Tsugami Corporation
TSE:6101.T
1418 (JPY) • At close November 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 29,417 | 30,495 | 31,644 | 29,284 | 26,609 | 25,779 | 22,976 | 18,677 | 22,168 | 18,844 | 21,083 | 20,925 | 21,467 | 17,207 | 16,141 | 12,070 | 12,941 | 10,921 | 10,564 | 9,895 | 12,276 | 11,112 | 8,883 | 8,286 | 10,723 | 10,286 | 10,805 | 10,437 | 5,961 | 4,666 | 6,543 | 5,966 | 5,185 | 4,744 | 3,756 | 4,224 | 5,635 | 5,175 | 4,843 | 3,762 | 4,242 | 6,227 | 5,981 | 6,815 | 5,470 | 5,467 | 5,094 | 5,020 | 6,279 | 5,314 | 3,990 | 4,958 | 4,481 | 4,111 | 3,779 | 5,599 | 3,769 | 3,892 | 2,540 | 2,352 | 3,238 |
Short Term Investments
| 146 | 142 | 140 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 0 | 0 | -3 | -3 | -606 | -589 | -596 | -593 | -590 | -521 | -525 | -583 | -624 | -632 | -316 | -316 | -310 | -8 | -10 | -11 | -16 | -19 | -22 | -26 | -28 | -33 | -32 | -31 | -13 | -15 | -16 | -18 | -19 | 4 | 33 | 0 | 251 | 255 | 300 |
Cash and Short Term Investments
| 29,563 | 30,637 | 31,784 | 29,314 | 26,639 | 25,809 | 23,006 | 18,707 | 22,198 | 18,874 | 21,113 | 20,955 | 21,497 | 17,237 | 16,171 | 12,100 | 12,971 | 10,951 | 10,594 | 9,925 | 12,306 | 11,142 | 8,883 | 8,286 | 10,723 | 10,286 | 10,805 | 10,437 | 5,961 | 4,666 | 6,543 | 5,966 | 5,185 | 4,744 | 3,756 | 4,224 | 5,635 | 5,175 | 4,843 | 3,762 | 4,242 | 6,227 | 5,981 | 6,815 | 5,470 | 5,467 | 5,094 | 5,020 | 6,279 | 5,314 | 3,990 | 4,958 | 4,481 | 4,111 | 3,779 | 5,599 | 3,769 | 3,892 | 2,540 | 2,352 | 3,238 |
Net Receivables
| 33,024 | 29,208 | 22,442 | 22,136 | 22,949 | 23,117 | 22,738 | 27,511 | 27,528 | 27,614 | 27,255 | 24,034 | 23,363 | 20,428 | 17,257 | 15,195 | 14,381 | 12,258 | 14,262 | 14,372 | 16,250 | 17,150 | 14,708 | 17,141 | 14,644 | 16,053 | 13,095 | 11,233 | 10,761 | 11,052 | 10,017 | 7,448 | 6,758 | 7,132 | 6,679 | 7,388 | 8,277 | 8,514 | 7,748 | 15,717 | 11,001 | 8,139 | 6,594 | 6,257 | 6,371 | 6,459 | 6,061 | 10,715 | 13,511 | 11,071 | 7,163 | 8,697 | 8,334 | 8,018 | 8,477 | 10,038 | 9,176 | 7,677 | 4,918 | 4,639 | 4,799 |
Inventory
| 36,480 | 32,730 | 32,852 | 34,849 | 37,146 | 38,500 | 37,478 | 39,585 | 37,312 | 32,618 | 28,356 | 24,271 | 22,521 | 20,774 | 19,271 | 18,405 | 18,506 | 18,343 | 18,838 | 19,011 | 20,836 | 22,462 | 23,545 | 21,966 | 19,772 | 17,363 | 16,598 | 17,068 | 17,101 | 16,113 | 16,073 | 16,515 | 16,955 | 18,298 | 21,830 | 25,629 | 26,155 | 22,698 | 23,149 | 23,484 | 23,321 | 20,958 | 19,317 | 17,157 | 18,277 | 18,363 | 17,857 | 16,891 | 19,071 | 18,807 | 12,946 | 12,291 | 11,436 | 10,717 | 11,337 | 10,988 | 10,487 | 8,202 | 8,131 | 6,869 | 8,179 |
Other Current Assets
| 1,129 | 360 | 1,527 | 1,444 | 1,196 | 2,944 | 2,692 | 3,144 | 1,772 | 2,930 | 2,603 | 2,104 | 1,520 | 1,584 | 1,182 | 1,104 | 941 | 1,400 | 1,271 | 1,071 | 946 | 1,739 | 503 | 509 | 458 | 463 | 333 | 554 | 779 | 637 | 482 | 369 | 551 | 465 | 214 | 439 | 478 | 474 | 474 | 317 | 727 | 629 | 423 | 312 | 571 | 258 | 771 | 643 | 1,130 | 1,916 | 691 | 685 | 408 | 732 | 869 | 887 | 680 | 420 | 258 | 131 | 270 |
Total Current Assets
| 100,196 | 92,935 | 88,605 | 87,743 | 87,930 | 90,370 | 85,914 | 88,947 | 88,810 | 82,036 | 79,327 | 71,364 | 68,901 | 60,023 | 53,881 | 46,804 | 46,799 | 42,952 | 44,965 | 44,379 | 50,338 | 52,493 | 47,639 | 47,902 | 45,597 | 44,165 | 40,831 | 39,292 | 34,602 | 32,468 | 33,115 | 30,298 | 29,449 | 30,639 | 32,479 | 37,680 | 40,545 | 36,861 | 36,214 | 43,280 | 39,291 | 35,953 | 32,315 | 30,541 | 30,689 | 30,547 | 29,783 | 33,269 | 39,991 | 37,108 | 24,790 | 26,631 | 24,659 | 23,578 | 24,462 | 27,512 | 24,112 | 20,191 | 15,847 | 13,991 | 16,486 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 19,471 | 18,402 | 17,842 | 17,732 | 16,892 | 16,111 | 15,706 | 16,853 | 16,795 | 16,106 | 15,247 | 13,244 | 13,286 | 13,110 | 12,358 | 11,593 | 11,291 | 10,870 | 11,165 | 10,890 | 10,527 | 8,871 | 9,170 | 9,404 | 9,353 | 9,145 | 8,494 | 8,695 | 8,343 | 8,196 | 8,565 | 8,737 | 9,007 | 9,906 | 10,761 | 11,107 | 11,537 | 11,451 | 11,614 | 11,090 | 10,574 | 10,420 | 10,936 | 10,102 | 10,146 | 9,322 | 8,862 | 8,648 | 8,315 | 7,234 | 6,727 | 6,393 | 6,321 | 6,433 | 6,238 | 6,087 | 6,134 | 6,208 | 6,207 | 6,259 | 6,633 |
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 |
Intangible Assets
| 299 | 359 | 428 | 484 | 555 | 615 | 688 | 758 | 831 | 903 | 932 | 995 | 1,050 | 1,116 | 1,173 | 1,225 | 1,297 | 1,289 | 1,207 | 952 | 739 | 557 | 1,150 | 1,036 | 856 | 696 | 675 | 663 | 652 | 649 | 663 | 607 | 619 | 698 | 715 | 736 | 760 | 756 | 765 | 717 | 607 | 328 | 345 | 328 | 329 | 320 | 309 | 184 | 0 | 149 | 145 | 150 | 157 | 139 | 131 | 137 | 64 | 53 | 48 | 39 | 43 |
Goodwill and Intangible Assets
| 299 | 359 | 428 | 484 | 555 | 615 | 688 | 758 | 831 | 903 | 932 | 995 | 1,050 | 1,116 | 1,173 | 1,225 | 1,297 | 1,289 | 1,207 | 952 | 739 | 557 | 1,150 | 1,036 | 856 | 696 | 675 | 663 | 652 | 649 | 663 | 607 | 619 | 698 | 715 | 736 | 760 | 756 | 765 | 717 | 607 | 328 | 345 | 328 | 329 | 320 | 309 | 184 | 191 | 149 | 145 | 150 | 157 | 139 | 131 | 137 | 64 | 53 | 48 | 39 | 43 |
Long Term Investments
| 5,887 | 5,104 | 4,679 | 4,666 | 5,370 | 4,539 | 4,081 | 4,108 | 4,434 | 4,404 | 4,810 | 4,685 | 4,284 | 4,390 | 4,199 | 6,574 | 7,066 | 6,206 | 8,208 | 6,782 | 6,374 | 6,414 | 5,845 | 6,939 | 7,356 | 8,359 | 10,109 | 9,106 | 8,552 | 8,676 | 8,345 | 6,727 | 6,236 | 6,467 | 7,855 | 7,010 | 7,898 | 7,606 | 6,793 | 5,703 | 5,458 | 5,376 | 5,578 | 4,844 | 5,342 | 5,568 | 4,918 | 4,198 | 4,820 | 6,139 | 5,169 | 5,074 | 5,860 | 5,615 | 5,213 | 3,879 | 3,929 | 0 | 3,377 | 2,434 | 1,758 |
Tax Assets
| 553 | 461 | 482 | 470 | 434 | 455 | 492 | 600 | 434 | 308 | 284 | 255 | 287 | 253 | 270 | 261 | 293 | 209 | 196 | 223 | 269 | 233 | 275 | 294 | 286 | 3 | 3 | 6 | 5 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 3 | 27 | 58 | 0 | 280 | 285 | 335 |
Other Non-Current Assets
| 3 | 453 | 466 | 348 | 3 | 274 | 308 | 320 | 4 | 3 | 2 | 4 | 308 | 385 | 329 | 331 | 331 | 334 | 283 | 284 | 294 | 1,124 | 287 | 273 | 270 | 282 | 278 | 274 | 270 | 131 | 129 | 124 | 125 | 143 | 145 | 144 | 149 | 149 | 155 | 147 | 147 | 167 | 170 | 157 | 157 | 158 | 150 | 143 | 146 | 126 | 139 | 135 | 112 | 94 | 92 | 121 | 164 | 4,695 | 429 | 390 | 448 |
Total Non-Current Assets
| 26,213 | 24,779 | 23,897 | 23,700 | 23,254 | 21,994 | 21,275 | 22,639 | 22,498 | 21,724 | 21,275 | 19,183 | 19,215 | 19,254 | 18,329 | 19,984 | 20,278 | 18,908 | 21,059 | 19,131 | 18,203 | 17,199 | 16,727 | 17,946 | 18,121 | 18,485 | 19,559 | 18,744 | 17,822 | 17,654 | 17,704 | 16,197 | 15,989 | 17,216 | 19,478 | 18,999 | 20,345 | 19,963 | 19,328 | 17,658 | 16,787 | 16,292 | 17,031 | 15,432 | 15,975 | 15,369 | 14,240 | 13,174 | 13,473 | 13,649 | 12,181 | 11,753 | 12,451 | 12,282 | 11,677 | 10,251 | 10,349 | 10,956 | 10,341 | 9,407 | 9,217 |
Total Assets
| 126,409 | 117,714 | 112,503 | 111,443 | 111,185 | 112,364 | 107,189 | 111,587 | 111,309 | 103,761 | 100,602 | 90,548 | 88,117 | 79,278 | 72,211 | 66,789 | 67,077 | 61,860 | 66,025 | 63,511 | 68,541 | 69,692 | 64,369 | 65,850 | 63,720 | 62,655 | 60,392 | 58,040 | 52,426 | 50,127 | 50,822 | 46,497 | 45,442 | 47,857 | 51,960 | 56,681 | 60,894 | 56,827 | 55,545 | 60,942 | 56,082 | 52,248 | 49,350 | 45,976 | 46,667 | 45,918 | 44,025 | 46,446 | 53,467 | 50,757 | 36,971 | 38,384 | 37,110 | 35,860 | 36,139 | 37,763 | 34,461 | 31,147 | 26,188 | 23,398 | 25,703 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 18,706 | 17,546 | 16,926 | 14,354 | 16,631 | 20,384 | 19,514 | 22,453 | 25,585 | 22,234 | 25,878 | 20,933 | 19,950 | 14,797 | 12,521 | 10,022 | 12,039 | 9,480 | 10,458 | 9,908 | 12,505 | 13,476 | 15,189 | 16,745 | 16,073 | 14,035 | 12,669 | 12,362 | 11,647 | 9,606 | 9,644 | 9,117 | 7,643 | 5,857 | 6,102 | 10,433 | 13,693 | 8,276 | 7,929 | 13,046 | 14,413 | 10,630 | 8,205 | 6,724 | 6,545 | 6,759 | 7,742 | 12,709 | 19,664 | 16,503 | 8,665 | 10,206 | 9,148 | 8,011 | 10,529 | 13,390 | 11,116 | 6,946 | 4,068 | 1,368 | 2,129 |
Short Term Debt
| 15,980 | 17,021 | 17,264 | 17,144 | 16,579 | 17,698 | 17,275 | 15,004 | 12,559 | 13,313 | 11,864 | 10,117 | 9,849 | 9,579 | 9,180 | 10,151 | 9,725 | 8,867 | 9,650 | 9,373 | 11,042 | 11,121 | 5,000 | 4,000 | 3,200 | 3,200 | 2,600 | 2,600 | 4,232 | 4,183 | 4,307 | 3,890 | 4,516 | 6,127 | 8,158 | 8,377 | 6,961 | 6,855 | 6,922 | 8,520 | 5,968 | 6,075 | 4,956 | 4,251 | 4,301 | 3,919 | 2,300 | 300 | 1,315 | 2,407 | 3,462 | 3,449 | 2,379 | 2,389 | 915 | 300 | 300 | 1,308 | 1,000 | 800 | 800 |
Tax Payables
| 2,436 | 1,670 | 1,746 | 1,518 | 1,518 | 1,447 | 1,395 | 1,597 | 1,981 | 1,390 | 2,764 | 2,173 | 1,428 | 1,332 | 1,464 | 587 | 783 | 310 | 302 | 535 | 776 | 477 | 986 | 735 | 1,182 | 1,068 | 1,214 | 885 | 364 | 525 | 472 | 303 | 216 | 267 | 129 | 145 | 337 | 616 | 444 | 893 | 576 | 1,113 | 193 | 175 | 293 | 829 | 446 | 1,191 | 823 | 1,413 | 398 | 390 | 205 | 374 | 264 | 236 | 50 | 67 | 41 | 75 | 46 |
Deferred Revenue
| 2,738 | 2,481 | 4,110 | 4,665 | 4,304 | 4,867 | 4,680 | 5,500 | 5,836 | 6,566 | 5,543 | 5,246 | 6,187 | 5,087 | 4,128 | 2,434 | 2,111 | 1,908 | 1,612 | 2,155 | 2,540 | 2,689 | 3,351 | 3,570 | 3,338 | 3,966 | 3,688 | 2,453 | 1,806 | 1,984 | 1,782 | 1,403 | 1,265 | 1,338 | 667 | 897 | 955 | 1,291 | 1,818 | 1,439 | 979 | 1,636 | 618 | 683 | 693 | 1,341 | 833 | 1,801 | 1,493 | 1,833 | 629 | 771 | 734 | 729 | 472 | 624 | 435 | 309 | 128 | 242 | 263 |
Other Current Liabilities
| 4,376 | 2,999 | 986 | 1,020 | 1,110 | 740 | 922 | 1,055 | 1,210 | 760 | 868 | 773 | 992 | 741 | 801 | 711 | 879 | 611 | 700 | 703 | 852 | 647 | 1,530 | 1,392 | 1,888 | 1,620 | 1,597 | 1,755 | 1,261 | 989 | 1,060 | 869 | 908 | 661 | 1,465 | 1,605 | 2,055 | 1,429 | 1,180 | 1,305 | 1,238 | 975 | 940 | 840 | 1,086 | 789 | 940 | 1,281 | 1,331 | 733 | 654 | 566 | 633 | 642 | 714 | 658 | 707 | 733 | 478 | 353 | 663 |
Total Current Liabilities
| 41,800 | 40,047 | 39,286 | 37,183 | 38,624 | 43,689 | 42,391 | 44,012 | 45,190 | 42,873 | 44,153 | 37,069 | 36,978 | 30,204 | 26,630 | 23,318 | 24,754 | 20,866 | 22,420 | 22,139 | 26,939 | 27,933 | 25,070 | 25,707 | 24,499 | 22,821 | 20,554 | 19,170 | 18,946 | 16,762 | 16,793 | 15,279 | 14,332 | 13,983 | 16,392 | 21,312 | 23,664 | 17,851 | 17,849 | 24,310 | 22,598 | 19,316 | 14,719 | 12,498 | 12,625 | 12,808 | 11,815 | 16,091 | 23,803 | 21,476 | 13,410 | 14,992 | 12,894 | 11,771 | 12,630 | 14,972 | 12,558 | 9,296 | 5,674 | 2,763 | 3,855 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 183 | 0 | 0 | 0 | -318 | 0 | 0 | 0 | 106 | 0 | 0 | 0 | 123 | 0 | 0 | 0 | 140 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 150 | 150 | 300 | 300 | 450 | 450 | 600 | 600 | 750 | 750 | 900 | 900 | 1,050 | 1,200 |
Deferred Revenue Non-Current
| 0 | 377 | 0 | 0 | 0 | 318 | 0 | 0 | 0 | 332 | 0 | 0 | 0 | -123 | 0 | 0 | 0 | -140 | 0 | 0 | 0 | -15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 769 | 762 | 786 | 794 | 794 | 804 | 803 | 817 | 0 | 0 | 845 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,343 | 3,555 | 3,534 | 3,196 | 3,385 | 2,123 | 2,013 | 1,813 | 1,883 | 1,460 | 1,563 | 1,159 | 1,220 | 887 | 715 | 952 | 1,035 | 635 | 1,356 | 725 | 663 | 511 | 541 | 955 | 1,031 | 1,550 | 1,698 | 1,407 | 1,214 | 1,125 | 987 | 596 | 509 | 511 | 945 | 708 | 1,160 | 1,084 | 886 | 585 | 477 | 327 | 598 | 364 | 444 | 316 | 541 | 79 | 201 | 420 | 111 | 73 | 527 | 480 | 309 | 0 | 0 | 129 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,766 | 1,186 | 1,767 | 1,687 | 1,658 | 1,631 | 1,638 | 1,679 | 1,652 | 1,150 | 1,500 | 1,484 | 1,340 | 1,351 | 1,275 | 1,274 | 1,287 | 1,286 | 1,277 | 1,285 | 1,287 | 1,177 | 997 | 779 | 770 | 769 | 784 | 783 | 778 | 778 | 767 | 765 | 757 | 771 | 522 | 517 | 549 | 615 | 757 | 795 | 819 | 1,020 | 820 | 791 | 788 | 797 | 815 | 52 | 55 | 58 | 63 | 67 | 68 | 84 | 87 | 916 | 929 | 95 | 915 | 916 | 930 |
Total Non-Current Liabilities
| 6,109 | 5,301 | 5,301 | 4,883 | 5,043 | 3,754 | 3,651 | 3,492 | 3,535 | 3,048 | 3,063 | 2,643 | 2,560 | 2,238 | 1,990 | 2,226 | 2,322 | 1,921 | 2,633 | 2,010 | 1,950 | 1,688 | 1,538 | 1,734 | 1,801 | 2,319 | 2,482 | 2,190 | 1,992 | 1,903 | 1,754 | 1,361 | 1,266 | 1,282 | 1,467 | 1,225 | 1,709 | 1,699 | 1,643 | 1,380 | 1,296 | 1,347 | 1,418 | 1,155 | 1,232 | 1,113 | 1,356 | 1,050 | 1,168 | 1,564 | 1,268 | 1,384 | 1,849 | 1,967 | 1,813 | 1,666 | 1,679 | 1,969 | 1,815 | 1,966 | 2,130 |
Total Liabilities
| 41,800 | 45,348 | 44,587 | 42,066 | 43,667 | 47,443 | 46,042 | 47,504 | 48,725 | 45,921 | 47,216 | 39,712 | 39,538 | 32,442 | 28,620 | 25,544 | 27,076 | 22,787 | 25,053 | 24,149 | 28,889 | 29,621 | 26,608 | 27,441 | 26,300 | 25,140 | 23,036 | 21,360 | 20,938 | 18,665 | 18,547 | 16,640 | 15,598 | 15,265 | 17,859 | 22,537 | 25,373 | 19,550 | 19,492 | 25,690 | 23,894 | 20,663 | 16,137 | 13,653 | 13,857 | 13,921 | 13,171 | 17,141 | 24,971 | 23,040 | 14,678 | 16,376 | 14,743 | 13,738 | 14,443 | 16,638 | 14,237 | 11,265 | 7,489 | 4,729 | 5,985 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 43,910 | 0 | 0 | 0 | 40,351 | 39,325 | 38,106 | 37,421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 12,345 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 | 10,599 |
Retained Earnings
| 33,109 | 34,065 | 32,228 | 31,911 | 31,060 | 30,945 | 29,322 | 28,552 | 27,047 | 25,795 | 24,069 | 28,981 | 26,234 | 24,362 | 22,336 | 19,668 | 18,770 | 18,784 | 18,557 | 18,704 | 18,482 | 18,052 | 16,340 | 15,524 | 13,897 | 13,257 | 12,229 | 19,067 | 18,127 | 17,250 | 16,731 | 15,848 | 15,249 | 15,653 | 15,671 | 16,074 | 16,116 | 15,963 | 15,239 | 14,478 | 12,167 | 11,424 | 12,396 | 12,402 | 12,353 | 11,956 | 11,780 | 11,326 | 10,015 | 8,535 | 7,526 | 7,491 | 7,093 | 6,962 | 6,671 | 6,496 | 5,328 | 4,791 | 4,018 | 3,941 | 5,373 |
Accumulated Other Comprehensive Income/Loss
| 13,097 | 10,316 | 8,225 | 9,187 | 8,476 | 6,887 | 5,770 | 8,229 | 8,268 | 6,255 | 4,439 | 3,157 | 2,829 | 2,561 | 1,102 | 1,713 | 1,562 | 1,039 | 3,003 | 1,405 | 1,704 | 2,576 | 2,700 | 3,750 | 4,084 | 5,145 | 5,953 | 5,076 | 4,565 | 4,375 | 4,435 | 2,527 | 2,300 | 3,547 | 5,042 | 4,694 | 6,028 | 5,819 | 5,000 | 3,782 | 3,028 | 3,008 | 3,684 | 2,723 | 2,648 | 2,284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 2,160 | -121 | 308 | 604 | -43,405 | 776 | 777 | 1,076 | -39,392 | -38,140 | -36,414 | -41,326 | -2,381 | -1,039 | 327 | 423 | 376 | 312 | 424 | 396 | 333 | 271 | 99 | 396 | 867 | 992 | 1,721 | -3,992 | -3,549 | -2,508 | -1,236 | -863 | -50 | 1,047 | 1,043 | 1,031 | 1,032 | 3,150 | 3,469 | 4,647 | 4,648 | 4,808 | 4,788 | 4,853 | 5,464 | 5,412 | 6,729 | 5,634 | 6,136 | 6,837 | 4,168 | 3,918 | 4,675 | 4,561 | 4,426 | 4,030 | 4,297 | 4,492 | 4,082 | 4,129 | 3,746 |
Total Shareholders Equity
| 60,711 | 56,605 | 53,106 | 54,047 | 52,386 | 50,953 | 48,214 | 50,202 | 48,619 | 45,580 | 42,545 | 40,578 | 39,027 | 38,229 | 36,110 | 34,149 | 33,053 | 32,480 | 34,329 | 32,850 | 32,864 | 33,244 | 31,484 | 32,015 | 31,193 | 31,739 | 32,248 | 32,496 | 31,488 | 31,462 | 32,275 | 29,857 | 29,844 | 32,592 | 34,101 | 34,144 | 35,521 | 37,277 | 36,053 | 35,252 | 32,188 | 31,585 | 33,213 | 32,323 | 32,810 | 31,997 | 30,854 | 29,305 | 28,496 | 27,717 | 22,293 | 22,008 | 22,367 | 22,122 | 21,696 | 21,125 | 20,224 | 19,882 | 18,699 | 18,669 | 19,718 |
Total Equity
| 78,497 | 72,361 | 67,916 | 69,377 | 67,518 | 64,921 | 61,147 | 64,083 | 62,584 | 57,840 | 53,386 | 50,836 | 48,579 | 46,836 | 43,591 | 41,245 | 40,001 | 39,073 | 40,972 | 39,362 | 39,652 | 40,071 | 37,761 | 38,409 | 37,420 | 37,515 | 37,356 | 36,680 | 31,488 | 31,462 | 32,275 | 29,857 | 29,844 | 32,592 | 34,101 | 34,144 | 35,521 | 37,277 | 36,053 | 35,252 | 32,188 | 31,585 | 33,213 | 32,323 | 32,810 | 31,997 | 30,854 | 29,305 | 28,496 | 27,717 | 22,293 | 22,008 | 22,367 | 22,122 | 21,696 | 21,125 | 20,224 | 19,882 | 18,699 | 18,669 | 19,718 |
Total Liabilities & Shareholders Equity
| 120,297 | 117,709 | 112,503 | 111,443 | 111,185 | 112,364 | 107,189 | 111,587 | 111,309 | 103,761 | 100,602 | 90,548 | 88,117 | 79,278 | 72,211 | 66,789 | 67,077 | 61,860 | 66,025 | 63,511 | 68,541 | 69,692 | 64,369 | 65,850 | 63,720 | 62,655 | 60,392 | 58,040 | 52,426 | 50,127 | 50,822 | 46,497 | 45,442 | 47,857 | 51,960 | 56,681 | 60,894 | 56,827 | 55,545 | 60,942 | 56,082 | 52,248 | 49,350 | 45,976 | 46,667 | 45,918 | 44,025 | 46,446 | 53,467 | 50,757 | 36,971 | 38,384 | 37,110 | 35,860 | 36,139 | 37,763 | 34,461 | 31,147 | 26,188 | 23,398 | 25,703 |