Square Enix Holdings Co., Ltd.
TSE:9684.T
5965 (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
| 225,915 | 225,901 | 197,832 | 201,293 | 179,922 | 193,501 | 176,002 | 189,616 | 145,604 | 163,088 | 144,265 | 143,501 | 131,494 | 146,229 | 143,839 | 134,032 | 118,416 | 123,450 | 123,854 | 123,801 | 121,588 | 129,468 | 112,351 | 111,292 | 113,423 | 136,785 | 130,820 | 135,374 | 124,124 | 129,364 | 111,761 | 104,621 | 104,593 | 117,306 | 103,414 | 96,850 | 97,566 | 103,631 | 117,249 | 114,711 | 112,114 | 115,367 | 102,300 | 104,868 | 101,569 | 100,418 | 93,149 | 95,136 | 98,654 | 111,495 | 108,945 | 106,953 | 107,208 | 111,126 | 106,251 | 110,295 | 109,806 | 111,211 | 94,846 | 97,933 | 111,981 | 104,313 |
Short Term Investments
| 0 | 2,720 | 0 | 2,721 | 0 | -11,869 | 0 | 2,785 | 0 | -18,004 | 0 | 2,335 | 0 | -10,253 | 0 | 0 | 0 | -10,612 | 0 | 0 | 0 | -10,466 | 0 | 0 | 0 | -10,034 | 0 | 0 | 0 | -9,324 | 0 | 0 | 0 | -9,173 | 0 | 0 | 0 | -10,167 | 0 | 0 | 0 | -9,746 | 0 | 0 | 0 | -10,121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,000 | 35,000 | 35,000 | 0 | 0 | -1,609 | 0 |
Cash and Short Term Investments
| 225,915 | 225,901 | 197,832 | 201,293 | 179,922 | 193,501 | 176,002 | 189,616 | 145,604 | 163,088 | 144,265 | 143,501 | 131,494 | 146,229 | 143,839 | 134,032 | 118,416 | 123,450 | 123,854 | 123,801 | 121,588 | 129,468 | 112,351 | 111,292 | 113,423 | 136,785 | 130,820 | 135,374 | 124,124 | 129,364 | 111,761 | 104,621 | 104,593 | 117,306 | 103,414 | 96,850 | 97,566 | 103,631 | 117,249 | 114,711 | 112,114 | 115,367 | 102,300 | 104,868 | 101,569 | 100,418 | 93,149 | 95,136 | 98,654 | 111,495 | 108,945 | 106,953 | 107,208 | 111,126 | 106,251 | 145,295 | 144,806 | 146,211 | 94,846 | 97,933 | 111,981 | 104,313 |
Net Receivables
| 38,640 | 44,462 | 48,649 | 47,326 | 47,964 | 39,908 | 46,908 | 41,712 | 37,813 | 44,968 | 51,279 | 37,593 | 41,828 | 43,036 | 38,253 | 49,041 | 42,785 | 41,474 | 32,784 | 35,779 | 31,600 | 35,382 | 30,914 | 30,012 | 18,704 | 30,826 | 24,370 | 23,872 | 25,593 | 33,082 | 39,399 | 17,924 | 19,318 | 28,048 | 27,589 | 16,681 | 18,551 | 25,791 | 22,753 | 17,288 | 17,523 | 27,217 | 22,973 | 24,632 | 19,493 | 37,887 | 28,284 | 18,633 | 16,058 | 29,849 | 21,536 | 21,430 | 12,390 | 26,874 | 18,801 | 22,166 | 16,940 | 42,907 | 32,739 | 29,300 | 19,314 | 20,515 |
Inventory
| 64,674 | 54,294 | 6,280 | 5,962 | 5,636 | 5,699 | 6,731 | 5,554 | 4,961 | 5,190 | 5,427 | 5,543 | 4,556 | 4,404 | 4,751 | 5,077 | 5,609 | 6,489 | 5,468 | 5,118 | 4,967 | 4,819 | 7,461 | 5,352 | 3,765 | 3,489 | 3,893 | 3,939 | 4,703 | 3,133 | 4,421 | 3,867 | 2,520 | 2,770 | 3,144 | 2,860 | 2,276 | 2,199 | 2,915 | 3,201 | 2,821 | 3,146 | 3,044 | 2,976 | 3,492 | 2,780 | 3,542 | 3,440 | 4,687 | 3,654 | 3,357 | 3,058 | 3,285 | 3,706 | 4,219 | 4,179 | 3,832 | 3,760 | 4,339 | 4,215 | 5,789 | 3,855 |
Other Current Assets
| 14,030 | 14,562 | 104,483 | 99,155 | 100,113 | 103,150 | 116,470 | 110,060 | 125,021 | 109,209 | 107,619 | 100,974 | 96,305 | 89,953 | 81,211 | 78,516 | 79,173 | 79,483 | 78,767 | 69,853 | 67,930 | 60,219 | 66,830 | 64,703 | 63,820 | 51,444 | 55,325 | 52,014 | 55,054 | 43,459 | 51,786 | 60,293 | 58,972 | 46,555 | 53,650 | 55,748 | 50,460 | 39,194 | 45,056 | 38,357 | 34,945 | 27,874 | 37,691 | 33,774 | 30,111 | 17,950 | 36,660 | 41,994 | 42,336 | 27,163 | 36,772 | 38,803 | 35,938 | 22,595 | 32,401 | 30,422 | 35,107 | 20,469 | 35,719 | 38,965 | 21,303 | 25,588 |
Total Current Assets
| 343,259 | 339,219 | 357,244 | 353,736 | 333,635 | 342,258 | 346,111 | 346,942 | 313,399 | 322,455 | 308,590 | 287,611 | 274,183 | 283,622 | 268,054 | 266,666 | 245,983 | 250,896 | 240,873 | 234,551 | 226,085 | 229,888 | 217,556 | 211,359 | 199,712 | 222,544 | 214,408 | 215,199 | 209,474 | 209,038 | 207,367 | 186,705 | 185,403 | 194,679 | 187,797 | 172,139 | 168,853 | 170,815 | 187,973 | 173,557 | 167,403 | 173,604 | 166,008 | 166,250 | 154,665 | 159,035 | 161,635 | 159,203 | 161,735 | 172,161 | 170,610 | 170,244 | 158,821 | 164,301 | 161,672 | 202,062 | 200,685 | 213,347 | 167,643 | 170,413 | 158,387 | 154,271 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 23,317 | 23,075 | 20,800 | 20,103 | 20,227 | 17,743 | 17,249 | 16,903 | 19,789 | 19,814 | 19,779 | 19,261 | 19,375 | 19,656 | 19,416 | 20,469 | 20,294 | 20,547 | 20,933 | 19,410 | 19,276 | 17,889 | 18,065 | 16,989 | 16,052 | 16,060 | 15,835 | 15,247 | 14,303 | 14,234 | 14,183 | 13,684 | 13,647 | 13,748 | 13,748 | 13,571 | 13,306 | 13,620 | 14,947 | 19,915 | 20,150 | 19,917 | 19,927 | 19,886 | 19,716 | 20,169 | 21,113 | 21,643 | 19,345 | 17,183 | 16,945 | 16,869 | 17,112 | 17,328 | 18,526 | 18,437 | 18,858 | 18,850 | 19,921 | 19,906 | 19,082 | 21,308 |
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 | 8,562 | 9,169 | 9,558 | 10,233 | 23,133 | 23,466 | 17,771 | 18,044 |
Intangible Assets
| 5,950 | 5,881 | 5,520 | 5,704 | 5,697 | 5,856 | 5,860 | 5,850 | 7,955 | 7,375 | 7,010 | 6,023 | 6,070 | 5,540 | 5,429 | 5,311 | 5,222 | 5,387 | 5,321 | 5,269 | 5,118 | 5,105 | 4,846 | 4,736 | 4,711 | 4,559 | 5,006 | 4,953 | 4,860 | 4,735 | 5,580 | 5,130 | 5,416 | 6,447 | 9,006 | 9,738 | 10,587 | 10,192 | 10,971 | 10,707 | 10,574 | 10,835 | 12,189 | 11,609 | 11,367 | 10,940 | 10,829 | 10,128 | 9,726 | 10,121 | 9,309 | 9,338 | 10,089 | 10,324 | 9,699 | 10,326 | 10,563 | 11,390 | 11,930 | 12,025 | 925 | 952 |
Goodwill and Intangible Assets
| 5,950 | 5,881 | 5,520 | 5,704 | 5,697 | 5,856 | 5,860 | 5,850 | 7,955 | 7,375 | 7,010 | 6,023 | 6,070 | 5,540 | 5,429 | 5,311 | 5,222 | 5,387 | 5,321 | 5,269 | 5,118 | 5,105 | 4,846 | 4,736 | 4,711 | 4,559 | 5,006 | 4,953 | 4,860 | 4,735 | 5,580 | 5,130 | 5,416 | 6,447 | 9,006 | 9,738 | 10,587 | 10,192 | 10,971 | 10,707 | 10,574 | 10,835 | 12,189 | 11,609 | 11,367 | 10,940 | 10,829 | 10,128 | 9,726 | 10,121 | 9,309 | 9,338 | 10,089 | 10,324 | 18,261 | 19,495 | 20,121 | 21,623 | 35,063 | 35,491 | 18,696 | 18,996 |
Long Term Investments
| 40,743 | 4,731 | 31,889 | 31,494 | 32,884 | 16,498 | 30,626 | 30,453 | 32,246 | 20,731 | 28,625 | 28,791 | 27,001 | 12,790 | 25,969 | 26,259 | 25,322 | 12,920 | 26,526 | 25,793 | 25,287 | 11,692 | 23,835 | 25,841 | 24,317 | 10,188 | 16,635 | 17,001 | 17,080 | 10,104 | 16,155 | 14,990 | 16,320 | 9,922 | 14,499 | 17,102 | 17,764 | 11,339 | 15,122 | 13,994 | 14,823 | 10,447 | 12,930 | 13,182 | 12,624 | 10,614 | 13,832 | 13,850 | 0 | 598 | 0 | 0 | 0 | 386 | 0 | -19,263 | -19,789 | -34,433 | 0 | 0 | 3,672 | 0 |
Tax Assets
| -40,742 | 18,687 | -31,889 | -31,494 | 0 | 11,027 | -30,626 | -30,453 | 0 | 10,526 | 0 | 0 | -27,001 | 9,630 | -25,969 | -26,259 | -25,322 | 8,731 | -26,526 | -25,793 | -25,287 | 7,922 | -23,835 | -25,841 | -24,317 | 2,458 | -16,635 | -17,001 | -17,080 | 2,572 | -16,155 | -14,990 | -16,320 | 4,972 | -14,499 | -17,102 | -17,764 | 1,198 | -15,122 | -13,994 | -14,823 | 1,125 | -12,930 | -13,182 | -12,624 | 1,229 | -13,832 | -13,850 | 0 | 460 | 0 | 0 | 0 | 1,082 | 0 | 35,000 | 35,000 | 1,682 | 0 | 0 | 952 | 0 |
Other Non-Current Assets
| 40,743 | 19,283 | 31,889 | 31,494 | -58,808 | 6,249 | 30,626 | 30,453 | -59,990 | 0 | -55,414 | -54,075 | 27,001 | 4,904 | 25,969 | 26,259 | 25,322 | 4,150 | 26,526 | 25,793 | 25,287 | 5,357 | 23,835 | 25,841 | 24,317 | 3,902 | 16,635 | 17,001 | 17,080 | 3,172 | 16,155 | 14,990 | 16,320 | 2,961 | 14,499 | 17,102 | 17,764 | 4,772 | 15,122 | 13,994 | 14,823 | 686 | 12,930 | 13,182 | 12,624 | 519 | 13,832 | 13,851 | 14,477 | 13,458 | 13,275 | 13,851 | 14,119 | 12,915 | 14,909 | 1 | 1 | 49,460 | 16,343 | 17,124 | 12,405 | 15,455 |
Total Non-Current Assets
| 70,011 | 71,657 | 58,209 | 57,301 | 58,808 | 57,373 | 53,735 | 53,206 | 59,990 | 58,446 | 55,414 | 54,075 | 52,446 | 52,520 | 50,814 | 52,039 | 50,838 | 51,735 | 52,780 | 50,472 | 49,681 | 47,965 | 46,746 | 47,566 | 45,080 | 37,167 | 37,476 | 37,201 | 36,243 | 34,817 | 35,918 | 33,804 | 35,383 | 38,050 | 37,253 | 40,411 | 41,657 | 41,121 | 41,040 | 44,616 | 45,547 | 43,010 | 45,046 | 44,677 | 43,707 | 43,471 | 45,774 | 45,622 | 43,548 | 41,820 | 39,529 | 40,058 | 41,320 | 42,035 | 51,696 | 53,670 | 54,191 | 57,182 | 71,327 | 72,521 | 54,807 | 55,759 |
Total Assets
| 413,270 | 410,876 | 415,455 | 411,039 | 392,444 | 399,634 | 399,847 | 400,149 | 373,391 | 380,902 | 364,006 | 341,687 | 326,630 | 336,144 | 318,870 | 318,707 | 296,823 | 302,634 | 293,655 | 285,024 | 275,768 | 277,856 | 264,303 | 258,926 | 244,794 | 259,713 | 251,886 | 252,402 | 245,719 | 243,859 | 243,287 | 220,510 | 220,788 | 232,731 | 225,051 | 212,552 | 210,512 | 211,938 | 229,014 | 218,174 | 212,952 | 216,617 | 211,056 | 210,928 | 198,372 | 202,509 | 207,411 | 204,825 | 205,283 | 213,981 | 210,139 | 210,302 | 200,141 | 206,336 | 213,368 | 255,732 | 254,876 | 270,529 | 238,970 | 242,934 | 213,194 | 210,030 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 24,484 | 24,384 | 23,544 | 23,708 | 22,505 | 23,558 | 27,156 | 24,565 | 22,075 | 27,598 | 25,874 | 22,955 | 21,783 | 24,559 | 23,674 | 23,246 | 19,546 | 25,537 | 23,848 | 19,694 | 16,404 | 22,050 | 18,143 | 17,520 | 12,525 | 14,848 | 14,012 | 14,870 | 13,350 | 14,220 | 14,355 | 12,944 | 13,403 | 14,671 | 12,708 | 10,296 | 8,764 | 11,820 | 10,597 | 10,280 | 10,498 | 11,563 | 10,130 | 12,762 | 8,189 | 8,653 | 7,598 | 7,442 | 9,042 | 9,220 | 9,199 | 8,672 | 5,838 | 7,777 | 8,372 | 9,042 | 8,002 | 14,194 | 10,311 | 12,931 | 12,981 | 9,889 |
Short Term Debt
| 0 | 615 | 0 | 0 | 0 | 485 | 0 | 0 | 0 | 832 | 0 | 0 | 0 | 808 | 0 | 0 | 0 | 0 | 0 | 7,959 | 8,212 | 8,685 | 8,452 | 8,878 | 8,759 | 8,931 | 9,166 | 9,045 | 8,747 | 8,437 | 8,619 | 7,828 | 8,196 | 9,722 | 10,671 | 7,268 | 7,703 | 7,122 | 42,481 | 42,109 | 41,905 | 41,852 | 6,950 | 6,323 | 6,012 | 5,726 | 5,580 | 5,039 | 4,924 | 5,253 | 4,792 | 4,191 | 2,336 | 1,338 | 1,264 | 38,326 | 38,330 | 39,808 | 39,930 | 2,908 | 26 | 26 |
Tax Payables
| 4,017 | 6,978 | 5,552 | 4,737 | 3,837 | 3,452 | 4,477 | 10,268 | 6,448 | 8,442 | 4,913 | 4,845 | 1,732 | 14,593 | 8,818 | 10,381 | 4,570 | 10,159 | 6,709 | 4,633 | 2,302 | 1,694 | 1,726 | 2,998 | 2,024 | 9,162 | 7,270 | 7,039 | 2,871 | 1,665 | 2,355 | 2,443 | 1,642 | 5,726 | 5,692 | 4,171 | 2,361 | 3,974 | 2,769 | 1,560 | 650 | 2,980 | 1,587 | 1,266 | 756 | 1,499 | 890 | 780 | 638 | 4,034 | 2,937 | 1,872 | 1,079 | 2,269 | 1,200 | 860 | 1,248 | 6,929 | 11,261 | 12,117 | 3,925 | 2,468 |
Deferred Revenue
| 0 | 13,657 | 0 | 0 | 0 | 15,370 | 0 | 0 | 0 | -832 | 0 | 0 | 0 | -808 | 0 | 0 | 0 | 0 | 0 | 13,075 | 11,374 | 14,199 | 10,938 | 10,797 | 6,866 | 16,451 | 13,188 | 14,242 | 10,106 | 10,301 | 10,985 | 8,299 | 5,615 | 11,812 | 11,278 | 10,093 | 7,671 | 10,923 | 8,317 | 7,407 | 6,571 | 9,617 | 5,826 | 6,189 | 5,094 | 7,043 | 5,544 | 3,914 | 2,703 | 7,041 | 5,678 | 5,397 | 3,710 | 6,052 | 4,444 | 6,351 | 6,062 | 20,398 | 15,879 | 18,212 | 9,447 | 4,813 |
Other Current Liabilities
| 51,621 | 42,903 | 52,059 | 55,937 | 49,129 | 32,289 | 47,924 | 56,046 | 50,887 | 56,199 | 52,280 | 47,856 | 44,485 | 55,781 | 48,348 | 50,513 | 34,801 | 43,804 | 37,388 | 20,864 | 23,466 | 20,968 | 26,089 | 19,430 | 17,551 | 18,610 | 18,267 | 20,754 | 20,602 | 22,482 | 22,846 | 16,507 | 18,271 | 19,529 | 19,261 | 18,236 | 20,218 | 20,062 | 21,203 | 17,492 | 16,861 | 17,472 | 18,290 | 18,376 | 15,624 | 15,989 | 16,819 | 16,051 | 13,749 | 12,264 | 13,296 | 15,015 | 12,807 | 13,337 | 9,122 | 10,003 | 9,215 | 857 | 13,840 | 17,377 | 1,023 | 8,078 |
Total Current Liabilities
| 76,105 | 81,559 | 75,603 | 79,645 | 71,634 | 71,702 | 75,080 | 80,611 | 72,962 | 83,797 | 78,154 | 70,811 | 66,268 | 80,340 | 72,022 | 73,759 | 54,347 | 69,341 | 61,236 | 61,592 | 59,456 | 65,902 | 63,622 | 56,625 | 45,701 | 58,840 | 54,633 | 58,911 | 52,805 | 55,440 | 56,805 | 45,578 | 45,485 | 55,734 | 53,918 | 45,893 | 44,356 | 49,927 | 82,598 | 77,288 | 75,835 | 80,504 | 41,196 | 43,650 | 34,919 | 37,411 | 35,541 | 32,446 | 30,418 | 33,778 | 32,965 | 33,275 | 24,691 | 28,504 | 23,202 | 63,722 | 61,609 | 75,257 | 79,960 | 51,428 | 23,477 | 22,806 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 35,000 | 0 | 37,000 | 37,000 | 37,000 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,226 | 0 | 0 | 0 | 4,775 | 0 | 0 | 0 | 4,574 | 0 | 0 | 0 | 3,065 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 1 | 0 | 0 | 0 | 957 | 0 | 0 | 0 | 874 | 0 | 0 | 0 | 1,642 | 0 | 0 | 0 | 1,062 | 0 | 0 | 0 | 1,383 | 0 | 0 | 0 | 896 | 0 | 0 | 0 | 573 | 0 | 0 | 0 | 2,153 | 0 | 0 | 0 | 2,371 | 0 | 0 | 0 | 1,978 | 0 | 0 | 0 | 1,655 | 0 | 0 | 0 | 2,605 | 0 | 0 | 0 | 2,577 | 0 | 0 | 0 | 2,354 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 12,191 | 12,185 | 10,577 | 10,667 | 10,703 | 9,710 | 10,364 | 10,400 | 13,166 | 11,803 | 11,427 | 12,384 | 12,386 | 10,886 | 12,075 | 11,893 | 11,362 | 10,304 | 11,915 | 10,407 | 10,271 | 7,342 | 7,449 | 7,655 | 7,553 | 6,619 | 7,588 | 7,607 | 7,244 | 5,943 | 7,477 | 7,364 | 7,454 | 6,062 | 6,780 | 6,763 | 6,732 | 4,326 | 6,489 | 6,738 | 6,757 | 6,460 | 8,905 | 8,812 | 8,700 | 582 | 8,365 | 9,027 | 8,056 | 526 | 7,822 | 8,030 | 7,893 | 538 | 7,388 | 6,782 | 6,885 | 595 | 6,116 | 5,948 | 3,993 | 3,982 |
Total Non-Current Liabilities
| 12,191 | 12,186 | 10,577 | 10,667 | 10,703 | 10,667 | 10,364 | 10,400 | 13,166 | 12,677 | 11,427 | 12,384 | 12,386 | 12,528 | 12,075 | 11,893 | 11,362 | 11,366 | 11,915 | 10,407 | 10,271 | 8,725 | 7,449 | 7,655 | 7,553 | 7,515 | 7,588 | 7,607 | 7,244 | 6,516 | 7,477 | 7,364 | 7,454 | 8,215 | 6,780 | 6,763 | 6,732 | 6,697 | 6,489 | 6,738 | 6,757 | 8,438 | 43,905 | 43,812 | 43,700 | 43,463 | 43,365 | 44,027 | 43,056 | 42,906 | 42,822 | 43,030 | 42,893 | 42,689 | 42,388 | 41,782 | 41,885 | 41,014 | 6,116 | 42,948 | 40,993 | 40,982 |
Total Liabilities
| 88,296 | 93,745 | 86,180 | 90,312 | 82,337 | 82,369 | 85,444 | 91,011 | 86,128 | 96,474 | 89,581 | 83,195 | 78,654 | 92,868 | 84,097 | 85,652 | 65,709 | 80,707 | 73,151 | 71,999 | 69,727 | 74,627 | 71,071 | 64,280 | 53,254 | 66,355 | 62,221 | 66,518 | 60,049 | 61,956 | 64,282 | 52,942 | 52,939 | 63,949 | 60,698 | 52,656 | 51,088 | 56,624 | 89,087 | 84,026 | 82,592 | 88,942 | 85,101 | 87,462 | 78,619 | 80,874 | 78,906 | 76,473 | 73,474 | 76,684 | 75,787 | 76,305 | 67,584 | 71,193 | 65,590 | 105,504 | 103,494 | 116,271 | 86,076 | 94,376 | 64,470 | 63,788 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 8,514 | 8,064 | 318,182 | 7,703 | 7,610 | 7,081 | 294,632 | 290,271 | 279,039 | 263,144 | 4,527 | 0 | 4,414 | 4,949 | 4,993 | 4,958 | 4,166 | 4,349 | 4,419 | 4,302 | 4,754 | 4,249 | 4,502 | 3,114 | 3,296 | 3,433 | 3,723 | 3,986 | 4,173 | 5,248 | 4,806 | 3,100 | 1,182 | 647 | 0 | 247 | 195 | 2,088 | 3,835 | 3,745 | 3,987 | 5,011 | 5,343 | 6,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 24,039 | 23,996 | 23,868 | 23,860 | 23,844 | 23,836 | 23,828 | 23,822 | 23,822 | 23,811 | 23,753 | 23,742 | 23,732 | 23,725 | 23,680 | 15,395 | 15,381 | 15,368 | 15,368 | 15,338 | 15,338 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,204 | 15,134 | 15,122 |
Retained Earnings
| 262,003 | 254,741 | 267,070 | 258,125 | 247,802 | 255,151 | 252,284 | 246,556 | 225,438 | 221,316 | 210,146 | 194,489 | 184,153 | 179,722 | 171,152 | 170,021 | 168,345 | 159,222 | 157,038 | 150,010 | 143,162 | 140,235 | 130,688 | 131,603 | 128,833 | 129,513 | 126,018 | 122,398 | 113,250 | 109,764 | 106,780 | 96,441 | 96,282 | 95,581 | 89,235 | 84,241 | 82,916 | 79,355 | 80,440 | 76,378 | 74,085 | 71,298 | 69,879 | 68,459 | 65,359 | 68,153 | 76,123 | 77,539 | 80,941 | 85,320 | 84,274 | 84,116 | 81,102 | 82,711 | 96,619 | 97,672 | 97,761 | 98,848 | 97,125 | 93,162 | 93,220 | 92,146 |
Accumulated Other Comprehensive Income/Loss
| -8,139 | -8,399 | -8,514 | -8,064 | -8,308 | -7,703 | -7,610 | -7,081 | -7,577 | -6,034 | -4,792 | -4,824 | -4,527 | 68,076 | -4,414 | -4,949 | -4,993 | -4,958 | -4,166 | -4,349 | -4,419 | -4,302 | -4,754 | -4,249 | -4,502 | -3,114 | -3,296 | -3,433 | -3,723 | -3,986 | -4,173 | -5,248 | -4,806 | -3,100 | -1,182 | -647 | 210 | -247 | -195 | -2,088 | -3,835 | -3,745 | -3,987 | -5,011 | -5,343 | -6,200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 46,799 | 46,493 | 37,911 | 38,319 | -271,841 | 37,853 | 37,848 | 38,313 | -249,477 | -245,355 | -234,185 | -218,528 | 39,619 | -28,712 | 39,438 | 38,857 | 38,594 | 38,529 | 39,295 | 38,840 | 38,698 | 38,816 | 38,365 | 38,863 | 38,569 | 39,833 | 39,648 | 39,507 | 47,981 | 48,183 | 47,552 | 46,502 | 46,988 | 49,005 | 50,546 | 51,078 | 51,772 | 51,797 | 43,197 | 41,288 | 39,560 | 39,991 | 39,365 | 38,346 | 37,586 | 37,381 | 35,710 | 34,839 | 34,883 | 35,990 | 34,123 | 33,932 | 35,489 | 36,457 | 35,172 | 36,552 | 37,593 | 39,345 | 39,736 | 39,367 | 39,375 | 37,953 |
Total Shareholders Equity
| 324,702 | 316,874 | 329,020 | 320,483 | 309,874 | 317,043 | 314,171 | 308,908 | 287,055 | 284,237 | 274,247 | 258,320 | 247,811 | 243,125 | 234,629 | 232,917 | 230,978 | 221,790 | 220,372 | 212,889 | 205,899 | 203,090 | 193,092 | 194,505 | 191,398 | 193,214 | 189,526 | 185,749 | 185,067 | 181,775 | 178,154 | 166,765 | 167,081 | 168,339 | 163,523 | 159,051 | 158,623 | 154,832 | 139,032 | 133,047 | 129,013 | 126,657 | 124,582 | 122,143 | 118,149 | 120,738 | 127,037 | 127,582 | 131,028 | 136,514 | 133,601 | 133,252 | 131,795 | 134,372 | 146,995 | 149,428 | 150,558 | 153,397 | 152,065 | 147,733 | 147,729 | 145,221 |
Total Equity
| 324,974 | 317,129 | 329,275 | 320,727 | 310,107 | 317,265 | 314,403 | 309,138 | 287,263 | 284,428 | 274,425 | 258,492 | 247,976 | 243,276 | 234,773 | 233,055 | 231,114 | 221,927 | 220,504 | 213,025 | 206,041 | 203,229 | 193,232 | 194,646 | 191,540 | 193,358 | 189,665 | 185,884 | 185,670 | 181,903 | 179,005 | 167,568 | 167,849 | 168,782 | 164,353 | 159,896 | 159,424 | 155,314 | 139,927 | 134,148 | 130,360 | 127,675 | 125,955 | 123,466 | 119,753 | 121,635 | 128,505 | 128,352 | 131,809 | 137,297 | 134,352 | 133,997 | 132,557 | 135,143 | 147,778 | 150,228 | 151,382 | 154,258 | 152,894 | 148,558 | 148,724 | 146,242 |
Total Liabilities & Shareholders Equity
| 413,270 | 410,876 | 415,455 | 411,039 | 392,444 | 399,634 | 399,847 | 400,149 | 373,391 | 380,902 | 364,006 | 341,687 | 326,630 | 336,144 | 318,870 | 318,707 | 296,823 | 302,634 | 293,655 | 285,024 | 275,768 | 277,856 | 264,303 | 258,926 | 244,794 | 259,713 | 251,886 | 252,402 | 245,719 | 243,859 | 243,287 | 220,510 | 220,788 | 232,731 | 225,051 | 212,552 | 210,512 | 211,938 | 229,014 | 218,174 | 212,952 | 216,617 | 211,056 | 210,928 | 198,372 | 202,509 | 207,411 | 204,825 | 205,283 | 213,981 | 210,139 | 210,302 | 200,141 | 206,336 | 213,368 | 255,732 | 254,876 | 270,529 | 238,970 | 242,934 | 213,194 | 210,030 |