Sanken Electric Co., Ltd.
TSE:6707.T
5701 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 47,231 | 50,363 | 48,458 | 73,105 | 74,126 | 65,435 | 69,726 | 71,607 | 73,476 | 58,959 | 58,362 | 60,791 | 65,678 | 60,990 | 43,880 | 34,202 | 45,646 | 40,779 | 26,805 | 25,109 | 24,511 | 23,564 | 25,904 | 26,135 | 32,318 | 32,752 | 33,331 | 19,660 | 23,752 | 22,548 | 22,771 | 17,790 | 17,040 | 17,924 | 14,714 | 14,825 | 16,890 | 17,443 | 16,728 | 15,623 | 15,651 | 14,943 | 12,615 | 11,905 | 14,359 | 12,079 | 11,625 | 9,860 | 10,313 | 9,901 | 9,596 | 8,490 | 12,357 | 12,826 | 9,107 | 11,335 | 12,652 | 12,300 | 14,194 | 13,949 | 13,069 | 12,852 |
Short Term Investments
| 0 | 0 | -2,447 | -2,342 | -11,688 | -2,126 | -2,546 | -2,389 | -10,107 | -8,003 | -7,395 | -6,997 | -1,509 | -1,776 | 0 | 0 | 0 | 0 | -491 | -335 | -175 | -18 | -1,137 | -894 | -651 | -399 | -922 | -604 | -281 | 0 | -344 | -17 | 0 | 0 | -1,996 | -1,671 | -1,347 | -1,022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 47,231 | 50,363 | 48,458 | 73,105 | 74,126 | 65,435 | 69,726 | 71,607 | 73,476 | 58,959 | 58,362 | 60,791 | 65,678 | 60,990 | 43,880 | 34,202 | 45,646 | 40,779 | 26,805 | 25,109 | 24,511 | 23,564 | 25,904 | 26,135 | 32,318 | 32,752 | 33,331 | 19,660 | 23,752 | 22,548 | 22,771 | 17,790 | 17,040 | 17,924 | 14,714 | 14,825 | 16,890 | 17,443 | 16,728 | 15,623 | 15,651 | 14,943 | 12,615 | 11,905 | 14,359 | 12,079 | 11,625 | 9,860 | 10,313 | 9,901 | 9,596 | 8,490 | 12,357 | 12,826 | 9,107 | 11,335 | 12,652 | 12,300 | 14,194 | 13,949 | 13,069 | 12,852 |
Net Receivables
| 31,153 | 35,893 | 34,178 | 38,011 | 37,648 | 40,027 | 36,498 | 38,184 | 35,942 | 35,617 | 31,225 | 29,334 | 32,108 | 36,962 | 31,226 | 27,428 | 24,334 | 31,888 | 32,439 | 31,609 | 29,871 | 33,586 | 32,579 | 35,364 | 31,875 | 35,863 | 35,704 | 36,592 | 35,240 | 35,947 | 33,784 | 33,880 | 32,009 | 36,094 | 32,135 | 34,763 | 32,665 | 38,690 | 35,289 | 36,642 | 33,327 | 35,600 | 34,922 | 33,764 | 32,314 | 33,155 | 26,919 | 28,850 | 28,278 | 30,380 | 28,060 | 29,077 | 27,245 | 31,404 | 30,742 | 30,357 | 29,705 | 32,391 | 31,963 | 29,355 | 23,337 | 32,539 |
Inventory
| 75,803 | 69,544 | 71,275 | 71,270 | 68,664 | 59,274 | 57,028 | 51,307 | 47,080 | 42,016 | 40,577 | 38,925 | 38,152 | 41,238 | 44,147 | 45,345 | 46,175 | 41,078 | 41,970 | 40,284 | 42,147 | 42,060 | 44,059 | 41,977 | 40,751 | 37,630 | 40,766 | 38,537 | 52,730 | 51,164 | 53,317 | 48,869 | 50,629 | 52,588 | 58,923 | 57,866 | 59,056 | 53,899 | 54,555 | 48,911 | 46,247 | 46,109 | 48,915 | 46,189 | 46,713 | 43,965 | 43,973 | 40,998 | 41,181 | 40,515 | 40,443 | 38,455 | 38,123 | 36,437 | 37,156 | 37,252 | 36,217 | 35,761 | 35,526 | 36,352 | 42,834 | 43,310 |
Other Current Assets
| 14,269 | 17,553 | 12,641 | 12,705 | 10,323 | 14,333 | 12,466 | 10,085 | 8,798 | 12,137 | 10,078 | 7,818 | 6,834 | 8,983 | 9,376 | 6,886 | 3,796 | 3,630 | 6,568 | 4,923 | 3,976 | 4,693 | 6,991 | 5,446 | 4,200 | 5,588 | 5,700 | 4,887 | 3,367 | 2,756 | 4,981 | 4,361 | 5,351 | 5,598 | 8,063 | 6,393 | 5,513 | 6,151 | 6,376 | 4,909 | 3,959 | 4,112 | 3,693 | 3,276 | 3,137 | 2,878 | 3,427 | 3,041 | 2,909 | 3,484 | 3,205 | 3,127 | 2,781 | 3,747 | 3,850 | 3,800 | 3,071 | 3,273 | 2,696 | 3,148 | 3,660 | 4,467 |
Total Current Assets
| 168,456 | 173,353 | 166,552 | 195,091 | 190,761 | 179,069 | 175,718 | 171,183 | 165,296 | 148,729 | 140,242 | 136,868 | 142,772 | 148,173 | 128,629 | 113,861 | 119,951 | 117,375 | 107,782 | 101,925 | 100,505 | 103,903 | 109,533 | 108,922 | 109,144 | 111,833 | 115,501 | 99,676 | 115,089 | 112,415 | 114,853 | 104,900 | 105,029 | 112,204 | 113,835 | 113,847 | 114,124 | 116,183 | 112,948 | 106,085 | 99,184 | 100,764 | 100,145 | 95,134 | 96,523 | 92,077 | 85,944 | 82,749 | 82,681 | 84,280 | 81,304 | 79,149 | 80,506 | 84,414 | 80,855 | 82,744 | 81,645 | 83,725 | 84,379 | 82,804 | 82,900 | 93,168 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 125,531 | 111,792 | 107,450 | 105,651 | 98,937 | 88,532 | 83,078 | 84,505 | 80,726 | 74,587 | 72,103 | 69,755 | 70,928 | 67,566 | 62,570 | 65,204 | 65,584 | 66,062 | 68,591 | 69,972 | 71,196 | 72,604 | 72,052 | 71,860 | 68,035 | 63,968 | 64,197 | 61,988 | 60,894 | 60,204 | 61,522 | 56,761 | 57,987 | 62,015 | 65,973 | 66,917 | 68,871 | 65,795 | 64,500 | 59,262 | 55,557 | 54,975 | 55,775 | 52,757 | 52,678 | 50,945 | 49,036 | 46,465 | 46,752 | 47,301 | 46,498 | 43,680 | 43,760 | 43,430 | 42,594 | 42,438 | 42,720 | 43,029 | 43,038 | 43,895 | 58,501 | 55,485 |
Goodwill
| 30,884 | 29,613 | 30,113 | 3,171 | 3,177 | 2,909 | 3,041 | 3,421 | 2,168 | 1,954 | 1,877 | 1,877 | 1,906 | 1,959 | 1,885 | 1,980 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44,651 | 42,853 | 42,664 | 8,833 | 8,757 | 8,333 | 8,514 | 9,146 | 6,619 | 6,192 | 6,019 | 6,007 | 6,065 | 6,182 | 6,113 | 6,256 | 4,630 | 4,728 | 4,909 | 4,911 | 4,924 | 4,955 | 5,267 | 5,327 | 5,265 | 5,114 | 5,304 | 5,358 | 5,335 | 5,355 | 5,554 | 5,354 | 5,427 | 5,671 | 5,926 | 6,009 | 6,127 | 5,971 | 5,032 | 4,461 | 3,965 | 3,618 | 3,148 | 2,675 | 2,035 | 1,691 | 1,162 | 943 | 930 | 921 | 826 | 810 | 806 | 813 | 784 | 787 | 811 | 842 | 852 | 866 | 989 | 895 |
Goodwill and Intangible Assets
| 75,535 | 72,466 | 72,777 | 12,004 | 11,934 | 11,242 | 11,555 | 12,567 | 8,787 | 8,146 | 7,896 | 7,884 | 7,971 | 8,141 | 7,998 | 8,236 | 4,630 | 4,728 | 4,909 | 4,911 | 4,924 | 4,955 | 5,267 | 5,327 | 5,265 | 5,114 | 5,304 | 5,358 | 5,335 | 5,355 | 5,554 | 5,354 | 5,427 | 5,671 | 5,926 | 6,009 | 6,127 | 5,971 | 5,032 | 4,461 | 3,965 | 3,618 | 3,148 | 2,675 | 2,035 | 1,691 | 1,162 | 943 | 930 | 921 | 826 | 810 | 806 | 813 | 784 | 787 | 811 | 842 | 852 | 866 | 989 | 895 |
Long Term Investments
| 18,475 | 3,029 | 5,211 | 5,479 | 15,452 | 7,729 | 7,222 | 4,566 | 12,289 | 10,487 | 9,893 | 8,542 | 2,440 | 2,766 | 890 | 913 | 913 | 892 | 1,566 | 1,350 | 1,195 | 1,111 | 2,709 | 2,387 | 2,073 | 1,806 | 2,463 | 2,114 | 1,808 | 1,457 | 1,809 | 1,221 | 1,129 | 1,204 | 3,496 | 3,135 | 2,917 | 2,419 | 1,910 | 1,850 | 2,395 | 2,265 | 2,396 | 2,124 | 1,954 | 1,769 | 1,521 | 1,308 | 1,424 | 1,622 | 1,444 | 1,457 | 1,780 | 1,956 | 1,884 | 1,779 | 1,951 | 2,252 | 1,992 | 2,067 | 2,010 | 2,125 |
Tax Assets
| 10,383 | 8,941 | 8,017 | 10,741 | 9,090 | 7,354 | 6,366 | 5,083 | 4,168 | 2,781 | 2,939 | 2,726 | 2,661 | 3,484 | 3,276 | 1,616 | 1,795 | 1,704 | 1,245 | 1,200 | 1,228 | 1,221 | 1,402 | 1,374 | 1,346 | 411 | 314 | 189 | 199 | 204 | 182 | 163 | 175 | 204 | 247 | 259 | 278 | 286 | 72 | 69 | 162 | 888 | 195 | 172 | 200 | 196 | 165 | 148 | 149 | 176 | 147 | 135 | 134 | 162 | 158 | 155 | 144 | 144 | 30 | 129 | 126 | 72 |
Other Non-Current Assets
| 1 | 14,010 | 7,977 | 10,393 | -2 | 8,022 | 6,929 | 7,850 | 0 | 0 | -1 | -1 | 4,810 | 3,541 | 3,443 | 3,669 | 3,330 | 3,260 | 3,616 | 3,838 | 4,705 | 4,396 | 2,706 | 2,487 | 2,033 | 2,540 | 2,851 | 2,661 | 2,883 | 3,062 | 3,147 | 2,607 | 2,672 | 3,412 | 2,950 | 2,945 | 2,775 | 2,610 | 2,606 | 2,404 | 2,286 | 2,251 | 2,176 | 2,042 | 1,883 | 1,837 | 1,715 | 1,842 | 1,707 | 1,830 | 1,654 | 1,588 | 1,609 | 1,609 | 1,591 | 1,690 | 1,781 | 1,916 | 2,055 | 2,657 | 3,242 | 2,927 |
Total Non-Current Assets
| 229,925 | 210,238 | 201,432 | 144,268 | 135,411 | 122,879 | 115,150 | 114,571 | 105,970 | 96,001 | 92,830 | 88,906 | 88,810 | 85,498 | 78,177 | 79,638 | 76,252 | 76,646 | 79,927 | 81,271 | 83,248 | 84,287 | 84,136 | 83,435 | 78,752 | 73,839 | 75,129 | 72,310 | 71,119 | 70,282 | 72,214 | 66,106 | 67,390 | 72,506 | 78,592 | 79,265 | 80,968 | 77,081 | 74,120 | 68,046 | 64,365 | 63,997 | 63,690 | 59,770 | 58,750 | 56,438 | 53,599 | 50,706 | 50,962 | 51,850 | 50,569 | 47,670 | 48,089 | 47,970 | 47,011 | 46,849 | 47,407 | 48,183 | 47,967 | 49,614 | 64,868 | 61,504 |
Total Assets
| 398,381 | 383,591 | 367,986 | 339,359 | 326,175 | 301,951 | 290,871 | 285,756 | 271,267 | 244,732 | 233,074 | 225,777 | 231,585 | 233,671 | 206,807 | 193,502 | 196,203 | 194,023 | 187,711 | 183,198 | 183,755 | 188,191 | 193,671 | 192,360 | 187,900 | 185,675 | 190,633 | 171,990 | 186,210 | 182,699 | 187,068 | 171,007 | 172,421 | 184,711 | 192,428 | 193,113 | 195,093 | 193,265 | 187,071 | 174,133 | 163,551 | 164,761 | 163,837 | 154,906 | 155,276 | 148,517 | 139,544 | 133,455 | 133,643 | 136,130 | 131,873 | 126,819 | 128,595 | 132,384 | 127,866 | 129,593 | 129,052 | 131,908 | 132,346 | 132,418 | 147,768 | 154,672 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18,282 | 15,564 | 16,970 | 21,438 | 22,005 | 20,160 | 21,195 | 21,081 | 19,818 | 17,916 | 18,130 | 17,031 | 18,247 | 20,870 | 17,163 | 15,851 | 16,709 | 17,774 | 19,116 | 18,278 | 17,511 | 18,075 | 20,053 | 21,100 | 21,469 | 20,634 | 20,851 | 20,572 | 19,707 | 18,391 | 17,914 | 15,614 | 15,658 | 16,120 | 16,665 | 17,225 | 20,810 | 20,909 | 21,793 | 20,268 | 18,438 | 18,345 | 17,802 | 16,525 | 16,171 | 16,235 | 15,224 | 15,487 | 16,381 | 18,530 | 20,293 | 19,255 | 19,228 | 20,138 | 19,526 | 19,816 | 20,685 | 21,836 | 19,624 | 16,851 | 16,240 | 22,344 |
Short Term Debt
| 65,049 | 48,562 | 42,817 | 36,068 | 27,552 | 41,704 | 42,233 | 37,431 | 34,815 | 17,785 | 18,329 | 17,481 | 32,404 | 32,034 | 37,740 | 54,166 | 44,769 | 62,796 | 57,878 | 52,317 | 47,408 | 24,667 | 29,547 | 26,025 | 35,507 | 35,926 | 23,497 | 39,392 | 47,433 | 45,871 | 48,179 | 42,208 | 48,105 | 51,459 | 63,349 | 51,359 | 46,806 | 54,403 | 49,646 | 43,645 | 47,346 | 43,278 | 43,443 | 48,224 | 42,486 | 49,043 | 54,139 | 55,949 | 35,701 | 39,290 | 39,084 | 38,069 | 43,596 | 39,382 | 37,343 | 32,084 | 30,354 | 30,642 | 34,823 | 35,754 | 35,590 | 30,013 |
Tax Payables
| 1,227 | 1,336 | 828 | 850 | 3,224 | 1,346 | 903 | 683 | 2,037 | 625 | 686 | 516 | 795 | 2,151 | 516 | 485 | 711 | 659 | 717 | 1,445 | 1,511 | 591 | 414 | 322 | 877 | 412 | 393 | 395 | 941 | 492 | 435 | 363 | 371 | 423 | 276 | 544 | 480 | 186 | 352 | 288 | 241 | 157 | 831 | 398 | 215 | 526 | 266 | 135 | 224 | 514 | 99 | 124 | 164 | 395 | 343 | 452 | 639 | 521 | 550 | 521 | 398 | 758 |
Deferred Revenue
| 1,227 | 38 | 15,592 | 16,729 | 17,624 | 19,164 | 16,497 | 15,497 | 15,438 | 14,430 | 14,112 | 14,291 | 15,332 | 18,591 | 14,411 | 13,499 | 12,017 | 11,544 | 9,942 | 11,374 | 11,253 | 12,296 | 11,851 | 11,853 | 12,020 | 12,043 | 11,041 | 12,552 | 10,736 | 9,933 | 9,113 | 8,799 | 8,337 | 9,913 | 8,964 | 9,942 | 10,806 | 10,112 | 8,929 | 9,385 | 8,903 | 8,689 | 7,905 | 8,220 | 9,940 | 9,344 | 7,803 | 8,024 | 6,912 | 7,030 | 6,520 | 7,138 | 8,196 | 7,875 | 6,826 | 8,163 | 8,369 | 7,621 | 6,677 | 7,857 | 8,009 | 7,843 |
Other Current Liabilities
| 23,227 | 22,561 | 2,550 | 5,544 | 5,569 | 2,468 | 2,468 | 2,251 | 3,265 | 2,346 | 1,695 | 992 | 4,567 | 5,132 | 955 | 1,333 | 1,568 | 1,237 | 1,951 | 684 | 1,115 | 1,371 | 1,627 | 2,101 | 2,060 | 1,375 | 2,147 | 1,588 | 1,453 | 1,772 | 3,595 | 1,184 | 1,659 | 2,007 | 1,767 | 1,580 | 2,119 | 1,929 | 3,584 | 2,238 | 1,319 | 1,064 | 2,199 | 700 | 1,221 | 2,326 | 1,974 | 888 | 964 | 1,080 | 1,685 | 1,169 | 1,219 | 1,074 | 1,198 | 667 | 1,135 | 1,134 | 1,306 | 917 | 1,239 | 1,737 |
Total Current Liabilities
| 107,785 | 86,725 | 77,929 | 79,779 | 72,750 | 83,496 | 82,393 | 76,260 | 73,336 | 52,477 | 52,266 | 49,795 | 70,550 | 76,627 | 70,269 | 84,849 | 75,063 | 93,351 | 88,887 | 82,653 | 77,287 | 56,409 | 63,078 | 61,079 | 71,056 | 69,978 | 57,536 | 74,104 | 79,329 | 75,967 | 78,801 | 67,805 | 73,759 | 79,499 | 90,745 | 80,106 | 80,541 | 87,353 | 83,952 | 75,536 | 76,006 | 71,376 | 71,349 | 73,669 | 69,818 | 76,948 | 79,140 | 80,348 | 59,958 | 65,930 | 67,582 | 65,631 | 72,239 | 68,469 | 64,893 | 60,730 | 60,543 | 61,233 | 62,430 | 61,379 | 61,078 | 61,937 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 74,074 | 89,581 | 86,707 | 48,861 | 55,967 | 40,384 | 39,877 | 38,835 | 40,447 | 49,596 | 49,387 | 49,580 | 39,691 | 38,352 | 38,256 | 33,865 | 44,457 | 21,683 | 21,851 | 22,604 | 26,661 | 46,896 | 46,053 | 46,285 | 36,311 | 36,542 | 51,196 | 49,634 | 45,144 | 45,156 | 45,189 | 47,727 | 42,787 | 42,829 | 33,892 | 44,113 | 44,371 | 34,653 | 34,873 | 36,751 | 31,988 | 37,296 | 37,587 | 30,187 | 35,405 | 25,657 | 19,883 | 15,934 | 35,675 | 30,707 | 27,511 | 25,017 | 20,024 | 25,031 | 25,036 | 28,043 | 28,050 | 28,060 | 28,614 | 28,618 | 24,212 | 24,767 |
Deferred Revenue Non-Current
| 4,864 | 2,631 | 2,442 | 2,467 | 2,434 | 2,281 | 2,420 | 2,544 | 2,603 | 2,506 | 2,602 | 2,615 | 2,672 | 2,716 | 4,647 | 4,688 | 4,725 | 4,800 | 2,695 | 2,723 | 2,801 | 2,865 | 2,478 | 2,558 | 2,607 | 2,657 | 2,268 | 2,340 | 2,465 | 2,652 | 2,795 | 2,924 | 3,543 | 4,121 | 2,682 | 2,761 | 2,920 | 3,018 | 2,205 | 2,559 | 2,936 | 3,165 | 4,905 | 4,952 | 5,064 | 5,208 | 4,926 | 4,588 | 4,302 | 4,178 | 3,824 | 3,558 | 3,330 | 3,127 | 2,953 | 3,142 | 3,103 | 3,086 | 2,913 | 3,026 | 2,954 | 2,957 |
Deferred Tax Liabilities Non-Current
| 2,608 | 2,583 | 2,041 | 2,120 | 1,969 | 1,753 | 1,806 | 1,812 | 1,629 | 1,479 | 1,291 | 1,224 | 1,100 | 1,018 | 1,153 | 1,965 | 1,060 | 975 | 1,574 | 1,446 | 1,442 | 1,508 | 1,852 | 1,943 | 1,883 | 1,818 | 1,931 | 2,563 | 2,268 | 2,178 | 2,367 | 2,439 | 2,451 | 2,668 | 1,933 | 1,915 | 1,989 | 1,930 | 2,171 | 1,992 | 1,832 | 1,951 | 1,274 | 1,130 | 1,086 | 868 | 753 | 709 | 593 | 356 | 427 | 427 | 501 | 572 | 631 | 613 | 644 | 765 | 1,193 | 1,219 | 1,123 | 1,197 |
Other Non-Current Liabilities
| 3,667 | 3,448 | 783 | 940 | 971 | 842 | 863 | 1,037 | 1,313 | 1,270 | 1,243 | 1,491 | 1,417 | 1,710 | 2,015 | 2,123 | 1,240 | 1,439 | 1,114 | 836 | 836 | 1,973 | 1,649 | 1,636 | 1,394 | 2,397 | 2,011 | 1,798 | 1,800 | 2,011 | 1,932 | 1,768 | 1,598 | 1,635 | 1,890 | 1,929 | 2,091 | 3,292 | 2,980 | 2,464 | 2,158 | 1,866 | 1,562 | 1,349 | 850 | 400 | 387 | 365 | 1,720 | 1,666 | 2,758 | 2,588 | 2,033 | 1,665 | 1,521 | 1,370 | 939 | 1,003 | 816 | 820 | 583 | 629 |
Total Non-Current Liabilities
| 85,213 | 98,243 | 91,973 | 54,388 | 61,341 | 45,260 | 44,966 | 44,228 | 45,992 | 54,851 | 54,523 | 54,910 | 44,880 | 43,796 | 46,071 | 42,641 | 51,482 | 28,897 | 27,234 | 27,609 | 31,740 | 53,242 | 52,032 | 52,422 | 42,195 | 43,414 | 57,406 | 56,335 | 51,677 | 51,997 | 52,283 | 54,858 | 50,379 | 51,253 | 40,397 | 50,718 | 51,371 | 42,893 | 42,229 | 43,766 | 38,914 | 44,278 | 45,328 | 37,618 | 42,405 | 32,133 | 25,949 | 21,596 | 42,290 | 36,907 | 34,520 | 31,590 | 25,888 | 30,395 | 30,141 | 33,168 | 32,736 | 32,914 | 33,536 | 33,683 | 28,872 | 29,550 |
Total Liabilities
| 192,998 | 184,968 | 169,902 | 134,167 | 134,091 | 128,756 | 127,359 | 120,488 | 119,328 | 107,328 | 106,789 | 104,705 | 115,430 | 120,423 | 116,340 | 127,490 | 126,545 | 122,248 | 116,121 | 110,262 | 109,027 | 109,651 | 115,110 | 113,501 | 113,251 | 113,392 | 114,942 | 130,439 | 131,006 | 127,964 | 131,084 | 122,663 | 124,138 | 130,752 | 131,142 | 130,824 | 131,912 | 130,246 | 126,181 | 119,302 | 114,920 | 115,654 | 116,677 | 111,287 | 112,223 | 109,081 | 105,089 | 101,944 | 102,248 | 102,837 | 102,102 | 97,221 | 98,127 | 98,864 | 95,034 | 93,898 | 93,279 | 94,147 | 95,966 | 95,062 | 89,950 | 91,487 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 101,811 | 0 | 0 | 0 | 89,872 | 88,623 | 87,390 | 87,268 | 233 | 0 | 5,638 | 5,938 | 5,449 | 5,274 | 3,575 | 5,641 | 5,789 | 5,011 | 3,344 | 2,475 | 3,453 | 4,510 | 1,509 | 1,632 | 1,631 | 1,969 | 0 | 6,537 | 5,498 | 1,067 | 0 | 0 | 0 | 0 | 0 | 0 | 281 | 0 | 173 | 3,307 | 3,203 | 4,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 | 20,896 |
Retained Earnings
| 6,823 | 9,213 | 21,808 | 22,135 | 19,916 | 18,052 | 14,975 | 11,840 | 9,043 | 9,248 | 7,617 | 8,353 | 7,240 | 6,599 | 7,411 | 8,659 | 11,972 | 13,915 | 12,068 | 15,618 | 17,707 | 20,204 | 19,174 | 18,847 | 17,164 | 16,964 | 17,388 | 15,639 | 29,299 | 29,176 | 27,489 | 27,364 | 26,254 | 27,437 | 26,837 | 27,800 | 27,088 | 28,114 | 25,106 | 23,651 | 20,933 | 20,340 | 19,031 | 18,249 | 17,589 | 9,493 | 7,538 | 7,594 | 6,792 | 7,220 | 5,436 | 5,522 | 4,948 | 6,834 | 6,830 | 8,428 | 4,953 | 5,543 | 4,426 | 5,769 | 24,699 | 31,823 |
Accumulated Other Comprehensive Income/Loss
| 33,952 | 27,585 | 20,060 | 25,113 | 22,354 | 10,831 | 10,465 | 15,918 | 12,627 | 6,349 | 2,633 | 177 | -233 | 77,552 | -5,638 | -5,938 | -5,449 | -5,274 | -3,575 | -5,641 | -5,789 | -5,011 | -3,344 | -2,475 | -3,453 | -4,510 | -1,509 | -1,632 | -1,631 | -1,969 | 941 | -6,537 | -5,498 | -1,067 | 6,810 | 6,822 | 8,415 | 7,253 | 8,116 | 3,171 | -281 | 407 | -173 | -3,307 | -3,203 | -4,861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 60,907 | 61,681 | 61,207 | 61,657 | -40,812 | 61,313 | 60,956 | 60,648 | -29,939 | -30,144 | -28,513 | -29,249 | 56,957 | -21,473 | 35,449 | 14,384 | 14,721 | 15,031 | 18,595 | 16,498 | 16,442 | 17,179 | 18,785 | 19,614 | 18,573 | 17,476 | 20,452 | 4,660 | 4,665 | 4,328 | 6,301 | -232 | 809 | 5,239 | 6,307 | 6,311 | 6,317 | 6,319 | 6,326 | 6,696 | 6,426 | 7,074 | 6,907 | 4,149 | 4,260 | 8,785 | 5,774 | 2,765 | 3,430 | 4,912 | 3,178 | 2,912 | 4,356 | 5,527 | 4,849 | 6,113 | 9,662 | 11,063 | 10,813 | 10,449 | 11,984 | 10,164 |
Total Shareholders Equity
| 122,578 | 119,375 | 123,971 | 129,801 | 124,165 | 111,092 | 107,292 | 109,302 | 102,499 | 94,972 | 90,023 | 87,445 | 85,093 | 83,574 | 63,756 | 43,939 | 47,589 | 49,842 | 51,559 | 53,012 | 55,045 | 58,279 | 58,855 | 59,357 | 56,633 | 55,336 | 58,736 | 41,195 | 54,860 | 54,400 | 55,627 | 48,028 | 47,959 | 53,572 | 60,850 | 61,829 | 62,716 | 62,582 | 60,444 | 54,414 | 48,255 | 48,717 | 46,834 | 43,294 | 42,745 | 39,174 | 34,208 | 31,255 | 31,118 | 33,028 | 29,510 | 29,330 | 30,200 | 33,257 | 32,575 | 35,437 | 35,511 | 37,502 | 36,135 | 37,114 | 57,579 | 62,883 |
Total Equity
| 205,383 | 198,619 | 198,082 | 205,190 | 192,084 | 173,193 | 163,510 | 165,266 | 151,936 | 137,402 | 126,282 | 121,071 | 116,155 | 113,248 | 90,467 | 66,012 | 69,658 | 71,775 | 71,590 | 72,936 | 74,728 | 78,540 | 78,561 | 78,859 | 74,649 | 72,283 | 75,691 | 41,551 | 55,204 | 54,735 | 55,984 | 48,344 | 48,283 | 53,959 | 61,286 | 62,289 | 63,181 | 63,019 | 60,890 | 54,831 | 48,631 | 49,107 | 47,160 | 43,619 | 43,053 | 39,436 | 34,455 | 31,511 | 31,395 | 33,293 | 29,771 | 29,598 | 30,468 | 33,520 | 32,832 | 35,695 | 35,773 | 37,761 | 36,380 | 37,356 | 57,818 | 63,185 |
Total Liabilities & Shareholders Equity
| 398,381 | 383,587 | 293,873 | 263,968 | 326,175 | 239,848 | 234,651 | 229,790 | 221,827 | 202,300 | 196,812 | 192,150 | 231,585 | 233,671 | 206,807 | 193,502 | 196,203 | 194,023 | 187,711 | 183,198 | 183,755 | 188,191 | 193,671 | 192,360 | 187,900 | 185,675 | 190,633 | 171,990 | 186,210 | 182,699 | 187,068 | 171,007 | 172,421 | 184,711 | 192,428 | 193,113 | 195,093 | 193,265 | 187,071 | 174,133 | 163,551 | 164,761 | 163,837 | 154,906 | 155,276 | 148,517 | 139,544 | 133,455 | 133,643 | 136,130 | 131,873 | 126,819 | 128,595 | 132,384 | 127,866 | 129,593 | 129,052 | 131,908 | 132,346 | 132,418 | 147,768 | 154,672 |