
Chofu Seisakusho Co., Ltd.
TSE:5946.T
2005 (JPY) • At close August 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2025 Q1 | 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
| 7,035 | 4,156 | 3,904 | 5,056 | 4,614 | 3,177 | 2,803 | 3,544 | 3,505 | 4,971 | 6,224 | 5,938 | 5,470 | 3,260 | 3,144 | 5,632 | 4,792 | 4,271 | 3,286 | 4,438 | 4,394 | 3,817 | 3,636 | 6,642 | 5,952 | 4,461 | 5,509 | 5,576 | 5,986 | 4,338 | 3,292 | 5,625 | 7,035 | 5,774 | 4,726 | 5,487 | 9,466 | 6,678 | 6,171 | 5,435 | 8,207 | 5,725 | 6,328 | 9,155 | 6,517 | 5,903 | 5,522 | 6,220 | 8,268 | 5,419 | 5,207 | 5,935 | 7,584 | 6,035 | 4,926 | 4,944 | 8,326 | 5,819 | 8,525 | 9,146 | 12,407 | 12,231 | 14,468 | 16,485 | 17,451 |
Short Term Investments
| 9,534 | 10,329 | 11,646 | 16,280 | 16,331 | 15,192 | 14,048 | 8,929 | 5,384 | 4,709 | 3,723 | 6,958 | 6,375 | 10,287 | 11,211 | 10,552 | 10,218 | 5,444 | 8,718 | 7,347 | 6,882 | 8,551 | 3,538 | 3,217 | 5,420 | 4,754 | 5,707 | 6,760 | 5,813 | 6,588 | 7,232 | 7,297 | 5,881 | 5,315 | 5,009 | 3,163 | 2,446 | 1,443 | 2,442 | 3,392 | 6,508 | 10,569 | 12,003 | 10,447 | 9,608 | 7,646 | 6,286 | 7,255 | 6,219 | 7,614 | 9,612 | 11,194 | 10,070 | 8,977 | 10,387 | 8,633 | 8,290 | 10,270 | 7,606 | 7,977 | 8,066 | 7,119 | 9,485 | 9,523 | 10,893 |
Cash and Short Term Investments
| 16,569 | 14,485 | 15,550 | 21,336 | 20,945 | 18,844 | 16,851 | 12,473 | 8,889 | 9,680 | 9,947 | 12,896 | 11,845 | 13,547 | 14,355 | 16,184 | 15,010 | 9,715 | 12,004 | 11,785 | 11,276 | 12,368 | 7,174 | 9,859 | 11,372 | 9,215 | 11,216 | 12,336 | 11,799 | 10,926 | 10,524 | 12,922 | 12,916 | 11,089 | 9,735 | 8,650 | 11,912 | 8,121 | 8,613 | 8,827 | 14,715 | 16,294 | 18,331 | 19,602 | 16,125 | 13,549 | 11,808 | 13,475 | 14,487 | 13,033 | 14,819 | 17,129 | 17,654 | 15,012 | 15,313 | 13,577 | 16,616 | 16,089 | 16,131 | 17,123 | 20,473 | 19,350 | 23,953 | 26,008 | 28,344 |
Net Receivables
| 6,660 | 9,938 | 7,599 | 5,945 | 7,169 | 9,113 | 7,289 | 6,021 | 6,980 | 9,077 | 7,055 | 6,539 | 7,148 | 8,296 | 6,684 | 5,521 | 6,677 | 9,052 | 6,375 | 5,371 | 6,694 | 9,230 | 7,413 | 5,909 | 7,480 | 9,730 | 7,104 | 6,135 | 7,665 | 9,611 | 7,213 | 5,720 | 6,953 | 9,284 | 6,842 | 5,793 | 7,251 | 9,683 | 7,303 | 6,100 | 7,199 | 10,271 | 7,850 | 7,156 | 9,791 | 9,786 | 7,579 | 6,692 | 8,025 | 9,884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 8,841 | 8,002 | 9,018 | 8,987 | 8,547 | 8,091 | 9,663 | 9,933 | 9,406 | 8,895 | 8,720 | 7,539 | 6,856 | 6,860 | 6,771 | 6,753 | 6,182 | 6,306 | 7,228 | 7,083 | 6,344 | 6,595 | 6,965 | 6,942 | 6,273 | 6,146 | 6,739 | 6,666 | 5,969 | 5,827 | 6,635 | 6,509 | 5,678 | 5,522 | 6,522 | 6,368 | 5,648 | 5,718 | 6,135 | 6,443 | 5,839 | 5,696 | 6,670 | 6,456 | 5,334 | 5,642 | 5,894 | 6,092 | 5,522 | 5,400 | 6,406 | 6,222 | 5,859 | 5,571 | 6,453 | 6,253 | 5,149 | 4,911 | 5,287 | 5,871 | 5,165 | 4,932 | 6,212 | 6,955 | 7,600 |
Other Current Assets
| 374 | 415 | 414 | 406 | 355 | 358 | 512 | 357 | 342 | 429 | 557 | 460 | 342 | 319 | 736 | 440 | 365 | 505 | 435 | 422 | 342 | 321 | 474 | 442 | 342 | 597 | 907 | 1,064 | 817 | 697 | 893 | 1,043 | 719 | 536 | 862 | 1,057 | 809 | 687 | 1,139 | 1,308 | 994 | 670 | 744 | 1,170 | 652 | 517 | 730 | 1,044 | 824 | 661 | 8,712 | 8,343 | 9,048 | 10,725 | 8,407 | 7,759 | 8,648 | 10,498 | 8,073 | 7,157 | 8,294 | 10,117 | 8,339 | 7,455 | 8,233 |
Total Current Assets
| 32,444 | 32,840 | 32,581 | 36,674 | 37,016 | 36,406 | 34,315 | 28,784 | 25,617 | 28,081 | 26,279 | 27,434 | 26,191 | 29,022 | 28,546 | 28,898 | 28,234 | 25,578 | 26,042 | 24,661 | 24,656 | 28,514 | 22,026 | 23,152 | 25,467 | 25,688 | 25,966 | 26,201 | 26,250 | 27,061 | 25,265 | 26,194 | 26,266 | 26,431 | 23,961 | 21,868 | 25,620 | 24,209 | 23,190 | 22,678 | 28,747 | 32,931 | 33,595 | 34,384 | 31,902 | 29,494 | 26,011 | 27,303 | 28,858 | 28,978 | 29,937 | 31,694 | 32,561 | 31,308 | 30,173 | 27,589 | 30,413 | 31,498 | 29,491 | 30,151 | 33,932 | 34,399 | 38,504 | 40,418 | 44,177 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 23,265 | 23,297 | 23,038 | 23,070 | 23,117 | 23,209 | 22,806 | 22,829 | 22,893 | 23,165 | 23,235 | 23,244 | 23,330 | 23,266 | 23,295 | 23,382 | 23,285 | 23,346 | 23,416 | 23,580 | 23,575 | 23,718 | 23,776 | 23,621 | 23,654 | 23,976 | 24,062 | 24,384 | 24,277 | 24,392 | 24,018 | 23,939 | 23,811 | 24,041 | 24,142 | 24,369 | 24,413 | 24,718 | 24,936 | 25,161 | 25,347 | 23,743 | 23,720 | 23,494 | 22,947 | 21,869 | 21,550 | 21,196 | 20,403 | 20,573 | 19,970 | 20,053 | 20,170 | 20,225 | 20,325 | 20,479 | 20,578 | 20,826 | 20,950 | 19,687 | 19,848 | 20,059 | 19,176 | 19,247 | 19,451 |
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 | 0 | 0 | 0 |
Intangible Assets
| 1,300 | 822 | 715 | 702 | 747 | 751 | 549 | 526 | 436 | 320 | 233 | 218 | 223 | 220 | 145 | 143 | 171 | 175 | 158 | 162 | 174 | 127 | 125 | 118 | 141 | 135 | 125 | 129 | 147 | 148 | 136 | 135 | 143 | 148 | 147 | 145 | 156 | 155 | 153 | 155 | 167 | 169 | 148 | 152 | 157 | 108 | 131 | 143 | 151 | 168 | 179 | 191 | 211 | 228 | 258 | 278 | 313 | 328 | 326 | 338 | 365 | 377 | 405 | 421 | 449 |
Goodwill and Intangible Assets
| 1,300 | 822 | 715 | 702 | 747 | 751 | 549 | 526 | 436 | 320 | 233 | 218 | 223 | 220 | 145 | 143 | 171 | 175 | 158 | 162 | 174 | 127 | 125 | 118 | 141 | 135 | 125 | 129 | 147 | 148 | 136 | 135 | 143 | 148 | 147 | 145 | 156 | 155 | 153 | 155 | 167 | 169 | 148 | 152 | 157 | 108 | 131 | 143 | 151 | 168 | 179 | 191 | 211 | 228 | 258 | 278 | 313 | 328 | 326 | 338 | 365 | 377 | 405 | 421 | 449 |
Long Term Investments
| 86,484 | 86,135 | 85,788 | 83,158 | 83,442 | 81,266 | 68,833 | 79,375 | 83,794 | 80,628 | 83,167 | 79,290 | 79,632 | 73,888 | 73,327 | 73,296 | 73,884 | 80,332 | 74,454 | 75,940 | 74,503 | 73,521 | 82,288 | 82,055 | 78,980 | 79,474 | 78,451 | 78,040 | 77,278 | 76,960 | 75,023 | 75,222 | 74,591 | 74,766 | 76,015 | 78,113 | 76,107 | 78,663 | 77,765 | 77,671 | 69,957 | 62,381 | 57,124 | 58,814 | 61,415 | 65,765 | 67,692 | 64,778 | 64,830 | 61,080 | 55,642 | 51,846 | 53,053 | 53,144 | 50,816 | 54,711 | 51,576 | 48,755 | 52,470 | 50,570 | 48,973 | 47,567 | 39,615 | 37,332 | 30,491 |
Tax Assets
| 0 | 0 | 0 | 0 | 3 | 3 | 14,247 | 58 | 455 | 626 | 430 | 589 | 293 | 162 | 227 | 260 | 194 | 195 | 280 | 706 | 786 | 223 | 226 | 265 | 216 | 107 | 93 | 95 | 90 | 91 | 96 | 98 | 99 | 100 | 89 | 91 | 89 | 96 | 93 | 92 | 94 | 108 | 106 | 107 | 109 | 110 | 114 | 119 | 122 | 128 | 507 | 543 | 315 | 671 | 924 | 661 | 620 | 548 | 711 | 675 | 278 | 426 | 615 | 500 | 1,245 |
Other Non-Current Assets
| 502 | 166 | 179 | 383 | 381 | 380 | 382 | 9,518 | 5,979 | 5,317 | 4,348 | 7,563 | 6,991 | 10,912 | 11,860 | 11,214 | 10,906 | 6,142 | 9,418 | 8,050 | 7,579 | 9,248 | 4,258 | 3,939 | 6,147 | 5,481 | 6,445 | 7,513 | 6,598 | 7,351 | 8,027 | 8,107 | 6,706 | 6,138 | 5,860 | 4,026 | 3,324 | 2,319 | 3,343 | 4,307 | 7,443 | 11,499 | 12,976 | 11,446 | 10,517 | 8,564 | 7,216 | 8,199 | 7,162 | 8,570 | 10,596 | 12,193 | 11,074 | 9,956 | 11,879 | 10,120 | 9,768 | 11,755 | 9,109 | 9,471 | 9,536 | 8,595 | 12,359 | 12,581 | 13,951 |
Total Non-Current Assets
| 111,551 | 110,420 | 109,720 | 107,313 | 107,690 | 105,609 | 106,817 | 112,306 | 113,557 | 110,056 | 111,413 | 110,904 | 110,469 | 108,448 | 108,854 | 108,295 | 108,440 | 110,190 | 107,726 | 108,438 | 106,617 | 106,837 | 110,673 | 109,998 | 109,138 | 109,173 | 109,176 | 110,161 | 108,390 | 108,942 | 107,300 | 107,501 | 105,350 | 105,193 | 106,253 | 106,744 | 104,089 | 105,951 | 106,290 | 107,386 | 103,008 | 97,900 | 94,074 | 94,013 | 95,145 | 96,416 | 96,703 | 94,435 | 92,668 | 90,519 | 86,894 | 84,826 | 84,823 | 84,224 | 84,202 | 86,249 | 82,855 | 82,212 | 83,566 | 80,741 | 79,000 | 77,024 | 72,170 | 70,081 | 65,587 |
Total Assets
| 143,995 | 143,260 | 142,301 | 143,987 | 144,706 | 142,015 | 141,135 | 141,093 | 139,177 | 138,140 | 137,694 | 138,341 | 136,664 | 137,473 | 137,402 | 137,197 | 136,675 | 135,772 | 133,771 | 133,103 | 131,277 | 135,354 | 132,701 | 133,152 | 134,608 | 134,864 | 135,146 | 136,364 | 134,643 | 136,006 | 132,569 | 133,699 | 131,618 | 131,626 | 130,216 | 128,614 | 129,711 | 130,163 | 129,482 | 130,067 | 131,758 | 130,834 | 127,672 | 128,401 | 127,049 | 125,912 | 122,716 | 121,740 | 121,528 | 119,498 | 116,831 | 116,520 | 117,384 | 115,532 | 114,375 | 113,838 | 113,268 | 113,710 | 113,057 | 110,892 | 112,932 | 111,423 | 110,674 | 110,499 | 109,764 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,527 | 2,967 | 2,615 | 2,115 | 2,600 | 3,443 | 3,174 | 3,081 | 3,594 | 4,304 | 4,091 | 4,210 | 4,021 | 4,554 | 3,748 | 3,611 | 3,577 | 4,191 | 3,459 | 3,363 | 3,353 | 4,887 | 4,066 | 3,736 | 3,972 | 4,660 | 4,045 | 3,891 | 4,113 | 4,611 | 4,031 | 3,369 | 3,465 | 4,190 | 3,593 | 3,421 | 3,431 | 4,276 | 3,489 | 3,287 | 3,508 | 4,268 | 4,027 | 3,648 | 4,163 | 4,634 | 3,670 | 3,784 | 3,965 | 4,861 | 4,372 | 4,276 | 5,002 | 5,295 | 4,535 | 4,522 | 4,446 | 5,249 | 4,342 | 3,841 | 4,271 | 4,546 | 3,853 | 3,548 | 3,608 |
Short Term Debt
| 1,800 | 0 | 1,000 | 0 | 670 | 0 | 1,000 | 0 | 200 | 0 | 0 | 0 | 10 | -1,768 | 40 | 55 | -1,852 | -1,671 | -1,192 | 60 | -2,590 | -1,817 | 60 | 60 | -2,046 | -1,684 | -1,606 | 102 | -1,738 | -1,204 | 0 | 0 | 1,000 | 0 | 2,000 | 0 | 1,200 | 400 | 1,500 | 0 | 1,300 | 400 | 1,002 | 0 | 1,200 | 800 | 1,382 | 47 | 1,200 | 1,004 | 1,600 | 22 | 1,745 | 714 | 1,722 | 3 | 1,711 | 939 | 2,358 | 676 | 2,769 | 1,900 | 2,397 | 1,872 | 3,166 |
Tax Payables
| 0 | 0 | 0 | 756 | 415 | 879 | 564 | 1,157 | 582 | 1,027 | 658 | 979 | 478 | 655 | 565 | 1,003 | 523 | 671 | 431 | 839 | 388 | 676 | 408 | 776 | 386 | 582 | 258 | 762 | 388 | 458 | 211 | 812 | 265 | 844 | 389 | 808 | 444 | 46 | 0 | 715 | 621 | 1,262 | 609 | 1,243 | 760 | 789 | 172 | 994 | 643 | 1,017 | 469 | 1,604 | 748 | 1,321 | 576 | 1,230 | 576 | 1,677 | 994 | 940 | 473 | 873 | 730 | 644 | 366 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 415 | 0 | 2,378 | 0 | 0 | -1 | 0 | 0 | 0 | 1,798 | 2,527 | 2,956 | 2,034 | 1,831 | 1,882 | 3,131 | 2,776 | 1,877 | 1,853 | 2,802 | 2,239 | 1,744 | 1,803 | 2,947 | 1,976 | 1,804 | 0 | 0 | 1,723 | 0 | 1,837 | 0 | 1,926 | 1,177 | 1,575 | 0 | 2,434 | 2,549 | 2,137 | 0 | 2,481 | 1,991 | 1,616 | 3,149 | 2,334 | 2,363 | 2,062 | 3,819 | 2,335 | 2,688 | 2,185 | 3,517 | 2,177 | 3,063 | 2,613 | 3,184 | 2,146 | 2,313 | 2,387 | 2,960 | 2,166 |
Other Current Liabilities
| 3,952 | 3,511 | 3,094 | 4,056 | 4,510 | 3,297 | 3,157 | 3,742 | 4,025 | 3,313 | 3,046 | 3,521 | 3,183 | 708 | 3,209 | 3,243 | 866 | 1,069 | 808 | 3,427 | 902 | 822 | 2,642 | 3,281 | 1,029 | 1,000 | 1,048 | 3,401 | 1,191 | 977 | 2,788 | 4,102 | 2,921 | 2,777 | 2,742 | 3,472 | 2,823 | 2,538 | 2,769 | 3,343 | 4,401 | 3,007 | 2,784 | 4,811 | 3,383 | 2,948 | 2,703 | 3,416 | 3,010 | 2,803 | 3,014 | 3,496 | 3,038 | 2,676 | 2,832 | 3,441 | 2,893 | 2,658 | 2,718 | 3,318 | 2,867 | 2,813 | 2,881 | 3,456 | 2,962 |
Total Current Liabilities
| 8,279 | 6,478 | 6,709 | 6,927 | 8,940 | 7,619 | 7,895 | 7,980 | 8,401 | 8,644 | 7,795 | 8,710 | 7,692 | 7,745 | 7,562 | 7,912 | 7,060 | 7,922 | 7,140 | 7,689 | 7,479 | 8,322 | 7,176 | 7,853 | 7,686 | 8,046 | 7,214 | 8,156 | 7,770 | 8,450 | 7,030 | 8,283 | 7,651 | 7,811 | 8,724 | 7,701 | 7,898 | 7,260 | 7,758 | 7,345 | 9,830 | 8,937 | 8,422 | 9,702 | 9,506 | 9,171 | 7,927 | 8,241 | 8,818 | 9,685 | 9,455 | 9,398 | 10,533 | 10,006 | 9,665 | 9,196 | 9,626 | 10,523 | 10,412 | 8,775 | 10,380 | 10,132 | 9,861 | 9,520 | 10,102 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 30 | 40 | 55 | 70 | 90 | 100 | 120 | 135 | 150 | 165 | 309 | 334 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 24 | 40 | 56 | 71 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 983 | 898 | 1,315 | 0 | 0 | 1,069 | 1,371 | 1,292 | 1,211 | 1,129 | 1,343 | 1,260 | 1,178 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 700 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 314 | 737 | 377 | 853 | 760 | 528 | 237 | 0 | 0 | 0 | 0 | 0 | 0 | 207 | 193 | 4 | 454 | 233 | 21 | 0 | 0 | 510 | 281 | 198 | 702 | 943 | 1,545 | 1,644 | 1,395 | 1,914 | 1,496 | 1,515 | 1,267 | 1,332 | 1,039 | 977 | 1,367 | 1,905 | 1,771 | 2,142 | 1,885 | 2,082 | 1,864 | 1,887 | 1,682 | 1,651 | 1,398 | 1,180 | 1,097 | 318 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 884 | 793 | 1,266 | 1,160 | 1,058 | 958 | 1,194 | 1,102 | 1,020 | 917 | 1,506 | 1,394 | 1,245 | 1,220 | 1,584 | 1,496 | 426 | 455 | 452 | 1,683 | 1,597 | 447 | 445 | 443 | 433 | 1,376 | 430 | 429 | 427 | 1,489 | 1,760 | 1,669 | 1,578 | 1,486 | 1,460 | 2,339 | 2,631 | 3,068 | 1,566 | 3,642 | 1,403 | 3,330 | 2,712 | 760 | 674 | 2,253 | 951 | 867 | 779 | 723 | 1,053 | 963 | 872 | 786 | 1,116 | 1,020 | 928 | 834 | 1,182 | 1,073 | 264 | 838 | 1,474 | 1,342 | 1,216 |
Total Non-Current Liabilities
| 1,198 | 1,533 | 1,646 | 2,013 | 1,818 | 1,489 | 1,431 | 1,102 | 1,020 | 917 | 1,506 | 1,394 | 1,245 | 1,427 | 1,777 | 1,500 | 1,873 | 1,616 | 1,828 | 1,738 | 1,667 | 2,116 | 2,197 | 2,053 | 2,481 | 2,655 | 3,483 | 3,642 | 3,334 | 3,403 | 3,256 | 3,184 | 2,845 | 2,818 | 2,499 | 2,339 | 2,631 | 3,068 | 3,337 | 3,642 | 3,288 | 3,330 | 2,712 | 2,647 | 2,356 | 2,253 | 2,349 | 2,047 | 1,876 | 1,041 | 1,053 | 963 | 872 | 786 | 1,116 | 1,020 | 928 | 834 | 1,182 | 1,073 | 1,124 | 862 | 1,514 | 1,398 | 1,287 |
Total Liabilities
| 9,477 | 8,011 | 8,355 | 8,940 | 10,758 | 9,108 | 9,326 | 9,082 | 9,421 | 9,561 | 9,301 | 10,104 | 8,937 | 9,172 | 9,339 | 9,412 | 8,933 | 9,538 | 8,968 | 9,427 | 9,146 | 10,438 | 9,373 | 9,906 | 10,167 | 10,701 | 10,697 | 11,798 | 11,104 | 11,853 | 10,286 | 11,467 | 10,496 | 10,629 | 11,223 | 10,040 | 10,529 | 10,328 | 11,095 | 10,987 | 13,118 | 12,267 | 11,134 | 12,349 | 11,862 | 11,424 | 10,276 | 10,288 | 10,694 | 10,726 | 10,508 | 10,361 | 11,405 | 10,792 | 10,781 | 10,216 | 10,554 | 11,357 | 11,594 | 9,848 | 11,504 | 10,994 | 11,375 | 10,918 | 11,389 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 |
Retained Earnings
| 120,694 | 120,917 | 119,625 | 119,533 | 119,185 | 119,339 | 118,021 | 117,869 | 118,067 | 117,719 | 116,396 | 118,705 | 117,800 | 117,695 | 116,819 | 116,735 | 116,257 | 115,962 | 114,783 | 114,658 | 114,229 | 114,467 | 113,325 | 113,127 | 113,727 | 113,741 | 112,438 | 112,489 | 112,213 | 111,735 | 110,614 | 110,721 | 110,345 | 110,257 | 108,721 | 108,727 | 108,564 | 108,327 | 107,074 | 107,054 | 106,856 | 106,611 | 104,794 | 104,599 | 103,843 | 103,038 | 101,406 | 100,994 | 100,274 | 99,838 | 98,568 | 98,552 | 97,885 | 97,349 | 96,046 | 95,593 | 94,679 | 94,184 | 93,008 | 92,708 | 92,332 | 91,864 | 90,971 | 90,982 | 91,086 |
Accumulated Other Comprehensive Income/Loss
| 3,787 | 4,297 | 4,286 | 5,626 | 4,871 | 3,681 | 3,634 | 3,589 | 2,142 | 980 | 1,634 | 1,570 | 1,965 | 2,644 | 3,283 | 3,088 | 7,961 | 2,310 | 2,058 | 1,056 | -59 | 2,487 | 2,042 | 2,158 | 2,753 | 2,461 | 4,050 | 4,116 | 3,365 | 4,456 | 3,707 | 3,549 | 2,815 | 2,778 | 2,309 | 1,885 | 2,656 | 3,545 | 3,349 | 4,063 | 3,820 | 3,993 | 3,781 | 3,488 | 3,379 | 3,486 | 3,069 | 2,493 | 2,596 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,036 | 3,035 | 3,036 | 2,888 | 2,888 | 2,888 | 3,154 | 7,142 | 2,547 | 2,880 | 3,362 | 962 | 962 | 962 | 961 | 962 | 961 | 961 | 961 | 961 | 961 | 960 | 961 | 961 | 961 | 961 | 961 | 961 | 961 | 962 | 962 | 962 | 962 | 962 | 961 | 962 | 962 | 963 | 4,313 | 963 | 4,784 | 963 | 963 | 4,453 | 4,344 | 964 | 4,034 | 3,458 | 3,560 | 1,934 | 755 | 607 | 1,094 | 392 | 548 | 1,029 | 1,035 | 1,169 | 1,455 | 1,336 | 2,096 | 1,565 | 1,328 | 1,599 | 289 |
Total Shareholders Equity
| 134,517 | 135,249 | 133,946 | 135,047 | 133,945 | 132,908 | 131,809 | 132,011 | 129,756 | 128,579 | 128,393 | 128,237 | 127,727 | 128,301 | 128,063 | 127,785 | 127,742 | 126,234 | 124,803 | 123,676 | 122,131 | 124,916 | 123,328 | 123,246 | 124,441 | 124,163 | 124,449 | 124,566 | 123,539 | 124,153 | 122,283 | 122,232 | 121,122 | 120,997 | 118,993 | 118,574 | 119,182 | 119,835 | 118,387 | 119,080 | 118,640 | 118,567 | 116,538 | 116,052 | 115,187 | 114,488 | 112,440 | 111,452 | 110,834 | 108,772 | 106,323 | 106,159 | 105,979 | 104,740 | 103,594 | 103,622 | 102,714 | 102,353 | 101,463 | 101,044 | 101,428 | 100,429 | 99,299 | 99,581 | 98,375 |
Total Equity
| 134,517 | 135,249 | 133,946 | 135,047 | 133,945 | 132,907 | 131,809 | 132,011 | 129,756 | 128,579 | 128,393 | 128,237 | 127,727 | 128,301 | 128,063 | 127,785 | 127,742 | 126,234 | 124,803 | 123,676 | 122,131 | 124,916 | 123,328 | 123,246 | 124,441 | 124,163 | 124,449 | 124,566 | 123,539 | 124,153 | 122,283 | 122,232 | 121,122 | 120,997 | 118,993 | 118,574 | 119,182 | 119,835 | 118,387 | 119,080 | 118,640 | 118,567 | 116,538 | 116,052 | 115,187 | 114,488 | 112,440 | 111,452 | 110,834 | 108,772 | 106,323 | 106,159 | 105,979 | 104,740 | 103,594 | 103,622 | 102,714 | 102,353 | 101,463 | 101,044 | 101,428 | 100,429 | 99,299 | 99,581 | 98,375 |
Total Liabilities & Shareholders Equity
| 143,994 | 143,260 | 142,301 | 143,987 | 144,703 | 142,015 | 141,135 | 141,093 | 139,177 | 138,140 | 137,694 | 138,341 | 136,664 | 137,473 | 137,402 | 137,197 | 136,675 | 135,772 | 133,771 | 133,103 | 131,277 | 135,354 | 132,701 | 133,152 | 134,608 | 134,864 | 135,146 | 136,364 | 134,643 | 136,006 | 132,569 | 133,699 | 131,618 | 131,626 | 130,216 | 128,614 | 129,711 | 130,163 | 129,482 | 130,067 | 131,758 | 130,834 | 127,672 | 128,401 | 127,049 | 125,912 | 122,716 | 121,740 | 121,528 | 119,498 | 116,831 | 116,520 | 117,384 | 115,532 | 114,375 | 113,838 | 113,268 | 113,710 | 113,057 | 110,892 | 112,932 | 111,423 | 110,674 | 110,499 | 109,764 |