 | 220,755 | 223,940 | 200,038 | 201,923 | 194,762 | 195,517 | 171,129 | 168,259 | 163,172 | 166,289 | 130,230 | 128,904 | 128,160 | 132,111 | 109,679 | 109,209 | 107,059 | 109,543 | 92,103 | 85,721 | 83,975 | 102,631 | 85,759 | 85,889 | 85,633 | 87,620 | 57,804 | 55,038 | 59,322 | 63,438 | 45,684 | 47,664 | 47,687 | 54,378 | 41,308 | 42,357 | 50,956 | 42,010 | 12,681 | 18,949 | 34,850 | 58,122 |
Accumulated Other Comprehensive Income/Loss
| 87,070 | 105,100 | 93,236 | 77,405 | 74,248 | 74,527 | 66,000 | 64,551 | 71,291 | 71,282 | 67,432 | 64,481 | 62,990 | 68,082 | 58,975 | 70,992 | 62,955 | 54,362 | 38,105 | 53,569 | 42,073 | 38,340 | 42,644 | 35,818 | 50,140 | 44,235 | 48,830 | 58,058 | 54,496 | 48,135 | 38,596 | 35,157 | 12,592 | -2,219 | 11,177 | 72,535 | 63,714 | 87,969 | 93,659 | 55,719 | 48,910 | 46,676 | 37,377 | 44,718 | 24,892 | 25,427 | 19,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 38,554 | 38,559 | 38,568 | 38,572 | -416,241 | 38,583 | 38,586 | 38,589 | -368,947 | -366,871 | -333,607 | -328,618 | 38,660 | 38,663 | 38,666 | 38,671 | 38,673 | 38,622 | 38,626 | 38,626 | 38,750 | 38,752 | 38,766 | 38,691 | 38,698 | 38,702 | 38,714 | 38,733 | 38,737 | 38,744 | 38,753 | 38,768 | 37,303 | 39,524 | 39,528 | 39,539 | 39,543 | 39,551 | 39,559 | 39,570 | 39,580 | 39,585 | 39,602 | 39,610 | 39,616 | 39,619 | 49,765 | 36,606 | 44,792 | 52,553 | 43,402 | 40,989 | 51,628 | 53,391 | 59,027 | 58,801 | 58,873 | 89,271 | 77,631 | 73,681 | 47,906 | 49,017 |
Total Shareholders Equity
| 621,102 | 615,074 | 602,516 | 548,596 | 541,101 | 529,349 | 517,091 | 483,257 | 489,153 | 478,823 | 472,900 | 436,695 | 430,222 | 426,354 | 416,996 | 383,055 | 386,836 | 377,536 | 365,618 | 362,578 | 352,489 | 345,431 | 352,922 | 322,208 | 338,340 | 325,281 | 330,635 | 315,487 | 309,074 | 297,630 | 291,215 | 251,726 | 227,850 | 213,049 | 230,398 | 269,328 | 260,048 | 282,157 | 290,339 | 234,967 | 221,787 | 217,817 | 227,179 | 217,665 | 197,977 | 198,262 | 194,572 | 155,155 | 139,230 | 151,700 | 163,577 | 136,672 | 136,239 | 146,901 | 155,355 | 147,921 | 148,744 | 157,415 | 178,867 | 137,898 | 140,216 | 130,342 | 154,725 |
Total Equity
| 679,987 | 673,956 | 661,472 | 604,274 | 595,757 | 582,254 | 572,067 | 535,217 | 540,676 | 528,605 | 523,729 | 483,870 | 475,971 | 471,056 | 461,253 | 424,861 | 427,616 | 417,790 | 406,000 | 401,893 | 390,604 | 383,180 | 392,061 | 359,569 | 375,405 | 360,902 | 366,545 | 349,538 | 342,000 | 329,550 | 323,862 | 283,009 | 257,328 | 242,816 | 260,979 | 299,397 | 289,485 | 311,588 | 319,635 | 262,046 | 247,684 | 242,670 | 251,222 | 241,576 | 220,856 | 220,732 | 215,672 | 175,007 | 158,252 | 170,587 | 183,217 | 156,569 | 155,981 | 166,658 | 174,935 | 165,635 | 166,161 | 174,795 | 196,134 | 154,379 | 153,982 | 146,113 | 170,646 |
Total Liabilities & Shareholders Equity
| 1,232,518 | 1,252,382 | 1,271,171 | 1,194,458 | 1,172,933 | 1,132,598 | 1,181,552 | 1,149,179 | 1,125,684 | 1,100,200 | 1,117,112 | 1,050,641 | 1,029,769 | 1,019,030 | 1,051,952 | 1,078,999 | 1,065,130 | 1,060,788 | 996,827 | 981,728 | 950,433 | 952,923 | 952,659 | 938,543 | 910,134 | 890,441 | 918,859 | 920,958 | 890,278 | 864,655 | 886,663 | 878,109 | 806,013 | 805,702 | 845,378 | 890,232 | 841,159 | 886,096 | 904,522 | 856,777 | 793,293 | 788,425 | 810,774 | 786,769 | 731,262 | 745,522 | 765,563 | 738,955 | 720,397 | 772,805 | 792,848 | 739,595 | 708,988 | 755,311 | 805,797 | 783,528 | 780,636 | 790,052 | 908,938 | 853,457 | 825,736 | 908,941 | 934,185 |