Tokyu Construction Co., Ltd.
TSE:1720.T
703 (JPY) • At close December 20, 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
| 36,847 | 31,942 | 32,432 | 31,991 | 38,207 | 58,714 | 46,128 | 47,229 | 53,636 | 38,648 | 31,158 | 38,278 | 45,625 | 34,173 | 27,485 | 25,890 | 37,673 | 29,549 | 21,126 | 16,101 | 55,468 | 49,145 | 36,106 | 44,027 | 64,137 | 28,865 | 15,172 | 17,210 | 39,392 | 22,582 | 12,413 | 27,868 | 55,827 | 50,674 | 21,276 | 22,818 | 37,430 | 18,318 | 13,610 | 14,163 | 26,000 | 18,215 | 14,719 | 15,535 | 16,326 | 23,097 | 12,699 | 17,057 | 14,234 | 17,881 | 16,059 | 27,752 | 29,635 | 24,663 | 23,371 | 9,420 | 16,803 | 13,526 | 12,948 | 13,531 | 12,805 | 12,116 |
Short Term Investments
| 3,863 | 180 | 1 | 1 | 1 | 1 | -6 | -9 | -2,419 | -2,455 | -2,553 | -2,584 | -27 | -30 | -30 | -31 | -31 | -36 | -36 | -40 | -1,492 | -1,474 | -1,584 | -1,550 | -1,527 | -1,505 | -1,300 | -1,258 | -1,240 | -1,215 | -896 | -860 | -551 | -243 | -67 | -67 | -67 | -67 | -67 | -67 | 4,000 | -267 | -267 | -267 | 11,000 | -279 | -282 | -280 | 9,000 | -280 | -280 | -283 | 17,000 | -302 | -302 | -302 | 6,000 | -1,048 | -1,041 | -1,026 | -1,090 | -1,035 |
Cash and Short Term Investments
| 36,847 | 32,122 | 32,433 | 31,992 | 38,208 | 58,715 | 46,128 | 47,229 | 53,636 | 38,648 | 31,158 | 38,278 | 45,625 | 34,173 | 27,485 | 25,890 | 37,673 | 29,549 | 21,126 | 16,101 | 55,468 | 49,145 | 36,106 | 44,027 | 64,137 | 28,865 | 15,172 | 17,210 | 39,392 | 22,582 | 12,413 | 27,868 | 55,827 | 50,674 | 21,276 | 22,818 | 37,430 | 18,318 | 13,610 | 14,163 | 30,000 | 18,215 | 14,719 | 15,535 | 27,326 | 23,097 | 12,699 | 17,057 | 23,234 | 17,881 | 16,059 | 27,752 | 46,635 | 24,663 | 23,371 | 9,420 | 22,803 | 13,526 | 12,948 | 13,531 | 12,805 | 12,116 |
Net Receivables
| 114,650 | 153,629 | 144,124 | 132,692 | 107,766 | 113,363 | 109,737 | 105,493 | 96,991 | 115,782 | 107,491 | 94,749 | 88,852 | 94,042 | 77,210 | 89,878 | 76,502 | 113,997 | 115,148 | 138,201 | 106,389 | 115,043 | 106,826 | 102,669 | 71,777 | 130,487 | 108,689 | 90,316 | 70,806 | 0 | 75,914 | 59,698 | 61,083 | 87,590 | 91,568 | 76,685 | 71,237 | 100,675 | 85,112 | 66,767 | 54,163 | 88,109 | 64,344 | 59,454 | 51,461 | 73,225 | 67,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 17,608 | 12,824 | 10,157 | 8,551 | 12,329 | 8,777 | 12,674 | 11,983 | 9,670 | 10,837 | 8,298 | 6,544 | 4,813 | 18,068 | 25,852 | 26,197 | 26,166 | 20,862 | 24,268 | 21,322 | 26,464 | 24,179 | 31,905 | 28,504 | 27,637 | 19,144 | 29,445 | 28,911 | 28,092 | 22,370 | 40,613 | 28,652 | 24,075 | 20,532 | 27,646 | 30,340 | 20,703 | 14,121 | 18,933 | 23,001 | 22,418 | 19,013 | 35,357 | 30,522 | 22,283 | 14,786 | 21,102 | 26,713 | 20,623 | 13,468 | 23,073 | 20,880 | 18,699 | 16,070 | 24,349 | 21,841 | 21,787 | 19,883 | 25,406 | 23,669 | 14,594 | 26,774 |
Other Current Assets
| 7,066 | 7,966 | 7,076 | 5,410 | 6,154 | 7,037 | 6,993 | 5,471 | 5,337 | 8,696 | 4,413 | 4,737 | 6,714 | 12,171 | 11,693 | 6,901 | 6,309 | 6,717 | 14,880 | 16,475 | 13,799 | 16,604 | 19,188 | 17,999 | 15,098 | 35,765 | 15,419 | 14,175 | 13,487 | 111,031 | 13,825 | 11,769 | 11,542 | 12,245 | 10,614 | 7,731 | 7,656 | 12,965 | 9,755 | 8,734 | 6,107 | 6,219 | 7,614 | 7,347 | 6,685 | 7,746 | 7,226 | 6,025 | 7,617 | 9,463 | 8,773 | 4,978 | 3,908 | 6,015 | 5,156 | 5,129 | 4,637 | 6,446 | 4,932 | 18,491 | 107,356 | 17,941 |
Total Current Assets
| 176,171 | 206,541 | 193,790 | 178,645 | 164,457 | 187,892 | 175,532 | 170,176 | 165,634 | 173,963 | 151,360 | 144,308 | 146,004 | 158,454 | 142,240 | 148,866 | 146,650 | 171,125 | 175,422 | 192,099 | 202,120 | 204,971 | 194,025 | 193,199 | 178,649 | 200,611 | 168,725 | 150,612 | 151,777 | 155,983 | 142,765 | 127,987 | 152,527 | 171,041 | 151,104 | 137,574 | 137,026 | 146,079 | 127,410 | 112,665 | 112,688 | 131,556 | 122,034 | 112,858 | 107,755 | 118,854 | 108,527 | 107,210 | 101,845 | 120,738 | 95,848 | 102,246 | 112,711 | 115,384 | 122,007 | 103,948 | 108,470 | 129,312 | 118,006 | 128,119 | 134,755 | 120,950 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22,840 | 22,478 | 26,467 | 27,079 | 27,076 | 27,220 | 27,308 | 27,565 | 29,314 | 29,675 | 32,610 | 34,104 | 34,227 | 34,342 | 34,196 | 34,129 | 32,028 | 32,033 | 28,642 | 28,114 | 27,096 | 26,163 | 24,062 | 22,544 | 22,071 | 21,634 | 20,602 | 19,566 | 19,203 | 19,204 | 18,836 | 18,460 | 18,504 | 17,756 | 17,964 | 17,955 | 18,126 | 18,228 | 18,226 | 18,265 | 17,048 | 17,145 | 14,877 | 14,880 | 14,389 | 14,174 | 14,249 | 14,235 | 14,191 | 14,180 | 14,096 | 13,937 | 13,919 | 13,947 | 13,869 | 13,942 | 14,087 | 14,131 | 11,971 | 12,073 | 12,133 | 12,000 |
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 |
Intangible Assets
| 1,459 | 1,460 | 1,471 | 1,460 | 1,513 | 1,480 | 1,364 | 1,403 | 1,417 | 1,390 | 1,244 | 1,212 | 1,272 | 1,202 | 1,190 | 888 | 935 | 976 | 857 | 816 | 811 | 844 | 798 | 828 | 851 | 858 | 807 | 764 | 691 | 692 | 518 | 488 | 445 | 416 | 355 | 350 | 362 | 359 | 315 | 303 | 305 | 313 | 277 | 300 | 296 | 316 | 316 | 294 | 314 | 327 | 318 | 323 | 337 | 341 | 323 | 332 | 344 | 351 | 320 | 324 | 229 | 117 |
Goodwill and Intangible Assets
| 1,459 | 1,460 | 1,471 | 1,460 | 1,513 | 1,480 | 1,364 | 1,403 | 1,417 | 1,390 | 1,244 | 1,212 | 1,272 | 1,202 | 1,190 | 888 | 935 | 976 | 857 | 816 | 811 | 844 | 798 | 828 | 851 | 858 | 807 | 764 | 691 | 692 | 518 | 488 | 445 | 416 | 355 | 350 | 362 | 359 | 315 | 303 | 305 | 313 | 277 | 300 | 296 | 316 | 316 | 294 | 314 | 327 | 318 | 323 | 337 | 341 | 323 | 332 | 344 | 351 | 320 | 324 | 229 | 117 |
Long Term Investments
| 28,029 | 30,043 | 29,291 | 29,522 | 31,962 | 28,836 | 28,956 | 31,353 | 33,078 | 32,626 | 30,575 | 31,950 | 28,775 | 29,846 | 29,662 | 27,468 | 27,285 | 27,532 | 30,808 | 29,134 | 30,196 | 29,885 | 28,123 | 29,265 | 27,525 | 26,521 | 27,217 | 26,031 | 26,761 | 25,688 | 25,494 | 22,697 | 22,494 | 22,393 | 23,462 | 21,707 | 23,593 | 24,274 | 21,045 | 19,665 | 13,738 | 17,072 | 17,012 | 16,646 | 5,265 | 16,816 | 14,218 | 13,188 | 4,075 | 13,816 | 12,675 | 12,951 | -4,574 | 13,230 | 13,557 | 13,447 | 7,558 | 15,230 | 14,686 | 14,996 | 13,907 | 13,964 |
Tax Assets
| 253 | 159 | 871 | 822 | 1,440 | 1,282 | 318 | 135 | 303 | 130 | 438 | 218 | 787 | 115 | 93 | 1,236 | 1,406 | 1,449 | 787 | 816 | 130 | 196 | 101 | 100 | 121 | 77 | 112 | 99 | 78 | 70 | 63 | 65 | 63 | 68 | 117 | 106 | 88 | 63 | 127 | 106 | 756 | 344 | 503 | 701 | 634 | 972 | 1,616 | 1,171 | 1,179 | 1,887 | 1,616 | 767 | 640 | 617 | 1,058 | 1,109 | 1,108 | 717 | 4,279 | 4,859 | 4,227 | 5,546 |
Other Non-Current Assets
| 3,868 | 3,844 | 2,392 | 2,419 | 4 | 2,451 | 2,438 | 2,412 | 7 | 24 | 24 | 25 | 2,630 | 2,604 | 2,601 | 2,645 | 2,759 | 2,777 | 2,915 | 2,896 | 2,920 | 2,934 | 2,911 | 2,952 | 2,956 | 2,978 | 3,046 | 3,091 | 3,121 | 3,173 | 2,866 | 2,868 | 2,867 | 2,849 | 3,119 | 3,121 | 3,208 | 3,220 | 3,212 | 3,225 | 7,493 | 3,253 | 3,003 | 3,008 | 14,303 | 3,060 | 3,083 | 3,419 | 12,723 | 3,494 | 3,414 | 3,426 | 20,536 | 3,262 | 3,196 | 3,254 | 10,042 | 3,152 | 3,428 | 3,640 | 4,510 | 4,534 |
Total Non-Current Assets
| 56,449 | 57,984 | 60,492 | 61,302 | 61,995 | 61,269 | 60,384 | 62,868 | 64,119 | 63,845 | 64,891 | 67,509 | 67,691 | 68,109 | 67,742 | 66,366 | 64,413 | 64,767 | 64,009 | 61,776 | 61,153 | 60,022 | 55,995 | 55,689 | 53,524 | 52,068 | 51,784 | 49,551 | 49,854 | 48,827 | 47,777 | 44,578 | 44,373 | 43,482 | 45,017 | 43,239 | 45,377 | 46,144 | 42,925 | 41,564 | 39,340 | 38,127 | 35,672 | 35,535 | 34,887 | 35,338 | 33,482 | 32,307 | 32,482 | 33,704 | 32,119 | 31,404 | 30,858 | 31,397 | 32,003 | 32,084 | 33,139 | 33,581 | 34,684 | 35,892 | 35,006 | 36,161 |
Total Assets
| 232,620 | 264,525 | 254,284 | 239,950 | 226,455 | 249,164 | 235,918 | 233,047 | 229,756 | 237,811 | 216,255 | 211,820 | 213,698 | 226,568 | 209,986 | 215,236 | 211,066 | 235,897 | 239,434 | 253,876 | 263,277 | 264,996 | 250,023 | 248,892 | 232,177 | 252,682 | 220,511 | 200,165 | 201,634 | 204,813 | 190,544 | 172,568 | 196,901 | 214,526 | 196,125 | 180,816 | 182,406 | 192,226 | 170,340 | 154,231 | 152,030 | 169,685 | 157,709 | 148,395 | 142,644 | 154,195 | 142,011 | 139,517 | 134,327 | 154,442 | 127,967 | 133,650 | 143,569 | 146,781 | 154,010 | 136,032 | 141,609 | 162,893 | 152,690 | 164,011 | 169,761 | 157,111 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 44,307 | 39,687 | 35,181 | 33,081 | 33,762 | 44,324 | 41,973 | 39,986 | 38,116 | 48,699 | 36,538 | 33,641 | 33,645 | 39,349 | 31,267 | 28,040 | 28,260 | 39,987 | 46,215 | 61,868 | 65,463 | 74,233 | 59,509 | 65,916 | 56,272 | 75,687 | 55,188 | 54,549 | 49,124 | 53,583 | 40,330 | 36,638 | 47,101 | 84,751 | 101,378 | 88,838 | 90,637 | 97,154 | 84,303 | 73,942 | 76,602 | 83,778 | 68,150 | 60,724 | 69,158 | 82,679 | 69,318 | 65,501 | 67,735 | 83,067 | 64,156 | 62,061 | 66,674 | 75,948 | 73,905 | 69,948 | 75,076 | 84,296 | 71,551 | 66,684 | 79,982 | 63,436 |
Short Term Debt
| 9,080 | 33,309 | 57,105 | 51,126 | 36,536 | 20,182 | 37,347 | 35,981 | 14,649 | 189 | 18,068 | 13,849 | 12,134 | 5,264 | 17,567 | 42,733 | 41,024 | 25,179 | 47,382 | 43,698 | 55,234 | 178 | 62,666 | 54,938 | 55,872 | 170 | 57,235 | 32,868 | 34,767 | 3,130 | 37,797 | 30,690 | 3,082 | 115 | 81 | 81 | 81 | 4,131 | 15,081 | 6,080 | 80 | 7,182 | 12,080 | 9,093 | 93 | 232 | 10,096 | 8,096 | 2,096 | 8,243 | 95 | 94 | 94 | 209 | 7,093 | 93 | 93 | 9,169 | 20,092 | 36,639 | 36,580 | 37,465 |
Tax Payables
| 50 | 352 | 16 | 290 | 608 | 2,276 | 616 | 1,115 | 630 | 1,651 | 390 | 523 | 96 | 3 | 2 | 382 | 698 | 4,295 | 2,548 | 5,233 | 3,105 | 3,909 | 405 | 2,828 | 1,117 | 4,777 | 1,480 | 1,969 | 838 | 1,319 | 16 | 1,341 | 1,799 | 5,593 | 2,322 | 1,190 | 567 | 2,038 | 7 | 105 | 40 | 660 | 91 | 102 | 55 | 215 | 201 | 167 | 91 | 208 | 148 | 162 | 159 | 371 | 234 | 183 | 97 | 261 | 175 | 182 | 371 | 249 |
Deferred Revenue
| 19,692 | 11,971 | 27,310 | 27,260 | 36,528 | 39,958 | 35,210 | 34,667 | 35,490 | 33,741 | 28,922 | 29,469 | 23,016 | 21,688 | 22,619 | 26,766 | 23,505 | 26,764 | 21,011 | 24,133 | 29,588 | 26,853 | 20,682 | 22,389 | 23,402 | 26,548 | 20,298 | 28,006 | 32,054 | 28,061 | 30,806 | 28,035 | 26,547 | 29,424 | 25,003 | 30,723 | 28,718 | 25,695 | 17,328 | 23,772 | 27,102 | 26,294 | 29,593 | 30,873 | 26,796 | 22,678 | 22,637 | 26,647 | 23,595 | 18,901 | 20,322 | 27,030 | 28,962 | 22,991 | 23,760 | 23,003 | 23,539 | 27,097 | 21,204 | 21,560 | 14,510 | 1,962 |
Other Current Liabilities
| 36,530 | 52,069 | 47,387 | 48,868 | 53,958 | 61,225 | 55,820 | 55,157 | 53,347 | 49,929 | 45,672 | 42,644 | 37,418 | 37,099 | 29,177 | 28,362 | 33,032 | 44,404 | 46,807 | 48,289 | 75,606 | 73,012 | 79,839 | 73,579 | 75,348 | 70,514 | 55,897 | 43,946 | 52,446 | 52,413 | 38,026 | 44,819 | 80,214 | 60,340 | 30,976 | 36,409 | 36,106 | 33,515 | 20,140 | 26,773 | 32,952 | 36,164 | 36,786 | 37,985 | 33,853 | 30,974 | 25,531 | 30,221 | 28,277 | 24,822 | 24,528 | 32,032 | 38,038 | 31,057 | 33,700 | 28,900 | 31,390 | 35,021 | 28,344 | 28,926 | 23,000 | 28,697 |
Total Current Liabilities
| 109,659 | 137,388 | 133,165 | 125,968 | 122,818 | 144,743 | 134,115 | 129,889 | 107,312 | 115,004 | 96,185 | 89,718 | 84,491 | 95,046 | 81,525 | 108,119 | 104,854 | 127,578 | 129,203 | 145,591 | 161,807 | 165,955 | 155,625 | 156,226 | 146,711 | 165,688 | 137,060 | 122,028 | 126,202 | 130,624 | 120,390 | 106,291 | 132,196 | 150,799 | 134,757 | 126,518 | 127,391 | 136,838 | 119,531 | 106,900 | 109,674 | 127,784 | 117,107 | 107,904 | 103,159 | 114,100 | 105,146 | 103,985 | 98,199 | 116,340 | 88,927 | 94,349 | 104,965 | 107,585 | 114,932 | 99,124 | 106,656 | 128,747 | 120,162 | 132,431 | 139,933 | 129,847 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 21,480 | 21,713 | 21,657 | 11,696 | 1,848 | 2,027 | 2,019 | 2,129 | 22,288 | 22,468 | 21,471 | 21,516 | 21,523 | 21,654 | 21,394 | 1,435 | 1,435 | 1,590 | 1,476 | 1,516 | 1,516 | 1,752 | 1,557 | 1,599 | 1,599 | 1,879 | 1,638 | 1,680 | 1,680 | 1,859 | 1,721 | 1,763 | 1,763 | 4,843 | 4,804 | 4,845 | 4,845 | 4,937 | 4,886 | 4,927 | 1,927 | 2,068 | 1,967 | 2,302 | 2,302 | 2,513 | 2,347 | 2,396 | 2,396 | 2,686 | 4,444 | 4,492 | 4,492 | 4,766 | 4,539 | 4,586 | 4,586 | 4,824 | 2,633 | 2,188 | 2,347 | 2,300 |
Deferred Revenue Non-Current
| 0 | 192 | 0 | 0 | 0 | -3,269 | 0 | 5,638 | 0 | 6,136 | 3,702 | 4,895 | 4,943 | 5,231 | 3,789 | 3,603 | 3,715 | 4,085 | 3,485 | 3,257 | 2,438 | 2,757 | 2,077 | 2,106 | 2,096 | 2,339 | 2,119 | 2,114 | 2,108 | 2,419 | 2,352 | 2,353 | 2,349 | 2,569 | 2,454 | 2,762 | 3,137 | 3,758 | 3,959 | 4,360 | 4,758 | 4,157 | 4,069 | 4,284 | 4,507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 993 | 0 | 0 | 0 | 3,269 | 0 | 222 | 0 | 141 | 6 | 6 | 6 | 201 | 46 | 295 | 281 | 8 | 1,860 | 1,216 | 624 | 791 | 1,800 | 1,706 | 557 | 2,937 | 3,291 | 3,130 | 3,268 | 2,893 | 2,912 | 2,181 | 2,043 | 1,440 | 2,385 | 893 | 1,283 | 1,214 | 713 | 18 | 18 | 18 | 18 | 18 | 18 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 3,593 | 3,638 | 4,439 | 5,122 | 6,299 | 6,376 | 6,792 | 1,260 | 7,082 | 1,000 | 1,275 | 1,248 | 1,223 | 928 | 1,226 | 1,236 | 1,271 | 934 | 1,217 | 1,225 | 1,236 | 763 | 1,148 | 1,135 | 1,134 | 3,602 | 1,127 | 1,098 | 1,062 | 640 | 987 | 909 | 2,928 | 639 | 886 | 1,782 | 897 | 621 | 854 | 797 | 797 | 420 | 564 | 574 | 563 | 5,097 | 3,915 | 0 | 4,139 | 4,026 | 4,414 | 4,475 | 4,588 | 4,143 | 957 | 1,025 | 1,409 | 1,386 | 1,962 | 2,355 | 2,924 | 3,476 |
Total Non-Current Liabilities
| 25,073 | 26,344 | 26,096 | 16,818 | 8,147 | 8,403 | 8,811 | 9,249 | 29,370 | 29,745 | 26,454 | 27,665 | 27,695 | 28,014 | 26,455 | 6,569 | 6,702 | 6,617 | 8,038 | 7,214 | 5,814 | 6,063 | 6,582 | 6,546 | 5,386 | 7,820 | 8,175 | 8,022 | 8,118 | 7,811 | 7,972 | 7,206 | 7,040 | 9,491 | 10,529 | 9,389 | 10,162 | 10,530 | 10,412 | 10,102 | 7,482 | 6,645 | 6,618 | 7,178 | 7,390 | 7,610 | 6,262 | 6,398 | 6,535 | 6,712 | 8,858 | 8,967 | 9,080 | 8,909 | 5,496 | 5,611 | 5,995 | 6,210 | 4,595 | 4,543 | 5,271 | 5,776 |
Total Liabilities
| 134,732 | 163,732 | 159,261 | 142,786 | 130,965 | 153,146 | 142,926 | 139,138 | 136,682 | 144,749 | 122,639 | 117,383 | 112,186 | 123,060 | 107,980 | 114,688 | 111,556 | 134,195 | 137,241 | 152,805 | 167,621 | 172,018 | 162,207 | 162,772 | 152,097 | 173,508 | 145,235 | 130,050 | 134,320 | 138,435 | 128,362 | 113,497 | 139,236 | 160,290 | 145,286 | 135,907 | 137,553 | 147,368 | 129,943 | 117,002 | 117,156 | 134,429 | 123,725 | 115,082 | 110,549 | 121,710 | 111,408 | 110,383 | 104,734 | 123,052 | 97,785 | 103,316 | 114,045 | 116,494 | 120,428 | 104,735 | 112,651 | 134,957 | 124,757 | 136,974 | 145,204 | 135,623 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 88,445 | 0 | 0 | 0 | 85,606 | 86,470 | 87,872 | 87,751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 | 16,354 |
Retained Earnings
| 71,440 | 73,553 | 69,285 | 70,710 | 68,970 | 70,112 | 67,174 | 66,494 | 66,438 | 67,309 | 68,748 | 68,627 | 76,029 | 77,344 | 76,243 | 75,456 | 74,757 | 76,831 | 74,589 | 74,511 | 67,833 | 65,128 | 61,141 | 58,351 | 53,181 | 52,932 | 48,144 | 43,387 | 40,197 | 40,122 | 35,865 | 34,215 | 32,736 | 29,098 | 24,726 | 19,599 | 18,102 | 17,679 | 15,810 | 13,405 | 12,090 | 13,179 | 11,447 | 10,802 | 10,183 | 10,495 | 10,068 | 8,987 | 9,525 | 11,382 | 10,512 | 10,633 | 10,213 | 10,650 | 13,294 | 10,941 | 8,622 | 7,203 | 7,827 | 6,709 | 5,301 | 1,539 |
Accumulated Other Comprehensive Income/Loss
| 6,459 | 7,293 | 5,924 | 6,057 | 6,243 | 5,706 | 5,728 | 7,441 | 6,864 | 6,018 | 5,172 | 6,133 | 5,836 | 19,093 | 5,722 | 4,498 | 4,180 | 4,295 | 7,089 | 6,066 | 7,375 | 7,415 | 6,305 | 7,445 | 6,492 | 5,832 | 6,749 | 6,336 | 6,705 | 5,841 | 5,903 | 4,442 | 4,494 | 4,710 | 5,695 | 4,886 | 6,331 | 6,794 | 4,252 | 3,487 | 2,467 | 1,769 | 2,256 | 2,217 | 1,612 | 1,705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,802 | 2,766 | 8,657 | 9,291 | 3,121 | 8,781 | 8,765 | 10,403 | 9,678 | 8,825 | 2,770 | 2,770 | 2,737 | 2,739 | 3,161 | 3,739 | 3,740 | 8,029 | 3,733 | 9,800 | 3,734 | 3,734 | 3,737 | 3,739 | 10,321 | 9,663 | 3,832 | 3,833 | 10,537 | 9,674 | 3,835 | 3,839 | 8,334 | 8,549 | 9,534 | 8,727 | 10,173 | 10,637 | 8,098 | 7,334 | 6,316 | 5,618 | 6,104 | 6,071 | 5,466 | 5,559 | 4,116 | 3,725 | 3,632 | 3,589 | 3,250 | 3,274 | 2,877 | 3,237 | 3,882 | 3,949 | 3,925 | 4,342 | 3,725 | 3,947 | 2,874 | 3,571 |
Total Shareholders Equity
| 97,055 | 99,966 | 94,296 | 96,355 | 94,688 | 95,247 | 92,293 | 93,251 | 92,470 | 92,488 | 93,044 | 93,884 | 100,956 | 102,963 | 101,480 | 100,047 | 99,031 | 101,214 | 101,765 | 100,665 | 95,296 | 92,631 | 87,537 | 85,889 | 79,856 | 78,949 | 75,079 | 69,910 | 67,088 | 66,150 | 61,957 | 58,850 | 57,424 | 54,001 | 50,614 | 44,680 | 44,629 | 44,670 | 40,262 | 37,093 | 34,760 | 35,151 | 33,905 | 33,227 | 32,003 | 32,408 | 30,538 | 29,066 | 29,511 | 31,326 | 30,116 | 30,261 | 29,444 | 30,241 | 33,530 | 31,244 | 28,901 | 27,899 | 27,906 | 27,010 | 24,529 | 21,464 |
Total Equity
| 97,888 | 100,789 | 95,023 | 97,164 | 95,490 | 96,018 | 92,992 | 93,909 | 93,074 | 93,062 | 93,616 | 94,437 | 101,512 | 103,508 | 102,006 | 100,548 | 99,510 | 101,702 | 102,193 | 101,071 | 95,656 | 92,978 | 87,816 | 86,120 | 80,080 | 79,174 | 75,276 | 70,115 | 67,314 | 66,378 | 62,182 | 59,071 | 57,665 | 54,236 | 50,839 | 44,909 | 44,853 | 44,858 | 40,397 | 37,229 | 34,874 | 35,256 | 33,984 | 33,313 | 32,095 | 32,485 | 30,603 | 29,134 | 29,593 | 31,390 | 30,182 | 30,334 | 29,524 | 30,287 | 33,582 | 31,297 | 28,958 | 27,936 | 27,933 | 27,037 | 24,557 | 21,488 |
Total Liabilities & Shareholders Equity
| 232,620 | 264,521 | 254,284 | 239,950 | 226,455 | 249,164 | 235,918 | 233,047 | 229,756 | 237,811 | 216,255 | 211,820 | 213,698 | 226,568 | 209,986 | 215,236 | 211,066 | 235,897 | 239,434 | 253,876 | 263,277 | 264,996 | 250,023 | 248,892 | 232,177 | 252,682 | 220,511 | 200,165 | 201,634 | 204,813 | 190,544 | 172,568 | 196,901 | 214,526 | 196,125 | 180,816 | 182,406 | 192,226 | 170,340 | 154,231 | 152,030 | 169,685 | 157,709 | 148,395 | 142,644 | 154,195 | 142,011 | 139,517 | 134,327 | 154,442 | 127,967 | 133,650 | 143,569 | 146,781 | 154,010 | 136,032 | 141,609 | 162,893 | 152,690 | 164,011 | 169,761 | 157,111 |