Sansha Electric Manufacturing Co.,Ltd.
TSE:6882.T
984 (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
| 7,455 | 5,825 | 5,054 | 4,940 | 3,954 | 3,959 | 4,128 | 4,665 | 4,641 | 5,026 | 6,718 | 6,299 | 5,927 | 5,870 | 5,167 | 5,005 | 4,466 | 4,659 | 4,434 | 4,857 | 5,609 | 5,963 | 5,846 | 6,749 | 6,244 | 6,820 | 6,211 | 5,917 | 5,187 | 4,966 | 4,525 | 6,081 | 5,874 | 5,654 | 6,087 | 6,153 | 6,112 | 6,204 | 7,377 | 5,934 | 6,031 | 5,212 | 6,306 | 6,294 | 7,050 | 5,879 | 5,193 | 5,472 | 5,255 | 5,575 | 5,581 | 4,292 | 3,958 | 3,187 | 3,190 | 2,366 | 2,579 | 2,501 | 3,101 | 2,125 | 2,542 | 2,604 |
Short Term Investments
| 0 | 0 | -437 | -429 | -420 | -384 | -559 | -551 | -529 | -508 | -464 | -464 | -462 | -462 | -179 | -156 | -131 | -109 | -269 | -257 | -248 | -247 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | -275 | -246 | -217 | -191 | 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
| 7,455 | 5,825 | 5,054 | 4,940 | 3,954 | 3,959 | 4,128 | 4,665 | 4,641 | 5,026 | 6,718 | 6,299 | 5,927 | 5,870 | 5,167 | 5,005 | 4,466 | 4,659 | 4,434 | 4,857 | 5,609 | 5,963 | 5,846 | 6,749 | 6,244 | 6,820 | 6,211 | 5,917 | 5,187 | 4,966 | 4,525 | 6,081 | 5,874 | 5,654 | 6,087 | 6,153 | 6,112 | 6,204 | 7,377 | 5,934 | 6,031 | 5,212 | 6,306 | 6,294 | 7,050 | 5,879 | 5,193 | 5,472 | 5,255 | 5,575 | 5,581 | 4,292 | 3,958 | 3,187 | 3,190 | 2,366 | 2,579 | 2,501 | 3,101 | 2,125 | 2,542 | 2,604 |
Net Receivables
| 8,141 | 12,406 | 8,156 | 7,431 | 8,116 | 8,286 | 7,200 | 6,790 | 6,993 | 7,202 | 6,052 | 6,182 | 6,041 | 6,606 | 5,708 | 5,407 | 5,530 | 6,217 | 6,478 | 6,104 | 6,178 | 6,383 | 5,899 | 5,995 | 5,878 | 6,206 | 7,614 | 7,587 | 7,254 | 6,795 | 7,076 | 5,805 | 6,370 | 8,217 | 8,161 | 8,126 | 6,938 | 8,595 | 7,278 | 7,010 | 7,169 | 9,364 | 8,193 | 7,118 | 6,628 | 7,619 | 6,334 | 6,305 | 6,348 | 7,728 | 7,654 | 7,691 | 8,208 | 8,977 | 8,474 | 7,870 | 7,469 | 7,335 | 5,528 | 4,955 | 7,987 | 7,419 |
Inventory
| 9,534 | 8,873 | 9,775 | 10,294 | 9,321 | 8,075 | 8,334 | 7,801 | 7,187 | 6,843 | 6,456 | 5,371 | 5,233 | 4,848 | 5,517 | 5,529 | 5,543 | 5,263 | 5,899 | 5,790 | 6,410 | 6,568 | 6,444 | 5,527 | 5,449 | 5,230 | 5,294 | 4,815 | 4,850 | 4,665 | 5,548 | 4,675 | 4,854 | 4,686 | 5,322 | 5,178 | 5,885 | 4,655 | 4,975 | 4,536 | 4,481 | 4,213 | 4,653 | 4,387 | 4,035 | 3,801 | 4,352 | 4,002 | 4,394 | 4,049 | 4,697 | 5,013 | 5,487 | 5,369 | 4,940 | 4,610 | 4,472 | 4,001 | 3,863 | 4,011 | 5,379 | 5,817 |
Other Current Assets
| 328 | 289 | 4,499 | 2,810 | 2,455 | 2,190 | 2,642 | 2,310 | 2,092 | 1,748 | 1,878 | 1,516 | 1,340 | 1,270 | 1,559 | 1,306 | 1,510 | 1,472 | 1,540 | 1,419 | 1,753 | 1,952 | 2,161 | 1,698 | 1,657 | 1,692 | 517 | 439 | 358 | 1,577 | 458 | 345 | 325 | 356 | 440 | 410 | 537 | 473 | 623 | 617 | 722 | 820 | 834 | 875 | 755 | 490 | 688 | 693 | 731 | 720 | 705 | 644 | 791 | 942 | 1,054 | 984 | 702 | 422 | 716 | 800 | 396 | 1,488 |
Total Current Assets
| 25,458 | 27,393 | 27,484 | 25,475 | 23,846 | 22,510 | 22,304 | 21,566 | 20,913 | 20,819 | 21,104 | 19,368 | 18,541 | 18,594 | 17,951 | 17,247 | 17,049 | 17,611 | 18,351 | 18,170 | 19,950 | 20,866 | 20,350 | 19,969 | 19,228 | 19,948 | 19,636 | 18,758 | 17,649 | 18,003 | 17,607 | 16,906 | 17,423 | 18,913 | 20,010 | 19,867 | 19,472 | 19,927 | 20,253 | 18,097 | 18,403 | 19,609 | 19,986 | 18,674 | 18,468 | 17,789 | 16,567 | 16,472 | 16,728 | 18,072 | 18,637 | 17,640 | 18,444 | 18,475 | 17,658 | 15,830 | 15,222 | 14,259 | 13,208 | 11,891 | 16,304 | 17,328 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,915 | 5,770 | 5,612 | 6,138 | 5,535 | 5,499 | 5,351 | 5,082 | 5,213 | 5,259 | 5,221 | 5,123 | 5,163 | 5,282 | 5,382 | 5,485 | 5,554 | 5,710 | 5,820 | 5,899 | 5,926 | 5,987 | 6,036 | 6,112 | 6,035 | 6,165 | 5,971 | 6,079 | 6,182 | 6,336 | 6,234 | 5,931 | 6,132 | 6,316 | 6,553 | 6,788 | 6,931 | 7,198 | 7,251 | 7,296 | 7,273 | 7,233 | 6,012 | 5,978 | 5,407 | 4,945 | 4,958 | 4,959 | 4,923 | 4,984 | 4,918 | 5,273 | 5,286 | 5,394 | 5,605 | 5,746 | 5,850 | 5,998 | 6,130 | 6,339 | 6,430 | 6,810 |
Goodwill
| 14 | 16 | 17 | 19 | 20 | 22 | 23 | 25 | 26 | 28 | 42 | 5 | 20 | 36 | 52 | 68 | 83 | 99 | 115 | 131 | 146 | 162 | 178 | 194 | 209 | 225 | 241 | 248 | 263 | 397 | 123 | 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
| 220 | 195 | 132 | 128 | 104 | 101 | 108 | 113 | 117 | 115 | 112 | 103 | 112 | 120 | 136 | 143 | 160 | 183 | 203 | 222 | 220 | 243 | 261 | 284 | 312 | 338 | 369 | 386 | 415 | 409 | 487 | 381 | 397 | 390 | 394 | 400 | 404 | 413 | 336 | 358 | 386 | 408 | 452 | 477 | 539 | 552 | 564 | 576 | 637 | 678 | 702 | 742 | 785 | 836 | 882 | 0 | 0 | 931 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 234 | 211 | 149 | 147 | 124 | 123 | 131 | 138 | 143 | 143 | 154 | 108 | 132 | 156 | 188 | 211 | 243 | 282 | 318 | 353 | 366 | 405 | 439 | 478 | 521 | 563 | 610 | 634 | 678 | 806 | 610 | 381 | 397 | 390 | 394 | 400 | 404 | 413 | 336 | 358 | 386 | 408 | 452 | 477 | 539 | 552 | 564 | 576 | 637 | 678 | 702 | 742 | 785 | 836 | 882 | 895 | 918 | 931 | 944 | 896 | 638 | 457 |
Long Term Investments
| 1,246 | 213 | 479 | 473 | 455 | 416 | 591 | 576 | 554 | 532 | 488 | 509 | 504 | 508 | 216 | 191 | 167 | 144 | 322 | 402 | 390 | 389 | 137 | 168 | 159 | 164 | 181 | 164 | 155 | 146 | 159 | 128 | 120 | 125 | 424 | 388 | 387 | 355 | 152 | 147 | 139 | 135 | 146 | 133 | 122 | 147 | 126 | 188 | 204 | 220 | 204 | 225 | 216 | 219 | 224 | 221 | 244 | 296 | 0 | 0 | 336 | 0 |
Tax Assets
| 494 | 689 | 337 | 369 | 336 | 336 | 295 | 283 | 297 | 255 | 159 | 175 | 166 | 168 | 143 | 161 | 171 | 165 | 899 | 887 | 793 | 752 | 739 | 834 | 745 | 827 | 388 | 416 | 415 | 343 | 345 | 338 | 347 | 332 | 58 | 70 | 70 | 68 | 160 | 163 | 170 | 172 | 87 | 112 | 132 | 144 | 194 | 202 | 219 | 248 | 280 | 468 | 478 | 510 | 522 | 519 | 515 | 577 | 0 | 0 | 532 | 0 |
Other Non-Current Assets
| 2 | 1,058 | 225 | 283 | 253 | 196 | 240 | 229 | 171 | 135 | 126 | 142 | 148 | 136 | 126 | 127 | 120 | 136 | 137 | 135 | 133 | 130 | 134 | 137 | 142 | 149 | 99 | 99 | 91 | 91 | 97 | 84 | 116 | 93 | 59 | 60 | 49 | 46 | 45 | 52 | 54 | 45 | 61 | 94 | 91 | 56 | 68 | 71 | 55 | 58 | 55 | 79 | 81 | 64 | 93 | 104 | 109 | 97 | 1,067 | 1,035 | 100 | 908 |
Total Non-Current Assets
| 7,891 | 7,941 | 6,802 | 7,410 | 6,703 | 6,570 | 6,608 | 6,308 | 6,378 | 6,324 | 6,148 | 6,057 | 6,113 | 6,250 | 6,055 | 6,175 | 6,255 | 6,437 | 7,496 | 7,676 | 7,608 | 7,663 | 7,485 | 7,729 | 7,602 | 7,868 | 7,249 | 7,392 | 7,521 | 7,722 | 7,445 | 6,862 | 7,112 | 7,256 | 7,488 | 7,706 | 7,841 | 8,080 | 7,944 | 8,016 | 8,022 | 7,993 | 6,758 | 6,794 | 6,291 | 5,844 | 5,910 | 5,996 | 6,038 | 6,188 | 6,159 | 6,787 | 6,846 | 7,023 | 7,326 | 7,485 | 7,636 | 7,899 | 8,141 | 8,270 | 8,036 | 8,175 |
Total Assets
| 33,349 | 35,334 | 34,289 | 32,888 | 30,552 | 29,083 | 28,916 | 27,876 | 27,293 | 27,146 | 27,255 | 25,428 | 24,657 | 24,846 | 24,010 | 23,425 | 23,308 | 24,051 | 25,849 | 25,850 | 27,559 | 28,532 | 27,836 | 27,698 | 26,830 | 27,817 | 26,886 | 26,151 | 25,170 | 25,725 | 25,052 | 23,769 | 24,536 | 26,169 | 27,498 | 27,573 | 27,313 | 28,007 | 28,197 | 26,113 | 26,425 | 27,602 | 26,744 | 25,468 | 24,759 | 23,633 | 22,477 | 22,468 | 22,766 | 24,260 | 24,796 | 24,427 | 25,290 | 25,498 | 24,984 | 23,315 | 22,858 | 22,158 | 21,349 | 20,161 | 24,340 | 25,503 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,402 | 5,649 | 4,544 | 4,390 | 4,025 | 3,875 | 4,490 | 3,715 | 3,406 | 3,470 | 4,036 | 2,939 | 2,623 | 2,220 | 2,546 | 2,139 | 2,188 | 2,318 | 2,917 | 2,688 | 3,989 | 4,428 | 4,329 | 3,562 | 3,176 | 3,989 | 707 | 813 | 757 | 3,123 | 758 | 2,826 | 3,454 | 685 | 4,979 | 4,405 | 4,804 | 4,847 | 5,384 | 4,177 | 5,054 | 5,973 | 6,404 | 5,885 | 5,477 | 5,065 | 3,774 | 3,784 | 4,296 | 5,225 | 5,913 | 5,695 | 6,001 | 6,125 | 7,069 | 5,675 | 5,496 | 4,788 | 4,022 | 2,511 | 4,865 | 7,018 |
Short Term Debt
| 1,000 | 1,099 | 1,000 | 1,000 | 1,000 | 80 | -108 | -322 | -383 | 91 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 200 | 200 | 200 | 200 | 650 | 650 | 750 | 1,150 | 890 | 939 | 973 | 1,001 | 1,818 | 1,836 | 1,832 | 1,832 | 2,630 | 2,628 | 2,648 | 1,560 | 1,255 | 1,256 | 1,657 | 1,636 | 2,021 | 2,038 | 1,613 | 1,901 | 2,194 | 2,324 | 2,678 | 3,176 | 3,062 | 3,169 | 3,304 | 3,315 | 3,811 | 3,624 | 3,479 | 1,791 |
Tax Payables
| 98 | 1,001 | 828 | 427 | 214 | 345 | 152 | 228 | 156 | 195 | 36 | 121 | 56 | 138 | 55 | 105 | 53 | 106 | 110 | 160 | 77 | 195 | 87 | 205 | 160 | 428 | 226 | 218 | 75 | 123 | 95 | 76 | 66 | 188 | 47 | 233 | 55 | 598 | 186 | 78 | 53 | 779 | 315 | 268 | 48 | 258 | 58 | 69 | 25 | 82 | 86 | 219 | 268 | 227 | 129 | 69 | 41 | 86 | 28 | 41 | 69 | 58 |
Deferred Revenue
| 226 | 211 | 3,677 | 3,372 | 2,587 | 58 | 108 | 322 | 383 | 388 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,299 | 2,666 | 2,346 | 2,651 | 2,355 | 2,780 | 5,201 | 4,846 | 4,029 | 1,900 | 4,286 | 1,325 | 916 | 4,656 | 991 | 1,378 | 985 | 1,791 | 1,151 | 1,143 | 928 | 2,031 | 1,326 | 1,298 | 943 | 1,528 | 924 | 1,082 | 950 | 1,154 | 1,081 | 1,283 | 1,930 | 1,536 | 1,043 | 1,128 | 1,135 | 923 | 28 | 41 | 1,344 | 58 |
Other Current Liabilities
| 3,807 | 3,563 | 1,153 | 993 | 866 | 3,506 | 3,698 | 3,449 | 3,325 | 2,956 | 3,000 | 2,525 | 2,434 | 2,586 | 2,396 | 2,249 | 2,134 | 2,571 | 2,711 | 2,947 | 882 | 783 | 727 | 681 | 741 | 669 | 457 | 340 | 478 | 353 | 430 | 205 | 297 | 390 | 404 | 266 | 520 | 453 | 550 | 408 | 508 | 736 | 471 | 325 | 540 | 538 | 1,385 | 1,605 | 1,422 | 1,540 | 1,446 | 1,121 | 921 | 1,224 | 1,000 | 785 | 818 | 926 | 2,071 | 2,508 | 1,580 | 2,808 |
Total Current Liabilities
| 8,435 | 10,522 | 10,374 | 9,755 | 8,478 | 7,519 | 8,188 | 7,164 | 6,731 | 6,905 | 7,036 | 5,464 | 5,057 | 4,806 | 4,942 | 4,388 | 4,322 | 4,889 | 5,628 | 5,635 | 7,270 | 7,977 | 7,602 | 7,094 | 6,472 | 7,638 | 7,015 | 6,649 | 6,014 | 6,526 | 6,364 | 5,295 | 5,640 | 6,732 | 8,192 | 7,885 | 8,141 | 8,923 | 9,715 | 8,356 | 9,138 | 10,300 | 9,456 | 8,764 | 8,617 | 8,767 | 8,104 | 8,509 | 8,281 | 9,820 | 10,634 | 10,423 | 11,530 | 12,061 | 12,174 | 10,757 | 10,753 | 9,952 | 9,932 | 8,684 | 11,268 | 11,675 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 150 | 155 | 189 | 707 | 189 | 190 | 97 | 100 | 100 | 101 | 80 | 97 | 86 | 66 | 48 | 82 | 80 | 96 | 122 | 149 | 172 | 120 | 131 | 143 | 154 | 165 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 300 | 300 | 300 | 800 | 800 | 900 | 900 | 900 | 900 | 900 | 1,000 | 900 | 900 | 600 | 600 | 600 | 1,100 |
Deferred Revenue Non-Current
| -12 | 0 | 133 | 141 | 147 | 122 | 125 | 124 | 124 | 120 | 118 | 50 | 51 | 437 | 432 | 437 | 438 | 436 | 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 |
Deferred Tax Liabilities Non-Current
| 12 | 9 | 142 | 120 | 194 | 133 | 238 | 131 | 239 | 161 | 209 | 170 | 206 | 153 | 132 | 69 | 141 | 90 | 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 |
Other Non-Current Liabilities
| 232 | 213 | 56 | 57 | 54 | 54 | 56 | 59 | 57 | 50 | 52 | 50 | 50 | 48 | 60 | 60 | 60 | 51 | 487 | 487 | 484 | 484 | 614 | 642 | 673 | 701 | 863 | 890 | 917 | 947 | 970 | 959 | 988 | 1,016 | 421 | 419 | 420 | 419 | 487 | 513 | 541 | 546 | 432 | 468 | 484 | 497 | 558 | 559 | 564 | 635 | 639 | 649 | 663 | 696 | 740 | 756 | 760 | 938 | 899 | 899 | 828 | 552 |
Total Non-Current Liabilities
| 382 | 377 | 520 | 1,025 | 584 | 499 | 516 | 414 | 520 | 432 | 459 | 367 | 393 | 704 | 672 | 648 | 719 | 673 | 609 | 636 | 656 | 604 | 745 | 785 | 827 | 866 | 863 | 890 | 917 | 951 | 970 | 959 | 988 | 1,016 | 421 | 419 | 420 | 419 | 487 | 513 | 541 | 546 | 732 | 768 | 784 | 797 | 858 | 859 | 1,364 | 1,435 | 1,539 | 1,549 | 1,563 | 1,596 | 1,640 | 1,756 | 1,660 | 1,838 | 1,499 | 1,499 | 1,428 | 1,652 |
Total Liabilities
| 8,817 | 10,899 | 10,894 | 10,780 | 9,062 | 8,018 | 8,704 | 7,578 | 7,251 | 7,337 | 7,495 | 5,831 | 5,450 | 5,510 | 5,614 | 5,036 | 5,041 | 5,562 | 6,237 | 6,271 | 7,926 | 8,581 | 8,347 | 7,879 | 7,299 | 8,504 | 7,878 | 7,539 | 6,931 | 7,477 | 7,334 | 6,254 | 6,628 | 7,748 | 8,613 | 8,304 | 8,561 | 9,342 | 10,202 | 8,869 | 9,679 | 10,846 | 10,188 | 9,532 | 9,401 | 9,564 | 8,962 | 9,368 | 9,645 | 11,255 | 12,173 | 11,972 | 13,093 | 13,657 | 13,814 | 12,513 | 12,413 | 11,790 | 11,431 | 10,183 | 12,696 | 13,327 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 34 | 65 | 33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 0 | 148 | 375 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,774 | 2,707 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 | 2,264 |
Retained Earnings
| 18,302 | 18,561 | 18,089 | 16,567 | 16,141 | 16,033 | 15,147 | 15,142 | 15,020 | 15,226 | 14,508 | 14,512 | 14,170 | 14,332 | 13,858 | 13,877 | 13,785 | 13,975 | 14,828 | 14,879 | 14,839 | 15,000 | 14,706 | 14,477 | 14,197 | 13,994 | 13,741 | 13,454 | 13,142 | 13,103 | 12,762 | 12,785 | 13,004 | 13,238 | 12,944 | 12,944 | 12,383 | 12,364 | 11,949 | 11,506 | 11,155 | 11,093 | 10,830 | 10,351 | 9,944 | 9,673 | 9,335 | 9,071 | 9,070 | 8,921 | 8,644 | 8,464 | 8,137 | 7,752 | 7,087 | 6,676 | 6,245 | 6,089 | 5,562 | 5,688 | 7,294 | 7,849 |
Accumulated Other Comprehensive Income/Loss
| 2,298 | 1,938 | 1,374 | 1,610 | 1,417 | 1,099 | 1,131 | 1,586 | 1,453 | 1,013 | 705 | 537 | 489 | 457 | -8 | -34 | -65 | -33 | 161 | 77 | 171 | 328 | 160 | 237 | 229 | 215 | 161 | 53 | -8 | 39 | -148 | -375 | -201 | 77 | 836 | 857 | 900 | 832 | 577 | 270 | 123 | 194 | 258 | 116 | 79 | -53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,158 | 1,159 | 1,158 | 1,157 | 1,158 | 1,159 | 1,160 | 796 | 795 | 796 | 1,773 | 1,774 | 1,774 | 1,773 | 1,764 | 1,738 | 1,708 | 1,740 | 1,849 | 1,849 | 1,849 | 1,849 | 1,849 | 2,331 | 2,330 | 2,330 | 2,332 | 2,331 | 2,323 | 2,331 | 2,182 | 1,956 | 2,130 | 2,332 | 2,331 | 2,694 | 2,695 | 2,695 | 2,695 | 2,694 | 2,694 | 2,695 | 2,694 | 2,695 | 2,628 | 2,132 | 1,916 | 1,765 | 1,787 | 1,820 | 1,715 | 1,727 | 1,796 | 1,825 | 1,819 | 1,862 | 1,936 | 2,015 | 2,092 | 2,026 | 2,086 | 2,063 |
Total Shareholders Equity
| 24,532 | 24,432 | 23,395 | 22,108 | 21,490 | 21,065 | 20,212 | 20,298 | 20,042 | 19,809 | 19,760 | 19,597 | 19,207 | 19,336 | 18,396 | 18,389 | 18,267 | 18,489 | 19,612 | 19,579 | 19,633 | 19,951 | 19,489 | 19,819 | 19,530 | 19,313 | 19,008 | 18,612 | 18,239 | 18,247 | 17,718 | 17,515 | 17,908 | 18,421 | 18,885 | 19,269 | 18,752 | 18,665 | 17,995 | 17,244 | 16,746 | 16,756 | 16,556 | 15,936 | 15,358 | 14,069 | 13,515 | 13,100 | 13,121 | 13,005 | 12,623 | 12,455 | 12,197 | 11,841 | 11,170 | 10,802 | 10,445 | 10,368 | 9,918 | 9,978 | 11,644 | 12,176 |
Total Equity
| 24,532 | 24,432 | 23,395 | 22,108 | 21,490 | 21,065 | 20,212 | 20,298 | 20,042 | 19,809 | 19,760 | 19,597 | 19,207 | 19,336 | 18,396 | 18,389 | 18,267 | 18,489 | 19,612 | 19,579 | 19,633 | 19,951 | 19,489 | 19,819 | 19,530 | 19,313 | 19,008 | 18,612 | 18,239 | 18,247 | 17,718 | 17,515 | 17,908 | 18,421 | 18,885 | 19,269 | 18,752 | 18,665 | 17,995 | 17,244 | 16,746 | 16,756 | 16,556 | 15,936 | 15,358 | 14,069 | 13,515 | 13,100 | 13,121 | 13,005 | 12,623 | 12,455 | 12,197 | 11,841 | 11,170 | 10,802 | 10,445 | 10,368 | 9,918 | 9,978 | 11,644 | 12,176 |
Total Liabilities & Shareholders Equity
| 33,349 | 35,331 | 34,289 | 32,888 | 30,552 | 29,083 | 28,916 | 27,876 | 27,293 | 27,146 | 27,255 | 25,428 | 24,657 | 24,846 | 24,010 | 23,425 | 23,308 | 24,051 | 25,849 | 25,850 | 27,559 | 28,532 | 27,836 | 27,698 | 26,829 | 27,817 | 26,886 | 26,151 | 25,170 | 25,724 | 25,052 | 23,769 | 24,536 | 26,169 | 27,498 | 27,573 | 27,313 | 28,007 | 28,197 | 26,113 | 26,425 | 27,602 | 26,744 | 25,468 | 24,759 | 23,633 | 22,477 | 22,468 | 22,766 | 24,260 | 24,796 | 24,427 | 25,290 | 25,498 | 24,984 | 23,315 | 22,858 | 22,158 | 21,349 | 20,161 | 24,340 | 25,503 |