
Nitto Denko Corporation
TSE:6988.T
2477 (JPY) • At close April 28, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q3 | 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
| 359,655 | 340,298 | 315,782 | 337,533 | 311,660 | 307,481 | 288,321 | 329,966 | 317,137 | 286,796 | 264,024 | 362,046 | 331,406 | 320,509 | 287,233 | 300,888 | 271,627 | 263,280 | 250,302 | 304,922 | 287,642 | 283,991 | 274,566 | 297,682 | 275,903 | 293,128 | 281,131 | 304,709 | 300,549 | 297,360 | 279,048 | 280,343 | 238,850 | 232,766 | 229,508 | 240,891 | 236,523 | 229,414 | 217,525 | 214,559 | 195,200 | 170,811 | 161,958 | 208,816 | 204,903 | 211,353 | 206,410 | 217,095 | 213,152 | 196,631 | 194,937 | 209,855 | 203,685 | 208,174 | 199,752 | 211,044 | 192,136 | 186,666 | 172,018 | 171,921 | 166,995 | 147,101 | 113,965 | 105,072 |
Short Term Investments
| 0 | 0 | 8,462 | 4,736 | 5,920 | 1,908 | 2,350 | 2,141 | 3,993 | 2,256 | 2,639 | 4,939 | 1,478 | 1,337 | 1,396 | 1,399 | 1,942 | 1,838 | 1,868 | 2,642 | 2,708 | 1,648 | 1,418 | 412 | 1,320 | 3,823 | 7,266 | 8,815 | 8,225 | 7,648 | 4,180 | 5,455 | 4,927 | 5,933 | 8,505 | 8,662 | 9,763 | 10,841 | 9,561 | 7,726 | 5,738 | 5,088 | 5,466 | 0 | 0 | 0 | 0 | -10,424 | 0 | 0 | 0 | -7,238 | 0 | 0 | 0 | -6,286 | 0 | 0 | 0 | -5,642 | 0 | 0 | -9,682 | 0 |
Cash and Short Term Investments
| 359,655 | 340,298 | 315,782 | 342,269 | 317,580 | 309,389 | 290,671 | 332,107 | 321,130 | 289,052 | 266,663 | 366,985 | 332,884 | 321,846 | 288,629 | 302,287 | 273,569 | 265,118 | 252,170 | 307,564 | 290,350 | 285,639 | 275,984 | 298,094 | 277,223 | 296,951 | 288,397 | 313,524 | 308,774 | 305,008 | 283,228 | 285,798 | 243,777 | 238,699 | 238,013 | 249,553 | 246,286 | 240,255 | 227,086 | 222,285 | 200,938 | 175,899 | 167,424 | 208,816 | 204,903 | 211,353 | 206,410 | 217,095 | 213,152 | 196,631 | 194,937 | 209,855 | 203,685 | 208,174 | 199,752 | 211,044 | 192,136 | 186,666 | 172,018 | 171,921 | 166,995 | 147,101 | 113,965 | 105,072 |
Net Receivables
| 230,331 | 222,862 | 233,340 | 209,341 | 210,787 | 222,446 | 196,577 | 178,388 | 207,938 | 249,770 | 215,386 | 206,084 | 197,247 | 194,487 | 185,703 | 182,939 | 177,564 | 170,375 | 154,102 | 154,473 | 179,093 | 181,594 | 167,052 | 169,768 | 200,111 | 192,372 | 173,126 | 192,120 | 219,836 | 206,688 | 180,433 | 173,362 | 198,866 | 158,852 | 139,455 | 149,305 | 179,626 | 182,108 | 176,060 | 191,074 | 214,914 | 193,733 | 163,929 | 167,495 | 176,925 | 160,476 | 158,232 | 161,982 | 156,856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 147,190 | 143,048 | 145,936 | 136,804 | 139,863 | 139,240 | 143,404 | 141,101 | 146,860 | 151,906 | 156,646 | 128,318 | 121,019 | 118,499 | 112,540 | 107,668 | 97,457 | 95,610 | 101,201 | 96,124 | 94,357 | 96,793 | 99,058 | 93,985 | 98,822 | 97,101 | 98,433 | 95,068 | 101,309 | 94,957 | 92,213 | 88,701 | 88,087 | 84,053 | 86,517 | 88,499 | 92,696 | 97,274 | 95,714 | 93,448 | 96,651 | 93,234 | 92,207 | 86,321 | 92,101 | 95,558 | 90,305 | 82,349 | 83,043 | 71,309 | 70,460 | 67,544 | 64,809 | 63,002 | 68,959 | 62,399 | 59,599 | 59,174 | 60,375 | 57,927 | 58,424 | 57,530 | 60,986 | 69,250 |
Other Current Assets
| 37,934 | 39,862 | 43,687 | 29,543 | 31,255 | 28,717 | 30,763 | 27,734 | 30,736 | 31,787 | 31,275 | 26,290 | 21,324 | 22,507 | 24,481 | 18,522 | 19,219 | 20,133 | 21,261 | 20,537 | 20,716 | 20,650 | 25,070 | 20,101 | 16,799 | 20,497 | 26,734 | 30,130 | 26,431 | 26,155 | 21,821 | 21,392 | 20,715 | 19,177 | 24,328 | 23,558 | 22,337 | 24,233 | 24,191 | 20,165 | 17,426 | 17,573 | 17,783 | 21,836 | 22,207 | 26,043 | 21,883 | 22,120 | 21,850 | 19,749 | 17,453 | 12,270 | 17,259 | 17,596 | 16,088 | 8,044 | 16,551 | 18,644 | 16,756 | 7,535 | 14,437 | 16,067 | 13,595 | 17,378 |
Total Current Assets
| 775,110 | 746,070 | 738,745 | 717,957 | 693,565 | 697,884 | 659,065 | 677,189 | 702,671 | 720,259 | 667,331 | 722,738 | 670,996 | 656,002 | 609,957 | 610,017 | 565,867 | 549,398 | 526,866 | 576,056 | 581,808 | 583,028 | 565,746 | 581,536 | 591,635 | 603,098 | 579,424 | 622,027 | 648,125 | 625,160 | 573,515 | 563,798 | 546,518 | 494,848 | 479,808 | 502,253 | 531,182 | 533,029 | 513,490 | 519,246 | 524,191 | 475,351 | 435,877 | 484,468 | 496,136 | 493,430 | 476,830 | 483,546 | 474,901 | 438,315 | 415,983 | 422,989 | 413,961 | 419,107 | 413,715 | 423,340 | 405,571 | 400,666 | 385,346 | 381,554 | 375,882 | 352,656 | 289,234 | 303,051 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 435,227 | 409,129 | 419,822 | 397,856 | 371,301 | 370,797 | 364,929 | 346,062 | 336,414 | 344,979 | 339,479 | 300,630 | 295,220 | 293,397 | 290,040 | 285,792 | 282,968 | 282,452 | 284,102 | 283,214 | 285,363 | 283,550 | 282,769 | 267,133 | 260,261 | 261,033 | 255,232 | 248,417 | 253,303 | 248,955 | 248,362 | 249,541 | 255,190 | 249,260 | 252,708 | 263,645 | 267,511 | 267,849 | 269,238 | 268,601 | 263,352 | 254,846 | 248,833 | 247,835 | 247,469 | 239,699 | 227,491 | 213,391 | 202,975 | 197,898 | 194,586 | 190,074 | 187,278 | 187,450 | 192,881 | 195,152 | 190,832 | 196,369 | 199,233 | 208,405 | 213,462 | 218,987 | 230,188 | 233,282 |
Goodwill
| 61,822 | 64,086 | 69,833 | 66,056 | 63,228 | 64,215 | 63,527 | 58,822 | 65,250 | 66,862 | 65,342 | 4,809 | 4,581 | 4,605 | 4,565 | 4,593 | 4,560 | 4,626 | 4,783 | 4,852 | 6,739 | 6,648 | 6,654 | 6,834 | 6,892 | 6,967 | 6,966 | 6,927 | 7,352 | 7,423 | 7,413 | 7,300 | 7,732 | 4,002 | 2,428 | 2,663 | 2,791 | 2,710 | 2,950 | 2,966 | 3,191 | 2,952 | 4,535 | 3,504 | 0 | 0 | 0 | 3,052 | 0 | 0 | 0 | 1,246 | 0 | 0 | 0 | 1,610 | 0 | 0 | 0 | 56 | 0 | 0 | 65 | 0 |
Intangible Assets
| 18,061 | 19,495 | 20,796 | 20,674 | 20,336 | 20,920 | 21,411 | 21,469 | 14,532 | 14,567 | 14,411 | 13,707 | 13,378 | 13,629 | 13,867 | 13,620 | 13,377 | 12,228 | 11,184 | 10,198 | 12,958 | 12,628 | 12,703 | 12,393 | 12,203 | 12,300 | 12,151 | 12,355 | 12,622 | 13,098 | 13,634 | 13,829 | 14,678 | 14,440 | 10,170 | 10,634 | 11,405 | 11,865 | 12,514 | 12,837 | 13,513 | 12,826 | 15,346 | 14,843 | 18,617 | 18,763 | 17,856 | 10,911 | 13,765 | 13,009 | 0 | 7,709 | 0 | 0 | 0 | 6,489 | 0 | 0 | 0 | 7,217 | 0 | 0 | 8,514 | 0 |
Goodwill and Intangible Assets
| 79,883 | 83,581 | 90,629 | 86,730 | 83,564 | 85,135 | 84,938 | 80,291 | 79,782 | 81,429 | 79,753 | 18,516 | 17,959 | 18,234 | 18,432 | 18,213 | 17,937 | 16,854 | 15,967 | 15,050 | 19,697 | 19,276 | 19,357 | 19,227 | 19,095 | 19,267 | 19,117 | 19,282 | 19,974 | 20,521 | 21,047 | 21,129 | 22,410 | 18,442 | 12,598 | 13,297 | 14,196 | 14,575 | 15,464 | 15,803 | 16,704 | 15,778 | 19,881 | 18,347 | 18,617 | 18,763 | 17,856 | 13,963 | 13,765 | 13,009 | 12,855 | 8,955 | 7,815 | 7,907 | 7,813 | 8,099 | 6,191 | 6,359 | 6,930 | 7,273 | 8,334 | 8,429 | 8,579 | 7,775 |
Long Term Investments
| 8,399 | 18,029 | 34,943 | 11,307 | 5,808 | 10,223 | 27,245 | 8,859 | 5,401 | 9,451 | 28,363 | 28,450 | 26,820 | 26,826 | 10,962 | 9,849 | 8,600 | 8,147 | 7,928 | 4,806 | 5,723 | 7,401 | 8,148 | 8,210 | 7,250 | 5,969 | 2,232 | 884 | 2,120 | 2,050 | 5,338 | 3,670 | 4,228 | 1,876 | -953 | -474 | 984 | 1,196 | 4,690 | 5,295 | 7,036 | 7,030 | 6,299 | 7,799 | 32,638 | 31,963 | 31,833 | 18,464 | 29,522 | 29,598 | 0 | 16,238 | 0 | 0 | 0 | 14,869 | 0 | 0 | 0 | 14,532 | 0 | 0 | 17,260 | 0 |
Tax Assets
| 0 | 19,896 | 20,196 | 20,985 | 23,022 | 23,882 | 24,568 | 23,420 | 24,432 | 27,553 | 27,931 | 24,131 | 25,976 | 26,336 | 26,855 | 25,951 | 25,057 | 25,937 | 25,585 | 25,694 | 27,560 | 26,963 | 27,586 | 26,548 | 31,717 | 30,868 | 30,861 | 28,295 | 28,467 | 28,730 | 28,540 | 27,087 | 30,769 | 30,137 | 30,262 | 29,146 | 31,075 | 30,777 | 30,596 | 30,231 | 29,541 | 30,001 | 28,739 | 18,491 | -32,638 | -31,963 | -31,833 | 8,583 | -29,522 | -29,598 | 0 | 9,986 | 0 | 0 | 0 | 9,546 | 0 | 0 | 0 | 9,703 | 0 | 0 | 8,674 | 0 |
Other Non-Current Assets
| 44,919 | 16,044 | 5 | 16,252 | 21,493 | 17,368 | 2 | 17,825 | 19,164 | 17,609 | 2 | 3 | 5 | 4 | 16,075 | 16,079 | 16,231 | 16,161 | 16,263 | 17,079 | 16,974 | 15,320 | 15,182 | 10,764 | 11,806 | 14,268 | 17,741 | 18,890 | 18,290 | 17,767 | 14,354 | 14,673 | 14,001 | 14,849 | 17,481 | 18,037 | 18,107 | 19,239 | 18,131 | 16,256 | 14,186 | 13,282 | 6,400 | 4,410 | 32,639 | 31,963 | 31,833 | 3,524 | 29,523 | 29,599 | 28,392 | 3,666 | 27,528 | 28,912 | 28,660 | 2,955 | 26,518 | 26,425 | 27,654 | 3,525 | 28,077 | 29,392 | 4,323 | 29,920 |
Total Non-Current Assets
| 568,428 | 546,679 | 565,595 | 533,130 | 505,188 | 507,405 | 501,682 | 476,457 | 465,193 | 481,021 | 475,528 | 371,730 | 365,980 | 364,797 | 362,364 | 355,884 | 350,793 | 349,551 | 349,845 | 345,843 | 355,317 | 352,510 | 353,042 | 331,882 | 330,129 | 331,405 | 325,183 | 315,768 | 322,154 | 318,023 | 317,641 | 316,100 | 326,598 | 314,564 | 312,096 | 323,651 | 331,873 | 333,636 | 338,119 | 336,186 | 330,819 | 320,937 | 310,152 | 296,882 | 298,725 | 290,425 | 277,180 | 257,925 | 246,263 | 240,506 | 235,833 | 228,919 | 222,621 | 224,269 | 229,354 | 230,621 | 223,541 | 229,153 | 233,817 | 243,438 | 249,873 | 256,808 | 269,024 | 270,977 |
Total Assets
| 1,343,538 | 1,292,749 | 1,304,340 | 1,251,087 | 1,198,754 | 1,205,290 | 1,160,748 | 1,153,647 | 1,167,864 | 1,201,280 | 1,142,860 | 1,094,469 | 1,036,976 | 1,020,799 | 972,322 | 965,901 | 916,660 | 898,950 | 876,712 | 921,900 | 937,125 | 935,539 | 918,788 | 913,418 | 921,764 | 934,504 | 904,607 | 937,796 | 970,280 | 943,184 | 891,157 | 879,899 | 873,116 | 809,412 | 791,904 | 825,905 | 863,056 | 866,665 | 851,609 | 855,433 | 855,011 | 796,289 | 746,029 | 781,350 | 794,861 | 783,855 | 754,009 | 741,472 | 721,163 | 678,821 | 651,816 | 651,908 | 636,582 | 643,376 | 643,069 | 653,961 | 629,112 | 629,819 | 619,163 | 624,992 | 625,755 | 609,464 | 558,258 | 574,029 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 108,492 | 109,709 | 106,148 | 98,965 | 99,735 | 100,404 | 98,861 | 91,834 | 107,479 | 107,775 | 111,527 | 102,798 | 100,943 | 103,903 | 102,199 | 100,790 | 100,808 | 93,688 | 85,783 | 68,894 | 95,514 | 96,745 | 97,574 | 96,887 | 114,789 | 110,742 | 106,138 | 88,367 | 124,245 | 123,945 | 114,080 | 91,212 | 115,544 | 107,122 | 97,289 | 96,145 | 103,706 | 110,560 | 107,827 | 108,110 | 124,625 | 119,435 | 109,324 | 79,138 | 96,039 | 97,551 | 89,471 | 105,830 | 100,112 | 91,959 | 82,729 | 78,730 | 79,793 | 79,633 | 83,595 | 104,864 | 82,287 | 83,449 | 85,845 | 100,474 | 82,269 | 81,380 | 84,100 | 72,341 |
Short Term Debt
| 443 | 396 | 338 | 8,426 | 301 | 263 | 255 | 0 | 284 | 255 | 243 | 0 | 245 | 209 | 187 | 0 | 155 | 129 | 88 | 90 | 349 | 553 | 449 | 448 | 3,262 | 3,448 | 3,679 | 4,049 | 2,077 | 1,454 | 1,311 | 1,097 | 1,377 | 1,587 | 0 | 0 | 0 | 0 | 0 | 0 | 10,114 | 0 | 0 | -7,746 | 59,574 | 51,993 | 62,196 | 11,137 | 6,183 | 4,846 | 4,448 | 2,978 | 11,433 | 10,518 | 10,405 | 10,654 | 4,256 | 6,164 | 7,246 | 10,667 | 24,934 | 23,298 | 53,832 | 58,346 |
Tax Payables
| 0 | 0 | 16,535 | 13,402 | 11,243 | 18,394 | 7,772 | 18,488 | 24,220 | 27,171 | 14,545 | 18,138 | 16,020 | 16,299 | 8,182 | 11,225 | 8,722 | 9,005 | 4,494 | 10,036 | 7,743 | 8,510 | 4,067 | 5,073 | 5,583 | 13,355 | 11,834 | 19,270 | 18,257 | 19,483 | 11,350 | 15,978 | 8,748 | 5,521 | 4,326 | 3,753 | 8,899 | 14,086 | 11,352 | 20,337 | 19,222 | 13,661 | 9,336 | 7,513 | 5,715 | 9,044 | 4,478 | 13,915 | 10,149 | 9,207 | 2,448 | 3,507 | 3,124 | 10,103 | 5,648 | 18,709 | 12,542 | 14,299 | 7,966 | 15,746 | 10,557 | 6,879 | 1,545 | 2,078 |
Deferred Revenue
| 0 | 26,365 | 16,535 | 13,402 | 37,542 | 43,043 | 33,729 | 42,086 | 44,646 | 50,592 | 35,942 | 38,117 | 35,238 | 37,091 | 32,279 | 34,059 | 25,837 | 28,357 | 26,347 | 34,086 | 27,483 | 30,776 | 28,561 | 26,682 | 22,099 | 33,735 | 29,956 | 32,892 | 30,818 | 31,901 | 22,398 | 25,638 | 23,036 | 16,241 | 17,534 | 16,230 | 23,201 | 32,193 | 28,704 | 40,782 | 40,424 | 33,463 | 25,573 | 64,440 | 5,999 | 9,255 | 4,590 | 67,984 | 10,425 | 9,393 | 2,550 | 19,927 | 3,448 | 10,320 | 5,759 | 38,223 | 12,866 | 14,516 | 8,074 | 34,663 | 10,822 | 7,048 | 13,477 | 2,394 |
Other Current Liabilities
| 113,110 | 87,921 | 82,758 | 72,661 | 76,947 | 77,272 | 83,456 | 35,840 | 72,387 | 87,175 | 86,609 | 49,436 | 77,048 | 76,141 | 70,988 | 36,709 | 55,277 | 56,026 | 56,393 | 82,875 | 51,084 | 55,053 | 57,331 | 56,070 | 49,440 | 55,785 | 53,226 | 75,750 | 48,709 | 50,558 | 48,975 | 66,270 | 53,635 | 46,530 | 33,877 | 37,689 | 32,726 | 29,204 | 32,718 | 28,191 | 19,479 | 26,410 | 31,466 | 4,656 | 57,303 | 66,276 | 69,213 | 44,801 | 57,192 | 53,092 | 52,990 | 53,272 | 42,275 | 44,669 | 43,547 | 22,819 | 41,123 | 41,681 | 38,664 | 22,801 | 39,744 | 39,889 | 14,241 | 42,639 |
Total Current Liabilities
| 222,045 | 224,391 | 222,314 | 206,856 | 188,226 | 196,333 | 190,344 | 188,248 | 204,370 | 222,376 | 212,924 | 208,489 | 194,256 | 196,552 | 181,556 | 182,783 | 164,962 | 158,848 | 146,758 | 161,895 | 154,690 | 160,861 | 159,421 | 158,478 | 173,074 | 183,330 | 174,877 | 187,436 | 193,288 | 195,440 | 175,716 | 174,557 | 179,304 | 160,760 | 153,026 | 153,817 | 168,532 | 186,043 | 180,601 | 197,420 | 213,864 | 192,969 | 175,699 | 212,441 | 230,629 | 243,374 | 225,358 | 175,683 | 173,636 | 159,104 | 142,615 | 138,487 | 136,625 | 144,923 | 143,195 | 157,046 | 140,208 | 145,593 | 139,721 | 149,688 | 157,504 | 151,446 | 153,718 | 175,404 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 1,968 | 0 | 22,037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,510 | 1,041 | 988 | 1,001 | 50,987 | 56,437 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 56,000 | 63,857 | 63,911 | 64,017 | 64,316 | 65,762 | 67,880 | 20,923 | 6,537 |
Deferred Revenue Non-Current
| 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 | 47,009 | 46,017 | 45,206 | 44,287 | 50,206 | 49,761 | 48,370 | 48,316 | 35,415 | 34,792 | 35,503 | 35,406 | 34,910 | 35,720 | 33,281 | 33,990 | 0 | 0 | 0 | 20,131 | 0 | 0 | 0 | 19,388 | 0 | 0 | 0 | 19,081 | 0 | 0 | 0 | 19,733 | 0 | 0 | 18,857 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 3,124 | 3,424 | 3,427 | 3,969 | 4,015 | 3,996 | 4,173 | 1,338 | 1,380 | 1,471 | 326 | 222 | 269 | 308 | 347 | 586 | 639 | 635 | 284 | 544 | 540 | 566 | 619 | 677 | 712 | 714 | 612 | 727 | 759 | 814 | 847 | 897 | 871 | 264 | 349 | 437 | 465 | 549 | 566 | 627 | 605 | 1,853 | 2,082 | 0 | 0 | 0 | 1,256 | 0 | 0 | 0 | 353 | 0 | 0 | 0 | 365 | 0 | 0 | 0 | 181 | 0 | 0 | 348 | 0 |
Other Non-Current Liabilities
| 59,783 | 53,930 | 59,469 | 33,715 | 60,951 | 60,364 | 59,679 | 58,032 | 64,777 | 65,487 | 65,671 | 63,549 | 66,936 | 66,426 | 65,822 | 66,086 | 69,532 | 69,554 | 69,772 | 69,518 | 74,642 | 73,558 | 72,786 | 53,134 | 50,998 | 57,063 | 56,195 | 55,754 | 3,881 | 2,425 | 2,650 | 2,788 | 2,704 | 2,306 | 5,427 | 5,882 | 6,235 | 6,371 | 6,632 | 6,831 | 7,109 | 7,683 | 8,983 | 2,030 | 41,210 | 42,273 | 43,543 | 3,044 | 22,598 | 0 | 21,568 | 1,745 | 21,077 | 21,006 | 21,260 | 1,796 | 20,891 | 21,487 | 21,542 | 2,350 | 22,235 | 21,920 | 3,282 | 22,657 |
Total Non-Current Liabilities
| 59,783 | 59,022 | 59,469 | 59,179 | 64,920 | 64,379 | 63,675 | 62,205 | 66,115 | 66,867 | 67,142 | 63,875 | 67,158 | 66,695 | 66,130 | 66,433 | 70,118 | 70,193 | 70,407 | 69,802 | 75,186 | 74,098 | 73,352 | 53,753 | 51,675 | 57,775 | 56,909 | 56,366 | 54,617 | 52,201 | 51,670 | 50,922 | 56,807 | 55,938 | 53,797 | 54,198 | 41,650 | 41,163 | 42,135 | 42,237 | 42,019 | 43,403 | 42,264 | 41,612 | 42,251 | 43,261 | 44,544 | 74,162 | 79,035 | 78,020 | 77,568 | 77,486 | 77,077 | 77,006 | 77,260 | 77,242 | 84,748 | 85,398 | 85,559 | 86,580 | 87,997 | 89,800 | 43,410 | 29,194 |
Total Liabilities
| 281,828 | 283,417 | 281,783 | 266,035 | 253,146 | 260,712 | 254,019 | 250,453 | 270,485 | 289,243 | 280,066 | 272,364 | 261,414 | 263,247 | 247,686 | 249,216 | 235,080 | 229,041 | 217,165 | 231,697 | 229,876 | 234,959 | 232,773 | 212,231 | 224,749 | 241,105 | 231,786 | 243,802 | 247,905 | 247,641 | 227,386 | 225,479 | 236,111 | 216,698 | 206,823 | 208,015 | 210,182 | 227,206 | 222,736 | 239,657 | 255,883 | 236,372 | 217,963 | 254,053 | 272,880 | 286,635 | 269,902 | 249,845 | 252,671 | 237,124 | 220,183 | 215,973 | 213,702 | 221,929 | 220,455 | 234,288 | 224,956 | 230,991 | 225,280 | 236,268 | 245,501 | 241,246 | 197,128 | 204,598 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 38,136 | 0 | 0 | 0 | 0 | 805,012 | 0 | 0 | 0 | 783,073 | 772,916 | 750,557 | 740,265 | 0 | 0 | 4,121 | 5,971 | 4,313 | 3,624 | 0 | 3,425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,450 | 5,344 | 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
| 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 | 26,783 |
Retained Earnings
| 852,442 | 843,386 | 825,802 | 808,062 | 780,996 | 761,797 | 783,928 | 786,269 | 768,837 | 753,027 | 716,067 | 705,910 | 683,551 | 673,259 | 641,965 | 635,916 | 668,471 | 658,674 | 640,167 | 643,521 | 635,511 | 637,042 | 618,190 | 622,025 | 699,771 | 688,353 | 670,348 | 665,561 | 659,076 | 639,267 | 612,061 | 603,886 | 582,075 | 568,568 | 554,793 | 559,351 | 557,531 | 544,060 | 516,421 | 508,564 | 489,311 | 472,056 | 454,555 | 471,831 | 459,402 | 452,629 | 441,100 | 440,173 | 432,385 | 426,272 | 415,498 | 412,784 | 411,833 | 412,237 | 403,205 | 398,161 | 387,586 | 380,167 | 366,164 | 352,316 | 346,119 | 336,112 | 324,740 | 338,825 |
Accumulated Other Comprehensive Income/Loss
| 143,307 | 100,049 | 157,328 | 122,544 | 95,147 | 113,331 | 100,738 | 66,742 | 60,381 | 90,864 | 78,815 | 48,276 | 24,126 | 16,437 | 15,032 | 13,138 | -4,121 | -5,971 | -4,313 | -3,624 | 4,756 | -3,425 | 1,073 | 12,397 | 11,892 | 19,713 | 15,560 | 14,820 | 30,403 | 23,458 | 18,952 | 17,840 | 22,213 | -8,450 | -5,344 | 22,626 | 39,346 | 39,522 | 56,478 | 51,140 | 53,911 | 32,540 | 18,202 | 1,109 | 8,467 | -9,087 | -10,282 | -1,245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 38,179 | 38,137 | 11,617 | 26,631 | 41,661 | 41,661 | -5,699 | 22,417 | 40,423 | 40,433 | 40,223 | 40,223 | 40,223 | 40,223 | 40,032 | 40,031 | -18,583 | -22,283 | -12,466 | 22,766 | 39,466 | 39,466 | 39,239 | 39,238 | -42,184 | -42,183 | -40,582 | -13,886 | 5,414 | 5,360 | 5,324 | 5,263 | 5,198 | -11,762 | 5,724 | 5,665 | 25,613 | 25,613 | 25,579 | 25,529 | 25,479 | 25,394 | 25,311 | 46,616 | 32,845 | 51,043 | 51,004 | 49,018 | 34,152 | -12,981 | -12,105 | 21,719 | -17,040 | -18,788 | -8,610 | -6,490 | -11,326 | -9,180 | -43 | 8,633 | 6,450 | 4,474 | 7,403 | 1,764 |
Total Shareholders Equity
| 1,060,711 | 1,008,355 | 1,021,529 | 984,020 | 944,587 | 943,572 | 905,750 | 902,211 | 896,424 | 911,107 | 861,888 | 821,192 | 774,683 | 756,702 | 723,812 | 715,868 | 680,792 | 669,145 | 658,797 | 689,446 | 706,516 | 699,866 | 685,285 | 700,443 | 696,262 | 692,666 | 672,109 | 693,278 | 721,676 | 694,868 | 663,120 | 653,772 | 636,269 | 592,039 | 581,956 | 614,425 | 649,273 | 635,978 | 625,261 | 612,016 | 595,484 | 556,773 | 524,851 | 524,140 | 519,030 | 494,585 | 481,822 | 489,475 | 466,537 | 440,074 | 430,176 | 434,505 | 421,576 | 420,232 | 421,378 | 418,454 | 403,043 | 397,770 | 392,904 | 387,732 | 379,352 | 367,369 | 358,926 | 367,372 |
Total Equity
| 1,061,710 | 1,009,332 | 1,022,557 | 985,048 | 945,608 | 944,578 | 906,729 | 903,194 | 897,379 | 912,037 | 862,794 | 822,105 | 775,562 | 757,552 | 724,636 | 716,685 | 681,580 | 669,909 | 659,547 | 690,203 | 707,249 | 700,580 | 686,015 | 701,187 | 697,015 | 693,399 | 672,821 | 693,994 | 722,375 | 695,543 | 663,771 | 654,420 | 637,005 | 592,714 | 585,081 | 617,890 | 652,874 | 639,459 | 628,873 | 615,776 | 599,128 | 559,917 | 528,066 | 527,297 | 519,033 | 497,220 | 484,107 | 491,627 | 468,492 | 441,697 | 431,633 | 435,935 | 422,880 | 421,447 | 422,614 | 419,673 | 404,156 | 398,828 | 393,883 | 388,724 | 380,254 | 368,218 | 361,130 | 369,431 |
Total Liabilities & Shareholders Equity
| 1,343,538 | 1,292,749 | 1,304,340 | 1,251,083 | 1,198,754 | 1,205,290 | 1,160,748 | 1,153,647 | 1,167,864 | 1,201,280 | 1,142,860 | 1,094,469 | 1,036,976 | 1,020,799 | 972,322 | 965,901 | 916,660 | 898,950 | 876,712 | 921,900 | 937,125 | 935,539 | 918,788 | 913,418 | 921,764 | 934,504 | 904,607 | 937,796 | 970,280 | 943,184 | 891,157 | 879,899 | 873,116 | 809,412 | 791,904 | 825,905 | 863,056 | 866,665 | 851,609 | 855,433 | 855,011 | 796,289 | 746,029 | 781,350 | 794,861 | 783,855 | 754,009 | 741,472 | 721,163 | 678,821 | 651,816 | 651,908 | 636,582 | 643,376 | 643,069 | 653,961 | 629,112 | 629,819 | 619,163 | 624,992 | 625,755 | 609,464 | 558,258 | 574,029 |