Toho Titanium Co., Ltd.
TSE:5727.T
956 (JPY) • At close November 14, 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
| 2,036 | 1,880 | 1,915 | 3,768 | 3,595 | 3,416 | 2,315 | 4,003 | 3,299 | 2,128 | 2,949 | 3,101 | 2,410 | 2,534 | 1,779 | 2,081 | 2,764 | 2,641 | 2,923 | 2,664 | 2,690 | 1,600 | 1,801 | 2,270 | 2,437 | 1,184 | 2,088 | 1,819 | 1,501 | 1,620 | 1,352 | 1,528 | 1,217 | 1,226 | 1,699 | 2,478 | 3,199 | 2,368 | 2,114 | 1,936 | 1,816 | 2,528 | 1,819 | 2,114 | 2,021 | 1,531 | 1,425 | 2,267 | 2,939 | 1,416 | 1,208 | 644 | 912 | 286 | 424 | 543 | 982 | 735 | 2,399 | 1,211 | 4,816 | 1,830 |
Short Term Investments
| 0 | 0 | -445 | -436 | -1,085 | -439 | -425 | -420 | -662 | -664 | -642 | -639 | -362 | -359 | -89 | -86 | -80 | -82 | -193 | -188 | -183 | -180 | -196 | -193 | -190 | -182 | -144 | -143 | -142 | -139 | -102 | -101 | -100 | -99 | -275 | -276 | -272 | -246 | -35 | -4 | -4 | -4 | -5 | -5 | -275 | -276 | -1,238 | -1,238 | -1,239 | -1,239 | -1,131 | -1,100 | -969 | -970 | -650 | -651 | -651 | -652 | -10 | -4 | -4 | 0 |
Cash and Short Term Investments
| 2,036 | 1,880 | 1,915 | 3,768 | 3,595 | 3,416 | 2,315 | 4,003 | 3,299 | 2,128 | 2,949 | 3,101 | 2,410 | 2,534 | 1,779 | 2,081 | 2,764 | 2,641 | 2,923 | 2,664 | 2,690 | 1,600 | 1,801 | 2,270 | 2,437 | 1,184 | 2,088 | 1,819 | 1,501 | 1,620 | 1,352 | 1,528 | 1,217 | 1,226 | 1,699 | 2,478 | 3,199 | 2,368 | 2,114 | 1,936 | 1,816 | 2,528 | 1,819 | 2,114 | 2,021 | 1,531 | 1,425 | 2,267 | 2,939 | 1,416 | 1,208 | 644 | 912 | 286 | 424 | 543 | 982 | 735 | 2,399 | 1,211 | 4,816 | 1,830 |
Net Receivables
| 16,892 | 19,041 | 16,669 | 13,198 | 8,854 | 15,391 | 13,845 | 10,823 | 12,503 | 10,377 | 8,293 | 8,588 | 6,772 | 7,242 | 6,921 | 5,481 | 5,539 | 7,504 | 8,038 | 6,688 | 6,231 | 8,718 | 7,006 | 6,237 | 7,003 | 6,350 | 6,624 | 5,568 | 5,539 | 4,866 | 5,205 | 4,552 | 4,857 | 5,148 | 7,067 | 6,133 | 6,756 | 4,875 | 5,189 | 5,769 | 5,688 | 5,505 | 5,278 | 4,619 | 6,570 | 10,157 | 6,320 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 50,443 | 52,571 | 52,722 | 50,212 | 49,475 | 42,196 | 42,090 | 36,257 | 34,390 | 35,195 | 33,526 | 32,577 | 32,677 | 32,609 | 33,034 | 30,826 | 28,413 | 24,674 | 23,803 | 24,861 | 24,354 | 24,224 | 24,223 | 24,145 | 22,988 | 23,225 | 23,549 | 23,802 | 23,522 | 23,436 | 22,177 | 21,482 | 19,957 | 19,611 | 19,619 | 20,563 | 20,811 | 23,011 | 22,444 | 21,782 | 24,061 | 25,500 | 28,315 | 28,626 | 28,927 | 26,104 | 28,772 | 28,097 | 24,985 | 21,671 | 18,249 | 16,458 | 15,683 | 14,064 | 14,103 | 13,522 | 12,795 | 11,827 | 13,071 | 12,303 | 12,342 | 12,900 |
Other Current Assets
| 1,807 | 2,251 | 2,282 | 2,010 | 2,358 | 1,989 | 3,304 | 1,536 | 1,122 | 1,558 | 1,350 | 1,841 | 2,582 | 2,721 | 2,570 | 3,329 | 3,463 | 3,683 | 2,968 | 2,854 | 2,685 | 2,568 | 3,556 | 3,450 | 3,314 | 4,463 | 3,179 | 3,027 | 2,880 | 3,178 | 2,864 | 2,321 | 2,591 | 3,183 | 3,678 | 1,842 | 1,619 | 2,615 | 726 | 410 | 316 | 470 | 817 | 672 | 878 | 1,256 | 1,482 | 1,230 | 1,116 | 772 | 1,074 | 584 | 613 | 662 | 568 | 398 | 3,277 | 514 | 639 | 193 | 310 | 687 |
Total Current Assets
| 71,178 | 75,743 | 73,588 | 69,188 | 64,282 | 62,992 | 61,554 | 52,619 | 51,314 | 49,258 | 46,118 | 46,107 | 44,441 | 45,106 | 44,304 | 41,717 | 40,179 | 38,502 | 37,732 | 37,067 | 35,960 | 37,110 | 36,586 | 36,102 | 35,742 | 35,222 | 35,440 | 34,216 | 33,442 | 33,100 | 31,598 | 29,883 | 28,622 | 29,168 | 32,063 | 31,016 | 32,385 | 32,869 | 30,473 | 29,897 | 31,881 | 34,003 | 36,229 | 36,031 | 38,396 | 39,048 | 37,999 | 37,573 | 34,719 | 31,051 | 26,780 | 23,302 | 22,440 | 21,175 | 20,602 | 19,881 | 22,110 | 17,987 | 21,433 | 18,480 | 25,728 | 23,874 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 48,186 | 47,188 | 45,814 | 44,853 | 44,994 | 45,196 | 45,601 | 44,070 | 44,686 | 45,404 | 43,695 | 44,736 | 44,366 | 41,830 | 41,717 | 41,518 | 41,853 | 40,725 | 40,636 | 40,762 | 41,077 | 41,690 | 42,348 | 42,630 | 43,345 | 43,015 | 43,671 | 43,045 | 43,551 | 44,134 | 44,958 | 45,780 | 46,978 | 48,220 | 49,231 | 51,952 | 53,211 | 54,650 | 56,519 | 58,073 | 59,919 | 61,196 | 61,353 | 61,370 | 61,518 | 61,842 | 62,745 | 64,125 | 64,920 | 64,874 | 64,734 | 64,620 | 65,240 | 65,204 | 65,959 | 67,665 | 67,506 | 70,010 | 68,050 | 67,865 | 53,053 | 47,563 |
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
| 763 | 826 | 920 | 981 | 1,038 | 1,028 | 1,110 | 1,167 | 1,210 | 1,255 | 1,335 | 1,364 | 1,362 | 1,323 | 1,166 | 1,119 | 1,050 | 945 | 792 | 369 | 338 | 334 | 334 | 332 | 222 | 231 | 224 | 245 | 266 | 287 | 307 | 325 | 338 | 264 | 284 | 310 | 333 | 353 | 394 | 347 | 344 | 306 | 331 | 363 | 387 | 395 | 439 | 459 | 501 | 545 | 536 | 580 | 587 | 627 | 517 | 553 | 581 | 288 | 308 | 322 | 338 | 360 |
Goodwill and Intangible Assets
| 763 | 826 | 920 | 981 | 1,038 | 1,028 | 1,110 | 1,167 | 1,210 | 1,255 | 1,335 | 1,364 | 1,362 | 1,323 | 1,166 | 1,119 | 1,050 | 945 | 792 | 369 | 338 | 334 | 334 | 332 | 222 | 231 | 224 | 245 | 266 | 287 | 307 | 325 | 338 | 264 | 284 | 310 | 333 | 353 | 394 | 347 | 344 | 306 | 331 | 363 | 387 | 395 | 439 | 459 | 501 | 545 | 536 | 580 | 587 | 627 | 517 | 553 | 581 | 288 | 308 | 322 | 338 | 360 |
Long Term Investments
| 1,606 | 91 | 665 | 654 | 1,299 | 653 | 636 | 629 | 865 | 872 | 840 | 836 | 557 | 552 | 2,217 | 2,788 | 3,266 | 3,819 | 5,354 | 5,349 | 5,344 | 5,341 | 5,431 | 5,441 | 5,444 | 5,415 | 5,380 | 5,386 | 5,388 | 5,379 | 4,944 | 4,930 | 4,920 | 4,930 | 504 | 494 | 520 | 470 | 243 | 208 | 193 | 58 | 57 | 48 | 486 | 484 | 1,500 | 1,459 | 1,452 | 1,533 | 1,424 | 1,315 | 1,217 | 1,282 | 969 | 986 | 978 | 993 | 309 | 174 | 99 | 115 |
Tax Assets
| 3 | 1,510 | 489 | 492 | 687 | 925 | 494 | 314 | 624 | 1,305 | 1,526 | 1,747 | 1,868 | 2,065 | 1,920 | 2,245 | 2,300 | 2,392 | 2,461 | 2,661 | 2,715 | 2,885 | 707 | 800 | 673 | 3 | 3 | 3 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 5 | 5 | 5 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 3 | 507 | 589 | 52 | 255 |
Other Non-Current Assets
| 0 | 1,479 | 638 | 663 | -1 | 632 | 633 | 218 | -1 | -1 | -1 | -2 | 215 | 271 | 661 | 669 | 678 | 732 | 232 | 390 | 392 | 282 | 324 | 325 | 326 | 512 | 532 | 534 | 532 | 534 | 443 | 443 | 444 | 444 | 461 | 148 | 148 | 149 | 174 | 179 | 181 | 181 | 143 | 144 | 124 | 126 | 609 | 325 | 246 | 138 | 177 | 187 | 193 | 199 | 282 | 180 | 181 | 191 | 194 | 186 | 263 | 275 |
Total Non-Current Assets
| 50,558 | 51,094 | 48,526 | 47,643 | 48,017 | 48,434 | 48,474 | 46,398 | 47,384 | 48,835 | 47,395 | 48,681 | 48,368 | 46,041 | 47,681 | 48,339 | 49,147 | 48,613 | 49,475 | 49,531 | 49,866 | 50,532 | 49,144 | 49,528 | 50,010 | 49,176 | 49,810 | 49,213 | 49,741 | 50,337 | 50,655 | 51,481 | 52,683 | 53,861 | 50,483 | 52,907 | 54,215 | 55,625 | 57,333 | 58,810 | 60,642 | 61,746 | 61,889 | 61,928 | 62,517 | 62,849 | 65,295 | 66,370 | 67,121 | 67,092 | 66,873 | 66,704 | 67,239 | 67,314 | 67,729 | 69,386 | 69,248 | 71,485 | 69,368 | 69,136 | 53,805 | 48,568 |
Total Assets
| 121,736 | 126,837 | 122,116 | 116,833 | 112,302 | 111,429 | 110,030 | 99,020 | 98,700 | 98,095 | 93,516 | 94,791 | 92,811 | 91,149 | 91,987 | 90,059 | 89,329 | 87,118 | 87,210 | 86,600 | 85,827 | 87,645 | 85,733 | 85,632 | 85,755 | 84,401 | 85,254 | 83,432 | 83,186 | 83,439 | 82,256 | 81,368 | 81,309 | 83,033 | 82,549 | 83,926 | 86,603 | 88,497 | 87,809 | 88,709 | 92,524 | 95,752 | 98,120 | 97,961 | 100,917 | 101,900 | 103,297 | 103,943 | 101,840 | 98,143 | 93,653 | 90,006 | 89,679 | 88,489 | 88,331 | 89,267 | 91,358 | 89,472 | 90,801 | 87,616 | 79,533 | 72,442 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,920 | 3,989 | 4,160 | 4,570 | 4,095 | 3,932 | 3,819 | 5,344 | 4,940 | 4,061 | 4,282 | 3,015 | 2,395 | 2,214 | 2,241 | 2,343 | 2,170 | 2,450 | 2,129 | 1,665 | 2,339 | 2,528 | 2,231 | 1,985 | 2,202 | 2,027 | 1,840 | 1,683 | 1,548 | 1,642 | 1,440 | 1,413 | 1,340 | 1,615 | 1,576 | 1,408 | 1,560 | 1,742 | 1,280 | 2,205 | 2,076 | 438 | 1,142 | 2,114 | 4,170 | 2,915 | 1,829 | 2,095 | 1,799 | 2,215 | 2,350 | 2,102 | 1,901 | 1,751 | 1,628 | 1,367 | 1,334 | 1,208 | 1,192 | 1,038 | 2,222 | 2,716 |
Short Term Debt
| 35,850 | 36,354 | 35,761 | 31,597 | 26,998 | 22,669 | 26,749 | 18,438 | 20,208 | 21,141 | 18,286 | 20,381 | 18,960 | 20,739 | 23,242 | 20,459 | 24,692 | 20,105 | 20,879 | 21,386 | 19,164 | 19,121 | 21,379 | 21,412 | 20,874 | 19,173 | 19,871 | 20,064 | 20,899 | 20,058 | 19,056 | 20,777 | 19,562 | 20,567 | 24,575 | 28,187 | 30,653 | 31,999 | 33,785 | 33,352 | 37,317 | 35,553 | 34,669 | 31,679 | 28,607 | 28,952 | 28,989 | 27,809 | 27,085 | 36,960 | 24,706 | 19,783 | 16,319 | 16,528 | 14,422 | 12,972 | 15,713 | 14,610 | 13,211 | 12,206 | 10,071 | 6,175 |
Tax Payables
| 73 | 1,100 | 516 | 568 | 262 | 2,257 | 701 | 905 | 231 | 323 | 275 | 385 | 178 | 352 | 122 | 195 | 52 | 380 | 42 | 240 | 63 | 535 | 273 | 408 | 133 | 325 | 216 | 337 | 96 | 601 | 392 | 269 | 105 | 245 | 145 | 131 | 89 | 58 | 54 | 69 | 45 | 101 | 106 | 133 | 81 | 249 | 166 | 178 | 98 | 92 | 66 | 78 | 56 | 78 | 21 | 41 | 40 | 72 | 26 | 9 | 566 | 244 |
Deferred Revenue
| 73 | 1,100 | 1,702 | 1,622 | 788 | 4,598 | 2,244 | 2,169 | 872 | 1,733 | 1,024 | 1,249 | 612 | 919 | 394 | 818 | 336 | 1,434 | 681 | 1,029 | 490 | 1,721 | 902 | 1,108 | 483 | 1,329 | 729 | 1,029 | 443 | 1,603 | 958 | 982 | 475 | 1,174 | 653 | 812 | 329 | 534 | 458 | 786 | 522 | 831 | 635 | 977 | 624 | 1,190 | 469 | 779 | 382 | 634 | 333 | 597 | 284 | 513 | 248 | 492 | 261 | 523 | 260 | 485 | 1,325 | 758 |
Other Current Liabilities
| 5,305 | 5,049 | 3,913 | 2,191 | 3,752 | 709 | 3,683 | 1,610 | 2,644 | 2,359 | 2,204 | 2,310 | 3,434 | 2,654 | 1,998 | 1,425 | 2,405 | 1,756 | 3,248 | 1,794 | 2,173 | 1,198 | 1,494 | 1,725 | 2,430 | 1,244 | 1,853 | 1,263 | 1,937 | 865 | 1,277 | 722 | 1,404 | 909 | 1,366 | 931 | 951 | 1,385 | 1,540 | 1,099 | 1,192 | 1,032 | 1,247 | 1,083 | 2,258 | 2,649 | 1,901 | 1,951 | 1,675 | 1,964 | 1,702 | 2,117 | 1,906 | 1,920 | 1,886 | 2,303 | 1,293 | 3,239 | 1,381 | 1,744 | 2,198 | 2,601 |
Total Current Liabilities
| 45,221 | 47,592 | 46,052 | 40,548 | 35,895 | 34,165 | 37,196 | 28,466 | 28,895 | 29,617 | 26,071 | 27,340 | 25,579 | 26,878 | 27,997 | 25,240 | 29,655 | 26,125 | 26,979 | 26,114 | 24,229 | 25,103 | 26,279 | 26,638 | 26,122 | 24,098 | 24,509 | 24,376 | 24,923 | 24,769 | 23,123 | 24,163 | 22,886 | 24,510 | 28,315 | 31,469 | 33,582 | 35,718 | 37,117 | 37,511 | 41,152 | 37,955 | 37,799 | 35,986 | 35,116 | 34,765 | 32,885 | 32,033 | 30,657 | 41,231 | 28,824 | 24,080 | 20,182 | 20,277 | 17,957 | 16,683 | 18,380 | 19,129 | 15,810 | 14,997 | 15,057 | 11,736 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 17,744 | 19,773 | 19,488 | 19,873 | 21,495 | 21,926 | 19,890 | 17,407 | 19,085 | 19,287 | 19,801 | 20,217 | 21,193 | 18,628 | 15,589 | 16,100 | 11,056 | 11,571 | 11,034 | 11,561 | 13,148 | 13,676 | 13,713 | 14,247 | 16,213 | 16,697 | 18,260 | 17,646 | 17,608 | 18,080 | 19,731 | 19,129 | 20,673 | 20,930 | 17,780 | 17,402 | 18,698 | 19,112 | 18,115 | 18,904 | 17,211 | 21,564 | 22,262 | 23,586 | 24,897 | 25,479 | 26,053 | 27,462 | 26,776 | 26,900 | 34,435 | 35,541 | 38,401 | 37,264 | 38,090 | 39,489 | 38,175 | 34,904 | 37,372 | 35,330 | 26,468 | 22,225 |
Deferred Revenue Non-Current
| 2 | 1,401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,111 | 1,090 | 1,022 | 1,016 | 1,011 | 1,006 | 1,000 | 995 | 989 | 984 | 979 | 974 | 969 | 963 | 958 | 987 | 1,156 | 1,435 | 1,446 | 1,456 | 1,464 | 1,456 | 1,448 | 1,429 | 1,388 | 1,351 | 1,315 | 1,279 | 1,241 | 1,212 | 1,183 | 1,154 | 260 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 144 | 835 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 744 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 456 | 437 | 421 | 423 | 422 | 400 | 401 | 403 | 408 | 495 | 493 | 503 | 489 | 448 | 448 | 444 | 455 | 446 | 447 | 449 | 451 | 493 | 482 | 481 | 489 | 492 | 563 | 576 | 580 | 577 | 589 | 586 | 246 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2,241 | 2,088 | 2,081 | 2,073 | 2,065 | 2,058 | 2,050 | 2,041 | 2,033 | 2,025 | 1,528 | 1,521 | 1,396 | 1,185 | 1,178 | 1,172 | 1,167 | 1,160 | 1,155 | 1,149 | 1,144 | 1,137 | 1,133 | 1,125 | 1,121 | 4 | 4 | 5 | 5 | 2 | 4 | 6 | 407 | 6 | 5 | 498 | 4 | 4 | 6 | 5 | 449 | 458 | 450 | 450 | 452 | 10 | 9 | 8 | 9 | 10 | 9 | 9 | 9 | 28 | 29 | 28 | 29 | 33 | 259 | 229 | 237 | 792 |
Total Non-Current Liabilities
| 19,987 | 22,696 | 21,569 | 21,946 | 23,560 | 23,984 | 21,940 | 19,448 | 21,118 | 21,312 | 21,329 | 21,738 | 22,589 | 19,813 | 16,767 | 17,272 | 12,223 | 12,731 | 12,189 | 12,710 | 14,292 | 14,813 | 14,846 | 15,372 | 17,334 | 18,268 | 19,791 | 19,094 | 19,052 | 19,515 | 21,141 | 20,536 | 22,075 | 22,333 | 19,264 | 18,879 | 20,179 | 20,574 | 19,532 | 20,315 | 18,647 | 23,178 | 24,147 | 25,482 | 26,805 | 27,404 | 28,011 | 29,400 | 28,695 | 28,787 | 36,287 | 37,428 | 40,265 | 39,113 | 39,908 | 41,289 | 39,944 | 35,443 | 37,631 | 35,559 | 26,705 | 23,017 |
Total Liabilities
| 65,208 | 70,288 | 67,621 | 62,494 | 59,455 | 58,149 | 59,136 | 47,914 | 50,013 | 50,929 | 47,400 | 49,078 | 48,168 | 46,691 | 44,764 | 42,512 | 41,878 | 38,856 | 39,168 | 38,824 | 38,521 | 39,916 | 41,125 | 42,010 | 43,456 | 42,366 | 44,300 | 43,470 | 43,975 | 44,284 | 44,264 | 44,699 | 44,961 | 46,843 | 47,579 | 50,348 | 53,761 | 56,292 | 56,649 | 57,826 | 59,799 | 61,133 | 61,946 | 61,468 | 61,921 | 62,169 | 60,896 | 61,433 | 59,352 | 70,018 | 65,111 | 61,508 | 60,447 | 59,390 | 57,865 | 57,972 | 58,324 | 54,572 | 53,441 | 50,556 | 41,762 | 34,753 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 284 | 258 | 52,979 | 232 | 484 | 222 | 48,676 | 47,297 | 46,295 | 45,899 | 299 | 291 | 537 | 495 | 481 | 501 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 11,963 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 | 4,812 |
Retained Earnings
| 31,613 | 31,642 | 29,736 | 29,554 | 28,070 | 28,469 | 26,337 | 26,285 | 23,768 | 22,389 | 21,386 | 20,991 | 19,904 | 19,710 | 22,722 | 23,003 | 22,892 | 23,721 | 22,961 | 22,725 | 22,248 | 22,643 | 19,464 | 18,446 | 17,125 | 16,860 | 15,779 | 14,778 | 14,025 | 13,964 | 12,850 | 11,505 | 11,181 | 10,952 | 9,554 | 8,161 | 7,364 | 6,719 | 5,854 | 5,532 | 7,352 | 9,213 | 11,036 | 11,356 | 14,060 | 14,944 | 17,611 | 17,468 | 17,487 | 17,402 | 17,796 | 17,756 | 18,479 | 18,314 | 19,698 | 20,524 | 22,275 | 24,124 | 26,609 | 26,328 | 27,075 | 26,972 |
Accumulated Other Comprehensive Income/Loss
| 7 | -3 | -284 | -258 | -264 | -232 | -484 | -222 | -123 | -266 | -312 | -317 | -299 | -291 | -537 | -495 | -481 | -501 | 40 | 12 | 24 | 49 | 108 | 142 | 143 | 141 | 142 | 154 | 159 | 161 | 114 | 135 | 138 | 211 | 394 | 403 | 463 | 464 | 289 | 336 | 351 | 373 | 98 | 97 | -72 | -224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 12,945 | 12,945 | 12,945 | 12,946 | 12,946 | 12,482 | 12,946 | 12,947 | 12,945 | 12,945 | 12,634 | 12,945 | 12,349 | 12,362 | 12,946 | 12,946 | 12,946 | 12,946 | 12,945 | 12,946 | 12,946 | 12,946 | 12,946 | 12,946 | 13,088 | 12,946 | 12,946 | 13,099 | 12,946 | 13,106 | 13,059 | 13,080 | 12,946 | 13,156 | 13,339 | 12,946 | 13,408 | 13,409 | 13,234 | 13,281 | 12,947 | 12,947 | 12,947 | 12,947 | 12,803 | 12,498 | 12,730 | 12,986 | 12,946 | 5,820 | 5,847 | 5,845 | 5,857 | 5,885 | 5,874 | 5,877 | 5,865 | 5,880 | 5,858 | 5,842 | 5,802 | 5,825 |
Total Shareholders Equity
| 56,528 | 56,547 | 54,360 | 54,205 | 52,715 | 53,146 | 50,762 | 50,973 | 48,553 | 47,031 | 45,983 | 45,582 | 44,515 | 44,326 | 47,094 | 47,417 | 47,320 | 48,129 | 47,909 | 47,646 | 47,180 | 47,601 | 44,480 | 43,497 | 42,176 | 41,910 | 40,829 | 39,840 | 39,093 | 39,033 | 37,872 | 36,548 | 36,228 | 36,071 | 34,856 | 33,473 | 32,735 | 32,091 | 31,051 | 30,776 | 32,613 | 34,496 | 36,044 | 36,363 | 38,898 | 39,629 | 42,304 | 42,417 | 42,396 | 28,034 | 28,455 | 28,413 | 29,148 | 29,011 | 30,384 | 31,213 | 32,952 | 34,816 | 37,279 | 36,982 | 37,689 | 37,609 |
Total Equity
| 56,528 | 56,547 | 54,495 | 54,339 | 52,847 | 53,280 | 50,894 | 51,106 | 48,687 | 47,166 | 46,116 | 45,713 | 44,643 | 44,458 | 47,223 | 47,547 | 47,451 | 48,262 | 48,042 | 47,776 | 47,306 | 47,729 | 44,608 | 43,622 | 42,299 | 42,035 | 40,954 | 39,962 | 39,211 | 39,155 | 37,992 | 36,669 | 36,348 | 36,190 | 34,970 | 33,578 | 32,842 | 32,205 | 31,160 | 30,883 | 32,725 | 34,619 | 36,174 | 36,493 | 38,996 | 39,731 | 42,401 | 42,510 | 42,488 | 28,125 | 28,542 | 28,498 | 29,232 | 29,099 | 30,466 | 31,295 | 33,034 | 34,900 | 37,360 | 37,060 | 37,771 | 37,689 |
Total Liabilities & Shareholders Equity
| 121,736 | 126,835 | 122,116 | 116,833 | 112,302 | 111,429 | 110,030 | 99,020 | 98,700 | 98,095 | 93,516 | 94,791 | 92,811 | 91,149 | 91,987 | 90,059 | 89,329 | 87,118 | 87,210 | 86,600 | 85,827 | 87,645 | 85,733 | 85,632 | 85,755 | 84,401 | 85,254 | 83,432 | 83,186 | 83,439 | 82,256 | 81,368 | 81,309 | 83,033 | 82,549 | 83,926 | 86,603 | 88,497 | 87,809 | 88,709 | 92,524 | 95,752 | 98,120 | 97,961 | 100,917 | 101,900 | 103,297 | 103,943 | 101,840 | 98,143 | 93,653 | 90,006 | 89,679 | 88,489 | 88,331 | 89,267 | 91,358 | 89,472 | 90,801 | 87,616 | 79,533 | 72,442 |