Nippon Signal Co., Ltd.
TSE:6741.T
952 (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
| 11,996 | 11,761 | 9,771 | 10,421 | 10,120 | 8,407 | 9,095 | 7,803 | 9,305 | 6,397 | 7,606 | 8,927 | 9,985 | 13,303 | 9,829 | 10,586 | 11,921 | 12,619 | 10,024 | 11,830 | 11,018 | 12,440 | 7,545 | 7,615 | 11,547 | 11,190 | 6,977 | 9,407 | 16,965 | 12,591 | 10,280 | 16,118 | 20,488 | 13,738 | 10,645 | 12,743 | 14,079 | 17,111 | 14,748 | 17,111 | 19,093 | 11,147 | 7,524 | 8,046 | 9,835 | 9,455 | 7,030 | 7,131 | 5,420 | 6,751 | 5,440 | 7,871 | 8,735 | 11,028 | 8,546 | 8,825 | 12,932 | 11,915 | 8,615 | 10,907 | 9,651 | 6,650 |
Short Term Investments
| 42 | 42 | -2,557 | -2,531 | -4,298 | -2,478 | -2,642 | -2,615 | -4,239 | -4,206 | -4,312 | -4,289 | -2,566 | -2,532 | -2,057 | -2,043 | -2,015 | -1,984 | -2,218 | -2,202 | -2,177 | -2,152 | -2,148 | -2,130 | -2,100 | -2,075 | -1,991 | -1,970 | -1,948 | -1,924 | -1,945 | 900 | 1,043 | 2,543 | 6,143 | 7,843 | 7,542 | 41 | 39 | 37 | 35 | 33 | 32 | 30 | 28 | 25 | 24 | 22 | 21 | 19 | 17 | 115 | 214 | 213 | 10 | 8 | 6 | 5 | 3 | 2,002 | 109 | 608 |
Cash and Short Term Investments
| 12,038 | 11,803 | 9,771 | 10,421 | 10,120 | 8,407 | 9,095 | 7,803 | 9,305 | 6,397 | 7,606 | 8,927 | 9,985 | 13,303 | 9,829 | 10,586 | 11,921 | 12,619 | 10,024 | 11,830 | 11,018 | 12,440 | 7,545 | 7,615 | 11,547 | 11,190 | 6,977 | 9,407 | 16,965 | 12,591 | 10,280 | 17,018 | 21,531 | 16,281 | 16,788 | 20,586 | 21,621 | 17,152 | 14,787 | 17,148 | 19,128 | 11,180 | 7,556 | 8,076 | 9,863 | 9,480 | 7,054 | 7,153 | 5,441 | 6,770 | 5,457 | 7,986 | 8,949 | 11,241 | 8,556 | 8,833 | 12,938 | 11,920 | 8,618 | 12,909 | 9,760 | 7,258 |
Net Receivables
| 50,957 | 73,303 | 54,192 | 47,885 | 43,946 | 63,977 | 51,213 | 50,375 | 41,534 | 60,696 | 45,935 | 42,429 | 41,000 | 55,696 | 39,777 | 38,486 | 37,833 | 58,619 | 40,030 | 45,024 | 35,010 | 59,173 | 40,969 | 39,147 | 31,231 | 53,024 | 37,590 | 37,889 | 31,746 | 51,830 | 33,129 | 31,327 | 29,216 | 47,470 | 32,116 | 33,176 | 34,396 | 49,706 | 33,288 | 32,639 | 28,834 | 50,508 | 36,142 | 31,572 | 24,358 | 48,099 | 34,663 | 33,845 | 30,226 | 45,105 | 25,692 | 25,308 | 21,486 | 42,450 | 23,752 | 25,539 | 21,580 | 40,467 | 22,044 | 21,927 | 38,833 | 21,931 |
Inventory
| 27,371 | 22,533 | 32,027 | 29,520 | 25,155 | 20,112 | 24,574 | 21,673 | 20,484 | 16,320 | 20,647 | 20,140 | 18,344 | 20,220 | 28,629 | 25,084 | 22,258 | 17,336 | 28,240 | 22,667 | 20,912 | 17,100 | 27,964 | 22,617 | 19,874 | 15,157 | 24,839 | 20,102 | 17,477 | 13,408 | 21,368 | 18,350 | 15,948 | 12,338 | 20,660 | 17,339 | 15,384 | 13,044 | 25,263 | 22,344 | 22,147 | 17,343 | 27,886 | 25,974 | 26,018 | 21,654 | 32,284 | 28,967 | 30,341 | 26,090 | 34,672 | 32,465 | 32,594 | 27,667 | 31,768 | 26,051 | 25,210 | 19,011 | 25,071 | 20,919 | 16,586 | 26,812 |
Other Current Assets
| 5,245 | 3,002 | 5,971 | 5,360 | 6,238 | 4,806 | 5,022 | 5,192 | 4,402 | 3,244 | 3,312 | 3,138 | 4,362 | 3,724 | 5,093 | 4,045 | 4,913 | 4,019 | 5,567 | 4,641 | 5,414 | 1,820 | 2,728 | 2,508 | 2,379 | 2,532 | 3,643 | 2,480 | 2,633 | 1,769 | 3,532 | 2,354 | 2,782 | 1,715 | 2,105 | 1,833 | 2,005 | 1,364 | 1,430 | 953 | 870 | 568 | 1,053 | 1,063 | 1,541 | 791 | 992 | 924 | 1,428 | 531 | 2,590 | 1,419 | 1,292 | 749 | 2,051 | 760 | 1,448 | 432 | 905 | 543 | 359 | 1,695 |
Total Current Assets
| 95,611 | 110,641 | 101,961 | 93,186 | 85,459 | 97,302 | 89,904 | 85,043 | 75,725 | 86,657 | 77,500 | 74,634 | 73,691 | 92,943 | 83,328 | 78,201 | 76,925 | 92,593 | 83,861 | 84,162 | 72,354 | 90,533 | 79,206 | 71,887 | 65,031 | 81,903 | 73,049 | 69,878 | 68,821 | 79,598 | 68,309 | 69,049 | 69,477 | 77,804 | 71,669 | 72,934 | 73,406 | 81,266 | 74,768 | 73,084 | 70,979 | 79,599 | 72,637 | 66,685 | 61,780 | 80,024 | 74,993 | 70,889 | 67,436 | 78,496 | 68,411 | 67,178 | 64,321 | 82,107 | 66,127 | 61,183 | 61,176 | 71,830 | 56,638 | 56,298 | 65,538 | 57,696 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 16,925 | 17,125 | 16,420 | 16,484 | 16,378 | 16,308 | 16,144 | 16,350 | 16,415 | 16,609 | 16,500 | 16,565 | 16,470 | 16,510 | 16,192 | 16,013 | 15,914 | 15,874 | 15,793 | 15,432 | 15,329 | 15,611 | 15,855 | 16,060 | 16,073 | 15,941 | 15,970 | 15,251 | 14,691 | 14,707 | 14,494 | 14,471 | 13,693 | 13,721 | 13,304 | 12,854 | 12,675 | 12,030 | 11,924 | 11,714 | 11,551 | 11,523 | 11,373 | 11,671 | 11,692 | 11,675 | 11,731 | 11,815 | 11,917 | 12,038 | 12,052 | 12,223 | 12,085 | 12,185 | 12,287 | 12,360 | 12,328 | 12,360 | 12,450 | 12,730 | 12,909 | 13,105 |
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
| 3,034 | 2,876 | 2,610 | 2,337 | 2,220 | 2,079 | 1,804 | 1,848 | 1,878 | 1,900 | 1,677 | 1,726 | 1,748 | 1,803 | 1,670 | 1,671 | 1,681 | 1,727 | 1,731 | 1,592 | 1,611 | 1,653 | 1,568 | 1,574 | 1,618 | 1,586 | 1,512 | 1,402 | 1,269 | 1,299 | 1,176 | 1,189 | 1,112 | 1,153 | 964 | 1,069 | 976 | 1,070 | 978 | 1,068 | 1,171 | 1,279 | 1,247 | 1,358 | 1,237 | 1,369 | 1,459 | 1,597 | 1,721 | 1,841 | 1,992 | 2,139 | 2,038 | 2,177 | 2,314 | 2,141 | 2,332 | 2,018 | 1,741 | 1,133 | 1,166 | 1,153 |
Goodwill and Intangible Assets
| 3,034 | 2,876 | 2,610 | 2,337 | 2,220 | 2,079 | 1,804 | 1,848 | 1,878 | 1,900 | 1,677 | 1,726 | 1,748 | 1,803 | 1,670 | 1,671 | 1,681 | 1,727 | 1,731 | 1,592 | 1,611 | 1,653 | 1,568 | 1,574 | 1,618 | 1,586 | 1,512 | 1,402 | 1,269 | 1,299 | 1,176 | 1,189 | 1,112 | 1,153 | 964 | 1,069 | 976 | 1,070 | 978 | 1,068 | 1,171 | 1,279 | 1,247 | 1,358 | 1,237 | 1,369 | 1,459 | 1,597 | 1,721 | 1,841 | 1,992 | 2,139 | 2,038 | 2,177 | 2,314 | 2,141 | 2,332 | 2,018 | 1,741 | 1,133 | 1,166 | 1,153 |
Long Term Investments
| 29,006 | 29,045 | 29,224 | 28,680 | 30,956 | 27,049 | 28,368 | 26,262 | 27,503 | 27,641 | 25,620 | 28,194 | 26,466 | 27,202 | 24,856 | 24,599 | 26,008 | 24,247 | 29,613 | 27,945 | 27,105 | 27,487 | 26,296 | 31,475 | 29,965 | 28,399 | 28,066 | 27,365 | 27,495 | 26,842 | 28,352 | 24,178 | 24,452 | 22,539 | 19,183 | 13,088 | 13,650 | 21,900 | 18,316 | 17,279 | 17,431 | 16,868 | 17,331 | 16,002 | 15,684 | 15,478 | 12,036 | 11,085 | 10,641 | 10,618 | 9,599 | 9,339 | 8,770 | 8,847 | 9,800 | 9,523 | 10,194 | 10,588 | 10,446 | 9,100 | 8,974 | 9,271 |
Tax Assets
| 707 | 686 | 730 | 809 | 711 | 1,463 | 851 | 1,204 | 1,329 | 1,273 | 2,120 | 1,374 | 1,339 | 1,162 | 1,735 | 1,697 | 1,233 | 1,756 | 795 | 741 | 737 | 705 | 670 | 624 | 613 | 282 | 266 | 282 | 292 | 302 | 248 | 258 | 255 | 248 | 228 | 243 | 243 | 260 | 226 | 230 | 237 | 247 | 183 | 183 | 185 | 187 | 231 | 235 | 237 | 237 | 618 | 435 | 636 | 613 | 524 | 523 | 368 | 312 | 483 | 333 | 1,139 | 642 |
Other Non-Current Assets
| 4,868 | 4,922 | 1,791 | 1,794 | 1 | 1,813 | 1,768 | 1,653 | 0 | 1 | 1 | 0 | 1,696 | 1,731 | 1,748 | 1,729 | 1,699 | 1,769 | 1,600 | 1,584 | 1,584 | 1,649 | 1,593 | 1,603 | 1,606 | 1,613 | 1,558 | 1,570 | 1,571 | 1,546 | 1,564 | 4,353 | 4,475 | 5,964 | 10,189 | 11,882 | 11,537 | 4,042 | 3,635 | 3,591 | 3,605 | 3,617 | 2,903 | 2,375 | 2,335 | 2,320 | 2,387 | 2,385 | 2,347 | 2,361 | 2,418 | 2,517 | 2,623 | 2,649 | 2,450 | 1,973 | 1,876 | 1,794 | 1,831 | 3,836 | 1,965 | 2,460 |
Total Non-Current Assets
| 54,540 | 54,654 | 50,775 | 50,104 | 50,266 | 48,712 | 48,935 | 47,317 | 47,125 | 47,424 | 45,918 | 47,859 | 47,719 | 48,408 | 46,201 | 45,709 | 46,535 | 45,373 | 49,532 | 47,294 | 46,366 | 47,105 | 45,982 | 51,336 | 49,875 | 47,821 | 47,372 | 45,870 | 45,318 | 44,696 | 45,834 | 44,449 | 43,987 | 43,625 | 43,868 | 39,136 | 39,081 | 39,302 | 35,079 | 33,882 | 33,995 | 33,534 | 33,037 | 31,589 | 31,133 | 31,029 | 27,844 | 27,117 | 26,863 | 27,095 | 26,679 | 26,653 | 26,152 | 26,471 | 27,375 | 26,520 | 27,098 | 27,072 | 26,951 | 27,132 | 26,153 | 26,631 |
Total Assets
| 150,151 | 165,295 | 152,739 | 143,295 | 135,731 | 146,019 | 138,844 | 132,365 | 122,855 | 134,086 | 123,423 | 122,498 | 121,415 | 141,356 | 129,534 | 123,914 | 123,465 | 137,971 | 133,398 | 131,462 | 118,726 | 137,643 | 125,195 | 123,228 | 114,911 | 129,727 | 120,428 | 115,754 | 114,143 | 124,298 | 114,148 | 113,503 | 113,468 | 121,434 | 115,543 | 112,074 | 112,491 | 120,573 | 109,851 | 106,971 | 104,980 | 113,140 | 105,679 | 98,278 | 92,920 | 111,058 | 102,844 | 98,006 | 94,299 | 105,591 | 95,090 | 93,831 | 90,473 | 108,578 | 93,502 | 87,703 | 88,274 | 98,902 | 83,589 | 83,430 | 91,691 | 84,327 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,851 | 19,386 | 11,319 | 10,654 | 9,813 | 11,087 | 9,134 | 8,881 | 8,411 | 10,367 | 8,154 | 8,332 | 10,059 | 13,574 | 12,314 | 12,153 | 12,527 | 16,646 | 13,658 | 13,908 | 12,185 | 20,041 | 18,631 | 16,609 | 13,950 | 16,222 | 16,109 | 15,386 | 14,268 | 17,062 | 13,383 | 12,292 | 12,466 | 16,414 | 14,378 | 14,893 | 15,072 | 18,592 | 17,022 | 16,285 | 15,377 | 17,137 | 16,504 | 13,961 | 11,563 | 14,027 | 12,352 | 12,042 | 13,059 | 15,785 | 13,668 | 14,082 | 16,925 | 22,342 | 15,975 | 13,789 | 14,519 | 17,272 | 14,199 | 13,343 | 16,223 | 14,276 |
Short Term Debt
| 11,300 | 18,705 | 20,906 | 13,707 | 9,707 | 17,522 | 17,289 | 12,760 | 4,761 | 11,843 | 10,753 | 6,623 | 4,292 | 16,537 | 13,657 | 7,820 | 5,332 | 13,102 | 11,771 | 9,959 | 1,263 | 12,305 | 9,307 | 3,849 | 1,417 | 10,520 | 6,205 | 1,676 | 1,667 | 4,871 | 1,665 | 1,471 | 1,471 | 1,613 | 1,706 | 1,688 | 1,399 | 1,592 | 2,177 | 2,082 | 1,845 | 6,657 | 5,319 | 2,207 | 1,009 | 12,503 | 15,404 | 12,005 | 8,705 | 14,005 | 10,505 | 7,005 | 5 | 9,005 | 6,000 | 1,000 | 0 | 5,505 | 200 | 400 | 5,475 | 4,121 |
Tax Payables
| 733 | 2,491 | 535 | 796 | 419 | 1,489 | 445 | 768 | 262 | 886 | 228 | 496 | 417 | 1,387 | 391 | 659 | 327 | 2,416 | 867 | 1,215 | 316 | 2,439 | 540 | 737 | 271 | 1,042 | 448 | 620 | 279 | 1,317 | 173 | 457 | 196 | 1,518 | 731 | 851 | 413 | 2,611 | 1,021 | 918 | 304 | 2,001 | 709 | 612 | 176 | 2,592 | 480 | 412 | 189 | 776 | 389 | 330 | 162 | 1,709 | 496 | 377 | 169 | 3,001 | 427 | 418 | 2,086 | 367 |
Deferred Revenue
| 733 | 7,911 | 2,278 | 3,847 | 2,418 | 8,908 | 2,208 | 3,769 | 2,108 | 5,435 | 2,313 | 3,764 | 2,788 | 5,530 | 2,175 | 3,452 | 2,155 | 5,582 | 3,096 | 4,152 | 2,094 | 5,558 | 2,433 | 3,601 | 2,083 | 4,106 | 2,507 | 3,559 | 2,377 | 4,385 | 2,215 | 3,509 | 2,095 | 4,748 | 3,005 | 4,340 | 2,874 | 6,194 | 3,620 | 4,574 | 2,586 | 5,536 | 2,849 | 3,990 | 2,104 | 5,725 | 2,501 | 3,266 | 1,903 | 3,881 | 2,632 | 3,717 | 2,938 | 6,090 | 3,764 | 4,837 | 0 | 7,176 | 2,114 | 3,329 | 5,093 | 2,371 |
Other Current Liabilities
| 21,317 | 11,807 | 17,455 | 14,961 | 14,983 | 9,060 | 12,863 | 10,231 | 12,401 | 9,392 | 10,173 | 9,836 | 11,000 | 10,983 | 11,612 | 10,840 | 13,839 | 13,469 | 12,587 | 11,778 | 13,108 | 7,166 | 6,727 | 6,102 | 6,671 | 5,773 | 6,162 | 5,071 | 6,200 | 5,465 | 5,559 | 5,165 | 6,077 | 5,454 | 6,469 | 4,761 | 7,100 | 6,265 | 6,602 | 5,674 | 7,727 | 5,991 | 5,970 | 4,731 | 6,424 | 5,798 | 6,133 | 5,076 | 6,223 | 5,985 | 6,007 | 6,720 | 8,122 | 7,129 | 6,706 | 6,611 | 13,189 | 6,752 | 7,817 | 6,700 | 6,125 | 7,786 |
Total Current Liabilities
| 44,201 | 57,809 | 51,958 | 43,169 | 36,921 | 46,577 | 41,494 | 35,641 | 27,681 | 37,037 | 31,393 | 28,555 | 28,139 | 46,624 | 39,758 | 34,265 | 33,853 | 48,799 | 41,112 | 39,797 | 28,650 | 45,070 | 37,098 | 30,161 | 24,121 | 36,621 | 30,983 | 25,692 | 24,512 | 31,783 | 22,822 | 22,437 | 22,109 | 28,229 | 25,558 | 25,682 | 26,445 | 32,643 | 29,421 | 28,615 | 27,535 | 35,321 | 30,642 | 24,889 | 21,100 | 38,053 | 36,390 | 32,389 | 29,890 | 39,656 | 32,812 | 31,524 | 27,990 | 44,566 | 32,445 | 26,237 | 27,708 | 36,705 | 24,330 | 23,772 | 32,916 | 28,554 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4 | 5 | 6 | 4 | 5 | 7 | 90 | 111 | 133 | 109 | 17 | 19 | 17 | 19 | 21 | 22 | 24 | 18 | 14 | 15 | 17 | 13 | 14 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 2 | 3 | 4 | 5 | 6 | 8 | 9 | 10 | 0 | 0 | 0 | 16 | 0 | 0 | 18 | 200 |
Deferred Revenue Non-Current
| -719 | 0 | 10,011 | 9,471 | 9,439 | 9,430 | 9,631 | 9,571 | 9,521 | 9,496 | 9,548 | 9,402 | 9,374 | 9,357 | 9,146 | 9,125 | 9,071 | 9,037 | 9,096 | 9,111 | 9,089 | 9,136 | 9,209 | 9,133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,619 | 7,634 | 7,900 | 8,049 | 8,106 | 8,306 | 8,461 | 8,529 | 8,606 | 8,707 | 0 | 0 | 0 | 8,608 | 0 | 0 | 9,085 | 9,095 |
Deferred Tax Liabilities Non-Current
| 719 | 727 | 506 | 445 | 510 | 551 | 612 | 611 | 610 | 602 | 534 | 557 | 551 | 564 | 372 | 365 | 372 | 371 | 1,584 | 1,240 | 1,088 | 1,192 | 1,471 | 2,976 | 2,565 | 4,501 | 4,666 | 4,478 | 4,523 | 4,356 | 4,823 | 4,556 | 4,842 | 4,681 | 5,041 | 3,891 | 3,979 | 4,245 | 3,402 | 3,033 | 3,083 | 3,329 | 3,006 | 2,560 | 2,466 | 2,414 | 972 | 695 | 532 | 496 | 393 | 382 | 385 | 388 | 201 | 190 | 189 | 199 | 199 | 276 | 193 | 147 |
Other Non-Current Liabilities
| 10,691 | 9,930 | 102 | 103 | 103 | 104 | 102 | 103 | 104 | 102 | 102 | 99 | 98 | 98 | 97 | 98 | 98 | 99 | 99 | 100 | 100 | 98 | 99 | 99 | 9,197 | 9,205 | 9,048 | 8,969 | 8,882 | 8,909 | 8,778 | 8,746 | 8,688 | 8,724 | 8,774 | 8,727 | 8,810 | 8,922 | 8,766 | 8,608 | 8,613 | 7,606 | 7,679 | 7,635 | 4 | 3 | 4 | 3 | 2 | 3 | 4 | 2 | 3 | 4 | 8,659 | 8,658 | 8,540 | 3 | 8,766 | 8,854 | 3 | 2 |
Total Non-Current Liabilities
| 10,695 | 10,662 | 10,625 | 10,023 | 10,057 | 10,092 | 10,435 | 10,396 | 10,368 | 10,309 | 10,201 | 10,077 | 10,040 | 10,038 | 9,636 | 9,610 | 9,565 | 9,525 | 10,793 | 10,466 | 10,294 | 10,439 | 10,793 | 12,222 | 11,762 | 13,706 | 13,714 | 13,447 | 13,405 | 13,265 | 13,601 | 13,302 | 13,530 | 13,405 | 13,815 | 12,618 | 12,789 | 13,167 | 12,168 | 11,641 | 11,696 | 10,935 | 10,685 | 10,195 | 10,090 | 10,052 | 8,878 | 8,750 | 8,644 | 8,810 | 8,864 | 8,921 | 9,003 | 9,109 | 8,860 | 8,848 | 8,729 | 8,826 | 8,965 | 9,130 | 9,299 | 9,444 |
Total Liabilities
| 54,896 | 68,471 | 62,583 | 53,192 | 46,978 | 56,669 | 51,929 | 46,037 | 38,049 | 47,346 | 41,594 | 38,632 | 38,179 | 56,662 | 49,394 | 43,875 | 43,418 | 58,324 | 51,905 | 50,263 | 38,944 | 55,509 | 47,891 | 42,383 | 35,883 | 50,327 | 44,697 | 39,139 | 37,917 | 45,048 | 36,423 | 35,739 | 35,639 | 41,634 | 39,373 | 38,300 | 39,234 | 45,810 | 41,589 | 40,256 | 39,231 | 46,256 | 41,327 | 35,084 | 31,190 | 48,105 | 45,268 | 41,139 | 38,534 | 48,466 | 41,676 | 40,445 | 36,993 | 53,675 | 41,305 | 35,085 | 36,437 | 45,531 | 33,295 | 32,902 | 42,215 | 37,998 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 76,897 | 0 | 0 | 0 | 75,021 | 76,821 | 73,366 | 73,655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 | 6,846 |
Retained Earnings
| 70,365 | 71,860 | 67,181 | 67,470 | 65,883 | 68,198 | 64,912 | 65,287 | 64,006 | 65,806 | 62,351 | 62,640 | 61,997 | 62,939 | 59,877 | 59,824 | 58,833 | 59,644 | 55,742 | 55,451 | 53,369 | 54,681 | 50,401 | 50,256 | 49,498 | 50,941 | 47,086 | 48,460 | 47,967 | 50,407 | 45,968 | 46,788 | 46,202 | 48,406 | 44,572 | 44,700 | 43,951 | 44,843 | 41,414 | 40,563 | 39,531 | 40,990 | 38,116 | 37,927 | 36,776 | 38,134 | 35,208 | 35,207 | 34,453 | 35,747 | 32,776 | 33,077 | 33,461 | 34,806 | 31,975 | 32,600 | 31,553 | 32,974 | 30,043 | 30,071 | 30,324 | 26,894 |
Accumulated Other Comprehensive Income/Loss
| 13,876 | 13,946 | 11,961 | 11,619 | 11,856 | 10,138 | 10,989 | 10,027 | 9,785 | 9,919 | 8,463 | 10,211 | 10,224 | 11,015 | 9,247 | 9,199 | 10,198 | 8,988 | 13,871 | 13,033 | 12,631 | 12,938 | 12,388 | 16,074 | 15,015 | 13,944 | 14,130 | 13,641 | 13,746 | 13,284 | 14,316 | 13,461 | 14,015 | 13,778 | 13,990 | 11,468 | 11,699 | 12,211 | 9,124 | 8,429 | 8,503 | 8,177 | 8,214 | 7,333 | 7,132 | 6,969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,014 | 1,015 | 1,014 | 1,014 | -75,883 | 1,014 | 1,014 | 1,014 | -74,006 | -75,806 | -72,351 | -72,640 | 1,015 | 740 | 1,016 | 1,016 | 1,016 | 1,015 | 1,880 | 2,715 | 3,782 | 4,515 | 4,515 | 4,515 | 4,515 | 4,515 | 4,515 | 4,514 | 4,513 | 5,559 | 7,441 | 7,515 | 7,456 | 7,455 | 7,452 | 7,452 | 7,453 | 7,402 | 7,401 | 7,403 | 7,401 | 7,402 | 5,280 | 5,280 | 5,280 | 5,280 | 10,041 | 9,389 | 9,120 | 9,088 | 8,422 | 8,094 | 7,855 | 7,901 | 8,117 | 8,066 | 8,387 | 8,476 | 8,487 | 8,822 | 7,504 | 7,961 |
Total Shareholders Equity
| 95,255 | 96,821 | 90,156 | 90,103 | 88,753 | 89,350 | 86,915 | 86,328 | 84,806 | 86,740 | 81,829 | 83,866 | 83,236 | 84,694 | 80,140 | 80,039 | 80,047 | 79,647 | 81,493 | 81,199 | 79,782 | 82,134 | 77,304 | 80,845 | 79,028 | 79,400 | 75,731 | 76,615 | 76,226 | 79,250 | 77,725 | 77,764 | 77,673 | 79,639 | 76,014 | 73,620 | 73,103 | 74,456 | 67,939 | 66,395 | 65,435 | 66,569 | 58,456 | 57,386 | 56,034 | 57,229 | 52,095 | 51,442 | 50,419 | 51,681 | 48,044 | 48,017 | 48,162 | 49,553 | 46,938 | 47,512 | 46,786 | 48,296 | 45,376 | 45,739 | 44,674 | 41,701 |
Total Equity
| 95,255 | 96,821 | 90,156 | 90,103 | 88,753 | 89,350 | 86,915 | 86,328 | 84,806 | 86,740 | 81,829 | 83,866 | 83,236 | 84,694 | 80,140 | 80,039 | 80,047 | 79,647 | 81,493 | 81,199 | 79,782 | 82,134 | 77,304 | 80,845 | 79,028 | 79,400 | 75,731 | 76,615 | 76,226 | 79,250 | 77,725 | 77,764 | 77,829 | 79,800 | 76,170 | 73,774 | 73,257 | 74,763 | 68,262 | 66,715 | 65,749 | 66,884 | 64,352 | 63,194 | 61,730 | 62,953 | 57,576 | 56,867 | 55,765 | 57,125 | 53,414 | 53,386 | 53,480 | 54,903 | 52,197 | 52,618 | 51,837 | 53,371 | 50,294 | 50,528 | 49,476 | 46,329 |
Total Liabilities & Shareholders Equity
| 150,151 | 165,292 | 152,739 | 143,295 | 135,731 | 146,019 | 138,844 | 132,365 | 122,855 | 134,086 | 123,423 | 122,498 | 121,415 | 141,356 | 129,534 | 123,914 | 123,465 | 137,971 | 133,398 | 131,462 | 118,726 | 137,643 | 125,195 | 123,228 | 114,911 | 129,727 | 120,428 | 115,754 | 114,143 | 124,298 | 114,148 | 113,503 | 113,468 | 121,434 | 115,543 | 112,074 | 112,491 | 120,573 | 109,851 | 106,971 | 104,980 | 113,140 | 105,679 | 98,278 | 92,920 | 111,058 | 102,844 | 98,006 | 94,299 | 105,591 | 95,090 | 93,831 | 90,473 | 108,578 | 93,502 | 87,703 | 88,274 | 98,902 | 83,589 | 83,430 | 91,691 | 84,327 |