Apaman Co., Ltd.
TSE:8889.T
726 (JPY) • At close October 29, 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 Q2 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 7,951 | 7,225 | 7,311 | 8,920 | 8,487 | 8,115 | 7,643 | 8,318 | 5,695 | 6,120 | 5,618 | 7,359 | 5,387 | 5,326 | 6,995 | 7,561 | 5,673 | 5,585 | 6,633 | 7,959 | 5,813 | 4,777 | 5,322 | 7,773 | 6,297 | 5,703 | 2,400 | 3,201 | 3,285 | 3,827 | 3,717 | 3,847 | 3,501 | 3,343 | 2,974 | 2,609 | 2,448 | 2,798 | 2,727 | 2,535 | 2,642 | 2,309 | 2,763 | 3,161 | 3,509 | 3,023 | 3,296 | 4,404 | 4,333 | 4,812 | 3,568 | 4,060 | 7,860 | 8,974 | 4,963 | 5,324 | 6,583 | 6,599 | 5,210 | 4,884 | 5,278 | 3,810 |
Short Term Investments
| 1,052 | 1,081 | 1,043 | 1,015 | 958 | 1,037 | 1,059 | 1,054 | 1,051 | 1,203 | 1,223 | 1,197 | 1,190 | 1,191 | 1,180 | 1,205 | 1,212 | 1,133 | 1,458 | 1,105 | 1,064 | 1,185 | 1,122 | 1,031 | 817 | 820 | 561 | 551 | 41 | 217 | 231 | 50 | 21 | 0 | 0 | -118 | 0 | 0 | 0 | -42 | 0 | 0 | 0 | -60 | 4,428 | 4,376 | 0 | -187 | -79 | -84 | -89 | -242 | -99 | -104 | -109 | -1,867 | 0 | 0 | 0 | -1,977 | 0 | 0 |
Cash and Short Term Investments
| 7,951 | 8,306 | 8,354 | 9,935 | 9,445 | 9,152 | 8,702 | 9,372 | 6,746 | 7,323 | 6,841 | 8,556 | 6,577 | 6,517 | 8,175 | 8,766 | 6,885 | 6,718 | 8,091 | 9,064 | 6,877 | 5,962 | 6,444 | 8,804 | 7,114 | 6,523 | 2,961 | 3,752 | 3,326 | 4,044 | 3,948 | 3,897 | 3,522 | 3,343 | 2,974 | 2,609 | 2,448 | 2,798 | 2,727 | 2,535 | 2,642 | 2,309 | 2,763 | 3,161 | 3,509 | 3,023 | 3,296 | 4,404 | 4,333 | 4,812 | 3,568 | 4,060 | 7,860 | 8,974 | 4,963 | 5,324 | 6,583 | 6,599 | 5,210 | 4,884 | 5,278 | 3,810 |
Net Receivables
| 2,360 | 4,156 | 3,797 | 4,327 | 4,188 | 4,586 | 4,291 | 4,747 | 5,541 | 4,608 | 4,628 | 4,828 | 4,689 | 4,944 | 4,603 | 4,494 | 2,955 | 3,094 | 2,653 | 4,788 | 2,802 | 2,887 | 2,679 | 4,798 | 1,919 | 2,372 | 2,861 | 2,220 | 1,793 | 2,272 | 2,133 | 2,432 | 1,669 | 1,989 | 2,064 | 2,245 | 2,432 | 2,660 | 2,659 | 2,701 | 2,312 | 2,427 | 2,589 | 2,566 | 1,745 | 2,242 | 2,224 | 2,313 | 2,488 | 2,693 | 2,338 | 2,492 | 1,433 | 1,740 | 2,041 | 2,975 | 1,545 | 1,930 | 1,971 | 3,116 | 3,484 | 2,999 |
Inventory
| 1,577 | 1,943 | 2,007 | 1,601 | 1,722 | 1,414 | 1,509 | 1,344 | 1,178 | 821 | 1,091 | 773 | 823 | 721 | 541 | 530 | 632 | 60 | 100 | 101 | 96 | 98 | 100 | 106 | 118 | 125 | 116 | 119 | 138 | 150 | 158 | 160 | 190 | 187 | 191 | 183 | 190 | 181 | 183 | 151 | 178 | 176 | 168 | 159 | 127 | 125 | 155 | 143 | 154 | 185 | 174 | 192 | 347 | 565 | 1,182 | 1,116 | 1,190 | 1,244 | 1,612 | 23,906 | 24,902 | 25,899 |
Other Current Assets
| 3,631 | -14,405 | -14,158 | 893 | 1,052 | 1,055 | 1,108 | 987 | 1,333 | 1,125 | 901 | 647 | 1,256 | 1,388 | 1,074 | 1,034 | 3,005 | 3,177 | 3,034 | 1,169 | 3,591 | 3,876 | 3,674 | 1,379 | 3,215 | 3,171 | 2,725 | 2,642 | 2,606 | 2,222 | 1,666 | 1,399 | 1,347 | 1,606 | 1,661 | 1,555 | 1,571 | 1,532 | 1,330 | 1,200 | 1,276 | 1,559 | 1,288 | 1,221 | 1,330 | 1,526 | 1,438 | 1,363 | 1,384 | 1,390 | 1,105 | 1,078 | 2,894 | 2,891 | 1,928 | 1,736 | 2,841 | 2,953 | 2,995 | 10,386 | 10,848 | 12,023 |
Total Current Assets
| 15,519 | 15,883 | 15,552 | 16,756 | 16,407 | 16,207 | 15,610 | 16,450 | 14,798 | 13,877 | 13,461 | 14,804 | 13,345 | 13,570 | 14,393 | 14,824 | 13,477 | 13,049 | 13,878 | 15,122 | 13,366 | 12,823 | 12,897 | 15,087 | 12,366 | 12,191 | 8,663 | 8,733 | 7,863 | 8,688 | 7,905 | 7,888 | 6,728 | 7,125 | 6,890 | 6,592 | 6,641 | 7,171 | 6,899 | 6,587 | 6,408 | 6,471 | 6,808 | 7,107 | 6,711 | 6,916 | 7,113 | 8,223 | 8,359 | 9,080 | 7,185 | 7,822 | 12,534 | 14,170 | 10,114 | 11,151 | 12,159 | 12,726 | 11,788 | 42,292 | 44,512 | 44,731 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,179 | 2,224 | 2,285 | 4,944 | 5,309 | 5,372 | 5,439 | 5,338 | 5,622 | 5,906 | 6,214 | 5,885 | 6,247 | 6,214 | 6,347 | 6,374 | 6,470 | 6,364 | 6,939 | 7,007 | 4,612 | 4,840 | 4,882 | 7,352 | 4,544 | 4,393 | 16,930 | 16,625 | 16,627 | 16,180 | 16,193 | 15,956 | 16,509 | 16,671 | 16,707 | 17,178 | 17,260 | 17,336 | 17,284 | 17,342 | 17,404 | 11,697 | 17,663 | 17,685 | 17,866 | 17,922 | 19,060 | 19,225 | 19,197 | 19,000 | 20,683 | 20,490 | 26,191 | 27,854 | 33,995 | 36,412 | 49,302 | 49,469 | 49,895 | 20,182 | 20,475 | 20,599 |
Goodwill
| 4,332 | 4,519 | 4,706 | 4,844 | 5,040 | 5,227 | 5,415 | 5,604 | 5,804 | 6,003 | 6,203 | 6,406 | 6,483 | 6,534 | 6,720 | 6,918 | 6,800 | 6,357 | 6,567 | 6,741 | 6,931 | 7,146 | 7,357 | 7,215 | 7,424 | 6,508 | 9,480 | 9,769 | 10,056 | 10,346 | 10,476 | 10,449 | 10,747 | 11,015 | 11,286 | 11,577 | 11,860 | 12,130 | 12,419 | 12,701 | 12,986 | 13,219 | 13,502 | 13,740 | 14,012 | 14,292 | 14,653 | 14,955 | 15,288 | 15,475 | 15,756 | 16,038 | 16,327 | 16,592 | 16,873 | 17,178 | 18,090 | 18,385 | 18,702 | 18,928 | 20,967 | 21,344 |
Intangible Assets
| 4,779 | 4,428 | 4,533 | 4,689 | 4,638 | 4,503 | 4,209 | 4,172 | 3,702 | 3,414 | 3,310 | 2,664 | 2,566 | 2,435 | 2,074 | 2,104 | 1,918 | 1,910 | 1,917 | 1,926 | 2,039 | 2,019 | 2,018 | 1,992 | 2,035 | 1,949 | 1,977 | 1,917 | 1,367 | 1,203 | 1,252 | 1,054 | 836 | 824 | 779 | 761 | 607 | 459 | 466 | 449 | 509 | 489 | 469 | 464 | 481 | 474 | 477 | 482 | 533 | 468 | 432 | 630 | 787 | 717 | 643 | 650 | 1,813 | 1,944 | 2,019 | 2,111 | 2,412 | 2,476 |
Goodwill and Intangible Assets
| 9,111 | 8,947 | 9,239 | 9,533 | 9,678 | 9,730 | 9,624 | 9,776 | 9,506 | 9,417 | 9,513 | 9,070 | 9,049 | 8,969 | 8,794 | 9,022 | 8,718 | 8,267 | 8,484 | 8,667 | 8,970 | 9,165 | 9,375 | 9,207 | 9,459 | 8,457 | 11,457 | 11,686 | 11,423 | 11,549 | 11,728 | 11,503 | 11,583 | 11,839 | 12,065 | 12,338 | 12,467 | 12,589 | 12,885 | 13,150 | 13,495 | 13,708 | 13,971 | 14,204 | 14,493 | 14,766 | 15,130 | 15,437 | 15,821 | 15,943 | 16,188 | 16,668 | 17,114 | 17,309 | 17,516 | 17,828 | 19,903 | 20,329 | 20,721 | 21,039 | 23,379 | 23,820 |
Long Term Investments
| 5,388 | 5,314 | -1,392 | 1,050 | 5,632 | 5,630 | 5,771 | 1,103 | 5,823 | 5,845 | 5,826 | 275 | 5,709 | 5,683 | 5,033 | 62 | 4,817 | 4,735 | 4,803 | 384 | 2,614 | 2,621 | 2,620 | 1,005 | 2,670 | 2,596 | 4,997 | 1,632 | 4,809 | 4,845 | 4,588 | 2,452 | 4,856 | 4,762 | 4,726 | 2,574 | 4,742 | 4,639 | 4,645 | 2,427 | 4,709 | 4,746 | 4,695 | 2,234 | 59 | 64 | 69 | 522 | 1,463 | 1,438 | 1,470 | 664 | 4,596 | 4,802 | 6,331 | 2,452 | 0 | 0 | 0 | 3,415 | 0 | 0 |
Tax Assets
| 641 | 762 | 682 | 671 | 615 | 679 | 738 | 862 | 709 | 859 | 1,154 | 1,292 | 1,387 | 1,572 | 1,689 | 1,814 | 917 | 1,161 | 966 | 932 | 1,361 | 1,492 | 1,581 | 1,202 | 1,724 | 1,770 | 1,470 | 1,819 | 1,990 | 2,079 | 2,078 | 2,079 | 2,518 | 2,538 | 2,580 | 2,606 | 5,787 | 5,806 | 6,715 | 6,796 | 6,969 | 7,248 | 7,363 | 6,511 | 6,696 | 6,769 | 7,075 | 7,155 | 6,267 | 6,479 | 7,259 | 8,357 | 7,454 | 7,601 | 7,699 | 7,855 | 0 | 0 | 0 | 3,461 | 0 | 0 |
Other Non-Current Assets
| 2 | -1 | 6,879 | 1,984 | -2,652 | -2,668 | -2,661 | 2,010 | -2,978 | -2,973 | -2,967 | 1,911 | -2,638 | -2,642 | -2,678 | 2,156 | -2,669 | -2,658 | -2,699 | 1,811 | 2,640 | 2,715 | 2,678 | 1,689 | 2,673 | 2,677 | 2 | 3,150 | 2 | 2 | 1 | 2,412 | 1 | 1 | 2 | 2,204 | 3 | 2 | 1 | 2,249 | 1 | 5,862 | 2 | 2,302 | 4,488 | 4,441 | 2,665 | 2,235 | 1,442 | 1,418 | 1,475 | 2,338 | -828 | -1,010 | -2,555 | 1,676 | 9,158 | 9,509 | 9,733 | 3,399 | 7,535 | 7,781 |
Total Non-Current Assets
| 17,321 | 17,246 | 17,693 | 18,182 | 18,582 | 18,743 | 18,911 | 19,089 | 18,682 | 19,054 | 19,740 | 18,433 | 19,754 | 19,796 | 19,185 | 19,428 | 18,253 | 17,869 | 18,493 | 18,801 | 20,197 | 20,833 | 21,136 | 20,455 | 21,070 | 19,893 | 34,856 | 34,912 | 34,851 | 34,655 | 34,588 | 34,402 | 35,467 | 35,811 | 36,080 | 36,900 | 40,259 | 40,372 | 41,530 | 41,964 | 42,578 | 43,261 | 43,694 | 42,936 | 43,602 | 43,962 | 43,999 | 44,574 | 44,190 | 44,278 | 47,075 | 48,517 | 54,527 | 56,556 | 62,986 | 66,223 | 78,363 | 79,307 | 80,349 | 51,496 | 51,389 | 52,200 |
Total Assets
| 32,840 | 33,132 | 33,248 | 34,944 | 34,991 | 34,954 | 34,526 | 35,545 | 33,486 | 32,935 | 33,205 | 33,241 | 33,101 | 33,369 | 33,582 | 34,255 | 31,733 | 30,921 | 32,374 | 33,929 | 33,563 | 33,657 | 34,034 | 35,545 | 33,437 | 32,084 | 43,519 | 43,646 | 42,714 | 43,343 | 42,493 | 42,291 | 42,195 | 42,936 | 42,970 | 43,492 | 46,900 | 47,543 | 48,429 | 48,551 | 48,986 | 49,732 | 50,502 | 50,043 | 50,313 | 50,878 | 51,112 | 52,797 | 52,549 | 53,358 | 54,260 | 56,339 | 67,061 | 70,726 | 73,100 | 77,374 | 90,522 | 92,033 | 92,137 | 93,788 | 95,901 | 96,931 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,770 | 1,730 | 1,592 | 1,814 | 1,470 | 1,580 | 1,333 | 1,537 | 1,162 | 2,061 | 1,884 | 1,149 | 1,116 | 1,336 | 1,188 | 1,023 | 1,000 | 1,243 | 980 | 909 | 1,324 | 1,403 | 1,312 | 1,005 | 1,802 | 1,854 | 1,892 | 1,464 | 1,133 | 1,275 | 1,536 | 982 | 824 | 1,165 | 1,215 | 860 | 750 | 1,245 | 1,120 | 804 | 798 | 1,159 | 1,186 | 791 | 673 | 1,050 | 1,049 | 772 | 671 | 1,003 | 832 | 1,027 | 864 | 1,162 | 1,149 | 1,145 | 725 | 1,220 | 1,080 | 1,069 | 1,102 | 1,365 |
Short Term Debt
| 4,004 | 4,110 | 4,134 | 3,886 | 3,855 | 3,348 | 3,317 | 3,036 | 2,607 | 2,499 | 2,528 | 2,364 | 2,338 | 2,238 | 2,134 | 1,942 | 1,858 | 2,067 | 2,268 | 2,053 | 2,096 | 2,239 | 2,627 | 1,979 | 2,095 | 2,187 | 3,242 | 2,915 | 2,758 | 2,993 | 2,870 | 2,839 | 2,763 | 2,867 | 2,811 | 2,847 | 2,565 | 2,415 | 2,423 | 2,066 | 2,559 | 2,068 | 2,081 | 2,132 | 2,240 | 2,257 | 2,168 | 11,087 | 12,100 | 27,315 | 28,484 | 1,260 | 2,283 | 2,167 | 2,447 | 43,042 | 52,717 | 52,359 | 51,877 | 44,631 | 46,133 | 40,887 |
Tax Payables
| 0 | 408 | 85 | 532 | 384 | 226 | 65 | 98 | 74 | 68 | 20 | 165 | 179 | 132 | 54 | 107 | 98 | 110 | 59 | 303 | 391 | 340 | 162 | 841 | 746 | 945 | 100 | 432 | 181 | 309 | 80 | 408 | 291 | 346 | 149 | 237 | 137 | 130 | 60 | 146 | 87 | 149 | 44 | 231 | 160 | 113 | 33 | 71 | 85 | 55 | 28 | 57 | 58 | 52 | 406 | 648 | 1,368 | 1,443 | 1,477 | 1,602 | 1,690 | 1,690 |
Deferred Revenue
| 10 | 4,130 | 4,126 | 4,530 | 4,324 | 4,181 | 3,940 | 4,019 | 3,903 | 3,894 | 3,903 | 4,204 | 4,168 | 4,067 | 3,958 | 3,740 | 3,775 | 3,521 | 3,606 | 3,820 | 804 | 940 | 1,079 | 2,796 | 907 | 964 | 119 | 475 | 198 | 323 | 93 | 423 | 305 | 359 | 162 | 268 | 152 | 149 | 82 | 170 | 105 | 166 | 64 | 255 | 185 | 142 | 80 | 148 | 131 | 135 | 88 | 191 | 158 | 172 | 486 | 819 | 1,485 | 1,640 | 1,608 | 2,701 | 2,106 | 2,063 |
Other Current Liabilities
| 7,789 | 3,560 | 3,095 | 3,096 | 3,328 | 3,406 | 3,494 | 3,360 | 3,476 | 3,083 | 2,752 | 2,485 | 2,412 | 2,350 | 2,331 | 2,485 | 2,719 | 3,061 | 3,186 | 3,441 | 5,878 | 6,018 | 5,988 | 4,743 | 6,256 | 6,182 | 4,683 | 4,539 | 4,595 | 4,706 | 4,540 | 4,178 | 4,219 | 4,365 | 4,291 | 4,193 | 4,394 | 4,351 | 4,175 | 4,060 | 4,025 | 4,174 | 3,922 | 3,876 | 4,061 | 4,197 | 4,021 | 4,316 | 4,432 | 4,914 | 4,409 | 4,273 | 4,575 | 4,751 | 4,772 | 5,337 | 5,243 | 5,724 | 5,852 | 5,843 | 7,393 | 7,636 |
Total Current Liabilities
| 13,573 | 13,530 | 12,947 | 13,326 | 12,977 | 12,515 | 12,084 | 11,952 | 11,148 | 11,537 | 11,067 | 10,202 | 10,034 | 9,991 | 9,611 | 9,190 | 9,352 | 9,892 | 10,040 | 10,223 | 10,102 | 10,600 | 11,006 | 10,523 | 11,060 | 11,187 | 9,936 | 9,393 | 8,684 | 9,297 | 9,039 | 8,422 | 8,111 | 8,756 | 8,479 | 8,168 | 7,861 | 8,160 | 7,800 | 7,100 | 7,487 | 7,567 | 7,253 | 7,054 | 7,159 | 7,646 | 7,318 | 16,323 | 17,334 | 33,367 | 33,813 | 6,751 | 7,880 | 8,252 | 8,854 | 50,343 | 60,170 | 60,943 | 60,417 | 54,244 | 56,734 | 51,951 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11,774 | 12,229 | 12,701 | 15,010 | 14,043 | 14,548 | 15,030 | 17,152 | 14,281 | 14,608 | 15,350 | 15,892 | 16,278 | 16,721 | 17,240 | 17,787 | 15,939 | 14,849 | 15,564 | 16,076 | 16,327 | 16,883 | 17,379 | 17,797 | 14,595 | 13,159 | 23,018 | 23,596 | 23,907 | 24,000 | 24,479 | 24,989 | 25,871 | 26,543 | 27,270 | 28,294 | 25,362 | 25,878 | 26,401 | 26,917 | 27,290 | 27,916 | 28,530 | 28,999 | 29,818 | 29,909 | 31,611 | 23,853 | 23,453 | 8,610 | 9,059 | 36,985 | 42,292 | 44,750 | 48,861 | 10,262 | 11,053 | 11,542 | 12,505 | 21,022 | 20,348 | 25,675 |
Deferred Revenue Non-Current
| 4,117 | 4,130 | 4,126 | 3,958 | 3,896 | 3,909 | 3,842 | 3,842 | 3,785 | 3,782 | 3,855 | 3,956 | 3,935 | 3,882 | 0 | 0 | 0 | 0 | 0 | 289 | 0 | 0 | 0 | 0 | 277 | 272 | 267 | 0 | 275 | 286 | 273 | 268 | 265 | 269 | 258 | 257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 679 | 0 | 0 | 0 | 611 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -9,566 | -9,415 | -8,806 | 53 | -3,896 | -3,909 | -3,842 | 70 | -3,785 | -3,782 | -3,855 | 67 | -3,935 | -3,882 | 0 | 0 | 0 | 0 | 0 | 18 | 0 | 0 | 0 | 0 | 58 | 58 | 58 | 0 | 190 | 174 | 203 | 189 | 332 | 316 | 246 | 233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227 | 0 | 0 | 0 | 422 | 0 | 0 |
Other Non-Current Liabilities
| 8,692 | 8,619 | 8,330 | -1,971 | 3,686 | 3,778 | 3,491 | -1,786 | 3,715 | 2,399 | 2,462 | -1,453 | 2,730 | 2,643 | 2,748 | 2,835 | 2,940 | 2,601 | 2,673 | 2,463 | 2,701 | 2,652 | 2,564 | 2,680 | 2,313 | 2,051 | 4,363 | 4,634 | 4,369 | 4,393 | 4,410 | 4,336 | 4,384 | 4,443 | 4,472 | 4,529 | 4,816 | 4,800 | 4,734 | 4,771 | 4,834 | 4,904 | 4,905 | 4,958 | 4,999 | 5,064 | 5,184 | 4,879 | 5,424 | 5,402 | 5,427 | 5,453 | 6,671 | 6,808 | 6,634 | 5,867 | 12,434 | 12,430 | 12,832 | 12,321 | 15,295 | 16,013 |
Total Non-Current Liabilities
| 15,017 | 15,563 | 16,351 | 17,050 | 17,729 | 18,326 | 18,521 | 19,278 | 17,996 | 17,007 | 17,812 | 18,462 | 19,008 | 19,364 | 19,988 | 20,622 | 18,879 | 17,450 | 18,237 | 18,846 | 19,028 | 19,535 | 19,943 | 20,477 | 17,243 | 15,540 | 27,706 | 28,230 | 28,741 | 28,853 | 29,365 | 29,782 | 30,852 | 31,571 | 32,246 | 33,313 | 30,178 | 30,678 | 31,135 | 31,688 | 32,124 | 32,820 | 33,435 | 33,957 | 34,817 | 34,973 | 36,795 | 29,089 | 28,877 | 14,012 | 14,486 | 42,438 | 48,963 | 51,558 | 55,495 | 17,035 | 23,487 | 23,972 | 25,337 | 34,376 | 35,643 | 41,688 |
Total Liabilities
| 28,590 | 29,089 | 29,291 | 30,376 | 30,706 | 30,841 | 30,605 | 31,230 | 29,144 | 28,544 | 28,879 | 28,664 | 29,042 | 29,355 | 29,599 | 29,812 | 28,231 | 27,342 | 28,277 | 29,069 | 29,130 | 30,135 | 30,949 | 31,000 | 28,303 | 26,727 | 37,642 | 37,623 | 37,425 | 38,150 | 38,404 | 38,204 | 38,963 | 40,327 | 40,725 | 41,481 | 38,039 | 38,838 | 38,935 | 38,788 | 39,611 | 40,387 | 40,688 | 41,011 | 41,976 | 42,619 | 44,113 | 45,412 | 46,211 | 47,379 | 48,299 | 49,189 | 56,843 | 59,810 | 64,349 | 67,378 | 83,657 | 84,915 | 85,754 | 88,620 | 92,377 | 93,639 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 264 | 223 | 122 | 121 | 243 | 173 | 58 | 0 | 23 | 17 | 6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,039 | 8,039 | 8,021 | 8,021 | 8,021 | 8,021 | 8,002 | 8,002 | 8,002 | 8,002 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,983 | 7,647 | 7,613 | 7,613 | 7,346 | 7,311 | 7,311 | 7,311 | 7,311 | 7,311 | 7,311 | 7,311 | 7,287 | 7,237 | 7,217 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 7,212 | 6,312 | 6,312 | 6,312 | 6,312 | 6,312 | 5,556 | 5,556 | 5,556 |
Retained Earnings
| -2,608 | -2,902 | -3,043 | -2,365 | -2,680 | -2,947 | -3,099 | -2,581 | -2,619 | -2,682 | -2,764 | -2,484 | -3,003 | -3,057 | -3,180 | -2,702 | -3,776 | -3,698 | -3,202 | -2,448 | -2,653 | -3,493 | -3,929 | -2,472 | -1,897 | -1,662 | -1,150 | -1,006 | -1,719 | -1,814 | -2,245 | -2,120 | -2,988 | -3,043 | -3,348 | -3,582 | 1,318 | 1,164 | 1,959 | 2,233 | 1,848 | 1,927 | 1,680 | -2,644 | -3,329 | -3,403 | -5,283 | -4,857 | -5,876 | -6,057 | -6,169 | -4,967 | -2,411 | -2,536 | -3,025 | -1,774 | -4,859 | -4,550 | -5,223 | -4,870 | -6,375 | -6,707 |
Accumulated Other Comprehensive Income/Loss
| -376 | -292 | -202 | -264 | -223 | -122 | -121 | -243 | -173 | -58 | 1 | -23 | -17 | -6 | 20 | 24 | 7 | 1 | 18 | 17 | 31 | 1 | -1 | 1 | -2 | -6 | 8 | 4 | 3 | 0 | 4 | -1 | 4 | 13 | 20 | 24 | 33 | 35 | 37 | 32 | 20 | 21 | 25 | 25 | 11 | 14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -1,015 | -1,014 | -1,033 | -1,298 | -1,257 | -1,159 | -1,177 | -1,299 | -1,229 | -1,114 | -1,075 | -1,099 | -1,094 | -1,083 | -1,074 | -1,096 | -949 | -947 | -946 | -945 | -1,064 | -1,070 | -1,070 | -1,070 | -1,070 | -1,065 | -1,064 | -1,063 | -1,064 | -1,063 | -1,402 | -1,437 | -1,437 | -1,749 | -1,781 | -1,780 | 151 | 151 | 151 | 151 | 152 | 79 | 847 | 4,390 | 4,383 | 4,383 | 4,394 | 4,385 | 4,388 | 4,410 | 4,410 | 4,404 | 4,380 | 4,400 | 3,448 | 3,414 | 3,426 | 3,358 | 3,341 | 2,538 | 2,476 | 2,513 |
Total Shareholders Equity
| 4,040 | 3,831 | 3,743 | 4,358 | 4,084 | 3,915 | 3,726 | 4,122 | 4,154 | 4,206 | 4,145 | 4,400 | 3,886 | 3,843 | 3,749 | 4,209 | 3,265 | 3,339 | 3,853 | 4,607 | 4,297 | 3,421 | 2,983 | 4,442 | 5,014 | 5,250 | 5,777 | 5,918 | 5,203 | 5,106 | 4,004 | 4,056 | 3,192 | 2,567 | 2,202 | 1,973 | 8,813 | 8,661 | 9,458 | 9,727 | 9,331 | 9,314 | 9,789 | 8,988 | 8,277 | 8,206 | 6,323 | 6,740 | 5,724 | 5,565 | 5,453 | 6,649 | 9,181 | 9,076 | 6,735 | 7,952 | 4,879 | 5,120 | 4,430 | 3,224 | 1,657 | 1,362 |
Total Equity
| 4,250 | 4,040 | 3,951 | 4,568 | 4,285 | 4,113 | 3,921 | 4,315 | 4,342 | 4,391 | 4,326 | 4,577 | 4,059 | 4,014 | 3,983 | 4,443 | 3,502 | 3,579 | 4,097 | 4,860 | 4,433 | 3,522 | 3,085 | 4,545 | 5,134 | 5,357 | 5,877 | 6,023 | 5,289 | 5,193 | 4,089 | 4,087 | 3,232 | 2,609 | 2,245 | 2,011 | 8,861 | 8,705 | 9,494 | 9,763 | 9,375 | 9,345 | 9,814 | 9,032 | 8,337 | 8,259 | 6,999 | 7,385 | 6,338 | 5,979 | 5,961 | 7,150 | 10,218 | 10,916 | 8,751 | 9,996 | 6,865 | 7,118 | 6,383 | 5,168 | 3,524 | 3,292 |
Total Liabilities & Shareholders Equity
| 32,840 | 33,129 | 33,242 | 34,944 | 34,991 | 34,954 | 34,526 | 35,545 | 33,486 | 32,935 | 33,205 | 33,241 | 33,101 | 33,369 | 33,582 | 34,255 | 31,733 | 30,921 | 32,374 | 33,929 | 33,563 | 33,657 | 34,034 | 35,545 | 33,437 | 32,084 | 43,519 | 43,646 | 42,714 | 43,343 | 42,493 | 42,291 | 42,195 | 42,936 | 42,970 | 43,492 | 46,900 | 47,543 | 48,429 | 48,551 | 48,986 | 49,732 | 50,502 | 50,043 | 50,313 | 50,878 | 51,112 | 52,797 | 52,549 | 53,358 | 54,260 | 56,339 | 67,061 | 70,726 | 73,100 | 77,374 | 90,522 | 92,033 | 92,137 | 93,788 | 95,901 | 96,931 |