
FIDEA Holdings Co. Ltd.
TSE:8713.T
1538 (JPY) • At close March 14, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 337,890 | 339,972 | 347,742 | 306,340 | 315,408 | 353,961 | 268,062 | 316,923 | 282,533 | 365,980 | 585,155 | 725,949 | 692,702 | 651,465 | 679,331 | 612,331 | 572,601 | 311,357 | 269,586 | 148,358 | 131,200 | 125,989 | 139,665 | 146,336 | 196,248 | 171,262 | 207,662 | 156,177 | 132,293 | 113,265 | 149,458 | 77,180 | 134,612 | 126,676 | 171,405 | 64,954 | 128,100 | 54,366 | 92,899 | 64,373 | 83,909 | 56,932 | 71,399 | 60,660 | 94,003 | 67,274 | 134,136 | 59,222 | 50,578 | 45,812 | 45,176 | 56,811 | 47,114 | 51,469 | 43,633 | 86,352 | 42,317 | 40,771 | 39,219 | 42,596 | 47,473 |
Short Term Investments
| 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 |
Cash and Short Term Investments
| 337,890 | 339,972 | 347,742 | 306,340 | 315,408 | 353,961 | 268,062 | 316,923 | 282,533 | 365,980 | 585,155 | 725,949 | 692,702 | 651,465 | 679,331 | 612,331 | 572,601 | 311,357 | 269,586 | 148,358 | 131,200 | 125,989 | 139,665 | 146,336 | 196,248 | 171,262 | 207,662 | 156,177 | 132,293 | 113,265 | 149,458 | 77,180 | 134,612 | 126,676 | 171,405 | 64,954 | 128,100 | 54,366 | 92,899 | 64,373 | 83,909 | 56,932 | 71,399 | 60,660 | 94,003 | 67,274 | 134,136 | 59,222 | 50,578 | 45,812 | 45,176 | 56,811 | 47,114 | 51,469 | 43,633 | 86,352 | 42,317 | 40,771 | 39,219 | 42,596 | 47,473 |
Net Receivables
| 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 |
Inventory
| 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 |
Other Current Assets
| 0 | 0 | 0 | 388,968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,843,455 | 1,848,873 | 1,858,932 | 1,855,151 | 1,852,706 | 1,793,842 | 1,800,010 | 1,790,585 | 1,814,510 | 1,800,830 | 1,806,691 | 1,816,168 | 1,812,388 | 1,825,583 | 1,837,058 | 1,830,764 | 1,811,829 | 1,796,175 | 1,803,921 | 0 | 1,780,549 | 1,770,272 | 1,788,470 | 1,770,425 | 1,738,803 | 1,738,202 | 1,737,709 | 1,720,491 | 1,671,181 | 1,681,904 | 1,645,985 | 1,640,178 | 1,608,577 | 1,619,409 | 1,634,373 | 1,607,911 | 1,581,387 | 1,563,662 | 1,546,874 | 1,505,633 | 1,590,455 | 1,508,855 | 1,495,469 | 1,486,576 | 1,511,259 | 1,492,468 | 1,496,112 |
Total Current Assets
| 337,890 | 339,972 | 429,501 | 388,968 | 315,408 | 353,961 | 268,062 | 316,923 | 282,533 | 365,980 | 585,155 | 725,949 | 692,702 | 651,465 | 2,522,786 | 2,461,204 | 2,431,533 | 2,166,508 | 2,122,292 | 1,942,200 | 1,931,210 | 1,916,574 | 1,954,175 | 1,947,166 | 2,002,939 | 1,987,430 | 2,020,050 | 1,981,760 | 1,969,351 | 1,944,029 | 1,961,287 | 1,873,355 | 1,938,533 | 1,917,937 | 1,951,954 | 1,835,226 | 1,916,570 | 1,824,791 | 1,831,702 | 1,802,575 | 1,821,618 | 1,777,423 | 1,742,580 | 1,742,564 | 1,739,988 | 1,707,452 | 1,742,713 | 1,678,631 | 1,684,951 | 1,653,723 | 1,626,563 | 1,620,473 | 1,593,988 | 1,557,102 | 1,634,088 | 1,595,207 | 1,537,786 | 1,527,347 | 1,550,478 | 1,535,064 | 1,543,585 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19,959 | 20,183 | 20,371 | 20,621 | 20,960 | 20,966 | 21,079 | 21,317 | 22,801 | 23,066 | 23,235 | 23,518 | 23,993 | 24,297 | 24,277 | 24,167 | 25,271 | 25,600 | 26,339 | 26,668 | 27,151 | 27,184 | 27,409 | 27,580 | 28,111 | 28,329 | 28,795 | 29,109 | 29,552 | 29,761 | 29,686 | 28,836 | 28,861 | 26,298 | 25,939 | 25,830 | 24,690 | 24,678 | 24,536 | 24,394 | 24,180 | 23,698 | 23,191 | 22,928 | 22,722 | 22,382 | 21,802 | 21,691 | 21,642 | 21,584 | 21,764 | 21,921 | 23,056 | 23,203 | 23,459 | 23,817 | 24,220 | 24,448 | 24,554 | 24,854 | 25,040 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14 | 0 | 0 | 0 | 44 | 0 | 0 | 0 | 74 | 0 | 0 | 0 | 104 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 40 | 0 | 0 | 0 | 135 | 0 | 0 | 0 | 292 | 0 | 0 | 0 | 371 | 0 | 0 | 0 | 512 | 0 | 0 | 0 | 548 | 0 |
Intangible Assets
| 1,363 | 1,466 | 1,610 | 1,712 | 1,550 | 1,663 | 1,711 | 1,846 | 1,888 | 1,999 | 2,165 | 2,236 | 2,347 | 2,512 | 2,519 | 2,442 | 2,414 | 2,410 | 2,326 | 2,387 | 2,040 | 2,042 | 2,079 | 1,716 | 1,901 | 1,690 | 1,865 | 1,992 | 2,101 | 2,303 | 2,509 | 2,736 | 2,544 | 2,737 | 2,878 | 3,062 | 3,148 | 3,339 | 3,507 | 3,682 | 3,912 | 4,110 | 4,184 | 2,758 | 2,741 | 2,645 | 2,351 | 1,690 | 1,796 | 1,400 | 1,350 | 932 | 1,359 | 1,456 | 1,407 | 953 | 1,494 | 1,612 | 1,554 | 1,124 | 1,664 |
Goodwill and Intangible Assets
| 1,363 | 1,466 | 1,610 | 1,712 | 1,550 | 1,663 | 1,711 | 1,860 | 1,888 | 1,999 | 2,165 | 2,280 | 2,347 | 2,512 | 2,519 | 2,516 | 2,414 | 2,410 | 2,326 | 2,491 | 2,040 | 2,042 | 2,079 | 1,850 | 1,901 | 1,690 | 1,865 | 1,992 | 2,101 | 2,303 | 2,509 | 2,736 | 2,544 | 2,737 | 2,878 | 3,077 | 3,148 | 3,339 | 3,507 | 3,722 | 3,912 | 4,110 | 4,184 | 2,893 | 2,741 | 2,645 | 2,351 | 1,982 | 1,796 | 1,400 | 1,350 | 1,303 | 1,359 | 1,456 | 1,407 | 1,465 | 1,494 | 1,612 | 1,554 | 1,672 | 1,664 |
Long Term Investments
| 0 | 0 | 5,180 | 5,089 | 745,742 | 752,741 | 755,629 | 664,763 | 661,920 | 634,496 | 650,576 | 684,785 | 761,036 | 795,979 | 793,980 | 733,573 | 797,539 | 800,360 | 809,872 | 743,626 | 798,713 | 771,822 | 784,022 | 754,702 | 755,549 | 753,176 | 746,344 | 749,109 | 857,403 | 875,865 | 939,064 | 941,927 | 982,071 | 983,614 | 989,310 | 1,009,806 | 1,041,619 | 1,028,438 | 1,069,863 | 1,000,538 | 954,674 | 908,697 | 888,417 | 828,808 | 844,503 | 833,869 | 798,458 | 785,756 | 769,593 | 759,044 | 742,511 | 708,577 | 711,549 | 693,180 | 624,232 | 593,107 | 654,035 | 628,333 | 629,668 | 554,334 | 573,939 |
Tax Assets
| 0 | 0 | 3,404 | 3,553 | 5,058 | 5,652 | -732,839 | 4,346 | 3,686 | 3,682 | -625,176 | -658,987 | -734,696 | -769,170 | -2,519 | 1,293 | -2,414 | -2,410 | -2,326 | -2,537,468 | -2,040 | -2,042 | -2,079 | -2,555,532 | -1,901 | -1,690 | -1,865 | -2,574,692 | -2,694,461 | -2,706,629 | -2,750,893 | -2,738,102 | -2,785,992 | -2,774,875 | -2,769,859 | -2,780,078 | -2,830,089 | -2,798,863 | -2,808,666 | -2,738,740 | -2,692,383 | -2,629,188 | -2,559,598 | -2,510,712 | -2,490,488 | -2,474,047 | -2,407,035 | -2,405,165 | 0 | 22,984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,711,155 | 2,698,349 | 2,656,994 | 2,640,721 | -5,058 | -5,652 | -22,790 | -4,346 | -3,686 | -3,682 | -25,400 | -25,798 | -26,340 | -26,809 | 2,519 | -1,293 | 2,414 | 2,410 | 2,326 | 2,537,468 | 2,040 | 2,042 | 2,079 | 2,555,532 | 1,901 | 1,690 | 1,865 | 2,574,692 | 2,694,461 | 2,706,629 | 2,750,893 | 2,738,102 | 2,785,992 | 2,774,875 | 2,769,859 | 2,780,078 | 2,830,089 | 2,798,863 | 2,808,666 | 2,738,740 | 2,692,383 | 2,629,188 | 2,559,598 | 2,510,712 | 2,490,488 | 2,474,047 | 2,407,035 | 2,405,165 | 1,968 | -22,984 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 2,732,477 | 2,719,998 | 2,687,559 | 2,671,696 | 768,252 | 775,370 | 22,790 | 687,940 | 686,609 | 659,561 | 25,400 | 25,798 | 26,340 | 26,809 | 820,776 | 760,256 | 825,224 | 828,370 | 838,537 | 772,785 | 827,904 | 801,048 | 813,510 | 784,132 | 785,561 | 783,195 | 777,004 | 780,210 | 889,056 | 907,929 | 971,259 | 973,499 | 1,013,476 | 1,012,649 | 1,018,127 | 1,038,713 | 1,069,457 | 1,056,455 | 1,097,906 | 1,028,654 | 982,766 | 936,505 | 915,792 | 854,629 | 869,966 | 858,896 | 822,611 | 809,429 | 794,999 | 782,028 | 765,625 | 731,801 | 735,964 | 717,839 | 649,098 | 618,389 | 679,749 | 654,393 | 655,776 | 580,860 | 600,643 |
Total Assets
| 3,070,367 | 3,059,970 | 3,117,060 | 3,060,664 | 3,091,136 | 3,051,039 | 3,098,594 | 3,019,852 | 3,044,587 | 3,032,692 | 3,111,892 | 3,265,199 | 3,306,571 | 3,282,472 | 3,343,562 | 3,221,460 | 3,256,757 | 2,994,878 | 2,960,829 | 2,714,985 | 2,759,114 | 2,717,622 | 2,767,685 | 2,731,298 | 2,788,500 | 2,770,625 | 2,797,054 | 2,761,970 | 2,858,407 | 2,851,958 | 2,932,546 | 2,846,854 | 2,952,009 | 2,930,586 | 2,970,081 | 2,873,939 | 2,986,027 | 2,881,246 | 2,929,608 | 2,831,229 | 2,804,384 | 2,713,928 | 2,658,372 | 2,597,193 | 2,609,954 | 2,566,348 | 2,565,324 | 2,488,060 | 2,479,950 | 2,435,751 | 2,392,188 | 2,352,274 | 2,329,952 | 2,274,941 | 2,283,186 | 2,213,596 | 2,217,535 | 2,181,740 | 2,206,254 | 2,115,924 | 2,144,228 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 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 |
Short Term Debt
| 0 | 0 | 75,213 | 88,768 | 0 | 0 | 0 | 0 | 15,926 | 27,371 | 17,214 | 0 | 66,881 | 77,595 | 67,209 | 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 |
Tax Payables
| 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 |
Deferred Revenue
| 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 |
Other Current Liabilities
| 0 | 0 | 18,261 | -88,726 | 0 | 0 | 0 | 0 | -15,926 | -27,371 | -17,214 | 0 | -66,881 | -77,595 | -67,209 | 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 |
Total Current Liabilities
| 0 | 0 | 93,474 | 108,127 | 1,898,411 | 1,858,740 | 1,857,367 | 1,904,786 | 1,770,450 | 1,728,390 | 1,743,378 | 2,075,137 | 1,730,867 | 1,686,213 | 1,709,786 | 1,987,394 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33 | 309 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 103,300 | 167,588 | 87,700 | 87,700 | 0 | 0 | 0 | 0 | 117,900 | 0 | 145,300 | 0 | 342,200 | 336,800 | 340,700 | 323,700 | 278,300 | 144,825 | 107,873 | 13,100 | 10,100 | 10,400 | 10,100 | 8,400 | 17,200 | 17,300 | 17,300 | 15,100 | 15,600 | 15,300 | 19,600 | 21,400 | 22,400 | 23,500 | 23,600 | 46,000 | 45,100 | 0 | 88,945 | 0 | 83,045 | 0 | 59,411 | 0 | 57,944 | 57,935 | 52,813 | 0 | 0 | 0 | 0 | 0 | 41,616 | 39,762 | 33,031 | 0 | 0 | 0 | 0 | 0 | 34,337 |
Deferred Revenue Non-Current
| 0 | 0 | 2,814,636 | 2,743,635 | 92,203 | 92,203 | -398 | 115,603 | 117,476 | 117,872 | -1,449 | -2,456 | -5,251 | -4,774 | -50,294 | -51,103 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 395 | 396 | 397 | 397 | 398 | 397 | 424 | 428 | 1,449 | 2,456 | 5,251 | 4,774 | 5,181 | 3,878 | 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 |
Other Non-Current Liabilities
| 2,886,535 | 2,812,619 | -36,295 | 2,886,701 | -92,600 | -92,600 | 0 | 0 | -235,800 | -118,300 | -145,300 | 0 | -342,200 | -336,800 | 0 | 0 | -278,300 | -144,825 | -107,873 | -13,100 | -10,100 | -10,400 | -10,100 | -8,400 | -17,200 | -17,300 | -17,300 | -15,100 | -15,600 | -15,300 | -19,600 | -21,400 | -22,400 | -23,500 | -23,600 | -46,000 | -45,100 | 0 | -88,945 | 0 | -83,045 | 0 | -59,411 | 0 | -57,944 | -57,935 | -52,813 | 0 | 0 | 0 | 0 | 0 | -41,616 | -39,762 | -33,031 | 0 | 0 | 0 | 0 | 0 | -34,337 |
Total Non-Current Liabilities
| 2,989,835 | 2,980,207 | 2,941,649 | 2,866,707 | 92,600 | 92,600 | 147,531 | 116,000 | 117,900 | 118,300 | 3,006,731 | 3,155,968 | 409,081 | 414,395 | 340,700 | 323,700 | 278,300 | 144,825 | 107,873 | 25,327 | 10,100 | 10,400 | 10,100 | 16,900 | 17,200 | 17,300 | 17,300 | 15,100 | 15,600 | 15,300 | 19,600 | 21,400 | 22,400 | 23,500 | 23,600 | 46,000 | 45,100 | 65,400 | 88,945 | 132,445 | 83,045 | 86,007 | 59,411 | 107,056 | 57,944 | 57,935 | 52,813 | 85,472 | 59,973 | 92,297 | 65,204 | 85,648 | 41,616 | 39,762 | 33,031 | 101,614 | 47,615 | 68,642 | 51,516 | 68,618 | 34,337 |
Total Liabilities
| 2,989,835 | 2,980,207 | 3,035,120 | 2,974,834 | 92,600 | 92,600 | 147,531 | 116,000 | 117,900 | 118,300 | 3,006,731 | 3,155,968 | 3,187,056 | 3,164,337 | 3,219,059 | 3,101,389 | 3,135,965 | 2,876,029 | 2,844,443 | 2,603,186 | 2,633,606 | 2,591,129 | 2,645,744 | 2,611,790 | 2,674,926 | 2,653,006 | 2,679,754 | 2,646,216 | 2,737,761 | 2,735,506 | 2,818,396 | 2,734,917 | 2,837,887 | 2,810,271 | 2,847,955 | 2,753,905 | 2,871,385 | 2,770,618 | 2,816,192 | 2,722,201 | 2,699,556 | 2,620,044 | 2,569,750 | 2,513,265 | 2,525,152 | 2,485,488 | 2,490,518 | 2,409,370 | 2,412,772 | 2,372,248 | 2,330,717 | 2,289,754 | 2,274,403 | 2,219,056 | 2,225,567 | 2,157,263 | 2,158,289 | 2,123,066 | 2,149,821 | 2,059,886 | 2,099,473 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 10,457 | 13,137 | 95,046 | 4,252 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 10,000 | 10,000 | 10,000 | 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
| 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 17,600 | 15,450 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 10,000 |
Retained Earnings
| 59,238 | 57,706 | 58,131 | 57,665 | 58,360 | 58,051 | 58,141 | 57,858 | 58,127 | 57,591 | 56,524 | 55,942 | 56,632 | 55,410 | 54,322 | 53,564 | 53,363 | 52,241 | 51,416 | 51,398 | 52,648 | 52,583 | 51,598 | 51,248 | 50,635 | 50,195 | 49,175 | 48,634 | 49,082 | 48,037 | 47,046 | 45,519 | 45,410 | 44,812 | 43,519 | 42,652 | 42,154 | 39,689 | 36,339 | 34,652 | 34,310 | 31,963 | 29,434 | 28,093 | 26,880 | 25,023 | 23,592 | 22,708 | 22,521 | 21,344 | 19,959 | 19,344 | 18,332 | 17,784 | 16,974 | 16,764 | 16,330 | 15,369 | 14,549 | 13,743 | 13,108 |
Accumulated Other Comprehensive Income/Loss
| -14,856 | -14,092 | -13,147 | -8,967 | -10,457 | -13,137 | -3,246 | -4,252 | -3,284 | 1,952 | 6,014 | 10,535 | 20,146 | 19,973 | 21,699 | 37,191 | 19,967 | 19,139 | 17,501 | 12,926 | 25,397 | 26,449 | 22,858 | 20,754 | 15,518 | 19,976 | 20,651 | 19,614 | 24,140 | 21,021 | 19,689 | 18,989 | 21,354 | 28,154 | 31,386 | 30,158 | 25,353 | 23,822 | 30,795 | 32,357 | 29,475 | 20,897 | 18,170 | 14,819 | 16,996 | 14,960 | 10,297 | 15,034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 17,996 | 17,997 | 18,804 | 18,971 | 18,958 | 18,962 | 15,659 | 18,906 | 24,357 | 24,367 | 30,328 | 34,975 | 44,594 | 44,437 | 51,892 | 48,214 | 49,159 | 48,331 | 30,246 | 42,118 | 54,589 | 55,706 | 52,114 | 30,315 | 30,346 | 49,232 | 30,346 | 48,870 | 53,392 | 50,273 | 30,379 | 29,263 | 29,246 | 29,216 | 60,451 | 57,911 | 53,106 | 51,574 | 58,149 | 57,548 | 54,215 | 45,638 | 42,912 | 39,561 | 41,738 | 39,701 | 35,040 | 39,777 | 28,470 | 25,914 | 25,359 | 26,845 | 20,143 | 21,017 | 23,576 | 22,433 | 25,364 | 25,787 | 24,329 | 24,601 | 19,154 |
Total Shareholders Equity
| 80,378 | 79,611 | 81,788 | 85,669 | 84,861 | 81,876 | 91,800 | 90,512 | 97,200 | 101,910 | 104,852 | 108,917 | 119,226 | 117,847 | 124,214 | 119,778 | 120,522 | 118,572 | 116,109 | 111,516 | 125,237 | 126,289 | 121,712 | 119,258 | 113,410 | 117,427 | 117,082 | 115,504 | 120,474 | 116,310 | 113,989 | 111,772 | 114,010 | 120,182 | 121,970 | 118,563 | 113,260 | 109,263 | 112,088 | 107,650 | 103,525 | 92,601 | 87,346 | 82,654 | 83,618 | 79,724 | 73,632 | 77,485 | 65,991 | 62,258 | 60,318 | 61,189 | 53,475 | 53,801 | 55,550 | 54,197 | 56,694 | 56,156 | 53,878 | 53,344 | 42,262 |
Total Equity
| 80,532 | 79,763 | 81,941 | 85,824 | 84,972 | 81,986 | 91,910 | 90,621 | 97,509 | 102,219 | 105,161 | 109,231 | 119,515 | 118,135 | 124,503 | 120,071 | 120,792 | 118,849 | 116,386 | 111,799 | 125,508 | 126,493 | 121,941 | 119,508 | 113,574 | 117,619 | 117,300 | 115,754 | 120,646 | 116,452 | 114,150 | 111,937 | 114,122 | 120,315 | 122,126 | 120,034 | 114,642 | 110,628 | 113,416 | 109,028 | 104,828 | 93,884 | 88,622 | 83,928 | 84,802 | 80,860 | 74,806 | 78,690 | 67,178 | 63,503 | 61,471 | 62,520 | 55,549 | 55,885 | 57,619 | 56,333 | 59,246 | 58,674 | 56,433 | 56,038 | 44,755 |
Total Liabilities & Shareholders Equity
| 3,070,367 | 3,059,970 | 3,117,060 | 3,060,664 | 3,091,136 | 3,051,039 | 3,098,594 | 3,019,852 | 3,044,587 | 3,032,692 | 3,111,892 | 3,265,199 | 3,306,571 | 3,282,472 | 3,343,562 | 3,221,460 | 3,256,757 | 2,994,878 | 2,960,829 | 2,714,985 | 2,759,114 | 2,717,622 | 2,767,685 | 2,731,298 | 2,788,500 | 2,770,625 | 2,797,054 | 2,761,970 | 2,858,407 | 2,851,958 | 2,932,546 | 2,846,854 | 2,952,009 | 2,930,586 | 2,970,081 | 2,873,939 | 2,986,027 | 2,881,246 | 2,929,608 | 2,831,229 | 2,804,384 | 2,713,928 | 2,658,372 | 2,597,193 | 2,609,954 | 2,566,348 | 2,565,324 | 2,488,060 | 2,479,950 | 2,435,751 | 2,392,188 | 2,352,274 | 2,329,952 | 2,274,941 | 2,283,186 | 2,213,596 | 2,217,535 | 2,181,740 | 2,206,254 | 2,115,924 | 2,144,228 |