Keikyu Corporation
TSE:9006.T
1200.5 (JPY) • At close November 5, 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
| 94,647 | 149,223 | 65,059 | 69,564 | 38,791 | 57,119 | 49,268 | 46,163 | 61,107 | 61,384 | 44,702 | 45,851 | 69,978 | 57,600 | 84,117 | 60,917 | 59,593 | 35,555 | 41,256 | 39,755 | 51,465 | 45,742 | 45,500 | 57,618 | 43,339 | 43,862 | 50,523 | 47,961 | 45,606 | 44,202 | 38,598 | 41,007 | 50,289 | 43,891 | 36,361 | 31,756 | 33,762 | 45,088 | 33,484 | 31,595 | 33,600 | 43,349 | 42,871 | 46,666 | 50,416 | 49,057 | 29,585 | 31,900 | 38,314 | 32,134 | 39,611 | 41,595 | 43,381 | 57,030 | 26,502 | 28,162 | 34,998 | 69,608 | 28,643 | 39,658 | 42,630 | 55,370 |
Short Term Investments
| 0 | 150 | -35,169 | -35,408 | -55,437 | -35,800 | -31,017 | -31,244 | -51,743 | -52,219 | -50,171 | -52,600 | -30,670 | -30,896 | -21,179 | -20,523 | -20,126 | -19,881 | -26,753 | -26,334 | -25,949 | -25,693 | -27,512 | -27,172 | -26,749 | -26,366 | -24,932 | -24,780 | -24,975 | -25,475 | -23,248 | -23,566 | -23,822 | -24,078 | -49,827 | -49,517 | -49,225 | -48,932 | -19,266 | -18,968 | -18,672 | -16,731 | -2,005 | -2,023 | -2,068 | -2,145 | -2,188 | -2,216 | -2,248 | -2,318 | -2,379 | -2,401 | -2,435 | -2,520 | -2,600 | -2,567 | -2,474 | -2,538 | -2,663 | -2,711 | -2,773 | -2,906 |
Cash and Short Term Investments
| 94,647 | 149,223 | 65,059 | 69,564 | 38,791 | 57,119 | 49,268 | 46,163 | 61,107 | 61,384 | 44,702 | 45,851 | 69,978 | 57,600 | 84,117 | 60,917 | 59,593 | 35,555 | 41,256 | 39,755 | 51,465 | 45,742 | 45,500 | 57,618 | 43,339 | 43,862 | 50,523 | 47,961 | 45,606 | 44,202 | 38,598 | 41,007 | 50,289 | 43,891 | 36,361 | 31,756 | 33,762 | 45,088 | 33,484 | 31,595 | 33,600 | 43,349 | 42,871 | 46,666 | 50,416 | 49,057 | 29,585 | 31,900 | 38,314 | 32,134 | 39,611 | 41,595 | 43,381 | 57,030 | 26,502 | 28,162 | 34,998 | 69,608 | 28,643 | 39,658 | 42,630 | 55,370 |
Net Receivables
| 12,239 | 16,021 | 13,759 | 13,844 | 11,732 | 14,181 | 13,157 | 11,180 | 10,515 | 12,301 | 10,275 | 8,315 | 8,393 | 9,752 | 9,740 | 8,577 | 9,551 | 12,591 | 13,042 | 12,759 | 12,680 | 26,229 | 11,314 | 10,007 | 10,503 | 16,916 | 14,201 | 14,332 | 13,246 | 18,674 | 15,552 | 14,420 | 15,189 | 19,777 | 15,626 | 14,946 | 14,750 | 17,010 | 17,221 | 15,226 | 16,681 | 18,793 | 14,857 | 15,412 | 15,172 | 16,457 | 15,424 | 14,287 | 13,950 | 14,399 | 12,766 | 12,291 | 12,677 | 13,061 | 13,679 | 14,639 | 15,033 | 17,051 | 14,045 | 13,971 | 16,289 | 17,946 |
Inventory
| 75,770 | 68,484 | 60,696 | 64,547 | 58,970 | 58,018 | 58,024 | 60,865 | 57,932 | 49,160 | 75,229 | 69,961 | 51,999 | 50,512 | 51,562 | 50,803 | 48,631 | 44,678 | 44,439 | 41,333 | 40,822 | 48,169 | 64,205 | 68,708 | 65,848 | 62,836 | 72,178 | 76,126 | 67,188 | 64,879 | 74,186 | 73,444 | 64,233 | 62,248 | 86,154 | 90,030 | 88,155 | 85,089 | 99,614 | 100,675 | 99,809 | 96,683 | 94,914 | 91,828 | 91,370 | 91,815 | 107,132 | 95,130 | 94,992 | 90,929 | 93,800 | 91,059 | 92,532 | 91,240 | 98,446 | 97,127 | 97,340 | 96,952 | 106,929 | 103,579 | 99,735 | 94,797 |
Other Current Assets
| 6,977 | 8,429 | 5,976 | 6,498 | 6,694 | 5,409 | 6,730 | 6,140 | 5,781 | 5,174 | 8,325 | 7,645 | 10,136 | 9,919 | 9,339 | 7,931 | 7,322 | 8,355 | 8,897 | 8,701 | 7,429 | 6,591 | 8,378 | 5,777 | 6,130 | 6,189 | 5,730 | 5,735 | 5,216 | 5,266 | 5,056 | 5,326 | 7,073 | 6,405 | 4,767 | 4,863 | 5,048 | 4,359 | 5,813 | 5,107 | 5,240 | 3,952 | 10,171 | 9,160 | 9,302 | 7,739 | 8,046 | 7,521 | 7,412 | 5,965 | 6,890 | 6,750 | 8,146 | 6,246 | 5,783 | 5,638 | 6,359 | 6,778 | 5,148 | 5,866 | 11,586 | 5,470 |
Total Current Assets
| 189,633 | 242,157 | 145,490 | 154,453 | 116,187 | 134,727 | 127,179 | 124,348 | 135,335 | 128,019 | 138,531 | 131,772 | 140,506 | 127,783 | 154,758 | 128,228 | 125,097 | 101,179 | 107,634 | 102,548 | 112,396 | 126,731 | 129,397 | 142,110 | 125,820 | 129,803 | 142,632 | 144,154 | 131,256 | 133,021 | 133,392 | 134,197 | 136,784 | 132,321 | 142,908 | 141,595 | 141,715 | 151,546 | 156,132 | 152,603 | 155,330 | 162,777 | 162,813 | 163,066 | 166,260 | 165,068 | 160,187 | 148,838 | 154,668 | 143,427 | 153,067 | 151,695 | 156,736 | 167,577 | 144,410 | 145,566 | 153,730 | 190,389 | 154,765 | 163,074 | 170,240 | 173,583 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 678,126 | 680,050 | 644,612 | 645,067 | 645,736 | 644,784 | 624,163 | 626,581 | 623,188 | 631,788 | 628,676 | 640,163 | 646,631 | 658,446 | 650,798 | 654,730 | 658,524 | 662,082 | 642,473 | 641,756 | 629,156 | 627,397 | 617,315 | 613,915 | 613,269 | 614,966 | 599,020 | 590,234 | 576,219 | 572,559 | 738,049 | 727,375 | 726,869 | 766,752 | 759,729 | 758,353 | 760,214 | 763,168 | 753,226 | 752,419 | 753,094 | 754,139 | 741,158 | 742,208 | 739,470 | 744,469 | 733,441 | 741,402 | 733,167 | 737,422 | 727,259 | 730,686 | 731,113 | 729,982 | 717,345 | 716,531 | 707,609 | 705,585 | 673,246 | 671,803 | 662,329 | 640,727 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,311 | 2,370 | 2,428 | 2,487 | 2,546 | 2,605 | 2,663 | 2,722 | 2,781 | 2,840 | 2,898 | 2,957 | 3,016 | 3,075 | 3,133 | 3,192 | 3,251 | 3,310 | 3,368 | 3,427 | 3,486 | 3,546 | 3,605 | 3,664 | 3,723 | 3,782 | 3,841 | 3,901 | 3,960 | 4,019 | 4,324 | 4,629 | 4,880 | 5,092 | 5,355 | 5,618 | 5,864 | 6,109 | 6,594 | 6,829 |
Intangible Assets
| 9,199 | 8,194 | 8,345 | 8,217 | 8,300 | 8,300 | 7,594 | 6,773 | 7,112 | 7,425 | 7,029 | 6,890 | 7,113 | 7,197 | 7,292 | 7,514 | 7,599 | 7,390 | 6,586 | 6,355 | 5,609 | 5,827 | 4,825 | 4,940 | 4,986 | 5,233 | 4,921 | 5,122 | 5,305 | 5,409 | 5,201 | 5,401 | 5,488 | 5,885 | 5,433 | 5,697 | 5,927 | 6,120 | 5,886 | 6,029 | 6,109 | 6,238 | 5,926 | 6,231 | 6,475 | 6,568 | 6,224 | 6,422 | 6,676 | 6,875 | 6,610 | 5,928 | 6,137 | 6,236 | 5,517 | 5,255 | 5,397 | 5,395 | 5,482 | 5,712 | 5,815 | 5,772 |
Goodwill and Intangible Assets
| 9,199 | 8,194 | 8,345 | 8,217 | 8,300 | 8,300 | 7,594 | 6,773 | 7,112 | 7,425 | 7,029 | 6,890 | 7,113 | 7,197 | 7,292 | 7,514 | 7,599 | 7,390 | 6,586 | 6,355 | 5,609 | 5,827 | 7,136 | 7,310 | 7,414 | 7,720 | 7,467 | 7,727 | 7,968 | 8,131 | 7,982 | 8,241 | 8,386 | 8,842 | 8,449 | 8,772 | 9,060 | 9,312 | 9,137 | 9,339 | 9,477 | 9,665 | 9,412 | 9,777 | 10,080 | 10,232 | 9,947 | 10,204 | 10,517 | 10,776 | 10,570 | 9,947 | 10,461 | 10,865 | 10,397 | 10,347 | 10,752 | 11,013 | 11,346 | 11,821 | 12,409 | 12,601 |
Long Term Investments
| 104,526 | 103,499 | 130,384 | 122,975 | 143,848 | 120,391 | 117,985 | 119,911 | 139,023 | 138,065 | 133,111 | 139,371 | 104,038 | 106,324 | 91,390 | 87,925 | 88,801 | 87,932 | 104,825 | 103,658 | 100,708 | 103,542 | 99,712 | 104,154 | 100,962 | 97,736 | 95,406 | 90,230 | 91,461 | 87,213 | 87,793 | 80,870 | 80,958 | 89,116 | 118,752 | 114,448 | 119,918 | 120,588 | 81,794 | 76,920 | 73,886 | 62,314 | 48,249 | 47,840 | 45,763 | 44,748 | 40,507 | 38,630 | 38,643 | 38,038 | 36,201 | 36,491 | 35,748 | 36,269 | 37,404 | 37,300 | 38,974 | 40,082 | 37,214 | 38,714 | 37,560 | 39,664 |
Tax Assets
| 6,917 | 7,092 | 6,269 | 6,564 | 6,485 | 6,525 | 5,764 | 6,231 | 6,186 | 6,320 | 5,729 | 6,034 | 6,037 | 6,131 | 6,421 | 6,637 | 6,945 | 6,506 | 6,204 | 6,492 | 6,242 | 6,130 | 5,520 | 5,843 | 5,611 | 4,476 | 3,890 | 3,899 | 3,946 | 3,910 | 3,724 | 3,102 | 3,114 | 2,890 | 2,659 | 2,597 | 2,573 | 2,574 | 2,754 | 2,724 | 2,815 | 6,345 | 3,864 | 3,970 | 6,443 | 6,178 | 9,202 | 10,653 | 11,761 | 10,902 | 11,340 | 12,081 | 12,684 | 12,189 | 9,748 | 9,613 | 9,263 | 8,561 | 9,587 | 9,201 | 9,270 | 8,212 |
Other Non-Current Assets
| 46,399 | 45,910 | 20,212 | 20,325 | 701 | 20,687 | 20,881 | 20,936 | 749 | 762 | 768 | 798 | 23,103 | 23,170 | 23,133 | 23,310 | 23,255 | 23,316 | 23,075 | 23,277 | 22,619 | 22,213 | 22,505 | 22,565 | 22,744 | 22,499 | 22,614 | 22,629 | 22,749 | 22,096 | 22,213 | 22,340 | 22,464 | 22,590 | 22,520 | 22,681 | 22,842 | 22,728 | 22,995 | 23,001 | 23,082 | 23,162 | 23,227 | 23,533 | 23,535 | 23,674 | 23,099 | 23,529 | 23,591 | 23,738 | 23,580 | 23,830 | 24,983 | 25,222 | 24,580 | 24,803 | 24,702 | 24,717 | 23,766 | 24,140 | 24,298 | 21,178 |
Total Non-Current Assets
| 845,167 | 844,745 | 809,822 | 803,148 | 805,070 | 800,687 | 776,387 | 780,432 | 776,258 | 784,360 | 775,313 | 793,256 | 786,922 | 801,268 | 779,034 | 780,116 | 785,124 | 787,226 | 783,163 | 781,538 | 764,334 | 765,109 | 752,188 | 753,787 | 750,000 | 747,397 | 728,397 | 714,719 | 702,343 | 693,909 | 859,761 | 841,928 | 841,791 | 890,190 | 912,109 | 906,851 | 914,607 | 918,370 | 869,906 | 864,403 | 862,354 | 855,625 | 825,910 | 827,328 | 825,291 | 829,301 | 816,196 | 824,418 | 817,679 | 820,876 | 808,950 | 813,035 | 814,989 | 814,527 | 799,474 | 798,594 | 791,300 | 789,958 | 755,159 | 755,679 | 745,866 | 722,382 |
Total Assets
| 1,034,800 | 1,086,902 | 955,316 | 957,606 | 921,262 | 935,420 | 903,570 | 904,784 | 911,598 | 912,385 | 913,849 | 925,034 | 927,431 | 929,053 | 933,798 | 908,349 | 910,227 | 888,412 | 890,803 | 884,092 | 876,733 | 891,844 | 881,589 | 895,903 | 875,826 | 877,205 | 871,035 | 858,878 | 833,606 | 826,935 | 993,158 | 976,128 | 978,580 | 1,022,518 | 1,055,024 | 1,048,452 | 1,056,327 | 1,069,923 | 1,026,045 | 1,017,012 | 1,017,688 | 1,018,406 | 988,729 | 990,401 | 991,557 | 994,374 | 976,387 | 973,256 | 972,347 | 964,303 | 962,017 | 964,730 | 971,725 | 982,104 | 943,884 | 944,160 | 945,030 | 980,348 | 909,925 | 918,753 | 916,106 | 895,965 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,305 | 39,206 | 14,521 | 12,211 | 13,426 | 27,560 | 15,492 | 14,260 | 21,791 | 24,363 | 15,526 | 13,972 | 18,757 | 25,180 | 17,336 | 14,673 | 20,329 | 33,126 | 26,263 | 25,772 | 31,990 | 39,193 | 21,350 | 19,403 | 27,166 | 36,708 | 23,632 | 21,890 | 24,118 | 34,184 | 23,760 | 20,276 | 29,908 | 39,702 | 23,365 | 16,079 | 27,965 | 36,268 | 21,718 | 19,692 | 30,141 | 40,503 | 22,032 | 16,882 | 23,871 | 35,406 | 24,943 | 21,793 | 25,917 | 34,067 | 19,934 | 19,735 | 27,141 | 32,250 | 24,561 | 31,334 | 38,785 | 52,038 | 27,823 | 29,355 | 53,820 | 29,474 |
Short Term Debt
| 132,599 | 133,256 | 131,222 | 141,697 | 142,177 | 152,733 | 152,216 | 142,795 | 143,376 | 133,875 | 146,243 | 136,110 | 135,973 | 135,836 | 150,645 | 141,305 | 131,917 | 131,224 | 134,013 | 134,276 | 135,540 | 135,637 | 145,525 | 143,639 | 144,277 | 139,929 | 152,990 | 144,233 | 130,542 | 121,943 | 124,326 | 125,202 | 126,069 | 146,853 | 150,227 | 150,793 | 151,171 | 161,717 | 155,601 | 157,783 | 158,970 | 160,001 | 158,950 | 164,714 | 155,741 | 157,185 | 170,663 | 155,519 | 156,216 | 136,173 | 158,766 | 161,640 | 166,503 | 164,341 | 143,873 | 132,977 | 134,396 | 175,785 | 173,590 | 183,548 | 154,260 | 207,095 |
Tax Payables
| 874 | 36,068 | 3,023 | 4,056 | 950 | 3,765 | 1,774 | 3,394 | 1,670 | 6,095 | 3,816 | 3,438 | 2,932 | 1,583 | 662 | 961 | 335 | 3,602 | 2,962 | 6,594 | 2,982 | 7,279 | 5,005 | 5,854 | 2,447 | 4,690 | 3,719 | 5,733 | 2,594 | 7,534 | 4,732 | 4,621 | 2,143 | 3,380 | 3,186 | 3,896 | 1,350 | 5,147 | 2,059 | 2,672 | 1,212 | 3,583 | 2,164 | 2,920 | 1,329 | 3,244 | 1,690 | 2,758 | 1,787 | 3,432 | 2,133 | 2,462 | 1,292 | 3,707 | 3,198 | 4,387 | 2,558 | 4,406 | 1,098 | 2,371 | 2,697 | 1,383 |
Deferred Revenue
| 874 | 36,068 | 17,177 | 19,144 | 14,377 | 12,354 | 10,217 | 12,349 | 8,663 | 12,946 | 13,946 | 14,249 | 13,685 | 11,562 | 13,964 | 14,399 | 13,478 | 13,670 | 11,724 | 16,376 | 12,842 | 14,465 | 12,233 | 13,533 | 9,789 | 11,131 | 10,749 | 13,266 | 9,892 | 12,819 | 14,272 | 14,810 | 11,852 | 12,058 | 11,668 | 13,613 | 9,723 | 11,630 | 10,558 | 11,238 | 9,778 | 10,148 | 9,423 | 9,976 | 8,051 | 9,237 | 9,064 | 10,427 | 9,307 | 10,271 | 8,454 | 9,559 | 8,569 | 9,882 | 8,762 | 10,581 | 10,370 | 11,368 | 8,708 | 9,810 | 9,750 | 8,814 |
Other Current Liabilities
| 50,927 | 50,938 | 31,631 | 31,824 | 30,959 | 30,128 | 29,901 | 28,901 | 30,830 | 30,262 | 31,418 | 30,394 | 31,249 | 29,667 | 31,861 | 31,280 | 30,790 | 31,626 | 44,657 | 33,760 | 34,945 | 32,284 | 33,239 | 33,245 | 33,236 | 31,134 | 30,711 | 30,859 | 30,447 | 31,240 | 31,121 | 30,653 | 31,389 | 29,119 | 30,733 | 30,004 | 30,321 | 30,908 | 31,291 | 30,029 | 29,112 | 28,327 | 27,827 | 27,513 | 29,185 | 25,822 | 26,188 | 26,584 | 26,479 | 25,489 | 26,642 | 26,389 | 26,235 | 25,513 | 26,452 | 27,476 | 27,676 | 26,997 | 26,260 | 26,743 | 28,013 | 29,414 |
Total Current Liabilities
| 198,705 | 259,468 | 194,551 | 204,876 | 200,939 | 222,775 | 207,826 | 198,305 | 204,660 | 201,446 | 207,133 | 194,725 | 199,664 | 202,245 | 213,806 | 201,657 | 196,514 | 209,646 | 216,657 | 210,184 | 215,317 | 221,579 | 212,347 | 209,820 | 214,468 | 218,902 | 218,082 | 210,248 | 194,999 | 200,186 | 193,479 | 190,941 | 199,218 | 227,732 | 215,993 | 210,489 | 219,180 | 240,523 | 219,168 | 218,742 | 228,001 | 238,979 | 218,232 | 219,085 | 216,848 | 227,650 | 230,858 | 214,323 | 217,919 | 206,000 | 213,796 | 217,323 | 228,448 | 231,986 | 203,648 | 202,368 | 211,227 | 266,188 | 236,381 | 249,456 | 245,843 | 274,797 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 349,590 | 354,117 | 355,331 | 357,140 | 327,994 | 334,717 | 319,771 | 331,763 | 338,805 | 355,793 | 357,300 | 374,714 | 372,181 | 379,511 | 377,120 | 363,781 | 360,537 | 313,511 | 290,109 | 281,514 | 277,763 | 294,211 | 291,303 | 307,109 | 292,432 | 298,647 | 287,982 | 294,129 | 290,300 | 291,534 | 292,048 | 289,375 | 289,805 | 326,909 | 323,920 | 331,330 | 329,682 | 327,124 | 345,386 | 342,908 | 342,380 | 349,903 | 351,133 | 354,307 | 363,743 | 361,809 | 350,332 | 358,495 | 359,253 | 366,224 | 362,052 | 360,592 | 359,065 | 367,609 | 364,441 | 367,528 | 363,133 | 350,682 | 332,456 | 331,511 | 344,624 | 307,228 |
Deferred Revenue Non-Current
| 95,209 | 81,266 | 15,945 | 15,811 | 15,828 | 15,734 | 15,826 | 15,737 | 15,769 | 15,783 | 16,226 | 16,131 | 16,106 | 16,065 | 16,801 | 16,305 | 11,914 | 11,332 | 11,250 | 11,131 | 11,049 | 11,047 | 10,856 | 10,673 | 10,698 | 10,679 | 10,738 | 10,590 | 10,482 | 10,433 | 10,408 | 10,381 | 10,275 | 11,178 | 10,051 | 9,817 | 9,745 | 9,751 | 8,145 | 8,007 | 7,974 | 8,986 | 8,852 | 8,569 | 8,487 | 8,316 | 7,580 | 7,314 | 7,220 | 7,068 | 6,894 | 6,629 | 6,479 | 6,412 | 6,398 | 6,252 | 7,557 | 7,522 | 7,227 | 7,071 | 6,991 | 9,867 |
Deferred Tax Liabilities Non-Current
| 3,385 | 4,983 | 7,462 | 5,589 | 6,823 | 5,011 | 5,621 | 6,011 | 5,012 | 3,648 | 3,017 | 5,349 | 5,177 | 2,936 | 439 | 438 | 4,762 | 6,622 | 11,906 | 11,902 | 11,172 | 11,884 | 11,783 | 14,329 | 13,170 | 12,676 | 13,658 | 12,497 | 12,726 | 11,383 | 14,893 | 12,186 | 12,308 | 7,789 | 18,817 | 17,656 | 19,355 | 19,615 | 10,059 | 8,309 | 6,985 | 6,169 | 855 | 803 | 789 | 786 | 722 | 585 | 585 | 587 | 587 | 671 | 642 | 619 | 1,087 | 1,048 | 1,065 | 1,056 | 236 | 234 | 223 | 221 |
Other Non-Current Liabilities
| 29,040 | 29,381 | 91,319 | 91,310 | 91,238 | 83,733 | 82,836 | 82,089 | 82,018 | 78,833 | 79,580 | 79,637 | 79,483 | 79,248 | 79,080 | 79,769 | 80,097 | 79,648 | 79,168 | 88,894 | 88,866 | 83,286 | 87,007 | 86,414 | 85,956 | 82,939 | 83,102 | 80,798 | 79,935 | 73,761 | 228,797 | 228,526 | 228,106 | 227,190 | 225,618 | 224,823 | 224,669 | 220,567 | 217,482 | 216,777 | 215,469 | 206,916 | 205,074 | 204,637 | 203,929 | 200,049 | 194,789 | 203,427 | 201,458 | 197,237 | 193,986 | 193,400 | 193,579 | 190,155 | 185,452 | 183,125 | 179,824 | 171,636 | 156,371 | 151,351 | 141,362 | 134,742 |
Total Non-Current Liabilities
| 477,224 | 469,747 | 470,057 | 469,850 | 441,883 | 439,195 | 424,054 | 435,600 | 441,604 | 454,057 | 456,123 | 475,831 | 472,947 | 477,760 | 473,440 | 460,293 | 457,310 | 411,113 | 392,433 | 393,441 | 388,850 | 400,428 | 400,949 | 418,525 | 402,256 | 404,941 | 395,480 | 398,014 | 393,443 | 387,111 | 546,146 | 540,468 | 540,494 | 573,066 | 578,406 | 583,626 | 583,451 | 577,057 | 581,072 | 576,001 | 572,808 | 571,974 | 565,914 | 568,316 | 576,948 | 570,960 | 553,423 | 569,821 | 568,516 | 571,116 | 563,519 | 561,292 | 559,765 | 564,795 | 557,378 | 557,953 | 551,579 | 530,896 | 496,290 | 490,167 | 493,200 | 452,058 |
Total Liabilities
| 675,929 | 729,215 | 664,608 | 674,726 | 642,822 | 661,970 | 631,880 | 633,905 | 646,264 | 655,503 | 663,256 | 670,556 | 672,611 | 680,005 | 687,246 | 661,950 | 653,824 | 620,759 | 609,090 | 603,625 | 604,167 | 622,007 | 613,296 | 628,345 | 616,724 | 623,843 | 613,562 | 608,262 | 588,442 | 587,297 | 739,625 | 731,409 | 739,712 | 800,798 | 794,399 | 794,115 | 802,631 | 817,580 | 800,240 | 794,743 | 800,809 | 810,953 | 784,146 | 787,401 | 793,796 | 798,610 | 784,281 | 784,144 | 786,435 | 777,116 | 777,315 | 778,615 | 788,213 | 796,781 | 761,026 | 760,321 | 762,806 | 797,084 | 732,671 | 739,623 | 739,043 | 726,855 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 254,309 | 0 | 0 | 0 | 246,138 | 239,170 | 236,015 | 235,615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 43,738 | 39,514 |
Retained Earnings
| 250,040 | 245,334 | 176,985 | 172,718 | 167,233 | 165,164 | 165,023 | 163,252 | 159,066 | 152,100 | 148,945 | 148,544 | 149,591 | 142,729 | 150,099 | 151,641 | 160,825 | 172,144 | 173,586 | 172,448 | 165,729 | 160,900 | 159,508 | 154,757 | 147,978 | 144,592 | 145,685 | 141,573 | 135,040 | 132,293 | 145,391 | 141,193 | 134,480 | 112,515 | 130,894 | 126,895 | 121,586 | 118,832 | 117,647 | 116,753 | 113,041 | 109,778 | 111,520 | 110,108 | 106,076 | 103,828 | 102,996 | 101,109 | 97,717 | 98,644 | 97,243 | 98,426 | 96,281 | 97,832 | 94,592 | 95,448 | 93,717 | 94,096 | 88,672 | 90,332 | 88,862 | 90,882 |
Accumulated Other Comprehensive Income/Loss
| 20,243 | 22,683 | 23,947 | 20,423 | 21,654 | 18,844 | 16,984 | 18,004 | 16,801 | 15,453 | 12,352 | 16,681 | 15,989 | 87,057 | 8,564 | 6,822 | 7,568 | 7,262 | 19,953 | 19,818 | 18,619 | 20,706 | 20,549 | 24,543 | 22,871 | 21,049 | 24,060 | 21,303 | 22,386 | 19,590 | 20,384 | 15,768 | 16,634 | 21,442 | 41,961 | 39,673 | 44,344 | 45,430 | 20,088 | 17,448 | 15,776 | 9,598 | 4,989 | 4,819 | 3,615 | 3,839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 42,149 | 43,353 | 43,351 | 43,352 | -210,971 | 43,338 | 43,338 | 43,339 | -202,804 | -195,838 | -192,683 | -192,282 | 43,320 | -26,598 | 43,319 | 43,319 | 43,497 | 43,497 | 43,497 | 43,500 | 43,501 | 43,501 | 43,502 | 43,502 | 43,504 | 43,505 | 43,506 | 43,515 | 43,520 | 43,525 | 43,532 | 43,539 | 43,548 | 43,550 | 43,555 | 43,560 | 43,568 | 43,872 | 43,883 | 43,886 | 43,891 | 43,892 | 43,894 | 43,898 | 43,904 | 43,917 | 44,931 | 43,829 | 44,032 | 44,370 | 43,290 | 43,525 | 43,080 | 43,324 | 44,104 | 44,236 | 44,365 | 45,016 | 44,435 | 44,659 | 43,997 | 38,241 |
Total Shareholders Equity
| 356,170 | 355,108 | 288,021 | 280,231 | 275,963 | 271,084 | 269,083 | 268,333 | 262,939 | 254,623 | 248,367 | 252,296 | 252,638 | 246,926 | 245,720 | 245,520 | 255,628 | 266,641 | 280,774 | 279,504 | 271,587 | 268,845 | 267,297 | 266,540 | 258,091 | 252,884 | 256,989 | 250,129 | 244,684 | 239,146 | 253,045 | 244,238 | 238,400 | 221,245 | 260,148 | 253,866 | 253,236 | 251,872 | 225,356 | 221,825 | 216,446 | 207,006 | 204,141 | 202,563 | 197,333 | 195,322 | 191,665 | 188,676 | 185,487 | 186,752 | 184,271 | 185,689 | 183,099 | 184,894 | 182,434 | 183,422 | 181,820 | 182,850 | 176,845 | 178,729 | 176,597 | 168,637 |
Total Equity
| 358,871 | 357,684 | 290,708 | 282,880 | 278,440 | 273,450 | 271,690 | 270,879 | 265,334 | 256,882 | 250,593 | 254,478 | 254,820 | 249,048 | 246,552 | 246,399 | 256,403 | 267,653 | 281,713 | 280,467 | 272,566 | 269,837 | 268,293 | 267,558 | 259,102 | 253,362 | 257,473 | 250,616 | 245,164 | 239,638 | 253,533 | 244,719 | 238,868 | 221,720 | 260,625 | 254,337 | 253,696 | 252,343 | 225,805 | 222,269 | 216,879 | 207,453 | 204,583 | 203,000 | 197,761 | 195,764 | 192,106 | 189,112 | 185,912 | 187,187 | 184,702 | 186,115 | 183,512 | 185,323 | 182,858 | 183,839 | 182,224 | 183,264 | 177,254 | 179,130 | 177,063 | 169,110 |
Total Liabilities & Shareholders Equity
| 1,034,800 | 1,086,902 | 955,316 | 957,606 | 921,262 | 935,420 | 903,570 | 904,784 | 911,598 | 912,385 | 913,849 | 925,034 | 927,431 | 929,053 | 933,798 | 908,349 | 910,227 | 888,412 | 890,803 | 884,092 | 876,733 | 891,844 | 881,589 | 895,903 | 875,826 | 877,205 | 871,035 | 858,878 | 833,606 | 826,935 | 993,158 | 976,128 | 978,580 | 1,022,518 | 1,055,024 | 1,048,452 | 1,056,327 | 1,069,923 | 1,026,045 | 1,017,012 | 1,017,688 | 1,018,406 | 988,729 | 990,401 | 991,557 | 994,374 | 976,387 | 973,256 | 972,347 | 964,303 | 962,017 | 964,730 | 971,725 | 982,104 | 943,884 | 944,160 | 945,030 | 980,348 | 909,925 | 918,753 | 916,106 | 895,965 |