Taiyo Yuden Co., Ltd.
TSE:6976.T
2208 (JPY) • At close November 14, 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
| 113,040 | 102,783 | 97,746 | 90,730 | 113,508 | 87,197 | 79,622 | 89,459 | 96,969 | 92,570 | 88,835 | 102,757 | 92,547 | 84,297 | 73,959 | 71,490 | 58,706 | 59,622 | 51,503 | 55,775 | 51,909 | 56,430 | 54,860 | 54,071 | 56,942 | 49,700 | 42,733 | 41,925 | 46,769 | 40,069 | 42,249 | 39,764 | 40,813 | 45,962 | 45,081 | 49,640 | 49,315 | 46,709 | 43,775 | 46,640 | 52,328 | 59,250 | 42,383 | 42,870 | 38,738 | 35,356 | 31,116 | 30,146 | 28,064 | 27,912 | 28,091 | 29,600 | 35,581 | 39,957 | 40,295 | 41,686 | 43,960 | 41,785 | 41,746 | 39,655 | 37,105 | 34,954 |
Short Term Investments
| 0 | 7,843 | 0 | 6,030 | -3,494 | -71 | 0 | 4,080 | -4,163 | -1,596 | -3,542 | -3,922 | 0 | -55 | -3,291 | -3,076 | -2,946 | -19 | -5,773 | -4,858 | -4,972 | -16 | -4,099 | -3,811 | -3,703 | 0 | -2,666 | -2,672 | -2,751 | -58 | -2,677 | -2,570 | -2,571 | 0 | -2,768 | -2,720 | -2,901 | -22 | -2,958 | -2,973 | -3,125 | -11 | -3,214 | -3,241 | -3,214 | 0 | -2,971 | -2,811 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 113,040 | 102,783 | 97,746 | 90,730 | 113,508 | 87,197 | 79,622 | 89,459 | 96,969 | 92,570 | 88,835 | 102,757 | 92,547 | 84,297 | 73,959 | 71,490 | 58,706 | 59,622 | 51,503 | 55,775 | 51,909 | 56,430 | 54,860 | 54,071 | 56,942 | 49,700 | 42,733 | 41,925 | 46,769 | 40,069 | 42,249 | 39,764 | 40,813 | 45,962 | 45,081 | 49,640 | 49,315 | 46,709 | 43,775 | 46,640 | 52,328 | 59,250 | 42,383 | 42,870 | 38,738 | 35,356 | 31,116 | 30,146 | 28,064 | 27,912 | 28,091 | 29,600 | 35,581 | 39,957 | 40,295 | 41,686 | 43,960 | 41,785 | 41,746 | 39,655 | 37,105 | 34,954 |
Net Receivables
| 79,170 | 80,894 | 82,987 | 81,346 | 71,889 | 70,114 | 75,593 | 82,980 | 83,814 | 86,274 | 85,075 | 79,506 | 77,179 | 78,491 | 75,426 | 71,843 | 60,122 | 64,498 | 70,150 | 67,261 | 62,910 | 62,507 | 68,047 | 69,066 | 61,038 | 56,655 | 64,393 | 62,345 | 50,102 | 53,518 | 61,594 | 52,797 | 44,848 | 49,492 | 60,845 | 55,078 | 52,477 | 55,492 | 60,617 | 51,153 | 41,856 | 42,690 | 46,563 | 42,791 | 42,098 | 41,384 | 45,763 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 112,322 | 102,336 | 96,620 | 101,722 | 106,471 | 104,814 | 113,559 | 118,112 | 110,635 | 96,780 | 88,904 | 80,264 | 73,010 | 67,934 | 64,681 | 65,196 | 70,740 | 62,587 | 62,417 | 62,733 | 63,087 | 60,946 | 59,413 | 57,924 | 58,910 | 52,094 | 52,236 | 52,769 | 53,983 | 48,778 | 47,625 | 45,820 | 48,162 | 48,688 | 48,750 | 48,776 | 48,515 | 44,133 | 44,593 | 42,898 | 40,871 | 37,563 | 37,867 | 38,308 | 38,410 | 35,941 | 33,492 | 32,684 | 32,206 | 30,548 | 32,045 | 32,518 | 36,135 | 32,486 | 31,498 | 30,866 | 29,664 | 28,641 | 29,058 | 29,149 | 30,283 | 41,769 |
Other Current Assets
| 13,056 | 11,206 | 10,714 | 9,936 | 13,030 | 12,271 | 10,543 | 7,701 | 6,995 | 6,983 | 6,657 | 6,258 | 5,993 | 6,877 | 6,967 | 6,607 | 6,453 | 5,223 | 8,211 | 5,454 | 5,825 | 5,975 | 6,604 | 5,988 | 5,414 | 8,708 | 7,215 | 7,035 | 6,578 | 6,890 | 7,246 | 6,630 | 6,654 | 7,421 | 7,929 | 8,440 | 7,482 | 8,637 | 7,080 | 6,392 | 5,622 | 4,256 | 5,037 | 5,470 | 6,397 | 4,651 | 4,859 | 5,074 | 4,620 | 3,669 | 4,717 | 6,807 | 6,005 | 4,168 | 5,212 | 6,647 | 6,421 | 5,359 | 5,872 | 5,722 | 5,999 | 6,765 |
Total Current Assets
| 317,588 | 297,219 | 288,067 | 283,734 | 304,898 | 274,396 | 279,317 | 298,252 | 298,413 | 282,607 | 269,471 | 268,785 | 248,729 | 237,599 | 221,033 | 215,136 | 196,021 | 191,930 | 192,281 | 191,223 | 183,731 | 185,858 | 188,924 | 187,049 | 182,304 | 167,157 | 166,577 | 164,074 | 157,432 | 149,255 | 158,714 | 145,011 | 140,477 | 151,563 | 162,605 | 161,934 | 157,789 | 154,971 | 156,065 | 147,083 | 140,677 | 143,759 | 131,850 | 129,439 | 125,643 | 117,332 | 115,230 | 108,461 | 105,265 | 104,398 | 106,009 | 111,469 | 118,855 | 119,575 | 121,321 | 127,590 | 127,904 | 126,386 | 124,052 | 119,623 | 106,825 | 124,508 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 281,969 | 273,556 | 261,725 | 259,314 | 240,207 | 220,590 | 210,459 | 206,801 | 193,352 | 184,936 | 177,515 | 167,120 | 162,948 | 159,172 | 153,463 | 153,567 | 149,898 | 144,400 | 139,816 | 132,316 | 129,572 | 125,517 | 124,575 | 122,472 | 119,011 | 110,446 | 109,627 | 107,587 | 108,700 | 111,096 | 110,780 | 106,905 | 104,868 | 107,047 | 105,988 | 103,328 | 103,812 | 97,708 | 98,335 | 96,671 | 94,794 | 94,397 | 96,333 | 95,869 | 98,368 | 98,774 | 95,581 | 92,078 | 92,844 | 94,021 | 89,874 | 90,261 | 92,458 | 87,602 | 83,311 | 84,018 | 93,740 | 94,537 | 94,291 | 97,864 | 106,676 | 110,496 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5,364 | 5,521 | 5,679 | 5,837 | 5,995 | 6,152 | 6,310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 300 | 450 | 600 | 750 | 900 | 1,051 | 1,201 | 1,351 | 1,501 | 1,651 | 1,801 | 2,012 | 2,223 | 2,435 | 2,646 | 2,857 | 3,068 | 3,279 | 3,490 | 548 | 609 | 731 | 792 |
Intangible Assets
| 1,864 | 1,807 | 1,790 | 1,765 | 1,691 | 1,663 | 1,522 | 1,376 | 1,387 | 1,340 | 1,260 | 1,266 | 1,309 | 1,371 | 1,315 | 1,316 | 1,246 | 1,293 | 1,266 | 1,333 | 1,219 | 1,219 | 1,236 | 1,268 | 1,293 | 1,309 | 1,260 | 1,232 | 1,168 | 1,231 | 1,137 | 1,089 | 932 | 861 | 715 | 740 | 748 | 715 | 733 | 749 | 781 | 811 | 795 | 807 | 843 | 824 | 811 | 790 | 807 | 823 | 818 | 795 | 759 | 784 | 747 | 721 | 748 | 742 | 560 | 549 | 600 | 638 |
Goodwill and Intangible Assets
| 1,864 | 1,807 | 1,790 | 1,765 | 1,691 | 1,663 | 1,522 | 1,376 | 1,387 | 1,340 | 1,260 | 1,266 | 1,309 | 1,371 | 1,315 | 1,316 | 1,246 | 1,293 | 6,630 | 6,854 | 6,898 | 7,056 | 7,231 | 7,420 | 7,603 | 1,309 | 1,260 | 1,232 | 1,168 | 1,231 | 1,137 | 1,089 | 932 | 861 | 715 | 740 | 748 | 715 | 883 | 1,049 | 1,231 | 1,411 | 1,545 | 1,707 | 1,894 | 2,025 | 2,162 | 2,291 | 2,458 | 2,624 | 2,830 | 3,018 | 3,194 | 3,430 | 3,604 | 3,789 | 4,027 | 4,232 | 1,108 | 1,158 | 1,331 | 1,430 |
Long Term Investments
| 1,398 | 1,342 | 1,517 | 1,459 | 5,013 | 1,518 | 1,536 | 1,484 | 5,620 | 3,101 | 5,081 | 5,341 | 2,359 | 2,460 | 6,636 | 5,959 | 5,910 | 2,690 | 9,816 | 8,888 | 9,232 | 4,776 | 11,095 | 12,788 | 13,832 | 7,169 | 10,770 | 10,126 | 9,953 | 6,818 | 9,240 | 8,972 | 8,417 | 6,287 | 10,327 | 9,853 | 11,501 | 9,093 | 12,229 | 8,280 | 8,225 | 4,870 | 8,361 | 7,982 | 7,743 | 4,360 | 6,912 | 6,262 | 0 | 4,550 | 0 | 0 | 0 | 4,677 | 0 | 0 | 0 | 5,257 | 0 | 0 | 3,510 | 0 |
Tax Assets
| -3 | 4,168 | -1,517 | -1,459 | -3,494 | 3,825 | -1,536 | -1,484 | -4,163 | 2,536 | -3,542 | -3,922 | -2,359 | 2,144 | -6,636 | -5,959 | -5,910 | 1,314 | -9,816 | -8,888 | -9,232 | 3,864 | -11,095 | -12,788 | -13,832 | 1,182 | -10,770 | -10,126 | -9,953 | 983 | -9,240 | -8,972 | -8,417 | 958 | -10,327 | -9,853 | -11,501 | 927 | -12,229 | -8,280 | -8,225 | 906 | -8,361 | -7,982 | -7,743 | 838 | -6,912 | -6,262 | 0 | 579 | 0 | 0 | 0 | 3,626 | 0 | 0 | 0 | 3,469 | 0 | 0 | 4,289 | 0 |
Other Non-Current Assets
| 5,497 | 1,594 | 5,105 | 5,033 | 3,494 | 1,469 | 5,116 | 5,910 | 4,162 | -1 | 3,541 | 3,922 | 5,773 | 1,891 | 6,636 | 5,959 | 5,909 | 1,493 | 9,817 | 8,888 | 9,231 | 1,787 | 11,096 | 12,789 | 13,831 | 1,870 | 10,770 | 10,126 | 9,953 | 1,762 | 9,239 | 8,972 | 8,418 | 1,663 | 10,327 | 9,854 | 11,501 | 2,038 | 12,230 | 8,280 | 8,224 | 2,251 | 8,361 | 7,981 | 7,743 | 2,594 | 6,913 | 6,264 | 6,529 | 2,289 | 6,290 | 6,408 | 10,495 | 2,362 | 11,309 | 10,360 | 10,932 | 2,480 | 11,500 | 11,485 | 2,820 | 10,851 |
Total Non-Current Assets
| 290,728 | 282,467 | 268,620 | 266,112 | 246,911 | 229,065 | 217,097 | 214,087 | 200,358 | 191,912 | 183,855 | 173,727 | 170,030 | 167,038 | 161,414 | 160,842 | 157,053 | 151,190 | 156,263 | 148,058 | 145,701 | 143,000 | 142,902 | 142,681 | 140,445 | 121,976 | 121,657 | 118,945 | 119,821 | 121,890 | 121,156 | 116,966 | 114,218 | 116,816 | 117,030 | 113,922 | 116,061 | 110,481 | 111,448 | 106,000 | 104,249 | 103,835 | 106,239 | 105,557 | 108,005 | 108,591 | 104,656 | 100,633 | 101,831 | 104,063 | 98,994 | 99,687 | 106,147 | 101,697 | 98,224 | 98,167 | 108,699 | 109,975 | 106,899 | 110,507 | 118,626 | 122,777 |
Total Assets
| 608,316 | 579,686 | 556,688 | 549,848 | 551,810 | 503,462 | 496,416 | 512,341 | 498,774 | 474,522 | 453,329 | 442,514 | 418,762 | 404,642 | 382,448 | 375,980 | 353,076 | 343,122 | 348,546 | 339,283 | 329,436 | 328,861 | 331,827 | 329,733 | 322,752 | 289,135 | 288,234 | 283,021 | 277,256 | 271,149 | 279,872 | 261,979 | 254,697 | 268,380 | 279,636 | 275,857 | 273,852 | 265,454 | 267,514 | 253,085 | 244,930 | 247,596 | 238,091 | 234,999 | 233,649 | 225,927 | 219,887 | 209,094 | 207,096 | 208,461 | 205,003 | 211,156 | 225,002 | 221,272 | 219,545 | 225,757 | 236,603 | 236,361 | 230,951 | 230,130 | 225,451 | 247,285 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 32,132 | 29,745 | 27,265 | 26,907 | 25,563 | 23,012 | 22,604 | 28,832 | 31,611 | 32,828 | 32,721 | 33,139 | 32,525 | 31,728 | 28,578 | 25,775 | 26,984 | 26,603 | 26,914 | 25,660 | 25,209 | 25,031 | 26,898 | 28,469 | 29,449 | 25,389 | 25,933 | 26,733 | 27,002 | 26,735 | 26,162 | 24,105 | 23,498 | 23,429 | 24,184 | 25,103 | 24,451 | 23,899 | 24,086 | 23,485 | 20,671 | 18,597 | 19,110 | 19,165 | 18,680 | 17,950 | 19,337 | 18,808 | 17,816 | 15,345 | 16,578 | 18,412 | 20,651 | 27,335 | 19,020 | 21,106 | 21,274 | 22,099 | 18,237 | 18,180 | 10,832 | 13,704 |
Short Term Debt
| 4,204 | 11,273 | 10,539 | 32,720 | 44,882 | 17,608 | 45,544 | 22,088 | 23,016 | -11,914 | 29,442 | 26,424 | 33,305 | 4,732 | 16,115 | 12,580 | 17,823 | -1,612 | 17,414 | 13,978 | 18,988 | 2,714 | 33,002 | 31,744 | 43,087 | 25,897 | 26,278 | 23,520 | 24,135 | 9,183 | 29,573 | 27,273 | 24,667 | -763 | 19,288 | 14,799 | 16,145 | 346 | 21,958 | 20,267 | 23,451 | 20,356 | 28,086 | 29,931 | 31,201 | 25,141 | 26,446 | 28,059 | 27,968 | 32,813 | 18,412 | 13,438 | 14,317 | 15,535 | 14,777 | 15,118 | 13,704 | 9,928 | 11,782 | 13,750 | 20,792 | 32,237 |
Tax Payables
| 2,263 | 2,182 | 609 | 2,479 | 1,896 | 1,550 | 236 | 10,009 | 5,380 | 13,967 | 8,292 | 8,321 | 2,981 | 5,803 | 3,343 | 3,697 | 1,745 | 1,903 | 3,311 | 3,597 | 2,110 | 5,085 | 4,023 | 3,220 | 1,707 | 1,684 | 1,781 | 1,640 | 1,500 | 2,082 | 2,384 | 2,076 | 1,733 | 2,340 | 2,699 | 2,549 | 1,751 | 1,708 | 2,372 | 1,407 | 941 | 1,159 | 1,898 | 1,639 | 1,061 | 1,049 | 1,037 | 458 | 732 | 586 | 541 | 570 | 733 | 1,120 | 1,053 | 1,350 | 1,400 | 1,564 | 1,713 | 1,479 | 1,328 | 1,403 |
Deferred Revenue
| 0 | 2,182 | 2,917 | 6,986 | 4,276 | 30,550 | 2,615 | 16,472 | 8,244 | 36,149 | 11,094 | 14,687 | 5,656 | 27,230 | 5,597 | 9,132 | 3,889 | 23,525 | 5,449 | 8,885 | 4,413 | 22,915 | 5,862 | 7,564 | 3,456 | 19,058 | 3,342 | 5,366 | 3,092 | 18,354 | 3,752 | 5,465 | 3,144 | 18,942 | 4,192 | 6,557 | 3,476 | 17,289 | 3,696 | 4,509 | 2,578 | 11,104 | 3,232 | 4,857 | 2,785 | 13,515 | 2,332 | 3,546 | 2,311 | 3,416 | 1,582 | 3,758 | 2,264 | 4,601 | 2,421 | 5,124 | 2,834 | 4,880 | 2,693 | 2,779 | 2,874 | 2,445 |
Other Current Liabilities
| 38,009 | 38,216 | 33,911 | 36,738 | 43,952 | 8,870 | 30,669 | 20,951 | 28,842 | -166 | 21,446 | 20,093 | 26,080 | 5,754 | 24,572 | 26,023 | 27,191 | 10,389 | 24,942 | 19,641 | 23,380 | 3,337 | 21,656 | 19,514 | 25,040 | 25,186 | 16,179 | 16,367 | 18,873 | 5,577 | 23,011 | 18,730 | 20,235 | 5,640 | 19,436 | 20,928 | 22,027 | 6,188 | 15,513 | 15,902 | 16,625 | 6,072 | 12,916 | 12,985 | 18,183 | 20,303 | 17,045 | 16,899 | 17,017 | 21,013 | 13,511 | 19,500 | 23,420 | 11,412 | 15,412 | 18,063 | 17,230 | 11,982 | 10,852 | 10,571 | 7,375 | 11,774 |
Total Current Liabilities
| 76,608 | 85,780 | 78,158 | 112,816 | 124,845 | 112,140 | 104,283 | 114,824 | 105,337 | 107,013 | 114,089 | 117,351 | 106,203 | 102,477 | 83,802 | 86,339 | 81,521 | 84,333 | 83,479 | 80,646 | 78,513 | 81,997 | 97,303 | 98,075 | 106,195 | 78,156 | 76,855 | 78,992 | 77,694 | 80,285 | 88,634 | 83,114 | 76,421 | 68,530 | 73,991 | 76,493 | 71,326 | 66,719 | 71,321 | 70,079 | 66,844 | 68,392 | 68,474 | 73,434 | 69,125 | 64,443 | 63,865 | 64,224 | 63,533 | 69,757 | 49,042 | 51,920 | 59,121 | 55,402 | 50,262 | 55,637 | 53,608 | 45,573 | 42,584 | 43,980 | 40,327 | 59,118 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 160,338 | 140,528 | 135,436 | 84,222 | 84,227 | 53,686 | 50,786 | 46,039 | 55,499 | 48,749 | 37,754 | 38,404 | 40,560 | 41,788 | 52,795 | 54,020 | 43,526 | 34,752 | 34,759 | 35,984 | 33,990 | 28,415 | 16,429 | 17,648 | 27,692 | 28,921 | 28,932 | 30,168 | 32,400 | 24,109 | 24,587 | 24,599 | 25,203 | 35,212 | 35,817 | 35,825 | 36,347 | 36,651 | 37,042 | 37,446 | 41,938 | 41,957 | 30,254 | 30,504 | 35,351 | 38,739 | 37,866 | 37,725 | 35,138 | 27,324 | 39,065 | 39,322 | 33,184 | 31,478 | 31,657 | 31,980 | 37,438 | 44,795 | 43,488 | 44,061 | 40,115 | 32,657 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 5,705 | 0 | 0 | 0 | 5,346 | 0 | 0 | 0 | 5,148 | 0 | 0 | 0 | 4,249 | 0 | 0 | 0 | 3,874 | 0 | 0 | 0 | 2,996 | 0 | 0 | 0 | 3,334 | 0 | 0 | 0 | 3,245 | 0 | 0 | 0 | 3,001 | 0 | 0 | 0 | 2,053 | 0 | 0 | 0 | 1,388 | 0 | 0 | 0 | 1,766 | 0 | 0 | 0 | 3,536 | 0 | 0 | 0 | 3,398 | 0 | 0 | 1,631 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 7,986 | 0 | 0 | 0 | 7,328 | 0 | 0 | 0 | 3,835 | 0 | 0 | 0 | 3,828 | 0 | 0 | 0 | 3,397 | 0 | 0 | 0 | 4,771 | 0 | 0 | 0 | 6,323 | 0 | 0 | 0 | 4,891 | 0 | 0 | 0 | 5,906 | 0 | 0 | 0 | 6,290 | 0 | 0 | 0 | 5,144 | 0 | 0 | 0 | 4,377 | 0 | 0 | 0 | 3,649 | 0 | 0 | 0 | 2,301 | 0 | 0 | 0 | 2,299 | 0 | 0 | 2,358 | 0 |
Other Non-Current Liabilities
| 29,516 | 15,289 | 24,977 | 24,526 | 20,829 | 6,127 | 21,330 | 20,038 | 19,609 | 9,294 | 17,848 | 16,787 | 17,142 | 7,460 | 16,296 | 14,421 | 14,575 | 5,938 | 13,469 | 12,785 | 13,272 | 8,622 | 11,828 | 11,923 | 12,639 | 2,620 | 11,892 | 11,047 | 10,399 | 4,381 | 11,903 | 11,530 | 10,236 | 8,013 | 11,760 | 11,724 | 12,017 | 8,228 | 11,119 | 10,649 | 8,955 | 1,494 | 8,561 | 8,232 | 8,097 | 5,397 | 7,624 | 7,246 | 8,229 | 1,565 | 8,088 | 8,468 | 8,555 | 929 | 8,603 | 8,727 | 8,925 | 1,033 | 6,844 | 6,724 | 1,585 | 10,697 |
Total Non-Current Liabilities
| 189,854 | 163,803 | 160,413 | 108,748 | 105,056 | 72,846 | 72,116 | 66,077 | 75,108 | 67,224 | 55,602 | 55,191 | 57,702 | 58,224 | 69,091 | 68,441 | 58,101 | 48,336 | 48,228 | 48,769 | 47,262 | 40,911 | 28,257 | 29,571 | 40,331 | 40,860 | 40,824 | 41,215 | 42,799 | 36,715 | 36,490 | 36,129 | 35,439 | 46,470 | 47,577 | 47,549 | 48,364 | 47,880 | 48,161 | 48,095 | 50,893 | 50,648 | 38,815 | 38,736 | 43,448 | 45,524 | 45,490 | 44,971 | 43,367 | 34,304 | 47,153 | 47,790 | 41,739 | 38,244 | 40,260 | 40,707 | 46,363 | 51,525 | 50,332 | 50,785 | 45,689 | 43,354 |
Total Liabilities
| 266,462 | 249,583 | 238,571 | 221,564 | 229,901 | 184,986 | 176,399 | 180,901 | 180,445 | 174,237 | 169,691 | 172,542 | 163,905 | 160,701 | 152,893 | 154,780 | 139,622 | 132,669 | 131,707 | 129,415 | 125,775 | 122,908 | 125,560 | 127,646 | 146,526 | 119,016 | 117,679 | 120,207 | 120,493 | 117,000 | 125,124 | 119,243 | 111,860 | 115,000 | 121,568 | 124,042 | 119,690 | 114,599 | 119,482 | 118,174 | 117,737 | 119,040 | 107,289 | 112,170 | 112,573 | 109,967 | 109,355 | 109,195 | 106,900 | 104,061 | 96,195 | 99,710 | 100,860 | 93,646 | 90,522 | 96,344 | 99,971 | 97,098 | 92,916 | 94,765 | 86,016 | 102,472 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 299,124 | 0 | 0 | 0 | 298,458 | 291,206 | 283,705 | 275,319 | 4,850 | 0 | 11,537 | 13,396 | 14,214 | 14,691 | 10,286 | 13,980 | 11,985 | 8,130 | 7,179 | 3,566 | 4,015 | 5,639 | 1,526 | 5,143 | 6,923 | 7,601 | 6,549 | 15,682 | 14,879 | 5,288 | 133 | 532 | 0 | 0 | 0 | 484 | 6,362 | 6,691 | 3,470 | 10,306 | 10,784 | 13,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 33,575 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 | 23,557 |
Retained Earnings
| 231,606 | 230,905 | 226,264 | 231,595 | 229,098 | 233,802 | 237,439 | 241,074 | 228,430 | 221,178 | 208,675 | 200,288 | 184,808 | 174,977 | 166,187 | 159,687 | 152,786 | 150,263 | 152,242 | 148,962 | 140,781 | 135,217 | 131,579 | 123,786 | 118,451 | 113,984 | 110,308 | 106,185 | 101,920 | 99,985 | 99,531 | 96,642 | 95,959 | 96,912 | 96,544 | 90,699 | 85,808 | 83,339 | 78,369 | 73,732 | 71,906 | 73,597 | 72,628 | 71,476 | 70,353 | 67,938 | 68,337 | 65,899 | 65,897 | 66,820 | 75,931 | 79,602 | 87,005 | 89,301 | 92,708 | 92,247 | 98,971 | 95,984 | 96,809 | 95,824 | 97,840 | 107,659 |
Accumulated Other Comprehensive Income/Loss
| 40,163 | 29,107 | 21,766 | 26,601 | 22,785 | 14,649 | 12,551 | 20,338 | 19,871 | 9,079 | -67 | -5,347 | -4,850 | 74,902 | -11,537 | -13,396 | -14,214 | -14,691 | -10,286 | -13,980 | -11,985 | -8,130 | -7,179 | -3,566 | -4,015 | -5,639 | -1,526 | -5,143 | -6,923 | -7,601 | -6,549 | -15,682 | -14,879 | -5,288 | -133 | -532 | 6,618 | 5,738 | 7,985 | -484 | -6,362 | -6,691 | -3,470 | -10,306 | -10,784 | -13,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 36,510 | 36,511 | 36,512 | 36,511 | 36,451 | 36,450 | 36,452 | 36,453 | 36,454 | 36,454 | 41,455 | 41,456 | 41,324 | 35,389 | 41,330 | 41,334 | 41,307 | 41,307 | 41,309 | 41,312 | 41,290 | 45,291 | 48,292 | 48,292 | 38,233 | 38,216 | 38,216 | 38,216 | 38,209 | 38,209 | 38,209 | 38,207 | 38,190 | 38,189 | 38,084 | 38,084 | 44,701 | 38,082 | 38,082 | 38,082 | 38,084 | 38,084 | 38,083 | 38,084 | 37,919 | 37,908 | 18,608 | 10,408 | 10,703 | 13,977 | 9,286 | 8,242 | 13,296 | 14,496 | 12,494 | 13,347 | 13,837 | 19,466 | 17,400 | 15,721 | 17,791 | 13,260 |
Total Shareholders Equity
| 341,854 | 330,098 | 318,117 | 328,284 | 321,909 | 318,476 | 320,017 | 331,440 | 318,329 | 300,285 | 283,638 | 269,972 | 254,857 | 243,941 | 229,555 | 221,200 | 213,454 | 210,453 | 216,839 | 209,868 | 203,661 | 205,953 | 206,267 | 202,087 | 176,226 | 170,119 | 170,555 | 162,814 | 156,763 | 154,149 | 154,748 | 142,724 | 142,827 | 153,370 | 158,052 | 151,808 | 154,066 | 150,716 | 147,993 | 134,887 | 127,185 | 128,547 | 130,798 | 122,811 | 121,045 | 115,920 | 110,502 | 99,864 | 100,157 | 104,354 | 108,774 | 111,401 | 123,858 | 127,354 | 128,759 | 129,151 | 136,365 | 139,007 | 137,766 | 135,102 | 139,188 | 144,476 |
Total Equity
| 341,854 | 330,098 | 318,117 | 328,284 | 321,909 | 318,476 | 320,017 | 331,440 | 318,329 | 300,285 | 283,638 | 269,972 | 254,857 | 243,941 | 229,555 | 221,200 | 213,454 | 210,453 | 216,839 | 209,868 | 203,661 | 205,953 | 206,267 | 202,087 | 176,226 | 170,119 | 170,555 | 162,814 | 156,763 | 154,149 | 154,748 | 142,736 | 142,837 | 153,380 | 158,068 | 151,815 | 154,162 | 150,855 | 148,032 | 134,911 | 127,193 | 128,556 | 130,802 | 122,829 | 121,076 | 115,960 | 110,532 | 99,899 | 100,196 | 104,400 | 108,808 | 111,446 | 124,142 | 127,626 | 129,023 | 129,413 | 136,632 | 139,263 | 138,035 | 135,365 | 139,435 | 144,813 |
Total Liabilities & Shareholders Equity
| 608,316 | 579,686 | 556,688 | 549,848 | 551,810 | 503,462 | 496,416 | 512,341 | 498,774 | 474,522 | 453,329 | 442,514 | 418,762 | 404,642 | 382,448 | 375,980 | 353,076 | 343,122 | 348,546 | 339,283 | 329,436 | 328,861 | 331,827 | 329,733 | 322,752 | 289,135 | 288,234 | 283,021 | 277,256 | 271,149 | 279,872 | 261,979 | 254,697 | 268,380 | 279,636 | 275,857 | 273,852 | 265,454 | 267,514 | 253,085 | 244,930 | 247,596 | 238,091 | 234,999 | 233,649 | 225,927 | 219,887 | 209,094 | 207,096 | 208,461 | 205,003 | 211,156 | 225,002 | 221,272 | 219,545 | 225,757 | 236,603 | 236,361 | 230,951 | 230,130 | 225,451 | 247,285 |