Toyo Tire Corporation
TSE:5105.T
2151 (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 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 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 71,746 | 41,124 | 52,799 | 42,244 | 42,218 | 38,503 | 41,601 | 46,051 | 52,363 | 48,861 | 55,615 | 45,599 | 39,596 | 36,195 | 37,650 | 34,138 | 28,057 | 24,707 | 25,120 | 31,764 | 34,451 | 47,637 | 31,385 | 31,934 | 29,866 | 30,161 | 28,268 | 33,056 | 24,711 | 37,115 | 37,772 | 36,908 | 37,582 | 47,644 | 44,510 | 43,359 | 32,381 | 34,855 | 32,403 | 32,026 | 33,619 | 33,368 | 36,356 | 24,604 | 26,658 | 22,971 | 18,441 | 19,772 | 24,740 | 24,312 | 25,789 | 27,416 | 28,074 | 20,072 | 32,585 | 25,251 | 30,580 | 31,794 | 19,877 | 18,818 |
Short Term Investments
| 101 | -25,932 | 80 | 0 | 1 | 0 | 1 | 0 | 3 | 0 | -4,379 | 0 | 1,696 | 0 | -1,210 | -19,554 | -16,849 | -17,702 | -1,207 | -20,468 | -20,276 | -20,286 | -1,155 | -14,253 | -14,875 | -14,393 | -1,316 | -16,138 | -17,441 | -18,223 | -719 | -15,228 | -15,226 | -15,643 | -1,383 | -16,024 | -13,846 | -12,893 | -381 | -10,574 | -10,145 | -10,601 | -458 | -8,547 | -8,486 | -8,160 | 0 | 0 | -560 | -7,272 | 0 | 0 | -561 | 0 | 0 | 0 | -627 | 0 | 0 | -733 |
Cash and Short Term Investments
| 71,847 | 41,124 | 52,879 | 42,244 | 42,218 | 38,503 | 41,601 | 46,051 | 52,363 | 48,861 | 55,615 | 45,599 | 39,596 | 36,195 | 37,650 | 34,138 | 28,057 | 24,707 | 25,120 | 31,764 | 34,451 | 47,637 | 31,385 | 31,934 | 29,866 | 30,161 | 28,268 | 33,056 | 24,711 | 37,115 | 37,772 | 36,908 | 37,582 | 47,644 | 44,510 | 43,359 | 32,381 | 34,855 | 32,403 | 32,026 | 33,619 | 33,368 | 36,356 | 24,604 | 26,658 | 22,971 | 18,441 | 19,772 | 24,740 | 24,312 | 25,789 | 27,416 | 28,074 | 20,072 | 32,585 | 25,251 | 30,580 | 31,794 | 19,877 | 18,818 |
Net Receivables
| 123,985 | 109,671 | 107,525 | 128,174 | 123,222 | 111,795 | 109,468 | 122,933 | 101,945 | 84,872 | 83,292 | 75,470 | 71,272 | 69,694 | 72,598 | 73,022 | 59,053 | 63,760 | 75,445 | 76,310 | 69,558 | 74,808 | 87,987 | 79,741 | 69,042 | 71,024 | 88,323 | 80,400 | 72,527 | 75,947 | 99,281 | 71,154 | 66,443 | 74,386 | 98,411 | 81,955 | 77,260 | 78,096 | 98,742 | 81,296 | 73,123 | 75,238 | 88,461 | 71,958 | 70,063 | 72,000 | 65,658 | 62,074 | 64,393 | 73,327 | 62,960 | 59,412 | 57,970 | 73,606 | 57,308 | 60,054 | 63,303 | 73,074 | 55,866 | 59,120 |
Inventory
| 124,053 | 126,215 | 107,061 | 108,455 | 110,885 | 114,744 | 112,883 | 122,120 | 111,338 | 99,654 | 80,947 | 72,770 | 66,168 | 64,697 | 55,781 | 58,695 | 68,978 | 79,896 | 76,568 | 74,687 | 77,898 | 77,011 | 74,986 | 76,000 | 76,342 | 70,359 | 70,391 | 74,254 | 74,285 | 66,105 | 65,578 | 62,288 | 66,147 | 67,509 | 70,331 | 70,934 | 73,482 | 66,877 | 65,401 | 62,246 | 61,447 | 56,753 | 57,553 | 55,355 | 56,437 | 54,763 | 53,835 | 55,940 | 55,721 | 52,675 | 52,561 | 48,615 | 41,410 | 38,070 | 36,388 | 36,735 | 35,878 | 36,189 | 43,770 | 49,231 |
Other Current Assets
| 32,651 | 25,892 | 31,507 | 29,253 | 25,789 | 19,817 | 25,627 | 23,971 | 23,871 | 14,648 | 16,979 | 15,911 | 15,288 | 13,183 | 14,710 | 13,412 | 16,171 | 15,876 | 20,138 | 17,211 | 18,024 | 14,810 | 14,816 | 23,851 | 24,896 | 24,100 | 17,367 | 28,637 | 27,042 | 25,722 | 10,585 | 26,646 | 26,933 | 27,667 | 12,962 | 26,402 | 20,106 | 18,748 | 10,004 | 19,032 | 17,845 | 16,686 | 9,478 | 14,019 | 14,452 | 13,209 | 11,619 | 13,070 | 10,009 | 11,706 | 10,693 | 11,122 | 7,700 | 10,103 | 9,897 | 10,269 | 6,104 | 13,211 | 14,817 | 9,588 |
Total Current Assets
| 352,536 | 302,902 | 298,972 | 308,126 | 302,114 | 284,859 | 289,579 | 315,075 | 289,517 | 248,035 | 236,833 | 209,750 | 192,324 | 183,769 | 180,739 | 179,267 | 172,259 | 184,239 | 197,271 | 199,972 | 199,931 | 214,266 | 209,174 | 211,526 | 200,146 | 195,644 | 204,349 | 216,347 | 198,565 | 204,889 | 213,216 | 196,996 | 197,105 | 217,206 | 226,214 | 222,650 | 203,229 | 198,576 | 206,550 | 194,600 | 186,034 | 182,045 | 191,848 | 165,936 | 167,610 | 162,943 | 149,553 | 150,856 | 154,863 | 162,020 | 152,003 | 146,565 | 135,154 | 141,851 | 136,178 | 132,309 | 135,865 | 154,268 | 134,330 | 136,757 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 305,024 | 294,930 | 286,790 | 286,678 | 279,269 | 267,621 | 265,051 | 264,103 | 255,484 | 237,316 | 226,606 | 218,268 | 215,681 | 206,444 | 200,707 | 202,601 | 202,248 | 203,396 | 207,079 | 201,114 | 197,702 | 198,277 | 190,303 | 192,112 | 188,105 | 184,685 | 191,997 | 193,751 | 194,552 | 195,989 | 202,487 | 187,971 | 191,422 | 204,358 | 211,062 | 204,693 | 210,610 | 204,680 | 195,744 | 181,376 | 169,741 | 168,346 | 168,596 | 160,981 | 159,843 | 154,651 | 136,591 | 137,358 | 132,131 | 129,552 | 130,195 | 129,014 | 123,740 | 120,921 | 115,415 | 113,192 | 113,301 | 113,409 | 116,964 | 118,618 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 946 | 980 | 1,026 | 1,122 | 1,138 | 1,193 | 1,287 | 1,317 | 1,392 | 1,437 | 1,493 | 1,557 | 1,548 | 1,563 | 1,571 | 1,650 | 1,800 | 1,930 | 2,193 | 2,234 | 2,232 | 2,653 | 2,717 | 2,924 | 2,905 | 2,826 | 2,896 | 3,010 | 2,904 | 3,048 | 3,057 | 2,479 | 2,495 | 2,571 | 2,610 | 2,920 | 3,331 | 4,508 | 4,585 | 211 | 274 | 325 | 363 | 412 | 467 |
Intangible Assets
| 19,022 | 17,319 | 15,802 | 13,969 | 11,132 | 9,267 | 8,529 | 7,782 | 7,275 | 6,864 | 6,325 | 5,686 | 5,290 | 5,155 | 4,851 | 5,622 | 5,527 | 5,494 | 5,628 | 4,933 | 4,695 | 4,829 | 5,051 | 5,026 | 5,157 | 5,339 | 5,480 | 5,001 | 5,106 | 5,292 | 5,607 | 5,422 | 5,602 | 6,072 | 6,136 | 5,689 | 6,275 | 6,240 | 6,529 | 6,232 | 5,974 | 5,452 | 5,710 | 5,217 | 5,404 | 5,459 | 4,922 | 4,914 | 4,961 | 4,853 | 5,264 | 5,296 | 2,065 | 1,939 | 2,026 | 2,151 | 2,219 | 2,090 | 2,205 | 2,373 |
Goodwill and Intangible Assets
| 19,022 | 17,319 | 15,802 | 13,969 | 11,132 | 9,267 | 8,529 | 7,782 | 7,275 | 6,864 | 6,325 | 5,686 | 5,290 | 5,155 | 4,851 | 6,568 | 6,507 | 6,520 | 6,750 | 6,071 | 5,888 | 6,116 | 6,368 | 6,418 | 6,594 | 6,832 | 7,037 | 6,549 | 6,669 | 6,863 | 7,257 | 7,222 | 7,532 | 8,265 | 8,370 | 7,921 | 8,928 | 8,957 | 9,453 | 9,137 | 8,800 | 8,348 | 8,720 | 8,121 | 8,452 | 8,516 | 7,401 | 7,409 | 7,532 | 7,463 | 8,184 | 8,627 | 6,573 | 6,524 | 2,237 | 2,425 | 2,544 | 2,453 | 2,617 | 2,840 |
Long Term Investments
| 19,402 | 45,302 | 19,216 | 17,782 | 33,049 | 29,714 | 28,625 | 27,558 | 44,081 | 45,964 | 54,300 | 49,978 | 47,789 | 44,699 | 41,196 | 56,763 | 53,112 | 52,343 | 45,611 | 68,282 | 67,610 | 68,302 | 48,423 | 65,840 | 66,331 | 66,311 | 57,715 | 69,399 | 66,853 | 66,168 | 49,726 | 59,956 | 61,393 | 70,084 | 62,051 | 73,850 | 80,117 | 77,915 | 58,943 | 62,263 | 60,584 | 58,947 | 53,823 | 59,463 | 56,821 | 51,642 | 0 | 0 | 35,968 | 38,276 | 0 | 0 | 32,593 | 0 | 0 | 0 | 34,745 | 0 | 0 | 30,460 |
Tax Assets
| 2 | -45,302 | 7,601 | -17,782 | -33,049 | -29,714 | 2,847 | -27,558 | -44,081 | -45,964 | 2,510 | -49,978 | -47,789 | -44,699 | 6,913 | -56,763 | -53,112 | -52,343 | 6,290 | -68,282 | -67,610 | -68,302 | 6,638 | -65,840 | -66,331 | -66,311 | 3,163 | -69,399 | -66,853 | -66,168 | 5,818 | -59,956 | -61,393 | -70,084 | 2,553 | -73,850 | -80,117 | -77,915 | 3,161 | -62,263 | -60,584 | -58,947 | 3,162 | -59,463 | -56,821 | -51,642 | 0 | 0 | 2,116 | -38,276 | 0 | 0 | 2,441 | 0 | 0 | 0 | 2,598 | 0 | 0 | 2,796 |
Other Non-Current Assets
| 25,053 | 45,302 | 17,099 | 44,187 | 49,740 | 37,821 | 4,255 | 39,673 | 56,088 | 57,649 | 4,652 | 61,372 | 59,318 | 65,994 | 11,168 | 56,763 | 53,112 | 52,343 | 5,741 | 68,282 | 67,609 | 68,302 | 8,472 | 65,839 | 66,331 | 66,311 | 9,612 | 69,399 | 66,853 | 66,168 | 12,582 | 59,956 | 61,392 | 70,083 | 12,684 | 73,850 | 80,117 | 77,915 | 8,110 | 62,263 | 60,584 | 58,948 | 7,175 | 59,463 | 56,821 | 51,642 | 36,605 | 38,114 | 4,372 | 38,278 | 38,914 | 40,689 | 4,789 | 39,326 | 36,972 | 36,676 | 4,154 | 39,681 | 48,468 | 13,298 |
Total Non-Current Assets
| 368,503 | 357,551 | 346,508 | 344,834 | 340,141 | 314,709 | 309,307 | 311,558 | 318,847 | 301,829 | 294,393 | 285,326 | 280,289 | 277,593 | 264,835 | 265,932 | 261,867 | 262,259 | 271,471 | 275,467 | 271,199 | 272,695 | 260,204 | 264,369 | 261,030 | 257,828 | 269,524 | 269,699 | 268,074 | 269,020 | 277,870 | 255,149 | 260,346 | 282,706 | 296,720 | 286,464 | 299,655 | 291,552 | 275,411 | 252,776 | 239,125 | 235,642 | 241,476 | 228,565 | 225,116 | 214,809 | 180,597 | 182,881 | 182,119 | 175,293 | 177,293 | 178,330 | 170,136 | 166,771 | 154,624 | 152,293 | 157,342 | 155,543 | 168,049 | 168,012 |
Total Assets
| 721,039 | 660,455 | 645,480 | 652,962 | 642,256 | 599,568 | 598,888 | 626,632 | 608,364 | 549,865 | 531,228 | 495,075 | 472,614 | 461,363 | 445,578 | 445,200 | 434,127 | 446,497 | 468,744 | 475,440 | 471,132 | 486,961 | 469,378 | 475,896 | 461,177 | 453,474 | 473,874 | 486,047 | 466,640 | 473,910 | 491,087 | 452,146 | 457,453 | 499,912 | 522,936 | 509,113 | 502,885 | 490,129 | 481,966 | 447,376 | 425,159 | 417,687 | 433,325 | 394,501 | 392,727 | 377,753 | 330,150 | 333,737 | 336,982 | 337,313 | 329,296 | 324,895 | 305,290 | 308,622 | 290,802 | 284,602 | 293,207 | 309,811 | 302,379 | 304,769 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 35,687 | 37,598 | 38,262 | 37,838 | 35,991 | 36,767 | 42,577 | 36,707 | 33,504 | 31,958 | 34,004 | 27,791 | 25,349 | 25,559 | 29,666 | 24,189 | 19,129 | 29,317 | 34,137 | 32,791 | 43,385 | 51,686 | 59,576 | 61,572 | 58,436 | 58,235 | 62,589 | 66,555 | 58,669 | 58,846 | 66,514 | 56,065 | 51,633 | 61,367 | 70,040 | 64,006 | 67,362 | 68,034 | 72,035 | 70,044 | 65,233 | 65,085 | 66,214 | 58,103 | 62,055 | 62,176 | 68,151 | 69,029 | 83,396 | 81,389 | 73,054 | 69,710 | 72,130 | 75,888 | 65,166 | 64,407 | 64,574 | 65,579 | 56,076 | 60,144 |
Short Term Debt
| 27,932 | 18,311 | 16,494 | 37,842 | 67,194 | 82,571 | 67,780 | 97,294 | 67,823 | 51,455 | 40,196 | 40,173 | 20,324 | 20,422 | 22,200 | 29,272 | 35,591 | 50,111 | 39,612 | 55,754 | 29,457 | 28,775 | 49,137 | 49,079 | 38,713 | 44,049 | 43,490 | 55,358 | 60,813 | 67,513 | 58,138 | 63,329 | 60,951 | 74,235 | 60,353 | 62,737 | 50,005 | 51,125 | 39,884 | 42,455 | 32,572 | 31,594 | 34,416 | 36,472 | 35,981 | 40,849 | 48,903 | 54,297 | 48,515 | 59,597 | 49,778 | 59,407 | 43,118 | 37,441 | 46,512 | 43,603 | 43,970 | 59,091 | 63,133 | 68,951 |
Tax Payables
| 18,165 | 10,680 | 18,783 | 19,792 | 14,338 | 5,067 | 11,816 | 14,140 | 10,782 | 9,111 | 6,774 | 9,346 | 7,449 | 4,878 | 1,766 | 3,148 | 1,145 | 1,826 | 1,550 | 4,528 | 3,456 | 2,418 | 1,257 | 2,479 | 1,671 | 806 | 1,424 | 5,625 | 4,822 | 2,668 | 2,698 | 2,076 | 1,706 | 855 | 4,304 | 1,171 | 695 | 357 | 10,578 | 8,509 | 8,539 | 5,350 | 10,195 | 5,828 | 5,862 | 2,925 | 2,607 | 1,460 | 1,220 | 3,216 | 1,552 | 806 | 916 | 1,538 | 719 | 464 | 1,201 | 4,808 | 1,338 | 1,098 |
Deferred Revenue
| 18,165 | 34,258 | 18,783 | 48,414 | 53,063 | 0 | 0 | 0 | 0 | 0 | 35,710 | 27,141 | 33,859 | 29,638 | 32,951 | 28,802 | 24,032 | 25,055 | 29,987 | 33,360 | 28,424 | 35,602 | 40,001 | 22,926 | 33,095 | 29,531 | 43,788 | 41,153 | 38,922 | 45,372 | 56,756 | 53,895 | 55,837 | 52,405 | 57,763 | 54,160 | 47,026 | 32,431 | 31,598 | 24,775 | 24,442 | 20,712 | 40,520 | 30,596 | 17,443 | 13,843 | 2,607 | 1,460 | 1,239 | 3,365 | 1,757 | 1,469 | 2,113 | 1,803 | 1,051 | 851 | 1,698 | 5,281 | 2,002 | 1,968 |
Other Current Liabilities
| 78,200 | 42,469 | 69,283 | 44,570 | 37,418 | 66,107 | 80,691 | 79,880 | 71,255 | 58,574 | 25,440 | 31,435 | 28,866 | 25,632 | 23,826 | 23,557 | 24,321 | 23,450 | 26,262 | 26,581 | 28,358 | 26,262 | 25,783 | 25,582 | 23,655 | 22,132 | 22,540 | 22,901 | 21,969 | 20,859 | 21,304 | 19,060 | 20,313 | 18,505 | 21,092 | 21,740 | 22,937 | 21,317 | 23,344 | 22,097 | 23,118 | 19,483 | 20,309 | 19,504 | 20,286 | 17,123 | 15,929 | 17,445 | 14,675 | 14,419 | 13,650 | 15,396 | 12,776 | 13,246 | 11,310 | 13,308 | 13,308 | 13,838 | 12,256 | 11,861 |
Total Current Liabilities
| 159,984 | 132,636 | 142,822 | 168,664 | 193,666 | 185,445 | 191,048 | 213,881 | 172,582 | 141,987 | 135,350 | 126,540 | 108,398 | 101,251 | 108,643 | 105,820 | 103,073 | 127,933 | 129,998 | 148,486 | 129,624 | 142,325 | 174,497 | 159,159 | 153,899 | 153,947 | 172,407 | 185,967 | 180,373 | 192,590 | 202,712 | 192,349 | 188,734 | 206,512 | 209,248 | 202,643 | 187,330 | 172,907 | 166,861 | 159,371 | 145,365 | 136,874 | 161,459 | 144,675 | 135,765 | 133,991 | 135,590 | 142,231 | 147,825 | 158,770 | 138,239 | 145,982 | 130,137 | 128,378 | 124,039 | 122,169 | 123,550 | 143,789 | 133,467 | 142,924 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 68,564 | 70,783 | 70,992 | 71,385 | 60,055 | 60,391 | 61,366 | 53,213 | 74,366 | 78,823 | 85,476 | 83,060 | 86,165 | 88,536 | 86,010 | 89,263 | 85,527 | 72,077 | 75,902 | 74,983 | 86,124 | 85,092 | 87,459 | 88,583 | 83,602 | 79,015 | 76,130 | 76,375 | 66,008 | 68,297 | 74,343 | 77,939 | 86,780 | 94,761 | 101,204 | 104,235 | 95,349 | 98,647 | 91,527 | 89,008 | 96,798 | 104,972 | 94,804 | 91,443 | 98,040 | 97,066 | 85,727 | 83,324 | 78,486 | 77,258 | 88,400 | 74,829 | 73,992 | 75,987 | 67,646 | 61,334 | 64,561 | 66,071 | 71,397 | 67,682 |
Deferred Revenue Non-Current
| 0 | 0 | 15,227 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8,631 | 0 | 0 | 0 | 14,662 | 0 | 0 | 0 | 22,510 | 0 | 0 | 0 | 37,645 | 0 | 0 | 0 | 49,117 | 0 | 0 | 0 | 52,294 | 0 | 0 | 0 | 8,612 | 0 | 0 | 0 | 9,887 | 0 | 0 | 0 | 13,320 | 0 | 0 | 0 | 0 | 0 | 13,026 | 0 | 0 | 0 | 13,414 | 0 | 0 | 0 | 13,164 | 0 | 0 | 14,388 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 8,138 | 0 | 0 | 0 | 10,478 | 0 | 0 | 0 | 16,868 | 0 | 0 | 0 | 10,057 | 0 | 0 | 0 | 12,082 | 0 | 0 | 0 | 10,788 | 0 | 0 | 0 | 11,023 | 0 | 0 | 0 | 14,841 | 0 | 0 | 0 | 27,190 | 0 | 0 | 0 | 27,686 | 0 | 0 | 0 | 20,782 | 0 | 0 | 0 | 0 | 0 | 9,856 | 0 | 0 | 0 | 7,091 | 0 | 0 | 0 | 5,645 | 0 | 0 | 7,003 |
Other Non-Current Liabilities
| 39,019 | 37,812 | 13,100 | 31,036 | 26,599 | 26,284 | 15,082 | 25,957 | 31,845 | 30,366 | 4,749 | 26,039 | 25,752 | 29,231 | 3,513 | 31,397 | 33,336 | 33,887 | 3,745 | 39,601 | 46,207 | 47,162 | 1,741 | 63,032 | 62,548 | 60,970 | 1,384 | 68,295 | 67,686 | 67,929 | 1,277 | 29,321 | 29,788 | 33,463 | 1,319 | 35,670 | 38,725 | 38,177 | 1,367 | 35,125 | 34,025 | 33,353 | 1,452 | 29,980 | 28,839 | 27,057 | 22,739 | 23,256 | 1,236 | 21,368 | 22,200 | 22,123 | 1,049 | 19,551 | 18,287 | 18,373 | 1,264 | 19,072 | 18,987 | 1,417 |
Total Non-Current Liabilities
| 107,583 | 108,595 | 107,457 | 102,421 | 86,654 | 86,675 | 86,926 | 79,170 | 106,211 | 109,189 | 115,724 | 109,099 | 111,917 | 117,767 | 114,242 | 120,660 | 118,863 | 105,964 | 114,239 | 114,584 | 132,331 | 132,254 | 137,633 | 151,615 | 146,150 | 139,985 | 137,654 | 144,670 | 133,694 | 136,226 | 142,755 | 107,260 | 116,568 | 128,224 | 138,325 | 139,905 | 134,074 | 136,824 | 130,467 | 124,133 | 130,823 | 138,325 | 130,358 | 121,423 | 126,879 | 124,123 | 108,466 | 106,580 | 102,604 | 98,626 | 110,600 | 96,952 | 95,546 | 95,538 | 85,933 | 79,707 | 84,634 | 85,143 | 90,384 | 90,490 |
Total Liabilities
| 267,567 | 241,231 | 250,279 | 271,085 | 280,320 | 272,120 | 277,974 | 293,051 | 278,793 | 251,176 | 251,074 | 235,639 | 220,315 | 219,018 | 222,885 | 226,480 | 221,936 | 233,897 | 244,237 | 263,070 | 261,955 | 274,579 | 312,130 | 310,774 | 300,049 | 293,932 | 310,061 | 330,637 | 314,067 | 328,816 | 345,467 | 299,609 | 305,302 | 334,736 | 347,573 | 342,548 | 321,404 | 309,731 | 297,328 | 283,504 | 276,188 | 275,199 | 291,817 | 266,098 | 262,644 | 258,114 | 244,056 | 248,811 | 250,429 | 257,396 | 248,839 | 242,934 | 225,683 | 223,916 | 209,972 | 201,876 | 208,184 | 228,932 | 223,851 | 233,414 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 55,935 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,484 | 30,334 | 27,984 |
Retained Earnings
| 251,021 | 232,074 | 221,333 | 205,827 | 181,262 | 163,022 | 159,837 | 156,648 | 147,528 | 134,296 | 125,119 | 112,635 | 107,521 | 99,170 | 90,866 | 89,175 | 82,782 | 84,403 | 86,110 | 75,860 | 72,213 | 70,341 | 67,880 | 68,591 | 66,935 | 66,597 | 63,041 | 59,249 | 61,181 | 55,985 | 53,279 | 73,127 | 70,232 | 68,141 | 71,255 | 65,264 | 67,963 | 69,057 | 76,389 | 68,659 | 60,432 | 54,244 | 48,210 | 42,762 | 45,648 | 40,845 | 28,830 | 26,423 | 26,440 | 23,843 | 21,006 | 20,590 | 21,007 | 25,577 | 21,452 | 21,229 | 21,248 | 18,710 | 16,337 | 18,236 |
Accumulated Other Comprehensive Income/Loss
| 92,413 | 77,139 | 63,852 | 65,767 | 70,395 | 54,190 | 50,701 | 66,527 | 71,650 | 54,050 | 44,711 | 36,463 | 34,156 | 110,292 | 19,616 | 17,521 | 17,614 | 16,317 | 26,371 | 22,080 | 22,683 | 27,450 | 26,019 | 32,911 | 30,929 | 29,352 | 37,195 | 32,491 | 28,207 | 25,853 | 29,451 | 16,988 | 19,830 | 34,517 | 41,745 | 39,000 | 51,159 | 48,745 | 45,325 | 32,485 | 25,985 | 25,487 | 30,632 | 23,418 | 22,835 | 17,143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 54,099 | 54,076 | 54,079 | 54,232 | 54,234 | 54,210 | 54,210 | 54,210 | 54,211 | 54,188 | 54,188 | 54,187 | 54,252 | -25,153 | 54,358 | 54,359 | 54,360 | 54,344 | 54,344 | 53,805 | 53,807 | 53,806 | 28,354 | 28,356 | 28,357 | 28,357 | 28,358 | 28,360 | 28,360 | 28,363 | 28,363 | 28,365 | 28,365 | 28,366 | 28,366 | 28,367 | 28,371 | 28,374 | 28,378 | 28,379 | 28,383 | 28,388 | 28,389 | 28,393 | 28,396 | 28,399 | 24,130 | 25,498 | 26,915 | 22,980 | 26,216 | 28,334 | 26,044 | 26,563 | 26,987 | 28,864 | 31,048 | 29,569 | 29,836 | 23,465 |
Total Shareholders Equity
| 453,468 | 419,224 | 395,199 | 381,761 | 361,826 | 327,357 | 320,683 | 333,320 | 329,324 | 298,469 | 279,953 | 259,220 | 251,864 | 240,244 | 220,775 | 216,990 | 210,691 | 210,999 | 222,760 | 207,680 | 204,638 | 207,532 | 152,737 | 160,342 | 156,705 | 154,790 | 159,078 | 150,584 | 148,232 | 140,685 | 141,577 | 148,964 | 148,911 | 161,508 | 171,850 | 163,115 | 177,977 | 176,660 | 180,576 | 160,007 | 145,284 | 138,603 | 137,715 | 125,057 | 127,363 | 116,871 | 83,444 | 82,405 | 83,839 | 77,307 | 77,706 | 79,408 | 77,535 | 82,624 | 78,923 | 80,577 | 82,780 | 78,763 | 76,507 | 69,685 |
Total Equity
| 453,468 | 419,224 | 395,199 | 381,875 | 361,936 | 327,448 | 320,914 | 333,581 | 329,571 | 298,689 | 280,154 | 259,436 | 252,299 | 242,345 | 222,693 | 218,720 | 212,191 | 212,600 | 224,507 | 212,370 | 209,177 | 212,381 | 157,248 | 165,122 | 161,128 | 159,542 | 163,813 | 155,410 | 152,573 | 145,094 | 145,620 | 152,537 | 152,151 | 165,176 | 175,363 | 166,565 | 181,481 | 180,398 | 184,638 | 163,872 | 148,971 | 142,488 | 141,508 | 128,403 | 130,083 | 119,639 | 86,094 | 84,926 | 86,553 | 79,917 | 80,457 | 81,961 | 79,607 | 84,706 | 80,830 | 82,726 | 85,023 | 80,879 | 78,528 | 71,355 |
Total Liabilities & Shareholders Equity
| 721,035 | 660,455 | 645,478 | 652,846 | 642,256 | 599,568 | 598,888 | 626,632 | 608,364 | 549,865 | 531,228 | 495,075 | 472,614 | 461,363 | 445,578 | 445,200 | 434,127 | 446,497 | 468,744 | 475,440 | 471,132 | 486,960 | 469,378 | 475,896 | 461,177 | 453,474 | 473,874 | 486,047 | 466,640 | 473,910 | 491,087 | 452,146 | 457,453 | 499,912 | 522,936 | 509,113 | 502,885 | 490,129 | 481,966 | 447,376 | 425,159 | 417,687 | 433,325 | 394,501 | 392,727 | 377,753 | 330,150 | 333,737 | 336,982 | 337,313 | 329,296 | 324,895 | 305,290 | 308,622 | 290,802 | 284,602 | 293,207 | 309,811 | 302,379 | 304,769 |