Stanley Electric Co., Ltd.
TSE:6923.T
2596.5 (JPY) • At close January 15, 2025
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
| 212,457 | 246,309 | 147,130 | 178,804 | 193,318 | 186,984 | 173,408 | 171,484 | 174,134 | 162,496 | 150,454 | 138,893 | 139,675 | 141,270 | 138,084 | 127,051 | 121,537 | 122,517 | 133,475 | 141,246 | 144,690 | 145,008 | 143,928 | 132,843 | 137,727 | 137,218 | 131,601 | 120,235 | 114,602 | 105,481 | 101,840 | 96,727 | 83,419 | 81,079 | 84,127 | 82,244 | 79,122 | 78,235 | 76,216 | 71,101 | 72,154 | 63,646 | 64,836 | 60,934 | 56,074 | 62,881 | 60,228 | 54,140 | 49,917 | 53,018 | 57,896 | 51,197 | 51,932 | 55,637 | 59,007 | 56,461 | 52,841 | 53,936 | 60,211 | 50,566 | 46,876 | 40,621 | 39,465 |
Short Term Investments
| 0 | 1,999 | 51,510 | 3,998 | -807 | -3,796 | -584 | -1,892 | -1,558 | 300 | 300 | 300 | 300 | -1,729 | 500 | 500 | 701 | 701 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 567 | 2,062 | 3,899 | 5,004 | 5,796 | 6,513 | 6,860 | 8,821 | 8,679 | 15,093 | 11,243 | 9,249 | 9,235 | 10,965 | 11,191 | 10,451 | 9,457 | 8,785 | 9,283 | 9,602 | 8,811 | 9,877 | 11,139 | 10,602 | 11,285 | 12,439 | 10,964 | 9,814 | 10,070 | 6,611 | 3,959 |
Cash and Short Term Investments
| 212,457 | 248,308 | 198,640 | 182,802 | 193,318 | 186,984 | 173,408 | 171,484 | 174,134 | 162,796 | 150,754 | 139,193 | 139,975 | 141,270 | 138,584 | 127,551 | 122,238 | 123,218 | 133,675 | 141,446 | 144,690 | 145,008 | 143,928 | 132,843 | 137,727 | 137,218 | 131,601 | 120,235 | 114,602 | 105,481 | 101,840 | 96,727 | 83,986 | 83,141 | 88,026 | 87,248 | 84,918 | 84,748 | 83,076 | 79,922 | 80,833 | 78,739 | 76,079 | 70,183 | 65,309 | 73,846 | 71,419 | 64,591 | 59,374 | 61,803 | 67,179 | 60,799 | 60,743 | 65,514 | 70,146 | 67,063 | 64,126 | 66,375 | 71,175 | 60,380 | 56,946 | 47,232 | 43,424 |
Net Receivables
| 74,474 | 76,144 | 75,043 | 79,799 | 78,829 | 76,712 | 69,810 | 62,874 | 71,900 | 64,477 | 67,993 | 63,089 | 50,695 | 58,774 | 65,146 | 64,021 | 59,567 | 46,501 | 52,563 | 62,267 | 61,957 | 64,087 | 69,388 | 71,711 | 67,454 | 71,040 | 73,477 | 77,800 | 72,964 | 66,827 | 71,418 | 72,161 | 61,153 | 64,303 | 65,892 | 67,458 | 63,676 | 68,147 | 67,038 | 67,592 | 64,532 | 58,608 | 58,957 | 62,077 | 57,721 | 53,803 | 53,372 | 45,853 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 53,825 | 59,750 | 55,521 | 55,072 | 56,482 | 53,729 | 46,226 | 49,997 | 52,202 | 52,902 | 49,308 | 46,350 | 46,498 | 39,080 | 34,214 | 30,938 | 31,588 | 35,970 | 31,851 | 30,860 | 28,223 | 27,831 | 28,000 | 28,934 | 30,374 | 29,292 | 28,721 | 31,867 | 31,417 | 30,704 | 28,574 | 33,083 | 29,622 | 30,619 | 31,048 | 34,511 | 34,218 | 36,874 | 36,684 | 37,100 | 34,249 | 30,591 | 30,954 | 30,229 | 26,528 | 23,827 | 21,212 | 20,357 | 18,792 | 17,530 | 17,817 | 19,029 | 16,702 | 16,876 | 15,606 | 15,607 | 14,749 | 14,099 | 14,017 | 14,695 | 13,918 | 14,535 | 18,161 |
Other Current Assets
| 40,317 | 34,731 | 29,406 | 30,779 | 28,900 | 29,284 | 31,991 | 29,301 | 31,243 | 33,785 | 31,240 | 28,359 | 27,267 | 25,703 | 23,816 | 22,530 | 21,416 | 22,567 | 21,815 | 23,709 | 21,806 | 22,166 | 22,094 | 20,687 | 21,130 | 19,641 | 23,122 | 21,795 | 23,181 | 23,236 | 23,261 | 21,643 | 22,362 | 21,697 | 22,581 | 21,861 | 25,460 | 27,017 | 28,741 | 28,016 | 24,176 | 22,756 | 20,726 | 19,794 | 18,345 | 18,526 | 16,819 | 15,680 | 13,464 | 13,808 | 12,178 | 11,386 | 8,869 | 10,172 | 8,078 | 7,143 | 9,220 | 9,453 | 7,563 | 8,589 | 7,777 | 10,026 | 8,885 |
Total Current Assets
| 381,073 | 418,933 | 358,610 | 348,452 | 357,529 | 346,709 | 321,435 | 313,656 | 329,479 | 313,960 | 299,295 | 276,991 | 264,435 | 264,827 | 261,760 | 245,040 | 234,809 | 228,256 | 239,904 | 258,282 | 256,676 | 259,092 | 263,410 | 254,175 | 256,685 | 257,191 | 256,921 | 251,697 | 242,164 | 226,248 | 225,093 | 223,614 | 197,123 | 199,760 | 207,547 | 211,078 | 208,272 | 216,786 | 215,539 | 212,630 | 203,790 | 190,694 | 186,716 | 182,283 | 167,903 | 170,002 | 162,822 | 146,481 | 145,684 | 146,410 | 154,213 | 141,578 | 134,309 | 132,114 | 140,961 | 135,257 | 133,958 | 138,380 | 146,584 | 134,717 | 125,866 | 118,059 | 130,227 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 224,954 | 230,946 | 190,840 | 185,025 | 190,534 | 189,326 | 194,889 | 193,004 | 201,560 | 200,722 | 194,890 | 191,145 | 188,232 | 188,034 | 187,709 | 182,885 | 183,504 | 184,229 | 182,164 | 180,342 | 174,331 | 174,282 | 173,029 | 167,867 | 168,442 | 165,714 | 166,579 | 169,954 | 169,289 | 167,357 | 164,572 | 167,360 | 156,878 | 156,650 | 161,838 | 163,229 | 160,621 | 161,936 | 158,611 | 157,881 | 148,392 | 140,623 | 140,050 | 141,491 | 135,910 | 133,301 | 129,920 | 122,019 | 113,362 | 111,717 | 112,110 | 105,832 | 103,930 | 106,999 | 107,516 | 107,511 | 104,242 | 104,697 | 104,634 | 109,970 | 110,590 | 113,442 | 111,937 |
Goodwill
| 6 | 682 | 673 | 660 | 726 | 734 | 704 | 726 | 821 | 805 | 748 | 727 | 731 | 748 | 772 | 744 | 782 | 817 | 4,180 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 42 | 64 | 84 | 102 | 121 | 146 | 150 | 173 | 216 | 251 | 283 | 319 | 337 | 361 | 353 | 345 | 372 | 411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 18 | 28 | 37 | 47 | 56 | 75 | 84 |
Intangible Assets
| 4,360 | 9,259 | 8,152 | 9,077 | 8,073 | 7,878 | 7,365 | 7,842 | 8,295 | 8,373 | 8,182 | 8,244 | 8,511 | 8,762 | 9,098 | 9,072 | 9,688 | 8,606 | 5,179 | 5,238 | 5,156 | 5,274 | 5,522 | 5,336 | 5,212 | 5,158 | 5,190 | 5,330 | 5,411 | 5,446 | 5,518 | 5,500 | 5,358 | 5,536 | 5,952 | 6,228 | 6,510 | 6,759 | 7,072 | 6,842 | 6,450 | 6,808 | 6,401 | 6,016 | 5,431 | 5,772 | 5,833 | 3,814 | 3,411 | 3,078 | 2,836 | 2,276 | 2,199 | 2,137 | 2,322 | 2,035 | 2,176 | 2,335 | 2,594 | 2,818 | 2,524 | 2,961 | 3,072 |
Goodwill and Intangible Assets
| 4,366 | 9,941 | 8,825 | 9,737 | 8,799 | 8,612 | 8,069 | 8,568 | 9,116 | 9,178 | 8,930 | 8,971 | 9,242 | 9,510 | 9,870 | 9,816 | 10,470 | 9,423 | 9,359 | 5,238 | 5,156 | 5,274 | 5,522 | 5,336 | 5,212 | 5,178 | 5,232 | 5,394 | 5,495 | 5,548 | 5,639 | 5,646 | 5,508 | 5,709 | 6,168 | 6,479 | 6,793 | 7,078 | 7,409 | 7,203 | 6,803 | 7,153 | 6,773 | 6,427 | 5,431 | 5,772 | 5,833 | 3,814 | 3,411 | 3,078 | 2,836 | 2,276 | 2,199 | 2,137 | 2,322 | 2,044 | 2,194 | 2,363 | 2,631 | 2,865 | 2,580 | 3,036 | 3,156 |
Long Term Investments
| 84,697 | 122,269 | 130,901 | 110,378 | 124,402 | 118,193 | 99,447 | 92,548 | 78,052 | 83,870 | 79,493 | 79,006 | 77,600 | 78,288 | 69,630 | 61,269 | 55,802 | 58,409 | 55,113 | 66,845 | 64,601 | 65,000 | 62,536 | 60,334 | 66,365 | 62,795 | 65,092 | 68,644 | 62,429 | 59,077 | 58,557 | 58,553 | 48,307 | 43,143 | 47,643 | 55,418 | 49,949 | 55,580 | 54,136 | 48,420 | 48,275 | 38,883 | 42,223 | 48,617 | 43,564 | 41,761 | 38,059 | 32,993 | 26,168 | 29,355 | 32,306 | 24,789 | 26,409 | 32,939 | 31,387 | 31,524 | 27,090 | 23,339 | 30,441 | 29,178 | 26,396 | 24,676 | 26,516 |
Tax Assets
| 4,949 | 5,198 | 4,489 | 3,676 | 3,510 | 2,862 | 2,645 | 2,633 | 2,940 | 3,091 | 2,772 | 2,691 | 2,763 | 2,560 | 2,585 | 2,731 | 3,395 | 3,870 | 5,018 | 2,409 | 2,248 | 2,257 | 2,492 | 2,114 | 1,955 | 1,929 | 1,910 | 2,076 | 1,989 | 2,133 | 2,014 | 2,282 | 1,950 | 1,879 | 1,683 | 1,448 | 1,710 | 722 | 1,543 | 998 | 1,124 | 845 | 837 | 853 | 721 | 758 | 581 | 578 | 633 | 657 | 709 | 893 | 785 | 664 | 947 | 895 | 922 | 967 | 858 | 2,146 | 2,123 | 4,169 | 5,473 |
Other Non-Current Assets
| 27,807 | 1 | 14,599 | 9,030 | 3,175 | -1 | 3,123 | 2,050 | 1,914 | -2 | 0 | -1 | -2 | 4,131 | 9,467 | 7,580 | 3,491 | 3,201 | 2,805 | 3,072 | 2,580 | 2,694 | 2,573 | 2,577 | 1,999 | 2,056 | 2,035 | 2,035 | 2,084 | 1,748 | 2,164 | 2,017 | 2,689 | 4,092 | 6,223 | 7,394 | 8,337 | 9,297 | 11,412 | 14,171 | 13,350 | 19,016 | 15,597 | 13,870 | 14,193 | 16,540 | 17,524 | 16,132 | 13,352 | 12,984 | 14,088 | 13,784 | 12,770 | 13,631 | 14,834 | 14,531 | 16,673 | 17,857 | 16,887 | 13,169 | 13,055 | 9,720 | 6,674 |
Total Non-Current Assets
| 346,773 | 368,355 | 349,654 | 317,846 | 330,420 | 318,992 | 308,173 | 298,803 | 293,582 | 296,859 | 286,085 | 281,812 | 277,835 | 282,523 | 279,261 | 264,281 | 256,662 | 259,132 | 254,459 | 257,906 | 248,916 | 249,507 | 246,152 | 238,228 | 243,973 | 237,672 | 240,848 | 248,103 | 241,286 | 235,863 | 232,946 | 235,858 | 215,332 | 211,473 | 223,555 | 233,968 | 227,410 | 234,613 | 233,111 | 228,673 | 217,944 | 206,520 | 205,480 | 211,258 | 199,819 | 198,132 | 191,917 | 175,536 | 156,926 | 157,791 | 162,049 | 147,574 | 146,093 | 156,370 | 157,006 | 156,505 | 151,121 | 149,223 | 155,451 | 157,328 | 154,744 | 155,043 | 153,756 |
Total Assets
| 727,846 | 787,288 | 708,264 | 666,300 | 687,953 | 665,703 | 629,611 | 612,462 | 623,063 | 610,823 | 585,382 | 558,805 | 542,274 | 547,353 | 541,023 | 509,324 | 491,473 | 487,391 | 494,365 | 516,191 | 505,595 | 508,600 | 509,564 | 492,406 | 500,660 | 494,866 | 497,773 | 499,802 | 483,452 | 462,113 | 458,042 | 459,474 | 412,458 | 411,236 | 431,104 | 445,049 | 435,684 | 451,402 | 448,652 | 441,306 | 421,736 | 397,215 | 392,199 | 393,543 | 367,725 | 368,137 | 354,741 | 322,020 | 302,610 | 304,201 | 316,262 | 289,152 | 280,402 | 288,484 | 297,967 | 291,762 | 285,079 | 287,603 | 302,035 | 292,045 | 280,610 | 273,102 | 283,983 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 38,194 | 41,857 | 40,575 | 45,773 | 43,307 | 42,131 | 37,902 | 39,353 | 42,454 | 37,475 | 39,246 | 39,369 | 34,064 | 35,557 | 37,419 | 35,749 | 30,756 | 26,177 | 31,253 | 37,466 | 35,065 | 38,221 | 38,344 | 40,658 | 40,000 | 47,402 | 51,973 | 56,203 | 52,460 | 47,754 | 46,966 | 49,316 | 41,725 | 43,749 | 44,186 | 49,316 | 44,754 | 45,138 | 44,809 | 46,636 | 43,301 | 42,361 | 41,657 | 44,071 | 37,858 | 39,281 | 35,649 | 32,884 | 34,671 | 36,886 | 39,653 | 35,318 | 29,507 | 26,988 | 31,867 | 33,808 | 33,225 | 35,283 | 35,531 | 33,892 | 28,980 | 28,592 | 40,189 |
Short Term Debt
| 1,416 | 1,537 | 11,489 | 11,422 | 11,552 | 11,543 | -11,837 | -10,887 | -15,181 | -14,943 | -17,656 | -14,210 | -16,113 | -14,162 | 783 | 819 | 840 | 896 | -23,674 | 5,738 | 5,652 | 5,620 | 16,338 | 15,739 | 15,859 | 15,708 | 5,495 | 5,842 | 6,200 | 7,070 | 9,659 | 12,946 | 11,498 | 11,891 | 11,211 | 11,477 | 12,916 | 14,686 | 12,541 | 14,311 | 12,914 | 12,127 | 20,561 | 20,187 | 19,814 | 19,027 | 8,914 | 6,447 | 5,785 | 5,283 | 5,676 | 5,468 | 5,607 | 6,030 | 6,555 | 7,615 | 5,158 | 5,651 | 6,567 | 6,612 | 8,417 | 9,713 | 10,167 |
Tax Payables
| 0 | 5,853 | 4,949 | 4,121 | 4,590 | 4,239 | 3,234 | 2,523 | 4,220 | 2,668 | 3,153 | 3,056 | 2,746 | 2,091 | 2,570 | 2,225 | 2,694 | 1,853 | 2,081 | 2,160 | 3,866 | 3,071 | 4,690 | 3,229 | 5,291 | 3,178 | 5,349 | 2,329 | 3,825 | 2,480 | 4,611 | 2,212 | 2,532 | 1,836 | 3,389 | 1,463 | 2,335 | 1,652 | 3,120 | 1,531 | 3,062 | 1,563 | 4,950 | 3,326 | 3,152 | 1,273 | 2,116 | 649 | 2,108 | 1,169 | 2,807 | 1,170 | 1,810 | 1,313 | 2,315 | 1,267 | 1,594 | 1,662 | 2,092 | 1,396 | 1,481 | 1,228 | 968 |
Deferred Revenue
| 9,949 | 5,853 | 858 | 12,073 | 15,225 | 13,859 | 13,185 | 12,002 | 16,280 | 16,016 | 18,458 | 14,970 | 16,893 | 14,899 | 17,454 | 18,860 | 22,358 | 21,434 | 24,495 | 7,999 | 13,434 | 5,867 | 9,906 | 6,466 | 10,663 | 5,762 | 10,288 | 7,084 | 7,966 | 4,528 | 8,401 | 3,861 | 5,824 | 3,408 | 6,683 | 3,096 | 5,724 | 3,367 | 6,591 | 3,113 | 6,443 | 3,123 | 8,241 | 4,800 | 6,259 | 2,724 | 5,289 | 2,090 | 5,352 | 2,562 | 6,170 | 2,710 | 5,299 | 2,888 | 5,796 | 2,702 | 4,865 | 3,018 | 5,413 | 2,767 | 4,723 | 4,626 | 2,563 |
Other Current Liabilities
| 34,380 | 42,512 | 39,837 | 22,407 | 20,722 | 21,219 | 14,180 | 18,309 | 14,001 | 21,634 | 12,982 | 14,547 | 11,478 | 18,922 | 16,783 | 17,258 | 13,509 | 19,373 | 15,639 | 18,029 | 13,150 | 22,173 | 17,603 | 18,611 | 16,026 | 24,690 | 17,818 | 18,497 | 15,685 | 19,582 | 11,902 | 17,878 | 11,518 | 17,931 | 11,878 | 14,394 | 13,249 | 18,692 | 15,525 | 17,949 | 15,294 | 19,207 | 9,200 | 12,296 | 10,683 | 20,615 | 20,872 | 17,178 | 16,130 | 17,398 | 16,381 | 15,629 | 14,546 | 17,135 | 14,800 | 13,449 | 13,120 | 15,255 | 20,422 | 12,238 | 12,799 | 13,256 | 15,403 |
Total Current Liabilities
| 83,939 | 91,759 | 97,708 | 95,796 | 95,396 | 92,991 | 69,849 | 73,302 | 78,054 | 78,866 | 74,641 | 72,702 | 65,961 | 72,206 | 75,009 | 74,911 | 70,157 | 69,733 | 74,289 | 71,392 | 71,167 | 74,952 | 86,881 | 84,703 | 87,839 | 96,740 | 90,923 | 89,955 | 86,136 | 81,414 | 81,539 | 86,213 | 73,097 | 78,815 | 77,347 | 79,746 | 78,978 | 83,535 | 82,586 | 83,540 | 81,014 | 78,381 | 84,609 | 84,680 | 77,766 | 80,196 | 67,551 | 57,158 | 58,694 | 60,736 | 64,517 | 57,585 | 51,470 | 51,466 | 55,537 | 56,139 | 53,097 | 57,851 | 64,612 | 54,138 | 51,677 | 52,789 | 66,727 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23,012 | 22,953 | 2,788 | 2,799 | 3,038 | 3,186 | 12,820 | 12,645 | 12,633 | 12,802 | 11,780 | 11,833 | 11,938 | 11,977 | 11,940 | 11,973 | 12,040 | 12,037 | 12,108 | 12,180 | 12,051 | 12,238 | 405 | 197 | 144 | 152 | 10,153 | 10,174 | 10,196 | 10,203 | 10,224 | 10,214 | 10,222 | 10,217 | 10,234 | 10,249 | 10,214 | 10,240 | 10,252 | 10,217 | 10,230 | 10,248 | 241 | 261 | 263 | 299 | 10,276 | 10,220 | 10,212 | 10,226 | 10,231 | 10,253 | 10,254 | 10,249 | 10,210 | 10,232 | 10,223 | 10,163 | 10,119 | 10,130 | 10,107 | 113 | 113 |
Deferred Revenue Non-Current
| 3,012 | 2,953 | 0 | 2,360 | 2,556 | 2,666 | 2,834 | 1,470 | 1,504 | 1,454 | 1,495 | 1,390 | 1,346 | 1,363 | 1,388 | 7,157 | 7,367 | 7,715 | 7,850 | 5,122 | 5,312 | 5,536 | 5,740 | 5,295 | 5,516 | 5,795 | 5,936 | 6,068 | 6,308 | 6,513 | 6,811 | 7,918 | 8,099 | 12,911 | 13,396 | 7,473 | 7,903 | 8,409 | 8,833 | 12,575 | 12,832 | 13,130 | 14,368 | 7,824 | 7,578 | 7,414 | 7,226 | 6,963 | 6,182 | 5,975 | 5,764 | 5,612 | 5,352 | 5,163 | 4,939 | 4,834 | 4,758 | 4,753 | 4,652 | 23,582 | 23,098 | 22,291 | 22,310 |
Deferred Tax Liabilities Non-Current
| 12,422 | 17,322 | 16,534 | 12,218 | 14,849 | 12,050 | 7,820 | 5,641 | 7,732 | 8,490 | 8,356 | 9,607 | 9,123 | 10,784 | 7,772 | 4,315 | 1,773 | 1,751 | 1,079 | 7,211 | 5,907 | 7,847 | 6,520 | 7,074 | 7,874 | 7,906 | 10,872 | 12,032 | 11,255 | 10,459 | 10,192 | 10,152 | 7,528 | 4,963 | 6,877 | 11,880 | 9,942 | 11,490 | 11,095 | 10,081 | 9,588 | 8,541 | 7,902 | 11,473 | 9,649 | 9,408 | 8,233 | 6,735 | 4,552 | 5,582 | 6,726 | 4,649 | 5,113 | 7,876 | 8,150 | 7,606 | 6,783 | 6,099 | 8,365 | 1,326 | 448 | 437 | 926 |
Other Non-Current Liabilities
| 814 | 21,162 | 1,868 | 168 | 174 | 176 | 162 | 490 | 170 | 164 | 151 | 159 | 201 | 289 | 265 | 443 | 947 | 829 | 1,053 | 714 | 800 | 861 | 1,063 | 995 | 1,256 | 1,277 | 12,055 | 1,245 | 1,139 | 1,133 | 1,038 | 2,152 | 1,667 | 1,496 | 8,498 | 1,688 | 11,636 | 1,687 | 3,715 | 4,517 | 13,229 | 11,289 | 2,785 | 14,748 | 3,792 | 4,690 | 5,286 | 4,472 | -10,946 | 2,647 | 3,428 | 2,674 | 2,189 | 2,426 | 2,362 | 2,672 | 3,065 | 2,446 | 3,015 | 2,548 | 1,993 | 2,780 | 2,379 |
Total Non-Current Liabilities
| 39,260 | 44,115 | 21,190 | 17,545 | 20,617 | 18,078 | 23,636 | 20,246 | 22,039 | 22,910 | 21,782 | 22,989 | 22,608 | 24,413 | 21,365 | 23,888 | 22,127 | 22,332 | 22,090 | 25,227 | 24,070 | 26,482 | 13,728 | 13,561 | 14,790 | 15,130 | 28,144 | 29,519 | 28,898 | 28,308 | 28,265 | 30,436 | 27,516 | 29,587 | 32,128 | 31,290 | 29,753 | 31,826 | 33,895 | 37,390 | 36,291 | 34,667 | 25,296 | 22,833 | 21,282 | 21,811 | 31,021 | 28,390 | 23,383 | 24,430 | 26,149 | 23,188 | 22,908 | 25,714 | 25,661 | 25,344 | 24,829 | 23,461 | 26,151 | 37,586 | 35,646 | 25,621 | 25,728 |
Total Liabilities
| 123,199 | 135,874 | 118,898 | 113,341 | 116,013 | 111,069 | 93,485 | 93,548 | 100,093 | 101,776 | 96,423 | 95,691 | 88,569 | 96,619 | 96,374 | 98,799 | 92,284 | 92,065 | 96,379 | 96,619 | 95,237 | 101,434 | 100,609 | 98,264 | 102,629 | 111,870 | 119,067 | 119,474 | 115,034 | 109,722 | 109,804 | 116,649 | 100,613 | 108,402 | 109,475 | 111,036 | 108,731 | 115,361 | 116,481 | 120,930 | 117,305 | 113,048 | 109,905 | 107,513 | 99,048 | 102,007 | 98,572 | 85,548 | 82,077 | 85,166 | 90,666 | 80,773 | 74,378 | 77,180 | 81,198 | 81,483 | 77,926 | 81,312 | 90,763 | 91,724 | 87,323 | 78,410 | 92,455 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 408,607 | 0 | 0 | 0 | 381,410 | 382,853 | 376,177 | 376,673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 399 | 3,909 | 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
| 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 | 30,514 |
Retained Earnings
| 383,896 | 388,207 | 386,872 | 374,196 | 372,820 | 367,147 | 373,682 | 361,244 | 361,083 | 353,356 | 354,782 | 348,145 | 347,660 | 344,375 | 342,360 | 334,004 | 327,127 | 322,049 | 327,781 | 332,178 | 330,379 | 324,105 | 319,754 | 309,207 | 303,763 | 294,361 | 289,178 | 278,453 | 272,768 | 264,010 | 260,970 | 251,353 | 246,922 | 240,849 | 238,917 | 231,906 | 227,516 | 223,678 | 220,274 | 213,543 | 210,861 | 204,528 | 200,816 | 194,843 | 191,792 | 185,601 | 182,415 | 176,276 | 175,568 | 171,180 | 170,968 | 164,368 | 166,040 | 162,393 | 164,017 | 160,570 | 158,060 | 155,632 | 153,036 | 144,990 | 153,674 | 151,784 | 155,877 |
Accumulated Other Comprehensive Income/Loss
| 87,009 | 117,533 | 106,603 | 82,785 | 97,382 | 86,579 | 61,530 | 54,813 | 74,517 | 71,146 | 52,084 | 38,287 | 31,505 | 33,170 | 28,284 | 7,562 | 3,179 | 4,821 | 446 | 16,605 | 10,045 | 12,573 | 16,965 | 14,719 | 22,935 | 18,616 | 20,277 | 29,820 | 24,039 | 18,857 | 17,890 | 21,868 | -399 | -3,909 | 13,988 | 32,510 | 30,929 | 41,865 | 39,457 | 35,028 | 23,589 | 12,572 | 13,989 | 24,115 | 12,996 | 14,526 | 8,687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -7,614 | 973 | 809 | 5,351 | 10,993 | 10,946 | 72,445 | 70,995 | 72,086 | 68,686 | 49,641 | 35,805 | -1,502 | -1,524 | -1,525 | -2,410 | -477 | 4,265 | 235 | 152 | 1,625 | 1,555 | 2,573 | 2,548 | 4,603 | 4,383 | 3,382 | 6,330 | 7,635 | 7,579 | 7,815 | 8,639 | 9,117 | 9,773 | 9,769 | 42,342 | 9,754 | 51,536 | 51,009 | 46,541 | 12,917 | 12,820 | 26,630 | 12,624 | 24,546 | 28,055 | 22,101 | 11,337 | -2,036 | 871 | 7,132 | -1,463 | -5,019 | 3,416 | 6,696 | 4,728 | 4,941 | 6,366 | 13,752 | 11,832 | -2,673 | 514 | -5,690 |
Total Shareholders Equity
| 493,805 | 537,227 | 524,798 | 492,846 | 511,709 | 495,186 | 476,641 | 462,753 | 463,683 | 452,556 | 434,937 | 414,464 | 408,178 | 406,536 | 399,633 | 369,670 | 360,343 | 356,828 | 358,974 | 379,448 | 372,563 | 368,747 | 369,806 | 356,988 | 361,815 | 347,874 | 343,351 | 345,116 | 334,955 | 320,960 | 317,188 | 312,374 | 286,154 | 277,227 | 293,188 | 304,762 | 298,713 | 305,728 | 301,797 | 290,598 | 277,881 | 260,434 | 257,960 | 262,096 | 246,852 | 244,170 | 235,030 | 218,127 | 204,046 | 202,565 | 208,615 | 193,419 | 191,535 | 196,323 | 201,227 | 195,812 | 193,515 | 192,512 | 197,302 | 187,336 | 181,515 | 182,812 | 180,701 |
Total Equity
| 604,641 | 651,414 | 589,362 | 552,959 | 571,940 | 554,634 | 536,126 | 518,914 | 522,970 | 509,047 | 488,959 | 463,114 | 453,705 | 450,734 | 444,649 | 410,525 | 399,189 | 395,326 | 397,986 | 419,572 | 410,358 | 407,166 | 408,955 | 394,142 | 398,031 | 382,996 | 378,706 | 380,328 | 368,418 | 352,391 | 348,238 | 342,825 | 311,845 | 302,834 | 321,629 | 334,013 | 326,953 | 336,041 | 332,171 | 320,376 | 304,431 | 284,167 | 282,294 | 286,030 | 268,677 | 266,130 | 256,169 | 236,472 | 220,533 | 219,035 | 225,596 | 208,379 | 206,024 | 211,304 | 216,769 | 210,279 | 207,153 | 206,291 | 211,272 | 200,321 | 193,287 | 194,692 | 191,528 |
Total Liabilities & Shareholders Equity
| 727,846 | 787,288 | 708,260 | 666,300 | 687,953 | 665,703 | 629,611 | 612,462 | 623,063 | 610,823 | 585,382 | 558,805 | 542,274 | 547,353 | 541,023 | 509,324 | 491,473 | 487,391 | 494,365 | 516,191 | 505,595 | 508,600 | 509,564 | 492,406 | 500,660 | 494,866 | 497,773 | 499,802 | 483,452 | 462,113 | 458,042 | 459,474 | 412,458 | 411,236 | 431,104 | 445,049 | 435,684 | 451,402 | 448,652 | 441,306 | 421,736 | 397,215 | 392,199 | 393,543 | 367,725 | 368,137 | 354,741 | 322,020 | 302,610 | 304,201 | 316,262 | 289,152 | 280,402 | 288,484 | 297,967 | 291,762 | 285,079 | 287,603 | 302,035 | 292,045 | 280,610 | 273,102 | 283,983 |