The Okinawa Electric Power Company, Incorporated
TSE:9511.T
1002 (JPY) • At close November 12, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24,346 | 22,484 | 22,158 | 21,874 | 21,993 | 21,538 | 19,059 | 23,740 | 27,830 | 24,318 | 21,872 | 27,847 | 29,084 | 28,165 | 26,680 | 23,795 | 23,443 | 25,715 | 24,883 | 20,345 | 23,096 | 22,189 | 18,198 | 18,881 | 20,619 | 21,796 | 21,010 | 20,202 | 21,539 | 17,037 | 15,836 | 15,104 | 16,389 | 16,929 | 14,450 | 11,560 | 11,392 | 11,992 | 13,516 | 10,726 | 11,250 | 10,720 | 10,181 | 8,486 | 16,614 | 9,738 | 17,730 | 9,776 | 11,172 | 10,217 | 9,477 | 11,368 | 10,399 | 14,238 | 10,429 | 10,203 | 9,919 | 10,757 | 11,647 | 10,788 | 11,429 | 14,555 | 11,285 |
Short Term Investments
| 0 | 0 | 118 | 0 | 130 | -5,930 | 190 | 0 | 1,504 | 0 | 1,498 | 0 | 1,492 | 0 | -5,042 | -3,434 | -3,385 | -3,430 | -3,464 | -3,357 | -3,423 | -3,409 | -3,490 | -3,330 | -3,398 | -3,463 | -3,534 | -3,462 | -3,559 | -3,543 | -3,602 | -3,522 | -3,557 | -3,600 | -3,706 | -3,622 | -3,682 | -3,666 | -3,726 | -3,682 | -3,643 | -3,664 | -3,734 | -3,681 | -3,744 | -3,813 | -3,895 | -3,716 | -1,495 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 24,346 | 22,484 | 22,158 | 21,874 | 21,993 | 21,538 | 19,059 | 23,740 | 27,830 | 24,318 | 21,872 | 27,847 | 29,084 | 28,165 | 26,680 | 23,795 | 23,443 | 25,715 | 24,883 | 20,345 | 23,096 | 22,189 | 18,198 | 18,881 | 20,619 | 21,796 | 21,010 | 20,202 | 21,539 | 17,037 | 15,836 | 15,104 | 16,389 | 16,929 | 14,450 | 11,560 | 11,392 | 11,992 | 13,516 | 10,726 | 11,250 | 10,720 | 10,181 | 8,486 | 16,614 | 9,738 | 17,730 | 9,776 | 11,172 | 10,217 | 9,477 | 11,368 | 10,399 | 14,238 | 10,429 | 10,203 | 9,919 | 10,757 | 11,647 | 10,788 | 11,429 | 14,555 | 11,285 |
Net Receivables
| 22,677 | 16,105 | 13,790 | 13,748 | 21,455 | 15,918 | 13,409 | 15,694 | 20,460 | 12,955 | 13,371 | 11,752 | 14,168 | 11,910 | 12,479 | 13,466 | 17,504 | 14,276 | 12,614 | 13,870 | 17,997 | 14,923 | 12,430 | 12,983 | 18,167 | 15,135 | 10,369 | 11,263 | 16,990 | 11,255 | 9,714 | 10,227 | 14,364 | 11,824 | 10,105 | 9,454 | 12,925 | 9,755 | 8,719 | 9,070 | 11,947 | 10,073 | 8,788 | 9,279 | 11,600 | 8,761 | 6,775 | 7,117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 16,801 | 22,069 | 18,132 | 20,062 | 20,962 | 25,658 | 20,058 | 25,989 | 28,002 | 21,292 | 12,251 | 15,731 | 14,334 | 14,999 | 10,553 | 12,231 | 12,086 | 14,485 | 10,969 | 17,124 | 11,813 | 17,914 | 13,826 | 19,003 | 15,921 | 15,356 | 10,206 | 13,710 | 9,699 | 12,130 | 10,585 | 10,679 | 9,544 | 10,882 | 11,665 | 13,564 | 13,025 | 13,976 | 15,163 | 14,228 | 18,710 | 18,169 | 16,679 | 15,164 | 18,137 | 14,999 | 13,217 | 16,549 | 15,089 | 15,458 | 10,117 | 11,477 | 11,605 | 9,852 | 10,230 | 9,510 | 9,728 | 9,295 | 8,139 | 10,552 | 9,459 | 9,186 | 12,149 |
Other Current Assets
| 29,542 | 32,337 | 25,930 | 23,999 | 27,723 | 28,269 | 25,805 | 26,563 | 19,783 | 24,908 | 20,652 | 20,310 | 20,829 | 16,947 | 12,412 | 9,736 | 9,362 | 8,259 | 8,186 | 8,684 | 7,636 | 7,243 | 6,257 | 4,882 | 5,724 | 5,076 | 8,057 | 7,182 | 7,267 | 5,152 | 4,932 | 7,559 | 7,369 | 6,338 | 7,185 | 7,550 | 8,153 | 7,971 | 6,419 | 9,034 | 7,239 | 7,421 | 7,087 | 7,072 | 5,667 | 5,457 | 7,489 | 16,568 | 3,009 | 3,560 | 4,195 | 3,977 | 3,031 | 2,109 | 2,808 | 7,811 | 3,125 | 3,010 | 2,234 | 2,486 | 3,191 | 2,235 | 3,968 |
Total Current Assets
| 93,366 | 92,995 | 80,010 | 79,683 | 92,133 | 91,383 | 78,331 | 91,986 | 96,075 | 83,473 | 68,146 | 75,640 | 78,415 | 72,021 | 62,124 | 59,228 | 62,395 | 62,735 | 56,652 | 60,023 | 60,542 | 62,269 | 50,711 | 55,749 | 60,431 | 57,363 | 49,642 | 52,357 | 55,495 | 45,574 | 41,067 | 43,569 | 47,666 | 45,973 | 43,405 | 42,128 | 45,495 | 43,694 | 43,817 | 43,058 | 49,146 | 46,383 | 42,735 | 40,001 | 52,018 | 38,955 | 45,211 | 50,010 | 41,457 | 38,546 | 32,413 | 35,123 | 35,321 | 36,164 | 32,132 | 36,710 | 33,844 | 31,572 | 30,330 | 32,365 | 35,840 | 35,668 | 36,555 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 385,695 | 386,390 | 384,815 | 340,046 | 339,532 | 339,274 | 337,846 | 331,878 | 323,752 | 320,940 | 327,909 | 322,466 | 317,160 | 315,221 | 316,749 | 307,317 | 305,771 | 306,311 | 308,250 | 305,855 | 305,266 | 306,327 | 307,229 | 309,603 | 311,039 | 312,257 | 314,499 | 313,336 | 315,580 | 317,446 | 320,580 | 322,012 | 323,985 | 327,073 | 329,142 | 329,222 | 332,126 | 335,954 | 339,162 | 338,275 | 340,159 | 343,082 | 345,686 | 347,231 | 348,543 | 353,352 | 350,295 | 346,989 | 341,104 | 334,981 | 330,663 | 323,553 | 322,800 | 320,786 | 313,696 | 302,195 | 294,944 | 294,029 | 293,708 | 288,726 | 288,565 | 288,396 | 288,980 |
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 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 3 | 3 | -9,138 | -8,945 | -3,174 | -8,281 | -8,626 | -8,435 | -8,449 | -10,762 | -8,231 | -8,820 | -8,323 | -13,793 | -11,005 | -11,118 | -11,181 | -11,095 | -12,031 | -11,473 | -11,303 | -11,555 | -11,373 | -12,568 | -12,983 | -13,141 | -13,312 | -13,265 | -13,143 | -12,896 | -12,852 | -11,474 | -11,389 | -11,880 | -12,896 | -13,019 | -13,558 | -15,275 | -14,838 | -14,561 | -13,957 | -14,322 | -14,127 | -13,813 | -13,916 | -14,036 | -12,925 | -10,616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 9,505 | 18,286 | 9,409 | 9,138 | 8,945 | 14,276 | 8,281 | 8,626 | 8,435 | 8,449 | 10,762 | 8,231 | 8,820 | 8,323 | 13,793 | 11,005 | 11,118 | 11,181 | 11,095 | 12,031 | 11,473 | 11,303 | 11,555 | 11,373 | 12,568 | 12,983 | 13,141 | 13,312 | 13,265 | 13,143 | 12,896 | 12,852 | 11,474 | 11,389 | 11,880 | 12,896 | 13,019 | 13,558 | 15,275 | 14,838 | 14,561 | 13,957 | 14,322 | 14,127 | 13,813 | 13,916 | 14,036 | 12,925 | 10,616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 16,472 | 16,214 | 16,250 | 15,820 | 15,759 | 15,875 | 15,856 | 17,277 | 17,343 | 13,860 | 11,394 | 11,093 | 10,843 | 11,201 | 10,698 | 11,154 | 11,246 | 11,312 | 11,201 | 11,375 | 11,558 | 11,979 | 11,579 | 11,287 | 10,992 | 11,045 | 8,745 | 8,728 | 8,790 | 8,845 | 8,981 | 8,526 | 9,000 | 9,079 | 8,996 | 8,581 | 8,523 | 8,410 | 8,535 | 9,277 | 9,350 | 9,562 | 10,585 | 10,077 | 10,169 | 10,175 | 10,240 | 10,469 | 10,531 | 10,560 | 10,491 | 11,821 | 11,972 | 11,995 | 12,006 | 11,621 | 11,621 | 10,769 | 10,638 | 9,420 | 9,401 | 9,621 | 9,209 |
Other Non-Current Assets
| 8,297 | -1 | 8,184 | 48,909 | 48,993 | 37,376 | 48,507 | 49,818 | 49,481 | 49,560 | 39,063 | 37,882 | 37,916 | 37,588 | 37,453 | 34,922 | 35,315 | 34,965 | 32,679 | 32,829 | 32,188 | 29,808 | 29,580 | 27,193 | 28,668 | 29,331 | 29,197 | 29,417 | 29,530 | 29,624 | 29,604 | 29,703 | 28,236 | 27,573 | 28,315 | 28,729 | 28,982 | 29,359 | 30,304 | 29,700 | 29,581 | 29,063 | 29,321 | 29,267 | 29,166 | 29,527 | 29,764 | 28,353 | 26,244 | 26,422 | 27,120 | 26,474 | 26,834 | 27,315 | 27,325 | 27,594 | 29,214 | 29,804 | 30,623 | 33,071 | 33,623 | 31,872 | 32,980 |
Total Non-Current Assets
| 419,969 | 420,892 | 418,661 | 404,775 | 404,284 | 403,627 | 402,209 | 398,973 | 390,576 | 384,360 | 378,366 | 371,441 | 365,919 | 364,010 | 364,900 | 353,393 | 352,332 | 352,588 | 352,130 | 350,059 | 349,012 | 348,114 | 348,388 | 348,083 | 350,699 | 352,633 | 352,441 | 351,481 | 353,900 | 355,915 | 359,165 | 360,241 | 361,221 | 363,725 | 366,453 | 366,532 | 369,631 | 373,723 | 378,001 | 377,252 | 379,090 | 381,707 | 385,592 | 386,575 | 387,878 | 393,054 | 390,299 | 385,811 | 377,879 | 371,963 | 368,274 | 361,848 | 361,606 | 360,096 | 353,027 | 341,410 | 335,779 | 334,602 | 334,969 | 331,217 | 331,589 | 329,889 | 331,169 |
Total Assets
| 513,335 | 513,887 | 498,671 | 484,467 | 496,423 | 495,014 | 480,546 | 490,966 | 486,657 | 467,837 | 446,519 | 447,088 | 444,342 | 436,039 | 427,031 | 412,627 | 414,734 | 415,330 | 408,789 | 410,087 | 409,560 | 410,388 | 399,104 | 403,838 | 411,136 | 410,001 | 402,088 | 403,844 | 409,400 | 401,495 | 400,237 | 403,815 | 408,894 | 409,704 | 409,860 | 408,663 | 415,131 | 417,423 | 421,824 | 420,316 | 428,241 | 428,097 | 428,333 | 426,582 | 439,904 | 432,014 | 435,515 | 435,825 | 419,336 | 410,509 | 400,687 | 396,971 | 396,927 | 396,260 | 385,159 | 378,120 | 369,623 | 366,174 | 365,299 | 363,582 | 367,429 | 365,557 | 367,724 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14,306 | 11,901 | 14,816 | 12,431 | 15,105 | 15,003 | 16,801 | 19,155 | 22,103 | 25,884 | 15,020 | 13,271 | 15,697 | 10,557 | 12,809 | 7,845 | 9,222 | 9,972 | 10,907 | 10,942 | 9,507 | 15,076 | 10,491 | 9,894 | 15,886 | 16,194 | 12,433 | 8,495 | 10,515 | 8,395 | 9,863 | 8,320 | 8,896 | 9,399 | 10,481 | 7,088 | 8,743 | 7,350 | 10,526 | 10,074 | 17,518 | 18,447 | 17,559 | 9,647 | 15,431 | 9,214 | 10,917 | 8,371 | 11,340 | 9,670 | 13,425 | 10,865 | 11,384 | 11,537 | 12,199 | 10,559 | 10,479 | 10,675 | 13,330 | 8,935 | 9,872 | 11,193 | 11,159 |
Short Term Debt
| 58,373 | 53,898 | 6,984 | 22,976 | 29,890 | 43,123 | 21,258 | 20,190 | 57,278 | 38,754 | 30,435 | 42,195 | 29,280 | 45,072 | 19,454 | 29,238 | 33,587 | 44,760 | 24,588 | 34,569 | 33,949 | 39,138 | 18,859 | 25,308 | 33,664 | 38,795 | 28,960 | 39,682 | 24,987 | 30,002 | 29,978 | 23,767 | 30,720 | 38,474 | 32,994 | 32,376 | 42,771 | 48,984 | 32,269 | 41,494 | 28,705 | 39,305 | 26,146 | 34,580 | 26,831 | 25,996 | 20,432 | 19,416 | 13,500 | 15,000 | 1,650 | 8,000 | 4,000 | 5,000 | 4,000 | 12,154 | 7,091 | 12,553 | 5,565 | 7,984 | 425 | 30 | 8,100 |
Tax Payables
| 0 | 0 | 2,204 | 2,873 | 2,634 | 1,204 | 1,845 | 981 | 1,698 | 1,196 | 1,918 | 1,880 | 4,121 | 1,828 | 4,277 | 5,642 | 6,421 | 2,167 | 3,347 | 5,625 | 5,176 | 1,779 | 1,836 | 3,281 | 4,032 | 1,745 | 3,166 | 5,067 | 5,427 | 1,750 | 2,588 | 3,599 | 4,279 | 1,274 | 3,287 | 3,325 | 3,415 | 1,097 | 2,795 | 3,458 | 3,308 | 804 | 4,422 | 4,580 | 4,026 | 1,448 | 1,819 | 3,217 | 3,964 | 1,149 | 1,823 | 2,939 | 3,810 | 958 | 2,688 | 3,120 | 4,654 | 1,150 | 5,192 | 5,583 | 6,406 | 4,637 | 3,596 |
Deferred Revenue
| 0 | 0 | 0 | 2,873 | 2,634 | 1,204 | 1,845 | 981 | 1,698 | 1,196 | 1,918 | 1,880 | 4,121 | 1,828 | 4,277 | 5,642 | 6,421 | 2,167 | 3,347 | 5,625 | 5,176 | 1,779 | 1,836 | 3,281 | 4,032 | 1,745 | 3,166 | 5,067 | 5,427 | 1,750 | 2,588 | 3,599 | 4,279 | 1,274 | 3,287 | 3,325 | 3,415 | 1,097 | 2,795 | 3,458 | 3,308 | 804 | 4,422 | 4,580 | 4,026 | 1,448 | 1,819 | 3,217 | 3,964 | 1,149 | 1,823 | 2,939 | 3,810 | 958 | 2,688 | 3,120 | 4,654 | 1,150 | 5,192 | 5,583 | 6,406 | 4,637 | 3,596 |
Other Current Liabilities
| 38,241 | 34,317 | 61,003 | 26,119 | 26,418 | 23,215 | 29,809 | 28,932 | 27,082 | 24,596 | 27,976 | 23,218 | 25,144 | 20,333 | 30,999 | 16,483 | 18,926 | 16,197 | 18,623 | 15,028 | 17,897 | 17,612 | 16,040 | 13,170 | 17,168 | 13,979 | 17,367 | 12,682 | 13,445 | 10,670 | 13,002 | 11,985 | 12,966 | 12,622 | 15,173 | 10,626 | 13,412 | 14,484 | 15,549 | 9,485 | 10,845 | 9,995 | 12,367 | 8,493 | 26,229 | 26,943 | 27,287 | 20,908 | 33,599 | 32,146 | 45,142 | 42,026 | 41,502 | 47,632 | 35,742 | 29,585 | 32,683 | 30,418 | 47,412 | 45,616 | 49,776 | 35,160 | 34,723 |
Total Current Liabilities
| 110,920 | 100,116 | 85,007 | 64,399 | 74,047 | 82,545 | 69,713 | 69,258 | 108,161 | 90,430 | 75,349 | 80,564 | 74,242 | 77,790 | 67,539 | 59,208 | 68,156 | 73,096 | 57,465 | 66,164 | 66,529 | 73,605 | 47,226 | 51,653 | 70,750 | 70,713 | 61,926 | 65,926 | 54,374 | 50,817 | 55,431 | 47,671 | 56,861 | 61,769 | 61,935 | 53,415 | 68,341 | 71,915 | 61,139 | 64,511 | 60,376 | 68,551 | 60,494 | 57,300 | 72,517 | 63,601 | 60,455 | 51,912 | 62,403 | 57,965 | 62,040 | 63,830 | 60,696 | 65,127 | 54,629 | 55,418 | 54,907 | 54,796 | 71,499 | 68,118 | 66,479 | 51,020 | 57,578 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 264,677 | 285,627 | 282,522 | 288,064 | 291,520 | 291,073 | 283,360 | 278,026 | 223,001 | 211,815 | 197,202 | 190,783 | 192,204 | 186,021 | 183,727 | 177,467 | 170,166 | 174,635 | 181,908 | 170,974 | 172,392 | 174,292 | 186,312 | 185,487 | 172,420 | 175,934 | 174,052 | 167,306 | 180,173 | 183,831 | 176,949 | 184,672 | 182,510 | 186,487 | 184,474 | 189,158 | 181,570 | 185,294 | 198,935 | 190,929 | 205,010 | 203,666 | 208,818 | 208,104 | 209,336 | 218,180 | 223,056 | 227,998 | 200,815 | 203,717 | 190,352 | 182,056 | 187,331 | 189,377 | 186,741 | 178,690 | 173,633 | 177,714 | 159,691 | 159,169 | 167,071 | 188,928 | 184,869 |
Deferred Revenue Non-Current
| 0 | 0 | -1,565 | 0 | 0 | 0 | -1,249 | 0 | 0 | 0 | -1,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,565 | 0 | 0 | 0 | 1,249 | 0 | 0 | 0 | 1,177 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,056 | 12,307 | 12,309 | 12,732 | 12,650 | 12,542 | 12,980 | 12,840 | 12,646 | 12,653 | 12,683 | 12,876 | 12,808 | 12,698 | 12,692 | 13,769 | 13,751 | 13,680 | 13,707 | 13,347 | 13,267 | 13,255 | 13,163 | 12,651 | 12,849 | 13,039 | 13,352 | 13,598 | 14,031 | 14,261 | 14,497 | 15,313 | 14,684 | 14,726 | 15,341 | 13,203 | 13,330 | 13,261 | 13,779 | 14,027 | 14,340 | 14,444 | 17,919 | 15,439 | 15,657 | 15,772 | 15,951 | 16,002 | 17,070 | 17,201 | 16,006 | 17,818 | 17,802 | 17,726 | 17,733 | 16,456 | 16,385 | 14,637 | 14,458 | 14,474 | 14,425 | 14,163 | 14,173 |
Total Non-Current Liabilities
| 278,733 | 297,934 | 294,831 | 300,796 | 304,170 | 303,615 | 296,340 | 290,866 | 235,647 | 224,468 | 209,885 | 203,659 | 205,012 | 198,719 | 196,419 | 191,236 | 183,917 | 188,315 | 195,615 | 184,321 | 185,659 | 187,547 | 199,475 | 198,138 | 185,269 | 188,973 | 187,404 | 180,904 | 194,204 | 198,092 | 191,446 | 199,985 | 197,194 | 201,213 | 199,815 | 202,361 | 194,900 | 198,555 | 212,714 | 204,956 | 219,350 | 218,110 | 226,737 | 223,543 | 224,993 | 233,952 | 239,007 | 244,000 | 217,885 | 220,918 | 206,358 | 199,874 | 205,133 | 207,103 | 204,474 | 195,146 | 190,018 | 192,351 | 174,149 | 173,643 | 181,496 | 203,091 | 199,042 |
Total Liabilities
| 389,653 | 398,050 | 379,838 | 365,195 | 378,217 | 386,160 | 366,053 | 360,124 | 343,808 | 314,898 | 285,234 | 284,223 | 279,254 | 276,509 | 263,958 | 250,444 | 252,073 | 261,411 | 253,080 | 250,485 | 252,188 | 261,152 | 246,701 | 249,791 | 256,019 | 259,686 | 249,330 | 246,830 | 248,578 | 248,909 | 246,877 | 247,656 | 254,055 | 262,982 | 261,750 | 255,776 | 263,241 | 270,470 | 273,853 | 269,467 | 279,726 | 286,661 | 287,231 | 280,843 | 297,510 | 297,553 | 299,462 | 295,912 | 280,288 | 278,883 | 268,398 | 263,704 | 265,829 | 272,230 | 259,103 | 250,564 | 244,925 | 247,147 | 245,648 | 241,761 | 247,975 | 254,111 | 256,620 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1,884 | 0 | 0 | 0 | 0 | 104,172 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 | 7,586 |
Retained Earnings
| 107,604 | 99,307 | 102,522 | 104,696 | 103,641 | 94,702 | 100,403 | 116,710 | 129,041 | 138,962 | 147,493 | 149,279 | 151,059 | 145,634 | 148,844 | 149,449 | 150,387 | 141,733 | 143,690 | 146,653 | 144,982 | 137,005 | 140,084 | 141,542 | 141,808 | 136,754 | 139,131 | 143,296 | 142,409 | 134,287 | 135,332 | 138,683 | 138,560 | 130,667 | 131,780 | 134,562 | 133,505 | 128,149 | 129,442 | 132,513 | 130,285 | 123,561 | 123,216 | 128,890 | 125,861 | 117,953 | 119,533 | 123,982 | 123,178 | 115,813 | 116,264 | 117,573 | 115,368 | 108,300 | 110,356 | 112,018 | 109,189 | 103,012 | 103,357 | 105,444 | 103,126 | 95,455 | 94,857 |
Accumulated Other Comprehensive Income/Loss
| 4,558 | 5,034 | 4,803 | 3,177 | 3,174 | 2,793 | 2,736 | 2,854 | 2,561 | 2,770 | 2,574 | 2,466 | 2,932 | 2,683 | 3,028 | 1,612 | 1,206 | 1,150 | 971 | 1,949 | 1,424 | 1,270 | 1,354 | 1,713 | 2,540 | 2,780 | 2,838 | 3,013 | 2,884 | 2,774 | 2,492 | 2,019 | 851 | 617 | 880 | 2,908 | 2,985 | 3,405 | 3,117 | 2,971 | 2,891 | 2,546 | 2,553 | 1,574 | 1,291 | 1,279 | 1,293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3 | 1,884 | 1,886 | 1,885 | 5,060 | 1,883 | 4,620 | 1,886 | 1,829 | 1,829 | 1,829 | 4,296 | 4,763 | 1,975 | 1,976 | 3,579 | 1,968 | 1,973 | 1,978 | 1,978 | 1,979 | 3,248 | 1,980 | 1,975 | 1,975 | 1,983 | 1,988 | 1,988 | 6,891 | 6,899 | 6,906 | 6,906 | 6,907 | 6,856 | 6,864 | 9,756 | 9,834 | 6,851 | 9,979 | 9,834 | 9,755 | 9,410 | 6,866 | 8,439 | 8,157 | 8,147 | 8,160 | 7,571 | 7,502 | 7,468 | 7,663 | 7,380 | 7,533 | 7,486 | 7,472 | 7,368 | 7,366 | 7,405 | 7,672 | 7,528 | 7,551 | 7,293 | 7,643 |
Total Shareholders Equity
| 121,635 | 113,811 | 116,797 | 117,346 | 116,287 | 106,965 | 112,609 | 129,038 | 141,019 | 151,147 | 159,482 | 161,161 | 163,408 | 157,878 | 161,433 | 160,614 | 161,147 | 152,442 | 154,225 | 158,166 | 155,970 | 147,839 | 151,004 | 152,816 | 153,908 | 149,102 | 151,542 | 155,882 | 159,770 | 151,547 | 152,316 | 155,194 | 153,904 | 145,726 | 147,110 | 151,904 | 150,925 | 145,991 | 147,007 | 149,933 | 147,626 | 140,557 | 140,221 | 144,915 | 141,604 | 133,686 | 135,279 | 139,139 | 138,266 | 130,867 | 131,513 | 132,539 | 130,487 | 123,372 | 125,414 | 126,972 | 124,141 | 118,003 | 118,615 | 120,558 | 118,263 | 110,334 | 110,086 |
Total Equity
| 123,681 | 115,837 | 118,830 | 119,272 | 118,206 | 108,854 | 114,493 | 130,842 | 142,849 | 152,939 | 161,285 | 162,865 | 165,088 | 159,530 | 163,073 | 162,183 | 162,661 | 153,919 | 155,709 | 159,602 | 157,372 | 149,236 | 152,403 | 154,047 | 155,117 | 150,315 | 152,758 | 157,014 | 160,822 | 152,586 | 153,360 | 156,159 | 154,839 | 146,722 | 148,110 | 152,887 | 151,890 | 146,953 | 147,971 | 150,849 | 148,515 | 141,436 | 141,102 | 145,739 | 142,394 | 134,461 | 136,053 | 139,913 | 139,048 | 131,626 | 132,289 | 133,267 | 131,098 | 124,030 | 126,056 | 127,556 | 124,698 | 119,027 | 119,651 | 121,821 | 119,454 | 111,446 | 111,104 |
Total Liabilities & Shareholders Equity
| 513,335 | 513,887 | 498,671 | 484,467 | 496,423 | 495,014 | 480,546 | 490,966 | 486,657 | 467,837 | 446,519 | 447,088 | 444,342 | 436,039 | 427,031 | 412,627 | 414,734 | 415,330 | 408,789 | 410,087 | 409,560 | 410,388 | 399,104 | 403,838 | 411,136 | 410,001 | 402,088 | 403,844 | 409,400 | 401,495 | 400,237 | 403,815 | 408,894 | 409,704 | 409,860 | 408,663 | 415,131 | 417,423 | 421,824 | 420,316 | 428,241 | 428,097 | 428,333 | 426,582 | 439,904 | 432,014 | 435,515 | 435,825 | 419,336 | 410,509 | 400,687 | 396,971 | 396,927 | 396,260 | 385,159 | 378,120 | 369,623 | 366,174 | 365,299 | 363,582 | 367,429 | 365,557 | 367,724 |