Tomen Devices Corporation
TSE:2737.T
6750 (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 | 2009 Q3 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,256 | 8,021 | 8,514 | 13,823 | 8,846 | 13,119 | 7,489 | 9,651 | 8,624 | 9,159 | 6,713 | 12,665 | 5,855 | 3,530 | 3,197 | 3,304 | 2,955 | 3,263 | 6,594 | 5,712 | 18,249 | 10,637 | 4,161 | 3,017 | 7,018 | 6,274 | 4,131 | 7,481 | 9,648 | 16,324 | 17,859 | 17,402 | 14,091 | 13,441 | 5,279 | 12,461 | 12,661 | 7,807 | 1,601 | 3,743 | 1,551 | 1,788 | 1,137 | 2,299 | 1,677 | 1,311 | 1,502 | 1,541 | 2,113 | 1,479 | 790 | 1,785 | 892 | 818 | 968 | 983 | 677 | 545 | 881 | 549 | 1,256 | 811 |
Short Term Investments
| 0 | 0 | 12,350 | 5,849 | 6,048 | 1,048 | 4,647 | 1,045 | 588 | 1,503 | 1,503 | 0 | 1,630 | 2,518 | 6,352 | 1,647 | 4,613 | 4,410 | 3,309 | 3,887 | 1,106 | 1,002 | 2,581 | 851 | 4,255 | 554 | 4,297 | 3,176 | 8,725 | 14,922 | 16,869 | 15,717 | 13,415 | 12,473 | 4,371 | 10,433 | 10,605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 8,256 | 8,021 | 8,514 | 13,823 | 8,846 | 13,119 | 7,489 | 9,651 | 8,624 | 9,159 | 6,713 | 12,665 | 5,855 | 3,530 | 3,197 | 3,304 | 2,955 | 3,263 | 6,594 | 5,712 | 18,249 | 10,637 | 4,161 | 3,017 | 7,018 | 6,274 | 4,131 | 7,481 | 9,648 | 16,324 | 17,859 | 17,402 | 14,091 | 13,441 | 5,279 | 12,461 | 12,661 | 7,807 | 1,601 | 3,743 | 1,551 | 1,788 | 1,137 | 2,299 | 1,677 | 1,311 | 1,502 | 1,541 | 2,113 | 1,479 | 790 | 1,785 | 892 | 818 | 968 | 983 | 677 | 545 | 881 | 549 | 1,256 | 811 |
Net Receivables
| 60,881 | 68,168 | 62,525 | 52,502 | 63,946 | 59,009 | 58,576 | 67,970 | 82,271 | 80,405 | 60,285 | 68,418 | 77,571 | 69,610 | 65,980 | 60,531 | 69,026 | 61,627 | 56,926 | 65,817 | 59,300 | 61,932 | 61,913 | 56,553 | 59,789 | 63,325 | 49,579 | 46,297 | 44,477 | 49,642 | 39,986 | 43,683 | 40,515 | 32,682 | 38,881 | 46,491 | 42,253 | 52,856 | 34,885 | 43,467 | 35,110 | 39,969 | 32,590 | 43,261 | 32,143 | 35,705 | 30,980 | 35,341 | 36,305 | 37,551 | 33,087 | 39,335 | 33,799 | 37,436 | 33,418 | 32,081 | 32,231 | 41,466 | 34,432 | 29,941 | 29,473 | 21,801 |
Inventory
| 79,243 | 72,867 | 42,609 | 45,486 | 29,946 | 62,619 | 35,994 | 58,118 | 79,010 | 86,970 | 40,163 | 67,737 | 67,248 | 53,610 | 43,921 | 34,011 | 25,305 | 36,852 | 22,941 | 15,117 | 23,678 | 23,215 | 11,868 | 22,823 | 15,784 | 14,853 | 11,847 | 23,738 | 19,168 | 16,091 | 11,531 | 8,977 | 8,743 | 16,008 | 11,341 | 10,247 | 11,348 | 19,513 | 17,569 | 15,870 | 13,808 | 12,846 | 16,492 | 17,350 | 14,586 | 12,145 | 9,602 | 12,059 | 10,813 | 12,406 | 10,081 | 11,124 | 9,374 | 13,696 | 12,954 | 16,317 | 22,121 | 17,151 | 22,884 | 14,421 | 10,100 | 10,256 |
Other Current Assets
| 8,396 | 13,078 | 14,838 | 2,389 | 2,197 | 2,398 | 3,293 | 2,076 | 2,243 | 6,260 | 7,837 | 8,088 | 4,172 | 4,030 | 5,188 | 3,886 | 5,386 | 4,087 | 4,643 | 286 | 571 | 1,199 | 242 | 725 | 770 | 944 | 759 | 738 | 600 | 889 | 261 | 1,326 | 1,456 | 1,550 | 390 | 449 | 288 | 681 | -302 | 344 | 328 | 248 | 45 | 412 | 431 | 355 | 378 | 1,004 | 1,326 | 2,050 | 2,068 | 2,788 | 2,783 | 2,960 | 2,891 | 2,289 | 2,718 | 2,664 | 2,764 | 2,243 | 1,979 | 1,369 |
Total Current Assets
| 157,665 | 162,134 | 128,486 | 114,200 | 104,935 | 137,145 | 105,352 | 137,815 | 172,148 | 182,794 | 114,998 | 156,908 | 154,846 | 130,780 | 118,286 | 101,732 | 102,672 | 105,829 | 91,104 | 86,932 | 101,798 | 96,983 | 78,184 | 83,118 | 83,361 | 85,396 | 66,316 | 78,254 | 73,893 | 82,946 | 69,637 | 71,388 | 64,805 | 63,681 | 55,891 | 69,648 | 66,550 | 80,857 | 53,753 | 63,424 | 50,797 | 54,851 | 50,264 | 63,322 | 48,837 | 49,516 | 42,462 | 49,945 | 50,557 | 53,486 | 46,026 | 55,032 | 46,848 | 54,910 | 50,231 | 51,670 | 57,747 | 61,826 | 60,961 | 47,154 | 42,808 | 34,237 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 134 | 140 | 173 | 203 | 249 | 288 | 309 | 376 | 443 | 423 | 399 | 105 | 110 | 73 | 73 | 78 | 80 | 62 | 72 | 81 | 89 | 79 | 46 | 44 | 49 | 50 | 52 | 50 | 54 | 51 | 55 | 52 | 53 | 55 | 57 | 63 | 67 | 70 | 71 | 68 | 69 | 63 | 50 | 56 | 58 | 61 | 64 | 59 | 65 | 68 | 71 | 76 | 80 | 82 | 86 | 89 | 93 | 88 | 71 | 74 | 78 | 78 |
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
| 0 | 303 | 318 | 326 | 119 | 92 | 94 | 93 | 61 | 77 | 82 | 96 | 112 | 127 | 143 | 160 | 174 | 184 | 199 | 206 | 222 | 237 | 253 | 269 | 284 | 298 | 250 | 92 | 91 | 42 | 42 | 16 | 18 | 16 | 18 | 34 | 50 | 66 | 73 | 89 | 107 | 122 | 138 | 146 | 157 | 172 | 187 | 195 | 210 | 225 | 235 | 250 | 258 | 165 | 177 | 103 | 95 | 53 | 26 | 1 | 1 | 3 |
Goodwill and Intangible Assets
| 284 | 303 | 318 | 326 | 119 | 92 | 94 | 93 | 61 | 77 | 82 | 96 | 112 | 127 | 143 | 160 | 174 | 184 | 199 | 206 | 222 | 237 | 253 | 269 | 284 | 298 | 250 | 92 | 91 | 42 | 42 | 16 | 18 | 16 | 18 | 34 | 50 | 66 | 73 | 89 | 107 | 122 | 138 | 146 | 157 | 172 | 187 | 195 | 210 | 225 | 235 | 250 | 258 | 165 | 177 | 103 | 95 | 53 | 26 | 1 | 1 | 3 |
Long Term Investments
| 0 | 1,316 | 213 | 1,386 | 1,671 | 1,976 | 823 | 1,309 | 1,816 | 1,943 | 944 | 1,419 | 1,377 | 1,433 | 833 | 1,171 | 1,212 | 1,246 | 664 | 1,191 | 1,141 | 1,154 | 828 | 1,107 | 1,305 | 1,278 | 1,088 | 1,093 | 940 | 941 | 592 | 780 | 690 | 684 | 487 | 702 | 708 | 702 | 493 | 695 | 726 | 742 | 520 | 780 | 757 | 708 | 320 | 612 | 615 | 0 | 340 | 0 | 0 | 0 | 326 | 0 | 0 | 0 | 361 | 0 | 0 | 113 |
Tax Assets
| 0 | -1,315 | 852 | -1,386 | -1,671 | 0 | 434 | -1,309 | -1,816 | 0 | 565 | 0 | 0 | -1,433 | 400 | -1,171 | -1,212 | -1,246 | 320 | -1,191 | -1,141 | -1,154 | 229 | -1,107 | -1,305 | -1,278 | 199 | -1,093 | -940 | -941 | 50 | -780 | -690 | -684 | 58 | -702 | -708 | -702 | 64 | -695 | -726 | -742 | 51 | -780 | -757 | -708 | 126 | -612 | -615 | 0 | 112 | 0 | 0 | 0 | 122 | 0 | 0 | 0 | 65 | 0 | 0 | 98 |
Other Non-Current Assets
| 1,058 | 1,316 | 171 | 1,389 | 1,671 | -2,356 | 163 | 1,309 | 1,816 | -2,443 | -1 | -1,620 | -1,599 | 1,433 | 151 | 1,171 | 1,212 | 1,246 | 149 | 1,191 | 1,141 | 1,154 | 151 | 1,108 | 1,305 | 1,278 | -198 | 1,094 | 940 | 943 | 142 | 782 | 691 | 686 | 145 | 703 | 709 | 703 | 149 | 697 | 727 | 743 | 205 | 782 | 759 | 710 | 203 | 615 | 616 | 625 | 186 | 610 | 623 | 592 | 201 | 613 | 603 | 615 | 200 | 431 | 446 | 225 |
Total Non-Current Assets
| 1,476 | 1,760 | 1,727 | 1,918 | 2,039 | 2,356 | 1,823 | 1,778 | 2,320 | 2,443 | 1,989 | 1,620 | 1,599 | 1,633 | 1,600 | 1,409 | 1,466 | 1,492 | 1,404 | 1,478 | 1,452 | 1,470 | 1,507 | 1,421 | 1,638 | 1,626 | 1,391 | 1,236 | 1,085 | 1,036 | 881 | 850 | 762 | 757 | 765 | 800 | 826 | 839 | 850 | 854 | 903 | 928 | 964 | 984 | 974 | 943 | 900 | 869 | 891 | 918 | 944 | 936 | 961 | 839 | 912 | 805 | 791 | 756 | 723 | 506 | 525 | 517 |
Total Assets
| 159,141 | 163,894 | 130,213 | 116,118 | 106,976 | 139,503 | 107,177 | 139,595 | 174,470 | 185,238 | 116,990 | 158,529 | 156,447 | 132,414 | 119,889 | 103,142 | 104,139 | 107,322 | 92,510 | 88,411 | 103,252 | 98,454 | 79,694 | 84,539 | 85,000 | 87,022 | 67,707 | 79,491 | 74,979 | 83,982 | 70,519 | 72,239 | 65,568 | 64,438 | 56,656 | 70,448 | 67,376 | 81,696 | 54,603 | 64,278 | 51,700 | 55,779 | 51,228 | 64,306 | 49,811 | 50,459 | 43,362 | 50,814 | 51,448 | 54,404 | 46,970 | 55,968 | 47,809 | 55,749 | 51,143 | 52,475 | 58,538 | 62,582 | 61,684 | 47,660 | 43,333 | 34,754 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 60,909 | 55,270 | 46,962 | 39,715 | 37,762 | 38,002 | 37,930 | 41,479 | 48,588 | 66,842 | 47,884 | 55,471 | 57,020 | 51,563 | 45,690 | 36,775 | 44,951 | 39,160 | 37,059 | 33,606 | 32,176 | 31,892 | 29,278 | 26,699 | 25,813 | 25,924 | 25,440 | 35,567 | 36,346 | 41,727 | 29,682 | 27,567 | 26,210 | 25,526 | 20,289 | 23,623 | 20,479 | 32,626 | 10,445 | 11,297 | 9,813 | 11,246 | 10,301 | 9,124 | 9,429 | 9,088 | 7,325 | 8,677 | 10,746 | 11,790 | 10,923 | 11,571 | 11,818 | 12,186 | 13,097 | 14,923 | 19,833 | 20,095 | 25,947 | 14,708 | 12,049 | 7,552 |
Short Term Debt
| 45,359 | 48,900 | 29,661 | 28,649 | 18,293 | 51,355 | 20,563 | 46,983 | 64,777 | 47,234 | 9,500 | 36,373 | 37,768 | 21,078 | 14,602 | 8,449 | 2,449 | 8,046 | 0 | 1,095 | 0 | 3,522 | 5,882 | 13,902 | 19,576 | 22,431 | 5,879 | 14,080 | 9,022 | 13,886 | 13,108 | 16,685 | 12,728 | 11,650 | 9,848 | 18,626 | 18,304 | 20,653 | 15,955 | 24,358 | 13,846 | 17,796 | 14,294 | 30,098 | 15,945 | 17,035 | 12,189 | 18,736 | 17,083 | 19,892 | 13,509 | 22,439 | 13,888 | 22,823 | 16,495 | 16,625 | 18,240 | 23,361 | 17,625 | 15,267 | 14,021 | 10,985 |
Tax Payables
| 0 | 54 | 0 | 0 | 38 | 19 | 488 | 1,118 | 1,199 | 939 | 1,249 | 1,545 | 1,294 | 738 | 439 | 954 | 723 | 554 | 509 | 662 | 526 | 297 | 354 | 444 | 531 | 346 | 450 | 183 | 412 | 279 | 38 | 149 | 285 | 258 | 354 | 226 | 374 | 271 | 360 | 165 | 318 | 259 | 130 | 184 | 339 | 100 | 16 | 81 | 565 | 292 | 395 | 360 | 967 | 406 | 1,490 | 1,226 | 1,305 | 724 | 559 | 586 | 661 | 272 |
Deferred Revenue
| 1,648 | 54 | 1,072 | 0 | 5,818 | 6,558 | 3,060 | 6,057 | 13,430 | 26,856 | 16,985 | 26,784 | 24,497 | 24,570 | 25,780 | 23,981 | 24,135 | 27,606 | 0 | 21,624 | 0 | 32,789 | 14,020 | 12,711 | 8,677 | 8,075 | 7,113 | 237 | 514 | 330 | 164 | 199 | 375 | 308 | 477 | 299 | 481 | 317 | 473 | 209 | 397 | 298 | 222 | 229 | 419 | 150 | 124 | 137 | 684 | 353 | 512 | 422 | 1,091 | 468 | 1,611 | 1,289 | 1,434 | 784 | 675 | 645 | 753 | 369 |
Other Current Liabilities
| 3,650 | 11,813 | 6,310 | 4,223 | 1,251 | 1,630 | 711 | 866 | 4,837 | 3,855 | 2,725 | 1,433 | 969 | 834 | 506 | 116 | 112 | 278 | 23,064 | 346 | 40,765 | 612 | 807 | 2,010 | 1,906 | 2,238 | 981 | 1,673 | 1,617 | 926 | 763 | 1,044 | 258 | 917 | 237 | 148 | 591 | 878 | 802 | 1,892 | 1,456 | 453 | 589 | 1,244 | 714 | 973 | 727 | 384 | 353 | 229 | 205 | 198 | 179 | 233 | 145 | 139 | 167 | 266 | 233 | 189 | 103 | 126 |
Total Current Liabilities
| 111,566 | 116,037 | 84,005 | 72,587 | 63,124 | 97,545 | 62,264 | 95,385 | 131,632 | 144,787 | 77,094 | 120,061 | 120,254 | 98,045 | 86,578 | 69,321 | 71,647 | 75,090 | 60,123 | 56,671 | 72,941 | 68,815 | 49,987 | 55,322 | 55,972 | 58,668 | 39,413 | 51,557 | 47,499 | 56,869 | 43,717 | 45,495 | 39,571 | 38,401 | 30,851 | 42,696 | 39,855 | 54,474 | 27,675 | 37,756 | 25,512 | 29,793 | 25,406 | 40,695 | 26,507 | 27,246 | 20,365 | 27,934 | 28,866 | 32,264 | 25,149 | 34,630 | 26,976 | 35,710 | 31,348 | 32,976 | 39,674 | 44,506 | 44,480 | 30,809 | 26,926 | 19,032 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 180 | 201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 25 | 0 | 0 | 0 | 149 | 0 | 0 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 698 | 688 | 674 | 690 | 531 | 519 | 566 | 728 | 542 | 543 | 453 | 531 | 530 | 518 | 511 | 496 | 487 | 476 | 470 | 454 | 443 | 433 | 430 | 408 | 395 | 392 | 384 | 418 | 371 | 362 | 354 | 344 | 345 | 332 | 320 | 312 | 306 | 297 | 291 | 276 | 269 | 265 | 259 | 257 | 254 | 295 | 288 | 280 | 279 | 271 | 282 | 281 | 274 | 279 | 269 | 261 | 253 | 247 | 198 | 199 | 193 | 222 |
Total Non-Current Liabilities
| 698 | 688 | 699 | 690 | 711 | 720 | 715 | 728 | 542 | 543 | 533 | 531 | 530 | 518 | 511 | 496 | 487 | 476 | 470 | 454 | 443 | 433 | 430 | 408 | 395 | 392 | 418 | 418 | 371 | 362 | 354 | 344 | 345 | 332 | 320 | 2,312 | 2,306 | 2,297 | 2,291 | 2,276 | 2,269 | 2,265 | 2,259 | 257 | 254 | 295 | 288 | 280 | 279 | 271 | 282 | 281 | 274 | 279 | 269 | 261 | 253 | 247 | 198 | 199 | 193 | 222 |
Total Liabilities
| 112,264 | 116,037 | 84,704 | 73,277 | 63,835 | 98,265 | 62,979 | 96,113 | 132,174 | 145,330 | 77,627 | 120,592 | 120,784 | 98,563 | 87,089 | 69,817 | 72,134 | 75,566 | 60,593 | 57,125 | 73,384 | 69,248 | 50,417 | 55,730 | 56,367 | 59,060 | 39,831 | 51,975 | 47,870 | 57,231 | 44,071 | 45,839 | 39,916 | 38,733 | 31,171 | 45,008 | 42,161 | 56,771 | 29,966 | 40,032 | 27,781 | 32,058 | 27,665 | 40,952 | 26,761 | 27,541 | 20,653 | 28,214 | 29,145 | 32,535 | 25,431 | 34,911 | 27,250 | 35,989 | 31,617 | 33,237 | 39,927 | 44,753 | 44,678 | 31,008 | 27,119 | 19,254 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 13 | 0 | 0 | 0 | 0 | 36,628 | 0 | 0 | 0 | 36,456 | 36,838 | 36,279 | 34,307 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 | 2,054 |
Retained Earnings
| 40,372 | 37,888 | 37,708 | 36,399 | 35,608 | 34,559 | 37,652 | 37,115 | 35,470 | 34,405 | 34,786 | 34,227 | 32,255 | 30,522 | 29,567 | 28,899 | 27,430 | 26,945 | 27,169 | 26,464 | 25,163 | 24,463 | 24,398 | 23,934 | 23,630 | 23,048 | 23,040 | 22,514 | 22,232 | 21,890 | 21,707 | 21,585 | 21,212 | 21,055 | 20,817 | 20,634 | 20,416 | 20,108 | 19,911 | 19,621 | 19,533 | 19,282 | 19,117 | 18,951 | 18,768 | 18,450 | 18,419 | 18,443 | 18,115 | 17,673 | 17,565 | 17,083 | 16,565 | 15,764 | 15,530 | 15,178 | 14,576 | 13,760 | 12,978 | 12,633 | 12,123 | 11,492 |
Accumulated Other Comprehensive Income/Loss
| 4,435 | 7,214 | 5,733 | 4,373 | 5,465 | 4,610 | 3,508 | 3,337 | 3,762 | 2,542 | 1,750 | 970 | 754 | 733 | 545 | 71 | 257 | 490 | 444 | 556 | 481 | 537 | 677 | 688 | 816 | 737 | 674 | 838 | 720 | 712 | 601 | 665 | 320 | 541 | 549 | 687 | 681 | 703 | 617 | 515 | 282 | 348 | 359 | 309 | 219 | 97 | -62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2 | 13 | 13 | 14 | 14 | -36,613 | -1 | -2 | -3 | -36,459 | -36,840 | -36,281 | -34,309 | -1 | 0 | 1,983 | 1,983 | 1,983 | 1,984 | 1,983 | 1,983 | 1,983 | 1,983 | 1,981 | 1,983 | 1,984 | 1,982 | 1,984 | 1,984 | 1,984 | 1,984 | 1,984 | 1,984 | 1,985 | 1,985 | 1,985 | 1,985 | 1,986 | 1,985 | 1,984 | 1,985 | 1,985 | 1,985 | 1,985 | 1,985 | 1,985 | 1,921 | 1,840 | 1,903 | 1,924 | 1,920 | 1,920 | 1,940 | 1,942 | 1,942 | 2,006 | 1,981 | 2,015 | 1,974 | 1,965 | 2,037 | 1,954 |
Total Shareholders Equity
| 46,876 | 47,169 | 45,508 | 42,840 | 43,141 | 41,238 | 43,213 | 42,504 | 41,283 | 38,998 | 38,588 | 37,249 | 35,061 | 33,308 | 32,166 | 33,007 | 31,724 | 31,472 | 31,651 | 31,057 | 29,681 | 29,037 | 29,112 | 28,657 | 28,483 | 27,823 | 27,750 | 27,390 | 26,990 | 26,640 | 26,346 | 26,288 | 25,570 | 25,635 | 25,405 | 25,360 | 25,136 | 24,851 | 24,567 | 24,174 | 23,854 | 23,669 | 23,515 | 23,299 | 23,026 | 22,586 | 22,394 | 22,337 | 22,072 | 21,651 | 21,539 | 21,057 | 20,559 | 19,760 | 19,526 | 19,238 | 18,611 | 17,829 | 17,006 | 16,652 | 16,214 | 15,500 |
Total Equity
| 46,876 | 47,169 | 45,508 | 42,840 | 43,141 | 41,238 | 44,198 | 43,482 | 42,296 | 39,908 | 39,363 | 37,937 | 35,663 | 33,851 | 32,800 | 33,325 | 32,005 | 31,756 | 31,917 | 31,286 | 29,868 | 29,206 | 29,277 | 28,809 | 28,633 | 27,962 | 27,874 | 27,516 | 27,109 | 26,751 | 26,448 | 26,400 | 25,652 | 25,705 | 25,485 | 25,440 | 25,215 | 24,925 | 24,637 | 24,246 | 23,919 | 23,721 | 23,563 | 23,354 | 23,050 | 22,918 | 22,709 | 22,600 | 22,303 | 21,869 | 21,539 | 21,057 | 20,559 | 19,760 | 19,526 | 19,238 | 18,611 | 17,829 | 17,006 | 16,652 | 16,214 | 15,500 |
Total Liabilities & Shareholders Equity
| 159,141 | 163,206 | 130,213 | 116,117 | 106,976 | 139,503 | 107,177 | 139,595 | 174,470 | 185,238 | 116,990 | 158,529 | 156,447 | 132,414 | 119,889 | 103,142 | 104,139 | 107,322 | 92,510 | 88,411 | 103,252 | 98,454 | 79,694 | 84,539 | 85,000 | 87,022 | 67,705 | 79,491 | 74,979 | 83,982 | 70,519 | 72,239 | 65,568 | 64,438 | 56,656 | 70,448 | 67,376 | 81,696 | 54,603 | 64,278 | 51,700 | 55,779 | 51,228 | 64,306 | 49,811 | 50,459 | 43,362 | 50,814 | 51,448 | 54,404 | 46,970 | 55,968 | 47,809 | 55,749 | 51,143 | 52,475 | 58,538 | 62,582 | 61,684 | 47,660 | 43,333 | 34,754 |