Seiko Electric Co., Ltd.
TSE:6653.T
1254 (JPY) • At close November 5, 2024
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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,068 | 2,796 | 2,276 | 2,249 | 2,050 | 1,852 | 1,537 | 2,327 | 2,308 | 2,651 | 1,758 | 1,853 | 1,699 | 3,158 | 1,803 | 1,894 | 2,239 | 1,929 | 1,892 | 1,632 | 1,331 | 1,384 | 2,474 | 1,591 | 1,401 | 1,226 | 1,917 | 1,301 | 1,313 | 1,355 | 2,364 | 1,626 | 1,217 | 1,556 | 2,076 | 1,658 | 1,313 | 2,595 | 2,132 | 1,444 | 1,590 | 2,412 | 2,632 | 1,389 | 1,312 | 2,376 | 1,675 | 1,426 | 1,278 | 1,650 | 1,676 | 1,672 | 1,345 | 1,521 | 1,613 | 1,446 | 824 | 1,116 | 1,235 | 1,126 | 644 | 788 |
Short Term Investments
| 0 | 8 | 0 | 8 | 0 | 8 | 0 | 8 | 0 | 0 | 0 | 8 | 0 | 8 | 0 | -117 | -131 | -115 | -119 | -125 | -107 | -93 | -96 | -65 | -70 | -70 | -67 | -68 | -64 | -63 | -64 | -65 | -64 | 2,156 | 177 | 167 | 108 | 122 | 105 | 75 | 81 | 112 | 106 | 70 | 56 | 91 | 88 | 64 | 52 | 74 | 114 | 138 | 116 | 1,636 | 142 | 143 | 81 | 101 | 118 | 112 | 70 | 204 |
Cash and Short Term Investments
| 2,068 | 2,804 | 2,276 | 2,257 | 2,050 | 1,852 | 1,537 | 2,327 | 2,308 | 2,651 | 1,758 | 1,853 | 1,699 | 3,158 | 1,803 | 1,894 | 2,239 | 1,929 | 1,892 | 1,632 | 1,331 | 1,384 | 2,474 | 1,591 | 1,401 | 1,226 | 1,917 | 1,301 | 1,313 | 1,355 | 2,364 | 1,626 | 1,217 | 3,712 | 2,253 | 1,825 | 1,421 | 2,717 | 2,237 | 1,519 | 1,671 | 2,524 | 2,738 | 1,459 | 1,368 | 2,467 | 1,763 | 1,490 | 1,330 | 1,724 | 1,790 | 1,810 | 1,461 | 3,157 | 1,755 | 1,589 | 905 | 1,217 | 1,353 | 1,238 | 714 | 992 |
Net Receivables
| 10,065 | 10,271 | 15,412 | 13,164 | 9,683 | 10,747 | 14,801 | 13,965 | 12,017 | 12,454 | 14,642 | 12,155 | 8,156 | 7,764 | 10,979 | 10,885 | 7,407 | 7,250 | 10,658 | 10,047 | 7,499 | 7,937 | 11,278 | 11,471 | 8,554 | 6,961 | 9,229 | 9,466 | 7,226 | 6,687 | 8,062 | 7,700 | 5,093 | 3,677 | 8,107 | 7,420 | 6,410 | 5,423 | 9,241 | 7,899 | 5,378 | 4,430 | 7,891 | 6,638 | 4,575 | 4,719 | 8,848 | 7,632 | 4,434 | 4,249 | 8,296 | 7,156 | 4,497 | 4,176 | 8,365 | 7,069 | 5,950 | 5,481 | 7,245 | 6,484 | 3,788 | 7,728 |
Inventory
| 3,158 | 2,738 | 2,509 | 2,741 | 2,889 | 2,692 | 2,563 | 2,665 | 2,710 | 2,434 | 2,349 | 2,694 | 3,142 | 3,031 | 3,193 | 3,324 | 3,799 | 3,440 | 2,893 | 2,904 | 3,163 | 2,359 | 2,254 | 2,459 | 2,570 | 2,492 | 2,085 | 2,363 | 2,405 | 2,237 | 2,190 | 2,234 | 2,685 | 2,288 | 2,027 | 2,461 | 2,202 | 2,231 | 1,772 | 1,895 | 1,763 | 1,889 | 1,430 | 1,501 | 1,689 | 1,701 | 1,909 | 1,895 | 2,112 | 1,968 | 1,796 | 2,028 | 2,388 | 2,191 | 2,309 | 2,589 | 2,462 | 1,986 | 2,218 | 2,549 | 2,640 | 1,948 |
Other Current Assets
| 235 | 259 | 266 | 318 | 394 | 346 | 400 | 408 | 444 | 422 | 197 | 243 | 361 | 277 | 212 | 370 | 272 | 304 | 328 | 342 | 380 | 398 | 171 | 217 | 403 | 312 | 368 | 203 | 397 | 245 | 279 | 152 | 335 | 298 | 268 | 181 | 354 | 365 | 257 | 185 | 212 | 302 | 275 | 133 | 204 | 200 | 320 | 124 | 143 | 122 | 112 | 24 | 197 | 155 | 167 | 52 | 194 | 177 | 235 | 112 | 164 | 166 |
Total Current Assets
| 15,526 | 16,072 | 20,463 | 18,480 | 15,016 | 15,637 | 19,301 | 19,365 | 17,479 | 17,961 | 18,946 | 16,945 | 13,358 | 14,230 | 16,187 | 16,473 | 13,717 | 12,923 | 15,771 | 14,925 | 12,373 | 12,078 | 16,177 | 15,738 | 12,928 | 10,991 | 13,599 | 13,333 | 11,341 | 10,524 | 12,895 | 11,712 | 9,330 | 9,975 | 12,655 | 11,887 | 10,387 | 10,736 | 13,507 | 11,498 | 9,024 | 9,145 | 12,334 | 9,731 | 7,836 | 9,087 | 12,840 | 11,141 | 8,019 | 8,063 | 11,994 | 11,018 | 8,543 | 9,679 | 12,596 | 11,299 | 9,511 | 8,861 | 11,051 | 10,383 | 7,306 | 10,834 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,807 | 5,857 | 5,880 | 5,768 | 5,269 | 5,293 | 5,408 | 5,276 | 5,273 | 5,293 | 5,338 | 5,399 | 5,197 | 4,846 | 4,732 | 4,137 | 3,518 | 3,457 | 3,423 | 3,224 | 3,024 | 2,994 | 3,021 | 3,028 | 3,044 | 3,076 | 3,103 | 3,152 | 3,203 | 3,261 | 3,266 | 3,289 | 3,001 | 3,046 | 3,091 | 3,095 | 3,060 | 3,102 | 3,144 | 3,192 | 3,162 | 3,190 | 3,208 | 3,244 | 3,296 | 3,369 | 3,402 | 3,442 | 3,105 | 2,788 | 2,538 | 2,575 | 2,599 | 2,644 | 2,686 | 2,720 | 2,993 | 3,001 | 3,165 | 3,183 | 3,389 | 3,574 |
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
| 214 | 217 | 224 | 226 | 203 | 213 | 244 | 232 | 201 | 166 | 168 | 174 | 130 | 131 | 135 | 141 | 148 | 157 | 170 | 184 | 199 | 218 | 238 | 246 | 253 | 274 | 295 | 291 | 314 | 301 | 185 | 197 | 201 | 215 | 207 | 221 | 229 | 244 | 254 | 262 | 254 | 240 | 222 | 164 | 134 | 116 | 118 | 119 | 118 | 125 | 129 | 131 | 125 | 130 | 133 | 132 | 142 | 144 | 148 | 134 | 107 | 119 |
Goodwill and Intangible Assets
| 214 | 217 | 224 | 226 | 203 | 213 | 244 | 232 | 201 | 166 | 168 | 174 | 130 | 131 | 135 | 141 | 148 | 157 | 170 | 184 | 199 | 218 | 238 | 246 | 253 | 274 | 295 | 291 | 314 | 301 | 185 | 197 | 201 | 215 | 207 | 221 | 229 | 244 | 254 | 262 | 254 | 240 | 222 | 164 | 134 | 116 | 118 | 119 | 118 | 125 | 129 | 131 | 125 | 130 | 133 | 132 | 142 | 144 | 148 | 134 | 107 | 119 |
Long Term Investments
| 5,177 | 4,807 | 4,955 | 4,140 | 3,938 | 3,493 | 3,076 | 3,047 | 2,738 | 2,744 | 2,792 | 3,142 | 3,294 | 3,178 | 3,687 | 3,155 | 2,942 | 2,991 | 2,783 | 3,044 | 3,209 | 2,946 | 3,224 | 3,579 | 3,944 | 4,433 | 4,336 | 4,511 | 3,817 | 3,593 | 2,984 | 3,082 | 3,234 | 617 | 2,473 | 2,395 | 2,292 | 2,473 | 1,949 | 1,971 | 1,829 | 1,598 | 1,471 | 1,469 | 1,348 | 1,238 | 1,226 | 1,143 | 1,062 | 1,111 | 1,140 | 1,039 | 1,114 | -450 | 1,065 | 1,065 | 1,112 | 1,136 | 1,198 | 1,134 | 1,206 | 1,066 |
Tax Assets
| 0 | 1 | 1 | 2 | -3,938 | -3,493 | -3,076 | -3,047 | -2,738 | -2,744 | -2,792 | -3,142 | -3,294 | -3,178 | -3,687 | -3,155 | -2,942 | -2,991 | -2,783 | -3,044 | -3,209 | -2,946 | -3,224 | -3,579 | -3,944 | -4,433 | -4,336 | -4,511 | -3,817 | -3,593 | -2,984 | -3,082 | -3,234 | 2,156 | 177 | 167 | 108 | 122 | 105 | 75 | 81 | 112 | 106 | 70 | 56 | 91 | 88 | 64 | 52 | 74 | 114 | 2 | 116 | 1,636 | 142 | 7 | 81 | 101 | 118 | 7 | 70 | 204 |
Other Non-Current Assets
| 160 | 129 | 136 | 139 | 4,092 | 3,617 | 3,189 | 3,181 | 2,870 | 2,853 | 2,901 | 3,274 | 3,429 | 3,295 | 3,791 | 3,155 | 2,942 | 2,991 | 2,783 | 3,045 | 3,209 | 2,948 | 3,225 | 3,579 | 3,945 | 4,434 | 4,337 | 4,513 | 3,818 | 3,595 | 2,985 | 3,085 | 3,235 | 66 | 66 | 66 | 67 | 67 | 70 | 70 | 70 | 73 | 75 | 78 | 79 | 81 | 79 | 78 | 77 | 74 | 78 | 215 | 83 | 83 | 83 | 224 | 89 | 89 | 90 | 200 | 125 | 176 |
Total Non-Current Assets
| 11,358 | 11,011 | 11,196 | 10,275 | 9,564 | 9,123 | 8,841 | 8,689 | 8,344 | 8,312 | 8,407 | 8,847 | 8,756 | 8,272 | 8,658 | 7,433 | 6,608 | 6,605 | 6,376 | 6,453 | 6,432 | 6,160 | 6,484 | 6,853 | 7,242 | 7,784 | 7,735 | 7,956 | 7,335 | 7,157 | 6,436 | 6,571 | 6,437 | 6,100 | 6,014 | 5,944 | 5,756 | 6,008 | 5,522 | 5,570 | 5,396 | 5,213 | 5,082 | 5,025 | 4,913 | 4,895 | 4,913 | 4,846 | 4,414 | 4,172 | 3,999 | 3,962 | 4,037 | 4,043 | 4,109 | 4,148 | 4,417 | 4,471 | 4,719 | 4,658 | 4,897 | 5,139 |
Total Assets
| 26,884 | 27,083 | 31,659 | 28,755 | 24,581 | 24,761 | 28,143 | 28,055 | 25,824 | 26,274 | 27,353 | 25,793 | 22,114 | 22,503 | 24,847 | 23,907 | 20,327 | 19,528 | 22,148 | 21,379 | 18,806 | 18,238 | 22,662 | 22,592 | 20,170 | 18,775 | 21,334 | 21,289 | 18,677 | 17,682 | 19,331 | 18,283 | 15,768 | 16,076 | 18,670 | 17,832 | 16,143 | 16,744 | 19,029 | 17,068 | 14,420 | 14,358 | 17,416 | 14,756 | 12,749 | 13,982 | 17,753 | 15,987 | 12,433 | 12,235 | 15,993 | 14,980 | 12,580 | 13,722 | 16,705 | 15,447 | 13,928 | 13,332 | 15,770 | 15,041 | 12,203 | 15,973 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,050 | 6,180 | 7,843 | 7,040 | 3,359 | 3,815 | 4,447 | 4,484 | 3,675 | 4,424 | 4,474 | 4,459 | 2,926 | 3,439 | 2,881 | 3,324 | 2,318 | 2,416 | 3,130 | 4,139 | 3,385 | 2,425 | 4,945 | 3,832 | 3,346 | 2,727 | 3,227 | 3,197 | 2,271 | 2,302 | 2,808 | 2,513 | 2,171 | 3,001 | 4,883 | 4,732 | 3,842 | 4,309 | 4,578 | 3,899 | 3,002 | 3,538 | 4,245 | 3,022 | 2,417 | 3,858 | 4,756 | 4,290 | 2,340 | 2,648 | 3,720 | 4,362 | 3,136 | 5,031 | 5,424 | 4,939 | 4,230 | 4,583 | 4,401 | 4,257 | 2,743 | 4,791 |
Short Term Debt
| 1,319 | 643 | 3,527 | 2,536 | 1,155 | 1,199 | 4,574 | 4,253 | 3,910 | 3,260 | 4,587 | 2,475 | 1,285 | 572 | 4,289 | 3,190 | 2,332 | 1,631 | 3,577 | 1,390 | 748 | 384 | 2,369 | 2,435 | 1,490 | 694 | 3,199 | 3,211 | 2,692 | 2,191 | 3,735 | 2,285 | 1,384 | 1,414 | 2,922 | 2,205 | 1,523 | 1,555 | 4,284 | 3,228 | 1,870 | 1,281 | 4,259 | 3,053 | 1,786 | 1,408 | 3,992 | 3,009 | 1,902 | 1,218 | 3,804 | 2,451 | 2,028 | 1,176 | 3,394 | 2,749 | 2,260 | 1,144 | 3,197 | 3,059 | 1,805 | 3,311 |
Tax Payables
| 0 | 362 | 208 | 409 | 222 | 227 | 120 | 404 | 204 | 162 | 108 | 321 | 142 | 175 | 97 | 411 | 195 | 98 | 46 | 256 | 53 | 104 | 86 | 291 | 208 | 118 | 112 | 238 | 108 | 67 | 40 | 172 | 21 | 151 | 192 | 385 | 271 | 212 | 245 | 190 | 63 | 52 | 32 | 50 | 24 | 24 | 24 | 37 | 24 | 24 | 13 | 37 | 23 | 23 | 14 | 31 | 22 | 20 | 12 | 38 | 24 | 14 |
Deferred Revenue
| 1,252 | 362 | 208 | 317 | 1,072 | 664 | 0 | 683 | 0 | 0 | 0 | 786 | 915 | 600 | 555 | 871 | 881 | 437 | 474 | 964 | 560 | 456 | 526 | 1,654 | 865 | 447 | 511 | 238 | 638 | 339 | 411 | 177 | 632 | 436 | 503 | 392 | 612 | 216 | 443 | 195 | 268 | 62 | 226 | 54 | 234 | 32 | 225 | 49 | 293 | 52 | 232 | 37 | 23 | 23 | 210 | 31 | 242 | 20 | 205 | 38 | 195 | 180 |
Other Current Liabilities
| 1,332 | 2,136 | 2,285 | 2,378 | 3,046 | 3,407 | 3,996 | 3,747 | 4,091 | 4,189 | 3,881 | 3,532 | 2,842 | 3,755 | 3,985 | 4,188 | 3,127 | 3,162 | 3,450 | 3,317 | 2,902 | 3,811 | 3,464 | 2,957 | 3,130 | 3,166 | 2,691 | 2,976 | 2,346 | 2,329 | 2,536 | 3,490 | 2,148 | 2,051 | 1,112 | 1,701 | 1,379 | 1,596 | 1,172 | 1,377 | 1,260 | 1,569 | 868 | 940 | 1,061 | 1,247 | 1,215 | 1,334 | 1,547 | 1,397 | 1,075 | 1,147 | 1,129 | 1,075 | 1,158 | 1,560 | 915 | 1,090 | 1,027 | 1,158 | 1,272 | 886 |
Total Current Liabilities
| 8,953 | 9,321 | 13,863 | 12,271 | 8,632 | 9,085 | 13,017 | 13,167 | 11,676 | 11,873 | 12,942 | 11,252 | 7,968 | 8,366 | 11,710 | 11,573 | 8,658 | 7,646 | 10,631 | 9,810 | 7,595 | 7,076 | 11,304 | 10,878 | 8,831 | 7,034 | 9,628 | 9,622 | 7,947 | 7,161 | 9,490 | 8,465 | 6,335 | 6,902 | 9,420 | 9,030 | 7,356 | 7,676 | 10,477 | 8,699 | 6,400 | 6,450 | 9,598 | 7,069 | 5,498 | 6,545 | 10,188 | 8,682 | 6,082 | 5,315 | 8,831 | 7,997 | 6,316 | 7,305 | 10,186 | 9,279 | 7,647 | 6,837 | 8,830 | 8,512 | 6,015 | 9,168 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 609 | 666 | 723 | 780 | 837 | 895 | 952 | 1,009 | 1,066 | 1,123 | 1,180 | 1,237 | 1,295 | 1,352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 82 | 82 | 124 | 130 | 166 | 166 | 177 | 177 | 213 | 213 | 249 | 249 | 285 | 285 | 321 | 321 | 356 | 356 | 392 | 392 | 428 | 428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,822 | 0 | 0 | 0 | 1,775 | 0 | 0 | 0 | 1,738 | 0 | 0 | 0 | 2,094 | 0 | 0 | 0 | 1,758 | 0 | 0 | 0 | 1,747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,627 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 455 | 0 | 0 | 0 | 118 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 234 | 0 | 0 | 0 | 608 | 0 | 0 | 0 | 870 | 0 | 0 | 0 | 439 | 0 | 0 | 0 | 318 | 0 | 0 | 0 | 150 | 0 | 0 | 0 | 133 | 0 | 0 | 0 | 48 | 0 | 0 | 0 | 41 | 0 | 0 | 0 | 46 | 0 | 0 | 0 | 63 | 0 | 0 |
Other Non-Current Liabilities
| 2,731 | 2,688 | 2,827 | 1,848 | 2,471 | 2,428 | 2,333 | 2,196 | 2,224 | 2,297 | 2,345 | 285 | 2,314 | 2,302 | 2,439 | 2,059 | 2,156 | 2,333 | 2,295 | 2,128 | 2,281 | 2,237 | 2,297 | 1,921 | 2,663 | 2,778 | 2,749 | 111 | 2,598 | 2,520 | 2,341 | 122 | 2,364 | 2,240 | 2,207 | 126 | 2,119 | 2,176 | 2,007 | 162 | 2,206 | 2,129 | 2,054 | 132 | 1,975 | 1,964 | 1,950 | 199 | 1,985 | 1,962 | 1,947 | 1,959 | 2,002 | 1,979 | 1,995 | 1,916 | 2,002 | 1,935 | 1,941 | 201 | 1,916 | 1,886 |
Total Non-Current Liabilities
| 3,340 | 3,354 | 3,550 | 3,269 | 3,308 | 3,323 | 3,285 | 3,323 | 3,290 | 3,420 | 3,525 | 3,602 | 3,609 | 3,654 | 2,439 | 2,187 | 2,156 | 2,333 | 2,295 | 2,362 | 2,281 | 2,237 | 2,297 | 2,529 | 2,703 | 2,818 | 2,831 | 2,885 | 2,722 | 2,650 | 2,507 | 2,502 | 2,541 | 2,417 | 2,420 | 2,395 | 2,368 | 2,425 | 2,292 | 2,691 | 2,527 | 2,450 | 2,410 | 2,379 | 2,367 | 2,356 | 2,378 | 2,422 | 1,985 | 1,962 | 1,947 | 2,000 | 2,002 | 1,979 | 1,995 | 1,962 | 2,002 | 1,935 | 1,941 | 1,946 | 1,916 | 1,886 |
Total Liabilities
| 12,293 | 12,675 | 17,413 | 15,540 | 11,940 | 12,408 | 16,302 | 16,490 | 14,966 | 15,293 | 16,467 | 14,854 | 11,577 | 12,020 | 14,149 | 13,760 | 10,814 | 9,979 | 12,926 | 12,172 | 9,876 | 9,313 | 13,601 | 13,407 | 11,534 | 9,852 | 12,459 | 12,507 | 10,669 | 9,811 | 11,997 | 10,967 | 8,876 | 9,319 | 11,840 | 11,425 | 9,724 | 10,101 | 12,769 | 11,390 | 8,927 | 8,900 | 12,008 | 9,448 | 7,865 | 8,901 | 12,566 | 11,104 | 8,067 | 7,277 | 10,778 | 9,997 | 8,318 | 9,284 | 12,181 | 11,241 | 9,649 | 8,772 | 10,771 | 10,458 | 7,931 | 11,054 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,607 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 | 2,323 |
Retained Earnings
| 7,661 | 7,668 | 7,497 | 7,036 | 6,616 | 6,665 | 6,479 | 6,229 | 5,745 | 5,853 | 5,758 | 5,570 | 5,077 | 5,107 | 4,973 | 4,817 | 4,343 | 4,348 | 4,189 | 4,020 | 3,599 | 3,766 | 3,723 | 3,585 | 3,365 | 3,345 | 3,364 | 3,151 | 2,868 | 2,892 | 2,788 | 2,707 | 2,172 | 2,314 | 2,442 | 2,112 | 2,118 | 2,186 | 2,162 | 1,604 | 1,258 | 1,329 | 1,374 | 1,287 | 925 | 1,164 | 1,260 | 1,035 | 573 | 1,105 | 1,329 | 1,151 | 825 | 1,084 | 1,151 | 840 | 943 | 1,186 | 1,575 | 1,223 | 894 | 1,505 |
Accumulated Other Comprehensive Income/Loss
| 2,506 | 2,315 | 2,355 | 1,784 | 1,635 | 1,297 | 997 | 971 | 748 | 764 | 789 | 1,031 | 1,132 | 1,053 | 4,319 | 1,009 | 850 | 880 | 732 | 886 | 1,031 | 859 | 1,052 | 1,315 | 1,555 | 1,863 | 1,795 | 1,915 | 1,424 | 1,264 | 831 | 894 | 1,004 | 727 | 673 | 579 | 437 | 577 | 214 | 182 | 336 | 227 | 129 | 110 | 48 | 5 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,815 | 1,816 | 1,785 | 1,785 | 1,783 | 1,784 | 1,758 | 1,758 | 1,758 | 1,757 | 1,732 | 1,731 | 1,721 | 1,716 | -1,201 | 1,714 | 1,713 | 1,714 | 1,694 | 1,694 | 1,693 | 1,693 | 1,679 | 1,678 | 1,393 | 1,392 | 1,394 | 1,393 | 1,393 | 1,392 | 1,392 | 1,392 | 1,393 | 1,393 | 1,392 | 1,393 | 1,541 | 1,557 | 1,561 | 1,569 | 1,576 | 1,579 | 1,582 | 1,588 | 1,588 | 1,589 | 1,588 | 1,525 | 1,470 | 1,530 | 1,563 | 1,509 | 1,114 | 1,031 | 1,050 | 1,043 | 1,013 | 1,051 | 1,101 | 1,037 | 1,055 | 1,060 |
Total Shareholders Equity
| 14,589 | 14,406 | 14,244 | 13,212 | 12,641 | 12,353 | 11,841 | 11,565 | 10,858 | 10,981 | 10,886 | 10,939 | 10,537 | 10,483 | 10,698 | 10,147 | 9,513 | 9,549 | 9,222 | 9,207 | 8,930 | 8,925 | 9,061 | 9,185 | 8,636 | 8,923 | 8,876 | 8,782 | 8,008 | 7,871 | 7,334 | 7,316 | 6,892 | 6,757 | 6,830 | 6,407 | 6,419 | 6,643 | 6,260 | 5,678 | 5,493 | 5,458 | 5,408 | 5,308 | 4,884 | 5,081 | 5,187 | 4,883 | 4,366 | 4,958 | 5,215 | 4,983 | 4,262 | 4,438 | 4,524 | 4,206 | 4,279 | 4,560 | 4,999 | 4,583 | 4,272 | 4,888 |
Total Equity
| 14,589 | 14,406 | 14,244 | 13,212 | 12,641 | 12,353 | 11,841 | 11,565 | 10,858 | 10,981 | 10,886 | 10,939 | 10,537 | 10,483 | 10,698 | 10,147 | 9,513 | 9,549 | 9,222 | 9,207 | 8,930 | 8,925 | 9,061 | 9,185 | 8,636 | 8,923 | 8,876 | 8,782 | 8,008 | 7,871 | 7,334 | 7,316 | 6,892 | 6,757 | 6,830 | 6,407 | 6,419 | 6,643 | 6,260 | 5,678 | 5,493 | 5,458 | 5,408 | 5,308 | 4,884 | 5,081 | 5,187 | 4,883 | 4,366 | 4,958 | 5,215 | 4,983 | 4,262 | 4,438 | 4,524 | 4,206 | 4,279 | 4,560 | 4,999 | 4,583 | 4,272 | 4,919 |
Total Liabilities & Shareholders Equity
| 26,882 | 27,081 | 31,657 | 28,752 | 24,581 | 24,761 | 28,143 | 28,055 | 25,824 | 26,274 | 27,353 | 25,793 | 22,114 | 22,503 | 24,847 | 23,907 | 20,327 | 19,528 | 22,148 | 21,379 | 18,806 | 18,238 | 22,662 | 22,592 | 20,170 | 18,775 | 21,335 | 21,289 | 18,677 | 17,682 | 19,331 | 18,283 | 15,768 | 16,076 | 18,670 | 17,832 | 16,143 | 16,744 | 19,029 | 17,068 | 14,420 | 14,358 | 17,416 | 14,756 | 12,749 | 13,982 | 17,753 | 15,987 | 12,433 | 12,235 | 15,993 | 14,980 | 12,580 | 13,722 | 16,705 | 15,447 | 13,928 | 13,332 | 15,770 | 15,041 | 12,203 | 15,973 |