
World Holdings Co., Ltd.
TSE:2429.T
2045 (JPY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2024 Q4 | 2024 Q3 | 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 | 2009 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 42,739 | 37,067 | 41,350 | 43,347 | 40,848 | 38,628 | 32,533 | 32,358 | 35,091 | 35,365 | 31,890 | 27,987 | 30,749 | 23,918 | 23,797 | 21,574 | 22,817 | 17,679 | 17,929 | 16,806 | 16,513 | 15,233 | 15,525 | 14,756 | 18,825 | 17,616 | 17,387 | 13,680 | 18,227 | 17,424 | 16,037 | 17,696 | 15,770 | 14,361 | 9,618 | 11,622 | 11,059 | 10,050 | 13,366 | 14,595 | 10,794 | 7,381 | 7,753 | 6,874 | 5,970 | 6,611 | 8,161 | 4,532 | 4,897 | 7,386 | 5,092 | 4,657 | 3,349 | 4,090 | 3,410 | 3,405 | 3,162 | 2,856 | 3,630 | 3,292 | 3,582 | 3,184 | 4,154 | 4,034 |
Short Term Investments
| 2,542 | 0 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Cash and Short Term Investments
| 42,739 | 37,067 | 41,377 | 43,347 | 40,848 | 38,628 | 32,533 | 32,358 | 35,091 | 35,365 | 31,890 | 27,987 | 30,749 | 23,918 | 23,797 | 21,574 | 22,817 | 17,679 | 17,929 | 16,806 | 16,513 | 15,233 | 15,525 | 14,756 | 18,825 | 17,616 | 17,387 | 13,680 | 18,227 | 17,424 | 16,037 | 17,696 | 15,770 | 14,361 | 9,618 | 11,632 | 11,069 | 10,060 | 13,376 | 14,605 | 10,804 | 7,391 | 7,763 | 6,884 | 5,980 | 6,631 | 8,181 | 4,552 | 4,917 | 7,396 | 5,102 | 4,667 | 3,359 | 4,100 | 3,420 | 3,415 | 3,172 | 2,866 | 3,640 | 3,302 | 3,592 | 3,194 | 4,164 | 4,044 |
Net Receivables
| 26,552 | 23,299 | 23,657 | 23,066 | 25,141 | 23,198 | 19,324 | 17,516 | 18,803 | 16,890 | 16,851 | 16,344 | 15,703 | 13,835 | 13,620 | 12,812 | 12,815 | 11,043 | 11,227 | 11,013 | 12,087 | 9,918 | 10,483 | 10,244 | 11,247 | 9,830 | 10,302 | 9,851 | 10,156 | 8,873 | 8,673 | 8,277 | 8,334 | 7,022 | 6,747 | 6,706 | 6,903 | 6,118 | 6,386 | 9,278 | 5,850 | 5,177 | 5,985 | 5,011 | 5,327 | 4,301 | 5,006 | 4,513 | 4,622 | 4,265 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 70,882 | 70,039 | 68,072 | 64,811 | 63,280 | 57,956 | 60,232 | 57,012 | 50,551 | 48,377 | 42,161 | 41,690 | 35,969 | 37,638 | 35,531 | 33,798 | 28,656 | 32,162 | 33,846 | 37,094 | 43,504 | 42,663 | 42,420 | 38,793 | 35,478 | 40,220 | 38,442 | 39,979 | 38,014 | 43,340 | 41,030 | 39,738 | 39,574 | 33,335 | 32,675 | 31,601 | 28,823 | 24,594 | 20,496 | 21,232 | 23,326 | 16,652 | 17,229 | 17,331 | 15,322 | 15,208 | 13,809 | 14,040 | 10,592 | 10,095 | 11,038 | 12,350 | 7,692 | 6,848 | 6,244 | 5,039 | 4,288 | 3,564 | 282 | 378 | 544 | 498 | 414 | 507 |
Other Current Assets
| 8,452 | 5,165 | 4,402 | 4,586 | 4,675 | 14,350 | 5,026 | 4,937 | 3,812 | 3,943 | 3,748 | 4,432 | 3,667 | 3,752 | 3,291 | 4,306 | 3,844 | 4,076 | 3,645 | 5,254 | 4,816 | 4,973 | 3,530 | 3,983 | 4,759 | 3,847 | 4,003 | 5,193 | 3,918 | 4,587 | 3,457 | 4,409 | 3,318 | 3,501 | 3,009 | 3,436 | 3,607 | 3,176 | 2,071 | 1,837 | 1,626 | 1,147 | 1,133 | 1,225 | 1,528 | 1,678 | 3,487 | 905 | 1,148 | 978 | 7,005 | 5,190 | 4,356 | 4,273 | 4,273 | 4,112 | 4,045 | 3,724 | 4,020 | 3,984 | 3,614 | 3,645 | 3,564 | 3,602 |
Total Current Assets
| 148,625 | 135,570 | 137,508 | 135,810 | 133,944 | 134,132 | 117,115 | 111,823 | 108,257 | 104,575 | 94,650 | 90,453 | 86,088 | 79,143 | 76,239 | 72,490 | 68,132 | 64,960 | 66,647 | 70,167 | 76,920 | 72,787 | 71,958 | 67,776 | 70,309 | 71,513 | 70,134 | 68,703 | 70,315 | 74,224 | 69,197 | 70,120 | 66,996 | 58,219 | 52,049 | 53,375 | 50,402 | 43,948 | 42,329 | 46,952 | 41,606 | 30,367 | 32,110 | 30,451 | 28,157 | 27,818 | 30,483 | 24,010 | 21,279 | 22,734 | 23,145 | 22,207 | 15,407 | 15,221 | 13,937 | 12,566 | 11,505 | 10,154 | 7,942 | 7,664 | 7,750 | 7,337 | 8,142 | 8,153 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,911 | 10,814 | 9,640 | 9,686 | 9,714 | 7,627 | 7,593 | 7,182 | 7,223 | 7,227 | 7,423 | 6,599 | 6,517 | 6,532 | 6,273 | 6,231 | 6,201 | 6,474 | 6,176 | 6,173 | 6,862 | 6,834 | 6,641 | 6,525 | 6,356 | 5,915 | 5,757 | 5,628 | 5,554 | 5,415 | 5,234 | 5,217 | 2,761 | 2,012 | 1,671 | 1,633 | 1,808 | 1,208 | 867 | 873 | 1,534 | 705 | 713 | 659 | 1,178 | 682 | 701 | 727 | 1,254 | 703 | 798 | 802 | 664 | 636 | 660 | 673 | 683 | 664 | 664 | 662 | 663 | 699 | 715 | 729 |
Goodwill
| 8,126 | 8,398 | 8,669 | 8,939 | 9,210 | 9,484 | 8,328 | 3,935 | 4,059 | 4,238 | 4,393 | 3,822 | 592 | 638 | 681 | 92 | 104 | 117 | 161 | 205 | 436 | 590 | 739 | 893 | 1,046 | 1,103 | 1,252 | 1,402 | 1,552 | 1,998 | 2,165 | 2,376 | 1,521 | 1,649 | 1,776 | 1,904 | 2,032 | 2,160 | 1,636 | 1,731 | 1,829 | 113 | 455 | 484 | 515 | 541 | 576 | 605 | 637 | 204 | 205 | 221 | 60 | 65 | 105 | 51 | 55 | 39 | 62 | 86 | 110 | 133 | 147 | 170 |
Intangible Assets
| 256 | 265 | 265 | 268 | 274 | 304 | 200 | 184 | 193 | 195 | 213 | 234 | 184 | 201 | 219 | 173 | 187 | 206 | 215 | 233 | 254 | 274 | 300 | 313 | 313 | 301 | 325 | 345 | 369 | 369 | 376 | 375 | 351 | 363 | 713 | 681 | 563 | 466 | 384 | 347 | 261 | 161 | 165 | 169 | 140 | 141 | 139 | 130 | 120 | 115 | 114 | 84 | 81 | 72 | 70 | 69 | 65 | 64 | 58 | 57 | 36 | 36 | 39 | 42 |
Goodwill and Intangible Assets
| 8,382 | 8,663 | 8,934 | 9,207 | 9,484 | 9,788 | 8,528 | 4,119 | 4,252 | 4,433 | 4,606 | 4,056 | 776 | 839 | 900 | 265 | 291 | 323 | 376 | 438 | 690 | 864 | 1,039 | 1,206 | 1,359 | 1,404 | 1,577 | 1,747 | 1,921 | 2,367 | 2,541 | 2,751 | 1,872 | 2,012 | 2,489 | 2,585 | 2,595 | 2,626 | 2,020 | 2,078 | 2,090 | 274 | 620 | 653 | 655 | 682 | 715 | 735 | 757 | 319 | 319 | 305 | 141 | 137 | 175 | 120 | 120 | 103 | 120 | 143 | 146 | 169 | 186 | 212 |
Long Term Investments
| 1,452 | 1,639 | 1,631 | 1,632 | 1,594 | 1,408 | 1,329 | 1,252 | 1,229 | 1,526 | 1,496 | 1,452 | 1,425 | 1,645 | 1,683 | 1,755 | 1,550 | 1,990 | 1,992 | 750 | 856 | 740 | 540 | 424 | 442 | 598 | 602 | 576 | 821 | 718 | 672 | 648 | 636 | 799 | 749 | 804 | 631 | 634 | 631 | 654 | 569 | 383 | 371 | 364 | 341 | 242 | 242 | 317 | 333 | 352 | 257 | 274 | 280 | 294 | 396 | 442 | 349 | 343 | 355 | 336 | 323 | 342 | 749 | 760 |
Tax Assets
| 2,542 | 0 | 2,276 | 2,246 | 2,213 | 2,217 | 2,187 | 2,055 | 2,047 | 2,017 | 2,043 | 1,963 | 1,831 | 2,470 | 2,543 | 2,444 | 2,398 | 2,103 | 2,040 | 2,032 | 1,467 | 1,184 | 1,181 | 1,243 | 692 | 657 | 660 | 661 | 659 | 655 | 633 | 628 | 469 | 243 | 248 | 248 | 247 | 199 | 197 | 205 | 209 | 184 | 183 | 187 | 186 | 138 | 137 | 138 | 143 | 145 | 143 | 142 | 143 | 152 | 153 | 152 | 151 | 155 | 153 | 148 | 153 | 158 | 149 | 161 |
Other Non-Current Assets
| 5,000 | 4,880 | 2,658 | 2,383 | 2,255 | 673 | 618 | 592 | 580 | 716 | 715 | 690 | 629 | 610 | 636 | 578 | 584 | 571 | 569 | 563 | 553 | 705 | 714 | 710 | 804 | 798 | 788 | 781 | 768 | 758 | 745 | 854 | 655 | 1,295 | 1,275 | 1,276 | 644 | 728 | 727 | 740 | 76 | 744 | 628 | 621 | 46 | 584 | 559 | 559 | 35 | 520 | 508 | 526 | 491 | 499 | 557 | 558 | 559 | 570 | 529 | 466 | 462 | 465 | 501 | 521 |
Total Non-Current Assets
| 25,745 | 25,996 | 25,139 | 25,154 | 25,260 | 21,713 | 20,255 | 15,200 | 15,331 | 15,919 | 16,283 | 14,760 | 11,178 | 12,096 | 12,035 | 11,273 | 11,024 | 11,461 | 11,153 | 9,956 | 10,428 | 10,327 | 10,115 | 10,108 | 9,653 | 9,372 | 9,384 | 9,393 | 9,723 | 9,913 | 9,825 | 10,098 | 6,393 | 6,361 | 6,432 | 6,546 | 5,925 | 5,395 | 4,442 | 4,550 | 4,478 | 2,290 | 2,515 | 2,484 | 2,406 | 2,328 | 2,354 | 2,476 | 2,522 | 2,039 | 2,025 | 2,049 | 1,719 | 1,718 | 1,941 | 1,945 | 1,862 | 1,835 | 1,821 | 1,755 | 1,747 | 1,833 | 2,300 | 2,383 |
Total Assets
| 174,370 | 161,566 | 162,647 | 160,964 | 159,204 | 155,847 | 137,371 | 127,024 | 123,591 | 120,496 | 110,936 | 105,215 | 97,269 | 91,242 | 88,276 | 83,767 | 79,157 | 76,423 | 77,803 | 80,125 | 87,352 | 83,117 | 82,076 | 77,887 | 79,964 | 80,889 | 79,520 | 78,097 | 80,039 | 84,138 | 79,025 | 80,221 | 73,392 | 64,582 | 58,484 | 59,923 | 56,329 | 49,345 | 46,773 | 51,503 | 46,087 | 32,659 | 34,627 | 32,936 | 30,566 | 30,148 | 32,841 | 26,489 | 23,805 | 24,773 | 25,170 | 24,256 | 17,126 | 16,939 | 15,878 | 14,511 | 13,367 | 11,989 | 9,763 | 9,419 | 9,497 | 9,170 | 10,442 | 10,536 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,067 | 1,464 | 1,797 | 1,766 | 2,935 | 1,576 | 1,677 | 1,305 | 1,494 | 2,126 | 1,749 | 1,511 | 2,187 | 1,341 | 1,430 | 2,830 | 1,599 | 1,187 | 1,736 | 1,457 | 2,406 | 2,017 | 2,769 | 2,404 | 3,349 | 3,475 | 2,352 | 2,464 | 2,473 | 1,996 | 1,754 | 1,547 | 1,242 | 796 | 852 | 977 | 1,775 | 1,555 | 2,702 | 5,817 | 3,536 | 2,197 | 3,368 | 2,490 | 1,949 | 2,625 | 3,290 | 1,968 | 1,034 | 1,019 | 1,524 | 1,315 | 840 | 675 | 828 | 540 | 496 | 483 | 644 | 663 | 471 | 528 | 539 | 438 |
Short Term Debt
| 51,034 | 48,521 | 45,430 | 52,083 | 45,904 | 42,856 | 36,064 | 34,949 | 30,798 | 34,786 | 26,128 | 22,356 | 25,450 | 20,142 | 17,735 | 19,016 | 17,204 | 24,769 | 25,194 | 28,864 | 27,701 | 36,336 | 33,650 | 27,943 | 28,321 | 32,921 | 33,934 | 33,729 | 33,094 | 34,761 | 34,078 | 33,727 | 29,861 | 23,298 | 22,635 | 24,617 | 20,962 | 20,208 | 18,006 | 19,401 | 15,888 | 9,746 | 11,428 | 12,891 | 10,931 | 11,542 | 12,737 | 9,916 | 9,387 | 9,806 | 10,435 | 9,776 | 6,168 | 6,714 | 4,763 | 4,109 | 2,397 | 2,161 | 744 | 826 | 907 | 855 | 1,628 | 1,642 |
Tax Payables
| 0 | 0 | 1,692 | 742 | 2,239 | 4,946 | 4,064 | 3,660 | 5,887 | 4,828 | 4,601 | 3,000 | 4,380 | 3,053 | 3,005 | 2,595 | 4,159 | 3,054 | 3,058 | 2,164 | 2,721 | 1,722 | 1,899 | 1,447 | 3,094 | 1,867 | 1,956 | 1,635 | 2,832 | 1,955 | 2,120 | 1,816 | 3,694 | 1,641 | 879 | 670 | 2,944 | 1,495 | 1,911 | 1,211 | 2,315 | 713 | 768 | 394 | 1,244 | 501 | 589 | 136 | 599 | 200 | 153 | 45 | 485 | 95 | 225 | 119 | 500 | 155 | 192 | 28 | 286 | 71 | 144 | 42 |
Deferred Revenue
| 0 | 0 | 0 | 742 | 2,239 | 19,451 | 16,734 | 0 | 0 | 0 | 0 | 0 | 13,034 | 9,312 | 10,140 | 9,382 | 11,581 | 9,913 | 10,443 | 10,929 | 18,044 | 7,187 | 8,443 | 7,361 | 9,168 | 7,826 | 8,454 | 7,142 | 8,731 | 7,360 | 7,270 | 6,489 | 8,570 | 5,858 | 5,244 | 4,802 | 7,225 | 5,276 | 5,859 | 4,740 | 5,955 | 4,032 | 4,221 | 3,386 | 4,268 | 3,361 | 3,759 | 3,041 | 3,578 | 3,196 | 3,288 | 2,865 | 3,080 | 2,551 | 2,780 | 2,257 | 2,747 | 2,204 | 2,306 | 1,884 | 2,125 | 1,924 | 2,095 | 2,090 |
Other Current Liabilities
| 31,094 | 23,199 | 25,624 | 24,843 | 25,679 | 21,534 | 17,662 | 15,223 | 17,310 | 14,269 | 15,482 | 15,763 | 15,168 | 10,972 | 11,821 | 10,617 | 11,675 | 9,983 | 10,167 | 12,116 | 19,962 | 9,584 | 11,190 | 12,422 | 11,366 | 10,976 | 11,333 | 11,683 | 10,776 | 14,320 | 9,874 | 11,329 | 9,221 | 9,666 | 10,140 | 9,158 | 7,232 | 6,541 | 6,652 | 7,599 | 7,293 | 6,167 | 6,380 | 5,733 | 5,470 | 5,074 | 5,278 | 4,764 | 4,713 | 5,144 | 4,851 | 4,623 | 3,619 | 3,399 | 3,436 | 3,145 | 3,052 | 2,801 | 2,872 | 2,589 | 2,532 | 2,587 | 2,662 | 2,905 |
Total Current Liabilities
| 85,195 | 73,184 | 74,543 | 79,434 | 76,757 | 70,912 | 59,467 | 55,137 | 55,489 | 56,009 | 47,960 | 42,630 | 47,185 | 35,508 | 33,991 | 35,058 | 34,637 | 38,993 | 40,155 | 44,601 | 52,790 | 49,659 | 49,508 | 44,216 | 46,130 | 49,239 | 49,575 | 49,511 | 49,175 | 53,032 | 47,826 | 48,419 | 44,018 | 35,401 | 34,506 | 35,422 | 32,913 | 29,799 | 29,271 | 34,028 | 29,032 | 18,823 | 21,944 | 21,508 | 19,594 | 19,742 | 21,894 | 16,784 | 15,733 | 16,169 | 16,963 | 15,759 | 11,112 | 10,883 | 9,252 | 7,913 | 6,445 | 5,600 | 4,452 | 4,106 | 4,196 | 4,041 | 4,973 | 5,027 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 34,858 | 36,907 | 37,972 | 33,460 | 32,939 | 37,129 | 33,842 | 29,431 | 25,168 | 22,957 | 22,938 | 24,973 | 13,772 | 21,237 | 21,282 | 16,480 | 12,073 | 8,108 | 8,906 | 8,257 | 8,592 | 7,842 | 7,981 | 10,846 | 9,112 | 8,992 | 8,921 | 8,474 | 9,566 | 12,003 | 12,364 | 13,973 | 12,384 | 12,907 | 10,394 | 11,124 | 10,286 | 6,747 | 5,206 | 6,412 | 7,699 | 5,247 | 4,367 | 3,508 | 3,617 | 3,427 | 4,146 | 3,515 | 1,803 | 2,555 | 2,710 | 3,100 | 675 | 630 | 1,130 | 1,070 | 1,761 | 1,271 | 126 | 188 | 262 | 319 | 616 | 767 |
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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,862 | 7,105 | 6,989 | 6,812 | 6,581 | 6,540 | 6,319 | 5,882 | 5,740 | 5,628 | 5,424 | 5,193 | 3,089 | 2,827 | 2,720 | 2,525 | 2,388 | 2,146 | 2,070 | 2,049 | 2,028 | 2,015 | 1,944 | 1,900 | 2,376 | 2,237 | 2,134 | 2,181 | 2,161 | 2,398 | 2,359 | 2,466 | 1,528 | 1,388 | 1,209 | 1,224 | 1,234 | 1,119 | 1,043 | 1,044 | 931 | 785 | 751 | 727 | 673 | 499 | 491 | 462 | 445 | 434 | 417 | 409 | 378 | 366 | 353 | 331 | 318 | 312 | 299 | 277 | 261 | 237 | 227 | 228 |
Total Non-Current Liabilities
| 41,720 | 44,012 | 44,961 | 40,272 | 39,520 | 43,669 | 40,161 | 35,313 | 30,908 | 28,585 | 28,362 | 30,166 | 16,861 | 24,064 | 24,002 | 19,005 | 14,461 | 10,254 | 10,976 | 10,306 | 10,620 | 9,857 | 9,925 | 12,746 | 11,488 | 11,229 | 11,055 | 10,655 | 11,727 | 14,401 | 14,723 | 16,439 | 13,912 | 14,295 | 11,603 | 12,348 | 11,520 | 7,866 | 6,249 | 7,456 | 8,630 | 6,032 | 5,118 | 4,235 | 4,290 | 3,926 | 4,637 | 3,977 | 2,248 | 2,989 | 3,127 | 3,509 | 1,053 | 996 | 1,483 | 1,401 | 2,079 | 1,583 | 425 | 465 | 523 | 556 | 843 | 995 |
Total Liabilities
| 126,915 | 117,196 | 119,504 | 119,706 | 116,277 | 114,581 | 99,628 | 90,450 | 86,397 | 84,594 | 76,322 | 72,796 | 64,046 | 59,572 | 57,993 | 54,063 | 49,098 | 49,247 | 51,131 | 54,907 | 63,410 | 59,516 | 59,433 | 56,962 | 57,618 | 60,468 | 60,630 | 60,166 | 60,902 | 67,433 | 62,549 | 64,858 | 57,930 | 49,696 | 46,109 | 47,770 | 44,433 | 37,665 | 35,520 | 41,484 | 37,662 | 24,855 | 27,062 | 25,743 | 23,884 | 23,668 | 26,531 | 20,761 | 17,981 | 19,158 | 20,090 | 19,268 | 12,165 | 11,879 | 10,735 | 9,314 | 8,524 | 7,183 | 4,877 | 4,571 | 4,719 | 4,597 | 5,816 | 6,022 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 7 | 59 | 77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,924 | 1,924 | 1,924 | 1,361 | 1,350 | 1,332 | 1,327 | 1,323 | 1,314 | 1,282 | 1,266 | 1,250 | 1,250 | 1,248 | 1,246 | 1,244 | 1,244 | 1,241 | 1,241 | 985 | 787 | 785 | 785 | 784 | 784 | 780 | 778 | 773 | 768 | 744 | 724 | 702 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 701 | 700 | 700 | 700 | 700 | 700 | 700 | 700 | 699 | 698 | 697 | 697 | 697 | 697 | 697 | 697 | 697 | 697 |
Retained Earnings
| 40,585 | 37,562 | 36,341 | 35,478 | 37,463 | 35,965 | 33,271 | 32,221 | 32,862 | 31,404 | 30,069 | 28,017 | 28,908 | 27,374 | 26,124 | 25,607 | 26,054 | 23,132 | 22,632 | 21,775 | 20,988 | 20,692 | 19,718 | 18,043 | 19,412 | 17,412 | 15,854 | 14,923 | 16,169 | 13,814 | 13,618 | 12,665 | 12,833 | 12,279 | 9,801 | 9,616 | 9,365 | 9,111 | 8,661 | 7,450 | 5,948 | 5,159 | 4,932 | 4,607 | 4,124 | 3,960 | 3,814 | 3,283 | 3,432 | 3,415 | 2,877 | 2,839 | 2,847 | 2,914 | 2,997 | 3,065 | 2,706 | 2,696 | 2,781 | 2,774 | 2,719 | 2,546 | 2,558 | 2,499 |
Accumulated Other Comprehensive Income/Loss
| 167 | 202 | 221 | 399 | 83 | 33 | -7 | -59 | -77 | 132 | 135 | 117 | 104 | 108 | 89 | 2,568 | 16 | 54 | 42 | 30 | 152 | 111 | 107 | 119 | 117 | 176 | 175 | 188 | 191 | 76 | 81 | 68 | 60 | 99 | 72 | 78 | 87 | 126 | 132 | 114 | 4 | 12 | 6 | 1 | 8 | 2 | 0 | -2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,995 | 1,995 | 1,997 | 1,435 | 1,421 | 1,404 | 1,384 | 1,337 | 1,308 | 1,485 | 1,472 | 1,447 | 1,434 | 1,435 | 1,415 | 1,401 | 1,339 | 1,373 | 1,321 | 1,084 | 1,008 | 853 | 824 | 850 | 955 | 1,012 | 833 | 1,016 | 1,013 | 813 | 792 | 836 | 769 | 768 | 841 | 846 | 856 | 895 | 901 | 883 | 772 | 907 | 901 | 896 | 903 | 897 | 895 | 889 | 878 | 710 | 735 | 738 | 731 | 724 | 732 | 733 | 734 | 729 | 734 | 745 | 736 | 737 | 753 | 732 |
Total Shareholders Equity
| 44,671 | 41,683 | 40,483 | 38,673 | 40,318 | 38,734 | 35,989 | 34,881 | 35,484 | 34,171 | 32,807 | 30,714 | 31,592 | 30,057 | 28,785 | 28,252 | 28,637 | 25,746 | 25,236 | 23,844 | 22,783 | 22,441 | 21,434 | 19,796 | 21,151 | 19,204 | 17,640 | 16,712 | 17,950 | 15,446 | 15,214 | 14,203 | 14,363 | 13,847 | 11,343 | 11,163 | 10,922 | 10,707 | 10,263 | 9,034 | 7,421 | 6,767 | 6,534 | 6,204 | 5,728 | 5,558 | 5,410 | 4,874 | 5,010 | 4,825 | 4,312 | 4,277 | 4,278 | 4,338 | 4,428 | 4,496 | 4,137 | 4,122 | 4,212 | 4,216 | 4,152 | 3,980 | 4,008 | 3,928 |
Total Equity
| 47,455 | 44,370 | 43,144 | 41,255 | 42,926 | 41,266 | 37,743 | 36,574 | 37,194 | 35,902 | 34,614 | 32,419 | 33,223 | 31,670 | 30,283 | 29,704 | 30,059 | 27,176 | 26,672 | 25,218 | 23,942 | 23,601 | 22,643 | 20,925 | 22,346 | 20,421 | 18,890 | 17,931 | 19,137 | 16,705 | 16,476 | 15,363 | 15,462 | 14,886 | 12,375 | 12,153 | 11,896 | 11,680 | 11,253 | 10,019 | 8,425 | 7,804 | 7,565 | 7,193 | 6,682 | 6,480 | 6,310 | 5,728 | 5,824 | 5,615 | 5,080 | 4,988 | 4,961 | 5,060 | 5,143 | 5,197 | 4,843 | 4,806 | 4,886 | 4,848 | 4,778 | 4,573 | 4,626 | 4,514 |
Total Liabilities & Shareholders Equity
| 174,370 | 161,566 | 162,647 | 160,961 | 159,203 | 155,847 | 137,371 | 127,024 | 123,591 | 120,496 | 110,936 | 105,215 | 97,269 | 91,242 | 88,276 | 83,767 | 79,157 | 76,423 | 77,803 | 80,125 | 87,352 | 83,117 | 82,076 | 77,887 | 79,964 | 80,889 | 79,520 | 78,097 | 80,039 | 84,138 | 79,025 | 80,221 | 73,392 | 64,582 | 58,484 | 59,923 | 56,329 | 49,345 | 46,773 | 51,503 | 46,087 | 32,659 | 34,627 | 32,936 | 30,566 | 30,148 | 32,841 | 26,489 | 23,805 | 24,773 | 25,170 | 24,256 | 17,126 | 16,939 | 15,878 | 14,511 | 13,367 | 11,989 | 9,763 | 9,419 | 9,497 | 9,170 | 10,442 | 10,536 |