Shindengen Electric Manufacturing Co.,Ltd.
TSE:6844.T
2409 (JPY) • At close November 8, 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
| 25,850 | 26,340 | 29,537 | 31,870 | 27,882 | 25,147 | 27,607 | 28,901 | 28,972 | 29,613 | 30,346 | 31,103 | 31,278 | 26,646 | 33,136 | 34,112 | 40,872 | 26,337 | 26,416 | 29,479 | 25,490 | 25,505 | 28,852 | 31,613 | 30,660 | 33,058 | 34,736 | 35,164 | 30,861 | 33,691 | 32,452 | 35,101 | 31,237 | 34,180 | 34,968 | 37,999 | 33,274 | 33,337 | 31,606 | 34,569 | 35,380 | 40,063 | 39,469 | 40,960 | 38,597 | 34,193 | 33,480 | 35,794 | 35,615 | 35,501 | 30,332 | 31,198 | 31,487 | 28,178 | 23,473 | 27,987 | 25,368 | 23,882 | 12,926 | 16,105 | 14,289 | 11,236 |
Short Term Investments
| 0 | 0 | 0 | 0 | -911 | -90 | 0 | 0 | -801 | -752 | -779 | -929 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 6,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 0 | 0 | 0 | 0 | 3,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,600 | 0 | 0 | 0 |
Cash and Short Term Investments
| 25,850 | 26,340 | 29,537 | 31,870 | 27,882 | 25,147 | 27,607 | 28,901 | 28,972 | 29,613 | 30,346 | 31,103 | 31,278 | 26,646 | 33,136 | 34,112 | 40,872 | 26,337 | 29,416 | 32,479 | 31,490 | 32,505 | 35,852 | 38,613 | 37,660 | 40,058 | 41,736 | 42,164 | 37,861 | 38,691 | 37,452 | 40,101 | 36,237 | 39,180 | 39,968 | 42,999 | 38,274 | 38,337 | 36,606 | 39,569 | 40,380 | 40,063 | 39,469 | 40,960 | 38,597 | 37,693 | 33,480 | 35,794 | 35,615 | 35,501 | 30,332 | 31,198 | 31,487 | 28,178 | 23,473 | 27,987 | 25,368 | 23,882 | 21,526 | 16,105 | 14,289 | 11,236 |
Net Receivables
| 16,412 | 18,041 | 17,726 | 18,222 | 17,078 | 19,421 | 19,477 | 19,084 | 18,281 | 18,919 | 17,485 | 18,393 | 18,357 | 18,589 | 16,756 | 13,760 | 15,128 | 18,957 | 18,696 | 17,209 | 17,634 | 19,044 | 18,851 | 18,213 | 18,499 | 20,394 | 19,325 | 18,449 | 17,707 | 19,976 | 18,605 | 17,934 | 18,041 | 20,616 | 19,601 | 20,358 | 21,227 | 23,716 | 22,050 | 22,078 | 22,379 | 25,299 | 22,060 | 22,351 | 21,525 | 21,287 | 18,807 | 18,790 | 19,930 | 20,829 | 20,668 | 20,959 | 20,040 | 20,782 | 23,356 | 22,986 | 21,276 | 20,902 | 19,779 | 17,893 | 18,287 | 24,151 |
Inventory
| 38,729 | 38,483 | 38,361 | 38,429 | 37,328 | 34,868 | 36,181 | 35,205 | 31,720 | 28,289 | 27,169 | 24,299 | 24,001 | 23,069 | 24,791 | 27,263 | 26,771 | 23,381 | 23,404 | 23,355 | 24,075 | 23,758 | 22,867 | 21,712 | 20,181 | 20,046 | 20,013 | 19,987 | 19,009 | 18,811 | 18,608 | 18,662 | 19,659 | 20,436 | 21,067 | 21,843 | 22,759 | 21,440 | 22,137 | 21,455 | 21,004 | 20,234 | 21,726 | 22,206 | 20,752 | 18,612 | 17,997 | 18,493 | 17,847 | 17,224 | 17,697 | 17,189 | 17,053 | 16,485 | 17,012 | 16,996 | 17,001 | 14,734 | 15,266 | 14,641 | 18,563 | 23,467 |
Other Current Assets
| 3,330 | 6,231 | 5,074 | 3,851 | 3,050 | 6,004 | 5,193 | 4,203 | 3,011 | 5,137 | 4,069 | 3,156 | 2,768 | 5,969 | 3,799 | 3,321 | 2,718 | 4,819 | 3,959 | 2,945 | 2,644 | 4,567 | 4,394 | 3,285 | 2,277 | 3,963 | 3,388 | 2,473 | 4,302 | 3,714 | 3,812 | 2,878 | 5,268 | 4,885 | 4,431 | 3,045 | 2,393 | 3,291 | 2,964 | 2,366 | 1,595 | 2,437 | 1,998 | 1,325 | 1,221 | 2,043 | 2,100 | 1,754 | 2,021 | 3,095 | 1,771 | 1,258 | 846 | 1,818 | 1,392 | 1,056 | 778 | 1,923 | 1,100 | 1,137 | 1,837 | 2,129 |
Total Current Assets
| 84,321 | 89,095 | 90,698 | 92,372 | 85,338 | 85,440 | 88,458 | 87,393 | 81,984 | 81,958 | 79,069 | 76,951 | 76,404 | 74,273 | 78,482 | 78,456 | 85,489 | 73,494 | 75,475 | 75,988 | 75,843 | 79,874 | 81,964 | 81,823 | 78,617 | 84,461 | 84,462 | 83,073 | 78,879 | 81,192 | 78,477 | 79,575 | 79,205 | 85,117 | 85,067 | 88,245 | 84,653 | 86,784 | 83,757 | 85,468 | 85,358 | 88,033 | 85,253 | 86,842 | 82,095 | 79,635 | 72,384 | 74,831 | 75,413 | 76,649 | 70,468 | 70,604 | 69,426 | 67,263 | 65,233 | 69,025 | 64,423 | 61,441 | 57,671 | 49,776 | 52,976 | 60,983 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34,888 | 35,121 | 35,401 | 35,947 | 35,607 | 35,553 | 36,181 | 36,766 | 36,229 | 36,073 | 35,465 | 36,064 | 36,575 | 36,090 | 31,991 | 32,461 | 30,467 | 31,388 | 31,796 | 31,551 | 27,945 | 27,495 | 26,927 | 26,310 | 26,114 | 25,936 | 25,274 | 24,685 | 24,499 | 25,017 | 24,581 | 24,884 | 25,876 | 26,550 | 25,688 | 26,270 | 26,617 | 26,093 | 25,663 | 25,146 | 24,858 | 23,084 | 22,980 | 23,575 | 23,487 | 23,080 | 22,488 | 22,478 | 22,725 | 20,993 | 21,654 | 22,034 | 22,375 | 22,550 | 22,930 | 23,087 | 23,131 | 23,415 | 23,956 | 25,073 | 26,071 | 25,956 |
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 | 5 | 14 | 23 | 32 | 41 | 50 | 58 | 67 | 76 | 85 | 94 | 103 | 112 | 120 | 129 | 138 | 147 | 156 | 165 | 173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 591 | 614 | 629 | 643 | 656 | 684 | 672 | 677 | 721 | 747 | 793 | 836 | 887 | 956 | 962 | 1,046 | 1,067 | 1,287 | 1,324 | 1,377 | 1,401 | 1,509 | 1,463 | 1,549 | 1,617 | 1,675 | 1,551 | 1,570 | 1,348 | 1,278 | 1,031 | 1,025 | 1,074 | 1,031 | 1,076 | 1,154 | 1,191 | 1,138 | 1,041 | 966 | 967 | 972 | 920 | 787 | 780 | 774 | 774 | 799 | 831 | 699 | 644 | 632 | 641 | 665 | 564 | 660 | 629 | 589 | 583 | 615 | 645 | 590 |
Goodwill and Intangible Assets
| 591 | 614 | 629 | 643 | 656 | 684 | 672 | 677 | 721 | 747 | 793 | 836 | 887 | 956 | 962 | 1,046 | 1,067 | 1,287 | 1,324 | 1,377 | 1,401 | 1,509 | 1,463 | 1,549 | 1,617 | 1,675 | 1,551 | 1,570 | 1,353 | 1,292 | 1,054 | 1,057 | 1,115 | 1,081 | 1,134 | 1,221 | 1,267 | 1,223 | 1,135 | 1,069 | 1,079 | 1,092 | 1,049 | 925 | 927 | 930 | 939 | 972 | 831 | 699 | 644 | 632 | 641 | 665 | 564 | 660 | 629 | 589 | 583 | 615 | 645 | 590 |
Long Term Investments
| 18,386 | 18,473 | 15,772 | 17,102 | 16,169 | 14,966 | 13,684 | 14,028 | 15,138 | 15,559 | 14,898 | 15,430 | 14,531 | 15,370 | 14,237 | 13,321 | 13,475 | 12,455 | 12,065 | 10,721 | 7,344 | 6,673 | 6,239 | 8,436 | 7,849 | 9,032 | 9,595 | 8,075 | 7,072 | 9,334 | 9,303 | 7,270 | 6,316 | 7,794 | 10,269 | 8,836 | 9,980 | 9,661 | 8,502 | 8,770 | 8,014 | 15,361 | 16,356 | 14,603 | 14,027 | 9,660 | 11,534 | 8,748 | 9,558 | 10,667 | 7,892 | 7,874 | 9,871 | 9,971 | 9,934 | 9,132 | 8,377 | 10,324 | 1,076 | 8,930 | 7,617 | 6,922 |
Tax Assets
| 331 | 324 | 522 | 685 | 547 | 659 | 594 | 761 | 590 | 703 | 353 | 362 | 332 | 334 | 565 | 761 | 2,156 | 2,137 | 5,553 | 5,922 | 5,821 | 5,505 | 6,638 | 6,215 | 6,105 | 4,957 | 5,075 | 5,568 | 5,937 | 6,021 | 6,180 | 6,791 | 7,211 | 6,938 | 3,859 | 4,430 | 4,227 | 4,529 | 4,670 | 4,527 | 4,837 | 4,624 | 1,384 | 1,373 | 1,363 | 1,346 | 1,345 | 1,329 | 1,334 | 1,303 | 1,314 | 1,477 | 1,473 | 1,419 | 1,430 | 1,431 | 1,425 | 1,370 | 1,818 | 2,060 | 2,334 | 2,408 |
Other Non-Current Assets
| 1 | 1,042 | 912 | 932 | -1 | 789 | 827 | 773 | -1 | -2 | 0 | -1 | 928 | 781 | 787 | 771 | 782 | 795 | 4,013 | 3,815 | 6,579 | 7,611 | 7,660 | 7,631 | 7,628 | 7,642 | 7,630 | 7,647 | 7,671 | 5,672 | 5,628 | 5,643 | 5,644 | 5,618 | 5,616 | 5,698 | 5,716 | 5,709 | 5,691 | 5,682 | 5,589 | 628 | 605 | 599 | 593 | 4,047 | 506 | 512 | 531 | 1,609 | 1,633 | 1,667 | 1,706 | 1,468 | 1,521 | 901 | 961 | 826 | 9,471 | 889 | 977 | 1,157 |
Total Non-Current Assets
| 54,197 | 55,574 | 53,236 | 55,309 | 52,978 | 52,651 | 51,958 | 53,005 | 52,677 | 53,080 | 51,509 | 52,691 | 53,253 | 53,531 | 48,542 | 48,360 | 47,947 | 48,062 | 54,751 | 53,386 | 49,090 | 48,793 | 48,927 | 50,141 | 49,313 | 49,242 | 49,125 | 47,545 | 46,532 | 47,336 | 46,746 | 45,645 | 46,162 | 47,981 | 46,566 | 46,455 | 47,807 | 47,215 | 45,661 | 45,194 | 44,377 | 44,789 | 42,374 | 41,075 | 40,397 | 39,063 | 36,812 | 34,039 | 34,979 | 35,271 | 33,137 | 33,684 | 36,066 | 36,073 | 36,379 | 35,211 | 34,523 | 36,524 | 36,904 | 37,567 | 37,644 | 37,033 |
Total Assets
| 138,518 | 144,669 | 143,934 | 147,683 | 138,318 | 138,092 | 140,418 | 140,400 | 134,664 | 135,041 | 130,581 | 129,644 | 129,658 | 127,806 | 127,026 | 126,819 | 133,438 | 121,561 | 130,227 | 129,377 | 124,935 | 128,669 | 130,894 | 131,966 | 127,931 | 133,705 | 133,588 | 130,621 | 125,412 | 128,531 | 125,225 | 125,223 | 125,371 | 133,101 | 131,635 | 134,700 | 132,463 | 134,001 | 129,419 | 130,664 | 129,736 | 132,824 | 127,628 | 127,918 | 122,493 | 118,699 | 109,199 | 108,870 | 110,392 | 111,920 | 103,605 | 104,288 | 105,492 | 103,336 | 101,612 | 104,236 | 98,946 | 97,965 | 94,575 | 87,343 | 90,620 | 98,016 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,499 | 16,402 | 17,152 | 17,274 | 17,720 | 17,668 | 17,786 | 17,307 | 17,287 | 16,657 | 15,111 | 14,659 | 15,473 | 14,443 | 12,638 | 11,202 | 14,028 | 16,094 | 14,886 | 13,954 | 14,401 | 15,283 | 15,873 | 15,541 | 15,060 | 14,495 | 14,274 | 13,561 | 13,598 | 14,282 | 14,516 | 13,946 | 15,115 | 15,779 | 15,705 | 16,317 | 17,179 | 17,856 | 18,313 | 18,732 | 18,538 | 17,633 | 18,782 | 20,180 | 20,229 | 18,596 | 16,560 | 15,703 | 17,320 | 17,902 | 16,262 | 15,257 | 15,544 | 15,607 | 16,581 | 17,143 | 17,022 | 16,257 | 14,013 | 10,706 | 11,764 | 16,429 |
Short Term Debt
| 7,300 | 7,825 | 7,947 | 7,909 | 7,662 | 7,770 | 7,655 | 7,127 | 7,161 | 6,881 | 7,224 | 7,539 | 7,319 | 7,114 | 24,031 | 24,046 | 24,034 | 6,336 | 6,320 | 6,331 | 6,744 | 7,005 | 7,347 | 7,990 | 8,113 | 8,182 | 8,107 | 7,989 | 7,587 | 7,654 | 7,688 | 7,785 | 9,966 | 10,076 | 9,704 | 9,514 | 7,681 | 8,260 | 8,076 | 8,219 | 11,851 | 11,949 | 10,765 | 10,462 | 6,300 | 6,973 | 5,883 | 5,820 | 10,378 | 10,847 | 10,070 | 9,978 | 4,828 | 5,361 | 4,555 | 6,829 | 7,535 | 8,280 | 12,922 | 13,139 | 14,351 | 9,787 |
Tax Payables
| 209 | 472 | 174 | 371 | 145 | 239 | 313 | 522 | 132 | 414 | 121 | 316 | 152 | 48 | 52 | 81 | 87 | 150 | 59 | 51 | 85 | 62 | 213 | 555 | 119 | 933 | 697 | 608 | 160 | 340 | 186 | 245 | 90 | 115 | 83 | 394 | 164 | 936 | 433 | 1,201 | 0 | 2,852 | 2,093 | 1,251 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 259 | 0 | 288 | 412 | 628 | 393 | 310 | 0 | 0 | 28 | 0 |
Deferred Revenue
| 209 | 472 | 174 | 1,370 | 225 | 1,284 | 313 | 1,512 | 132 | 1,365 | 121 | 1,100 | 152 | 811 | 52 | 876 | 87 | 1,081 | 59 | 1,154 | 85 | 1,173 | 213 | 1,684 | 119 | 2,065 | 697 | 1,557 | 160 | 1,268 | 186 | 1,176 | 90 | 1,060 | 83 | 1,427 | 164 | 1,975 | 433 | 2,297 | 0 | 3,922 | 2,093 | 2,149 | 0 | 722 | 5 | 705 | 3 | 719 | 3 | 924 | 3 | 870 | 412 | 1,224 | 393 | 808 | 0 | 389 | 499 | 0 |
Other Current Liabilities
| 5,633 | 6,411 | 5,838 | 5,124 | 6,571 | 5,740 | 6,778 | 6,295 | 5,073 | 4,910 | 5,313 | 4,718 | 9,474 | 9,302 | 7,369 | 7,491 | 6,820 | 5,918 | 8,576 | 8,800 | 7,097 | 6,670 | 6,307 | 5,212 | 5,648 | 6,566 | 6,206 | 4,691 | 5,720 | 4,991 | 4,017 | 5,237 | 6,106 | 6,983 | 6,499 | 6,967 | 7,151 | 3,644 | 3,059 | 5,115 | 7,213 | 5,461 | 3,471 | 5,699 | 4,560 | 2,647 | 4,148 | 6,836 | 6,677 | 3,892 | 4,847 | 4,272 | 4,644 | 3,791 | 3,643 | 4,335 | 4,562 | 1,483 | 2,278 | 604 | 6,644 | 7,542 |
Total Current Liabilities
| 27,641 | 31,110 | 31,111 | 31,677 | 32,178 | 32,462 | 32,532 | 32,241 | 29,653 | 29,813 | 27,769 | 28,016 | 32,418 | 31,670 | 44,090 | 43,615 | 44,969 | 29,429 | 29,841 | 30,239 | 28,327 | 30,131 | 29,740 | 30,427 | 28,940 | 31,308 | 29,284 | 27,798 | 27,065 | 28,195 | 26,407 | 28,144 | 31,277 | 33,898 | 31,991 | 34,225 | 32,175 | 31,735 | 29,881 | 34,363 | 37,602 | 38,965 | 35,111 | 38,490 | 31,089 | 28,938 | 26,596 | 29,064 | 34,378 | 33,360 | 31,182 | 30,431 | 25,019 | 25,629 | 25,191 | 29,531 | 29,512 | 26,828 | 29,213 | 24,838 | 33,258 | 33,758 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 29,411 | 30,550 | 32,510 | 34,805 | 27,997 | 29,759 | 31,829 | 32,806 | 30,990 | 32,999 | 33,484 | 32,807 | 29,642 | 31,440 | 16,414 | 17,815 | 19,439 | 20,898 | 22,171 | 22,517 | 19,559 | 20,770 | 21,884 | 22,382 | 20,891 | 22,458 | 23,900 | 25,034 | 22,581 | 24,158 | 25,687 | 26,453 | 22,315 | 24,426 | 25,898 | 26,261 | 25,754 | 27,872 | 29,106 | 29,269 | 26,941 | 29,506 | 31,220 | 32,016 | 37,284 | 38,664 | 35,975 | 37,431 | 31,530 | 34,175 | 26,611 | 27,915 | 33,068 | 32,926 | 30,632 | 31,256 | 28,386 | 30,916 | 26,069 | 26,384 | 25,687 | 23,874 |
Deferred Revenue Non-Current
| 546 | 527 | 546 | 10,702 | 10,634 | 10,575 | 11,066 | 10,989 | 14,699 | 14,609 | 15,337 | 15,318 | 15,481 | 14,827 | 16,892 | 16,955 | 17,123 | 17,197 | 17,416 | 17,625 | 18,020 | 18,136 | 20,358 | 20,379 | 20,563 | 20,640 | 21,041 | 21,211 | 21,414 | 22,058 | 0 | 0 | 0 | 23,913 | 0 | 0 | 0 | 17,596 | 15,586 | 15,602 | 0 | 0 | 11,131 | 10,833 | 10,645 | 10,328 | 10,184 | 9,845 | 9,637 | 9,301 | 9,241 | 8,955 | 8,775 | 8,348 | 8,302 | 8,042 | 7,898 | 7,320 | 0 | 0 | 0 | 9,121 |
Deferred Tax Liabilities Non-Current
| 3,387 | 3,761 | 2,821 | 3,221 | 2,629 | 2,707 | 1,377 | 1,223 | 426 | 334 | 277 | 285 | 478 | 406 | 1,115 | 880 | 954 | 777 | 219 | 101 | 127 | 128 | 118 | 106 | 100 | 100 | 94 | 91 | 89 | 89 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 51 | 31 | 15 | 0 | 0 | 1,691 | 1,140 | 1,045 | 942 | 430 | 4 | 75 | 428 | 4 | 5 | 414 | 454 | 464 | 146 | 7 | 572 | 0 | 0 | 0 | 6 |
Other Non-Current Liabilities
| 7,323 | 7,800 | 10,894 | 71 | 61 | 50 | 50 | 56 | 63 | 57 | 63 | 60 | 57 | 50 | 50 | 50 | 48 | 48 | 47 | 45 | 42 | 34 | 34 | 27 | 31 | 31 | 35 | 31 | 30 | 26 | 23,434 | 23,638 | 24,044 | 30 | 16,561 | 17,086 | 17,649 | 84 | 429 | 484 | 16,181 | 14,690 | 585 | 609 | 714 | 82 | 938 | 1,002 | 1,120 | 115 | 1,422 | 1,510 | 1,633 | 265 | 1,820 | 1,833 | 1,706 | 500 | 9,381 | 9,053 | 7,911 | 431 |
Total Non-Current Liabilities
| 40,667 | 42,638 | 46,771 | 48,799 | 41,321 | 43,091 | 44,322 | 45,074 | 46,178 | 47,999 | 49,161 | 48,470 | 45,658 | 46,723 | 34,471 | 35,700 | 37,564 | 38,920 | 39,853 | 40,288 | 37,748 | 39,068 | 42,394 | 42,894 | 41,585 | 43,229 | 45,070 | 46,367 | 44,114 | 46,331 | 49,121 | 50,091 | 46,359 | 48,452 | 42,459 | 43,347 | 43,403 | 45,603 | 45,152 | 45,370 | 43,122 | 44,196 | 44,627 | 44,598 | 49,688 | 50,016 | 47,527 | 48,282 | 42,362 | 44,019 | 37,278 | 38,385 | 43,890 | 41,993 | 41,218 | 41,277 | 37,997 | 39,308 | 35,450 | 35,437 | 33,598 | 33,432 |
Total Liabilities
| 68,308 | 73,748 | 77,882 | 80,476 | 73,499 | 75,553 | 76,854 | 77,315 | 75,831 | 77,812 | 76,930 | 76,486 | 78,076 | 78,393 | 78,561 | 79,315 | 82,533 | 68,349 | 69,694 | 70,527 | 66,075 | 69,199 | 72,134 | 73,321 | 70,525 | 74,537 | 74,354 | 74,165 | 71,179 | 74,526 | 75,528 | 78,235 | 77,636 | 82,350 | 74,450 | 77,572 | 75,578 | 77,338 | 75,033 | 79,733 | 80,724 | 83,161 | 79,738 | 83,088 | 80,777 | 78,954 | 74,123 | 77,346 | 76,740 | 77,379 | 68,460 | 68,816 | 68,909 | 67,622 | 66,409 | 70,808 | 67,509 | 66,136 | 64,663 | 60,275 | 66,856 | 67,190 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 54,202 | 0 | 0 | 0 | 55,690 | 55,389 | 53,631 | 52,890 | 0 | 0 | 2,486 | 2,540 | 3,392 | 2,463 | 925 | 1,890 | 1,691 | 1,641 | 2,022 | 915 | 1,172 | 0 | 0 | 337 | 1,143 | 568 | 2,847 | 4,505 | 3,750 | 1,603 | 0 | 0 | 0 | 0 | 0 | 0 | 284 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 17,823 | 16,573 | 14,773 | 14,773 |
Retained Earnings
| 27,394 | 28,510 | 28,403 | 28,264 | 28,754 | 30,563 | 31,359 | 30,458 | 30,250 | 29,949 | 28,193 | 27,450 | 25,787 | 24,046 | 25,519 | 24,613 | 28,874 | 30,251 | 36,034 | 35,315 | 35,135 | 35,695 | 35,366 | 34,143 | 33,160 | 33,106 | 32,764 | 31,366 | 29,947 | 29,144 | 27,116 | 26,062 | 26,052 | 26,922 | 29,579 | 29,102 | 27,974 | 27,747 | 27,932 | 25,484 | 23,854 | 24,333 | 19,944 | 17,541 | 14,854 | 12,652 | 9,859 | 7,737 | 8,733 | 9,182 | 9,580 | 9,466 | 8,855 | 8,111 | 7,487 | 6,011 | 4,337 | 390 | -1,039 | -1,114 | -2,640 | 4,565 |
Accumulated Other Comprehensive Income/Loss
| 17,356 | 16,945 | 12,184 | 13,482 | 10,616 | 6,528 | 6,756 | 7,176 | 3,141 | 1,839 | 19 | 267 | 365 | 25,432 | -2,486 | -2,540 | -3,392 | -2,463 | -925 | -1,890 | -1,691 | -1,641 | -2,022 | -915 | -1,172 | 644 | 1,048 | -337 | -1,143 | -568 | -2,847 | -4,505 | -3,750 | -1,603 | 2,174 | 2,593 | 3,475 | 3,478 | 1,015 | 8 | -284 | -113 | 2,502 | 1,844 | 1,415 | 376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7,637 | 7,639 | 7,638 | 7,637 | -46,577 | 7,624 | 7,625 | 7,627 | -48,073 | -47,772 | -46,016 | -45,273 | 7,607 | -17,888 | 5,123 | 5,068 | 4,208 | 5,138 | 6,676 | 5,712 | 5,902 | 5,952 | 5,571 | 6,679 | 6,423 | 7,595 | 7,599 | 7,267 | 6,463 | 7,038 | 4,758 | 3,103 | 3,860 | 6,006 | 7,609 | 7,610 | 7,613 | 7,615 | 7,616 | 7,616 | 7,335 | 7,507 | 7,621 | 7,622 | 7,624 | 8,894 | 7,394 | 5,964 | 7,096 | 7,536 | 7,210 | 7,671 | 9,420 | 9,315 | 9,450 | 9,120 | 8,822 | 13,180 | 12,729 | 11,237 | 11,258 | 11,131 |
Total Shareholders Equity
| 70,210 | 70,917 | 66,048 | 67,206 | 64,818 | 62,538 | 63,563 | 63,084 | 58,831 | 57,228 | 53,650 | 53,157 | 51,582 | 49,413 | 48,465 | 47,504 | 50,905 | 53,212 | 60,533 | 58,850 | 58,860 | 59,470 | 58,760 | 58,645 | 57,406 | 59,168 | 59,234 | 56,456 | 54,233 | 54,005 | 49,697 | 46,988 | 47,735 | 50,751 | 57,185 | 57,128 | 56,885 | 56,663 | 54,386 | 50,931 | 49,012 | 49,663 | 47,890 | 44,830 | 41,716 | 39,745 | 35,076 | 31,524 | 33,652 | 34,541 | 34,613 | 34,960 | 36,098 | 35,249 | 34,760 | 32,954 | 30,982 | 31,393 | 29,513 | 26,696 | 23,391 | 30,469 |
Total Equity
| 70,210 | 70,917 | 66,048 | 67,206 | 64,818 | 62,538 | 63,563 | 63,084 | 58,831 | 57,228 | 53,650 | 53,157 | 51,582 | 49,413 | 48,465 | 47,504 | 50,905 | 53,212 | 60,533 | 58,850 | 58,860 | 59,470 | 58,760 | 58,645 | 57,406 | 59,168 | 59,234 | 56,456 | 54,233 | 54,005 | 49,697 | 46,988 | 47,735 | 50,751 | 57,185 | 57,128 | 56,885 | 56,663 | 54,386 | 50,931 | 49,012 | 49,663 | 47,890 | 44,830 | 41,716 | 39,745 | 35,076 | 31,524 | 33,652 | 34,541 | 35,145 | 35,472 | 36,583 | 35,714 | 35,203 | 33,428 | 31,437 | 31,829 | 29,912 | 27,068 | 23,764 | 30,826 |
Total Liabilities & Shareholders Equity
| 138,518 | 144,665 | 143,930 | 147,682 | 138,317 | 138,091 | 140,417 | 140,399 | 134,662 | 135,040 | 130,580 | 129,643 | 129,658 | 127,806 | 127,026 | 126,819 | 133,438 | 121,561 | 130,227 | 129,377 | 124,935 | 128,669 | 130,894 | 131,966 | 127,931 | 133,705 | 133,588 | 130,621 | 125,412 | 128,531 | 125,225 | 125,223 | 125,371 | 133,101 | 131,635 | 134,700 | 132,463 | 134,001 | 129,419 | 130,664 | 129,736 | 132,824 | 127,628 | 127,918 | 122,493 | 118,699 | 109,199 | 108,870 | 110,392 | 111,920 | 103,605 | 104,288 | 105,492 | 103,336 | 101,612 | 104,236 | 98,946 | 97,965 | 94,575 | 87,343 | 90,620 | 98,016 |