
Toyo Engineering Corporation
TSE:6330.T
672 (JPY) • At close May 12, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 86,471 | 93,910 | 111,082 | 119,856 | 128,274 | 127,579 | 108,521 | 108,523 | 105,245 | 103,531 | 96,542 | 92,153 | 98,513 | 98,515 | 93,521 | 97,609 | 92,703 | 83,804 | 70,043 | 81,989 | 78,460 | 88,177 | 89,557 | 101,759 | 86,195 | 87,646 | 99,037 | 111,068 | 86,305 | 98,303 | 104,780 | 126,042 | 112,563 | 108,174 | 107,025 | 126,815 | 106,963 | 104,615 | 105,226 | 90,753 | 91,333 | 58,082 | 65,223 | 73,814 | 59,505 | 56,197 | 55,800 | 52,328 | 44,070 | 41,068 | 43,677 | 48,041 | 41,778 | 46,949 | 45,694 | 45,069 | 36,735 | 36,395 | 31,413 | 36,899 | 36,995 | 38,348 | 33,116 |
Short Term Investments
| 0 | 10,697 | 0 | 11,482 | -11,645 | -11,592 | 6,175 | -11,333 | -9,290 | -9,248 | 5,539 | 7,150 | 6,500 | 8,349 | -8,071 | -7,993 | -4,601 | -4,601 | 5,521 | -4,598 | -5,277 | -5,214 | -5,275 | -5,207 | 311 | 972 | 961 | 1,049 | 4,558 | 4,999 | 3,474 | 1,175 | 1,043 | 1,079 | 1,169 | 998 | 1,023 | 1,129 | 327 | 2,354 | 8,334 | 31,323 | 26,317 | 25,025 | 24,319 | 24,316 | 21,404 | 21,376 | 21,341 | 28,329 | 39,353 | 44,499 | 44,312 | 44,353 | 44,362 | 43,992 | 37,994 | 37,994 | 37,993 | 37,993 | 36,992 | 38,993 | 29,989 |
Cash and Short Term Investments
| 86,471 | 104,607 | 111,082 | 119,856 | 128,274 | 127,579 | 108,521 | 108,523 | 105,245 | 103,531 | 96,542 | 92,153 | 98,513 | 98,515 | 93,521 | 97,609 | 92,703 | 83,804 | 70,043 | 81,989 | 78,460 | 88,177 | 89,557 | 101,759 | 86,506 | 88,618 | 99,998 | 112,117 | 90,863 | 103,302 | 108,254 | 127,217 | 113,606 | 109,253 | 108,194 | 127,813 | 107,986 | 105,744 | 105,553 | 93,107 | 99,667 | 89,405 | 91,540 | 98,839 | 83,824 | 80,513 | 77,204 | 73,704 | 65,411 | 69,397 | 83,030 | 92,540 | 86,090 | 91,302 | 90,056 | 89,061 | 74,729 | 74,389 | 69,406 | 74,892 | 73,987 | 77,341 | 63,105 |
Net Receivables
| 113,528 | 92,101 | 100,714 | 80,463 | 63,707 | 62,934 | 74,975 | 64,227 | 52,572 | 69,035 | 64,605 | 73,563 | 58,323 | 53,177 | 57,705 | 49,955 | 45,912 | 50,481 | 58,624 | 54,438 | 56,459 | 55,935 | 52,493 | 67,538 | 69,935 | 72,126 | 73,591 | 68,950 | 92,423 | 100,886 | 80,327 | 94,202 | 79,006 | 89,626 | 95,156 | 76,660 | 79,614 | 80,908 | 68,294 | 60,568 | 37,916 | 36,184 | 39,157 | 45,393 | 45,225 | 42,937 | 71,244 | 79,911 | 65,774 | 36,070 | 0 | 51,959 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 15,347 | 17,960 | 25,850 | 18,930 | 24,283 | 26,828 | 24,183 | 22,290 | 23,406 | 21,103 | 19,378 | 19,758 | 21,462 | 17,739 | 17,296 | 18,475 | 20,945 | 19,770 | 19,141 | 19,391 | 23,769 | 24,856 | 26,963 | 26,422 | 25,437 | 29,733 | 29,613 | 31,798 | 39,645 | 45,678 | 49,969 | 49,536 | 57,744 | 52,290 | 52,148 | 54,418 | 48,797 | 42,626 | 40,321 | 33,744 | 49,644 | 40,972 | 43,643 | 34,462 | 39,885 | 38,207 | 31,123 | 33,308 | 33,507 | 27,493 | 26,874 | 26,370 | 27,843 | 24,107 | 19,984 | 18,763 | 22,165 | 15,768 | 18,272 | 21,676 | 23,584 | 26,670 | 25,758 |
Other Current Assets
| 31,730 | 19,139 | 32,055 | 31,081 | 30,890 | 27,610 | 28,754 | 27,715 | 26,085 | 26,334 | 29,353 | 21,331 | 24,526 | 27,648 | 28,705 | 28,334 | 26,118 | 30,304 | 28,834 | 31,986 | 21,228 | 18,438 | 20,817 | 16,981 | 14,419 | 11,709 | 15,025 | 10,324 | 22,301 | 19,097 | 19,119 | 10,829 | 28,144 | 25,023 | 26,387 | 20,998 | 25,701 | 26,710 | 31,709 | 27,142 | 30,761 | 22,267 | 24,095 | 23,347 | 23,838 | 22,027 | 2,968 | 1,594 | 620 | 22,864 | 631 | -25 | 476 | 600 | 1,316 | 621 | 40,632 | 1,344 | 3,842 | 3,987 | 2,924 | 4,175 | 3,957 |
Total Current Assets
| 247,076 | 233,807 | 269,701 | 250,330 | 247,154 | 244,951 | 236,433 | 222,755 | 207,308 | 220,003 | 209,878 | 206,805 | 202,824 | 197,079 | 197,227 | 194,373 | 185,678 | 184,359 | 176,642 | 187,804 | 179,916 | 187,406 | 189,830 | 212,700 | 196,297 | 202,186 | 218,227 | 223,189 | 245,232 | 268,963 | 257,669 | 281,784 | 278,500 | 276,192 | 281,885 | 279,889 | 262,098 | 255,988 | 245,877 | 214,561 | 217,988 | 188,828 | 198,435 | 202,041 | 192,772 | 183,684 | 182,539 | 188,517 | 165,312 | 155,824 | 168,570 | 170,844 | 150,818 | 150,112 | 146,462 | 148,693 | 137,526 | 130,072 | 130,506 | 141,666 | 141,644 | 151,047 | 149,103 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11,982 | 10,344 | 9,500 | 6,919 | 12,893 | 13,176 | 12,845 | 12,819 | 11,907 | 12,066 | 11,958 | 11,859 | 11,551 | 11,648 | 11,509 | 11,636 | 11,725 | 11,727 | 11,257 | 11,515 | 11,715 | 11,812 | 12,037 | 11,194 | 11,776 | 11,701 | 11,751 | 11,979 | 11,933 | 11,986 | 12,404 | 12,615 | 12,363 | 12,202 | 12,540 | 12,985 | 15,640 | 15,912 | 16,077 | 16,246 | 29,617 | 29,689 | 29,923 | 30,360 | 30,880 | 31,023 | 31,212 | 31,185 | 31,382 | 31,606 | 31,893 | 32,161 | 31,150 | 31,286 | 31,642 | 31,555 | 31,577 | 31,885 | 32,190 | 32,444 | 33,759 | 33,961 | 34,559 |
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 | 1 | 1 | 2 | 2 | 3 | 3 | 3 | 4 | 4 | 5 | 5 | 6 | 6 | 6 | 1,439 | 1,451 | 1,478 | 1,619 | 2,359 | 2,393 | 2,515 | 2,570 | 3,210 | 3,263 | 3,538 | 3,322 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 5,540 | 5,543 | 6,565 | 5,614 | 5,324 | 5,075 | 4,865 | 4,726 | 4,366 | 4,188 | 3,750 | 3,488 | 2,695 | 2,420 | 2,243 | 1,792 | 1,604 | 1,510 | 1,393 | 1,338 | 1,229 | 1,183 | 1,155 | 983 | 1,028 | 1,095 | 861 | 957 | 1,083 | 1,202 | 1,310 | 1,409 | 1,468 | 1,594 | 1,732 | 1,893 | 1,980 | 2,132 | 2,280 | 2,127 | 2,261 | 3,426 | 3,493 | 3,466 | 3,389 | 3,412 | 3,006 | 2,919 | 2,906 | 2,930 | 3,006 | 3,081 | 4,250 | 4,638 | 4,721 | 4,717 | 2,965 | 2,973 | 3,041 | 3,010 | 2,783 | 2,539 | 2,178 |
Goodwill and Intangible Assets
| 5,540 | 5,543 | 6,565 | 5,614 | 5,324 | 5,075 | 4,865 | 4,726 | 4,366 | 4,188 | 3,750 | 3,488 | 2,695 | 2,420 | 2,243 | 1,792 | 1,604 | 1,510 | 1,393 | 1,338 | 1,229 | 1,183 | 1,155 | 983 | 1,028 | 1,095 | 862 | 958 | 1,085 | 1,204 | 1,313 | 1,412 | 1,471 | 1,598 | 1,736 | 1,898 | 1,985 | 2,138 | 2,286 | 2,133 | 3,700 | 4,877 | 4,971 | 5,085 | 5,748 | 5,805 | 5,521 | 5,489 | 6,116 | 6,193 | 6,544 | 6,403 | 4,250 | 4,638 | 4,721 | 4,717 | 2,965 | 2,973 | 3,041 | 3,010 | 2,783 | 2,539 | 2,178 |
Long Term Investments
| 6,062 | 21,701 | 6,513 | 6,565 | 16,403 | 18,038 | 11,740 | 15,144 | 12,841 | 12,041 | 14,207 | 13,549 | 6,209 | 5,975 | 10,674 | 10,651 | 7,653 | 7,545 | 2,951 | 7,440 | 8,533 | 8,218 | 11,191 | 11,102 | 5,930 | 9,855 | 9,552 | 9,286 | 9,878 | 11,394 | 12,991 | 14,896 | 20,713 | 21,020 | 20,285 | 20,472 | 22,498 | 22,139 | 20,312 | 16,348 | 11,588 | -13,147 | -8,335 | -8,492 | -8,861 | -11,109 | -9,037 | -9,734 | -9,849 | -17,817 | -30,207 | -34,948 | -33,865 | -35,267 | -34,866 | -34,420 | -25,766 | -29,400 | -29,386 | -28,594 | -28,499 | -30,312 | -21,831 |
Tax Assets
| 958 | 0 | 0 | 864 | 715 | 703 | 746 | 678 | 751 | 783 | 663 | 552 | 703 | 511 | 537 | 526 | 532 | 519 | 507 | 480 | 796 | 784 | 896 | 828 | 1,357 | 1,425 | 1,114 | 590 | 496 | 741 | 915 | 1,123 | 927 | 728 | 549 | 1,168 | 3,613 | 4,885 | 4,911 | 5,559 | 3,333 | 2,248 | 923 | 443 | 675 | 490 | 1,018 | 1,034 | 384 | 588 | 590 | 361 | 965 | 901 | 537 | 470 | 181 | 179 | 144 | 121 | 1,017 | 898 | 1,446 |
Other Non-Current Assets
| 20,074 | 5,521 | 19,505 | 15,704 | -492 | -658 | 4,584 | 185 | 5,115 | 6,682 | 4,598 | 4,597 | 4,596 | 4,596 | -451 | -728 | 120 | 328 | 4,597 | 138 | -175 | 124 | 339 | 2,883 | 6,533 | 6,754 | 6,856 | 6,976 | 9,359 | 9,713 | 7,953 | 5,258 | 5,103 | 5,268 | 5,472 | 5,421 | 5,533 | 5,296 | 4,749 | 6,758 | 12,922 | 35,224 | 29,122 | 28,038 | 27,751 | 27,422 | 24,262 | 24,199 | 24,248 | 31,251 | 42,317 | 47,594 | 47,114 | 47,645 | 47,801 | 47,372 | 41,567 | 41,409 | 41,554 | 41,480 | 40,616 | 42,700 | 33,957 |
Total Non-Current Assets
| 43,658 | 43,109 | 42,083 | 35,666 | 34,843 | 36,334 | 34,780 | 33,552 | 34,980 | 35,760 | 35,176 | 34,045 | 25,754 | 25,150 | 24,512 | 23,877 | 21,634 | 21,629 | 20,705 | 20,911 | 22,098 | 22,121 | 25,618 | 26,990 | 26,624 | 30,830 | 30,135 | 29,789 | 32,751 | 35,038 | 35,576 | 35,304 | 40,577 | 40,816 | 40,582 | 41,944 | 49,269 | 50,370 | 48,335 | 47,044 | 61,160 | 58,891 | 56,604 | 55,434 | 56,193 | 53,631 | 52,976 | 52,173 | 52,281 | 51,821 | 51,137 | 51,571 | 49,614 | 49,203 | 49,835 | 49,694 | 50,524 | 47,046 | 47,543 | 48,461 | 49,676 | 49,786 | 50,309 |
Total Assets
| 290,734 | 276,916 | 311,784 | 285,996 | 282,000 | 281,290 | 271,217 | 256,311 | 242,292 | 255,768 | 245,060 | 240,853 | 228,582 | 222,233 | 221,745 | 218,255 | 207,316 | 205,994 | 197,352 | 208,719 | 202,020 | 209,534 | 215,454 | 239,694 | 222,925 | 233,018 | 248,364 | 252,982 | 277,988 | 304,006 | 293,249 | 317,089 | 319,081 | 317,012 | 322,471 | 321,836 | 311,369 | 306,361 | 294,217 | 261,609 | 279,154 | 247,724 | 255,042 | 257,480 | 248,968 | 237,319 | 235,518 | 240,694 | 217,597 | 207,645 | 219,707 | 222,415 | 200,432 | 199,315 | 196,297 | 198,387 | 188,050 | 177,118 | 178,049 | 190,127 | 191,320 | 200,833 | 199,412 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 91,078 | 85,994 | 96,803 | 91,191 | 94,344 | 80,270 | 71,614 | 64,701 | 57,027 | 61,334 | 62,765 | 72,591 | 63,034 | 62,959 | 71,373 | 72,555 | 68,838 | 68,551 | 66,167 | 64,053 | 59,935 | 65,863 | 70,447 | 82,509 | 88,485 | 91,466 | 110,163 | 104,715 | 118,022 | 120,251 | 115,391 | 123,444 | 106,282 | 101,818 | 95,321 | 85,653 | 88,727 | 98,236 | 88,051 | 86,007 | 78,267 | 60,831 | 56,538 | 55,764 | 55,581 | 57,198 | 58,069 | 60,370 | 53,133 | 47,881 | 53,561 | 50,096 | 38,146 | 32,206 | 32,945 | 40,811 | 40,872 | 38,533 | 33,290 | 35,084 | 32,872 | 32,496 | 44,339 |
Short Term Debt
| 20,364 | 21,818 | 25,738 | -44,937 | -53,192 | -69,179 | -71,973 | -67,499 | -62,260 | -67,064 | -61,436 | -54,788 | -57,228 | -54,929 | -50,139 | -52,329 | -55,080 | -54,367 | -37,698 | -49,732 | -44,020 | -42,005 | -48,640 | -61,465 | -49,249 | -48,415 | -51,343 | 7,125 | -59,125 | -68,354 | -67,158 | -89,405 | -88,233 | -85,346 | -107,503 | -110,640 | -106,189 | -92,929 | -89,607 | -56,502 | -53,215 | -42,424 | -47,111 | -51,803 | -47,714 | -45,537 | 11,354 | 12,712 | 10,709 | 10,029 | 11,079 | 12,983 | 19,693 | 19,854 | 21,410 | 19,774 | 9,154 | 8,646 | 7,294 | 7,786 | 9,067 | 7,866 | 5,505 |
Tax Payables
| 0 | 0 | 699 | 946 | 871 | 805 | 743 | 866 | 834 | 772 | 502 | 322 | 377 | 638 | 750 | 693 | 521 | 462 | 432 | 554 | 488 | 475 | 757 | 701 | 632 | 650 | 896 | 624 | 474 | 1,760 | 1,242 | 761 | 583 | 3,255 | 3,096 | 1,928 | 2,862 | 1,968 | 1,011 | 472 | 376 | 1,044 | 585 | 1,164 | 311 | 297 | 524 | 2,297 | 1,553 | 1,414 | 471 | 355 | 487 | 513 | 58 | 533 | 280 | 760 | 730 | 878 | 2,187 | 2,148 | 419 |
Deferred Revenue
| 0 | 0 | 0 | 62,043 | 69,695 | 84,153 | 85,911 | 79,667 | 79,471 | 84,347 | 71,739 | 62,287 | 68,598 | 67,397 | 61,179 | 62,942 | 63,563 | 62,783 | 56,707 | 66,740 | 64,379 | 64,710 | 63,104 | 74,839 | 65,471 | 67,097 | 71,004 | 79,272 | 82,935 | 85,159 | 82,517 | 97,820 | 110,292 | 113,055 | 121,188 | 124,433 | 115,951 | 101,624 | 97,495 | 64,735 | 62,102 | 50,243 | 56,232 | 62,383 | 59,694 | 56,534 | 50,665 | 52,389 | 47,182 | 44,058 | 48,735 | 49,602 | 44,159 | 48,574 | 42,539 | 38,201 | 30,968 | 25,745 | 31,505 | 40,195 | 46,902 | 56,476 | 53,017 |
Other Current Liabilities
| 79,183 | 71,145 | 87,367 | 22,267 | 20,400 | 20,049 | 18,920 | 17,356 | 15,720 | 17,605 | 16,029 | 16,569 | 14,880 | 14,904 | 13,942 | 6,390 | 7,851 | 7,858 | 9,041 | 7,317 | 11,105 | 10,591 | 10,852 | 7,020 | 11,828 | 19,731 | 18,630 | 86,021 | 22,408 | 14,104 | 13,986 | 6,709 | 21,679 | 20,839 | 6,788 | 8,098 | 8,524 | 8,806 | 10,833 | 11,036 | 27,860 | 15,378 | 11,888 | 10,273 | 12,713 | 8,906 | 59,997 | 57,751 | 51,718 | 48,526 | 53,815 | 54,513 | 48,649 | 53,921 | 49,689 | 44,143 | 38,046 | 32,553 | 40,153 | 46,879 | 51,357 | 62,139 | 60,200 |
Total Current Liabilities
| 190,625 | 178,957 | 210,607 | 193,553 | 196,811 | 192,709 | 184,898 | 174,758 | 165,283 | 175,389 | 157,994 | 159,268 | 155,555 | 155,632 | 155,520 | 153,193 | 145,820 | 144,926 | 147,172 | 155,672 | 148,650 | 154,288 | 150,828 | 178,443 | 170,596 | 180,112 | 195,416 | 198,485 | 215,553 | 218,641 | 211,317 | 237,149 | 235,305 | 236,606 | 240,078 | 233,905 | 225,826 | 219,329 | 205,278 | 170,483 | 177,492 | 135,315 | 134,364 | 140,164 | 140,279 | 133,932 | 129,944 | 133,130 | 117,113 | 107,850 | 118,926 | 117,947 | 106,975 | 106,494 | 104,102 | 105,261 | 88,352 | 80,492 | 81,467 | 90,627 | 95,483 | 104,649 | 110,463 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,817 | 25,323 | 27,136 | 18,651 | 21,298 | 24,287 | 25,107 | 23,891 | 20,485 | 21,073 | 27,472 | 28,668 | 23,914 | 16,575 | 16,872 | 17,137 | 20,286 | 19,951 | 10,164 | 10,352 | 10,525 | 11,673 | 19,472 | 19,321 | 22,516 | 22,757 | 23,602 | 23,701 | 24,807 | 25,095 | 23,561 | 23,413 | 21,614 | 19,812 | 19,274 | 18,816 | 23,261 | 21,789 | 23,433 | 23,668 | 30,806 | 32,019 | 33,244 | 34,023 | 28,858 | 26,775 | 27,365 | 27,147 | 21,401 | 23,225 | 23,697 | 25,495 | 16,010 | 16,468 | 16,051 | 16,444 | 23,653 | 22,271 | 22,645 | 23,691 | 23,417 | 25,143 | 22,204 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 711 | 1,629 | 1,590 | 1,567 | 1,390 | 1,609 | 1,572 | 1,444 | 1,272 | 1,620 | 1,609 | 1,650 | 1,602 | 2,313 | 2,340 | 2,203 | 2,340 | 1,686 | 1,769 | 1,769 | 1,640 | 1,430 | 1,402 | 1,396 | 1,446 | 2,324 | 2,092 | 1,917 | 1,942 | 6,164 | 5,980 | 6,048 | 6,190 | 4,941 | 4,799 | 5,069 | 5,201 | 6,747 | 6,579 | 6,720 | 4,485 | 5,692 | 5,767 | 5,831 | 5,907 | 5,878 | 5,917 | 6,001 | 6,227 | 0 | 5,789 | 5,806 | 5,813 | 5,815 | 5,775 | 5,660 | 5,482 | 5,426 | 5,034 | 4,326 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 5,859 | 5,453 | 5,528 | 5,425 | 5,235 | 4,596 | 5,101 | 5,777 | 4,916 | 3,790 | 4,003 | 4,267 | 4,309 | 2,552 | 2,398 | 2,412 | 2,408 | 2,003 | 1,995 | 2,291 | 2,238 | 1,952 | 1,843 | 1,677 | 2,593 | 3,542 | 1,768 | 1,695 | 1,459 | 2,525 | 1,230 | 1,391 | 835 | 7 | 10 | 7 | 9 | 3 | 3 | 3 | 360 | 6 | 4 | 2 | 7 | 5 | 9 | 7 | 5 | 0 | 4 | 9 | 5 | 657 | 463 | 479 | 881 | 15 | 20 | 43 |
Other Non-Current Liabilities
| 10,074 | 9,805 | 10,971 | 3,777 | 1,941 | 2,005 | 1,950 | 1,935 | 2,041 | 2,186 | 2,130 | 2,169 | 2,147 | 2,106 | 2,127 | 1,938 | 1,876 | 1,872 | 1,890 | 1,967 | 2,012 | 2,010 | 1,986 | 1,696 | 1,758 | 1,756 | 1,492 | 4,174 | 1,704 | 1,671 | 1,687 | 1,796 | 1,842 | 1,725 | 1,693 | 11,057 | 6,674 | 8,621 | 8,397 | 17,279 | 3,594 | 3,572 | 6,427 | 3,978 | 3,645 | 3,603 | 3,417 | 3,419 | 3,394 | 3,364 | 3,371 | 3,476 | 9,334 | 3,709 | 3,786 | 3,768 | 3,817 | 3,793 | 4,100 | 4,151 | 3,974 | 3,967 | 3,867 |
Total Non-Current Liabilities
| 36,891 | 35,128 | 38,107 | 28,287 | 30,321 | 33,410 | 34,049 | 32,451 | 28,731 | 29,932 | 36,823 | 37,025 | 31,471 | 24,293 | 24,916 | 24,986 | 27,027 | 26,561 | 16,669 | 17,067 | 16,226 | 17,447 | 25,518 | 24,895 | 27,656 | 27,758 | 28,167 | 29,321 | 32,377 | 30,626 | 28,860 | 28,610 | 32,145 | 28,747 | 28,406 | 36,898 | 34,883 | 35,209 | 36,906 | 46,148 | 41,147 | 42,170 | 46,394 | 42,486 | 38,195 | 36,145 | 36,613 | 36,473 | 30,678 | 32,515 | 33,076 | 35,203 | 25,344 | 25,970 | 25,652 | 26,030 | 33,942 | 32,302 | 32,884 | 34,205 | 32,832 | 34,164 | 30,440 |
Total Liabilities
| 227,516 | 214,085 | 248,714 | 221,840 | 227,132 | 226,119 | 218,947 | 207,209 | 194,014 | 205,321 | 194,817 | 196,293 | 187,026 | 179,925 | 180,436 | 178,179 | 172,847 | 171,487 | 163,841 | 172,739 | 164,876 | 171,735 | 176,346 | 203,338 | 198,252 | 207,870 | 223,583 | 227,806 | 247,930 | 249,267 | 240,177 | 265,759 | 267,450 | 265,353 | 268,484 | 270,803 | 260,709 | 254,538 | 242,184 | 216,631 | 218,639 | 177,485 | 180,758 | 182,650 | 178,474 | 170,077 | 166,557 | 169,603 | 147,791 | 140,365 | 152,002 | 153,150 | 132,319 | 132,464 | 129,754 | 131,291 | 122,294 | 112,794 | 114,351 | 124,832 | 128,315 | 138,813 | 140,903 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 41,532 | 0 | 0 | 0 | 39,666 | 38,616 | 38,222 | 38,446 | 0 | 0 | 2,722 | 2,571 | 2,544 | 323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,350 | 2,531 | 462 | 0 | 0 | 263 | 0 | 687 | 449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 | 18,198 |
Retained Earnings
| 29,363 | 28,830 | 28,133 | 27,765 | 21,027 | 20,309 | 19,213 | 17,944 | 17,820 | 17,534 | 17,345 | 16,297 | 15,902 | 16,126 | 15,624 | 14,677 | 14,744 | 14,635 | 13,615 | 13,862 | 13,924 | 14,901 | 14,733 | -8,984 | -6,712 | -6,546 | -6,778 | -8,165 | -5,047 | 19,846 | 19,735 | 19,064 | 16,589 | 20,000 | 19,452 | 11,433 | 11,038 | 12,516 | 11,596 | 7,724 | 24,453 | 30,712 | 31,118 | 31,546 | 30,777 | 26,905 | 29,704 | 31,537 | 32,213 | 30,472 | 30,021 | 31,203 | 31,402 | 28,983 | 28,113 | 28,434 | 27,061 | 25,822 | 24,608 | 25,525 | 23,937 | 22,628 | 19,642 |
Accumulated Other Comprehensive Income/Loss
| 11,314 | 11,481 | 12,398 | 13,853 | 11,322 | 12,338 | 10,547 | 8,659 | 7,966 | 10,404 | 10,392 | 5,775 | 3,188 | 3,717 | 3,224 | 22,319 | -2,722 | -2,571 | -2,544 | -323 | 771 | 455 | 1,939 | 1,723 | 2,792 | 3,108 | 2,983 | 4,767 | 6,536 | 6,310 | 4,774 | 3,718 | 6,479 | 3,096 | 5,962 | 4,125 | 4,144 | 3,811 | 4,954 | -1,350 | -2,531 | -462 | 3,188 | 3,277 | -263 | 367 | -687 | -449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4,121 | 4,119 | 4,119 | 4,122 | 15,444 | 16,461 | 14,668 | 12,780 | 12,087 | 4,123 | 14,515 | 4,121 | 7,310 | 7,839 | 7,346 | 4,121 | 4,122 | 4,121 | 4,121 | 4,122 | 4,122 | 4,122 | 4,121 | 25,304 | 10,304 | 10,305 | 10,305 | 10,305 | 10,305 | 16,597 | 10,290 | 10,292 | 10,293 | 10,295 | 16,257 | 21,344 | 21,363 | 17,222 | 22,175 | 20,327 | 20,330 | 20,338 | 23,535 | 20,351 | 20,355 | 20,366 | 18,999 | 19,478 | 18,019 | 17,220 | 17,666 | 17,645 | 16,926 | 18,060 | 18,564 | 18,708 | 18,741 | 18,437 | 19,032 | 19,563 | 18,983 | 19,383 | 18,781 |
Total Shareholders Equity
| 62,996 | 62,628 | 62,848 | 63,938 | 54,669 | 54,968 | 52,079 | 48,922 | 48,105 | 50,259 | 50,058 | 44,391 | 41,410 | 42,163 | 41,168 | 39,934 | 34,342 | 34,383 | 33,390 | 35,859 | 37,014 | 37,675 | 38,991 | 36,240 | 24,581 | 25,065 | 24,708 | 25,105 | 29,992 | 54,641 | 52,997 | 51,272 | 51,558 | 51,588 | 53,907 | 50,975 | 50,599 | 51,747 | 51,969 | 44,899 | 60,450 | 68,786 | 72,851 | 73,372 | 69,067 | 65,836 | 67,588 | 69,662 | 68,430 | 65,890 | 65,885 | 67,046 | 66,526 | 65,241 | 64,875 | 65,340 | 64,000 | 62,457 | 61,838 | 63,286 | 61,118 | 60,209 | 56,621 |
Total Equity
| 63,220 | 62,831 | 63,070 | 64,153 | 54,868 | 55,171 | 52,270 | 49,102 | 48,278 | 50,447 | 50,243 | 44,560 | 41,556 | 42,308 | 41,309 | 40,076 | 34,469 | 34,507 | 33,511 | 35,980 | 37,144 | 37,799 | 39,108 | 36,356 | 24,673 | 25,148 | 24,781 | 25,176 | 30,058 | 54,739 | 53,072 | 51,330 | 51,631 | 51,659 | 53,987 | 51,033 | 50,660 | 51,823 | 52,033 | 44,978 | 60,515 | 70,239 | 74,284 | 74,830 | 70,494 | 67,242 | 68,961 | 71,091 | 69,806 | 67,280 | 67,705 | 69,265 | 68,113 | 66,851 | 66,543 | 67,096 | 65,756 | 64,324 | 63,698 | 65,295 | 63,005 | 62,020 | 58,509 |
Total Liabilities & Shareholders Equity
| 290,734 | 276,916 | 311,784 | 285,996 | 282,000 | 281,290 | 271,217 | 256,311 | 242,292 | 255,768 | 245,060 | 240,853 | 228,582 | 222,233 | 221,745 | 218,255 | 207,316 | 205,994 | 197,352 | 208,719 | 202,020 | 209,534 | 215,454 | 239,694 | 222,925 | 233,018 | 248,364 | 252,982 | 277,988 | 304,006 | 293,249 | 317,089 | 319,081 | 317,012 | 322,471 | 321,836 | 311,369 | 306,361 | 294,217 | 261,609 | 279,154 | 247,724 | 255,042 | 257,480 | 248,968 | 237,319 | 235,518 | 240,694 | 217,597 | 207,645 | 219,707 | 222,415 | 200,432 | 199,315 | 196,297 | 198,387 | 188,050 | 177,118 | 178,049 | 190,127 | 191,320 | 200,833 | 199,412 |