Hirose Electric Co.,Ltd.
TSE:6806.T
17640 (JPY) • At close November 14, 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
| 85,665 | 82,106 | 90,341 | 75,344 | 90,382 | 83,494 | 88,029 | 72,326 | 74,318 | 72,795 | 68,394 | 73,803 | 72,415 | 62,725 | 57,837 | 50,921 | 52,892 | 52,543 | 50,561 | 46,672 | 55,095 | 54,525 | 52,322 | 51,678 | 60,392 | 65,869 | 186,566 | 186,055 | 192,903 | 189,254 | 185,247 | 179,361 | 177,262 | 168,496 | 164,746 | 155,437 | 162,021 | 152,400 | 147,760 | 137,212 | 132,538 | 127,144 | 126,239 | 122,064 | 121,695 | 116,250 | 115,697 | 111,365 | 114,107 | 110,178 | 107,703 | 103,766 | 105,679 | 109,426 | 109,422 | 104,541 | 110,302 | 108,595 | 109,572 | 114,610 | 116,945 | 117,727 | 117,073 |
Short Term Investments
| 0 | 0 | 73,066 | 84,680 | 81,124 | 89,048 | 91,218 | 108,235 | 128,532 | 123,626 | 140,918 | 119,073 | 115,902 | 118,227 | 131,274 | 127,991 | 122,956 | 118,051 | 120,541 | 122,827 | 124,683 | 127,859 | 134,295 | 133,909 | 131,794 | 127,567 | 13,099 | 14,899 | 14,260 | 17,437 | 21,886 | 24,683 | 28,257 | 27,589 | 27,211 | 27,281 | 26,909 | 26,059 | 26,020 | 28,891 | 29,830 | 28,750 | 30,324 | 27,945 | 26,967 | 28,167 | 27,767 | 28,322 | 28,790 | 29,092 | 27,735 | 26,364 | 23,890 | 22,873 | 22,411 | 20,453 | 20,107 | 20,082 | 20,044 | 20,028 | 20,031 | 19,986 | 20,003 |
Cash and Short Term Investments
| 85,665 | 82,106 | 90,341 | 160,024 | 171,506 | 172,542 | 179,247 | 180,561 | 202,850 | 196,421 | 209,312 | 192,876 | 188,317 | 180,952 | 189,111 | 178,912 | 175,848 | 170,594 | 171,102 | 169,499 | 179,778 | 182,384 | 186,617 | 185,587 | 192,186 | 193,436 | 199,665 | 200,954 | 207,163 | 206,691 | 207,133 | 204,044 | 205,519 | 196,085 | 191,957 | 182,718 | 188,930 | 178,459 | 173,780 | 166,103 | 162,368 | 155,894 | 156,563 | 150,009 | 148,662 | 144,417 | 143,464 | 139,687 | 142,897 | 139,270 | 135,438 | 130,130 | 129,569 | 132,299 | 131,833 | 124,994 | 130,409 | 128,677 | 129,616 | 134,638 | 136,976 | 137,713 | 137,076 |
Net Receivables
| 44,362 | 42,770 | 39,418 | 39,237 | 43,178 | 41,837 | 41,931 | 46,030 | 47,376 | 47,812 | 43,427 | 43,639 | 41,177 | 38,688 | 36,620 | 37,504 | 33,547 | 29,456 | 30,444 | 31,706 | 30,856 | 28,940 | 29,540 | 32,253 | 33,580 | 30,845 | 29,935 | 31,430 | 31,238 | 28,582 | 28,422 | 29,658 | 28,387 | 26,917 | 27,258 | 28,994 | 28,979 | 29,558 | 30,457 | 30,355 | 30,810 | 29,580 | 29,378 | 31,393 | 28,770 | 27,092 | 27,986 | 24,210 | 0 | 0 | 27,890 | 0 | 0 | 0 | 27,203 | 0 | 0 | 0 | 28,497 | 0 | 0 | 23,140 | 0 |
Inventory
| 23,632 | 25,235 | 24,359 | 24,941 | 26,836 | 28,864 | 27,735 | 28,141 | 28,514 | 26,371 | 21,695 | 19,267 | 17,550 | 17,941 | 16,915 | 15,560 | 15,774 | 16,349 | 14,512 | 14,561 | 13,846 | 14,459 | 13,935 | 13,905 | 13,631 | 13,575 | 11,700 | 11,939 | 10,742 | 9,978 | 8,891 | 8,660 | 7,730 | 7,879 | 8,150 | 8,645 | 8,386 | 9,049 | 9,143 | 9,745 | 9,268 | 8,621 | 8,396 | 8,980 | 8,768 | 8,426 | 7,912 | 7,677 | 7,006 | 7,047 | 7,186 | 7,499 | 7,723 | 8,047 | 7,266 | 7,875 | 6,903 | 6,821 | 6,298 | 6,252 | 5,765 | 5,617 | 7,143 |
Other Current Assets
| 80,238 | 84,141 | 80,342 | 92,784 | 86,790 | 93,170 | 98,963 | 114,835 | 134,304 | 127,592 | 147,307 | 124,398 | 119,620 | 121,103 | 136,675 | 132,296 | 126,197 | 121,104 | 125,155 | 127,197 | 128,115 | 131,001 | 139,291 | 138,249 | 135,419 | 130,596 | 9,813 | 9,047 | 7,988 | 6,961 | 8,263 | 7,592 | 6,768 | 6,461 | 7,943 | 8,030 | 7,129 | 7,113 | 8,025 | 8,049 | 7,259 | 6,357 | 6,593 | 6,551 | 6,332 | 5,471 | 1,455 | 5,468 | 2,889 | 2,743 | 1,550 | 3,081 | 3,226 | 3,185 | 1,297 | 3,209 | 2,811 | 2,713 | 787 | 2,722 | 2,721 | 1,046 | 2,828 |
Total Current Assets
| 233,897 | 234,252 | 234,460 | 232,306 | 247,186 | 247,365 | 256,658 | 261,332 | 284,512 | 274,570 | 280,823 | 261,107 | 250,762 | 240,457 | 248,047 | 236,281 | 228,410 | 219,452 | 220,672 | 220,136 | 227,912 | 228,925 | 235,088 | 236,085 | 243,022 | 240,885 | 251,113 | 253,370 | 257,131 | 252,212 | 252,709 | 249,954 | 248,404 | 237,342 | 235,308 | 228,387 | 233,424 | 224,179 | 221,405 | 214,252 | 209,705 | 200,452 | 200,930 | 196,933 | 192,532 | 185,406 | 180,817 | 177,042 | 178,824 | 174,345 | 172,064 | 167,428 | 167,417 | 169,816 | 167,599 | 164,821 | 168,273 | 165,328 | 165,198 | 170,320 | 170,571 | 167,516 | 174,865 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 91,434 | 92,753 | 86,582 | 83,446 | 82,599 | 77,330 | 69,072 | 69,372 | 68,351 | 68,109 | 66,057 | 64,270 | 63,975 | 65,475 | 65,539 | 65,368 | 64,978 | 65,865 | 66,019 | 68,651 | 67,784 | 67,493 | 62,745 | 60,800 | 59,971 | 57,840 | 52,036 | 51,296 | 48,070 | 45,242 | 44,027 | 42,432 | 39,407 | 37,372 | 36,697 | 36,729 | 35,552 | 36,808 | 36,339 | 37,299 | 36,454 | 33,867 | 31,697 | 33,035 | 32,980 | 32,639 | 31,022 | 28,871 | 26,511 | 26,388 | 26,448 | 26,829 | 26,983 | 25,391 | 24,464 | 24,916 | 19,062 | 18,800 | 18,564 | 17,321 | 18,162 | 18,859 | 20,729 |
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 | 69 | 0 | 0 | 0 | 139 | 0 | 0 | 0 | 209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 5,503 | 5,141 | 4,848 | 4,554 | 4,339 | 4,212 | 4,109 | 4,001 | 3,977 | 3,704 | 3,629 | 3,519 | 3,219 | 3,295 | 2,928 | 2,630 | 2,557 | 2,519 | 2,545 | 2,565 | 2,655 | 2,623 | 2,331 | 2,312 | 2,269 | 1,897 | 1,773 | 1,712 | 1,595 | 1,565 | 1,455 | 1,431 | 1,412 | 1,339 | 1,333 | 1,344 | 1,357 | 1,354 | 1,316 | 1,294 | 1,308 | 1,345 | 1,305 | 1,303 | 1,352 | 1,122 | 1,247 | 1,270 | 1,382 | 1,371 | 1,576 | 1,647 | 1,785 | 1,674 | 1,993 | 1,905 | 1,997 | 2,093 | 2,121 | 2,201 | 2,435 | 2,421 |
Goodwill and Intangible Assets
| 5,855 | 5,503 | 5,141 | 4,848 | 4,554 | 4,339 | 4,212 | 4,109 | 4,001 | 3,977 | 3,704 | 3,629 | 3,519 | 3,219 | 3,295 | 2,928 | 2,630 | 2,557 | 2,519 | 2,545 | 2,565 | 2,655 | 2,623 | 2,331 | 2,312 | 2,269 | 1,897 | 1,773 | 1,712 | 1,595 | 1,565 | 1,455 | 1,431 | 1,412 | 1,339 | 1,333 | 1,344 | 1,357 | 1,354 | 1,316 | 1,294 | 1,308 | 1,345 | 1,305 | 1,303 | 1,352 | 1,191 | 1,247 | 1,270 | 1,382 | 1,510 | 1,576 | 1,647 | 1,785 | 1,883 | 1,993 | 1,905 | 1,997 | 2,093 | 2,121 | 2,201 | 2,435 | 2,421 |
Long Term Investments
| 75,514 | 74,845 | 69,133 | -17,717 | -11,826 | -22,075 | -27,752 | -54,087 | -90,045 | -86,205 | 41,430 | 42,045 | 45,040 | -74,965 | -82,356 | -79,480 | -74,376 | -65,763 | -70,400 | -72,317 | -81,719 | -87,124 | -95,699 | -95,791 | -93,973 | -93,888 | 19,877 | 17,494 | 15,997 | 11,008 | 4,565 | -206 | -4,144 | 2,707 | 8,662 | 14,575 | 18,473 | 27,646 | 32,368 | 31,728 | 32,960 | 33,657 | 31,689 | 35,626 | 35,086 | 33,231 | 32,453 | 29,722 | 27,364 | 27,133 | 31,279 | 33,426 | 38,361 | 40,935 | 41,747 | 42,823 | 45,270 | 44,891 | 45,214 | 42,287 | 40,015 | 34,823 | 31,514 |
Tax Assets
| 2,276 | 2,465 | 2,409 | 3,009 | 2,992 | 2,965 | 2,966 | 2,917 | 3,018 | 2,991 | 2,769 | 2,523 | 2,435 | 2,500 | 2,515 | 2,386 | 2,494 | 2,477 | 2,272 | 1,944 | 1,857 | 1,905 | 1,987 | 1,933 | 1,964 | 1,943 | 692 | 14,899 | 14,260 | 17,437 | 628 | 24,683 | 28,257 | 27,589 | 1,023 | 27,377 | 27,004 | 26,153 | 1,070 | 29,239 | 30,171 | 29,086 | 1,002 | 28,257 | 27,264 | 28,465 | 924 | 28,634 | 29,110 | 29,421 | 882 | 26,712 | 24,247 | 23,243 | 983 | 20,453 | 20,107 | 20,082 | 926 | 20,028 | 20,031 | 1,104 | 20,003 |
Other Non-Current Assets
| 5,739 | 5,886 | 5,725 | 89,476 | 85,991 | 93,937 | 96,201 | 111,122 | 131,445 | 126,496 | 0 | 0 | 0 | 120,359 | 133,464 | 129,010 | 123,936 | 119,048 | 121,562 | 123,232 | 125,048 | 128,248 | 134,691 | 134,331 | 132,233 | 128,011 | 13,840 | 1,414 | 1,411 | 1,898 | 23,200 | 2,366 | 2,938 | 3,836 | 33,563 | 7,803 | 6,941 | 5,780 | 27,129 | 2,181 | 2,868 | 3,380 | 34,086 | 4,542 | 4,253 | 4,381 | 31,471 | 4,190 | 3,397 | 2,894 | 29,303 | 2,485 | 1,708 | 1,651 | 23,460 | 1,956 | 1,889 | 1,815 | 20,902 | 1,455 | 1,460 | 20,466 | 1,043 |
Total Non-Current Assets
| 180,818 | 181,452 | 168,990 | 163,062 | 164,310 | 156,496 | 144,699 | 133,433 | 116,770 | 115,368 | 113,960 | 112,467 | 114,969 | 116,588 | 122,457 | 120,212 | 119,662 | 124,184 | 121,972 | 124,055 | 115,535 | 113,177 | 106,347 | 103,604 | 102,507 | 96,175 | 88,342 | 86,876 | 81,450 | 77,180 | 73,985 | 70,730 | 67,889 | 72,916 | 81,284 | 87,817 | 89,314 | 97,744 | 98,260 | 101,763 | 103,747 | 101,298 | 99,819 | 102,765 | 100,886 | 100,068 | 97,061 | 92,664 | 87,652 | 87,218 | 89,422 | 91,028 | 92,946 | 93,005 | 92,537 | 92,141 | 88,233 | 87,585 | 87,699 | 83,212 | 81,869 | 77,687 | 75,710 |
Total Assets
| 414,715 | 415,704 | 403,450 | 395,368 | 411,496 | 403,861 | 401,357 | 394,765 | 401,282 | 389,938 | 394,783 | 373,574 | 365,731 | 357,045 | 370,504 | 356,493 | 348,072 | 343,636 | 342,644 | 344,191 | 343,447 | 342,102 | 341,435 | 339,689 | 345,529 | 337,060 | 339,456 | 340,246 | 338,582 | 329,392 | 326,695 | 320,684 | 316,292 | 310,259 | 316,594 | 316,204 | 322,739 | 321,923 | 319,665 | 316,015 | 313,452 | 301,748 | 300,748 | 299,698 | 293,418 | 285,475 | 277,880 | 269,705 | 266,476 | 261,563 | 261,486 | 258,456 | 260,363 | 262,821 | 260,136 | 256,962 | 256,506 | 252,913 | 252,897 | 253,532 | 252,440 | 245,203 | 250,575 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11,666 | 14,083 | 11,729 | 11,651 | 14,131 | 18,594 | 20,796 | 22,526 | 24,026 | 28,131 | 23,811 | 22,079 | 19,837 | 21,887 | 19,511 | 19,240 | 16,680 | 17,755 | 16,747 | 17,720 | 16,809 | 19,983 | 12,845 | 19,484 | 19,917 | 21,154 | 13,168 | 13,551 | 13,392 | 12,227 | 11,388 | 11,111 | 11,116 | 11,472 | 11,240 | 11,552 | 11,102 | 11,320 | 11,512 | 11,983 | 12,960 | 12,027 | 11,375 | 11,667 | 12,453 | 12,445 | 10,795 | 10,755 | 10,986 | 11,313 | 10,415 | 11,460 | 12,019 | 12,556 | 10,944 | 12,923 | 13,308 | 13,331 | 12,005 | 11,287 | 11,293 | 6,806 | 11,688 |
Short Term Debt
| 1,136 | 1,176 | 1,107 | 1,075 | 1,126 | 1,129 | 1,070 | 1,039 | 1,088 | 1,025 | 867 | 826 | 846 | 858 | 821 | 727 | 729 | 730 | 728 | 673 | 650 | 647 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 4,124 | 2,497 | 3,548 | 5,521 | 4,254 | 8,205 | 6,412 | 8,793 | 4,999 | 8,029 | 4,654 | 5,233 | 3,183 | 6,532 | 4,059 | 3,233 | 2,418 | 2,964 | 2,106 | 3,563 | 2,573 | 3,088 | 2,243 | 3,617 | 3,191 | 4,945 | 3,064 | 4,259 | 2,689 | 3,763 | 2,810 | 4,243 | 2,622 | 3,882 | 2,999 | 5,029 | 3,293 | 5,321 | 4,161 | 5,933 | 4,357 | 7,836 | 5,673 | 6,057 | 4,230 | 3,890 | 2,613 | 3,842 | 2,195 | 3,205 | 2,595 | 4,422 | 2,910 | 4,063 | 2,940 | 5,208 | 2,899 | 4,892 | 2,769 | 3,817 | 2,589 | 2,294 |
Deferred Revenue
| 5,604 | 4,124 | 2,497 | 3,548 | 5,569 | 4,353 | 8,216 | 6,468 | 9,582 | 5,372 | 8,171 | 4,745 | 5,412 | 3,305 | 6,634 | 4,059 | 3,233 | 2,418 | 2,989 | 2,156 | 3,581 | 2,573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 8,021 | 1,699 | 3,368 | 2,036 | 2,135 | 1,893 | -1,200 | 72 | -1,510 | 946 | -1,938 | 618 | 204 | 1,215 | -1,486 | 54 | 1,183 | 1,217 | 1,413 | 1,673 | 647 | 903 | 10,652 | 3,652 | 4,157 | 3,426 | 10,116 | 10,718 | 9,255 | 10,252 | 8,320 | 8,953 | 8,622 | 9,324 | 8,345 | 8,514 | 7,931 | 8,879 | 7,498 | 7,436 | 7,282 | 8,219 | 6,820 | 7,272 | 6,924 | 8,346 | 7,045 | 6,701 | 5,546 | 6,270 | 5,611 | 5,506 | 6,028 | 6,963 | 5,467 | 5,100 | 4,631 | 5,103 | 4,032 | 3,892 | 4,049 | 4,179 | 4,494 |
Total Current Liabilities
| 26,427 | 25,206 | 21,198 | 21,858 | 28,482 | 30,223 | 37,087 | 36,517 | 41,979 | 40,473 | 38,940 | 32,922 | 31,532 | 30,448 | 32,012 | 28,139 | 25,058 | 24,538 | 24,841 | 24,328 | 25,250 | 26,679 | 26,585 | 25,379 | 27,691 | 27,771 | 28,229 | 27,333 | 26,906 | 25,168 | 23,471 | 22,874 | 23,981 | 23,418 | 23,467 | 23,065 | 24,062 | 23,492 | 24,331 | 23,580 | 26,175 | 24,603 | 26,031 | 24,612 | 25,434 | 25,021 | 21,730 | 20,069 | 20,374 | 19,778 | 19,231 | 19,561 | 22,469 | 22,429 | 20,474 | 20,963 | 23,147 | 21,333 | 20,929 | 17,948 | 19,159 | 13,574 | 18,476 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4,513 | 4,950 | 4,819 | 3,761 | 4,050 | 4,085 | 4,409 | 3,694 | 4,074 | 4,151 | 4,101 | 3,409 | 3,388 | 3,453 | 3,581 | 3,254 | 3,527 | 3,364 | 3,764 | 3,290 | 3,352 | 3,493 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Revenue Non-Current
| 0 | -12,414 | 0 | 383 | 409 | 404 | 420 | 430 | 510 | 384 | 393 | 464 | 433 | 407 | 454 | 354 | 308 | 251 | 230 | 724 | 599 | 496 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,574 | 12,414 | 12,113 | 11,332 | 11,504 | 11,342 | 8,858 | 8,702 | 8,643 | 9,067 | 8,513 | 7,983 | 7,855 | 7,572 | 7,616 | 7,281 | 6,721 | 6,887 | 6,573 | 6,840 | 6,181 | 6,105 | 5,993 | 6,301 | 6,848 | 6,442 | 6,590 | 0 | 0 | 0 | 6,300 | 0 | 0 | 0 | 6,477 | 0 | 0 | 0 | 6,330 | 0 | 0 | 0 | 4,931 | 0 | 0 | 0 | 3,447 | 0 | 0 | 0 | 2,101 | 0 | 0 | 0 | 1,569 | 0 | 0 | 0 | 1,098 | 0 | 0 | 969 | 0 |
Other Non-Current Liabilities
| 1,082 | 1,105 | 630 | 758 | 760 | 748 | 730 | 777 | 777 | 777 | 767 | 754 | 752 | 753 | 749 | 743 | 752 | 1,094 | 1,095 | 1,134 | 1,134 | 1,140 | 1,527 | 2,149 | 2,080 | 1,951 | 856 | 7,776 | 7,404 | 7,051 | 632 | 7,189 | 7,176 | 6,904 | 821 | 7,738 | 6,972 | 7,512 | 704 | 7,218 | 6,444 | 5,824 | 625 | 6,082 | 5,134 | 4,739 | 638 | 3,563 | 2,849 | 2,583 | 553 | 2,075 | 2,180 | 2,279 | 531 | 2,025 | 1,415 | 1,422 | 458 | 1,549 | 1,589 | 451 | 3,175 |
Total Non-Current Liabilities
| 18,169 | 18,469 | 17,562 | 16,617 | 17,132 | 16,983 | 14,417 | 14,033 | 14,514 | 14,763 | 13,774 | 13,074 | 12,861 | 12,592 | 12,400 | 11,986 | 11,308 | 11,847 | 11,662 | 12,712 | 11,865 | 11,730 | 7,520 | 8,450 | 8,928 | 8,393 | 7,446 | 7,776 | 7,404 | 7,051 | 6,932 | 7,189 | 7,176 | 6,904 | 7,298 | 7,738 | 6,972 | 7,512 | 7,034 | 7,218 | 6,444 | 5,824 | 5,556 | 6,082 | 5,134 | 4,739 | 4,085 | 3,563 | 2,849 | 2,583 | 2,654 | 2,075 | 2,180 | 2,279 | 2,100 | 2,025 | 1,415 | 1,422 | 1,556 | 1,549 | 1,589 | 1,420 | 3,175 |
Total Liabilities
| 44,596 | 43,675 | 38,760 | 38,475 | 45,614 | 47,206 | 51,504 | 50,550 | 56,493 | 55,236 | 52,714 | 45,996 | 44,393 | 43,040 | 44,412 | 40,125 | 36,366 | 36,385 | 36,503 | 37,040 | 37,115 | 38,409 | 34,105 | 33,829 | 36,619 | 36,164 | 35,675 | 35,109 | 34,310 | 32,219 | 30,403 | 30,063 | 31,157 | 30,322 | 30,765 | 30,803 | 31,034 | 31,004 | 31,365 | 30,798 | 32,619 | 30,427 | 31,587 | 30,694 | 30,568 | 29,760 | 25,815 | 23,632 | 23,223 | 22,361 | 21,885 | 21,636 | 24,649 | 24,708 | 22,574 | 22,988 | 24,562 | 22,755 | 22,485 | 19,497 | 20,748 | 14,994 | 21,651 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 322,411 | 0 | 0 | 0 | 307,465 | 323,166 | 315,333 | 311,902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 | 9,404 |
Retained Earnings
| 342,751 | 333,623 | 340,806 | 334,812 | 334,264 | 327,686 | 345,201 | 339,326 | 338,290 | 326,823 | 338,818 | 331,013 | 327,679 | 319,562 | 317,265 | 312,277 | 310,957 | 306,032 | 308,343 | 305,101 | 306,066 | 301,555 | 303,349 | 300,677 | 299,175 | 293,981 | 328,489 | 325,178 | 328,233 | 322,380 | 321,493 | 316,280 | 314,464 | 309,625 | 308,530 | 304,547 | 303,348 | 296,873 | 311,039 | 305,344 | 303,310 | 297,246 | 295,725 | 290,694 | 287,993 | 281,790 | 278,804 | 275,418 | 274,520 | 271,101 | 269,620 | 267,468 | 266,797 | 263,202 | 262,056 | 259,772 | 261,327 | 257,306 | 255,259 | 252,114 | 250,329 | 246,039 | 244,970 |
Accumulated Other Comprehensive Income/Loss
| 34,270 | 45,383 | 38,587 | 33,872 | 36,885 | 34,244 | 23,897 | 24,188 | 25,818 | 27,237 | 18,903 | 12,245 | 9,436 | 10,243 | 10,067 | 5,421 | 2,137 | 2,602 | 1,557 | 5,800 | 1,281 | 3,147 | 6,476 | 7,080 | 10,736 | 7,912 | 12,741 | 17,487 | 14,076 | 13,014 | 13,075 | 12,861 | 6,603 | 6,243 | 13,228 | 16,783 | 14,749 | 20,437 | 18,924 | 19,658 | 14,531 | 11,170 | 10,554 | 12,574 | 7,351 | 6,495 | 4,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -16,306 | -16,381 | -24,624 | -21,195 | -14,671 | -14,679 | -28,649 | -28,703 | -28,723 | -28,762 | -25,056 | -25,084 | -25,181 | -25,204 | -10,644 | -10,734 | -10,792 | -10,787 | -13,163 | -13,154 | -10,419 | -10,413 | -11,899 | -11,301 | -10,405 | -10,401 | -46,853 | -46,931 | -47,441 | -47,624 | -47,680 | -47,924 | -45,336 | -45,335 | -32,105 | -45,333 | -35,796 | -35,795 | -51,067 | -50,173 | -47,301 | -36,140 | -36,772 | -44,460 | -42,564 | -26,643 | -27,268 | -29,824 | -43,872 | -44,187 | -42,359 | -42,720 | -42,983 | -37,225 | -36,580 | -37,751 | -38,787 | -36,552 | -34,251 | -27,483 | -28,041 | -25,234 | -25,450 |
Total Shareholders Equity
| 370,119 | 372,029 | 364,173 | 356,893 | 365,882 | 356,655 | 349,853 | 344,215 | 344,789 | 334,702 | 342,069 | 327,578 | 321,338 | 314,005 | 326,092 | 316,368 | 311,706 | 307,251 | 306,141 | 307,151 | 306,332 | 303,693 | 307,330 | 305,860 | 308,910 | 300,896 | 303,781 | 305,137 | 304,272 | 297,173 | 296,292 | 290,621 | 285,135 | 279,937 | 285,829 | 285,401 | 291,705 | 290,919 | 288,300 | 284,233 | 279,944 | 270,510 | 268,357 | 268,212 | 262,184 | 255,147 | 251,536 | 245,594 | 240,052 | 236,318 | 236,665 | 234,152 | 233,218 | 235,381 | 234,880 | 231,425 | 231,944 | 230,158 | 230,412 | 234,035 | 231,692 | 230,209 | 228,924 |
Total Equity
| 370,119 | 372,029 | 364,173 | 356,893 | 365,882 | 356,655 | 349,853 | 344,215 | 344,789 | 334,702 | 342,069 | 327,578 | 321,338 | 314,005 | 326,092 | 316,368 | 311,706 | 307,251 | 306,141 | 307,151 | 306,332 | 303,693 | 307,330 | 305,860 | 308,910 | 300,896 | 303,781 | 305,137 | 304,272 | 297,173 | 296,292 | 290,621 | 285,135 | 279,937 | 285,829 | 285,401 | 291,705 | 290,919 | 288,300 | 285,217 | 280,833 | 271,321 | 269,161 | 269,004 | 262,850 | 255,715 | 252,065 | 246,073 | 243,253 | 239,202 | 239,601 | 236,820 | 235,714 | 238,113 | 237,562 | 233,974 | 231,944 | 230,158 | 230,412 | 234,035 | 231,692 | 230,209 | 228,924 |
Total Liabilities & Shareholders Equity
| 414,715 | 415,704 | 403,450 | 395,368 | 411,496 | 403,861 | 401,357 | 394,765 | 401,282 | 389,938 | 394,783 | 373,574 | 365,731 | 357,045 | 370,504 | 356,493 | 348,072 | 343,636 | 342,644 | 344,191 | 343,447 | 342,102 | 341,435 | 339,689 | 345,529 | 337,060 | 339,456 | 340,246 | 338,582 | 329,392 | 326,695 | 320,684 | 316,292 | 310,259 | 316,594 | 316,204 | 322,739 | 321,923 | 319,665 | 316,015 | 313,452 | 301,748 | 300,748 | 299,698 | 293,418 | 285,475 | 277,880 | 269,705 | 266,476 | 261,563 | 261,486 | 258,456 | 260,363 | 262,821 | 260,136 | 256,962 | 256,506 | 252,913 | 252,897 | 253,532 | 252,440 | 245,203 | 250,575 |