TOA Corporation
TSE:1885.T
961 (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
| 41,095 | 57,044 | 39,727 | 36,835 | 32,961 | 28,289 | 33,830 | 34,233 | 28,243 | 32,028 | 42,746 | 34,401 | 43,835 | 32,331 | 32,860 | 40,897 | 53,091 | 43,767 | 35,476 | 30,079 | 37,357 | 31,820 | 32,925 | 41,325 | 57,277 | 36,682 | 39,578 | 46,456 | 53,087 | 28,217 | 35,029 | 37,518 | 54,375 | 39,965 | 43,685 | 50,170 | 47,797 | 22,935 | 30,709 | 39,568 | 52,654 | 43,040 | 32,661 | 41,824 | 53,687 | 50,095 | 44,750 | 51,923 | 60,623 | 49,670 | 35,190 | 35,024 | 40,991 | 40,201 | 43,857 | 51,266 | 49,673 | 45,061 | 44,852 | 36,588 | 33,980 | 34,951 |
Short Term Investments
| 0 | 19 | 0 | 157 | -3,748 | -1,505 | 0 | 42 | 42 | 42 | 42 | -4,678 | 0 | -131 | -5,839 | -6,729 | -7,370 | -149 | -6,557 | -7,782 | -8,521 | -285 | 0 | 0 | 15 | 15 | 15 | 15 | -2,022 | -337 | -2,724 | -3,371 | -3,650 | -374 | -1,995 | -2,170 | -2,041 | -410 | -3,684 | -3,867 | -3,558 | -561 | -2,684 | -2,803 | -3,229 | -883 | -4,179 | -4,556 | 0 | -826 | 0 | 0 | 0 | -849 | 0 | 0 | 0 | -829 | 0 | 0 | -776 | 0 |
Cash and Short Term Investments
| 41,095 | 57,063 | 39,727 | 36,835 | 32,961 | 28,289 | 33,830 | 34,275 | 28,285 | 32,070 | 42,788 | 34,401 | 43,835 | 32,331 | 32,860 | 40,897 | 53,091 | 43,767 | 35,476 | 30,079 | 37,357 | 31,820 | 32,925 | 41,325 | 57,292 | 36,697 | 39,593 | 46,471 | 53,087 | 28,217 | 35,029 | 37,518 | 54,375 | 39,965 | 43,685 | 50,170 | 47,797 | 22,935 | 30,709 | 39,568 | 52,654 | 43,040 | 32,661 | 41,824 | 53,687 | 50,095 | 44,750 | 51,923 | 60,623 | 49,670 | 35,190 | 35,024 | 40,991 | 40,201 | 43,857 | 51,266 | 49,673 | 45,061 | 44,852 | 36,588 | 33,980 | 34,951 |
Net Receivables
| 111,117 | 131,985 | 155,844 | 141,403 | 125,905 | 135,819 | 107,192 | 88,658 | 91,736 | 120,020 | 108,397 | 100,686 | 92,412 | 102,987 | 99,731 | 86,082 | 76,142 | 95,343 | 85,548 | 84,690 | 82,915 | 104,562 | 76,399 | 63,169 | 56,826 | 92,916 | 64,267 | 59,898 | 51,469 | 96,660 | 60,197 | 60,398 | 54,721 | 90,263 | 69,938 | 65,396 | 64,392 | 103,673 | 63,977 | 53,337 | 51,307 | 82,224 | 68,564 | 55,775 | 49,760 | 73,372 | 49,217 | 35,050 | 31,996 | 56,497 | 47,231 | 43,880 | 39,793 | 67,147 | 48,877 | 42,362 | 41,768 | 76,425 | 50,340 | 50,289 | 80,987 | 57,583 |
Inventory
| 8,296 | 7,360 | 7,969 | 7,852 | 7,577 | 5,742 | 6,429 | 7,470 | 7,698 | 5,155 | 5,973 | 5,874 | 6,003 | 7,040 | 9,873 | 11,012 | 11,162 | 9,426 | 13,023 | 12,397 | 11,752 | 9,483 | 13,566 | 12,877 | 11,875 | 10,429 | 14,317 | 12,905 | 11,497 | 11,515 | 17,890 | 19,455 | 17,862 | 16,570 | 17,163 | 13,262 | 14,627 | 12,505 | 27,822 | 23,937 | 18,785 | 13,190 | 14,378 | 14,513 | 13,849 | 8,767 | 11,853 | 12,299 | 10,868 | 9,402 | 10,853 | 10,408 | 11,200 | 9,054 | 21,399 | 18,927 | 17,217 | 15,591 | 22,039 | 20,867 | 17,819 | 21,553 |
Other Current Assets
| 24,789 | 17,629 | 12,549 | 12,181 | 9,864 | 5,723 | 10,082 | 7,260 | 7,548 | 4,827 | 7,600 | 7,896 | 8,456 | 9,261 | 11,442 | 10,061 | 4,880 | 5,055 | 10,885 | 7,712 | 6,819 | 6,594 | 21,036 | 13,985 | 12,357 | 5,638 | 19,592 | 21,947 | 21,919 | 2,702 | 21,358 | 19,992 | 20,580 | 3,778 | 20,014 | 15,793 | 15,456 | 4,774 | 23,072 | 20,487 | 18,765 | 3,978 | 19,703 | 18,478 | 19,661 | 3,794 | 21,634 | 17,749 | 14,591 | 6,415 | 15,564 | 12,941 | 14,007 | 6,685 | 16,948 | 15,847 | 15,895 | 8,135 | 24,185 | 20,712 | 8,121 | 34,651 |
Total Current Assets
| 185,297 | 214,037 | 216,089 | 198,271 | 176,307 | 175,573 | 157,533 | 137,663 | 135,267 | 162,072 | 164,758 | 148,857 | 150,706 | 151,619 | 153,906 | 148,052 | 145,275 | 153,591 | 144,932 | 134,878 | 138,843 | 152,459 | 143,926 | 131,356 | 138,350 | 145,680 | 137,769 | 141,221 | 137,972 | 139,094 | 134,474 | 137,363 | 147,538 | 150,576 | 150,800 | 144,621 | 142,272 | 143,887 | 145,580 | 137,329 | 141,511 | 142,432 | 135,306 | 130,590 | 136,957 | 136,028 | 127,454 | 117,021 | 118,078 | 121,984 | 108,838 | 102,253 | 105,991 | 123,087 | 131,081 | 128,402 | 124,553 | 145,212 | 141,416 | 128,456 | 140,907 | 148,738 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34,676 | 34,887 | 35,705 | 36,012 | 35,673 | 35,602 | 35,371 | 35,220 | 35,175 | 35,095 | 35,123 | 34,658 | 34,529 | 34,745 | 34,371 | 30,444 | 29,725 | 29,405 | 29,623 | 28,716 | 27,863 | 28,049 | 27,005 | 27,180 | 26,381 | 26,673 | 26,519 | 27,443 | 27,526 | 27,651 | 28,292 | 29,096 | 29,263 | 29,483 | 29,940 | 29,805 | 29,455 | 29,468 | 29,579 | 29,574 | 29,511 | 29,510 | 29,556 | 29,703 | 29,528 | 29,986 | 30,323 | 30,211 | 30,391 | 30,682 | 31,120 | 29,841 | 29,584 | 30,506 | 31,286 | 31,435 | 31,857 | 32,843 | 35,400 | 35,817 | 34,054 | 34,431 |
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
| 725 | 700 | 702 | 754 | 775 | 808 | 835 | 877 | 911 | 975 | 996 | 1,020 | 1,051 | 1,050 | 1,010 | 949 | 961 | 990 | 973 | 974 | 951 | 867 | 711 | 698 | 545 | 562 | 512 | 521 | 514 | 544 | 554 | 582 | 617 | 637 | 652 | 680 | 678 | 533 | 382 | 398 | 387 | 410 | 406 | 434 | 467 | 491 | 503 | 531 | 549 | 583 | 572 | 564 | 578 | 436 | 437 | 443 | 463 | 491 | 455 | 460 | 459 | 431 |
Goodwill and Intangible Assets
| 725 | 700 | 702 | 754 | 775 | 808 | 835 | 877 | 911 | 975 | 996 | 1,020 | 1,051 | 1,050 | 1,010 | 949 | 961 | 990 | 973 | 974 | 951 | 867 | 711 | 698 | 545 | 562 | 512 | 521 | 514 | 544 | 554 | 582 | 617 | 637 | 652 | 680 | 678 | 533 | 382 | 398 | 387 | 410 | 406 | 434 | 467 | 491 | 503 | 531 | 549 | 583 | 572 | 564 | 578 | 436 | 437 | 443 | 463 | 491 | 455 | 460 | 459 | 431 |
Long Term Investments
| 23,761 | 14,127 | 12,229 | 12,261 | 15,192 | 11,961 | 10,779 | 10,484 | 14,513 | 11,661 | 15,203 | 16,006 | 10,618 | 11,455 | 18,008 | 17,798 | 18,136 | 10,791 | 19,361 | 19,650 | 20,217 | 12,700 | 11,955 | 14,913 | 14,667 | 14,594 | 15,954 | 14,877 | 17,008 | 14,325 | 16,970 | 15,607 | 15,234 | 12,611 | 15,941 | 15,710 | 16,389 | 14,563 | 17,632 | 17,433 | 17,231 | 13,732 | 17,767 | 17,570 | 16,238 | 13,364 | 15,071 | 14,394 | 0 | 11,187 | 0 | 0 | 0 | 10,932 | 0 | 0 | 0 | 11,719 | 0 | 0 | 10,605 | 0 |
Tax Assets
| -725 | 2,107 | -12,229 | -12,261 | -2,085 | 2,002 | -10,779 | 42 | -3,924 | 2,994 | -4,298 | -4,678 | -10,618 | 4,238 | -18,008 | -17,798 | -18,136 | 6,674 | -19,361 | -19,650 | -20,217 | 7,180 | 7,399 | 6,940 | 6,913 | 1,197 | 15 | 15 | -17,008 | 773 | -16,970 | -15,607 | -15,234 | 1,808 | -15,941 | -15,710 | -16,389 | 368 | -17,632 | -17,433 | -17,231 | 1,911 | -17,767 | -17,570 | -16,238 | 1,504 | -15,071 | -14,394 | 0 | 2,167 | 0 | 0 | 0 | 2,441 | 0 | 0 | 0 | 2,610 | 0 | 0 | 2,622 | 0 |
Other Non-Current Assets
| 726 | 7,078 | 16,329 | 16,485 | 2,085 | 980 | 14,160 | 4,127 | 3,923 | 116 | 4,297 | 4,677 | 15,870 | 1,091 | 18,008 | 17,798 | 18,137 | 1,204 | 19,360 | 19,650 | 20,218 | 1,258 | 1,550 | 1,572 | 1,580 | 1,590 | 2,331 | 2,010 | 17,008 | 1,345 | 16,970 | 15,608 | 15,234 | 1,374 | 15,940 | 15,710 | 16,389 | 1,381 | 17,631 | 17,433 | 17,231 | 1,448 | 17,767 | 17,570 | 16,238 | 1,491 | 15,071 | 14,395 | 14,527 | 1,520 | 14,269 | 14,794 | 14,945 | 1,701 | 15,304 | 14,931 | 15,331 | 2,038 | 16,164 | 15,919 | 3,703 | 17,245 |
Total Non-Current Assets
| 59,163 | 58,899 | 52,736 | 53,251 | 51,640 | 51,353 | 50,366 | 50,750 | 50,598 | 50,841 | 51,321 | 51,683 | 51,450 | 52,579 | 53,389 | 49,191 | 48,823 | 49,064 | 49,956 | 49,340 | 49,032 | 50,054 | 48,620 | 51,303 | 50,086 | 44,616 | 45,331 | 44,866 | 45,048 | 44,638 | 45,816 | 45,286 | 45,114 | 45,913 | 46,532 | 46,195 | 46,522 | 46,313 | 47,592 | 47,405 | 47,129 | 47,011 | 47,729 | 47,707 | 46,233 | 46,836 | 45,897 | 45,137 | 45,467 | 46,139 | 45,961 | 45,199 | 45,107 | 46,016 | 47,027 | 46,809 | 47,651 | 49,701 | 52,019 | 52,196 | 51,443 | 52,107 |
Total Assets
| 244,460 | 272,936 | 268,827 | 251,522 | 227,948 | 226,928 | 207,901 | 188,414 | 185,866 | 212,916 | 216,081 | 200,543 | 202,157 | 204,200 | 207,296 | 197,245 | 194,098 | 202,657 | 194,890 | 184,220 | 187,876 | 202,514 | 192,547 | 182,661 | 188,439 | 190,297 | 183,101 | 186,089 | 183,021 | 183,735 | 180,292 | 182,649 | 192,653 | 196,491 | 197,334 | 190,816 | 188,796 | 190,202 | 193,174 | 184,735 | 188,642 | 189,445 | 183,037 | 178,298 | 183,192 | 182,868 | 173,354 | 162,158 | 163,545 | 168,123 | 154,799 | 147,452 | 151,098 | 169,103 | 178,108 | 175,211 | 172,204 | 194,913 | 193,435 | 180,652 | 192,350 | 200,845 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 47,686 | 55,022 | 59,529 | 49,625 | 40,579 | 37,250 | 27,841 | 23,177 | 25,398 | 34,601 | 29,231 | 29,492 | 29,723 | 32,005 | 31,335 | 28,288 | 29,096 | 34,796 | 35,294 | 31,117 | 32,558 | 40,090 | 35,390 | 28,279 | 31,247 | 34,351 | 30,373 | 28,780 | 29,437 | 31,012 | 41,046 | 38,705 | 43,682 | 51,107 | 51,491 | 42,600 | 47,517 | 52,767 | 49,894 | 43,138 | 44,571 | 51,130 | 48,171 | 40,539 | 45,311 | 52,167 | 47,946 | 39,795 | 37,813 | 40,836 | 0 | 31,916 | 0 | 44,588 | 44,588 | 0 | 41,310 | 54,935 | 0 | 48,131 | 54,716 | 0 |
Short Term Debt
| 19,700 | 37,896 | 29,910 | 40,470 | 28,466 | 36,708 | 37,004 | 19,726 | 9,361 | 18,875 | 29,655 | 9,214 | 9,572 | 9,865 | 14,930 | 15,129 | 15,170 | 14,736 | 13,422 | 13,185 | 14,134 | 13,997 | 13,185 | 13,019 | 14,039 | 13,928 | 14,125 | 13,923 | 14,194 | 13,999 | 14,110 | 14,001 | 14,221 | 14,120 | 13,998 | 14,071 | 14,117 | 14,229 | 15,299 | 15,371 | 15,242 | 15,141 | 16,757 | 16,887 | 16,817 | 16,088 | 19,082 | 19,425 | 18,683 | 19,455 | 18,985 | 19,471 | 20,161 | 21,148 | 23,676 | 24,013 | 21,829 | 24,400 | 30,189 | 25,950 | 28,296 | 30,596 |
Tax Payables
| 1,813 | 7,255 | 3,081 | 2,520 | 802 | 1,620 | 290 | 448 | 229 | 1,737 | 1,017 | 1,559 | 676 | 2,226 | 900 | 942 | 595 | 1,051 | 486 | 652 | 173 | 507 | 442 | 559 | 179 | 353 | 225 | 454 | 141 | 482 | 810 | 1,571 | 1,225 | 3,661 | 3,123 | 3,086 | 1,677 | 1,801 | 1,376 | 896 | 888 | 2,494 | 0 | 0 | 0 | 841 | 0 | 0 | 0 | 223 | 0 | 0 | 0 | 116 | 0 | 0 | 0 | 2,220 | 0 | 0 | 1,057 | 0 |
Deferred Revenue
| 20,187 | 22,719 | 25,841 | 15,164 | 16,528 | 14,513 | 11,486 | 14,743 | 19,504 | 20,253 | 20,388 | 23,641 | 21,673 | 18,240 | 18,321 | 18,443 | 15,531 | 15,872 | 15,267 | 16,194 | 16,935 | 17,192 | 17,078 | 19,986 | 22,569 | 21,342 | 23,261 | 26,786 | 25,298 | 24,953 | 9,690 | 15,941 | 16,650 | 14,794 | 18,454 | 20,309 | 16,464 | 13,253 | 19,054 | 18,735 | 19,493 | 15,552 | 12,417 | 13,852 | 13,339 | 14,527 | 13,660 | -39,795 | 14,386 | 15,386 | 0 | 8,625 | 0 | 6,757 | 14,877 | 0 | 14,172 | 17,139 | 0 | 13,116 | 15,427 | 0 |
Other Current Liabilities
| 47,334 | 45,639 | 50,031 | 43,282 | 38,302 | 33,778 | 32,317 | 31,712 | 30,798 | 34,021 | 35,699 | 36,820 | 40,960 | 40,804 | 44,623 | 39,135 | 38,488 | 39,295 | 35,116 | 33,876 | 35,656 | 41,023 | 40,713 | 33,837 | 32,439 | 31,319 | 27,473 | 28,844 | 25,791 | 25,488 | 18,384 | 18,952 | 22,414 | 20,202 | 21,304 | 22,699 | 19,438 | 18,772 | 20,089 | 19,242 | 20,060 | 15,615 | 18,688 | 19,791 | 20,636 | 17,212 | 14,864 | 66,278 | 13,917 | 11,496 | 60,385 | 10,728 | 52,713 | 17,168 | 16,795 | 72,809 | 17,093 | 17,787 | 87,301 | 16,656 | 15,331 | 95,558 |
Total Current Liabilities
| 134,907 | 161,276 | 165,311 | 148,541 | 123,875 | 122,249 | 108,648 | 89,358 | 85,061 | 107,750 | 114,973 | 99,167 | 101,928 | 100,914 | 109,209 | 100,995 | 98,285 | 104,699 | 99,099 | 94,372 | 99,283 | 112,302 | 106,366 | 95,121 | 100,294 | 100,940 | 95,232 | 98,333 | 94,720 | 95,452 | 83,230 | 87,599 | 96,967 | 100,223 | 105,247 | 99,679 | 97,536 | 99,021 | 104,336 | 96,486 | 99,366 | 97,438 | 96,033 | 91,069 | 96,103 | 99,994 | 95,552 | 85,703 | 84,799 | 87,173 | 79,370 | 70,740 | 72,874 | 89,661 | 99,936 | 96,822 | 94,404 | 114,261 | 117,490 | 103,853 | 113,770 | 126,154 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 8,781 | 9,806 | 7,118 | 8,190 | 9,262 | 10,335 | 7,845 | 9,719 | 10,863 | 11,987 | 14,164 | 16,356 | 17,559 | 18,875 | 15,265 | 16,584 | 17,790 | 19,734 | 17,819 | 12,327 | 12,754 | 14,254 | 11,659 | 12,922 | 13,430 | 14,703 | 11,378 | 12,520 | 14,041 | 15,196 | 12,130 | 13,057 | 14,853 | 15,784 | 11,476 | 12,265 | 14,252 | 15,052 | 13,501 | 14,325 | 16,321 | 17,146 | 12,756 | 13,461 | 15,299 | 11,097 | 8,088 | 8,533 | 10,237 | 10,702 | 6,628 | 7,176 | 8,599 | 9,168 | 6,938 | 8,118 | 10,146 | 11,496 | 7,406 | 8,621 | 10,746 | 9,129 |
Deferred Revenue Non-Current
| -2,144 | 603 | 909 | 844 | 780 | 707 | 652 | 930 | 1,174 | 1,445 | 1,824 | 2,071 | 2,321 | 2,576 | 4,593 | 4,860 | 5,124 | 5,387 | 3,016 | 3,274 | 3,408 | 3,246 | 2,386 | 2,374 | 2,633 | 2,889 | 3,685 | 3,936 | 4,189 | 4,436 | 5,700 | 5,933 | 5,766 | 5,586 | 2,167 | 2,397 | 2,617 | 2,847 | 5,059 | 5,303 | 5,552 | 6,254 | 4,161 | 3,974 | 3,382 | 3,365 | 3,279 | 3,195 | 3,132 | 3,080 | 2,981 | 2,908 | 2,854 | 2,799 | 2,745 | 2,689 | 2,634 | 2,618 | 2,489 | 2,375 | 2,169 | 2,021 |
Deferred Tax Liabilities Non-Current
| 2,144 | 2,144 | 2,232 | 2,232 | 2,232 | 2,232 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,320 | 2,321 | 2,321 | 2,321 | 2,321 | 2,328 | 2,348 | 2,348 | 2,348 | 2,358 | 2,358 | 2,357 | 2,358 | 2,358 | 2,397 | 2,397 | 2,397 | 2,662 | 2,679 | 2,687 | 2,688 | 2,963 | 2,963 | 2,963 | 2,965 | 2,965 | 2,967 | 2,967 | 2,969 | 2,971 | 2,971 | 2,972 | 2,973 | 2,983 | 3,385 | 3,386 | 3,387 | 3,427 | 3,427 | 3,428 | 3,428 | 3,428 | 3,428 | 3,444 | 3,444 |
Other Non-Current Liabilities
| 5,366 | 2,403 | 1,789 | 1,935 | 2,060 | 2,047 | 2,263 | 2,387 | 2,597 | 2,692 | 2,997 | 3,123 | 3,232 | 3,341 | 2,209 | 1,302 | 1,368 | 1,354 | 1,342 | 1,371 | 1,507 | 1,548 | 1,637 | 1,695 | 1,714 | 1,672 | 1,364 | 1,319 | 1,322 | 1,336 | 1,333 | 1,323 | 1,321 | 1,359 | 1,539 | 1,548 | 1,572 | 1,594 | 1,622 | 1,653 | 1,644 | 1,665 | 1,666 | 1,708 | 1,718 | 1,588 | 1,596 | 1,594 | 1,576 | 1,587 | 1,614 | 2,078 | 2,087 | 1,798 | 1,916 | 2,032 | 2,122 | 2,237 | 2,416 | 2,576 | 2,770 | 2,872 |
Total Non-Current Liabilities
| 14,147 | 14,956 | 12,048 | 13,201 | 14,334 | 15,321 | 13,080 | 15,356 | 16,954 | 18,444 | 21,305 | 23,870 | 25,432 | 27,112 | 24,387 | 25,066 | 26,602 | 28,795 | 24,498 | 19,293 | 19,990 | 21,369 | 18,010 | 19,339 | 20,125 | 21,612 | 18,785 | 20,133 | 21,909 | 23,326 | 21,521 | 22,710 | 24,337 | 25,126 | 17,844 | 18,889 | 21,128 | 22,181 | 23,145 | 24,244 | 26,480 | 28,030 | 21,548 | 22,110 | 23,366 | 19,019 | 15,934 | 16,293 | 17,917 | 18,342 | 14,206 | 15,547 | 16,926 | 17,152 | 15,026 | 16,266 | 18,330 | 19,779 | 15,739 | 17,000 | 19,129 | 17,466 |
Total Liabilities
| 149,054 | 176,232 | 177,359 | 161,742 | 138,209 | 137,570 | 121,728 | 104,714 | 102,015 | 126,194 | 136,278 | 123,037 | 127,360 | 128,026 | 133,596 | 126,061 | 124,887 | 133,494 | 123,597 | 113,665 | 119,273 | 133,671 | 124,376 | 114,460 | 120,419 | 122,552 | 114,017 | 118,466 | 116,629 | 118,778 | 104,751 | 110,309 | 121,304 | 125,349 | 123,091 | 118,568 | 118,664 | 121,202 | 127,481 | 120,730 | 125,846 | 125,468 | 117,581 | 113,179 | 119,469 | 119,013 | 111,486 | 101,996 | 102,716 | 105,515 | 93,576 | 86,287 | 89,800 | 106,813 | 114,962 | 113,088 | 112,734 | 134,040 | 133,229 | 120,853 | 132,899 | 143,620 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 85,047 | 0 | 0 | 0 | 80,842 | 83,696 | 76,922 | 74,407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 | 18,976 |
Retained Earnings
| 53,349 | 55,294 | 52,917 | 49,091 | 47,432 | 46,602 | 43,583 | 42,095 | 42,190 | 43,543 | 41,200 | 39,694 | 37,290 | 37,647 | 35,247 | 33,231 | 31,650 | 31,773 | 30,783 | 28,766 | 27,310 | 27,390 | 26,491 | 24,780 | 24,901 | 24,791 | 25,574 | 24,913 | 23,697 | 23,020 | 34,173 | 32,337 | 31,986 | 31,353 | 30,766 | 29,558 | 26,973 | 26,015 | 25,093 | 23,829 | 22,637 | 24,540 | 23,227 | 23,145 | 22,826 | 23,749 | 22,778 | 21,809 | 22,165 | 23,934 | 23,121 | 22,530 | 22,560 | 23,654 | 25,548 | 24,557 | 22,054 | 23,569 | 22,580 | 22,039 | 22,733 | 19,741 |
Accumulated Other Comprehensive Income/Loss
| 11,827 | 7,961 | 4,155 | 4,160 | 3,676 | 2,849 | 2,431 | 2,216 | 2,291 | 2,329 | 2,167 | 2,379 | 1,842 | 31,853 | 4,667 | 4,181 | 3,812 | 3,657 | 6,782 | 6,079 | 5,605 | 5,794 | 6,031 | 7,793 | 7,509 | 7,366 | 7,919 | 7,127 | 7,120 | 6,370 | 5,816 | 4,468 | 3,847 | 4,294 | 7,991 | 7,231 | 7,726 | 7,580 | 5,211 | 4,803 | 4,806 | 4,103 | 6,897 | 6,651 | 5,492 | 4,977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 10,127 | 13,404 | 14,359 | 16,513 | -66,408 | 20,200 | 20,467 | 19,716 | -61,166 | -62,519 | -60,176 | -58,670 | 15,964 | -13,030 | 14,058 | 14,060 | 14,053 | 14,054 | 14,054 | 16,054 | 16,056 | 16,055 | 16,056 | 16,056 | 16,058 | 16,057 | 16,057 | 16,057 | 16,058 | 16,059 | 16,059 | 16,059 | 16,059 | 16,060 | 16,058 | 16,058 | 16,057 | 16,058 | 16,059 | 16,061 | 16,060 | 16,061 | 16,059 | 16,060 | 16,152 | 16,153 | 19,970 | 19,233 | 19,542 | 19,554 | 18,983 | 18,573 | 18,689 | 18,590 | 17,553 | 17,541 | 17,400 | 17,291 | 17,600 | 17,749 | 16,753 | 17,216 |
Total Shareholders Equity
| 94,279 | 95,635 | 90,407 | 88,740 | 88,723 | 88,627 | 85,457 | 83,003 | 83,133 | 86,025 | 79,089 | 76,786 | 74,072 | 75,446 | 72,948 | 70,448 | 68,491 | 68,460 | 70,595 | 69,875 | 67,947 | 68,215 | 67,554 | 67,605 | 67,444 | 67,190 | 68,526 | 67,073 | 65,851 | 64,425 | 75,024 | 71,840 | 70,868 | 70,683 | 73,791 | 71,823 | 69,732 | 68,629 | 65,339 | 63,669 | 62,479 | 63,680 | 65,159 | 64,832 | 63,446 | 63,855 | 61,724 | 60,018 | 60,683 | 62,464 | 61,080 | 60,079 | 60,225 | 61,220 | 62,077 | 61,074 | 58,430 | 59,836 | 59,156 | 58,764 | 58,462 | 55,933 |
Total Equity
| 95,406 | 96,700 | 91,468 | 89,780 | 89,739 | 89,358 | 86,173 | 83,700 | 83,851 | 86,722 | 79,803 | 77,506 | 74,797 | 76,174 | 73,700 | 71,184 | 69,211 | 69,163 | 71,293 | 70,555 | 68,603 | 68,843 | 68,171 | 68,201 | 68,020 | 67,745 | 69,084 | 67,623 | 66,392 | 64,957 | 75,541 | 72,340 | 71,349 | 71,142 | 74,243 | 72,248 | 70,132 | 69,000 | 65,693 | 64,005 | 62,796 | 63,977 | 65,456 | 65,119 | 63,723 | 63,855 | 61,868 | 60,162 | 60,829 | 62,608 | 61,223 | 61,165 | 61,298 | 62,290 | 63,146 | 62,123 | 59,470 | 60,873 | 60,206 | 59,799 | 59,451 | 57,225 |
Total Liabilities & Shareholders Equity
| 244,460 | 272,932 | 268,827 | 251,522 | 227,948 | 226,928 | 207,901 | 188,414 | 185,866 | 212,916 | 216,081 | 200,543 | 202,157 | 204,200 | 207,296 | 197,245 | 194,098 | 202,657 | 194,890 | 184,220 | 187,876 | 202,514 | 192,547 | 182,661 | 188,439 | 190,297 | 183,101 | 186,089 | 183,021 | 183,735 | 180,292 | 182,649 | 192,653 | 196,491 | 197,334 | 190,816 | 188,796 | 190,202 | 193,174 | 184,735 | 188,642 | 189,445 | 183,037 | 178,298 | 183,192 | 182,868 | 173,354 | 162,158 | 163,545 | 168,123 | 154,799 | 147,452 | 151,098 | 169,103 | 178,108 | 175,211 | 172,204 | 194,913 | 193,435 | 180,652 | 192,350 | 200,845 |