Dkk-Toa Corporation
TSE:6848.T
738 (JPY) • At close November 15, 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
| 3,958 | 3,550 | 4,098 | 5,585 | 5,255 | 6,802 | 6,888 | 7,700 | 7,273 | 7,422 | 7,222 | 7,756 | 6,843 | 6,640 | 6,387 | 6,583 | 5,893 | 5,765 | 5,624 | 5,774 | 5,264 | 5,485 | 5,017 | 5,366 | 4,496 | 4,266 | 4,360 | 4,535 | 4,271 | 4,536 | 5,127 | 5,441 | 5,075 | 4,869 | 4,831 | 4,923 | 4,647 | 4,664 | 4,309 | 4,182 | 4,043 | 3,854 | 3,705 | 3,757 | 3,661 | 3,698 | 3,469 | 3,617 | 3,494 | 3,117 | 2,882 | 3,421 | 3,234 | 3,664 | 3,960 | 2,471 | 2,426 | 3,008 | 2,524 | 2,404 | 2,119 | 1,938 |
Short Term Investments
| 141 | 561 | -32 | -34 | -364 | -37 | -71 | -73 | -414 | -415 | -409 | -410 | -76 | -78 | 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 |
Cash and Short Term Investments
| 3,958 | 4,111 | 4,098 | 5,585 | 5,255 | 6,802 | 6,888 | 7,700 | 7,273 | 7,422 | 7,222 | 7,756 | 6,843 | 6,640 | 6,387 | 6,583 | 5,893 | 5,765 | 5,624 | 5,774 | 5,264 | 5,485 | 5,017 | 5,366 | 4,496 | 4,266 | 4,360 | 4,535 | 4,271 | 4,536 | 5,127 | 5,441 | 5,075 | 4,869 | 4,831 | 4,923 | 4,647 | 4,664 | 4,309 | 4,182 | 4,043 | 3,854 | 3,705 | 3,757 | 3,661 | 3,698 | 3,469 | 3,617 | 3,494 | 3,117 | 2,882 | 3,421 | 3,234 | 3,664 | 3,960 | 2,471 | 2,426 | 3,008 | 2,524 | 2,404 | 2,119 | 1,938 |
Net Receivables
| 6,809 | 7,234 | 6,922 | 6,145 | 6,492 | 6,694 | 6,228 | 5,491 | 5,917 | 6,102 | 6,353 | 5,427 | 5,974 | 7,002 | 6,381 | 5,429 | 5,848 | 6,977 | 6,475 | 5,779 | 5,958 | 6,922 | 6,580 | 5,986 | 6,703 | 6,997 | 5,867 | 5,453 | 5,601 | 6,151 | 5,405 | 4,630 | 4,703 | 5,531 | 5,123 | 4,659 | 4,538 | 5,214 | 4,645 | 4,668 | 4,699 | 5,410 | 4,777 | 4,325 | 4,761 | 5,385 | 4,627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 5,470 | 5,130 | 5,548 | 5,356 | 5,154 | 4,582 | 4,788 | 4,095 | 3,831 | 3,257 | 3,520 | 3,086 | 2,975 | 2,610 | 3,045 | 3,186 | 3,111 | 2,681 | 3,002 | 2,744 | 2,720 | 2,574 | 3,009 | 2,630 | 2,515 | 2,493 | 2,446 | 2,072 | 2,012 | 1,816 | 2,181 | 2,082 | 1,980 | 1,936 | 2,290 | 2,001 | 2,138 | 1,978 | 2,290 | 2,102 | 2,051 | 1,872 | 2,164 | 2,003 | 2,021 | 1,756 | 1,977 | 1,915 | 1,846 | 1,622 | 2,095 | 2,115 | 2,180 | 1,698 | 2,093 | 1,806 | 1,685 | 1,505 | 1,828 | 1,637 | 1,688 | 2,158 |
Other Current Assets
| 411 | 918 | 383 | 324 | 439 | 735 | 353 | 272 | 320 | 912 | 289 | 250 | 314 | 271 | 200 | 213 | 324 | 372 | 236 | 223 | 328 | 253 | 272 | 335 | 410 | 542 | 507 | 416 | 447 | 488 | 514 | 561 | 887 | 640 | 610 | 727 | 939 | 683 | 763 | 453 | 470 | 359 | 385 | 333 | 335 | 300 | 420 | 4,897 | 5,290 | 6,078 | 5,236 | 4,810 | 4,970 | 5,531 | 5,171 | 4,559 | 5,074 | 5,039 | 4,454 | 4,168 | 5,361 | 4,929 |
Total Current Assets
| 16,648 | 17,393 | 16,951 | 17,410 | 17,340 | 18,813 | 18,257 | 17,558 | 17,341 | 17,693 | 17,384 | 16,519 | 16,106 | 16,523 | 16,013 | 15,411 | 15,176 | 15,795 | 15,337 | 14,520 | 14,270 | 15,234 | 14,878 | 14,317 | 14,124 | 14,298 | 13,180 | 12,476 | 12,331 | 12,991 | 13,227 | 12,714 | 12,645 | 12,976 | 12,854 | 12,310 | 12,262 | 12,539 | 12,007 | 11,405 | 11,263 | 11,495 | 11,031 | 10,418 | 10,778 | 11,139 | 10,493 | 10,429 | 10,630 | 10,817 | 10,213 | 10,346 | 10,384 | 10,893 | 11,224 | 8,836 | 9,185 | 9,552 | 8,806 | 8,209 | 9,168 | 9,025 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 7,578 | 6,551 | 6,388 | 5,662 | 5,582 | 4,574 | 4,581 | 4,515 | 4,497 | 4,513 | 4,493 | 4,584 | 4,608 | 4,663 | 4,741 | 4,783 | 4,690 | 4,734 | 4,725 | 4,784 | 4,793 | 4,789 | 4,719 | 4,711 | 4,723 | 4,771 | 4,680 | 4,663 | 4,402 | 4,165 | 2,986 | 3,031 | 3,074 | 3,115 | 3,109 | 3,123 | 3,155 | 3,219 | 3,246 | 3,293 | 3,336 | 3,401 | 3,384 | 3,331 | 3,289 | 3,337 | 3,384 | 3,428 | 3,578 | 3,495 | 3,434 | 3,480 | 3,548 | 3,563 | 3,501 | 3,387 | 2,997 | 2,777 | 2,797 | 2,846 | 2,917 | 2,959 |
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
| 284 | 304 | 301 | 269 | 260 | 229 | 218 | 222 | 235 | 242 | 219 | 229 | 241 | 255 | 155 | 158 | 147 | 155 | 142 | 109 | 91 | 84 | 102 | 132 | 153 | 182 | 189 | 208 | 238 | 270 | 301 | 328 | 359 | 390 | 415 | 429 | 443 | 477 | 492 | 517 | 550 | 601 | 593 | 599 | 606 | 593 | 488 | 351 | 90 | 95 | 95 | 100 | 94 | 95 | 107 | 71 | 50 | 52 | 55 | 56 | 40 | 40 |
Goodwill and Intangible Assets
| 284 | 304 | 301 | 269 | 260 | 229 | 218 | 222 | 235 | 242 | 219 | 229 | 241 | 255 | 155 | 158 | 147 | 155 | 142 | 109 | 91 | 84 | 102 | 132 | 153 | 182 | 189 | 208 | 238 | 270 | 301 | 328 | 359 | 390 | 415 | 429 | 443 | 477 | 492 | 517 | 550 | 601 | 593 | 599 | 606 | 593 | 488 | 351 | 90 | 95 | 95 | 100 | 94 | 95 | 107 | 71 | 50 | 52 | 55 | 56 | 40 | 40 |
Long Term Investments
| 3,604 | 4,189 | 3,103 | 2,512 | 2,887 | 2,430 | 1,967 | 1,901 | 2,443 | 2,628 | 2,652 | 2,847 | 2,379 | 2,308 | 2,000 | 1,854 | 1,864 | 1,708 | 2,122 | 1,937 | 1,794 | 1,927 | 1,562 | 1,985 | 2,300 | 2,428 | 2,179 | 2,024 | 2,096 | 1,909 | 1,661 | 1,497 | 1,374 | 1,357 | 1,539 | 1,415 | 1,609 | 1,505 | 1,342 | 1,326 | 1,226 | 1,258 | 1,201 | 1,183 | 1,163 | 992 | 873 | 806 | 912 | 920 | 784 | 807 | 871 | 837 | 810 | 740 | 817 | 907 | 791 | 810 | 660 | 706 |
Tax Assets
| 141 | 195 | 193 | 324 | 298 | 328 | 391 | 400 | 379 | 322 | 314 | 254 | 300 | 306 | 333 | 378 | 381 | 400 | 289 | 363 | 416 | 379 | 509 | 396 | 296 | 121 | 203 | 249 | 231 | 290 | 363 | 403 | 439 | 451 | 368 | 406 | 351 | 379 | 417 | 429 | 470 | 465 | 399 | 400 | 403 | 461 | 541 | 557 | 523 | 517 | 691 | 741 | 720 | 734 | 905 | 928 | 899 | 870 | 1,007 | 1,001 | 1,058 | 1,100 |
Other Non-Current Assets
| 342 | 411 | 344 | 340 | 0 | 340 | 341 | 341 | -1 | 0 | -2 | -1 | 337 | 337 | 429 | 432 | 344 | 339 | 347 | 350 | 354 | 377 | 380 | 377 | 350 | 350 | 352 | 351 | 361 | 360 | 361 | 361 | 362 | 362 | 101 | 100 | 101 | 101 | 101 | 248 | 250 | 249 | 249 | 247 | 248 | 247 | 625 | 624 | 627 | 633 | 635 | 633 | 636 | 390 | 388 | 387 | 386 | 387 | 385 | 385 | 386 | 386 |
Total Non-Current Assets
| 11,808 | 11,650 | 10,329 | 9,107 | 9,027 | 7,901 | 7,498 | 7,379 | 7,553 | 7,705 | 7,676 | 7,913 | 7,865 | 7,869 | 7,658 | 7,605 | 7,426 | 7,336 | 7,625 | 7,543 | 7,448 | 7,556 | 7,272 | 7,601 | 7,822 | 7,852 | 7,603 | 7,495 | 7,328 | 6,994 | 5,672 | 5,620 | 5,608 | 5,675 | 5,532 | 5,473 | 5,659 | 5,681 | 5,598 | 5,813 | 5,832 | 5,974 | 5,826 | 5,760 | 5,709 | 5,630 | 5,911 | 5,766 | 5,730 | 5,660 | 5,639 | 5,761 | 5,869 | 5,619 | 5,711 | 5,513 | 5,149 | 4,993 | 5,035 | 5,098 | 5,061 | 5,191 |
Total Assets
| 28,456 | 29,043 | 27,283 | 26,520 | 26,369 | 26,717 | 25,758 | 24,939 | 24,897 | 25,400 | 25,063 | 24,435 | 23,973 | 24,394 | 23,673 | 23,018 | 22,604 | 23,134 | 22,964 | 22,065 | 21,718 | 22,793 | 22,151 | 21,919 | 21,946 | 22,150 | 20,784 | 19,972 | 19,660 | 19,986 | 18,899 | 18,334 | 18,254 | 18,651 | 18,387 | 17,783 | 17,921 | 18,220 | 17,605 | 17,218 | 17,095 | 17,469 | 16,857 | 16,178 | 16,487 | 16,769 | 16,404 | 16,195 | 16,360 | 16,477 | 15,852 | 16,107 | 16,253 | 16,512 | 16,935 | 14,349 | 14,334 | 14,545 | 13,841 | 13,307 | 14,229 | 14,216 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,402 | 1,342 | 1,549 | 1,730 | 1,848 | 1,960 | 2,018 | 1,655 | 1,666 | 1,673 | 1,860 | 1,614 | 1,560 | 1,499 | 1,637 | 1,621 | 1,549 | 1,612 | 1,774 | 1,542 | 1,572 | 1,864 | 2,307 | 2,228 | 2,206 | 2,240 | 1,875 | 1,562 | 1,403 | 1,262 | 1,134 | 1,022 | 910 | 974 | 1,149 | 958 | 997 | 1,019 | 1,055 | 878 | 883 | 986 | 1,012 | 813 | 1,634 | 1,666 | 1,556 | 1,553 | 1,622 | 1,613 | 1,352 | 1,567 | 1,710 | 1,749 | 1,794 | 1,434 | 1,436 | 1,657 | 1,392 | 1,068 | 1,469 | 1,664 |
Short Term Debt
| 546 | 299 | 503 | 289 | 546 | 308 | 534 | 292 | 544 | 294 | 497 | 282 | 476 | 295 | 634 | 417 | 676 | 435 | 743 | 453 | 703 | 449 | 645 | 425 | 685 | 283 | 656 | 436 | 649 | 452 | 654 | 438 | 718 | 455 | 685 | 476 | 701 | 522 | 803 | 568 | 786 | 604 | 851 | 558 | 826 | 636 | 1,066 | 857 | 1,072 | 885 | 1,036 | 864 | 1,085 | 912 | 1,271 | 1,157 | 1,172 | 1,180 | 1,474 | 1,426 | 1,327 | 1,586 |
Tax Payables
| 110 | 228 | 154 | 227 | 111 | 355 | 45 | 160 | 66 | 319 | 142 | 236 | 130 | 496 | 207 | 263 | 164 | 493 | 186 | 315 | 145 | 562 | 297 | 357 | 176 | 302 | 85 | 208 | 125 | 376 | 83 | 173 | 119 | 281 | 116 | 237 | 139 | 408 | 104 | 230 | 123 | 294 | 50 | 183 | 106 | 302 | 163 | 288 | 216 | 286 | 201 | 357 | 210 | 442 | 557 | 270 | 136 | 300 | 130 | 62 | 279 | 131 |
Deferred Revenue
| 0 | 47 | 547 | 903 | 512 | 1,112 | 373 | 777 | 455 | 1,084 | 446 | 816 | 435 | 1,209 | 501 | 823 | 470 | 1,207 | 492 | 891 | 462 | 1,301 | 513 | 831 | 436 | 910 | 2,022 | 2,050 | 1,598 | 1,897 | 1,271 | 1,453 | 1,104 | 1,516 | 1,324 | 539 | 215 | 666 | 180 | 585 | 294 | 645 | 240 | 621 | 380 | 762 | 407 | 801 | 500 | 759 | 329 | 762 | 382 | 798 | 670 | 656 | 602 | 611 | 249 | 363 | 586 | 257 |
Other Current Liabilities
| 945 | 1,357 | 871 | 1,004 | 821 | 945 | 779 | 930 | 891 | 968 | 797 | 888 | 782 | 921 | 687 | 780 | 696 | 965 | 726 | 792 | 823 | 1,048 | 628 | 750 | 816 | 988 | 620 | 660 | 606 | 832 | 869 | 909 | 1,008 | 1,213 | 1,128 | 1,075 | 1,005 | 1,088 | 952 | 1,117 | 1,121 | 1,225 | 1,192 | 1,177 | 690 | 833 | 756 | 856 | 781 | 780 | 638 | 774 | 699 | 686 | 662 | 726 | 941 | 675 | 492 | 548 | 640 | 548 |
Total Current Liabilities
| 3,003 | 3,226 | 3,077 | 3,250 | 3,326 | 3,568 | 3,376 | 3,037 | 3,167 | 3,254 | 3,296 | 3,020 | 2,948 | 3,211 | 3,165 | 3,081 | 3,085 | 3,505 | 3,429 | 3,102 | 3,243 | 3,923 | 3,877 | 3,760 | 3,883 | 3,813 | 3,236 | 2,866 | 2,783 | 2,922 | 2,740 | 2,542 | 2,755 | 2,923 | 3,078 | 2,746 | 2,842 | 3,037 | 2,914 | 2,793 | 2,913 | 3,109 | 3,105 | 2,731 | 3,256 | 3,437 | 3,541 | 3,554 | 3,691 | 3,564 | 3,227 | 3,562 | 3,704 | 3,789 | 4,284 | 3,587 | 3,685 | 3,812 | 3,488 | 3,104 | 3,715 | 3,929 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 662 | 155 | 89 | 93 | 95 | 115 | 139 | 99 | 125 | 150 | 97 | 114 | 126 | 145 | 80 | 98 | 116 | 134 | 159 | 189 | 172 | 151 | 83 | 82 | 102 | 121 | 65 | 75 | 95 | 115 | 57 | 75 | 95 | 115 | 58 | 77 | 98 | 120 | 147 | 93 | 127 | 162 | 182 | 142 | 175 | 207 | 173 | 210 | 296 | 333 | 419 | 380 | 464 | 432 | 254 | 276 | 350 | 374 | 373 | 388 | 484 | 503 |
Deferred Revenue Non-Current
| 0 | 87 | 2,541 | 0 | 0 | -682 | 0 | 0 | 0 | -610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,695 | 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 |
Deferred Tax Liabilities Non-Current
| 0 | 461 | 51 | 0 | 0 | 682 | 0 | 0 | 0 | 610 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 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 |
Other Non-Current Liabilities
| 3,089 | 2,828 | 370 | 2,936 | 2,934 | 2,950 | 2,883 | 2,896 | 2,876 | 2,873 | 2,929 | 2,920 | 2,944 | 2,917 | 2,952 | 2,909 | 2,788 | 2,750 | 2,830 | 2,832 | 2,807 | 2,879 | 2,928 | 2,952 | 2,989 | 364 | 3,068 | 3,064 | 3,055 | 3,180 | 3,148 | 3,153 | 3,140 | 3,154 | 2,863 | 2,918 | 3,044 | 3,025 | 3,052 | 3,018 | 3,010 | 2,970 | 2,807 | 2,694 | 2,642 | 2,631 | 2,663 | -150 | 2,728 | 2,835 | 2,892 | 2,925 | 3,010 | 3,222 | 3,506 | 3,382 | 3,305 | 3,299 | 3,313 | 3,307 | 3,505 | 3,518 |
Total Non-Current Liabilities
| 3,751 | 3,444 | 3,051 | 3,029 | 3,029 | 3,065 | 3,022 | 2,995 | 3,001 | 3,023 | 3,026 | 3,034 | 3,070 | 3,062 | 3,032 | 3,007 | 2,904 | 2,884 | 2,989 | 3,021 | 2,979 | 3,030 | 3,011 | 3,034 | 3,091 | 3,197 | 3,133 | 3,139 | 3,150 | 3,295 | 3,205 | 3,228 | 3,235 | 3,269 | 2,921 | 2,995 | 3,142 | 3,145 | 3,199 | 3,111 | 3,137 | 3,132 | 2,989 | 2,836 | 2,817 | 2,838 | 2,836 | 2,894 | 3,024 | 3,168 | 3,311 | 3,305 | 3,474 | 3,654 | 3,760 | 3,658 | 3,655 | 3,673 | 3,686 | 3,695 | 3,989 | 4,021 |
Total Liabilities
| 6,754 | 6,670 | 6,128 | 6,279 | 6,355 | 6,633 | 6,398 | 6,032 | 6,168 | 6,277 | 6,322 | 6,054 | 6,018 | 6,273 | 6,197 | 6,088 | 5,989 | 6,389 | 6,418 | 6,123 | 6,222 | 6,953 | 6,888 | 6,794 | 6,974 | 7,010 | 6,369 | 6,005 | 5,933 | 6,217 | 5,945 | 5,770 | 5,990 | 6,192 | 5,999 | 5,741 | 5,984 | 6,182 | 6,113 | 5,904 | 6,050 | 6,241 | 6,094 | 5,567 | 6,073 | 6,275 | 6,377 | 6,448 | 6,715 | 6,732 | 6,538 | 6,867 | 7,178 | 7,443 | 8,044 | 7,245 | 7,340 | 7,485 | 7,174 | 6,799 | 7,704 | 7,950 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 18,677 | 0 | 0 | 0 | 17,805 | 18,075 | 17,691 | 17,195 | 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
| 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,842 | 1,302 | 1,302 | 1,302 | 1,302 | 1,302 | 1,302 | 1,302 |
Retained Earnings
| 16,499 | 16,767 | 16,371 | 15,866 | 15,655 | 15,829 | 15,320 | 14,922 | 14,678 | 14,948 | 14,564 | 14,067 | 13,739 | 13,949 | 13,453 | 13,013 | 12,694 | 12,912 | 12,384 | 11,942 | 11,601 | 11,861 | 11,547 | 11,111 | 10,743 | 10,836 | 10,297 | 9,964 | 9,679 | 9,863 | 9,138 | 8,871 | 8,664 | 8,875 | 8,489 | 8,225 | 7,979 | 8,161 | 7,780 | 7,628 | 7,439 | 7,619 | 7,067 | 6,930 | 6,744 | 6,936 | 6,554 | 6,323 | 6,155 | 6,234 | 5,897 | 5,828 | 5,618 | 5,631 | 5,464 | 4,941 | 4,783 | 4,787 | 4,464 | 4,290 | 4,398 | 4,074 |
Accumulated Other Comprehensive Income/Loss
| 2,147 | 2,545 | 1,729 | 1,319 | 1,337 | 1,232 | 913 | 858 | 924 | 1,048 | 1,050 | 1,186 | 1,089 | 1,044 | 895 | 789 | 793 | 705 | 1,034 | 872 | 767 | 851 | 588 | 886 | 1,101 | 1,175 | 989 | 874 | 920 | 778 | 688 | 565 | 471 | 456 | 771 | 688 | 829 | 748 | 584 | 557 | 477 | 480 | 568 | 552 | 542 | 430 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,214 | 1,214 | 1,214 | 1,214 | 1,180 | 1,181 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,286 | 1,287 | 1,286 | 1,286 | 1,286 | 1,286 | 1,758 | 1,286 | 1,286 | 1,975 | 2,116 | 2,035 | 1,286 | 1,844 | 1,764 | 1,767 | 1,286 | 1,839 | 1,828 | 1,716 | 1,631 | 1,582 | 1,648 | 1,669 | 1,575 | 1,570 | 1,615 | 1,596 | 1,585 | 861 | 909 | 971 | 901 | 916 | 825 | 890 |
Total Shareholders Equity
| 21,702 | 22,369 | 21,155 | 20,241 | 20,014 | 20,084 | 19,360 | 18,907 | 18,729 | 19,123 | 18,741 | 18,381 | 17,955 | 18,121 | 17,476 | 16,930 | 16,615 | 16,745 | 16,546 | 15,942 | 15,496 | 15,840 | 15,263 | 15,125 | 14,972 | 15,140 | 14,415 | 13,967 | 13,727 | 13,769 | 12,954 | 12,564 | 12,264 | 12,459 | 12,388 | 12,042 | 11,937 | 12,038 | 11,492 | 11,314 | 11,045 | 11,228 | 10,763 | 10,611 | 10,414 | 10,494 | 10,027 | 9,747 | 9,645 | 9,745 | 9,314 | 9,240 | 9,075 | 9,069 | 8,891 | 7,104 | 6,994 | 7,060 | 6,667 | 6,508 | 6,525 | 6,266 |
Total Equity
| 21,702 | 22,369 | 21,155 | 20,241 | 20,014 | 20,084 | 19,360 | 18,907 | 18,729 | 19,123 | 18,741 | 18,381 | 17,955 | 18,121 | 17,476 | 16,930 | 16,615 | 16,745 | 16,546 | 15,942 | 15,496 | 15,840 | 15,263 | 15,125 | 14,972 | 15,140 | 14,415 | 13,967 | 13,727 | 13,769 | 12,954 | 12,564 | 12,264 | 12,459 | 12,388 | 12,042 | 11,937 | 12,038 | 11,492 | 11,314 | 11,045 | 11,228 | 10,763 | 10,611 | 10,414 | 10,494 | 10,027 | 9,747 | 9,645 | 9,745 | 9,314 | 9,240 | 9,075 | 9,069 | 8,891 | 7,104 | 6,994 | 7,060 | 6,667 | 6,508 | 6,525 | 6,266 |
Total Liabilities & Shareholders Equity
| 28,456 | 29,039 | 27,283 | 26,520 | 26,369 | 26,717 | 25,758 | 24,939 | 24,897 | 25,400 | 25,063 | 24,435 | 23,973 | 24,394 | 23,673 | 23,018 | 22,604 | 23,134 | 22,964 | 22,065 | 21,718 | 22,793 | 22,151 | 21,919 | 21,946 | 22,150 | 20,784 | 19,972 | 19,660 | 19,986 | 18,899 | 18,334 | 18,254 | 18,651 | 18,387 | 17,783 | 17,921 | 18,220 | 17,605 | 17,218 | 17,095 | 17,469 | 16,857 | 16,178 | 16,487 | 16,769 | 16,404 | 16,195 | 16,360 | 16,477 | 15,852 | 16,107 | 16,253 | 16,512 | 16,935 | 14,349 | 14,334 | 14,545 | 13,841 | 13,307 | 14,229 | 14,216 |