Toshiba Tec Corporation
TSE:6588.T
3580 (JPY) • At close November 15, 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
| 45,099 | 48,582 | 39,927 | 43,375 | 34,649 | 42,687 | 32,395 | 30,891 | 34,699 | 38,645 | 46,343 | 52,617 | 40,414 | 42,179 | 41,949 | 35,415 | 49,811 | 44,907 | 55,556 | 50,063 | 56,738 | 45,501 | 44,912 | 46,910 | 63,347 | 57,355 | 52,632 | 48,859 | 51,094 | 46,129 | 42,980 | 32,748 | 33,331 | 22,217 | 20,416 | 21,355 | 18,198 | 21,810 | 25,943 | 18,766 | 18,285 | 18,573 | 35,654 | 30,583 | 30,101 | 29,041 | 29,662 | 54,970 | 88,269 | 20,007 | 82,046 | 82,020 | 89,009 | 18,407 | 89,318 | 90,593 | 91,285 | 21,936 | 81,820 | 73,751 | 24,782 | 66,271 |
Short Term Investments
| 0 | 10 | 1,203 | 10 | 6,230 | -8,748 | 1,118 | 9 | 10,115 | 8,073 | 8,186 | 7,535 | 23,653 | 10,064 | 4,406 | 485 | 9,382 | 8,394 | 5,407 | 7,009 | 5,078 | 9,996 | 10,002 | 10,000 | 0 | -2,448 | 0 | 0 | 0 | -2,204 | 0 | 0 | 0 | -1,384 | 40,588 | 33,336 | 45,476 | -3,454 | 34,318 | 37,900 | 33,575 | -147 | 15,226 | 15,953 | 40,995 | -191 | 31,988 | 35,910 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 45,099 | 48,592 | 39,927 | 43,375 | 34,649 | 42,687 | 32,395 | 30,891 | 34,699 | 46,718 | 54,529 | 52,617 | 40,414 | 52,243 | 46,355 | 35,415 | 49,811 | 53,301 | 60,963 | 50,063 | 56,738 | 55,497 | 54,914 | 56,910 | 63,347 | 57,355 | 52,632 | 48,859 | 51,094 | 46,129 | 42,980 | 32,748 | 33,331 | 22,217 | 20,416 | 21,355 | 18,198 | 21,810 | 25,943 | 18,766 | 18,285 | 18,573 | 35,654 | 30,583 | 30,101 | 29,041 | 29,662 | 54,970 | 88,269 | 20,007 | 82,046 | 82,020 | 89,009 | 18,407 | 89,318 | 90,593 | 91,285 | 21,936 | 81,820 | 73,751 | 24,782 | 66,271 |
Net Receivables
| 83,154 | 85,062 | 69,046 | 74,334 | 69,219 | 73,108 | 65,611 | 82,712 | 64,277 | 70,846 | 64,464 | 58,378 | 57,703 | 63,928 | 52,885 | 56,992 | 40,086 | 59,701 | 53,503 | 60,095 | 51,752 | 60,054 | 51,136 | 57,429 | 49,717 | 66,071 | 55,496 | 58,847 | 49,457 | 61,197 | 57,306 | 57,313 | 55,523 | 101,994 | 73,440 | -33,336 | -45,476 | 79,611 | -34,318 | -37,900 | -33,575 | 87,210 | 85,664 | 84,268 | 81,856 | 82,630 | 61,264 | 61,536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 68,915 | 58,689 | 61,897 | 58,931 | 63,765 | 55,467 | 63,637 | 62,580 | 65,397 | 54,488 | 55,740 | 46,635 | 45,213 | 42,902 | 43,548 | 42,100 | 48,281 | 46,502 | 54,701 | 45,001 | 49,282 | 43,264 | 45,176 | 42,083 | 44,094 | 41,168 | 55,656 | 48,337 | 45,880 | 40,578 | 46,475 | 42,322 | 46,566 | 46,856 | 55,006 | 49,341 | 50,974 | 45,707 | 48,884 | 43,191 | 44,909 | 42,034 | 46,330 | 39,070 | 43,456 | 37,718 | 38,871 | 33,870 | 35,248 | 31,756 | 34,464 | 35,782 | 40,367 | 34,276 | 36,704 | 33,030 | 34,446 | 31,017 | 37,210 | 32,597 | 34,936 | 47,666 |
Other Current Assets
| 32,118 | 31,229 | 31,879 | 33,914 | 36,609 | 29,313 | 30,465 | 28,153 | 35,219 | 30,025 | 29,612 | 30,818 | 47,733 | 32,788 | 26,242 | 25,003 | 39,043 | 37,439 | 34,822 | 40,087 | 35,255 | 40,444 | 43,542 | 42,493 | 33,669 | 38,934 | 38,799 | 41,099 | 40,237 | 40,463 | 39,571 | 39,785 | 40,300 | 51,925 | 95,591 | 173,897 | 187,463 | 92,449 | 172,867 | 171,286 | 158,059 | 74,398 | 54,704 | 56,977 | 90,354 | 80,782 | 64,580 | 24,999 | 21,515 | 140,589 | 18,919 | 18,691 | 19,738 | 86,294 | 19,427 | 18,500 | 21,516 | 78,949 | 19,198 | 19,101 | 51,991 | 21,867 |
Total Current Assets
| 229,286 | 223,572 | 202,749 | 210,554 | 204,242 | 200,575 | 192,108 | 204,336 | 199,592 | 194,004 | 196,159 | 188,448 | 191,063 | 181,797 | 164,624 | 159,510 | 177,221 | 188,549 | 198,582 | 195,246 | 193,027 | 189,263 | 184,766 | 188,915 | 190,827 | 203,528 | 202,583 | 197,142 | 186,668 | 188,367 | 186,332 | 172,168 | 175,720 | 194,694 | 244,453 | 244,593 | 256,635 | 240,506 | 247,694 | 233,243 | 221,253 | 222,215 | 222,352 | 210,898 | 245,767 | 230,171 | 194,377 | 175,375 | 196,249 | 192,352 | 183,125 | 187,150 | 197,574 | 200,619 | 195,170 | 195,231 | 196,679 | 195,512 | 187,161 | 178,081 | 177,292 | 196,214 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 52,150 | 48,239 | 45,379 | 46,563 | 46,034 | 45,173 | 44,576 | 45,227 | 44,945 | 43,764 | 42,544 | 42,730 | 43,652 | 45,168 | 43,986 | 45,505 | 44,112 | 46,046 | 46,959 | 44,017 | 44,446 | 28,290 | 28,002 | 28,647 | 27,657 | 28,090 | 29,107 | 30,627 | 29,410 | 29,068 | 30,854 | 29,520 | 29,122 | 31,345 | 32,768 | 33,633 | 34,037 | 33,560 | 34,917 | 34,405 | 32,207 | 33,315 | 32,932 | 32,010 | 31,867 | 31,845 | 30,531 | 29,028 | 28,633 | 30,527 | 27,828 | 28,796 | 28,887 | 29,527 | 27,952 | 28,910 | 28,922 | 31,149 | 32,274 | 33,598 | 36,058 | 32,616 |
Goodwill
| 351 | 357 | 404 | 501 | 522 | 557 | 666 | 806 | 941 | 1,026 | 1,133 | 1,266 | 1,455 | 1,633 | 1,771 | 1,968 | 2,155 | 2,377 | 2,711 | 2,964 | 3,303 | 3,691 | 4,353 | 3,863 | 3,790 | 4,083 | 4,860 | 5,020 | 5,541 | 6,053 | 6,934 | 6,818 | 7,496 | 8,633 | 10,433 | 11,265 | 37,301 | 36,911 | 39,496 | 38,434 | 38,119 | 39,600 | 41,649 | 39,954 | 41,061 | 75,222 | 44,127 | 35,918 | 15,645 | 16,852 | 16,752 | 17,316 | 18,765 | 19,405 | 18,667 | 20,899 | 22,009 | 23,813 | 24,746 | 25,240 | 27,970 | 26,235 |
Intangible Assets
| 11,118 | 11,212 | 10,350 | 10,625 | 10,307 | 10,529 | 9,899 | 10,196 | 9,865 | 10,197 | 9,365 | 9,868 | 9,413 | 9,877 | 9,508 | 9,906 | 9,698 | 9,999 | 9,566 | 9,969 | 9,812 | 10,055 | 9,177 | 9,141 | 8,728 | 9,052 | 8,639 | 8,759 | 8,229 | 8,264 | 7,799 | 7,791 | 7,594 | 8,307 | 27,228 | 28,019 | 70,043 | 70,332 | 71,433 | 65,057 | 60,890 | 59,064 | 60,562 | 56,509 | 56,034 | 19,313 | 52,813 | 47,122 | 5,347 | 5,745 | 5,282 | 5,595 | 5,413 | 5,594 | 4,885 | 5,160 | 4,955 | 5,385 | 5,410 | 5,700 | 6,172 | 6,263 |
Goodwill and Intangible Assets
| 11,469 | 11,569 | 10,754 | 11,126 | 10,829 | 11,086 | 10,565 | 11,002 | 10,806 | 11,223 | 10,498 | 11,134 | 10,868 | 11,510 | 11,279 | 11,874 | 11,853 | 12,376 | 12,277 | 12,933 | 13,115 | 13,746 | 13,530 | 13,004 | 12,518 | 13,135 | 13,499 | 13,779 | 13,770 | 14,317 | 14,733 | 14,609 | 15,090 | 16,940 | 37,661 | 39,284 | 107,344 | 107,243 | 110,929 | 103,491 | 99,009 | 98,664 | 102,211 | 96,463 | 97,095 | 94,535 | 96,940 | 83,040 | 20,992 | 22,597 | 22,034 | 22,911 | 24,178 | 24,999 | 23,552 | 26,059 | 26,964 | 29,198 | 30,156 | 30,940 | 34,142 | 32,498 |
Long Term Investments
| 0 | 10,586 | 41,754 | 58,509 | 55,674 | 19,851 | 64,497 | 64,129 | 64,571 | 33,258 | 51,955 | 51,653 | 50,647 | -4,894 | 41,220 | 40,983 | 40,269 | -4,118 | 45,570 | 43,682 | 44,061 | -5,988 | 45,498 | 47,141 | 45,482 | 8,506 | 38,979 | 37,495 | 38,159 | 7,554 | 36,387 | 35,310 | 36,833 | 6,265 | 37,069 | 40,098 | 39,461 | 8,498 | 40,579 | 39,051 | 38,130 | 4,532 | 37,288 | 32,372 | 31,986 | 4,307 | 32,159 | 31,438 | 0 | 3,459 | 0 | 0 | 0 | 3,439 | 0 | 0 | 0 | 3,500 | 0 | 0 | 3,209 | 0 |
Tax Assets
| 0 | 84,676 | -41,754 | -58,509 | -55,674 | 21,134 | -64,497 | -64,129 | -64,571 | 28,006 | -51,955 | -51,653 | -50,647 | 27,367 | -41,220 | -40,983 | -40,269 | 21,869 | -45,570 | -43,682 | -44,061 | 22,653 | -45,498 | -47,141 | -45,482 | 17,213 | -38,979 | -37,495 | -38,159 | 16,731 | -36,387 | -35,310 | -36,833 | 17,227 | -37,069 | -40,098 | -39,461 | 13,977 | -40,579 | -39,051 | -38,130 | 21,000 | -37,288 | -32,372 | -31,986 | 19,671 | -32,159 | -31,438 | 0 | 19,509 | 0 | 0 | 0 | 21,442 | 0 | 0 | 0 | 21,696 | 0 | 0 | 22,719 | 0 |
Other Non-Current Assets
| 56,821 | 31,488 | 41,755 | 58,510 | 55,675 | 12,871 | 64,497 | 64,130 | 64,571 | -2 | 51,956 | 51,653 | 50,647 | 28,362 | 41,221 | 40,984 | 40,270 | 23,749 | 45,571 | 43,682 | 44,062 | 27,089 | 45,499 | 47,141 | 45,482 | 12,155 | 38,980 | 37,495 | 38,159 | 13,353 | 36,413 | 35,346 | 36,880 | 15,142 | 37,140 | 39,731 | 39,107 | 13,653 | 40,387 | 38,869 | 37,956 | 14,235 | 37,447 | 32,541 | 32,167 | 7,981 | 32,361 | 31,653 | 31,190 | 7,991 | 32,425 | 32,548 | 33,449 | 8,566 | 33,197 | 33,599 | 33,316 | 8,463 | 34,070 | 33,927 | 8,311 | 35,642 |
Total Non-Current Assets
| 120,440 | 186,558 | 97,888 | 116,199 | 112,538 | 110,115 | 119,638 | 120,359 | 120,322 | 116,249 | 104,998 | 105,517 | 105,167 | 107,513 | 96,486 | 98,363 | 96,235 | 99,922 | 104,807 | 100,632 | 101,623 | 85,790 | 87,031 | 88,792 | 85,657 | 79,099 | 81,586 | 81,901 | 81,339 | 81,023 | 82,000 | 79,475 | 81,092 | 86,919 | 107,569 | 112,648 | 180,488 | 176,931 | 186,233 | 176,765 | 169,172 | 171,746 | 172,590 | 161,014 | 161,129 | 158,339 | 159,832 | 143,721 | 80,815 | 84,083 | 82,287 | 84,255 | 86,514 | 87,973 | 84,701 | 88,568 | 89,202 | 94,006 | 96,500 | 98,465 | 104,439 | 100,756 |
Total Assets
| 349,726 | 410,130 | 300,638 | 326,754 | 316,781 | 310,692 | 311,747 | 324,695 | 319,915 | 310,256 | 301,158 | 293,967 | 296,232 | 289,313 | 261,110 | 257,874 | 273,456 | 288,473 | 303,389 | 295,880 | 294,651 | 275,055 | 271,798 | 277,708 | 276,484 | 282,630 | 284,171 | 279,044 | 268,008 | 269,393 | 268,334 | 251,645 | 256,814 | 281,615 | 352,023 | 357,242 | 437,125 | 417,440 | 433,927 | 410,009 | 390,427 | 393,964 | 394,943 | 371,914 | 406,898 | 388,512 | 354,212 | 319,096 | 277,064 | 276,435 | 265,412 | 271,405 | 284,088 | 288,592 | 279,871 | 283,799 | 285,881 | 289,518 | 283,661 | 276,546 | 281,731 | 296,970 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 68,744 | 65,845 | 61,811 | 59,472 | 56,117 | 54,167 | 54,726 | 56,435 | 55,606 | 53,341 | 60,866 | 54,496 | 53,439 | 48,509 | 46,376 | 43,723 | 45,564 | 54,775 | 64,952 | 58,250 | 58,750 | 56,215 | 58,248 | 57,951 | 57,879 | 59,604 | 68,643 | 64,832 | 59,372 | 61,860 | 66,583 | 61,121 | 62,826 | 71,175 | 74,072 | 75,834 | 87,981 | 90,080 | 95,685 | 81,854 | 71,751 | 75,673 | 77,130 | 65,181 | 71,219 | 71,763 | 58,439 | 52,701 | 46,974 | 46,995 | 42,493 | 42,582 | 43,266 | 43,002 | 46,606 | 45,700 | 44,783 | 43,845 | 42,783 | 37,885 | 40,502 | 53,181 |
Short Term Debt
| 6,826 | 13,001 | 5,133 | 5,149 | 2,001 | 8,431 | 906 | 907 | 911 | 7,323 | 742 | 636 | 595 | 7,720 | 499 | 422 | 355 | 7,389 | 525 | 489 | 374 | 4,437 | 457 | 296 | 321 | 5,099 | 536 | 405 | 723 | 5,081 | 1,136 | 1,184 | 1,460 | 7,842 | 26,489 | 25,100 | 20,378 | 5,386 | 879 | 909 | 1,081 | 4,480 | 1,681 | 2,911 | 4,114 | 5,694 | 4,190 | 3,614 | 2,303 | 4,681 | 5,245 | 6,297 | 9,177 | 13,765 | 9,677 | 10,073 | 10,698 | 16,904 | 16,321 | 11,621 | 12,980 | 15,799 |
Tax Payables
| 5,204 | 5,245 | 5,503 | 5,506 | 4,571 | 5,177 | 4,091 | 4,058 | 4,379 | 2,846 | 3,106 | 2,292 | 1,959 | 1,375 | 1,543 | 1,399 | 3,894 | 3,845 | 3,308 | 3,126 | 2,069 | 1,800 | 2,977 | 3,356 | 2,523 | 4,771 | 4,646 | 4,802 | 3,853 | 5,485 | 3,276 | 3,156 | 1,754 | 3,643 | 2,521 | 3,293 | 4,284 | 4,418 | 3,642 | 4,790 | 2,305 | 3,769 | 4,187 | 4,595 | 3,363 | 3,417 | 3,893 | 3,643 | 1,430 | 1,634 | 2,109 | 1,689 | 1,312 | 3,392 | 895 | 1,641 | 866 | 994 | 781 | 1,292 | 725 | 3,008 |
Deferred Revenue
| 5,204 | 21,742 | 5,503 | 5,506 | 4,571 | 52,653 | 4,091 | 11,228 | 4,379 | 42,612 | 3,106 | 2,292 | 1,959 | 37,198 | 1,543 | 1,399 | 3,894 | 25,946 | 3,308 | 3,126 | 2,069 | 24,634 | 2,977 | 3,356 | 2,523 | 44,483 | 4,646 | 4,802 | 3,853 | 43,345 | 3,276 | 31,627 | 30,747 | 33,256 | 2,521 | 3,293 | 4,284 | 19,919 | 3,642 | 4,790 | 2,305 | 21,345 | 4,187 | 4,595 | 3,363 | 41,533 | 3,893 | 3,643 | 1,430 | 1,682 | 2,109 | 1,689 | 1,312 | 3,458 | 895 | 1,641 | 866 | 1,041 | 781 | 1,292 | 725 | 3,008 |
Other Current Liabilities
| 97,055 | 69,974 | 84,002 | 93,538 | 91,575 | 63,454 | 81,716 | 91,078 | 84,223 | 56,316 | 70,207 | 73,829 | 76,279 | 52,728 | 65,357 | 67,772 | 73,617 | 64,462 | 67,817 | 73,089 | 72,751 | 64,322 | 63,815 | 70,391 | 72,608 | 70,468 | 71,475 | 76,998 | 75,958 | 70,650 | 73,214 | 74,898 | 78,909 | 75,944 | 74,592 | 75,624 | 73,231 | 65,221 | 74,411 | 76,108 | 79,925 | 71,518 | 70,939 | 66,973 | 100,986 | 81,679 | 75,143 | 65,134 | 47,220 | 43,864 | 39,397 | 45,230 | 51,600 | 48,495 | 46,139 | 47,599 | 50,491 | 46,118 | 44,353 | 50,004 | 49,596 | 53,391 |
Total Current Liabilities
| 183,033 | 175,807 | 156,449 | 163,665 | 154,264 | 150,546 | 141,439 | 152,478 | 145,119 | 137,014 | 134,921 | 131,253 | 132,272 | 125,346 | 113,775 | 113,316 | 123,430 | 130,471 | 136,602 | 134,954 | 133,944 | 126,774 | 125,497 | 131,994 | 133,331 | 139,942 | 145,300 | 147,037 | 139,906 | 143,076 | 144,209 | 140,359 | 144,949 | 158,604 | 177,674 | 179,851 | 185,874 | 165,105 | 174,617 | 163,661 | 155,062 | 155,440 | 153,937 | 139,660 | 179,682 | 162,553 | 141,665 | 125,092 | 97,927 | 97,174 | 89,244 | 95,798 | 105,355 | 108,654 | 103,317 | 105,013 | 106,838 | 107,861 | 104,238 | 100,802 | 103,803 | 125,379 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11,901 | 26,366 | 9,645 | 8,753 | 3,186 | 18,385 | 1,073 | 1,070 | 1,090 | 18,164 | 1,019 | 992 | 1,027 | 19,503 | 1,002 | 870 | 750 | 19,551 | 595 | 423 | 0 | 4,747 | 0 | 0 | 0 | 5,682 | 0 | 0 | 0 | 5,172 | 0 | 0 | 0 | 5,970 | 0 | 0 | 0 | 4,024 | 0 | 0 | 0 | 4,260 | 0 | 0 | 0 | 2,922 | 0 | 0 | 0 | 2,105 | 1 | 1 | 1 | 2,690 | 1 | 1 | 2 | 4,243 | 2 | 2 | 3,854 | 16 |
Deferred Revenue Non-Current
| 0 | 14,833 | 0 | 0 | 0 | -63,499 | 0 | 0 | 0 | -47,151 | 0 | 0 | 0 | -26,674 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 72,621 | 0 | 0 | 0 | 63,499 | 0 | 0 | 0 | 47,151 | 0 | 0 | 0 | 26,674 | 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 |
Other Non-Current Liabilities
| 56,797 | 39,098 | 54,144 | 55,361 | 55,655 | 39,559 | 56,638 | 56,479 | 56,254 | 37,418 | 50,771 | 50,752 | 51,907 | 34,606 | 55,763 | 56,722 | 59,478 | 42,070 | 60,751 | 57,510 | 60,085 | 42,778 | 48,650 | 49,619 | 49,556 | 43,794 | 48,676 | 49,557 | 50,490 | 45,100 | 50,949 | 48,253 | 50,496 | 46,683 | 50,616 | 47,887 | 48,811 | 43,590 | 48,155 | 46,609 | 46,746 | 48,837 | 49,685 | 49,362 | 50,164 | 46,481 | 47,964 | 43,730 | 42,706 | 37,424 | 41,396 | 40,331 | 40,145 | 36,730 | 38,974 | 39,724 | 39,765 | 34,722 | 38,413 | 37,237 | 32,041 | 34,583 |
Total Non-Current Liabilities
| 68,698 | 138,085 | 63,789 | 64,114 | 58,841 | 57,944 | 57,711 | 57,549 | 57,344 | 55,582 | 51,790 | 51,744 | 52,934 | 54,109 | 56,765 | 57,592 | 60,228 | 61,621 | 61,346 | 57,933 | 60,085 | 47,525 | 48,650 | 49,619 | 49,556 | 49,476 | 48,676 | 49,557 | 50,490 | 50,272 | 50,949 | 48,253 | 50,496 | 52,653 | 50,616 | 47,887 | 48,811 | 47,614 | 48,155 | 46,609 | 46,746 | 53,097 | 49,685 | 49,362 | 50,164 | 49,403 | 47,964 | 43,730 | 42,706 | 39,529 | 41,397 | 40,332 | 40,146 | 39,420 | 38,975 | 39,725 | 39,767 | 38,965 | 38,415 | 37,239 | 35,895 | 34,599 |
Total Liabilities
| 251,731 | 313,892 | 220,238 | 227,779 | 213,105 | 208,490 | 199,150 | 210,027 | 202,463 | 192,596 | 186,711 | 182,997 | 185,206 | 179,455 | 170,540 | 170,908 | 183,658 | 192,092 | 197,948 | 192,887 | 194,029 | 174,299 | 174,147 | 181,613 | 182,887 | 189,418 | 193,976 | 196,594 | 190,396 | 193,348 | 195,158 | 188,612 | 195,445 | 211,257 | 228,290 | 227,738 | 234,685 | 212,719 | 222,772 | 210,270 | 201,808 | 208,537 | 203,622 | 189,022 | 229,846 | 211,956 | 189,629 | 168,822 | 140,633 | 136,703 | 130,641 | 136,130 | 145,501 | 148,074 | 142,292 | 144,738 | 146,605 | 146,826 | 142,653 | 138,041 | 139,698 | 159,978 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 75,130 | 0 | 0 | 0 | 88,801 | 92,068 | 91,530 | 88,904 | 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
| 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 | 39,970 |
Retained Earnings
| 33,264 | 31,145 | 23,136 | 41,074 | 38,949 | 40,017 | 51,758 | 48,499 | 52,708 | 55,977 | 56,788 | 54,160 | 54,387 | 52,616 | 42,116 | 38,521 | 41,109 | 46,040 | 52,718 | 51,299 | 47,611 | 45,103 | 43,061 | 39,480 | 36,773 | 35,861 | 30,115 | 24,323 | 20,632 | 19,722 | -36,037 | -36,696 | -40,705 | -41,006 | -15,163 | -10,078 | 58,752 | 65,921 | 70,399 | 73,052 | 69,534 | 65,422 | 63,909 | 63,278 | 60,999 | 60,483 | 59,116 | 59,130 | 56,236 | 56,466 | 55,149 | 55,893 | 55,691 | 56,012 | 55,485 | 53,792 | 52,460 | 51,392 | 49,006 | 47,240 | 47,229 | 46,464 |
Accumulated Other Comprehensive Income/Loss
| 30,250 | 29,395 | 22,684 | 23,677 | 22,245 | 20,042 | 19,967 | 24,767 | 23,480 | 19,925 | 16,851 | 16,097 | 15,437 | 34,655 | 6,844 | 6,428 | 6,229 | 6,896 | 9,498 | 8,223 | 9,247 | 11,445 | 10,525 | 12,415 | 12,194 | 12,334 | 14,710 | 12,950 | 11,924 | 11,295 | 10,125 | 2,005 | 3,894 | 11,085 | 18,440 | 19,685 | 22,576 | 19,522 | 21,984 | 11,052 | 5,202 | 5,573 | 12,013 | 6,264 | 3,269 | 3,049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -12,891 | -12,430 | 10,254 | 11,247 | 18,456 | 16,249 | -3,791 | 20,978 | 19,603 | -3,879 | 11,623 | 10,871 | 10,129 | 10,178 | -5,311 | -5,317 | 831 | 1,498 | 4,101 | -5,390 | -5,475 | 5,971 | -5,472 | 6,943 | 6,698 | 6,838 | 9,218 | 7,466 | 6,445 | 5,816 | 47,501 | 47,484 | 51,339 | 58,532 | 65,891 | 67,206 | 70,058 | 68,557 | 69,116 | 58,178 | 52,257 | 52,957 | 59,408 | 53,671 | 50,620 | 50,408 | 41,562 | 29,524 | 30,757 | 33,249 | 29,909 | 29,716 | 32,850 | 33,952 | 31,909 | 34,613 | 35,666 | 39,346 | 39,764 | 39,033 | 40,998 | 37,225 |
Total Shareholders Equity
| 90,593 | 88,080 | 73,360 | 92,291 | 97,375 | 96,236 | 107,904 | 109,447 | 112,281 | 111,993 | 108,381 | 105,001 | 104,486 | 102,764 | 83,619 | 79,602 | 81,910 | 87,508 | 96,789 | 94,102 | 91,353 | 91,044 | 88,084 | 86,393 | 83,441 | 82,669 | 79,303 | 71,759 | 67,047 | 65,508 | 61,559 | 52,763 | 50,604 | 57,496 | 90,698 | 97,098 | 168,780 | 172,891 | 179,485 | 171,200 | 161,761 | 158,349 | 163,287 | 156,919 | 151,589 | 150,861 | 140,648 | 128,624 | 126,963 | 129,687 | 125,028 | 125,579 | 128,511 | 129,934 | 127,364 | 128,375 | 128,096 | 130,708 | 128,740 | 126,243 | 128,197 | 123,659 |
Total Equity
| 97,994 | 96,236 | 80,400 | 98,975 | 103,676 | 102,202 | 112,597 | 114,668 | 117,452 | 117,660 | 114,447 | 110,970 | 111,026 | 109,858 | 90,570 | 86,966 | 89,798 | 96,381 | 105,441 | 102,993 | 100,622 | 100,756 | 97,651 | 96,095 | 93,597 | 93,212 | 90,195 | 82,450 | 77,612 | 76,045 | 73,176 | 63,033 | 61,369 | 70,358 | 123,733 | 129,504 | 202,440 | 204,721 | 211,155 | 199,739 | 188,619 | 185,427 | 191,321 | 182,892 | 177,052 | 176,556 | 164,583 | 150,274 | 136,431 | 139,732 | 134,771 | 135,275 | 138,587 | 140,518 | 137,579 | 139,061 | 139,276 | 142,692 | 141,008 | 138,505 | 142,033 | 136,992 |
Total Liabilities & Shareholders Equity
| 349,726 | 410,128 | 300,638 | 326,754 | 316,781 | 310,692 | 311,747 | 324,695 | 319,915 | 310,256 | 301,158 | 293,967 | 296,232 | 289,313 | 261,110 | 257,874 | 273,456 | 288,473 | 303,389 | 295,880 | 294,651 | 275,055 | 271,798 | 277,708 | 276,484 | 282,630 | 284,171 | 279,044 | 268,008 | 269,393 | 268,334 | 251,645 | 256,814 | 281,615 | 352,023 | 357,242 | 437,125 | 417,440 | 433,927 | 410,009 | 390,427 | 393,964 | 394,943 | 371,914 | 406,898 | 388,512 | 354,212 | 319,096 | 277,064 | 276,435 | 265,412 | 271,405 | 284,088 | 288,592 | 279,871 | 283,799 | 285,881 | 289,518 | 283,661 | 276,546 | 281,731 | 296,970 |