Hokuriku Electric Industry Co.,Ltd.
TSE:6989.T
1320 (JPY) • At close September 19, 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
| 10,735 | 8,018 | 9,288 | 11,057 | 7,425 | 8,052 | 7,304 | 9,123 | 7,247 | 7,006 | 6,951 | 8,843 | 8,475 | 8,262 | 8,468 | 7,415 | 7,164 | 7,228 | 7,656 | 5,854 | 6,572 | 5,257 | 7,034 | 5,876 | 6,054 | 8,937 | 8,042 | 5,906 | 5,681 | 5,752 | 5,748 | 5,372 | 6,233 | 7,047 | 6,683 | 5,213 | 5,785 | 4,796 | 5,470 | 5,227 | 5,104 | 4,616 | 4,960 | 4,561 | 4,616 | 6,169 | 5,411 | 4,458 | 5,836 | 4,815 | 5,134 | 5,257 | 5,381 | 7,344 | 6,838 | 7,082 | 5,301 | 7,233 | 4,566 | 6,104 | 5,185 | 5,698 |
Short Term Investments
| 0 | 2,094 | 0 | 1,991 | -1,377 | 1,799 | 0 | 1,779 | -1,216 | -1,187 | -1,159 | -1,256 | 0 | 1,412 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7 | -8 | -7 | -7 | -29 | -27 | -27 | -28 | 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
| 10,735 | 10,112 | 9,288 | 11,057 | 7,425 | 8,052 | 7,304 | 9,123 | 7,247 | 7,006 | 6,951 | 8,843 | 8,475 | 8,262 | 8,468 | 7,415 | 7,164 | 7,228 | 7,656 | 5,854 | 6,572 | 5,257 | 7,034 | 5,876 | 6,054 | 8,937 | 8,042 | 5,906 | 5,681 | 5,752 | 5,748 | 5,372 | 6,233 | 7,047 | 6,683 | 5,213 | 5,785 | 4,796 | 5,470 | 5,227 | 5,104 | 4,616 | 4,960 | 4,561 | 4,616 | 6,169 | 5,411 | 4,458 | 5,836 | 4,815 | 5,134 | 5,257 | 5,381 | 7,344 | 6,838 | 7,082 | 5,301 | 7,233 | 4,566 | 6,104 | 5,185 | 5,698 |
Net Receivables
| 8,842 | 7,988 | 10,241 | 8,672 | 10,604 | 10,064 | 10,981 | 10,883 | 10,266 | 11,065 | 10,509 | 8,287 | 8,418 | 8,295 | 7,984 | 6,621 | 7,075 | 7,648 | 7,327 | 9,815 | 10,221 | 13,259 | 11,487 | 11,219 | 9,854 | 10,124 | 11,235 | 11,944 | 10,471 | 9,412 | 9,587 | 7,708 | 7,759 | 7,421 | 10,909 | 11,575 | 13,253 | 13,097 | 13,786 | 11,895 | 10,117 | 9,118 | 10,184 | 10,168 | 9,714 | 8,757 | 8,201 | 9,032 | 7,851 | 7,698 | 7,955 | 8,282 | 7,994 | 9,143 | 12,078 | 13,023 | 9,217 | 7,312 | 9,157 | 6,703 | 5,296 | 7,806 |
Inventory
| 9,244 | 9,250 | 9,143 | 9,324 | 9,361 | 10,020 | 10,541 | 10,432 | 10,162 | 7,917 | 7,158 | 6,401 | 6,104 | 4,933 | 4,893 | 4,913 | 6,106 | 5,286 | 5,824 | 6,331 | 7,322 | 6,804 | 7,463 | 6,158 | 6,555 | 6,514 | 6,444 | 6,383 | 5,639 | 5,666 | 5,316 | 4,979 | 5,112 | 5,516 | 5,581 | 6,060 | 6,376 | 6,481 | 5,720 | 6,421 | 5,046 | 5,381 | 5,774 | 5,714 | 5,581 | 5,089 | 5,640 | 6,327 | 6,536 | 6,033 | 5,290 | 5,445 | 5,760 | 5,820 | 6,102 | 5,215 | 5,397 | 4,966 | 5,565 | 4,775 | 4,822 | 5,543 |
Other Current Assets
| 843 | 1,679 | 1,715 | 1,283 | 1,127 | 1,996 | 1,738 | 1,286 | 843 | 1,870 | 1,436 | 1,020 | 706 | 1,214 | 926 | 645 | 535 | 1,266 | 1,018 | 763 | 752 | 1,680 | 1,538 | 988 | 810 | 1,950 | 1,719 | 1,427 | 1,230 | 1,438 | 1,153 | 1,048 | 911 | 1,770 | 1,724 | 1,236 | 1,112 | 1,720 | 1,547 | 1,101 | 803 | 1,180 | 1,022 | 681 | 536 | 994 | 872 | 852 | 656 | 1,680 | 1,765 | 511 | 417 | 804 | -27 | 558 | 423 | 545 | 398 | 290 | 462 | 985 |
Total Current Assets
| 29,664 | 29,029 | 30,387 | 30,336 | 28,517 | 30,132 | 30,564 | 31,724 | 28,518 | 27,858 | 26,054 | 24,551 | 23,703 | 22,704 | 22,271 | 19,594 | 20,880 | 21,428 | 21,825 | 22,763 | 24,867 | 27,000 | 27,522 | 24,241 | 23,273 | 27,525 | 27,440 | 25,660 | 23,021 | 22,268 | 21,804 | 19,107 | 20,015 | 21,754 | 24,897 | 24,084 | 26,526 | 26,094 | 26,523 | 24,644 | 21,070 | 20,295 | 21,940 | 21,124 | 20,447 | 21,009 | 20,124 | 20,669 | 20,879 | 20,226 | 20,144 | 19,495 | 19,552 | 23,111 | 24,991 | 25,878 | 20,338 | 20,056 | 19,686 | 17,872 | 15,765 | 20,032 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 8,713 | 8,562 | 8,762 | 8,797 | 8,768 | 8,761 | 8,936 | 8,881 | 8,824 | 8,806 | 8,833 | 8,753 | 8,762 | 8,780 | 8,872 | 9,047 | 9,206 | 9,428 | 9,417 | 9,590 | 9,576 | 9,344 | 9,339 | 9,346 | 9,417 | 9,378 | 9,465 | 9,324 | 9,312 | 9,663 | 9,574 | 9,639 | 10,007 | 10,320 | 10,359 | 10,518 | 10,569 | 10,622 | 10,734 | 10,893 | 10,999 | 10,983 | 11,067 | 11,329 | 11,418 | 11,259 | 11,512 | 11,439 | 10,793 | 10,840 | 9,999 | 11,179 | 11,574 | 11,724 | 11,594 | 11,264 | 11,226 | 11,513 | 11,638 | 11,903 | 12,594 | 13,104 |
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 | 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 |
Intangible Assets
| 0 | 274 | 287 | 310 | 343 | 376 | 396 | 431 | 455 | 482 | 412 | 420 | 404 | 417 | 415 | 442 | 468 | 498 | 493 | 507 | 538 | 388 | 214 | 230 | 186 | 199 | 230 | 236 | 248 | 225 | 209 | 230 | 261 | 291 | 208 | 234 | 258 | 283 | 301 | 321 | 310 | 323 | 339 | 349 | 368 | 388 | 418 | 440 | 461 | 428 | 237 | 278 | 247 | 213 | 154 | 136 | 135 | 143 | 145 | 153 | 108 | 119 |
Goodwill and Intangible Assets
| 277 | 274 | 287 | 310 | 343 | 376 | 396 | 431 | 455 | 482 | 412 | 420 | 404 | 417 | 415 | 442 | 468 | 498 | 493 | 507 | 538 | 388 | 214 | 230 | 186 | 199 | 230 | 236 | 248 | 225 | 209 | 230 | 261 | 291 | 208 | 234 | 258 | 283 | 301 | 321 | 310 | 323 | 339 | 349 | 368 | 388 | 418 | 440 | 461 | 428 | 237 | 278 | 247 | 213 | 154 | 136 | 135 | 143 | 145 | 153 | 108 | 119 |
Long Term Investments
| 1,463 | 1,417 | 1,245 | 1,333 | 2,550 | 1,124 | 1,092 | 1,034 | 2,322 | 2,283 | 2,194 | 2,292 | 959 | 1,111 | 1,106 | 1,142 | 980 | 983 | 1,142 | 1,001 | 1,038 | 1,141 | 1,370 | 1,408 | 1,376 | 1,350 | 1,560 | 1,504 | 1,449 | 1,435 | 1,635 | 1,446 | 1,291 | 1,403 | 1,781 | 1,792 | 1,859 | 1,721 | 1,648 | 1,532 | 1,506 | 1,431 | 1,516 | 1,464 | 1,428 | 1,419 | 1,207 | 1,239 | 1,294 | 1,419 | 2,418 | 1,786 | 1,787 | 1,772 | 1,765 | 2,766 | 1,942 | 2,095 | 2,007 | 2,055 | 1,907 | 1,960 |
Tax Assets
| 1,104 | 1,115 | 1,245 | 1,229 | 1,246 | 1,232 | 1,573 | 1,568 | 1,533 | 1,528 | 1,421 | 1,423 | 1,454 | 1,425 | 1,397 | 1,386 | 1,388 | 1,434 | 1,431 | 1,447 | 1,462 | 1,423 | 1,538 | 1,493 | 1,496 | 1,148 | 1,106 | 1,140 | 1,149 | 1,159 | 1,156 | 1,187 | 1,212 | 1,228 | 1,233 | 1,259 | 1,281 | 1,321 | 1,442 | 1,459 | 1,433 | 1,446 | 1,319 | 1,290 | 1,313 | 1,338 | 1,474 | 1,717 | 1,763 | 1,763 | 1,623 | 1,974 | 1,923 | 1,923 | 2,016 | 2,016 | 1,987 | 1,987 | 2,072 | 2,072 | 2,182 | 2,145 |
Other Non-Current Assets
| 1,276 | 1,248 | 1,237 | 1,209 | 1 | 1,351 | 1,241 | 1,211 | -1 | -1 | -1 | 0 | 1,259 | 1,253 | 1,145 | 1,111 | 1,170 | 1,171 | 1,146 | 1,154 | 1,187 | 1,192 | 1,100 | 1,083 | 1,063 | 1,033 | 979 | 934 | 904 | 889 | 829 | 807 | 823 | 810 | 793 | 784 | 787 | 767 | 779 | 764 | 755 | 759 | 738 | 737 | 737 | 711 | 677 | 674 | 658 | 666 | 680 | 937 | 866 | 683 | 699 | 684 | 708 | 714 | 705 | 727 | 689 | 689 |
Total Non-Current Assets
| 12,833 | 12,616 | 12,776 | 12,878 | 12,908 | 12,844 | 13,238 | 13,125 | 13,133 | 13,098 | 12,859 | 12,888 | 12,838 | 12,986 | 12,935 | 13,128 | 13,212 | 13,514 | 13,629 | 13,699 | 13,801 | 13,488 | 13,561 | 13,560 | 13,538 | 13,108 | 13,340 | 13,138 | 13,062 | 13,371 | 13,403 | 13,309 | 13,594 | 14,052 | 14,374 | 14,587 | 14,754 | 14,714 | 14,904 | 14,969 | 15,003 | 14,942 | 14,979 | 15,169 | 15,264 | 15,115 | 15,288 | 15,509 | 14,969 | 15,116 | 14,957 | 16,154 | 16,397 | 16,315 | 16,228 | 16,866 | 15,998 | 16,452 | 16,567 | 16,910 | 17,480 | 18,017 |
Total Assets
| 42,497 | 41,645 | 43,164 | 43,216 | 41,426 | 42,979 | 43,803 | 44,851 | 41,653 | 40,959 | 38,916 | 37,440 | 36,543 | 35,692 | 35,210 | 32,725 | 34,093 | 34,945 | 35,455 | 36,464 | 38,668 | 40,491 | 41,083 | 37,801 | 36,811 | 40,633 | 40,780 | 38,799 | 36,083 | 35,640 | 35,207 | 32,417 | 33,610 | 35,806 | 39,272 | 38,671 | 41,280 | 40,808 | 41,427 | 39,613 | 36,073 | 35,237 | 36,919 | 36,293 | 35,711 | 36,124 | 35,412 | 36,178 | 35,848 | 35,342 | 35,101 | 35,649 | 35,949 | 39,426 | 41,219 | 42,744 | 36,336 | 36,508 | 36,253 | 34,782 | 33,245 | 38,049 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6,477 | 5,736 | 6,551 | 6,193 | 6,335 | 7,737 | 6,056 | 8,205 | 7,724 | 7,491 | 7,444 | 6,377 | 6,507 | 6,024 | 5,009 | 4,179 | 5,470 | 5,526 | 5,214 | 5,860 | 6,341 | 7,601 | 8,193 | 7,052 | 7,260 | 7,317 | 8,545 | 8,736 | 7,427 | 7,061 | 7,820 | 6,503 | 6,551 | 6,673 | 7,843 | 8,514 | 9,141 | 9,632 | 9,882 | 9,259 | 7,199 | 6,665 | 7,800 | 10,090 | 9,551 | 9,562 | 8,379 | 9,212 | 8,887 | 7,771 | 7,947 | 8,247 | 7,280 | 9,227 | 11,194 | 13,358 | 10,691 | 10,305 | 9,576 | 7,457 | 5,418 | 9,134 |
Short Term Debt
| 3,261 | 3,990 | 6,016 | 6,710 | 5,435 | 5,690 | 6,200 | 6,581 | 4,956 | 4,617 | 3,722 | 5,293 | 3,938 | 3,683 | 4,802 | 4,876 | 4,156 | 3,640 | 3,904 | 5,678 | 6,220 | 6,575 | 6,621 | 6,066 | 4,132 | 7,505 | 6,548 | 6,478 | 5,641 | 4,572 | 4,375 | 4,786 | 4,334 | 4,181 | 4,167 | 4,849 | 6,159 | 4,617 | 5,370 | 7,057 | 5,294 | 3,873 | 5,435 | 3,779 | 3,748 | 4,107 | 4,670 | 6,231 | 5,548 | 4,738 | 4,468 | 4,944 | 4,172 | 4,004 | 3,558 | 3,875 | 2,958 | 3,057 | 3,990 | 3,886 | 5,859 | 5,820 |
Tax Payables
| 208 | 250 | 110 | 594 | 342 | 295 | 392 | 738 | 375 | 715 | 479 | 381 | 213 | 133 | 0 | 0 | 0 | 172 | 106 | 154 | 136 | 227 | 126 | 153 | 71 | 132 | 256 | 192 | 26 | 154 | 22 | 17 | 86 | 116 | 99 | 81 | 53 | 133 | 161 | 110 | 22 | 151 | 141 | 122 | 83 | 159 | 131 | 218 | 57 | 159 | 158 | 196 | 23 | 179 | 341 | 233 | 245 | 75 | 230 | 118 | 86 | 365 |
Deferred Revenue
| 208 | 250 | 314 | 1,047 | 1,020 | 1,154 | 610 | 1,216 | 1,058 | 1,173 | 675 | 809 | 835 | 538 | 184 | 408 | 597 | 562 | 283 | 571 | 763 | 631 | 313 | 568 | 685 | 538 | 399 | 509 | 500 | 468 | 175 | 337 | 573 | 437 | 248 | 417 | 550 | 444 | 291 | 364 | 475 | 464 | 269 | 416 | 448 | 374 | 405 | 453 | 396 | 380 | 310 | 548 | 550 | 537 | 531 | 637 | 620 | 304 | 332 | 368 | 330 | 579 |
Other Current Liabilities
| 2,164 | 1,516 | 1,508 | 1,468 | 1,321 | 1,222 | 1,584 | 1,368 | 1,409 | 1,546 | 1,724 | 1,410 | 1,449 | 1,224 | 1,368 | 1,178 | 1,189 | 1,306 | 1,568 | 1,747 | 1,912 | 1,449 | 1,346 | 1,332 | 1,568 | 1,185 | 1,753 | 1,399 | 951 | 1,024 | 1,160 | 993 | 1,115 | 1,192 | 1,493 | 1,668 | 1,638 | 1,792 | 1,530 | 1,532 | 1,859 | 1,923 | 1,832 | 1,050 | 1,157 | 1,070 | 1,204 | 1,182 | 1,145 | 1,341 | 1,320 | 1,146 | 1,253 | 1,815 | 2,147 | 1,369 | 1,133 | 1,061 | 975 | 899 | 1,192 | 1,246 |
Total Current Liabilities
| 12,110 | 11,492 | 14,389 | 15,418 | 14,111 | 15,803 | 14,450 | 17,370 | 15,147 | 14,827 | 13,565 | 13,889 | 12,729 | 11,469 | 11,363 | 10,641 | 11,412 | 11,034 | 10,969 | 13,856 | 15,236 | 16,256 | 16,473 | 15,018 | 13,645 | 16,545 | 17,245 | 17,122 | 14,519 | 13,125 | 13,530 | 12,619 | 12,573 | 12,483 | 13,751 | 15,448 | 17,488 | 16,485 | 17,073 | 18,212 | 14,827 | 12,925 | 15,336 | 15,335 | 14,904 | 15,113 | 14,658 | 17,078 | 15,976 | 14,230 | 14,045 | 14,885 | 13,255 | 15,583 | 17,430 | 19,239 | 15,402 | 14,727 | 14,873 | 12,610 | 12,799 | 16,779 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5,110 | 5,720 | 4,854 | 4,417 | 5,024 | 5,624 | 5,598 | 4,175 | 4,768 | 5,357 | 5,763 | 4,585 | 5,255 | 5,907 | 6,501 | 4,833 | 5,503 | 6,173 | 6,758 | 5,165 | 5,860 | 6,378 | 6,415 | 4,616 | 5,222 | 5,812 | 5,375 | 4,355 | 4,903 | 5,573 | 5,477 | 4,179 | 4,740 | 5,285 | 5,846 | 3,472 | 3,519 | 4,007 | 4,501 | 3,363 | 3,858 | 4,398 | 4,488 | 4,096 | 4,249 | 4,765 | 5,265 | 3,651 | 4,274 | 4,924 | 5,583 | 4,509 | 5,652 | 6,320 | 6,473 | 6,780 | 6,256 | 7,367 | 7,369 | 8,171 | 6,050 | 5,230 |
Deferred Revenue Non-Current
| 142 | 166 | 3,936 | 3,939 | 4,026 | 4,050 | 4,277 | 4,287 | 4,375 | 4,435 | 4,451 | 4,486 | 4,542 | 4,586 | 4,571 | 4,571 | 4,601 | 4,631 | 4,660 | 4,661 | 4,699 | 4,754 | 4,781 | 4,827 | 4,848 | 4,876 | 4,868 | 4,835 | 4,814 | 4,882 | 4,925 | 4,893 | 4,918 | 4,931 | 4,620 | 4,648 | 4,618 | 4,631 | 4,487 | 4,438 | 4,413 | 4,307 | 3,945 | 3,881 | 3,821 | 3,770 | 3,718 | 3,651 | 3,593 | 3,517 | 3,503 | 3,442 | 3,407 | 3,358 | 3,324 | 3,226 | 3,141 | 3,080 | 3,045 | 3,017 | 2,973 | 2,945 |
Deferred Tax Liabilities Non-Current
| 310 | 316 | 323 | 324 | 325 | 328 | 323 | 323 | 321 | 322 | 332 | 329 | 329 | 329 | 329 | 328 | 328 | 327 | 329 | 329 | 329 | 330 | 329 | 332 | 331 | 327 | 327 | 327 | 327 | 327 | 327 | 327 | 327 | 327 | 344 | 344 | 344 | 344 | 381 | 381 | 381 | 383 | 383 | 383 | 383 | 386 | 386 | 397 | 403 | 389 | 390 | 446 | 448 | 454 | 457 | 455 | 458 | 460 | 468 | 470 | 465 | 454 |
Other Non-Current Liabilities
| 3,760 | 3,841 | 70 | 70 | 72 | 67 | 66 | 65 | 69 | 68 | 77 | 75 | 114 | 115 | 120 | 123 | 123 | 123 | 130 | 130 | 127 | 134 | 617 | 588 | 550 | 457 | 357 | 219 | 232 | 242 | 238 | 314 | 368 | 468 | 522 | 569 | 603 | 687 | 646 | 685 | 821 | 912 | 873 | 898 | 905 | 920 | 723 | 759 | 810 | 831 | 514 | 590 | 615 | 630 | 689 | 738 | 829 | 394 | 881 | 925 | 993 | 1,034 |
Total Non-Current Liabilities
| 9,322 | 10,043 | 9,183 | 8,750 | 9,447 | 10,069 | 10,264 | 8,850 | 9,533 | 10,182 | 10,623 | 9,475 | 10,240 | 10,937 | 11,521 | 9,855 | 10,555 | 11,254 | 11,877 | 10,285 | 11,015 | 11,596 | 12,142 | 10,363 | 10,951 | 11,472 | 10,927 | 9,736 | 10,276 | 11,024 | 10,967 | 9,713 | 10,353 | 11,011 | 11,332 | 9,033 | 9,084 | 9,669 | 10,015 | 8,867 | 9,473 | 10,000 | 9,689 | 9,258 | 9,358 | 9,841 | 10,092 | 8,458 | 9,080 | 9,661 | 9,990 | 8,987 | 10,122 | 10,762 | 10,943 | 11,199 | 10,684 | 11,301 | 11,763 | 12,583 | 10,481 | 9,663 |
Total Liabilities
| 21,432 | 21,535 | 23,572 | 24,168 | 23,558 | 25,872 | 24,714 | 26,220 | 24,680 | 25,009 | 24,188 | 23,364 | 22,969 | 22,406 | 22,884 | 20,496 | 21,967 | 22,288 | 22,846 | 24,141 | 26,251 | 27,852 | 28,615 | 25,381 | 24,596 | 28,017 | 28,172 | 26,858 | 24,795 | 24,149 | 24,497 | 22,332 | 22,926 | 23,494 | 25,083 | 24,481 | 26,572 | 26,154 | 27,088 | 27,079 | 24,300 | 22,925 | 25,025 | 24,593 | 24,262 | 24,954 | 24,750 | 25,536 | 25,056 | 23,891 | 24,035 | 23,872 | 23,377 | 26,345 | 28,373 | 30,438 | 26,086 | 26,028 | 26,636 | 25,193 | 23,280 | 26,442 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 15,914 | 0 | 0 | 0 | 15,504 | 15,277 | 14,578 | 14,038 | 65 | 0 | 0 | 0 | 52 | 46 | 0 | 35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 271 | 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 |
Common Stock
| 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 | 5,200 |
Retained Earnings
| 8,288 | 8,025 | 7,628 | 6,985 | 6,166 | 5,804 | 7,473 | 6,957 | 5,758 | 5,533 | 4,814 | 4,272 | 3,874 | 3,815 | 3,088 | 3,024 | 3,094 | 3,619 | 3,521 | 3,266 | 3,062 | 3,207 | 2,988 | 2,645 | 2,420 | 2,682 | 2,542 | 2,193 | 1,715 | 1,831 | 1,543 | 1,261 | 1,212 | 2,056 | 2,334 | 2,119 | 2,124 | 2,208 | 2,254 | 1,233 | 638 | 1,006 | 783 | 840 | 763 | 830 | 195 | 474 | 147 | 353 | 437 | 968 | 1,275 | 1,775 | 1,447 | 1,350 | 771 | 795 | 242 | 91 | 661 | 1,775 |
Accumulated Other Comprehensive Income/Loss
| 3,334 | 2,641 | 2,511 | 2,511 | 1,954 | 1,555 | 1,867 | 1,925 | 1,469 | 673 | 150 | 38 | -65 | 9,081 | 157 | 123 | -52 | -46 | 5 | -35 | 260 | 340 | 392 | 686 | 707 | 845 | 977 | 656 | 482 | 568 | 75 | -271 | 376 | 1,160 | 1,772 | 1,967 | 2,500 | 2,362 | 2,060 | 1,383 | 1,205 | 1,337 | 1,221 | 957 | 815 | 271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,241 | 4,240 | 4,253 | 4,352 | -11,366 | 4,548 | 4,549 | 4,549 | -10,958 | -10,733 | -10,014 | -9,472 | 4,500 | -4,810 | 3,881 | 3,882 | 3,832 | 3,838 | 3,883 | 3,850 | 3,888 | 3,885 | 3,888 | 3,887 | 3,887 | 3,890 | 3,889 | 3,892 | 3,891 | 3,892 | 3,892 | 3,624 | 3,896 | 3,896 | 3,967 | 3,968 | 3,971 | 3,971 | 3,972 | 3,974 | 3,980 | 3,981 | 3,983 | 3,987 | 3,992 | 4,245 | 3,944 | 3,730 | 4,217 | 4,315 | 3,947 | 4,033 | 4,359 | 4,323 | 4,321 | 4,243 | 3,154 | 3,313 | 3,078 | 3,235 | 2,986 | 3,237 |
Total Shareholders Equity
| 21,063 | 20,106 | 19,592 | 19,048 | 17,868 | 17,107 | 19,089 | 18,631 | 16,973 | 15,950 | 14,728 | 14,076 | 13,574 | 13,286 | 12,326 | 12,229 | 12,126 | 12,657 | 12,609 | 12,316 | 12,410 | 12,632 | 12,468 | 12,418 | 12,214 | 12,617 | 12,608 | 11,941 | 11,288 | 11,491 | 10,710 | 10,085 | 10,684 | 12,312 | 13,273 | 13,254 | 13,795 | 13,741 | 13,486 | 11,790 | 11,023 | 11,524 | 11,187 | 10,984 | 10,770 | 10,546 | 9,339 | 9,404 | 9,564 | 9,868 | 9,584 | 10,201 | 10,834 | 11,298 | 10,968 | 10,793 | 9,125 | 9,308 | 8,520 | 8,526 | 8,847 | 10,212 |
Total Equity
| 21,063 | 20,106 | 19,592 | 19,048 | 17,868 | 17,107 | 19,089 | 18,631 | 16,973 | 15,950 | 14,728 | 14,076 | 13,574 | 13,286 | 12,326 | 12,229 | 12,126 | 12,657 | 12,609 | 12,323 | 12,417 | 12,639 | 12,468 | 12,420 | 12,215 | 12,617 | 12,608 | 11,941 | 11,288 | 11,491 | 10,710 | 10,085 | 10,684 | 12,312 | 14,189 | 14,190 | 14,708 | 14,654 | 14,339 | 12,534 | 11,773 | 12,312 | 11,894 | 11,700 | 11,449 | 11,170 | 10,662 | 10,642 | 10,792 | 11,451 | 11,066 | 11,777 | 12,572 | 13,081 | 12,846 | 12,306 | 10,250 | 10,480 | 9,617 | 9,589 | 9,965 | 11,607 |
Total Liabilities & Shareholders Equity
| 42,497 | 41,641 | 43,164 | 43,216 | 41,426 | 42,979 | 43,803 | 44,851 | 41,653 | 40,959 | 38,916 | 37,440 | 36,543 | 35,692 | 35,210 | 32,725 | 34,093 | 34,945 | 35,455 | 36,464 | 38,668 | 40,491 | 41,083 | 37,801 | 36,811 | 40,634 | 40,780 | 38,799 | 36,083 | 35,640 | 35,207 | 32,417 | 33,610 | 35,806 | 39,272 | 38,671 | 41,280 | 40,808 | 41,427 | 39,613 | 36,073 | 35,237 | 36,919 | 36,293 | 35,711 | 36,124 | 35,412 | 36,178 | 35,848 | 35,342 | 35,101 | 35,649 | 35,949 | 39,426 | 41,219 | 42,744 | 36,336 | 36,508 | 36,253 | 34,782 | 33,245 | 38,049 |