Belc CO., LTD.
TSE:9974.T
6560 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19,289 | 17,173 | 17,028 | 17,502 | 20,552 | 15,538 | 15,579 | 10,184 | 12,593 | 8,712 | 11,791 | 8,755 | 7,577 | 10,316 | 7,369 | 9,426 | 16,133 | 14,865 | 7,523 | 6,469 | 6,435 | 7,251 | 6,957 | 7,105 | 5,579 | 4,378 | 3,891 | 3,666 | 3,807 | 4,044 | 3,518 | 3,332 | 3,673 | 3,805 | 3,344 | 4,570 | 4,320 | 4,415 | 3,899 | 4,930 | 4,938 | 4,532 | 2,943 | 3,815 | 3,107 | 2,972 | 2,406 | 2,910 | 4,250 | 3,644 | 3,913 | 3,371 | 4,764 | 5,184 | 3,858 | 3,442 | 3,504 | 3,431 | 3,381 |
Short Term Investments
| 500 | 1,000 | 0 | 1,000 | 0 | 0 | -9,628 | 0 | 0 | 0 | -12,716 | 0 | 0 | 0 | -8,152 | 0 | 0 | 0 | -7,870 | 0 | 0 | 0 | -7,761 | 0 | 0 | 0 | -7,278 | 0 | 0 | 0 | -5,334 | 0 | 0 | 0 | -5,371 | 0 | 0 | 0 | -5,400 | 0 | 0 | 0 | -5,110 | 0 | 0 | 0 | -7,621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 19,289 | 18,173 | 17,028 | 18,502 | 20,552 | 15,538 | 15,579 | 10,184 | 12,593 | 8,712 | 11,791 | 8,755 | 7,577 | 10,316 | 7,369 | 9,426 | 16,133 | 14,865 | 7,523 | 6,469 | 6,435 | 7,251 | 6,957 | 7,105 | 5,579 | 4,378 | 3,891 | 3,666 | 3,807 | 4,044 | 3,518 | 3,332 | 3,673 | 3,805 | 3,344 | 4,570 | 4,320 | 4,415 | 3,899 | 4,930 | 4,938 | 4,532 | 2,943 | 3,815 | 3,107 | 2,972 | 2,406 | 2,910 | 4,250 | 3,644 | 3,913 | 3,371 | 4,764 | 5,184 | 3,858 | 3,442 | 3,504 | 3,431 | 3,381 |
Net Receivables
| 6,359 | 6,036 | 5,168 | 5,322 | 5,553 | 5,540 | 4,148 | 4,664 | 4,923 | 4,442 | 3,538 | 4,667 | 5,276 | 5,011 | 4,282 | 2,868 | 3,097 | 4,787 | 3,579 | 3,103 | 2,312 | 1,378 | 1,662 | 1,531 | 1,820 | 1,903 | 1,433 | 1,290 | 1,560 | 1,709 | 1,252 | 1,096 | 1,447 | 1,520 | 1,216 | 974 | 1,285 | 1,762 | 1,405 | 1,251 | 1,483 | 1,514 | 938 | 954 | 1,220 | 1,050 | 802 | 608 | 918 | 952 | 779 | 557 | 804 | 850 | 656 | 478 | 691 | 740 | 678 |
Inventory
| 10,245 | 10,037 | 9,428 | 9,519 | 8,771 | 8,519 | 8,319 | 8,622 | 7,791 | 7,818 | 7,602 | 8,231 | 7,771 | 7,496 | 7,271 | 7,719 | 6,774 | 6,486 | 6,845 | 7,483 | 6,828 | 6,641 | 6,394 | 6,723 | 6,237 | 6,309 | 6,221 | 6,433 | 6,061 | 5,991 | 5,815 | 5,884 | 5,544 | 5,666 | 5,378 | 5,353 | 5,041 | 4,810 | 4,892 | 4,691 | 4,367 | 4,543 | 4,254 | 4,372 | 4,165 | 4,128 | 3,845 | 4,040 | 3,752 | 3,583 | 3,623 | 3,625 | 3,369 | 3,292 | 3,195 | 3,326 | 3,026 | 3,026 | 2,911 |
Other Current Assets
| 11,140 | 3,100 | 5,284 | 3,597 | 4,161 | 2,802 | 4,636 | 3,296 | 3,893 | 2,783 | 4,449 | 2,977 | 3,709 | 2,553 | 4,333 | 3,443 | 3,536 | 2,201 | 3,720 | 2,666 | 2,940 | 1,960 | 3,505 | 2,050 | 2,531 | 1,560 | 2,686 | 1,953 | 2,239 | 1,432 | 2,574 | 2,075 | 2,123 | 1,373 | 2,469 | 1,817 | 2,281 | 1,233 | 2,004 | 1,527 | 1,733 | 1,139 | 2,145 | 1,386 | 1,572 | 994 | 1,578 | 1,190 | 1,472 | 908 | 1,415 | 1,107 | 1,305 | 869 | 1,295 | 1,036 | 1,244 | 976 | 1,736 |
Total Current Assets
| 40,674 | 37,346 | 36,908 | 36,940 | 39,037 | 32,399 | 32,682 | 26,766 | 29,200 | 23,755 | 27,380 | 24,630 | 24,333 | 25,376 | 23,255 | 23,456 | 29,540 | 28,339 | 21,667 | 19,721 | 18,515 | 17,230 | 18,518 | 17,409 | 16,167 | 14,150 | 14,231 | 13,342 | 13,667 | 13,176 | 13,159 | 12,387 | 12,787 | 12,364 | 12,407 | 12,714 | 12,927 | 12,220 | 12,200 | 12,399 | 12,521 | 11,728 | 10,280 | 10,527 | 10,064 | 9,144 | 8,631 | 8,748 | 10,392 | 9,087 | 9,730 | 8,660 | 10,242 | 10,195 | 9,004 | 8,282 | 8,465 | 8,173 | 8,706 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 134,013 | 130,622 | 128,251 | 125,367 | 123,485 | 122,352 | 118,888 | 115,896 | 114,317 | 110,875 | 108,829 | 107,043 | 104,603 | 100,760 | 98,376 | 97,705 | 93,609 | 91,765 | 90,331 | 89,149 | 87,977 | 86,072 | 84,590 | 83,669 | 82,823 | 82,560 | 80,717 | 79,989 | 78,792 | 76,822 | 75,869 | 75,464 | 73,069 | 72,154 | 71,771 | 67,508 | 66,902 | 66,664 | 65,291 | 62,895 | 59,837 | 57,082 | 57,721 | 55,676 | 53,867 | 52,326 | 50,224 | 47,609 | 45,289 | 42,336 | 41,303 | 40,613 | 39,058 | 38,170 | 37,188 | 36,287 | 35,889 | 35,471 | 34,900 |
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 |
Intangible Assets
| 2,447 | 2,425 | 2,407 | 1,806 | 1,728 | 1,695 | 1,646 | 1,629 | 1,670 | 1,687 | 1,655 | 1,599 | 1,557 | 1,494 | 1,443 | 1,375 | 1,368 | 1,391 | 1,413 | 1,418 | 1,440 | 1,474 | 1,359 | 1,375 | 1,236 | 1,188 | 1,143 | 1,222 | 1,170 | 1,170 | 1,177 | 1,158 | 1,071 | 1,054 | 1,067 | 1,031 | 1,056 | 1,064 | 1,083 | 1,016 | 1,036 | 844 | 833 | 833 | 836 | 845 | 830 | 841 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2,447 | 2,425 | 2,407 | 1,806 | 1,728 | 1,695 | 1,646 | 1,629 | 1,670 | 1,687 | 1,655 | 1,599 | 1,557 | 1,494 | 1,443 | 1,375 | 1,368 | 1,391 | 1,413 | 1,418 | 1,440 | 1,474 | 1,359 | 1,375 | 1,236 | 1,188 | 1,143 | 1,222 | 1,170 | 1,170 | 1,177 | 1,158 | 1,071 | 1,054 | 1,067 | 1,031 | 1,056 | 1,064 | 1,083 | 1,016 | 1,036 | 844 | 833 | 833 | 836 | 845 | 830 | 841 | 814 | 789 | 799 | 807 | 806 | 783 | 791 | 797 | 806 | 815 | 825 |
Long Term Investments
| 0 | 14,719 | 123 | 9,594 | 13,941 | 13,622 | 9,738 | 9,564 | 9,516 | 13,136 | 12,796 | 12,783 | 11,564 | 8,065 | 8,223 | 8,118 | 8,041 | 7,815 | 7,933 | 8,007 | 8,006 | 7,712 | 7,852 | 7,332 | 7,347 | 7,395 | 7,406 | 7,335 | 6,232 | 5,889 | 5,472 | 5,438 | 5,348 | 5,317 | 5,479 | 5,345 | 5,373 | 5,426 | 5,543 | 5,372 | 5,461 | 5,173 | 5,221 | 5,175 | 7,447 | 7,671 | 7,733 | 7,724 | 7,748 | 7,510 | 7,773 | 7,690 | 7,810 | 7,788 | 7,967 | 7,991 | 7,833 | 7,910 | 7,932 |
Tax Assets
| 2,914 | 3,022 | 4,213 | 2,346 | 2,753 | 2,867 | 2,612 | 2,253 | 2,648 | 2,759 | 2,553 | 2,056 | 2,423 | 2,510 | 2,371 | 1,906 | 2,204 | 2,287 | 1,978 | 1,440 | 1,842 | 1,995 | 1,078 | 942 | 838 | 819 | 805 | 787 | 779 | 762 | 744 | 739 | 851 | 850 | 756 | 700 | 701 | 651 | 928 | 809 | 741 | 727 | 735 | 701 | 806 | 797 | 802 | 815 | 830 | 648 | 635 | 716 | 707 | 700 | 602 | 474 | 463 | 460 | 457 |
Other Non-Current Assets
| 15,743 | 2 | 13,920 | 4,536 | 0 | 0 | 3,738 | 3,769 | 3,718 | 0 | 0 | 0 | 1 | 3,220 | 2,888 | 3,036 | 3,150 | 3,035 | 2,875 | 2,742 | 2,676 | 2,726 | 2,445 | 3,065 | 2,845 | 2,595 | 2,294 | 2,467 | 2,766 | 3,108 | 2,707 | 2,739 | 2,247 | 2,293 | 2,586 | 2,649 | 2,623 | 2,561 | 2,450 | 2,575 | 2,458 | 2,640 | 2,120 | 2,144 | 2,079 | 2,021 | 1,840 | 1,872 | 1,956 | 2,080 | 1,832 | 1,864 | 1,770 | 1,774 | 1,649 | 1,778 | 1,800 | 1,678 | 1,632 |
Total Non-Current Assets
| 155,117 | 150,790 | 148,914 | 143,649 | 141,907 | 140,536 | 136,622 | 133,111 | 131,869 | 128,457 | 125,833 | 123,481 | 120,148 | 116,049 | 113,301 | 112,140 | 108,372 | 106,293 | 104,530 | 102,756 | 101,941 | 99,979 | 97,324 | 96,383 | 95,089 | 94,557 | 92,365 | 91,800 | 89,739 | 87,751 | 85,969 | 85,538 | 82,586 | 81,668 | 81,659 | 77,233 | 76,655 | 76,366 | 75,295 | 72,667 | 69,533 | 66,466 | 66,630 | 64,529 | 65,035 | 63,660 | 61,429 | 58,861 | 56,637 | 53,363 | 52,342 | 51,690 | 50,151 | 49,215 | 48,197 | 47,327 | 46,791 | 46,334 | 45,746 |
Total Assets
| 195,794 | 188,136 | 185,822 | 180,591 | 180,945 | 172,937 | 169,306 | 159,879 | 161,071 | 152,213 | 153,214 | 148,113 | 144,481 | 141,427 | 136,558 | 135,597 | 137,914 | 134,634 | 126,201 | 122,479 | 120,459 | 117,212 | 115,845 | 113,794 | 111,260 | 108,708 | 106,599 | 105,144 | 103,408 | 100,928 | 99,130 | 97,927 | 95,375 | 94,034 | 94,069 | 89,949 | 89,585 | 88,589 | 87,497 | 85,067 | 82,057 | 78,196 | 76,913 | 75,057 | 75,101 | 72,805 | 70,061 | 67,609 | 67,029 | 62,450 | 62,072 | 60,350 | 60,393 | 59,410 | 57,201 | 55,609 | 55,256 | 54,507 | 54,452 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 25,996 | 24,625 | 23,208 | 22,783 | 23,358 | 22,045 | 19,940 | 20,569 | 20,511 | 19,332 | 17,917 | 18,598 | 20,594 | 19,307 | 17,349 | 17,924 | 19,076 | 17,687 | 15,179 | 14,991 | 15,352 | 14,881 | 13,246 | 13,521 | 14,274 | 13,542 | 11,974 | 12,826 | 12,860 | 12,838 | 10,945 | 11,795 | 11,814 | 11,587 | 10,506 | 10,621 | 11,057 | 10,759 | 9,301 | 9,655 | 9,913 | 9,301 | 7,938 | 8,473 | 8,670 | 8,368 | 7,218 | 7,711 | 8,211 | 7,373 | 6,977 | 7,143 | 7,170 | 6,939 | 6,131 | 6,648 | 6,679 | 6,411 | 5,945 |
Short Term Debt
| 8,510 | 7,941 | 7,945 | 7,509 | 7,651 | 7,735 | 7,959 | 7,023 | 7,252 | 6,637 | 7,366 | 6,915 | 6,431 | 7,121 | 7,017 | 7,198 | 7,449 | 7,788 | 6,972 | 7,095 | 6,745 | 6,577 | 6,867 | 7,119 | 6,720 | 6,747 | 6,733 | 6,697 | 6,303 | 6,251 | 6,224 | 5,989 | 5,754 | 5,818 | 5,750 | 5,476 | 5,471 | 5,638 | 5,517 | 5,187 | 4,781 | 4,474 | 4,488 | 4,523 | 4,533 | 4,320 | 4,153 | 3,891 | 3,678 | 3,468 | 3,387 | 3,377 | 3,387 | 3,553 | 3,583 | 3,521 | 3,634 | 3,710 | 3,844 |
Tax Payables
| 3,441 | 1,684 | 2,126 | 1,056 | 3,064 | 1,822 | 2,782 | 805 | 2,711 | 1,345 | 3,023 | 1,425 | 2,816 | 1,411 | 2,375 | 1,136 | 2,736 | 1,666 | 2,199 | 608 | 1,930 | 1,017 | 1,879 | 578 | 1,863 | 946 | 1,796 | 600 | 1,824 | 939 | 1,823 | 654 | 1,865 | 996 | 1,603 | 521 | 1,452 | 701 | 1,741 | 679 | 1,707 | 895 | 1,337 | 300 | 1,549 | 812 | 1,479 | 477 | 1,581 | 806 | 1,728 | 793 | 1,704 | 997 | 1,276 | 462 | 1,221 | 621 | 1,150 |
Deferred Revenue
| 620 | 627 | 624 | 2,118 | 5,087 | 4,466 | 4,581 | 1,735 | 4,550 | 3,798 | 4,696 | 2,290 | 4,548 | 3,691 | 3,931 | 1,939 | 4,354 | 3,930 | 3,604 | 1,343 | 3,486 | 3,082 | 3,330 | 1,396 | 3,232 | 2,772 | 3,046 | 1,250 | 3,107 | 2,631 | 2,973 | 1,244 | 3,055 | 2,555 | 2,677 | 1,072 | 2,562 | 2,182 | 2,760 | 1,211 | 2,711 | 2,216 | 2,242 | 757 | 2,460 | 2,017 | 2,300 | 912 | 2,443 | 1,907 | 2,495 | 1,181 | 2,469 | 2,003 | 1,978 | 820 | 1,928 | 1,565 | 1,817 |
Other Current Liabilities
| 14,640 | 12,532 | 13,667 | 10,157 | 7,369 | 7,262 | 5,814 | 7,934 | 5,857 | 5,956 | 6,246 | 8,241 | 5,628 | 5,469 | 6,451 | 7,640 | 5,764 | 5,795 | 5,220 | 6,477 | 5,265 | 5,529 | 4,661 | 6,033 | 4,148 | 4,821 | 4,410 | 5,397 | 3,577 | 4,038 | 4,525 | 6,529 | 3,631 | 3,757 | 5,310 | 5,373 | 3,791 | 3,787 | 3,924 | 5,381 | 3,302 | 3,086 | 3,429 | 4,267 | 2,628 | 2,671 | 3,133 | 3,172 | 2,376 | 2,344 | 2,725 | 3,130 | 2,289 | 2,231 | 2,403 | 3,016 | 1,962 | 1,955 | 2,179 |
Total Current Liabilities
| 49,766 | 45,725 | 45,444 | 42,567 | 43,465 | 41,508 | 38,294 | 37,261 | 38,170 | 35,723 | 36,225 | 36,044 | 37,201 | 35,588 | 34,748 | 34,701 | 36,643 | 35,200 | 30,975 | 29,906 | 30,848 | 30,069 | 28,104 | 28,069 | 28,374 | 27,882 | 26,163 | 26,170 | 25,847 | 25,758 | 24,667 | 25,557 | 24,254 | 23,717 | 24,243 | 22,542 | 22,881 | 22,366 | 21,502 | 21,434 | 20,707 | 19,077 | 18,097 | 18,020 | 18,291 | 17,376 | 16,804 | 15,686 | 16,708 | 15,092 | 15,584 | 14,831 | 15,315 | 14,726 | 14,095 | 14,005 | 14,203 | 13,641 | 13,785 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 28,395 | 28,363 | 26,394 | 27,204 | 28,117 | 26,138 | 27,870 | 22,643 | 24,341 | 20,769 | 22,331 | 19,526 | 16,220 | 17,585 | 14,985 | 16,334 | 17,812 | 19,407 | 16,839 | 16,832 | 14,724 | 14,399 | 15,619 | 16,732 | 14,276 | 14,272 | 14,938 | 15,310 | 14,662 | 14,330 | 14,818 | 14,402 | 14,025 | 15,008 | 15,173 | 14,049 | 14,403 | 15,350 | 15,426 | 14,434 | 12,848 | 11,978 | 12,615 | 12,004 | 12,238 | 12,084 | 11,167 | 10,919 | 9,733 | 8,136 | 7,788 | 7,594 | 7,413 | 8,002 | 7,715 | 7,006 | 6,786 | 7,416 | 7,624 |
Deferred Revenue Non-Current
| 0 | 0 | 172 | 0 | 0 | 0 | -1,390 | 0 | 0 | 0 | -1,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,459 | 0 | 0 | 0 | 1,390 | 0 | 0 | 0 | 1,226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,690 | 12,649 | 12,384 | 12,276 | 12,214 | 12,005 | 11,839 | 11,746 | 11,316 | 11,167 | 11,008 | 10,887 | 10,457 | 10,519 | 10,543 | 10,174 | 9,444 | 9,232 | 9,323 | 8,604 | 8,617 | 8,580 | 8,624 | 7,336 | 7,352 | 7,363 | 7,086 | 7,144 | 7,105 | 7,027 | 6,773 | 6,822 | 6,664 | 6,708 | 6,858 | 6,819 | 6,590 | 6,520 | 7,158 | 6,780 | 6,478 | 6,479 | 6,290 | 6,128 | 6,131 | 6,039 | 5,377 | 5,238 | 5,264 | 4,641 | 4,638 | 4,637 | 4,631 | 4,620 | 4,018 | 3,758 | 3,791 | 3,814 | 3,815 |
Total Non-Current Liabilities
| 41,085 | 41,012 | 40,409 | 39,480 | 40,331 | 38,143 | 39,709 | 34,389 | 35,657 | 31,936 | 33,339 | 30,413 | 26,677 | 28,104 | 25,528 | 26,508 | 27,256 | 28,639 | 26,162 | 25,436 | 23,341 | 22,979 | 24,243 | 24,068 | 21,628 | 21,635 | 22,024 | 22,454 | 21,767 | 21,357 | 21,591 | 21,224 | 20,689 | 21,716 | 22,031 | 20,868 | 20,993 | 21,870 | 22,584 | 21,214 | 19,326 | 18,457 | 18,905 | 18,132 | 18,369 | 18,123 | 16,544 | 16,157 | 14,997 | 12,777 | 12,426 | 12,231 | 12,044 | 12,622 | 11,733 | 10,764 | 10,577 | 11,230 | 11,439 |
Total Liabilities
| 90,851 | 86,737 | 85,853 | 82,047 | 83,796 | 79,651 | 78,003 | 71,650 | 73,827 | 67,659 | 69,564 | 66,457 | 63,878 | 63,692 | 60,276 | 61,209 | 63,899 | 63,839 | 57,137 | 55,342 | 54,189 | 53,048 | 52,347 | 52,137 | 50,002 | 49,517 | 48,187 | 48,624 | 47,614 | 47,115 | 46,258 | 46,781 | 44,943 | 45,433 | 46,274 | 43,410 | 43,874 | 44,236 | 44,086 | 42,648 | 40,033 | 37,534 | 37,002 | 36,152 | 36,660 | 35,499 | 33,348 | 31,843 | 31,705 | 27,869 | 28,010 | 27,062 | 27,359 | 27,348 | 25,828 | 24,769 | 24,780 | 24,871 | 25,224 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 3,988 | 0 | 0 | 0 | 97,106 | 93,255 | 0 | 211 | 225 | 84,786 | 83,890 | 81,893 | 80,850 | 266 | 276 | 316 | 328 | 342 | 358 | 106 | 114 | 114 | 111 | 76 | 79 | 79 | 86 | 81 | 95 | 97 | 100 | 102 | 121 | 126 | 134 | 55 | 65 | 65 | 72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 | 3,912 |
Retained Earnings
| 96,946 | 93,388 | 91,985 | 90,598 | 89,209 | 85,358 | 83,373 | 80,543 | 79,573 | 76,776 | 75,880 | 73,881 | 72,838 | 69,991 | 68,549 | 66,693 | 66,332 | 63,126 | 61,411 | 59,231 | 58,371 | 56,265 | 55,597 | 53,721 | 53,325 | 51,259 | 50,486 | 48,589 | 47,877 | 45,898 | 44,959 | 43,235 | 42,540 | 40,714 | 39,916 | 38,581 | 37,763 | 36,405 | 35,470 | 34,378 | 33,988 | 32,631 | 31,882 | 30,868 | 30,411 | 29,277 | 28,683 | 27,748 | 27,314 | 26,572 | 26,039 | 25,275 | 25,019 | 24,052 | 23,359 | 22,852 | 22,482 | 21,642 | 21,234 |
Accumulated Other Comprehensive Income/Loss
| 96 | 108 | 82 | 50 | 43 | 31 | 33 | -211 | -225 | -232 | -240 | -237 | -247 | -266 | -276 | -316 | -328 | -342 | -358 | -106 | -114 | -114 | -111 | -76 | -79 | -79 | -86 | -81 | -95 | -97 | -100 | -102 | -121 | -126 | -134 | -55 | -65 | -65 | -72 | 28 | 23 | 18 | 16 | 24 | 17 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1 | 3,986 | 3,986 | 3,984 | -93,121 | -89,270 | 3,985 | 3,774 | 3,759 | -80,688 | -79,792 | -77,793 | -76,750 | 3,832 | 3,821 | 3,783 | 3,771 | 3,757 | 3,741 | 3,994 | 3,987 | 3,987 | 3,989 | 4,024 | 4,021 | 4,020 | 4,014 | 4,019 | 4,005 | 4,003 | 4,001 | 3,999 | 3,980 | 3,975 | 3,967 | 4,046 | 4,036 | 4,036 | 4,029 | 4,101 | 4,101 | 4,101 | 4,101 | 4,101 | 4,101 | 4,101 | 4,118 | 4,106 | 4,098 | 4,097 | 4,111 | 4,101 | 4,103 | 4,098 | 4,102 | 4,076 | 4,082 | 4,082 | 4,082 |
Total Shareholders Equity
| 104,943 | 101,394 | 99,965 | 98,544 | 97,149 | 93,286 | 91,303 | 88,229 | 87,244 | 84,554 | 83,650 | 81,656 | 80,603 | 77,735 | 76,282 | 74,388 | 74,015 | 70,795 | 69,064 | 67,137 | 66,270 | 64,164 | 63,498 | 61,657 | 61,258 | 59,191 | 58,412 | 56,520 | 55,794 | 53,813 | 52,872 | 51,146 | 50,432 | 48,601 | 47,795 | 46,539 | 45,711 | 44,353 | 43,411 | 42,419 | 42,024 | 40,662 | 39,911 | 38,905 | 38,441 | 37,306 | 36,713 | 35,766 | 35,324 | 34,581 | 34,062 | 33,288 | 33,034 | 32,062 | 31,373 | 30,840 | 30,476 | 29,636 | 29,228 |
Total Equity
| 104,943 | 101,394 | 99,965 | 98,544 | 97,149 | 93,286 | 91,303 | 88,229 | 87,244 | 84,554 | 83,650 | 81,656 | 80,603 | 77,735 | 76,282 | 74,388 | 74,015 | 70,795 | 69,064 | 67,137 | 66,270 | 64,164 | 63,498 | 61,657 | 61,258 | 59,191 | 58,412 | 56,520 | 55,794 | 53,813 | 52,872 | 51,146 | 50,432 | 48,601 | 47,795 | 46,539 | 45,711 | 44,353 | 43,411 | 42,419 | 42,024 | 40,662 | 39,911 | 38,905 | 38,441 | 37,306 | 36,713 | 35,766 | 35,324 | 34,581 | 34,062 | 33,288 | 33,034 | 32,062 | 31,373 | 30,840 | 30,476 | 29,636 | 29,228 |
Total Liabilities & Shareholders Equity
| 195,794 | 188,131 | 185,818 | 180,591 | 180,945 | 172,937 | 169,306 | 159,879 | 161,071 | 152,213 | 153,214 | 148,113 | 144,481 | 141,427 | 136,558 | 135,597 | 137,914 | 134,634 | 126,201 | 122,479 | 120,459 | 117,212 | 115,845 | 113,794 | 111,260 | 108,708 | 106,599 | 105,144 | 103,408 | 100,928 | 99,130 | 97,927 | 95,375 | 94,034 | 94,069 | 89,949 | 89,585 | 88,589 | 87,497 | 85,067 | 82,057 | 78,196 | 76,913 | 75,057 | 75,101 | 72,805 | 70,061 | 67,609 | 67,029 | 62,450 | 62,072 | 60,350 | 60,393 | 59,410 | 57,201 | 55,609 | 55,256 | 54,507 | 54,452 |