Canon Marketing Japan Inc.
TSE:8060.T
4689 (JPY) • At close November 8, 2024
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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 110,239 | 116,817 | 99,366 | 88,190 | 77,773 | 102,724 | 91,500 | 84,132 | 86,284 | 88,229 | 74,806 | 67,528 | 75,219 | 74,983 | 65,943 | 59,631 | 68,250 | 60,876 | 54,914 | 53,993 | 54,773 | 83,848 | 70,102 | 65,071 | 73,730 | 66,947 | 58,632 | 66,479 | 72,739 | 54,657 | 48,895 | 76,785 | 49,145 | 61,771 | 53,219 | 36,773 | 13,721 | 13,604 | 12,937 | 36,107 | 15,913 | 17,640 | 18,573 | 20,082 | 19,461 | 19,747 | 21,238 | 23,406 | 23,399 | 25,213 | 22,975 | 19,303 | 18,273 | 21,991 | 16,316 | 15,975 | 16,677 | 18,270 | 17,388 | 17,676 | 14,718 | 18,808 | 15,295 |
Short Term Investments
| 1,500 | 1,500 | 1,500 | 1,500 | 1,500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 500 | 5,500 | 15,500 | 5,500 | 70,500 | 40,500 | 40,500 | 40,500 | 70,500 | 30,500 | 30,500 | 30,500 | 30,500 | 18,900 | 35,000 | 45,200 | 62,800 | 77,400 | 78,100 | 104,700 | 84,500 | 102,500 | 95,800 | 94,400 | 82,200 | 82,100 | 87,619 | 77,919 | 85,029 | 86,129 | 85,729 | 79,329 | 83,219 | 85,100 | 77,000 | 89,650 | 94,599 | 96,199 | 94,819 | 85,519 | 78,120 | 82,120 | 80,998 | 95,497 |
Cash and Short Term Investments
| 111,739 | 116,817 | 99,366 | 89,690 | 79,273 | 103,224 | 92,000 | 84,632 | 86,784 | 88,729 | 75,306 | 68,028 | 75,719 | 75,483 | 66,443 | 60,131 | 68,750 | 61,376 | 55,414 | 54,493 | 60,273 | 99,348 | 75,602 | 135,571 | 114,230 | 107,447 | 99,132 | 136,979 | 103,239 | 85,157 | 79,395 | 107,285 | 68,045 | 96,771 | 98,419 | 99,573 | 91,121 | 91,704 | 117,637 | 120,607 | 118,413 | 113,440 | 112,973 | 102,282 | 101,561 | 107,366 | 99,157 | 108,435 | 109,528 | 110,942 | 102,304 | 102,522 | 103,373 | 98,991 | 105,966 | 110,574 | 112,876 | 113,089 | 102,907 | 95,796 | 96,838 | 99,806 | 110,792 |
Net Receivables
| 150,417 | 235,460 | 240,806 | 281,612 | 267,022 | 274,954 | 286,065 | 290,443 | 271,689 | 270,634 | 281,824 | 287,371 | 260,566 | 266,020 | 277,549 | 285,334 | 255,414 | 251,368 | 268,891 | 282,678 | 267,279 | 221,347 | 260,688 | 210,950 | 228,372 | 229,319 | 235,635 | 219,702 | 230,447 | 222,674 | 231,484 | 218,733 | 224,189 | 193,109 | 198,924 | 211,240 | 191,701 | 190,543 | 166,226 | 183,387 | 155,777 | 150,526 | 184,731 | 187,784 | 161,366 | 151,292 | 159,416 | 172,358 | 150,858 | 154,679 | 166,135 | 167,465 | 150,757 | 143,554 | 148,963 | 163,816 | 147,407 | 146,822 | 161,973 | 170,098 | 153,904 | 154,830 | 144,710 |
Inventory
| 45,752 | 36,617 | 39,673 | 39,824 | 44,718 | 42,622 | 46,196 | 38,519 | 40,292 | 34,827 | 37,758 | 35,234 | 33,230 | 29,479 | 30,485 | 27,825 | 29,845 | 30,102 | 33,647 | 34,109 | 34,409 | 32,651 | 35,161 | 33,020 | 34,425 | 32,504 | 38,477 | 33,870 | 33,601 | 27,745 | 32,765 | 29,979 | 30,438 | 29,498 | 32,520 | 30,005 | 31,842 | 28,359 | 31,598 | 27,814 | 32,760 | 27,648 | 33,758 | 28,233 | 32,178 | 26,738 | 31,407 | 28,826 | 32,994 | 29,463 | 30,874 | 26,332 | 28,747 | 22,717 | 26,625 | 20,530 | 25,472 | 21,311 | 26,062 | 25,785 | 32,001 | 26,720 | 32,849 |
Other Current Assets
| 9,829 | 11,264 | 8,589 | 7,485 | 18,179 | 8,861 | 6,712 | 6,114 | 7,336 | 8,178 | 6,237 | 5,449 | 6,528 | 7,475 | 6,210 | 7,059 | 6,510 | 10,415 | 6,198 | 6,123 | 7,011 | 8,066 | 7,054 | 7,703 | 7,823 | 9,268 | 7,012 | 6,955 | 6,839 | 7,638 | 5,600 | 6,144 | 6,167 | 7,019 | 6,660 | 6,724 | 7,231 | 8,222 | 6,818 | 7,788 | 7,183 | 7,120 | 6,968 | 6,639 | 8,700 | 7,337 | 6,432 | 6,989 | 6,782 | 6,250 | 6,361 | 5,559 | 6,206 | 5,392 | 4,731 | 6,773 | 6,847 | 6,127 | 9,842 | 10,149 | 10,374 | 6,221 | 5,134 |
Total Current Assets
| 317,737 | 400,158 | 388,434 | 418,611 | 409,192 | 429,661 | 430,973 | 419,708 | 406,101 | 402,368 | 401,125 | 396,082 | 376,043 | 378,457 | 380,687 | 380,349 | 360,519 | 353,261 | 364,150 | 377,403 | 368,972 | 361,412 | 378,505 | 387,244 | 384,850 | 378,538 | 380,256 | 397,506 | 374,126 | 343,214 | 349,244 | 362,141 | 328,839 | 326,397 | 336,523 | 347,542 | 321,895 | 318,828 | 322,279 | 339,596 | 314,133 | 298,734 | 338,430 | 324,938 | 303,805 | 292,733 | 296,412 | 316,608 | 300,162 | 301,334 | 305,674 | 301,878 | 289,083 | 270,654 | 286,285 | 301,693 | 292,602 | 287,349 | 300,784 | 301,828 | 293,117 | 287,577 | 293,485 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 87,075 | 87,305 | 88,018 | 85,024 | 84,598 | 85,290 | 85,339 | 85,276 | 84,608 | 84,107 | 84,648 | 85,154 | 85,195 | 85,643 | 84,127 | 83,729 | 83,863 | 80,048 | 81,105 | 82,813 | 79,090 | 75,313 | 70,888 | 71,987 | 72,991 | 74,289 | 74,261 | 75,090 | 75,618 | 95,128 | 95,407 | 96,701 | 97,074 | 99,673 | 99,962 | 99,310 | 99,853 | 100,797 | 99,823 | 100,059 | 99,409 | 100,017 | 98,478 | 99,684 | 99,942 | 100,012 | 99,250 | 99,564 | 100,268 | 95,796 | 94,884 | 91,928 | 91,228 | 92,708 | 85,485 | 86,127 | 86,466 | 87,123 | 82,862 | 84,189 | 85,724 | 86,418 | 97,209 |
Goodwill
| 23,102 | 24,866 | 35,513 | 4,868 | 409 | 435 | 461 | 327 | 345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 615 | 673 | 749 | 820 | 875 | 966 | 1,033 | 1,090 | 1,117 | 383 | 411 | 447 | 26 | 38 | 50 | 61 | 73 | 85 | 304 | 524 | 749 | 978 | 1,201 | 1,429 | 1,656 | 1,883 | 2,108 | 2,335 | 2,551 | 2,773 | 2,722 |
Intangible Assets
| 26,403 | 24,669 | 10,360 | 9,313 | 5,593 | 5,489 | 5,522 | 5,668 | 5,844 | 6,102 | 6,268 | 6,530 | 6,426 | 5,953 | 5,969 | 5,669 | 5,405 | 5,610 | 5,204 | 4,469 | 4,844 | 4,775 | 5,214 | 5,265 | 4,685 | 5,000 | 5,341 | 5,485 | 5,843 | 6,194 | 6,552 | 6,819 | 7,244 | 7,697 | 8,318 | 8,679 | 9,066 | 9,391 | 9,773 | 9,816 | 10,030 | 10,669 | 11,491 | 12,447 | 13,170 | 13,789 | 14,933 | 15,925 | 16,848 | 18,045 | 18,932 | 19,909 | 20,799 | 21,367 | 21,558 | 22,305 | 22,642 | 22,882 | 22,207 | 22,054 | 21,964 | 20,142 | 18,518 |
Goodwill and Intangible Assets
| 49,505 | 49,535 | 45,873 | 14,181 | 6,002 | 5,924 | 5,983 | 5,995 | 6,189 | 6,102 | 6,268 | 6,530 | 6,426 | 5,953 | 5,969 | 5,669 | 5,405 | 5,610 | 5,204 | 4,469 | 4,844 | 4,775 | 5,214 | 5,265 | 4,685 | 5,000 | 5,341 | 5,485 | 5,843 | 6,194 | 6,552 | 6,819 | 7,859 | 8,370 | 9,067 | 9,499 | 9,941 | 10,357 | 10,806 | 10,906 | 11,147 | 11,052 | 11,902 | 12,894 | 13,196 | 13,827 | 14,983 | 15,986 | 16,921 | 18,130 | 19,236 | 20,433 | 21,548 | 22,345 | 22,759 | 23,734 | 24,298 | 24,765 | 24,315 | 24,389 | 24,515 | 22,915 | 21,240 |
Long Term Investments
| 17,683 | 16,405 | 16,070 | 16,324 | 14,592 | 15,132 | 13,456 | 12,812 | 11,659 | 12,722 | 14,345 | 16,853 | 20,734 | 11,771 | 11,058 | 10,802 | 10,714 | 10,386 | 8,984 | 10,537 | 4,905 | -6,551 | 3,514 | -62,515 | -30,347 | -30,767 | -30,694 | -61,473 | -22,414 | -23,110 | -23,651 | -23,078 | -11,769 | -27,972 | -38,051 | -55,011 | -70,108 | -70,410 | -97,671 | -78,208 | -96,737 | -90,252 | -89,160 | -76,897 | -76,257 | -82,821 | -73,133 | -80,921 | -82,196 | -81,630 | -74,928 | -79,135 | -80,974 | -72,678 | -85,903 | -90,466 | -92,458 | -90,904 | -81,064 | -72,966 | -76,746 | -75,339 | -89,712 |
Tax Assets
| 2,290 | 2,791 | 6,211 | 12,421 | 12,511 | 12,393 | 12,891 | 12,904 | 16,774 | 16,436 | 15,809 | 14,974 | 16,171 | 19,004 | 19,068 | 19,219 | 20,113 | 20,416 | 21,060 | 20,792 | 21,285 | 21,831 | 22,127 | 19,143 | 15,025 | 15,293 | 16,026 | 16,203 | 18,024 | 18,097 | 17,830 | 17,668 | 14,307 | 14,151 | 13,958 | 14,768 | 16,478 | 16,315 | 16,356 | 15,040 | 16,074 | 16,299 | 16,096 | 16,084 | 16,842 | 17,193 | 17,298 | 17,596 | 18,938 | 18,928 | 18,914 | 19,020 | 22,495 | 21,596 | 20,785 | 20,874 | 21,222 | 21,250 | 20,878 | 21,236 | 18,962 | 18,900 | 18,823 |
Other Non-Current Assets
| 20,239 | 19,647 | 19,318 | 17,310 | 8,449 | 7,322 | 7,265 | 7,042 | 6,976 | 6,854 | 6,900 | 6,821 | 6,880 | 6,736 | 6,848 | 6,831 | 7,560 | 7,564 | 7,742 | 7,679 | 12,627 | 22,733 | 12,712 | 77,663 | 47,810 | 47,801 | 47,995 | 78,018 | 38,083 | 37,998 | 37,540 | 37,473 | 25,990 | 42,072 | 52,628 | 70,391 | 85,161 | 85,885 | 112,484 | 92,351 | 110,491 | 103,777 | 102,411 | 90,370 | 90,359 | 95,930 | 86,620 | 93,737 | 94,971 | 94,596 | 88,477 | 93,641 | 95,784 | 86,968 | 99,457 | 106,630 | 108,415 | 107,115 | 98,117 | 90,931 | 95,118 | 94,000 | 108,399 |
Total Non-Current Assets
| 176,792 | 175,683 | 175,490 | 145,260 | 126,152 | 126,061 | 124,934 | 124,029 | 126,206 | 126,221 | 127,970 | 130,332 | 135,406 | 129,107 | 127,070 | 126,250 | 127,655 | 124,024 | 124,095 | 126,290 | 122,751 | 118,101 | 114,455 | 111,543 | 110,164 | 111,616 | 112,929 | 113,323 | 115,154 | 134,307 | 133,678 | 135,583 | 133,461 | 136,294 | 137,564 | 138,957 | 141,325 | 142,944 | 141,798 | 140,148 | 140,384 | 140,893 | 139,727 | 142,135 | 144,082 | 144,141 | 145,018 | 145,962 | 148,902 | 145,820 | 146,583 | 145,887 | 150,081 | 150,939 | 142,583 | 146,899 | 147,943 | 149,349 | 145,108 | 147,779 | 147,573 | 146,894 | 155,959 |
Total Assets
| 494,529 | 575,841 | 563,924 | 563,871 | 535,348 | 555,725 | 555,911 | 543,740 | 532,311 | 528,592 | 529,098 | 526,418 | 511,453 | 507,569 | 507,761 | 506,604 | 488,178 | 477,290 | 488,249 | 503,698 | 491,726 | 479,517 | 492,965 | 498,790 | 495,017 | 490,157 | 493,188 | 510,832 | 489,284 | 477,524 | 482,925 | 497,727 | 462,303 | 462,693 | 474,090 | 486,502 | 463,223 | 461,777 | 464,081 | 479,747 | 454,519 | 439,631 | 478,159 | 467,076 | 447,887 | 436,878 | 441,433 | 462,574 | 449,064 | 447,154 | 452,257 | 447,765 | 439,164 | 421,593 | 428,868 | 448,592 | 440,545 | 436,698 | 445,892 | 449,607 | 440,690 | 434,471 | 449,444 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 50,423 | 44,813 | 47,657 | 45,552 | 43,682 | 44,439 | 55,773 | 47,376 | 44,543 | 41,587 | 50,155 | 46,323 | 39,689 | 40,972 | 47,074 | 44,107 | 39,514 | 35,596 | 47,481 | 51,542 | 50,853 | 46,240 | 69,507 | 75,831 | 83,339 | 78,596 | 88,225 | 100,940 | 87,755 | 80,046 | 91,320 | 102,662 | 82,268 | 80,715 | 92,369 | 101,834 | 89,489 | 87,825 | 93,432 | 101,337 | 90,122 | 78,227 | 114,627 | 108,498 | 93,932 | 87,061 | 91,037 | 104,162 | 90,792 | 91,201 | 99,237 | 100,046 | 91,060 | 76,490 | 92,002 | 102,849 | 93,316 | 89,295 | 100,734 | 106,443 | 96,197 | 90,864 | 101,932 |
Short Term Debt
| 1,477 | 1,456 | 1,447 | 99 | 90 | 85 | 82 | 45 | 46 | 45 | 48 | 52 | 57 | 51 | 51 | 54 | 56 | 60 | 62 | 72 | 79 | 85 | 91 | 100 | 305 | 317 | 318 | 272 | 128 | 146 | 157 | 175 | 194 | 189 | 204 | 222 | 245 | 265 | 289 | 343 | 526 | 442 | 436 | 446 | 468 | 496 | 524 | 586 | 719 | 2,886 | 3,004 | 3,335 | 964 | 1,019 | 426 | 431 | 312 | 277 | 205 | 189 | 100 | 72 | 45 |
Tax Payables
| 0 | 11,185 | 5,584 | 8,233 | 9,891 | 12,870 | 8,633 | 12,879 | 8,970 | 13,196 | 8,820 | 13,043 | 7,087 | 11,466 | 8,165 | 12,551 | 6,818 | 10,865 | 8,050 | 14,136 | 6,900 | 9,246 | 6,092 | 11,030 | 6,377 | 8,874 | 5,080 | 10,875 | 6,822 | 7,722 | 5,572 | 8,985 | 5,245 | 7,353 | 5,942 | 11,332 | 6,729 | 7,300 | 4,718 | 13,537 | 8,826 | 9,237 | 5,631 | 5,961 | 3,201 | 4,504 | 2,876 | 7,802 | 6,111 | 6,937 | 3,961 | 3,893 | 1,668 | 2,699 | 1,821 | 7,662 | 4,062 | 4,716 | 3,562 | 2,965 | 3,479 | 4,785 | 2,413 |
Deferred Revenue
| 20,994 | 11,185 | 5,584 | 8,233 | 36,151 | 31,340 | 0 | 0 | 0 | 0 | 34,752 | 34,015 | 33,017 | 30,033 | 35,730 | 34,917 | 33,223 | 29,068 | 34,783 | 36,303 | 34,970 | 29,872 | 34,601 | 31,816 | 33,848 | 30,454 | 33,783 | 33,233 | 35,427 | 28,481 | 33,725 | 32,038 | 34,064 | 29,224 | 37,641 | 37,619 | 37,447 | 31,836 | 37,831 | 41,817 | 38,668 | 31,038 | 41,017 | 35,246 | 34,525 | 28,675 | 35,453 | 36,666 | 38,723 | 32,499 | 36,907 | 29,745 | 33,063 | 24,988 | 32,310 | 36,323 | 36,502 | 30,600 | 36,350 | 30,047 | 35,052 | 28,702 | 38,063 |
Other Current Liabilities
| 43,852 | 57,921 | 60,064 | 56,706 | 25,035 | 31,203 | 60,445 | 60,641 | 58,649 | 58,550 | 23,000 | 26,719 | 24,039 | 28,927 | 24,140 | 29,362 | 24,068 | 23,178 | 23,289 | 32,106 | 27,783 | 29,435 | 19,850 | 22,156 | 19,848 | 24,455 | 19,486 | 22,953 | 19,982 | 23,609 | 17,567 | 22,091 | 17,654 | 24,788 | 19,161 | 20,003 | 16,324 | 23,019 | 17,515 | 21,273 | 16,690 | 21,591 | 16,247 | 20,724 | 17,468 | 21,025 | 16,881 | 21,983 | 19,928 | 21,009 | 15,651 | 17,964 | 19,103 | 22,507 | 14,773 | 17,644 | 17,150 | 20,539 | 13,616 | 17,030 | 16,416 | 20,811 | 15,526 |
Total Current Liabilities
| 116,746 | 115,375 | 114,752 | 110,590 | 104,958 | 107,067 | 116,300 | 108,062 | 103,238 | 100,182 | 107,955 | 107,109 | 96,802 | 99,983 | 106,995 | 108,440 | 96,861 | 87,902 | 105,615 | 120,023 | 113,685 | 105,632 | 124,049 | 129,903 | 137,340 | 133,822 | 141,812 | 157,398 | 143,292 | 132,282 | 142,769 | 156,966 | 134,180 | 134,916 | 149,375 | 159,678 | 143,505 | 142,945 | 149,067 | 164,770 | 146,006 | 131,298 | 172,327 | 164,914 | 146,393 | 137,257 | 143,895 | 163,397 | 150,162 | 147,595 | 154,799 | 151,090 | 144,190 | 125,004 | 139,511 | 157,247 | 147,280 | 140,711 | 150,905 | 153,709 | 147,765 | 140,449 | 155,566 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,767 | 1,810 | 1,846 | 206 | 175 | 165 | 154 | 73 | 74 | 64 | 69 | 81 | 92 | 67 | 62 | 74 | 83 | 95 | 89 | 103 | 119 | 121 | 120 | 116 | 130 | 140 | 146 | 163 | 183 | 204 | 193 | 206 | 240 | 239 | 274 | 321 | 372 | 419 | 412 | 445 | 743 | 500 | 427 | 527 | 523 | 627 | 729 | 859 | 831 | 1,172 | 1,552 | 1,776 | 2,894 | 3,073 | 1,085 | 1,069 | 1,125 | 869 | 517 | 502 | 348 | 229 | 120 |
Deferred Revenue Non-Current
| 349 | 296 | 284 | 0 | 0 | 0 | 0 | -3,739 | 0 | 0 | 0 | -4,928 | 47,601 | 48,254 | 48,655 | 48,834 | 0 | 0 | 0 | 0 | 0 | 0 | 60,274 | 60,906 | 0 | 0 | 50,583 | 50,565 | 55,141 | 55,377 | 54,296 | 54,529 | 40,688 | 40,679 | 40,569 | 43,765 | 42,794 | 42,895 | 42,808 | 38,859 | 38,794 | 38,994 | 39,004 | 39,166 | 38,740 | 38,512 | 38,613 | 39,746 | 38,708 | 38,503 | 38,268 | 38,165 | 37,615 | 37,769 | 36,948 | 37,307 | 37,635 | 37,984 | 37,936 | 38,382 | 37,806 | 37,429 | 37,509 |
Deferred Tax Liabilities Non-Current
| 1,027 | 934 | 177 | 6,683 | 0 | 0 | 0 | 3,739 | 0 | 0 | 0 | 4,928 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 29 | 0 | 0 | 438 | 438 | 443 | 448 | 449 | 428 | 522 | 523 | 527 | 607 | 613 | 619 | 569 | 569 | 623 | 623 | 605 | 610 | 600 | 600 | 600 | 600 | 635 | 636 | 638 | 670 | 3,295 | 3,366 | 2,020 | 2,021 | 2,069 | 2,068 | 2,084 | 2,078 | 306 | 321 | 319 |
Other Non-Current Liabilities
| 10,496 | 10,493 | 10,547 | 10,880 | 15,781 | 34,448 | 34,859 | 35,234 | 42,275 | 43,169 | 43,993 | 44,553 | 2,725 | 2,778 | 2,752 | 3,143 | 56,824 | 57,354 | 57,845 | 58,480 | 63,459 | 63,647 | 3,670 | 4,267 | 54,641 | 54,804 | 4,424 | 4,746 | 4,748 | 4,752 | 4,557 | 4,679 | 4,579 | 4,591 | 4,634 | 4,693 | 4,682 | 4,681 | 4,523 | 4,754 | 4,779 | 4,765 | 4,658 | 4,785 | 4,766 | 4,809 | 4,777 | 3,886 | 4,650 | 4,859 | 4,849 | 4,757 | 4,452 | 4,632 | 4,247 | 4,102 | 3,967 | 4,181 | 4,146 | 4,061 | 3,928 | 4,029 | 4,082 |
Total Non-Current Liabilities
| 13,639 | 13,533 | 12,854 | 17,769 | 15,956 | 34,613 | 35,013 | 35,307 | 42,349 | 43,233 | 44,062 | 44,634 | 50,419 | 51,100 | 51,470 | 52,052 | 56,907 | 57,449 | 57,934 | 58,583 | 63,578 | 63,768 | 64,065 | 65,318 | 54,771 | 54,944 | 55,591 | 55,912 | 60,515 | 60,781 | 59,495 | 59,842 | 46,029 | 46,032 | 46,004 | 49,386 | 48,461 | 48,614 | 48,312 | 44,627 | 44,939 | 44,882 | 44,694 | 45,088 | 44,629 | 44,548 | 44,719 | 45,091 | 44,824 | 45,170 | 45,307 | 45,368 | 48,256 | 48,840 | 44,300 | 44,499 | 44,796 | 45,102 | 44,683 | 45,023 | 42,388 | 42,008 | 42,030 |
Total Liabilities
| 130,385 | 128,908 | 127,606 | 128,359 | 120,914 | 141,680 | 151,313 | 143,369 | 145,587 | 143,415 | 152,017 | 151,743 | 147,221 | 151,083 | 158,465 | 160,492 | 153,768 | 145,351 | 163,549 | 178,606 | 177,263 | 169,400 | 188,114 | 195,221 | 192,111 | 188,766 | 197,403 | 213,310 | 203,807 | 193,063 | 202,264 | 216,808 | 180,209 | 180,948 | 195,379 | 209,064 | 191,966 | 191,559 | 197,379 | 209,397 | 190,945 | 176,180 | 217,021 | 210,002 | 191,022 | 181,805 | 188,614 | 208,488 | 194,986 | 192,765 | 200,106 | 196,458 | 192,446 | 173,844 | 183,811 | 201,746 | 192,076 | 185,813 | 195,588 | 198,732 | 190,153 | 182,457 | 197,596 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 77,126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,108 | 1,765 | 3,123 | 2,505 | 7,380 | 8,528 | 9,131 | 11,129 | 2,512 | 3,126 | 3,806 | 4,081 | 7,938 | 8,078 | 7,452 | 7,100 | 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
| 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 | 73,303 |
Retained Earnings
| 188,593 | 267,950 | 257,326 | 256,880 | 246,241 | 245,532 | 237,321 | 233,354 | 224,473 | 222,361 | 213,025 | 208,824 | 199,679 | 198,351 | 191,284 | 188,481 | 180,842 | 179,040 | 173,181 | 202,783 | 197,039 | 193,859 | 189,203 | 189,957 | 180,683 | 179,809 | 174,902 | 176,911 | 168,746 | 167,848 | 163,464 | 163,363 | 155,196 | 154,436 | 150,771 | 151,036 | 144,618 | 143,035 | 139,808 | 143,864 | 137,533 | 137,627 | 135,483 | 131,331 | 125,848 | 124,734 | 122,726 | 124,624 | 119,846 | 120,107 | 117,519 | 116,933 | 112,564 | 113,447 | 110,970 | 112,914 | 109,486 | 111,939 | 114,436 | 115,152 | 114,958 | 116,291 | 116,328 |
Accumulated Other Comprehensive Income/Loss
| 24,315 | 24,223 | 24,276 | 23,960 | 13,531 | 13,623 | 12,436 | 12,205 | 7,415 | 8,007 | 9,289 | 11,087 | 9,827 | 3,421 | 3,333 | 2,962 | -1,108 | -1,765 | -3,123 | -2,505 | -7,380 | -8,528 | -9,131 | -11,129 | -2,512 | -3,126 | -3,806 | -4,081 | -7,938 | -8,078 | -7,452 | -7,100 | 2,247 | 2,656 | 3,299 | 1,759 | 2,106 | 2,670 | 2,393 | 1,979 | 1,535 | 1,317 | 1,160 | 1,236 | 1,538 | 869 | 636 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 80,646 | 80,635 | 80,637 | 80,637 | 80,738 | 80,734 | 80,708 | 80,737 | 80,738 | 80,732 | 80,734 | 80,732 | 80,733 | 80,710 | 80,711 | 79,604 | 78,946 | 77,587 | 48,390 | 43,516 | 42,367 | 41,766 | 39,767 | 48,386 | 47,772 | 47,092 | 46,818 | 42,964 | 42,826 | 43,453 | 43,807 | 50,907 | 50,907 | 50,909 | 50,910 | 50,910 | 50,908 | 50,911 | 50,913 | 50,916 | 50,918 | 50,920 | 50,923 | 55,925 | 55,927 | 55,927 | 55,934 | 60,719 | 60,780 | 60,700 | 60,435 | 60,478 | 60,615 | 60,618 | 60,463 | 65,523 | 65,488 | 58,537 | 58,374 | 58,415 | 58,487 | 58,404 |
Total Shareholders Equity
| 363,339 | 446,122 | 435,540 | 434,780 | 413,712 | 413,196 | 403,794 | 399,570 | 385,928 | 384,409 | 376,349 | 373,948 | 363,541 | 355,808 | 348,630 | 345,457 | 333,749 | 331,289 | 324,071 | 324,476 | 313,858 | 309,529 | 304,272 | 303,027 | 302,372 | 300,884 | 295,297 | 297,032 | 285,013 | 283,977 | 280,220 | 280,473 | 281,653 | 281,302 | 278,282 | 277,008 | 270,937 | 269,916 | 266,415 | 270,059 | 263,287 | 263,165 | 260,866 | 256,793 | 256,614 | 254,833 | 252,592 | 253,861 | 253,868 | 254,190 | 251,522 | 250,671 | 246,345 | 247,365 | 244,891 | 246,680 | 248,312 | 250,730 | 246,276 | 246,829 | 246,676 | 248,081 | 248,035 |
Total Equity
| 364,140 | 446,931 | 436,313 | 435,509 | 414,434 | 414,045 | 404,598 | 400,371 | 386,724 | 385,177 | 377,081 | 374,675 | 364,232 | 356,486 | 349,296 | 346,112 | 334,410 | 331,939 | 324,700 | 325,092 | 314,463 | 310,117 | 304,851 | 303,569 | 302,906 | 301,391 | 295,785 | 297,522 | 285,477 | 284,461 | 280,661 | 280,919 | 282,094 | 281,745 | 278,711 | 277,438 | 271,257 | 270,218 | 266,702 | 270,350 | 263,574 | 263,451 | 261,138 | 257,074 | 256,865 | 255,073 | 252,819 | 254,086 | 254,078 | 254,389 | 252,151 | 251,307 | 246,718 | 247,749 | 245,057 | 246,846 | 248,469 | 250,885 | 250,304 | 250,875 | 250,537 | 252,014 | 251,848 |
Total Liabilities & Shareholders Equity
| 494,525 | 575,839 | 563,919 | 563,868 | 535,348 | 555,725 | 555,911 | 543,740 | 532,311 | 528,592 | 529,098 | 526,418 | 511,453 | 507,569 | 507,761 | 506,604 | 488,178 | 477,290 | 488,249 | 503,698 | 491,726 | 479,517 | 492,965 | 498,790 | 495,017 | 490,157 | 493,188 | 510,832 | 489,284 | 477,524 | 482,925 | 497,727 | 462,303 | 462,693 | 474,090 | 486,502 | 463,223 | 461,777 | 464,081 | 479,747 | 454,519 | 439,631 | 478,159 | 467,076 | 447,887 | 436,878 | 441,433 | 462,574 | 449,064 | 447,154 | 452,257 | 447,765 | 439,164 | 421,593 | 428,868 | 448,592 | 440,545 | 436,698 | 445,892 | 449,607 | 440,690 | 434,471 | 449,444 |