Yokogawa Electric Corporation
TSE:6841.T
3640 (JPY) • At close November 8, 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
| 151,718 | 145,796 | 134,429 | 128,061 | 111,452 | 122,492 | 121,438 | 130,029 | 120,970 | 121,159 | 117,687 | 99,077 | 109,975 | 105,494 | 102,916 | 86,380 | 97,197 | 92,805 | 101,522 | 72,503 | 79,114 | 83,165 | 86,515 | 84,904 | 80,662 | 85,394 | 78,264 | 71,654 | 73,681 | 82,283 | 74,746 | 78,623 | 67,296 | 75,768 | 65,306 | 63,863 | 60,400 | 75,100 | 76,093 | 72,217 | 65,743 | 70,433 | 57,296 | 60,320 | 61,490 | 66,992 | 59,111 | 52,756 | 43,394 | 59,562 | 54,624 | 51,112 | 55,438 | 71,741 | 58,663 | 48,256 | 51,353 | 83,978 | 77,921 | 52,236 | 54,257 | 56,987 | 30,988 |
Short Term Investments
| 5,942 | 0 | 5,455 | 0 | 4,743 | -15,250 | 5,060 | 0 | 3,479 | -14,111 | -5,971 | -11,777 | -11,584 | 0 | 1,711 | -10,980 | -11,080 | -11,798 | 0 | -9,822 | -10,432 | -12,142 | 0 | -9,718 | -9,601 | -10,152 | 0 | -7,405 | -7,927 | -7,752 | 0 | -7,885 | -7,653 | -7,649 | 0 | -7,929 | -8,051 | -8,539 | 0 | -8,637 | -8,616 | -8,977 | 0 | -9,738 | -9,607 | -10,142 | 0 | -10,283 | -10,168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288 | 407 | -99 | 611 | 411 | -79 | 772 |
Cash and Short Term Investments
| 151,718 | 145,796 | 139,884 | 128,061 | 111,452 | 122,492 | 121,438 | 130,029 | 120,970 | 121,159 | 117,687 | 99,077 | 109,975 | 105,494 | 102,916 | 86,380 | 97,197 | 92,805 | 101,522 | 72,503 | 79,114 | 83,165 | 86,515 | 84,904 | 80,662 | 85,394 | 78,264 | 71,654 | 73,681 | 82,283 | 74,746 | 78,623 | 67,296 | 75,768 | 65,306 | 63,863 | 60,400 | 75,100 | 76,093 | 72,217 | 65,743 | 70,433 | 57,296 | 60,320 | 61,490 | 66,992 | 59,111 | 52,756 | 43,394 | 59,562 | 54,624 | 51,112 | 55,438 | 71,741 | 58,663 | 48,256 | 51,641 | 84,385 | 77,921 | 52,847 | 54,668 | 56,987 | 31,760 |
Net Receivables
| 215,893 | 236,319 | 236,423 | 227,262 | 225,858 | 211,319 | 209,269 | 196,253 | 191,597 | 189,166 | 186,328 | 176,860 | 170,071 | 173,632 | 187,266 | 178,108 | 165,207 | 167,855 | 175,687 | 177,983 | 162,495 | 162,691 | 171,084 | 151,719 | 147,351 | 141,945 | 161,225 | 151,267 | 143,445 | 131,072 | 144,665 | 133,350 | 123,481 | 122,212 | 140,655 | 139,743 | 141,691 | 135,561 | 147,658 | 131,240 | 126,194 | 115,205 | 138,813 | 116,899 | 119,354 | 112,442 | 123,285 | 106,521 | 116,693 | 102,401 | 113,627 | 94,282 | 94,526 | 87,395 | 106,321 | 98,950 | 104,584 | 94,821 | 114,774 | 92,440 | 97,516 | 113,667 | 94,956 |
Inventory
| 55,540 | 58,684 | 54,714 | 55,677 | 56,402 | 54,858 | 48,405 | 51,122 | 48,944 | 46,519 | 43,004 | 41,347 | 38,080 | 37,985 | 35,730 | 38,582 | 39,762 | 40,449 | 37,340 | 39,510 | 38,798 | 39,894 | 36,840 | 38,565 | 40,732 | 38,085 | 32,254 | 35,833 | 34,856 | 35,361 | 30,729 | 39,858 | 35,146 | 36,263 | 33,718 | 40,559 | 37,514 | 39,498 | 33,258 | 40,158 | 36,708 | 38,434 | 34,443 | 42,576 | 38,652 | 40,925 | 34,796 | 42,006 | 35,720 | 38,484 | 35,357 | 41,516 | 35,428 | 38,533 | 35,472 | 39,694 | 37,555 | 40,174 | 34,683 | 44,590 | 40,978 | 44,706 | 57,045 |
Other Current Assets
| 22,681 | 25,464 | 24,152 | 17,790 | 23,027 | 27,732 | 18,149 | 20,857 | 18,597 | 19,952 | 17,176 | 19,820 | 19,301 | 21,931 | 19,399 | 17,742 | 16,038 | 13,216 | 14,333 | 15,727 | 13,330 | 11,186 | 12,121 | 12,467 | 13,042 | 12,311 | 12,174 | 12,199 | 16,287 | 16,361 | 13,667 | 17,361 | 14,412 | 15,928 | 13,335 | 15,605 | 15,359 | 16,039 | 13,486 | 15,497 | 13,159 | 11,832 | 9,431 | 12,414 | 11,879 | 12,053 | 9,497 | 9,827 | 8,815 | 9,884 | 7,694 | 9,640 | 7,845 | 9,295 | 6,680 | 8,170 | 8,774 | 10,772 | 6,972 | 9,229 | 9,773 | 9,071 | 11,307 |
Total Current Assets
| 445,832 | 466,263 | 455,173 | 428,790 | 416,739 | 416,401 | 397,261 | 398,261 | 380,108 | 376,796 | 364,195 | 337,104 | 337,427 | 339,042 | 345,311 | 320,812 | 318,204 | 314,325 | 328,882 | 305,723 | 293,737 | 296,936 | 306,560 | 287,655 | 281,787 | 277,735 | 283,917 | 270,953 | 268,269 | 265,077 | 263,807 | 269,192 | 240,335 | 250,171 | 253,014 | 259,770 | 254,964 | 266,198 | 270,495 | 259,112 | 241,804 | 235,904 | 239,983 | 232,209 | 231,375 | 232,412 | 226,689 | 211,110 | 204,622 | 210,331 | 211,302 | 196,550 | 193,237 | 206,964 | 207,136 | 195,070 | 202,554 | 230,152 | 234,350 | 199,106 | 202,935 | 224,431 | 195,068 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 84,892 | 92,930 | 91,038 | 87,714 | 88,163 | 88,317 | 87,559 | 86,555 | 88,316 | 88,899 | 86,943 | 84,046 | 82,296 | 83,471 | 84,579 | 81,895 | 81,306 | 82,173 | 83,059 | 83,763 | 81,033 | 81,208 | 75,141 | 73,417 | 76,332 | 75,841 | 76,731 | 77,248 | 77,757 | 78,062 | 78,830 | 78,275 | 76,157 | 76,962 | 80,368 | 81,401 | 81,861 | 83,555 | 84,252 | 85,471 | 82,256 | 81,647 | 82,616 | 81,970 | 80,603 | 79,781 | 79,807 | 78,221 | 75,721 | 75,001 | 78,160 | 77,936 | 78,913 | 80,900 | 81,101 | 83,440 | 84,547 | 85,489 | 88,423 | 90,515 | 92,332 | 101,715 | 105,759 |
Goodwill
| 10,137 | 11,059 | 5,971 | 10,651 | 12,672 | 14,912 | 14,614 | 9,165 | 14,035 | 13,118 | 12,378 | 13,281 | 3,930 | 4,119 | 4,247 | 4,384 | 4,493 | 4,612 | 3,132 | 2,162 | 6,114 | 6,099 | 6,608 | 6,716 | 6,912 | 6,951 | 8,124 | 8,649 | 17,784 | 16,881 | 16,842 | 17,735 | 19,903 | 21,362 | 4,181 | 4,476 | 0 | 0 | 0 | 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
| 42,089 | 41,519 | 37,796 | 35,881 | 33,402 | 35,506 | 33,920 | 31,954 | 26,980 | 26,146 | 25,938 | 23,059 | 22,315 | 22,016 | 22,055 | 21,398 | 19,642 | 19,476 | 19,634 | 23,031 | 25,025 | 26,112 | 27,449 | 27,101 | 28,521 | 29,258 | 29,348 | 30,120 | 31,255 | 30,917 | 31,572 | 32,329 | 25,303 | 25,624 | 24,431 | 24,178 | 25,957 | 25,987 | 26,163 | 25,721 | 25,573 | 25,779 | 26,245 | 26,283 | 26,440 | 26,652 | 27,086 | 27,250 | 27,585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 52,226 | 52,578 | 43,767 | 46,532 | 46,074 | 50,418 | 48,534 | 41,119 | 41,015 | 39,264 | 38,316 | 36,340 | 26,245 | 26,135 | 26,302 | 25,782 | 24,135 | 24,088 | 22,766 | 25,193 | 31,139 | 32,211 | 34,057 | 33,817 | 35,433 | 36,209 | 37,472 | 38,769 | 49,039 | 47,798 | 48,414 | 50,064 | 45,206 | 46,986 | 28,612 | 28,654 | 25,957 | 25,987 | 26,163 | 25,721 | 25,573 | 25,779 | 26,245 | 26,283 | 26,440 | 26,652 | 27,086 | 27,250 | 27,585 | 27,798 | 28,258 | 28,592 | 29,986 | 29,651 | 30,095 | 29,875 | 30,469 | 30,020 | 30,137 | 29,673 | 29,894 | 29,713 | 28,438 |
Long Term Investments
| 63,437 | 64,868 | 65,615 | 61,797 | 63,767 | 78,649 | 70,786 | 62,659 | 60,829 | 70,327 | 59,212 | 67,825 | 66,380 | 51,846 | 50,887 | 60,869 | 56,973 | 56,500 | 42,933 | 55,615 | 53,475 | 55,341 | 42,550 | 49,263 | 54,411 | 53,606 | 43,692 | 52,788 | 53,353 | 51,079 | 41,848 | 50,631 | 49,035 | 47,991 | 42,718 | 56,576 | 53,494 | 62,875 | 50,082 | 56,013 | 55,178 | 50,544 | 40,260 | 52,779 | 50,241 | 48,618 | 35,873 | 44,082 | 40,698 | 0 | 31,849 | 0 | 0 | 0 | 31,731 | 0 | 30,249 | 30,686 | 34,277 | 32,102 | 32,664 | 31,190 | 32,867 |
Tax Assets
| -63,437 | 41,520 | 10,526 | -61,797 | -63,767 | -15,250 | 8,921 | -62,659 | -60,829 | -14,111 | 7,154 | -11,777 | -11,584 | -51,846 | 6,246 | -60,869 | -56,973 | -56,500 | 6,485 | -55,615 | -53,475 | -55,341 | 6,606 | -49,263 | -54,411 | -53,606 | 1,910 | -52,788 | -53,353 | -51,079 | 2,133 | -50,631 | -49,035 | -47,991 | 2,427 | -56,576 | -53,494 | -62,875 | 2,248 | -56,013 | -55,178 | -50,544 | 2,167 | -52,779 | -50,241 | -48,618 | 2,692 | -44,082 | -40,698 | 0 | 1,959 | 0 | 0 | 0 | 2,076 | 0 | 288 | 407 | 2,317 | 611 | 411 | 2,908 | 772 |
Other Non-Current Assets
| 79,371 | -23,672 | 6,747 | 77,447 | 79,913 | 15,250 | 5,574 | 75,948 | 74,303 | 14,111 | -1 | 11,777 | 11,584 | 63,908 | 5,754 | 60,870 | 56,973 | 56,500 | 5,553 | 55,614 | 53,476 | 55,342 | 5,198 | 49,263 | 54,412 | 53,607 | 5,086 | 52,788 | 53,354 | 51,078 | 5,465 | 50,631 | 49,034 | 47,991 | 5,631 | 56,576 | 53,493 | 62,875 | 6,715 | 56,013 | 55,178 | 50,544 | 7,647 | 52,780 | 50,241 | 48,618 | 7,782 | 44,083 | 40,700 | 40,356 | 7,972 | 39,105 | 40,320 | 42,516 | 9,094 | 43,808 | 11,479 | 11,295 | 9,288 | 12,409 | 12,249 | 11,002 | 15,138 |
Total Non-Current Assets
| 216,489 | 228,224 | 217,693 | 211,693 | 214,150 | 217,384 | 221,374 | 203,622 | 203,634 | 198,490 | 191,624 | 188,211 | 174,921 | 173,514 | 173,768 | 168,547 | 162,414 | 162,761 | 160,796 | 164,570 | 165,648 | 168,761 | 163,552 | 156,497 | 166,177 | 165,657 | 164,891 | 168,805 | 180,150 | 176,938 | 176,690 | 178,970 | 170,397 | 171,939 | 159,756 | 166,631 | 161,311 | 172,417 | 169,460 | 167,205 | 163,007 | 157,970 | 158,935 | 161,033 | 157,284 | 155,051 | 153,240 | 149,554 | 144,006 | 143,155 | 148,198 | 145,633 | 149,219 | 153,067 | 154,097 | 157,123 | 157,032 | 157,897 | 164,442 | 165,310 | 167,550 | 176,528 | 182,974 |
Total Assets
| 662,321 | 694,487 | 672,866 | 640,485 | 630,891 | 633,786 | 618,637 | 601,883 | 583,744 | 575,287 | 555,822 | 525,315 | 512,349 | 512,556 | 519,081 | 489,359 | 480,620 | 477,087 | 489,678 | 470,296 | 459,385 | 465,698 | 470,114 | 444,154 | 447,964 | 443,393 | 448,809 | 439,760 | 448,420 | 442,017 | 440,498 | 448,163 | 410,735 | 422,112 | 412,772 | 426,402 | 416,277 | 438,616 | 439,957 | 426,319 | 404,813 | 393,876 | 398,920 | 393,242 | 388,661 | 387,465 | 379,931 | 360,664 | 348,628 | 353,486 | 359,500 | 342,183 | 342,456 | 360,031 | 361,233 | 352,193 | 359,586 | 388,049 | 398,792 | 364,416 | 370,485 | 400,959 | 378,042 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 34,394 | 28,838 | 41,475 | 27,824 | 29,313 | 29,373 | 31,226 | 24,716 | 24,134 | 23,647 | 26,590 | 21,237 | 19,697 | 19,220 | 25,147 | 21,173 | 21,779 | 20,524 | 24,358 | 24,540 | 21,944 | 22,220 | 25,130 | 23,729 | 22,915 | 21,665 | 25,466 | 33,301 | 30,817 | 29,105 | 31,363 | 29,948 | 27,107 | 31,682 | 34,566 | 32,498 | 32,150 | 33,294 | 34,994 | 26,265 | 26,077 | 25,965 | 32,461 | 26,891 | 26,567 | 25,638 | 29,240 | 26,271 | 36,723 | 47,312 | 38,728 | 31,705 | 36,252 | 49,942 | 41,634 | 38,448 | 38,462 | 45,696 | 39,193 | 33,499 | 35,730 | 43,543 | 45,531 |
Short Term Debt
| 50 | 144 | 3,075 | 15,021 | 15 | 20,087 | 47,694 | 60,455 | 40,686 | 21,209 | 24,334 | 26,058 | 26,153 | 26,237 | 29,104 | 22,909 | 22,832 | 35,941 | 48,602 | 26,064 | 25,964 | 13,654 | 13,832 | 1,632 | 2,031 | 1,523 | 1,539 | 1,949 | 11,591 | 14,379 | 15,536 | 32,778 | 19,307 | 39,881 | 9,353 | 32,419 | 31,813 | 26,552 | 24,373 | 19,619 | 19,166 | 19,712 | 19,286 | 18,192 | 34,191 | 34,639 | 34,255 | 38,749 | 9,228 | 11,121 | 14,605 | 59,418 | 57,386 | 57,380 | 54,258 | 7,764 | 6,747 | 30,795 | 32,214 | 34,706 | 35,634 | 12,686 | 19,143 |
Tax Payables
| 0 | 8,196 | 9,795 | 6,727 | 7,342 | 8,126 | 6,472 | 5,117 | 5,567 | 6,099 | 5,926 | 4,392 | 5,119 | 5,442 | 5,646 | 3,923 | 4,460 | 4,611 | 4,769 | 4,069 | 4,319 | 3,738 | 4,332 | 2,997 | 3,788 | 4,347 | 4,947 | 4,788 | 5,032 | 5,021 | 4,872 | 3,877 | 3,636 | 3,942 | 4,204 | 3,147 | 3,666 | 3,957 | 4,930 | 3,063 | 3,412 | 4,016 | 4,665 | 3,195 | 3,294 | 3,110 | 3,132 | 2,326 | 2,614 | 2,985 | 3,307 | 2,304 | 2,435 | 2,362 | 3,270 | 3,035 | 2,313 | 2,427 | 2,296 | 1,466 | 1,506 | 1,892 | 1,066 |
Deferred Revenue
| 55,119 | 61,314 | 51,588 | 91,133 | 98,854 | 101,721 | 99,206 | 92,141 | 90,574 | 94,139 | 89,722 | 77,053 | 75,432 | 81,186 | 81,416 | 67,812 | 67,133 | 73,946 | 74,813 | 67,672 | 68,714 | 72,984 | 78,097 | 64,127 | 65,863 | 70,969 | 69,850 | 62,730 | 67,014 | 70,715 | 66,891 | 61,435 | 57,649 | 66,640 | 68,359 | 54,737 | 57,568 | 66,669 | 79,436 | 56,658 | 52,241 | 60,498 | 56,992 | 17,138 | 22,606 | 27,169 | 25,005 | 15,215 | 12,424 | 7,145 | 18,277 | 9,563 | 13,141 | 5,967 | 14,796 | 8,063 | 10,947 | 5,102 | 12,703 | 5,186 | 9,107 | 10,733 | 5,036 |
Other Current Liabilities
| 75,318 | 98,884 | 90,396 | 39,476 | 38,017 | 43,452 | 34,971 | 38,469 | 36,759 | 42,393 | 36,546 | 34,858 | 31,972 | 35,956 | 33,326 | 35,639 | 31,727 | 35,936 | 31,127 | 32,867 | 28,907 | 33,450 | 30,610 | 31,980 | 30,720 | 34,011 | 32,556 | 26,640 | 20,768 | 21,025 | 23,119 | 27,143 | 21,297 | 20,243 | 21,321 | 27,470 | 23,583 | 26,010 | 25,770 | 31,103 | 26,164 | 24,430 | 27,094 | 55,719 | 47,231 | 49,532 | 46,470 | 49,662 | 42,742 | 45,139 | 43,006 | 42,957 | 37,258 | 43,550 | 41,405 | 41,643 | 40,095 | 43,545 | 40,316 | 45,720 | 38,921 | 46,164 | 38,799 |
Total Current Liabilities
| 164,881 | 189,180 | 186,534 | 173,454 | 166,199 | 194,633 | 213,097 | 215,781 | 192,153 | 181,388 | 177,192 | 159,206 | 153,254 | 162,599 | 168,993 | 147,533 | 143,471 | 166,347 | 178,900 | 151,143 | 145,529 | 142,308 | 147,669 | 121,468 | 121,529 | 128,168 | 129,411 | 124,620 | 130,190 | 135,224 | 136,909 | 151,304 | 125,360 | 158,446 | 133,599 | 147,124 | 145,114 | 152,525 | 164,573 | 133,645 | 123,648 | 130,605 | 135,833 | 117,940 | 130,595 | 136,978 | 134,970 | 129,897 | 101,117 | 110,717 | 114,616 | 143,643 | 144,037 | 156,839 | 152,093 | 95,918 | 96,251 | 125,138 | 124,426 | 119,111 | 119,392 | 113,126 | 108,509 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 24,033 | 24,030 | 24,000 | 24,000 | 24,000 | 4,000 | 9,379 | 4,085 | 4,098 | 24,116 | 29,714 | 20,092 | 20,000 | 20,000 | 25,544 | 24,000 | 24,000 | 4,080 | 10,837 | 4,168 | 4,168 | 18,672 | 18,670 | 28,848 | 28,848 | 28,848 | 28,936 | 28,936 | 29,077 | 29,027 | 29,024 | 25,116 | 35,188 | 21,164 | 21,175 | 15,775 | 15,787 | 40,886 | 40,898 | 60,997 | 62,009 | 62,108 | 62,120 | 74,219 | 64,231 | 64,331 | 64,342 | 64,442 | 89,454 | 88,555 | 88,655 | 53,165 | 53,176 | 54,383 | 56,739 | 104,679 | 104,605 | 104,502 | 104,851 | 80,096 | 80,107 | 101,597 | 81,701 |
Deferred Revenue Non-Current
| 0 | 0 | 5,808 | 0 | 0 | 0 | 5,081 | 0 | 0 | 0 | 4,687 | 0 | 0 | 0 | 4,373 | 0 | 0 | 0 | 4,590 | 0 | 0 | 0 | 4,050 | 0 | 0 | 0 | 3,586 | 0 | 0 | 0 | 3,924 | 0 | 0 | 0 | 4,090 | 0 | 0 | 0 | 4,100 | 0 | 0 | 0 | 2,895 | 0 | 0 | 0 | 2,872 | 0 | 0 | 0 | 2,606 | 0 | 0 | 0 | 2,270 | 0 | 0 | 0 | 7,904 | 0 | 0 | 12,807 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 3,864 | 0 | 0 | 0 | 2,519 | 0 | 0 | 0 | 2,077 | 0 | 0 | 0 | 3,288 | 0 | 0 | 0 | 793 | 0 | 0 | 0 | 1,914 | 0 | 0 | 0 | 6,612 | 0 | 0 | 0 | 5,763 | 0 | 0 | 0 | 3,947 | 0 | 0 | 0 | 5,682 | 0 | 0 | 0 | 3,182 | 0 | 0 | 0 | 2,048 | 0 | 0 | 0 | 1,505 | 0 | 0 | 0 | 1,672 | 0 | 0 | 0 | 1,809 | 0 | 0 | 1,584 | 0 |
Other Non-Current Liabilities
| -24,033 | 19,301 | 7,896 | 17,718 | 16,711 | 14,959 | 1,736 | 18,857 | 18,871 | 15,681 | 1,797 | 18,623 | 16,067 | 14,867 | 2,113 | 14,016 | 14,142 | 14,873 | 3,085 | 17,042 | 15,536 | 15,402 | 1,661 | 7,895 | 9,259 | 8,116 | 1,593 | 13,072 | 13,678 | 12,615 | 2,364 | 13,983 | 11,141 | 9,976 | 3,070 | 12,697 | 11,459 | 13,945 | 2,729 | 12,436 | 11,543 | 9,205 | 2,785 | 10,192 | 9,840 | 9,184 | 3,303 | 6,818 | 6,043 | 6,442 | 2,544 | 6,188 | 6,299 | 6,952 | 3,227 | 7,493 | 11,616 | 11,692 | 2,442 | 11,680 | 15,492 | 837 | 16,020 |
Total Non-Current Liabilities
| 42,731 | 43,331 | 41,568 | 41,718 | 40,711 | 18,959 | 18,715 | 22,942 | 22,969 | 39,797 | 38,275 | 38,715 | 36,067 | 34,867 | 35,318 | 38,016 | 38,142 | 18,953 | 19,305 | 21,210 | 19,704 | 34,074 | 26,295 | 36,743 | 38,107 | 36,964 | 40,727 | 42,008 | 42,755 | 41,642 | 41,075 | 39,099 | 46,329 | 31,140 | 32,282 | 28,472 | 27,246 | 54,831 | 53,409 | 73,433 | 73,552 | 71,313 | 70,982 | 84,411 | 74,071 | 73,515 | 72,565 | 71,260 | 95,497 | 94,997 | 95,310 | 59,353 | 59,475 | 61,335 | 63,908 | 112,172 | 116,221 | 116,194 | 117,006 | 91,776 | 95,599 | 116,825 | 97,721 |
Total Liabilities
| 207,612 | 232,511 | 228,102 | 215,172 | 206,910 | 213,592 | 231,812 | 238,723 | 215,122 | 221,185 | 215,467 | 197,921 | 189,321 | 197,466 | 204,311 | 185,549 | 181,613 | 185,300 | 198,205 | 172,353 | 165,233 | 176,382 | 173,964 | 158,211 | 159,636 | 165,132 | 170,138 | 166,628 | 172,945 | 176,866 | 177,984 | 190,403 | 171,689 | 189,586 | 165,881 | 175,596 | 172,360 | 207,356 | 217,982 | 207,078 | 197,200 | 201,918 | 206,815 | 202,351 | 204,666 | 210,493 | 207,535 | 201,157 | 196,614 | 205,714 | 209,926 | 202,996 | 203,512 | 218,174 | 216,001 | 208,090 | 212,472 | 241,332 | 241,432 | 210,887 | 214,991 | 229,951 | 206,230 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 35,368 | 0 | 0 | 0 | 0 | 364,897 | 0 | 0 | 0 | 314,630 | 317,832 | 310,785 | 310,203 | 0 | 0 | 6,197 | 8,217 | 8,065 | 9,563 | 1,781 | 6,929 | 4,730 | 214 | 2,257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,476 | 9,660 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,428 | 5,308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 | 43,401 |
Retained Earnings
| 322,569 | 308,050 | 303,979 | 294,407 | 281,792 | 271,414 | 251,277 | 229,211 | 226,181 | 218,244 | 221,446 | 214,398 | 213,815 | 207,684 | 209,240 | 206,750 | 204,342 | 197,542 | 199,080 | 196,873 | 198,792 | 191,031 | 193,468 | 184,082 | 179,165 | 172,396 | 173,002 | 160,227 | 165,160 | 158,879 | 158,911 | 150,399 | 146,932 | 140,045 | 139,919 | 133,773 | 129,139 | 118,190 | 114,638 | 110,240 | 106,537 | 99,983 | 100,470 | 95,229 | 96,161 | 91,161 | 90,960 | 84,694 | 85,536 | 81,779 | 79,002 | 74,358 | 73,754 | 70,500 | 73,011 | 75,126 | 76,416 | 77,385 | 80,303 | 76,998 | 80,677 | 97,134 | 98,640 |
Accumulated Other Comprehensive Income/Loss
| 43,764 | 65,697 | 54,153 | 42,133 | 50,571 | 46,835 | 31,966 | 29,040 | 37,750 | 31,704 | 15,754 | 8,942 | 5,380 | 3,975 | 96,389 | -6,197 | -8,217 | -8,065 | -9,563 | -1,781 | -6,929 | -4,730 | -214 | -2,257 | 5,272 | 2,380 | 2,305 | 9,199 | 7,053 | 3,469 | 1,010 | 4,246 | -10,476 | -9,660 | 4,323 | 13,636 | 11,550 | 23,344 | 18,178 | 18,963 | 11,834 | 4,211 | 4,055 | 7,538 | 195 | -1,428 | -5,308 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1 | 35,106 | 35,110 | 35,108 | 38,708 | -314,815 | 52,981 | 52,983 | 52,983 | -261,645 | -264,847 | -257,799 | -257,216 | 52,988 | -40,707 | 46,791 | 44,765 | 44,918 | 43,424 | 51,205 | 46,058 | 48,474 | 52,991 | 50,949 | 53,164 | 53,166 | 53,167 | 53,168 | 53,171 | 53,084 | 53,085 | 53,086 | 42,669 | 43,141 | 52,800 | 52,800 | 52,685 | 39,324 | 39,325 | 39,325 | 39,329 | 39,329 | 39,328 | 39,331 | 39,335 | 37,908 | 34,029 | 27,517 | 19,064 | 18,742 | 23,289 | 17,741 | 18,153 | 24,402 | 25,291 | 21,613 | 23,348 | 22,067 | 29,658 | 29,263 | 27,605 | 26,690 | 25,779 |
Total Shareholders Equity
| 445,103 | 452,254 | 436,643 | 415,049 | 414,472 | 411,732 | 379,625 | 354,635 | 360,315 | 346,334 | 333,586 | 319,727 | 315,583 | 308,048 | 308,323 | 296,942 | 292,508 | 285,861 | 285,905 | 291,479 | 288,251 | 282,906 | 289,860 | 278,432 | 281,002 | 271,343 | 271,875 | 265,995 | 268,785 | 258,833 | 256,407 | 251,132 | 233,002 | 226,587 | 240,443 | 243,610 | 236,775 | 224,259 | 215,542 | 211,929 | 201,101 | 186,924 | 187,254 | 185,499 | 179,092 | 172,470 | 168,390 | 155,612 | 148,001 | 143,922 | 145,692 | 135,500 | 135,308 | 138,303 | 141,703 | 140,140 | 143,165 | 142,853 | 153,362 | 149,662 | 151,683 | 167,225 | 167,820 |
Total Equity
| 454,707 | 461,976 | 444,763 | 425,313 | 423,981 | 420,194 | 386,825 | 363,160 | 368,622 | 354,102 | 340,355 | 327,394 | 323,028 | 315,090 | 314,770 | 303,810 | 299,007 | 291,787 | 291,473 | 297,943 | 294,152 | 289,316 | 296,150 | 285,943 | 288,328 | 278,261 | 278,671 | 273,132 | 275,475 | 265,151 | 262,514 | 257,760 | 239,046 | 232,526 | 246,891 | 250,806 | 243,917 | 231,260 | 221,975 | 219,241 | 207,613 | 191,958 | 192,105 | 190,891 | 183,995 | 176,972 | 172,396 | 159,507 | 152,014 | 147,772 | 149,574 | 139,187 | 138,944 | 141,857 | 145,232 | 144,103 | 147,114 | 146,717 | 157,360 | 153,529 | 155,494 | 171,008 | 171,812 |
Total Liabilities & Shareholders Equity
| 662,321 | 694,487 | 672,865 | 640,485 | 630,891 | 633,786 | 618,637 | 601,883 | 583,744 | 575,287 | 555,822 | 525,315 | 512,349 | 512,556 | 519,081 | 489,359 | 480,620 | 477,087 | 489,678 | 470,296 | 459,385 | 465,698 | 470,114 | 444,154 | 447,964 | 443,393 | 448,809 | 439,760 | 448,420 | 442,017 | 440,498 | 448,163 | 410,735 | 422,112 | 412,772 | 426,402 | 416,277 | 438,616 | 439,957 | 426,319 | 404,813 | 393,876 | 398,920 | 393,242 | 388,661 | 387,465 | 379,931 | 360,664 | 348,628 | 353,486 | 359,500 | 342,183 | 342,456 | 360,031 | 361,233 | 352,193 | 359,586 | 388,049 | 398,792 | 364,416 | 370,485 | 400,959 | 378,042 |