Hagiwara Electric Holdings Co., Ltd.
TSE:7467.T
3250 (JPY) • At close November 12, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15,309 | 14,522 | 14,537 | 14,357 | 12,541 | 10,920 | 10,801 | 10,332 | 7,584 | 8,506 | 9,236 | 9,345 | 7,519 | 9,713 | 10,394 | 10,713 | 10,860 | 7,753 | 7,667 | 8,389 | 7,122 | 7,508 | 6,560 | 7,013 | 6,314 | 6,610 | 4,288 | 5,424 | 4,932 | 5,445 | 4,917 | 5,535 | 4,909 | 5,613 | 5,160 | 5,821 | 4,887 | 5,263 | 4,511 | 4,406 | 4,750 | 5,706 | 4,040 | 3,845 | 3,751 | 4,119 | 3,495 | 4,023 | 3,208 | 3,338 | 1,919 | 2,137 | 2,052 | 2,841 | 3,356 | 3,780 | 3,993 | 4,846 | 4,735 | 5,098 | 5,393 |
Short Term Investments
| 0 | 105 | 105 | 105 | 105 | -150 | 0 | 0 | 0 | -724 | 0 | 0 | 0 | -8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 15,309 | 14,627 | 14,642 | 14,462 | 12,646 | 10,920 | 10,801 | 10,332 | 7,584 | 8,506 | 9,236 | 9,345 | 7,519 | 9,713 | 10,394 | 10,713 | 10,860 | 7,753 | 7,667 | 8,389 | 7,122 | 7,508 | 6,560 | 7,013 | 6,314 | 6,610 | 4,288 | 5,424 | 4,932 | 5,445 | 4,917 | 5,535 | 4,909 | 5,713 | 5,260 | 5,921 | 4,988 | 5,263 | 4,511 | 4,406 | 4,750 | 5,706 | 4,040 | 3,845 | 3,751 | 4,119 | 3,495 | 4,123 | 3,308 | 3,438 | 2,019 | 2,137 | 2,052 | 2,841 | 3,356 | 3,780 | 3,993 | 4,846 | 4,735 | 5,098 | 5,393 |
Net Receivables
| 46,396 | 48,672 | 33,279 | 32,961 | 32,427 | 32,734 | 26,540 | 29,925 | 23,501 | 26,569 | 22,831 | 20,914 | 19,872 | 38,478 | 32,672 | 28,372 | 22,547 | 32,623 | 31,029 | 31,636 | 31,645 | 33,007 | 28,813 | 29,750 | 27,290 | 30,910 | 27,202 | 26,224 | 24,358 | 28,174 | 25,909 | 24,879 | 23,054 | 25,685 | 25,507 | 24,667 | 23,777 | 25,786 | 24,986 | 24,660 | 22,246 | 24,395 | 23,008 | 23,026 | 21,821 | 22,931 | 19,175 | 20,817 | 21,921 | 22,511 | 19,980 | 20,633 | 15,270 | 19,404 | 16,949 | 16,890 | 16,013 | 18,449 | 17,144 | 16,195 | 13,783 |
Inventory
| 52,058 | 44,674 | 40,503 | 40,157 | 41,900 | 37,415 | 39,630 | 40,443 | 36,898 | 29,105 | 26,179 | 22,627 | 19,376 | 17,037 | 16,140 | 18,150 | 21,775 | 17,462 | 16,919 | 14,956 | 15,553 | 14,953 | 16,842 | 14,888 | 15,249 | 13,477 | 16,710 | 14,511 | 13,752 | 11,502 | 10,749 | 10,512 | 11,331 | 11,213 | 10,246 | 10,327 | 9,874 | 9,830 | 9,849 | 10,383 | 9,758 | 8,894 | 9,082 | 8,588 | 8,997 | 8,181 | 9,949 | 10,102 | 9,204 | 8,818 | 9,961 | 8,076 | 9,872 | 8,540 | 7,894 | 5,581 | 5,450 | 4,148 | 3,625 | 3,604 | 4,192 |
Other Current Assets
| 4,749 | 3,599 | 24,204 | 20,183 | 17,568 | 18,228 | 10,000 | 7,166 | 8,766 | 12,549 | 12,246 | 15,405 | 19,777 | 2,525 | 3,003 | 2,091 | 2,683 | 5,133 | 3,023 | 2,145 | 3,049 | 2,549 | 2,816 | 2,543 | 2,915 | 2,217 | 3,434 | 3,127 | 3,088 | 2,648 | 2,700 | 2,244 | 2,239 | 1,513 | 1,800 | 1,561 | 1,272 | 1,108 | 1,103 | 1,149 | 972 | 887 | 516 | 576 | 483 | 401 | 404 | 496 | 447 | 296 | 366 | 419 | 387 | 261 | 365 | 333 | 213 | 119 | 399 | 243 | 288 |
Total Current Assets
| 118,512 | 111,572 | 112,628 | 107,763 | 104,541 | 99,297 | 86,971 | 87,866 | 76,749 | 76,729 | 70,492 | 68,291 | 66,544 | 67,753 | 62,209 | 59,326 | 57,865 | 62,971 | 58,638 | 57,126 | 57,369 | 58,017 | 55,031 | 54,194 | 51,768 | 53,214 | 51,634 | 49,286 | 46,130 | 47,769 | 44,275 | 43,170 | 41,533 | 44,124 | 42,813 | 42,476 | 39,911 | 41,987 | 40,449 | 40,598 | 37,726 | 39,882 | 36,646 | 36,035 | 35,052 | 35,632 | 33,023 | 35,538 | 34,880 | 35,063 | 32,326 | 31,265 | 27,581 | 31,046 | 28,564 | 26,584 | 25,669 | 27,562 | 25,903 | 25,140 | 23,656 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,480 | 4,521 | 4,538 | 4,424 | 4,351 | 4,297 | 4,507 | 4,410 | 2,693 | 2,713 | 2,719 | 2,747 | 2,795 | 2,750 | 2,717 | 2,717 | 2,739 | 2,772 | 2,651 | 2,677 | 2,668 | 2,677 | 2,654 | 2,664 | 2,643 | 2,629 | 2,602 | 2,608 | 2,618 | 2,645 | 2,616 | 2,629 | 2,720 | 2,683 | 2,675 | 2,687 | 2,685 | 2,703 | 2,711 | 2,717 | 2,744 | 2,755 | 2,754 | 2,752 | 2,747 | 2,753 | 2,749 | 2,765 | 2,517 | 2,533 | 2,527 | 2,533 | 2,550 | 2,554 | 2,558 | 2,567 | 2,573 | 2,583 | 2,582 | 2,594 | 2,618 |
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 |
Intangible Assets
| 331 | 276 | 265 | 216 | 228 | 222 | 226 | 220 | 221 | 243 | 192 | 168 | 173 | 186 | 178 | 191 | 185 | 199 | 192 | 202 | 208 | 218 | 136 | 121 | 116 | 108 | 98 | 105 | 112 | 107 | 109 | 117 | 120 | 147 | 151 | 165 | 182 | 189 | 197 | 206 | 211 | 211 | 227 | 281 | 330 | 384 | 446 | 508 | 0 | 613 | 0 | 0 | 0 | 736 | 0 | 0 | 0 | 892 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 331 | 276 | 265 | 216 | 228 | 222 | 226 | 220 | 221 | 243 | 192 | 168 | 173 | 186 | 178 | 191 | 185 | 199 | 192 | 202 | 208 | 218 | 136 | 121 | 116 | 108 | 98 | 105 | 112 | 107 | 109 | 117 | 120 | 147 | 151 | 165 | 182 | 189 | 197 | 206 | 211 | 211 | 227 | 281 | 330 | 384 | 446 | 508 | 563 | 613 | 635 | 678 | 697 | 736 | 775 | 816 | 840 | 892 | 942 | 984 | 1,062 |
Long Term Investments
| 3,273 | 1,459 | 2,847 | 2,923 | 2,685 | 1,465 | 2,699 | 2,855 | 2,698 | 2,168 | 2,602 | 2,605 | 2,429 | 1,512 | 2,460 | 2,395 | 2,452 | 1,250 | 2,238 | 2,204 | 2,083 | 1,317 | 2,022 | 2,336 | 2,262 | 1,448 | 2,073 | 1,980 | 1,854 | 1,470 | 1,717 | 1,593 | 1,817 | 840 | 1,747 | 1,665 | 1,655 | 1,062 | 1,679 | 1,670 | 1,671 | 823 | 1,637 | 1,611 | 1,600 | 866 | 1,641 | 1,512 | 0 | 632 | 0 | 0 | 0 | 853 | 0 | 0 | 0 | 845 | 0 | 0 | 649 |
Tax Assets
| 0 | 699 | -2,847 | -2,923 | -2,685 | 647 | -2,699 | -2,855 | -2,698 | 584 | -2,602 | -2,605 | -2,429 | 431 | -2,460 | -2,395 | -2,452 | 468 | -2,238 | -2,204 | -2,083 | 396 | -2,022 | -2,336 | -2,262 | 1 | -2,073 | -1,980 | -1,854 | 4 | -1,717 | -1,593 | -1,817 | 96 | -1,747 | -1,665 | 101 | 1 | -1,679 | -1,670 | -1,671 | 135 | -1,637 | -1,611 | -1,600 | 141 | -1,641 | -1,512 | 0 | 209 | 0 | 0 | 0 | 276 | 0 | 0 | 0 | 402 | 0 | 0 | 517 |
Other Non-Current Assets
| 1 | 1,179 | 2,847 | 2,923 | 2,686 | 646 | 2,699 | 2,855 | 2,699 | 42 | 2,602 | 2,605 | 2,429 | 705 | 2,460 | 2,395 | 2,452 | 630 | 2,238 | 2,204 | 2,085 | 553 | 2,023 | 2,337 | 2,263 | 354 | 2,073 | 1,982 | 1,855 | 374 | 1,719 | 1,595 | 1,819 | 925 | 1,748 | 1,666 | 1 | 728 | 1,680 | 1,672 | 1,672 | 717 | 1,638 | 1,613 | 1,602 | 679 | 1,643 | 1,514 | 1,567 | 761 | 1,558 | 1,632 | 1,748 | 733 | 1,944 | 1,917 | 2,014 | 794 | 2,113 | 2,043 | 738 |
Total Non-Current Assets
| 8,085 | 8,134 | 7,650 | 7,563 | 7,265 | 7,277 | 7,432 | 7,485 | 5,613 | 5,750 | 5,513 | 5,520 | 5,397 | 5,584 | 5,355 | 5,303 | 5,376 | 5,319 | 5,081 | 5,083 | 4,961 | 5,161 | 4,813 | 5,122 | 5,022 | 4,540 | 4,773 | 4,695 | 4,585 | 4,600 | 4,444 | 4,341 | 4,659 | 4,691 | 4,574 | 4,518 | 4,624 | 4,683 | 4,588 | 4,595 | 4,627 | 4,641 | 4,619 | 4,646 | 4,679 | 4,823 | 4,838 | 4,787 | 4,647 | 4,748 | 4,720 | 4,843 | 4,995 | 5,152 | 5,277 | 5,300 | 5,427 | 5,516 | 5,637 | 5,621 | 5,584 |
Total Assets
| 126,597 | 119,706 | 120,279 | 115,328 | 111,806 | 106,577 | 94,405 | 95,352 | 82,362 | 82,482 | 76,007 | 73,813 | 71,942 | 73,342 | 67,566 | 64,631 | 63,243 | 68,293 | 63,721 | 62,210 | 62,330 | 63,179 | 59,844 | 59,316 | 56,790 | 57,754 | 56,408 | 53,981 | 50,716 | 52,370 | 48,719 | 47,511 | 46,192 | 48,815 | 47,387 | 46,994 | 44,535 | 46,670 | 45,037 | 45,193 | 42,353 | 44,523 | 41,265 | 40,681 | 39,731 | 40,455 | 37,861 | 40,325 | 39,527 | 39,811 | 37,046 | 36,108 | 32,576 | 36,198 | 33,841 | 31,884 | 31,096 | 33,078 | 31,540 | 30,761 | 29,240 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 29,657 | 29,326 | 21,122 | 19,196 | 20,018 | 17,408 | 15,011 | 17,631 | 15,428 | 17,376 | 16,154 | 14,773 | 14,826 | 17,295 | 12,315 | 10,782 | 8,959 | 13,738 | 12,040 | 11,591 | 11,609 | 11,727 | 11,352 | 11,482 | 10,443 | 11,585 | 11,318 | 11,286 | 10,572 | 12,884 | 10,138 | 9,834 | 9,186 | 11,536 | 11,639 | 11,636 | 10,109 | 11,929 | 11,611 | 12,100 | 10,041 | 11,411 | 10,826 | 10,228 | 9,921 | 10,612 | 9,602 | 11,309 | 10,802 | 11,855 | 10,319 | 10,298 | 7,293 | 10,214 | 10,179 | 7,941 | 7,741 | 9,409 | 8,361 | 7,491 | 5,406 |
Short Term Debt
| 16,282 | 8,900 | 12,958 | 10,532 | 10,475 | 10,334 | 18,317 | 18,779 | 13,445 | 11,252 | 7,788 | 8,758 | 8,955 | 8,115 | 7,697 | 7,025 | 6,404 | 5,810 | 6,070 | 5,995 | 6,478 | 6,487 | 7,969 | 7,685 | 7,838 | 7,521 | 9,829 | 8,346 | 7,473 | 5,851 | 5,467 | 5,402 | 6,156 | 6,741 | 7,400 | 6,397 | 5,897 | 4,845 | 4,753 | 4,618 | 4,764 | 4,615 | 5,269 | 5,099 | 6,025 | 5,760 | 5,919 | 6,379 | 6,690 | 5,907 | 5,924 | 4,699 | 6,450 | 6,263 | 3,775 | 3,850 | 2,425 | 2,460 | 2,500 | 2,900 | 3,147 |
Tax Payables
| 595 | 1,675 | 954 | 1,535 | 752 | 1,476 | 568 | 1,024 | 321 | 992 | 246 | 580 | 149 | 604 | 145 | 537 | 161 | 671 | 378 | 724 | 162 | 1,536 | 1,018 | 783 | 323 | 526 | 165 | 488 | 69 | 639 | 164 | 439 | 60 | 539 | 109 | 477 | 45 | 555 | 77 | 440 | 34 | 712 | 167 | 459 | 51 | 517 | 60 | 411 | 68 | 460 | 27 | 211 | 33 | 444 | 181 | 346 | 44 | 81 | 21 | 65 | 39 |
Deferred Revenue
| 595 | 1,836 | 1,008 | 1,589 | 808 | 3,334 | 592 | 1,050 | 321 | 2,207 | 246 | 580 | 149 | 679 | 145 | 537 | 161 | 4,286 | 378 | 724 | 162 | 1,629 | 1,018 | 783 | 323 | 585 | 182 | 544 | 74 | 691 | 164 | 439 | 60 | 592 | 109 | 477 | 45 | 610 | 77 | 440 | 34 | 754 | 167 | 459 | 51 | 547 | 60 | 411 | 72 | 484 | 27 | 212 | 36 | 464 | 185 | 346 | 45 | 100 | 59 | 73 | 61 |
Other Current Liabilities
| 4,764 | -25,952 | -11,826 | -10,350 | -11,522 | -12,186 | -6,784 | -11,288 | -8,612 | -12,672 | -8,821 | -9,115 | -8,990 | -12,893 | -7,331 | -7,319 | -4,358 | -10,781 | -7,290 | -8,207 | -6,918 | -7,876 | -7,805 | -7,639 | -6,268 | -7,266 | -7,265 | -7,864 | -7,187 | -9,947 | -6,532 | -7,133 | -6,296 | -9,825 | -10,661 | -10,962 | -9,024 | -11,084 | -10,673 | -11,532 | -9,132 | -10,910 | -10,148 | -9,800 | -9,062 | -10,091 | -8,871 | -10,754 | -9,943 | -11,086 | -9,487 | -9,555 | -6,683 | -9,863 | -9,775 | -7,636 | -7,247 | -8,789 | -7,862 | -6,998 | -4,724 |
Total Current Liabilities
| 51,893 | 45,111 | 45,338 | 41,698 | 40,549 | 37,774 | 42,715 | 44,827 | 36,331 | 36,531 | 31,767 | 30,349 | 29,915 | 31,095 | 25,286 | 22,344 | 20,286 | 27,462 | 23,616 | 22,418 | 23,102 | 25,230 | 24,904 | 24,576 | 23,102 | 24,536 | 25,547 | 24,086 | 21,573 | 23,002 | 19,539 | 18,815 | 18,352 | 21,119 | 20,235 | 19,661 | 17,181 | 18,784 | 17,456 | 18,166 | 15,782 | 17,993 | 17,107 | 16,673 | 16,907 | 17,957 | 16,372 | 19,065 | 18,491 | 19,475 | 17,129 | 16,163 | 14,422 | 17,736 | 14,724 | 12,788 | 10,749 | 12,670 | 11,440 | 11,022 | 9,335 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23,067 | 23,592 | 24,568 | 23,593 | 24,769 | 24,962 | 8,620 | 8,033 | 5,650 | 6,328 | 5,575 | 5,250 | 4,475 | 4,961 | 5,625 | 6,225 | 7,475 | 5,258 | 5,225 | 5,175 | 5,225 | 4,084 | 3,750 | 3,800 | 3,850 | 3,969 | 3,250 | 2,875 | 2,900 | 3,294 | 3,787 | 3,631 | 3,175 | 2,671 | 2,672 | 2,961 | 3,370 | 4,064 | 4,417 | 4,131 | 4,215 | 4,158 | 4,150 | 4,270 | 3,560 | 3,420 | 2,970 | 2,790 | 2,880 | 2,321 | 2,350 | 2,425 | 850 | 1,114 | 1,900 | 1,925 | 3,450 | 3,564 | 3,575 | 3,250 | 3,432 |
Deferred Revenue Non-Current
| 0 | 133 | 0 | 0 | 0 | 117 | 0 | 0 | 0 | 119 | 0 | 0 | 0 | 99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 355 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 358 | 0 | 0 | 0 | 172 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 668 | 149 | 572 | 528 | 532 | 23 | 543 | 359 | 370 | 57 | 390 | 370 | 390 | 59 | 472 | 467 | 559 | 460 | 378 | 395 | 449 | 417 | 302 | 322 | 327 | 103 | 471 | 459 | 442 | 393 | 741 | 723 | 750 | 349 | 513 | 498 | 549 | 348 | 668 | 712 | 761 | 371 | 801 | 790 | 797 | 767 | 799 | 803 | 749 | 706 | 746 | 747 | 758 | 730 | 766 | 772 | 778 | 740 | 900 | 880 | 832 |
Total Non-Current Liabilities
| 23,735 | 24,232 | 25,140 | 24,121 | 25,301 | 25,274 | 9,163 | 8,392 | 6,020 | 6,583 | 5,965 | 5,620 | 4,865 | 5,198 | 6,097 | 6,692 | 8,034 | 5,718 | 5,603 | 5,570 | 5,674 | 4,501 | 4,052 | 4,122 | 4,177 | 4,338 | 3,721 | 3,334 | 3,342 | 3,687 | 4,528 | 4,354 | 3,925 | 3,376 | 3,185 | 3,459 | 3,919 | 4,558 | 5,085 | 4,843 | 4,976 | 4,903 | 4,951 | 5,060 | 4,357 | 4,187 | 3,769 | 3,593 | 3,629 | 3,027 | 3,096 | 3,172 | 1,608 | 1,844 | 2,666 | 2,697 | 4,228 | 4,304 | 4,475 | 4,130 | 4,264 |
Total Liabilities
| 75,628 | 69,343 | 70,478 | 65,819 | 65,850 | 63,048 | 51,878 | 53,219 | 42,351 | 43,114 | 37,732 | 35,969 | 34,780 | 36,293 | 31,383 | 29,036 | 28,320 | 33,180 | 29,219 | 27,988 | 28,776 | 29,731 | 28,956 | 28,698 | 27,279 | 28,874 | 29,268 | 27,420 | 24,915 | 26,689 | 24,067 | 23,169 | 22,277 | 24,495 | 23,420 | 23,120 | 21,100 | 23,342 | 22,541 | 23,009 | 20,758 | 22,896 | 22,058 | 21,733 | 21,264 | 22,144 | 20,141 | 22,658 | 22,120 | 22,502 | 20,225 | 19,335 | 16,030 | 19,580 | 17,390 | 15,485 | 14,977 | 16,974 | 15,915 | 15,152 | 13,599 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 42,728 | 0 | 0 | 0 | 37,062 | 36,607 | 35,624 | 35,230 | 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 |
Common Stock
| 6,099 | 6,099 | 6,099 | 6,006 | 5,056 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,361 | 4,263 | 3,916 | 3,353 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 3,301 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 | 2,439 |
Retained Earnings
| 34,487 | 34,168 | 33,685 | 33,724 | 32,394 | 31,529 | 30,201 | 29,966 | 28,133 | 27,679 | 26,696 | 26,302 | 25,679 | 25,626 | 24,907 | 24,454 | 23,799 | 24,063 | 23,253 | 23,096 | 22,392 | 22,274 | 21,615 | 21,246 | 20,449 | 20,378 | 19,706 | 19,305 | 18,636 | 18,527 | 17,705 | 17,487 | 16,866 | 16,904 | 16,254 | 16,156 | 15,642 | 15,571 | 14,923 | 14,738 | 14,168 | 14,223 | 13,826 | 13,611 | 13,201 | 13,146 | 12,684 | 12,669 | 12,359 | 12,266 | 11,823 | 11,756 | 11,484 | 11,561 | 11,383 | 11,328 | 11,019 | 10,990 | 10,543 | 10,497 | 10,598 |
Accumulated Other Comprehensive Income/Loss
| 1,929 | 1,617 | 1,556 | 1,421 | 1,118 | 925 | 1,261 | 1,113 | 851 | 638 | 541 | 518 | 491 | 8,910 | 276 | 154 | 162 | 69 | 283 | 176 | 245 | 264 | 376 | 476 | 379 | 531 | 589 | 516 | 426 | 414 | 208 | 116 | 165 | 334 | 632 | 637 | 712 | 676 | 491 | 364 | 345 | 323 | 266 | 222 | 151 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 6,332 | 6,334 | 6,332 | 6,239 | -37,450 | 4,583 | 4,585 | 4,583 | -32,494 | -32,040 | -31,057 | -30,663 | 4,549 | -3,951 | 4,549 | 4,548 | 4,535 | 4,535 | 4,535 | 4,535 | 4,518 | 4,517 | 4,517 | 4,517 | 4,400 | 4,054 | 3,492 | 3,439 | 3,438 | 3,439 | 3,438 | 3,438 | 3,583 | 3,781 | 3,780 | 3,780 | 3,780 | 3,780 | 3,781 | 3,781 | 3,781 | 3,780 | 2,676 | 2,676 | 2,676 | 2,676 | 2,597 | 2,559 | 2,609 | 2,604 | 2,559 | 2,578 | 2,623 | 2,618 | 2,629 | 2,632 | 2,661 | 2,675 | 2,643 | 2,673 | 2,604 |
Total Shareholders Equity
| 48,847 | 48,218 | 47,672 | 47,390 | 43,846 | 41,398 | 40,408 | 40,023 | 37,913 | 37,245 | 36,165 | 35,748 | 35,080 | 34,946 | 34,093 | 33,517 | 32,857 | 33,028 | 32,432 | 32,168 | 31,516 | 31,416 | 30,869 | 30,600 | 29,491 | 28,879 | 27,140 | 26,561 | 25,801 | 25,681 | 24,652 | 24,342 | 23,915 | 24,320 | 23,967 | 23,874 | 23,435 | 23,328 | 22,496 | 22,184 | 21,595 | 21,627 | 19,207 | 18,948 | 18,467 | 18,311 | 17,720 | 17,667 | 17,407 | 17,309 | 16,821 | 16,773 | 16,546 | 16,618 | 16,451 | 16,399 | 16,119 | 16,104 | 15,625 | 15,609 | 15,641 |
Total Equity
| 50,969 | 50,361 | 49,801 | 49,509 | 45,956 | 43,529 | 42,527 | 42,133 | 40,011 | 39,368 | 38,275 | 37,844 | 37,162 | 37,049 | 36,183 | 35,595 | 34,923 | 35,113 | 34,502 | 34,222 | 31,517 | 33,448 | 30,888 | 30,618 | 29,494 | 28,879 | 27,140 | 26,561 | 25,801 | 25,681 | 24,652 | 24,342 | 23,915 | 24,320 | 23,967 | 23,874 | 23,435 | 23,328 | 22,496 | 22,184 | 21,595 | 21,627 | 19,207 | 18,948 | 18,467 | 18,311 | 17,720 | 17,667 | 17,407 | 17,309 | 16,821 | 16,773 | 16,546 | 16,618 | 16,451 | 16,399 | 16,119 | 16,104 | 15,625 | 15,609 | 15,641 |
Total Liabilities & Shareholders Equity
| 126,597 | 119,704 | 120,279 | 115,328 | 111,806 | 106,577 | 94,405 | 95,352 | 82,362 | 82,482 | 76,007 | 73,813 | 71,942 | 73,342 | 67,566 | 64,631 | 63,243 | 68,293 | 63,721 | 62,210 | 62,330 | 63,179 | 59,844 | 59,316 | 56,790 | 57,753 | 56,408 | 53,981 | 50,716 | 52,370 | 48,719 | 47,511 | 46,192 | 48,815 | 47,387 | 46,994 | 44,535 | 46,670 | 45,037 | 45,193 | 42,353 | 44,523 | 41,265 | 40,681 | 39,731 | 40,455 | 37,861 | 40,325 | 39,527 | 39,811 | 37,046 | 36,108 | 32,576 | 36,198 | 33,841 | 31,884 | 31,096 | 33,078 | 31,540 | 30,761 | 29,240 |