Toho Zinc Co., Ltd.
TSE:5707.T
1020 (JPY) • At close November 12, 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
| 12,419 | 13,409 | 11,059 | 14,633 | 10,034 | 9,536 | 10,893 | 6,016 | 10,275 | 7,929 | 8,311 | 5,556 | 16,073 | 5,934 | 11,975 | 10,817 | 7,066 | 8,207 | 9,401 | 13,144 | 11,158 | 10,248 | 11,115 | 11,074 | 11,568 | 13,802 | 10,198 | 11,144 | 9,651 | 10,368 | 8,810 | 6,766 | 6,942 | 9,801 | 8,720 | 9,488 | 10,415 | 8,628 | 8,726 | 8,563 | 11,734 | 11,493 | 9,545 | 9,923 | 11,178 | 11,414 | 11,695 | 11,870 | 14,926 | 16,550 | 13,360 | 9,968 | 12,751 | 12,739 | 12,614 | 11,256 | 17,730 | 12,216 | 14,992 | 20,396 | 22,283 | 20,298 |
Short Term Investments
| 2,679 | 0 | 0 | 0 | -6,233 | -3,303 | 0 | 0 | -4,329 | -3,906 | -4,393 | -3,240 | 0 | -723 | -3,230 | -2,641 | -2,465 | 0 | -2,790 | -5,766 | -5,113 | -203 | -3,249 | -3,236 | -2,122 | -281 | -1,849 | -1,894 | -1,867 | 0 | -2,355 | -1,970 | -2,002 | 0 | -2,353 | -2,331 | -2,298 | 0 | -2,173 | -2,173 | -2,168 | 0 | -2,200 | -2,294 | -2,640 | -2,020 | -1,977 | -2,186 | 0 | 0 | 0 | 0 | 0 | -15 | 0 | 0 | -1,377 | -1,377 | -1,377 | -1,377 | -1,378 | -1,378 |
Cash and Short Term Investments
| 12,419 | 13,409 | 11,059 | 14,633 | 10,034 | 9,536 | 10,893 | 6,016 | 10,275 | 7,929 | 8,311 | 5,556 | 16,073 | 5,934 | 11,975 | 10,817 | 7,066 | 8,207 | 9,401 | 13,144 | 11,158 | 10,248 | 11,115 | 11,074 | 11,568 | 13,802 | 10,198 | 11,144 | 9,651 | 10,368 | 8,810 | 6,766 | 6,942 | 9,801 | 8,720 | 9,488 | 10,415 | 8,628 | 8,726 | 8,563 | 11,734 | 11,493 | 9,545 | 9,923 | 11,178 | 11,414 | 11,695 | 11,870 | 14,926 | 16,550 | 13,360 | 9,968 | 12,751 | 12,739 | 12,614 | 11,256 | 17,730 | 12,216 | 14,992 | 20,396 | 22,283 | 20,298 |
Net Receivables
| 18,218 | 16,305 | 16,453 | 15,671 | 18,078 | 16,128 | 19,158 | 22,432 | 17,666 | 17,594 | 15,592 | 14,739 | 15,254 | 14,061 | 14,608 | 11,891 | 10,877 | 10,655 | 13,500 | 12,281 | 12,355 | 14,027 | 15,771 | 13,684 | 16,450 | 17,703 | 20,677 | 17,814 | 15,704 | 17,479 | 19,421 | 14,926 | 15,041 | 14,375 | 14,416 | 13,845 | 16,478 | 16,464 | 14,858 | 15,832 | 14,810 | 14,165 | 15,125 | 15,146 | 14,336 | 14,667 | 16,037 | 14,658 | 14,596 | 17,668 | 15,221 | 16,020 | 15,528 | 20,737 | 20,236 | 18,462 | 18,011 | 20,145 | 18,189 | 14,476 | 12,940 | 15,601 |
Inventory
| 41,698 | 38,708 | 38,673 | 49,168 | 47,352 | 47,456 | 59,879 | 54,530 | 62,170 | 52,077 | 49,925 | 42,405 | 38,397 | 33,099 | 34,746 | 38,687 | 35,562 | 35,004 | 38,107 | 38,557 | 41,689 | 42,367 | 39,249 | 35,093 | 41,565 | 41,926 | 39,739 | 39,178 | 37,954 | 38,071 | 38,416 | 38,468 | 37,374 | 36,204 | 35,850 | 40,421 | 43,771 | 43,067 | 39,482 | 34,259 | 34,395 | 34,863 | 31,910 | 32,187 | 30,260 | 31,294 | 29,334 | 29,459 | 27,016 | 31,533 | 30,129 | 32,973 | 30,286 | 27,865 | 29,339 | 30,719 | 26,727 | 29,559 | 29,453 | 24,501 | 21,649 | 20,285 |
Other Current Assets
| 6,616 | 4,085 | 4,546 | 5,831 | 6,425 | 3,498 | 9,631 | 9,542 | 7,626 | 5,013 | 5,185 | 9,306 | 4,807 | 3,885 | 4,023 | 3,741 | 5,613 | 5,435 | 10,646 | 7,843 | 6,600 | 6,342 | 7,486 | 7,830 | 4,823 | 5,212 | 10,295 | 5,680 | 6,116 | 5,573 | 4,276 | 4,937 | 5,187 | 1,230 | 4,811 | 4,485 | 2,746 | 1,991 | 6,045 | 3,528 | 2,569 | 1,968 | 7,397 | 3,762 | 6,998 | 4,009 | 2,774 | 2,269 | 4,045 | 1,741 | 6,827 | 4,204 | 5,251 | 714 | 943 | 816 | 2,807 | 859 | 2,236 | 1,287 | 3,418 | 8,367 |
Total Current Assets
| 78,951 | 72,507 | 70,731 | 85,303 | 81,889 | 76,618 | 99,561 | 92,520 | 97,737 | 82,613 | 79,013 | 72,006 | 74,531 | 56,979 | 65,352 | 65,136 | 59,118 | 59,301 | 71,654 | 71,825 | 71,802 | 72,984 | 73,621 | 67,681 | 74,406 | 78,643 | 80,909 | 73,816 | 69,425 | 71,491 | 70,923 | 65,097 | 64,544 | 61,610 | 63,797 | 68,239 | 73,410 | 70,150 | 69,111 | 62,182 | 63,508 | 62,489 | 63,977 | 61,018 | 62,772 | 61,384 | 59,840 | 58,256 | 60,583 | 67,492 | 65,537 | 63,165 | 63,816 | 62,055 | 63,132 | 61,253 | 65,275 | 62,779 | 64,870 | 60,660 | 60,290 | 64,551 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30,560 | 30,994 | 30,975 | 31,322 | 36,050 | 36,069 | 35,592 | 35,589 | 35,392 | 35,270 | 35,105 | 35,780 | 35,949 | 35,977 | 37,086 | 37,535 | 37,067 | 39,038 | 38,422 | 38,919 | 38,592 | 38,945 | 39,333 | 40,847 | 40,438 | 40,949 | 40,697 | 41,080 | 41,206 | 41,598 | 41,314 | 41,884 | 43,446 | 44,110 | 44,097 | 48,917 | 48,299 | 50,054 | 50,371 | 51,261 | 51,529 | 52,004 | 52,263 | 53,009 | 54,651 | 54,322 | 53,331 | 53,425 | 53,802 | 51,859 | 48,594 | 48,112 | 46,397 | 45,898 | 45,468 | 44,160 | 37,281 | 35,331 | 34,952 | 35,019 | 35,448 | 35,340 |
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 | 467 | 468 | 510 | 506 | 518 | 527 | 527 | 524 | 535 | 587 | 548 | 504 | 504 | 550 | 501 | 484 | 566 | 573 | 571 | 551 | 627 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,276 | 1,251 | 1,355 | 1,350 | 14,636 | 14,195 | 14,879 | 14,410 | 13,727 | 12,059 | 11,317 | 11,316 | 11,214 | 10,166 | 10,457 | 11,327 | 9,862 | 11,014 | 10,370 | 12,162 | 12,230 | 11,854 | 12,059 | 12,370 | 11,847 | 12,506 | 12,300 | 11,864 | 11,528 | 11,087 | 9,975 | 9,768 | 10,984 | 11,149 | 10,538 | 23,780 | 23,433 | 25,037 | 24,460 | 24,749 | 24,611 | 23,852 | 23,481 | 23,659 | 25,358 | 23,218 | 26,358 | 26,116 | 26,451 | 23,313 | 21,655 | 24,371 | 23,761 | 24,510 | 23,848 | 21,937 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1,276 | 1,251 | 1,355 | 1,350 | 14,636 | 14,195 | 14,879 | 14,410 | 13,727 | 12,059 | 11,317 | 11,316 | 11,214 | 10,166 | 10,457 | 11,327 | 9,862 | 11,014 | 10,370 | 12,162 | 12,230 | 11,854 | 12,059 | 12,370 | 11,847 | 12,506 | 12,300 | 11,864 | 11,528 | 11,087 | 9,975 | 9,768 | 10,984 | 11,149 | 10,538 | 24,247 | 23,901 | 25,547 | 24,966 | 25,267 | 25,138 | 24,379 | 24,005 | 24,194 | 25,945 | 23,766 | 26,862 | 26,620 | 27,001 | 23,814 | 22,139 | 24,937 | 24,334 | 25,081 | 24,399 | 22,564 | 118 | 120 | 112 | 115 | 112 | 108 |
Long Term Investments
| 159 | 1,081 | 8,993 | 9,709 | 16,428 | 14,001 | 10,866 | 11,162 | 15,566 | 14,152 | 14,486 | 13,676 | 7,225 | 7,704 | 7,964 | 6,884 | 6,848 | 4,943 | 8,154 | 9,903 | 7,859 | 3,198 | 6,340 | 6,673 | 5,642 | 3,853 | 5,637 | 5,518 | 5,359 | 3,617 | 5,927 | 5,092 | 5,027 | 3,172 | 5,795 | 5,661 | 6,148 | 3,804 | 6,263 | 6,203 | 6,136 | 3,769 | 6,950 | 6,904 | 6,705 | 6,339 | 5,720 | 5,593 | 0 | 4,634 | 0 | 0 | 0 | 5,089 | 5,147 | 4,945 | 12,405 | 12,029 | 10,899 | 10,369 | 8,019 | 10,517 |
Tax Assets
| 2,679 | 302 | 2 | -9,709 | -5,367 | 788 | -10,866 | -11,162 | -3,447 | 1,700 | -3,662 | -2,511 | -7,225 | 393 | -7,964 | -6,884 | -6,848 | 1,293 | -8,154 | -9,903 | -7,859 | 1,789 | -6,340 | -6,673 | -5,642 | 86 | -5,637 | -5,518 | -5,359 | 93 | -5,927 | -5,092 | -5,027 | 119 | -5,795 | -5,661 | -6,148 | 55 | -6,263 | -6,203 | -6,136 | 330 | -6,950 | -6,904 | -6,705 | -6,339 | -5,720 | -5,593 | 0 | 804 | 0 | 0 | 0 | 789 | 789 | 881 | 1,418 | 1,465 | 1,897 | 2,042 | 2,777 | 963 |
Other Non-Current Assets
| 2,682 | 2,338 | 2,465 | 13,056 | 5,366 | 1,327 | 16,987 | 16,673 | 3,448 | -2 | 3,662 | 2,510 | 10,691 | 2,410 | 7,965 | 6,885 | 6,847 | 1,742 | 8,153 | 9,903 | 7,859 | 1,458 | 6,340 | 6,672 | 5,641 | 1,831 | 5,637 | 5,518 | 5,358 | 1,812 | 5,927 | 5,093 | 5,026 | 1,998 | 5,795 | 5,662 | 6,148 | 2,358 | 6,263 | 6,202 | 6,136 | 2,041 | 6,949 | 6,904 | 6,705 | 6,338 | 5,721 | 5,592 | 6,052 | 1,196 | 6,425 | 7,477 | 7,855 | 2,095 | 2,086 | 2,037 | 1,141 | 1,099 | 1,142 | 1,136 | 1,178 | 1,203 |
Total Non-Current Assets
| 34,677 | 35,966 | 43,790 | 45,728 | 67,113 | 66,380 | 67,458 | 66,672 | 64,686 | 63,179 | 60,908 | 60,771 | 57,854 | 56,650 | 55,508 | 55,747 | 53,776 | 58,030 | 56,945 | 60,984 | 58,681 | 57,244 | 57,732 | 59,889 | 57,926 | 59,225 | 58,634 | 58,462 | 58,092 | 58,207 | 57,216 | 56,745 | 59,456 | 60,548 | 60,430 | 78,826 | 78,348 | 81,818 | 81,600 | 82,730 | 82,803 | 82,523 | 83,217 | 84,107 | 87,301 | 84,426 | 85,914 | 85,637 | 86,855 | 82,307 | 77,158 | 80,526 | 78,586 | 78,952 | 77,889 | 74,587 | 52,363 | 50,044 | 49,002 | 48,681 | 47,534 | 48,131 |
Total Assets
| 113,628 | 108,473 | 114,521 | 131,035 | 149,006 | 142,999 | 167,023 | 159,195 | 162,425 | 145,796 | 139,924 | 132,781 | 132,388 | 113,635 | 120,862 | 120,885 | 112,898 | 117,333 | 128,604 | 132,814 | 130,486 | 130,231 | 131,355 | 127,574 | 132,336 | 137,872 | 139,545 | 132,281 | 127,522 | 129,700 | 128,144 | 121,844 | 124,004 | 122,160 | 124,231 | 147,069 | 151,761 | 151,970 | 150,716 | 144,917 | 146,316 | 145,014 | 147,198 | 145,130 | 150,077 | 145,814 | 145,758 | 143,898 | 147,442 | 149,803 | 142,695 | 143,691 | 142,402 | 141,007 | 141,021 | 135,840 | 117,638 | 112,823 | 113,872 | 109,341 | 107,824 | 112,682 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10,092 | 6,955 | 7,000 | 10,457 | 11,625 | 7,749 | 12,937 | 10,958 | 8,240 | 10,720 | 8,758 | 6,761 | 9,506 | 6,217 | 7,573 | 7,823 | 5,685 | 6,890 | 5,734 | 6,452 | 5,286 | 7,067 | 7,311 | 6,301 | 7,054 | 7,728 | 7,972 | 8,637 | 6,236 | 6,709 | 7,048 | 5,673 | 7,031 | 6,344 | 6,183 | 6,517 | 6,996 | 6,686 | 7,178 | 7,437 | 7,517 | 7,050 | 7,194 | 7,161 | 5,878 | 6,158 | 7,606 | 7,877 | 5,993 | 7,589 | 6,519 | 6,611 | 7,087 | 7,321 | 8,498 | 7,738 | 5,122 | 6,227 | 7,963 | 6,419 | 6,298 | 7,615 |
Short Term Debt
| 58,516 | 58,602 | 51,762 | 59,916 | 53,895 | 45,286 | 55,898 | 58,004 | 62,195 | 48,321 | 55,919 | 43,724 | 42,925 | 33,494 | 40,987 | 39,766 | 38,373 | 35,973 | 42,740 | 47,110 | 41,273 | 33,974 | 39,213 | 26,546 | 28,450 | 29,020 | 24,101 | 22,688 | 25,369 | 22,990 | 26,485 | 28,470 | 27,718 | 25,132 | 33,064 | 32,085 | 32,701 | 30,701 | 27,511 | 31,676 | 35,591 | 33,748 | 42,767 | 38,762 | 35,810 | 31,393 | 29,379 | 26,379 | 26,379 | 27,899 | 28,269 | 30,068 | 33,877 | 27,478 | 41,509 | 43,513 | 36,509 | 30,526 | 26,942 | 27,250 | 27,868 | 27,495 |
Tax Payables
| 800 | 286 | 448 | 224 | 104 | 393 | 1,270 | 1,023 | 567 | 1,044 | 1,210 | 740 | 642 | 591 | 345 | 272 | 99 | 172 | 223 | 131 | 64 | 111 | 202 | 146 | 84 | 463 | 1,805 | 949 | 111 | 2,751 | 1,326 | 470 | 78 | 192 | 162 | 888 | 1,048 | 1,575 | 1,339 | 1,349 | 425 | 1,311 | 1,273 | 725 | 98 | 2,308 | 643 | 176 | 75 | 240 | 387 | 282 | 196 | 1,906 | 1,348 | 838 | 528 | 2,208 | 1,925 | 880 | 335 | 352 |
Deferred Revenue
| 800 | 286 | 448 | 994 | 816 | 4,573 | 1,664 | 1,420 | 953 | 6,391 | 1,476 | 1,003 | 898 | 4,278 | 570 | 497 | 282 | 4,870 | 511 | 824 | 848 | 3,784 | 1,149 | 625 | 416 | 2,959 | 2,158 | 1,255 | 392 | 5,319 | 1,584 | 715 | 335 | 2,283 | 521 | 1,394 | 1,460 | 4,182 | 1,711 | 1,720 | 754 | 3,586 | 1,577 | 1,042 | 412 | 4,760 | 899 | 409 | 309 | 2,485 | 579 | 480 | 430 | 5,550 | 1,610 | 1,045 | 542 | 4,454 | 1,968 | 894 | 3,292 | 449 |
Other Current Liabilities
| 3,034 | 524 | -1,943 | -4,283 | -6,383 | -3,317 | -5,946 | -6,912 | -960 | -4,792 | -3,556 | -2,459 | -4,280 | -4,208 | -870 | -402 | 141 | -4,105 | 1,915 | 787 | 1,518 | -4,159 | -1,324 | -305 | -1,976 | -5,199 | -4,479 | -4,307 | -1,296 | -6,238 | -3,582 | -1,123 | -988 | -2,621 | -553 | -2,031 | -1,656 | -3,620 | -2,362 | -2,357 | -2,092 | -5,764 | -3,478 | -2,897 | -187 | -4,826 | -952 | 434 | 2,029 | -1,815 | 510 | 1,233 | 2,543 | 1,480 | 3,553 | 2,088 | 3,012 | -3,915 | -2,610 | -860 | -3,049 | 224 |
Total Current Liabilities
| 83,334 | 73,608 | 64,715 | 77,765 | 71,682 | 62,433 | 78,760 | 75,451 | 79,235 | 72,404 | 72,565 | 56,530 | 59,197 | 46,589 | 56,178 | 55,779 | 50,265 | 50,690 | 56,857 | 61,756 | 54,275 | 47,844 | 53,862 | 39,614 | 41,082 | 42,699 | 39,529 | 37,859 | 37,048 | 38,240 | 39,909 | 39,878 | 41,205 | 37,674 | 45,560 | 45,370 | 47,545 | 46,210 | 42,555 | 47,262 | 49,712 | 46,981 | 56,527 | 51,954 | 47,889 | 45,951 | 45,181 | 43,152 | 40,778 | 43,987 | 42,783 | 45,285 | 51,220 | 51,056 | 65,016 | 62,960 | 50,835 | 45,727 | 44,151 | 41,002 | 41,042 | 43,750 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 17,051 | 17,225 | 20,488 | 20,061 | 20,404 | 21,134 | 24,478 | 17,263 | 17,837 | 18,186 | 11,082 | 20,063 | 18,867 | 16,480 | 20,198 | 19,428 | 19,790 | 21,110 | 21,881 | 16,318 | 16,744 | 18,914 | 13,014 | 22,334 | 22,720 | 23,666 | 30,028 | 29,419 | 29,852 | 30,921 | 32,484 | 29,887 | 30,119 | 31,249 | 27,624 | 32,216 | 32,309 | 32,470 | 36,073 | 25,873 | 25,886 | 27,368 | 22,094 | 24,082 | 30,841 | 31,673 | 31,558 | 31,410 | 32,302 | 33,438 | 28,563 | 21,219 | 15,944 | 17,318 | 2,828 | 1,855 | 2,376 | 3,056 | 7,367 | 7,887 | 8,928 | 9,132 |
Deferred Revenue Non-Current
| -4,173 | 20 | 0 | 4,765 | 4,468 | 4,115 | 5,261 | 5,250 | 5,159 | 4,463 | 4,715 | 4,879 | 4,953 | 4,354 | 4,522 | 4,449 | 4,048 | 4,295 | 2,905 | 3,019 | 3,113 | 2,758 | 3,291 | 3,260 | 3,269 | 3,131 | 3,461 | 3,261 | 3,145 | 2,894 | 3,081 | 3,141 | 3,519 | 3,362 | 3,303 | 2,932 | 2,373 | 2,168 | 2,790 | 2,846 | 2,804 | 3,388 | 3,877 | 3,979 | 4,149 | 3,787 | 3,943 | 3,984 | 4,046 | 3,837 | 3,579 | 3,734 | 3,753 | 3,696 | 3,711 | 3,717 | 3,153 | 3,178 | 3,261 | 3,316 | 3,434 | 3,495 |
Deferred Tax Liabilities Non-Current
| 4,173 | 4,875 | 4,173 | 4,173 | 4,173 | 4,395 | 4,173 | 4,173 | 4,173 | 4,380 | 4,173 | 4,173 | 4,173 | 4,369 | 4,173 | 4,173 | 4,173 | 4,564 | 4,345 | 4,345 | 4,345 | 4,627 | 4,345 | 4,345 | 4,345 | 5,342 | 4,346 | 4,347 | 4,347 | 4,756 | 4,348 | 4,348 | 4,348 | 4,530 | 4,586 | 4,586 | 4,586 | 4,937 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,061 | 5,779 | 5,779 | 5,779 | 5,779 | 5,779 | 5,779 | 5,779 | 5,780 | 5,780 | 5,780 | 5,785 |
Other Non-Current Liabilities
| 9,875 | 9,884 | 5,285 | 203 | 321 | 406 | 333 | 996 | 1,227 | 402 | 313 | 650 | 332 | 381 | 846 | 853 | 795 | 368 | 1,047 | 1,083 | 563 | 592 | 446 | 581 | 658 | 658 | 1,469 | 1,527 | 1,076 | 912 | 998 | 838 | 915 | 1,159 | 945 | 1,087 | 1,500 | 1,646 | 2,270 | 2,356 | 2,429 | 2,446 | 2,255 | 2,396 | 2,721 | 2,751 | 2,249 | 2,300 | 2,593 | 2,600 | 2,592 | 3,080 | 3,180 | 3,062 | 3,349 | 3,181 | 186 | 37 | 105 | 53 | 41 | 35 |
Total Non-Current Liabilities
| 26,926 | 32,004 | 29,946 | 29,202 | 29,366 | 30,050 | 34,245 | 27,682 | 28,396 | 27,431 | 20,283 | 29,765 | 28,325 | 25,584 | 29,739 | 28,903 | 28,806 | 30,337 | 30,178 | 24,765 | 24,765 | 26,891 | 21,096 | 30,520 | 30,992 | 32,797 | 39,304 | 38,554 | 38,420 | 39,483 | 40,911 | 38,214 | 38,901 | 40,300 | 36,458 | 40,821 | 40,768 | 41,221 | 46,194 | 36,136 | 36,180 | 38,263 | 33,287 | 35,518 | 42,772 | 43,272 | 42,811 | 42,755 | 44,002 | 44,936 | 39,795 | 33,812 | 28,656 | 29,855 | 15,667 | 14,532 | 11,494 | 12,050 | 16,513 | 17,036 | 18,183 | 18,447 |
Total Liabilities
| 110,260 | 105,612 | 94,661 | 106,967 | 101,048 | 92,483 | 113,005 | 103,133 | 107,631 | 99,835 | 92,848 | 86,295 | 87,522 | 72,173 | 85,917 | 84,682 | 79,071 | 81,027 | 87,035 | 86,521 | 79,040 | 74,735 | 74,958 | 70,134 | 72,074 | 75,496 | 78,833 | 76,413 | 75,468 | 77,723 | 80,820 | 78,092 | 80,106 | 77,974 | 82,018 | 86,191 | 88,313 | 87,431 | 88,749 | 83,398 | 85,892 | 85,244 | 89,814 | 87,472 | 90,661 | 89,223 | 87,992 | 85,907 | 84,780 | 88,923 | 82,578 | 79,097 | 79,876 | 80,911 | 80,683 | 77,492 | 62,329 | 57,777 | 60,664 | 58,038 | 59,225 | 62,197 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 43,793 | 0 | 0 | 0 | 49,471 | 47,872 | 46,875 | 43,762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 | 14,630 |
Retained Earnings
| -30,292 | -32,870 | -16,685 | -12,171 | 10,708 | 14,563 | 17,964 | 16,893 | 16,386 | 14,787 | 13,791 | 10,678 | 9,816 | 7,546 | 3,191 | 4,740 | 2,893 | 1,648 | 9,036 | 13,310 | 17,052 | 20,963 | 21,239 | 22,255 | 24,737 | 25,211 | 23,756 | 19,581 | 15,574 | 16,189 | 12,799 | 9,305 | 7,897 | 8,054 | 6,008 | 22,768 | 25,611 | 25,226 | 25,524 | 24,375 | 22,813 | 22,687 | 21,386 | 20,529 | 19,728 | 21,696 | 25,454 | 25,032 | 25,222 | 27,803 | 26,334 | 26,802 | 26,922 | 27,748 | 28,292 | 26,313 | 21,071 | 21,153 | 20,359 | 18,426 | 17,176 | 17,425 |
Accumulated Other Comprehensive Income/Loss
| 9,186 | 2,645 | 3,466 | 3,165 | 4,165 | 2,868 | 2,969 | 6,084 | 5,323 | -1,911 | 201 | 2,724 | 1,966 | 24,476 | 7,277 | 6,987 | 6,458 | 10,184 | 8,058 | 8,508 | 9,921 | 10,061 | 10,684 | 10,711 | 11,053 | 12,692 | 12,481 | 11,809 | 12,002 | 11,310 | 10,044 | 9,967 | 11,523 | 11,651 | 11,726 | 13,631 | 13,359 | 14,833 | 11,965 | 12,666 | 13,132 | 12,605 | 11,518 | 12,648 | 15,207 | 10,413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 9,844 | 18,452 | 18,445 | 18,444 | -25,338 | 18,455 | 18,455 | 18,455 | -31,016 | -29,417 | -28,421 | -25,308 | 18,454 | -5,190 | 9,847 | 9,846 | 9,846 | 9,844 | 9,845 | 9,845 | 9,843 | 9,842 | 9,844 | 9,844 | 9,842 | 9,843 | 9,845 | 9,848 | 9,848 | 9,848 | 9,851 | 9,850 | 9,848 | 9,851 | 9,849 | 9,849 | 9,848 | 9,850 | 9,848 | 9,848 | 9,849 | 9,848 | 9,850 | 9,851 | 9,851 | 9,852 | 17,682 | 18,329 | 22,810 | 18,447 | 19,153 | 23,162 | 20,974 | 17,718 | 17,416 | 17,405 | 19,608 | 19,263 | 18,219 | 18,247 | 16,793 | 18,430 |
Total Shareholders Equity
| 3,368 | 2,857 | 19,856 | 24,068 | 47,958 | 50,516 | 54,018 | 56,062 | 54,794 | 45,961 | 47,076 | 46,486 | 44,866 | 41,462 | 34,945 | 36,203 | 33,827 | 36,306 | 41,569 | 46,293 | 51,446 | 55,496 | 56,397 | 57,440 | 60,262 | 62,376 | 60,712 | 55,868 | 52,054 | 51,977 | 47,324 | 43,752 | 43,898 | 44,186 | 42,213 | 60,878 | 63,448 | 64,539 | 61,967 | 61,519 | 60,424 | 59,770 | 57,384 | 57,658 | 59,416 | 56,591 | 57,766 | 57,991 | 62,662 | 60,880 | 60,117 | 64,594 | 62,526 | 60,096 | 60,338 | 58,348 | 55,309 | 55,046 | 53,208 | 51,303 | 48,599 | 50,485 |
Total Equity
| 3,368 | 2,857 | 19,856 | 24,068 | 47,958 | 50,516 | 54,018 | 56,062 | 54,794 | 45,961 | 47,076 | 46,486 | 44,866 | 41,462 | 34,945 | 36,203 | 33,827 | 36,306 | 41,569 | 46,293 | 51,446 | 55,496 | 56,397 | 57,440 | 60,262 | 62,376 | 60,712 | 55,868 | 52,054 | 51,977 | 47,324 | 43,752 | 43,898 | 44,186 | 42,213 | 60,878 | 63,448 | 64,539 | 61,967 | 61,519 | 60,424 | 59,770 | 57,384 | 57,658 | 59,416 | 56,591 | 57,766 | 57,991 | 62,662 | 60,880 | 60,117 | 64,594 | 62,526 | 60,096 | 60,338 | 58,348 | 55,309 | 55,046 | 53,208 | 51,303 | 48,599 | 50,485 |
Total Liabilities & Shareholders Equity
| 113,628 | 108,473 | 114,517 | 131,035 | 149,006 | 142,999 | 167,023 | 159,195 | 162,425 | 145,796 | 139,924 | 132,781 | 132,388 | 113,635 | 120,862 | 120,885 | 112,898 | 117,333 | 128,604 | 132,814 | 130,486 | 130,231 | 131,355 | 127,574 | 132,336 | 137,872 | 139,545 | 132,281 | 127,522 | 129,700 | 128,144 | 121,844 | 124,004 | 122,160 | 124,231 | 147,069 | 151,761 | 151,970 | 150,716 | 144,917 | 146,316 | 145,014 | 147,198 | 145,130 | 150,077 | 145,814 | 145,758 | 143,898 | 147,442 | 149,803 | 142,695 | 143,691 | 142,402 | 141,007 | 141,021 | 135,840 | 117,638 | 112,823 | 113,872 | 109,341 | 107,824 | 112,682 |