Tokai Tokyo Financial Holdings, Inc.
TSE:8616.T
478 (JPY) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 540,082 | 156,478 | 603,357 | 530,959 | 110,642 | 139,911 | 131,606 | 145,388 | 80,207 | 105,178 | 100,360 | 131,352 | 82,546 | 93,069 | 83,589 | 70,938 | 67,240 | 60,659 | 64,745 | 75,781 | 66,561 | 62,976 | 47,920 | 52,058 | 56,101 | 48,648 | 90,594 | 86,232 | 86,266 | 67,546 | 72,683 | 46,318 | 44,237 | 43,349 | 45,204 | 56,528 | 44,268 | 43,550 | 56,528 | 52,622 | 67,938 | 55,727 | 39,529 | 48,857 | 47,286 | 62,054 | 48,857 | 44,597 | 65,162 | 47,625 | 43,701 | 52,355 | 48,230 | 36,783 | 62,243 | 49,175 | 53,582 | 47,867 | 63,092 | 59,862 | 53,831 | 80,551 | 74,999 |
Short Term Investments
| 0 | 0 | 1,022 | 354,111 | 404,117 | 373,549 | 260,859 | 352,594 | 475,906 | 463,571 | 518,527 | 543,265 | 581,071 | 745,841 | 583,391 | 601,976 | 564,143 | 473,726 | 407,261 | 479,961 | 474,343 | 503,346 | 654,224 | 517,108 | 365,043 | 512,289 | 387,823 | 402,951 | 309,801 | 306,601 | 289,264 | 306,451 | 247,818 | 263,902 | 255,620 | 195,813 | 242,013 | 261,373 | 195,813 | 213,267 | 226,967 | 206,831 | 222,695 | 200,738 | 198,656 | 180,663 | 200,738 | 233,055 | 207,386 | 191,971 | 100 | 260,341 | 257,977 | 272,998 | 100 | 242,281 | 230,973 | 265,234 | 245,375 | 223,346 | 171,017 | 150,196 | 0 |
Cash and Short Term Investments
| 540,082 | 156,478 | 604,379 | 530,959 | 514,759 | 513,460 | 392,465 | 497,982 | 556,113 | 568,749 | 618,887 | 674,617 | 663,617 | 838,910 | 666,980 | 672,914 | 631,383 | 534,385 | 472,006 | 555,742 | 540,904 | 566,322 | 702,144 | 569,166 | 421,144 | 560,937 | 478,417 | 489,183 | 396,067 | 374,147 | 361,947 | 352,769 | 292,055 | 307,251 | 300,824 | 252,341 | 286,281 | 304,923 | 252,341 | 265,889 | 294,905 | 262,558 | 262,224 | 249,595 | 245,942 | 242,717 | 249,595 | 277,652 | 272,548 | 239,596 | 43,801 | 312,696 | 306,207 | 309,781 | 62,343 | 291,456 | 284,555 | 313,101 | 308,467 | 283,208 | 224,848 | 230,747 | 74,999 |
Net Receivables
| 182,145 | 197,640 | 175,239 | 140,793 | 119,519 | 96,761 | 92,870 | 88,319 | 80,376 | 78,997 | 79,976 | 85,146 | 72,063 | 69,202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -464,958 | 0 | 0 | 591,018 | 477,960 | 479,975 | 670,915 | 708,463 | 724,091 | 802,274 | 693,562 | 703,765 | 795,797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Assets
| -722,227 | -197,640 | -779,618 | -671,752 | 10,640 | 15,835 | 14,570 | 12,932 | 8,526 | 10,832 | 4,570 | 8,460 | 9,335 | 10,289 | 14,101 | 29,615 | 6,997 | 12,470 | 11,274 | 6,486 | 17,084 | 30,943 | 12,417 | 12,382 | 33,330 | 8,968 | 9,013 | 3,653 | 4,432 | 69,860 | 2,884 | 3,134 | 6,822 | 2,458 | 2,655 | 3,349 | 22,120 | 1,918 | 3,349 | 5,072 | 17,042 | 2,782 | 1,226 | 1,434 | 1,309 | 998 | 1,434 | 2,606 | 301,939 | 318,338 | 339,701 | 347,977 | 292,877 | 359,391 | 557,853 | 375,479 | 338,158 | 394,202 | 291,268 | 256,520 | 291,668 | 127,538 | 106,744 |
Total Current Assets
| 0 | 156,478 | 1,312,677 | 1,246,766 | 1,235,936 | 1,104,016 | 979,880 | 1,270,148 | 1,353,478 | 1,382,669 | 1,505,707 | 1,461,785 | 1,448,780 | 1,714,198 | 1,342,676 | 1,389,002 | 1,382,645 | 1,154,420 | 1,043,541 | 1,125,172 | 1,028,754 | 1,111,259 | 1,323,532 | 1,081,658 | 918,559 | 939,137 | 903,332 | 878,597 | 764,222 | 838,120 | 688,551 | 681,094 | 618,686 | 599,958 | 525,258 | 415,327 | 569,004 | 479,471 | 415,327 | 445,745 | 472,061 | 536,534 | 580,345 | 591,911 | 677,852 | 585,288 | 591,911 | 554,169 | 596,209 | 584,470 | 603,235 | 689,381 | 633,603 | 700,441 | 623,754 | 693,510 | 655,560 | 734,954 | 625,709 | 565,281 | 543,810 | 379,377 | 327,286 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 10,599 | 10,890 | 11,107 | 10,150 | 9,433 | 9,424 | 9,683 | 9,945 | 10,265 | 10,478 | 10,478 | 10,818 | 10,951 | 10,932 | 10,740 | 11,188 | 11,482 | 11,782 | 12,038 | 12,433 | 12,803 | 12,755 | 12,037 | 10,358 | 8,882 | 8,044 | 8,127 | 8,430 | 8,442 | 8,595 | 8,561 | 9,844 | 9,987 | 10,163 | 10,203 | 8,841 | 8,877 | 8,851 | 8,841 | 9,341 | 9,415 | 9,308 | 9,394 | 8,787 | 9,141 | 8,955 | 8,787 | 8,806 | 8,935 | 8,906 | 8,805 | 8,961 | 9,092 | 9,235 | 9,323 | 9,412 | 9,508 | 9,514 | 9,574 | 9,907 | 10,073 | 10,446 | 10,738 |
Goodwill
| 0 | 0 | 664 | 0 | 0 | 0 | 975 | 0 | 0 | 0 | 1,247 | 0 | 0 | 0 | 1,514 | 0 | 0 | 0 | 1,619 | 0 | 0 | 0 | 1,845 | 0 | 0 | 0 | 2,060 | 0 | 0 | 0 | 2,804 | 0 | 0 | 0 | 0 | 163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 7,902 | 6,951 | 7,565 | 7,776 | 7,819 | 6,908 | 7,763 | 7,786 | 7,784 | 6,338 | 6,890 | 6,409 | 6,014 | 4,080 | 5,399 | 5,259 | 5,338 | 3,751 | 5,299 | 5,016 | 5,066 | 3,373 | 5,141 | 5,394 | 5,381 | 3,426 | 5,677 | 5,528 | 5,210 | 2,392 | 2,290 | 2,364 | 2,451 | 2,426 | 1,967 | 1,901 | 2,011 | 2,130 | 1,989 | 2,053 | 2,210 | 2,369 | 2,414 | 2,528 | 2,761 | 3,001 | 3,132 | 3,582 | 3,829 | 4,325 | 3,837 | 4,203 | 4,682 | 5,126 | 4,136 | 4,193 | 4,458 | 4,780 | 4,793 | 5,081 | 5,601 | 5,021 |
Goodwill and Intangible Assets
| 7,766 | 7,902 | 7,615 | 7,565 | 7,776 | 7,819 | 7,883 | 7,763 | 7,786 | 7,784 | 7,585 | 6,890 | 6,409 | 6,014 | 5,594 | 5,399 | 5,259 | 5,338 | 5,370 | 5,299 | 5,016 | 5,066 | 5,218 | 5,141 | 5,394 | 5,381 | 5,486 | 5,677 | 5,528 | 5,210 | 5,196 | 2,290 | 2,364 | 2,451 | 2,426 | 2,130 | 1,901 | 2,011 | 2,130 | 1,989 | 2,053 | 2,210 | 2,369 | 3,001 | 2,528 | 2,761 | 3,001 | 3,132 | 3,582 | 3,829 | 4,325 | 3,837 | 4,203 | 4,682 | 5,126 | 4,136 | 4,193 | 4,458 | 4,780 | 4,793 | 5,081 | 5,601 | 5,021 |
Long Term Investments
| 0 | 1,123,181 | 328,216 | 363,610 | -355,540 | -326,795 | -214,936 | -307,774 | -431,040 | -419,025 | -474,321 | -499,312 | -538,389 | -703,605 | -535,236 | -556,725 | -519,717 | -428,556 | -362,214 | -435,581 | -430,452 | -459,600 | -612,134 | -472,609 | -319,791 | -467,085 | -346,854 | -361,413 | -269,692 | -257,597 | -255,210 | -275,045 | -217,056 | -240,543 | -230,549 | -169,027 | -215,718 | -230,264 | -169,027 | -188,373 | -203,629 | -184,794 | -201,352 | -182,821 | -178,419 | -161,389 | -182,821 | -217,848 | -193,180 | -177,006 | 15,197 | -245,734 | -242,778 | -257,355 | 15,798 | -226,518 | -215,388 | -250,910 | -231,859 | -210,262 | -157,644 | -136,910 | 11,369 |
Tax Assets
| 107 | 58 | 74 | 37 | 76 | 26 | 51 | 24 | 54 | 37 | 66 | 42 | 68 | 53 | 35 | 17 | 277 | 374 | 252 | 356 | 986 | 614 | 33 | 12 | 51 | 18 | 394,526 | 408,410 | 315,222 | 312,010 | 293,997 | 311,729 | 253,065 | 268,767 | 260,406 | 200,193 | 246,557 | 265,832 | 200,193 | 215,386 | 229,071 | 208,858 | 225,864 | 805 | 238 | 458 | 805 | 1,257 | 1,258 | 1,200 | 1,137 | 1,222 | 1,537 | 1,406 | 1,275 | 1,465 | 1,361 | 1,300 | 710 | 710 | 781 | 492 | 448 |
Other Non-Current Assets
| -18,472 | 192,474 | -259,333 | -302,463 | 416,793 | 386,131 | 273,455 | 364,746 | 488,430 | 476,326 | 531,713 | 556,270 | 593,836 | 758,540 | 592,758 | 608,804 | 570,862 | 480,856 | 414,321 | 487,798 | 482,290 | 512,062 | 662,389 | 526,246 | 374,119 | 519,949 | 1,001 | 1,053 | 1,054 | 1,061 | 839 | 765 | 756 | 757 | 803 | 639 | 652 | 644 | 639 | 642 | 644 | 651 | 647 | 208,375 | 203,797 | 186,627 | 208,375 | 241,247 | 215,676 | 200,351 | 8,517 | 269,152 | 266,850 | 281,944 | 9,100 | 251,710 | 240,481 | 275,690 | 255,852 | 233,297 | 180,175 | 159,955 | 9,793 |
Total Non-Current Assets
| 0 | 1,334,505 | 87,679 | 78,899 | 78,538 | 76,605 | 76,136 | 74,704 | 75,495 | 75,600 | 75,521 | 74,708 | 72,875 | 71,934 | 73,891 | 68,683 | 68,163 | 69,794 | 69,767 | 70,305 | 70,643 | 70,897 | 67,543 | 69,148 | 68,655 | 66,307 | 62,286 | 62,157 | 60,554 | 69,279 | 53,383 | 49,583 | 49,116 | 41,595 | 43,289 | 42,776 | 42,269 | 47,074 | 42,776 | 38,985 | 37,554 | 36,233 | 36,922 | 38,147 | 37,285 | 37,412 | 38,147 | 36,594 | 36,271 | 37,280 | 37,981 | 37,438 | 38,904 | 39,912 | 40,622 | 40,205 | 40,155 | 40,052 | 39,057 | 38,445 | 38,466 | 39,584 | 37,369 |
Total Assets
| 1,426,451 | 1,490,983 | 1,400,360 | 1,325,667 | 1,314,477 | 1,180,623 | 1,056,020 | 1,344,855 | 1,428,976 | 1,458,271 | 1,581,231 | 1,536,495 | 1,521,658 | 1,786,136 | 1,416,569 | 1,457,687 | 1,450,813 | 1,224,218 | 1,113,313 | 1,195,479 | 1,099,401 | 1,182,161 | 1,391,076 | 1,150,808 | 987,218 | 1,005,448 | 965,621 | 940,756 | 824,778 | 907,401 | 741,935 | 730,680 | 667,804 | 641,555 | 568,548 | 458,106 | 611,275 | 526,548 | 458,106 | 484,733 | 509,617 | 572,769 | 617,270 | 630,061 | 715,140 | 622,703 | 630,061 | 590,765 | 632,480 | 621,750 | 641,216 | 726,819 | 672,507 | 740,353 | 664,376 | 733,715 | 695,715 | 775,006 | 664,766 | 603,726 | 582,276 | 418,961 | 364,655 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 201,589 | 587,709 | 503,240 | 531,546 | 511,458 | 480,786 | 406,327 | 489,335 | 604,944 | 579,529 | 616,496 | 628,955 | 724,288 | 819,246 | 656,094 | 597,152 | 509,151 | 458,200 | 391,214 | 419,254 | 426,822 | 544,552 | 519,335 | 492,878 | 359,207 | 394,917 | 335,763 | 339,928 | 314,009 | 244,464 | 258,178 | 208,144 | 217,526 | 155,978 | 198,978 | 156,843 | 211,184 | 181,323 | 156,843 | 193,204 | 214,160 | 290,742 | 298,930 | 329,263 | 376,508 | 320,892 | 329,263 | 347,005 | 423,735 | 406,618 | 377,259 | 436,696 | 390,281 | 437,771 | 203,527 | 473,798 | 432,072 | 493,168 | 392,067 | 351,794 | 348,592 | 215,348 | 166,447 |
Tax Payables
| 0 | 0 | 6,358 | 3,230 | 3,201 | 1,345 | 1,273 | 142 | 854 | 335 | 1,187 | 702 | 977 | 932 | 2,414 | 615 | 970 | 326 | 695 | 301 | 562 | 226 | 348 | 107 | 802 | 320 | 4,090 | 2,200 | 2,289 | 3,080 | 1,860 | 366 | 610 | 207 | 533 | 2,558 | 1,619 | 509 | 2,558 | 672 | 1,914 | 622 | 5,620 | 8,022 | 6,000 | 2,943 | 8,022 | 1,724 | 1,080 | 107 | 1,249 | 162 | 244 | 119 | 272 | 200 | 272 | 233 | 5,873 | 4,743 | 3,982 | 70 | 79 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| -201,589 | -586,285 | 555,480 | 491,348 | 500,712 | 401,792 | 348,181 | 535,536 | 501,316 | 560,122 | 638,349 | 607,277 | 502,842 | 681,539 | 486,979 | 590,925 | 681,275 | 506,338 | 462,293 | 519,071 | 413,114 | 384,543 | 618,391 | 407,927 | 373,907 | 354,359 | 368,744 | 347,370 | 261,286 | 417,671 | 252,221 | 327,876 | 265,282 | 303,957 | 189,680 | 126,143 | 228,604 | 167,596 | 126,143 | 127,147 | 133,758 | 130,197 | 167,313 | 170,125 | 198,323 | 165,292 | 170,125 | 124,394 | 90,664 | 98,200 | 147,312 | 176,375 | 166,070 | 184,078 | 341,849 | 141,310 | 143,806 | 161,558 | 151,797 | 134,377 | 121,505 | 94,856 | 88,535 |
Total Current Liabilities
| 0 | 1,424 | 1,058,720 | 1,022,894 | 1,012,170 | 882,578 | 754,508 | 1,024,871 | 1,106,260 | 1,139,651 | 1,254,845 | 1,236,232 | 1,227,130 | 1,500,785 | 1,143,073 | 1,188,077 | 1,190,426 | 964,538 | 853,507 | 938,325 | 839,936 | 929,095 | 1,137,726 | 900,805 | 733,114 | 749,276 | 704,507 | 687,298 | 575,295 | 662,135 | 510,399 | 536,020 | 482,808 | 459,935 | 388,658 | 282,986 | 439,788 | 348,919 | 282,986 | 320,351 | 347,918 | 420,939 | 466,243 | 499,388 | 574,831 | 486,184 | 499,388 | 471,399 | 514,399 | 504,818 | 524,571 | 613,071 | 556,351 | 621,849 | 545,376 | 615,108 | 575,878 | 654,726 | 543,864 | 486,171 | 470,097 | 310,204 | 254,982 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 167,623 | 161,161 | 140,731 | 112,506 | 111,200 | 110,496 | 115,479 | 132,752 | 133,872 | 130,575 | 135,885 | 110,185 | 104,495 | 99,073 | 96,063 | 100,165 | 92,948 | 93,840 | 95,405 | 91,318 | 94,328 | 88,970 | 85,702 | 80,564 | 78,898 | 81,917 | 81,106 | 75,840 | 73,575 | 72,350 | 70,714 | 37,910 | 29,380 | 27,430 | 21,650 | 13,903 | 12,510 | 13,556 | 13,903 | 10,500 | 11,500 | 6,700 | 5,300 | 5,684 | 1,778 | 4,567 | 5,684 | 3,910 | 3,800 | 3,840 | 3,830 | 2,830 | 2,885 | 2,885 | 2,940 | 2,940 | 2,995 | 2,995 | 3,050 | 3,060 | 2,300 | 2,350 | 2,350 |
Deferred Revenue Non-Current
| 0 | 235,283 | 219,277 | -491,341 | 854 | 867 | 985 | 985 | 984 | 985 | 1,073 | 1,025 | 1,026 | 1,038 | 890 | 754 | 748 | 741 | 863 | 853 | 852 | 897 | 884 | 926 | 912 | 903 | 882 | 819 | 802 | 800 | 1,010 | 1,019 | 1,000 | 998 | 988 | 1,039 | 1,013 | 994 | 1,039 | 1,000 | 960 | 935 | 923 | 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
| 3,919 | 4,588 | 3,567 | 2,414 | 2,066 | 2,423 | 1,804 | 2,447 | 1,856 | 1,732 | 1,468 | 2,014 | 1,879 | 2,214 | 1,290 | 331 | 38 | 41 | 55 | 68 | 91 | 50 | 388 | 1,763 | 1,678 | 2,086 | 2,804 | 2,357 | 2,148 | 2,802 | 1,241 | 1,394 | 1,083 | 834 | 470 | 1,792 | 1,340 | 2,924 | 1,792 | 922 | 575 | 267 | 718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -171,542 | 895,501 | -214,868 | 493,946 | 1,770 | 1,800 | 1,899 | 1,961 | 2,085 | 2,143 | 2,393 | 2,385 | 2,478 | 2,658 | 2,571 | 2,705 | 2,835 | 3,022 | 3,080 | 3,107 | 3,383 | 2,915 | 2,079 | 1,480 | 1,522 | 1,442 | 1,474 | 1,532 | 1,432 | 1,443 | 1,344 | 1,248 | 1,282 | 1,363 | 1,579 | 1,035 | 1,030 | 1,071 | 1,035 | 1,085 | 1,082 | 1,133 | 1,159 | 2,593 | 2,743 | 2,726 | 2,593 | 2,640 | 2,640 | 2,574 | 2,556 | 2,449 | 2,964 | 2,945 | 3,045 | 3,702 | 3,666 | 3,520 | 3,726 | 2,363 | 2,253 | 2,076 | 2,160 |
Total Non-Current Liabilities
| 0 | 1,296,533 | 148,707 | 117,525 | 115,890 | 115,586 | 120,167 | 138,145 | 138,797 | 135,435 | 140,819 | 115,609 | 109,878 | 104,983 | 100,814 | 103,955 | 96,569 | 97,644 | 99,403 | 95,346 | 98,654 | 92,832 | 89,053 | 84,733 | 83,010 | 86,348 | 86,266 | 80,548 | 77,957 | 77,395 | 74,309 | 41,571 | 32,745 | 30,625 | 24,687 | 17,769 | 15,893 | 18,545 | 17,769 | 13,507 | 14,117 | 9,035 | 8,100 | 8,277 | 4,521 | 7,293 | 8,277 | 6,550 | 6,440 | 6,414 | 6,386 | 5,279 | 5,849 | 5,830 | 5,985 | 6,642 | 6,661 | 6,515 | 6,776 | 5,423 | 4,553 | 4,426 | 4,510 |
Total Liabilities
| 1,233,036 | 1,297,957 | 1,207,421 | 1,140,412 | 1,128,060 | 998,164 | 874,675 | 1,163,016 | 1,245,057 | 1,275,086 | 1,395,664 | 1,351,841 | 1,337,008 | 1,605,768 | 1,243,887 | 1,292,032 | 1,286,995 | 1,062,182 | 952,910 | 1,033,671 | 938,590 | 1,021,927 | 1,226,779 | 985,538 | 816,124 | 835,624 | 790,773 | 767,846 | 653,252 | 739,530 | 584,708 | 577,591 | 515,553 | 490,560 | 413,345 | 300,755 | 455,681 | 367,464 | 300,755 | 333,858 | 362,035 | 429,974 | 474,343 | 507,665 | 579,352 | 493,477 | 507,665 | 477,949 | 520,839 | 511,232 | 530,957 | 618,350 | 562,200 | 627,679 | 551,361 | 621,750 | 582,539 | 661,241 | 550,640 | 491,594 | 474,650 | 314,630 | 259,492 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 20,115 | 3 | 3 | 0 | 0 | 166,579 | 0 | 0 | 0 | 166,575 | 169,953 | 169,020 | 169,118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 | 36,000 |
Retained Earnings
| 117,267 | 115,536 | 116,270 | 113,204 | 113,698 | 111,071 | 111,064 | 110,448 | 111,915 | 111,202 | 114,580 | 113,689 | 113,824 | 110,921 | 107,390 | 103,383 | 102,981 | 101,132 | 101,276 | 101,020 | 100,151 | 99,763 | 100,540 | 100,815 | 105,621 | 104,115 | 108,761 | 105,268 | 104,092 | 100,277 | 90,693 | 86,393 | 86,271 | 83,298 | 85,537 | 82,140 | 84,662 | 81,962 | 82,140 | 78,141 | 75,862 | 71,635 | 71,644 | 56,342 | 67,649 | 62,607 | 56,342 | 48,885 | 47,844 | 47,039 | 47,178 | 45,266 | 46,055 | 46,267 | 46,805 | 45,714 | 45,947 | 46,185 | 46,122 | 44,446 | 44,319 | 41,217 | 41,587 |
Accumulated Other Comprehensive Income/Loss
| 7,902 | 8,318 | 7,968 | 4,356 | 4,695 | 3,886 | 3,270 | 3,699 | 3,495 | 3,673 | 3,274 | 3,141 | 3,276 | 3,296 | 3,328 | 636 | 496 | 669 | 438 | 1,962 | 1,855 | 2,293 | 2,711 | 3,931 | 4,956 | 5,236 | 5,653 | 5,012 | 4,407 | 4,697 | 3,618 | 3,590 | 2,973 | 3,447 | 4,795 | 5,898 | 5,912 | 9,166 | 6,859 | 4,443 | 3,657 | 3,227 | 3,344 | 2,451 | 1,576 | 1,180 | 643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3 | 20,072 | 20,031 | 19,722 | 19,630 | -147,071 | 19,498 | 19,424 | 19,383 | -147,202 | -150,580 | -149,689 | -149,824 | 19,296 | 19,295 | 19,295 | 19,294 | 19,294 | 19,294 | 19,295 | 19,338 | 19,923 | 22,778 | 22,776 | 22,772 | 22,770 | 22,770 | 24,981 | 25,480 | 25,445 | 25,444 | 25,415 | 25,415 | 26,599 | 27,084 | 30,791 | 27,055 | 29,785 | 29,830 | 29,725 | 29,602 | 29,577 | 29,577 | 27,268 | 29,246 | 29,128 | 29,076 | 27,605 | 27,479 | 27,167 | 26,771 | 26,898 | 27,946 | 30,104 | 29,913 | 29,937 | 30,915 | 31,268 | 31,696 | 31,383 | 27,003 | 26,811 | 27,267 |
Total Shareholders Equity
| 181,287 | 179,929 | 180,272 | 173,282 | 174,023 | 170,465 | 169,832 | 169,571 | 170,793 | 170,248 | 173,227 | 172,161 | 172,394 | 169,513 | 166,013 | 159,314 | 158,771 | 157,095 | 157,008 | 158,277 | 157,344 | 157,979 | 162,029 | 163,522 | 169,349 | 168,121 | 173,184 | 171,261 | 169,979 | 166,419 | 155,755 | 151,398 | 150,659 | 149,344 | 153,416 | 154,829 | 153,629 | 156,913 | 154,829 | 148,309 | 145,121 | 140,439 | 140,565 | 122,061 | 134,471 | 128,915 | 122,061 | 112,490 | 111,323 | 110,206 | 109,949 | 108,164 | 110,001 | 112,371 | 112,718 | 111,651 | 112,862 | 113,453 | 113,818 | 111,829 | 107,322 | 104,028 | 104,854 |
Total Equity
| 193,410 | 193,026 | 192,935 | 185,251 | 186,417 | 182,459 | 181,345 | 181,839 | 183,919 | 183,185 | 185,567 | 184,654 | 184,650 | 180,368 | 172,682 | 165,655 | 163,818 | 162,036 | 160,403 | 161,808 | 160,811 | 160,234 | 164,297 | 165,270 | 171,094 | 169,824 | 174,848 | 172,910 | 171,526 | 167,871 | 157,227 | 153,089 | 152,251 | 150,995 | 155,203 | 157,351 | 155,594 | 159,084 | 157,351 | 150,875 | 147,582 | 142,795 | 142,927 | 122,396 | 135,788 | 129,226 | 122,396 | 112,816 | 111,641 | 110,518 | 110,259 | 108,469 | 110,307 | 112,674 | 113,015 | 111,965 | 113,176 | 113,765 | 114,126 | 112,132 | 107,626 | 104,331 | 105,163 |
Total Liabilities & Shareholders Equity
| 1,426,451 | 1,490,983 | 1,400,356 | 1,325,663 | 1,314,477 | 1,180,623 | 1,056,020 | 1,344,855 | 1,428,976 | 1,458,271 | 1,581,231 | 1,536,495 | 1,521,658 | 1,786,136 | 1,416,569 | 1,457,687 | 1,450,813 | 1,224,218 | 1,113,313 | 1,195,479 | 1,099,401 | 1,182,161 | 1,391,076 | 1,150,808 | 987,218 | 1,005,448 | 965,621 | 940,756 | 824,778 | 907,401 | 741,935 | 730,680 | 667,804 | 641,555 | 568,548 | 458,106 | 611,275 | 526,548 | 458,106 | 484,733 | 509,617 | 572,769 | 617,270 | 630,061 | 715,140 | 622,703 | 630,061 | 590,765 | 632,480 | 621,750 | 641,216 | 726,819 | 672,507 | 740,353 | 664,376 | 733,715 | 695,715 | 775,006 | 664,766 | 603,726 | 582,276 | 418,961 | 364,655 |