Takara Leben Co., Ltd.
TSE:8897.T
500 (JPY) • At close November 12, 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 | 2009 Q1 | 2008 Q4 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 42,592 | 41,919 | 48,633 | 38,255 | 47,044 | 47,872 | 39,616 | 42,316 | 31,560 | 33,428 | 36,935 | 34,959 | 35,481 | 39,169 | 32,185 | 27,879 | 27,383 | 35,311 | 26,742 | 30,239 | 14,949 | 21,165 | 16,194 | 20,385 | 25,787 | 29,223 | 16,142 | 23,833 | 30,964 | 29,780 | 20,639 | 19,878 | 22,745 | 28,515 | 17,783 | 21,222 | 18,755 | 26,281 | 24,336 | 21,261 | 26,690 | 35,964 | 21,695 | 19,045 | 20,484 | 17,911 | 20,000 | 20,451 | 22,925 | 17,394 | 9,824 | 8,415 | 7,282 | 9,414 | 4,842 | 5,023 | 5,104 | 3,766 | 3,526 | 4,298 | 3,341 | 3,865 | 3,425 |
Short Term Investments
| 0 | 821 | 0 | 751 | 0 | -886 | 79,232 | 667 | 0 | -435 | 0 | 696 | 0 | -97 | 0 | 0 | 0 | -259 | 0 | 0 | 0 | -94 | 0 | 0 | 0 | -39 | 0 | 0 | 0 | -82 | 0 | 0 | 0 | -94 | 0 | 0 | 0 | -73 | 0 | 0 | 0 | -73 | 0 | 0 | 0 | -81 | 0 | 0 | 0 | -89 | 0 | 0 | 0 | -99 | 0 | 0 | 0 | -111 | 0 | 0 | 29 | 34 | 34 |
Cash and Short Term Investments
| 42,592 | 42,740 | 48,633 | 38,255 | 47,044 | 47,872 | 39,616 | 42,316 | 31,560 | 33,428 | 36,935 | 34,959 | 35,481 | 39,169 | 32,185 | 27,879 | 27,383 | 35,311 | 26,742 | 30,239 | 14,949 | 21,165 | 16,194 | 20,385 | 25,787 | 29,223 | 16,142 | 23,833 | 30,964 | 29,780 | 20,639 | 19,878 | 22,745 | 28,515 | 17,783 | 21,222 | 18,755 | 26,281 | 24,336 | 21,261 | 26,690 | 35,964 | 21,695 | 19,045 | 20,484 | 17,911 | 20,000 | 20,451 | 22,925 | 17,394 | 9,824 | 8,415 | 7,282 | 9,414 | 4,842 | 5,023 | 5,104 | 3,766 | 3,526 | 4,298 | 3,370 | 3,899 | 3,459 |
Net Receivables
| 4,942 | 8,258 | 4,502 | 3,982 | 3,458 | 3,477 | 2,486 | 3,092 | 6,023 | 2,886 | 2,447 | 3,005 | 2,780 | 2,193 | 1,761 | 2,061 | 1,803 | 1,952 | 1,610 | 1,972 | 1,994 | 2,071 | 1,498 | 1,356 | 1,491 | 2,106 | 1,090 | 1,174 | 1,222 | 1,430 | 889 | 881 | 1,020 | 1,025 | 799 | 702 | 794 | 1,122 | 486 | 398 | 400 | 813 | 393 | 317 | 311 | 573 | 429 | 373 | 419 | 667 | 461 | 393 | 431 | 1,301 | 473 | 255 | 337 | 1,274 | 6 | 24 | 61 | 408 | 37 |
Inventory
| 0 | 124,084 | 159,296 | 143,097 | 132,196 | 120,235 | 126,953 | 115,006 | 115,808 | 91,665 | 100,533 | 110,595 | 89,552 | 73,044 | 82,317 | 91,148 | 80,724 | 70,360 | 90,764 | 93,074 | 86,300 | 69,200 | 82,987 | 82,432 | 82,072 | 68,595 | 68,877 | 61,227 | 51,548 | 49,948 | 49,338 | 47,570 | 45,696 | 40,323 | 46,560 | 42,276 | 39,915 | 35,589 | 44,201 | 42,718 | 38,763 | 33,444 | 36,222 | 37,852 | 32,555 | 35,375 | 28,555 | 29,405 | 30,364 | 30,293 | 33,529 | 33,079 | 32,905 | 28,834 | 29,766 | 28,220 | 28,617 | 25,883 | 30,540 | 32,305 | 39,073 | 39,552 | 49,807 |
Other Current Assets
| -47,534 | -50,998 | 18,132 | 19,821 | 19,006 | 17,144 | 13,302 | 12,144 | 12,518 | 14,646 | 14,650 | 13,106 | 14,071 | 11,280 | 11,279 | 9,396 | 8,321 | 7,691 | 7,806 | 7,271 | 6,535 | 6,076 | 11,342 | 6,113 | 3,973 | 3,574 | 6,761 | 5,763 | 4,139 | 5,427 | 4,925 | 4,756 | 4,730 | 5,890 | 5,756 | 4,576 | 4,351 | 4,327 | 3,373 | 4,894 | 4,108 | 2,303 | 3,010 | 3,362 | 2,213 | 2,073 | 2,808 | 2,371 | 2,289 | 2,565 | 3,182 | 3,250 | 3,331 | 2,379 | 2,998 | 2,980 | 3,721 | 1,961 | 2,393 | 2,396 | 2,799 | 3,507 | 6,466 |
Total Current Assets
| 0 | 191,937 | 230,563 | 205,155 | 201,704 | 188,728 | 182,357 | 172,558 | 165,909 | 142,625 | 154,565 | 161,665 | 141,884 | 125,686 | 127,542 | 130,484 | 118,231 | 115,314 | 126,922 | 132,556 | 109,778 | 98,512 | 112,021 | 110,286 | 113,323 | 103,498 | 92,870 | 91,997 | 87,873 | 86,585 | 75,791 | 73,085 | 74,191 | 75,753 | 70,898 | 68,776 | 63,815 | 67,319 | 72,396 | 69,271 | 69,961 | 72,524 | 61,320 | 60,576 | 55,563 | 55,932 | 51,792 | 52,600 | 55,997 | 50,919 | 46,996 | 45,137 | 43,949 | 41,928 | 38,079 | 36,478 | 37,779 | 32,884 | 36,465 | 39,023 | 45,303 | 47,366 | 59,769 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 118,425 | 117,759 | 118,616 | 121,222 | 119,799 | 125,362 | 117,018 | 62,476 | 60,843 | 63,739 | 57,574 | 53,771 | 70,123 | 64,070 | 67,500 | 64,110 | 69,494 | 67,220 | 59,379 | 68,617 | 71,963 | 75,224 | 63,295 | 65,973 | 66,664 | 66,340 | 64,570 | 56,445 | 54,823 | 47,146 | 53,223 | 49,851 | 48,325 | 49,237 | 38,564 | 37,193 | 32,294 | 30,412 | 25,702 | 24,623 | 21,590 | 21,233 | 19,683 | 19,175 | 18,163 | 17,606 | 17,393 | 16,552 | 18,102 | 18,095 | 18,322 | 18,247 | 18,262 | 17,951 | 18,230 | 20,579 | 21,158 | 20,560 | 20,507 | 21,342 | 21,654 | 22,372 | 24,129 |
Goodwill
| 3,292 | 3,420 | 3,483 | 3,610 | 3,790 | 3,918 | 8,355 | 1,397 | 1,479 | 1,561 | 2,250 | 2,349 | 2,447 | 960 | 973 | 1,030 | 1,088 | 1,145 | 1,209 | 1,266 | 1,320 | 1,375 | 1,433 | 1,490 | 1,548 | 1,265 | 1,325 | 1,368 | 1,411 | 889 | 918 | 947 | 977 | 1,006 | 1,035 | 1,064 | 1,094 | 1,123 | 0 | 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
| 0 | 4,643 | 4,665 | 4,842 | 5,632 | 4,458 | 4,341 | 1,031 | 954 | 949 | 685 | 703 | 666 | 639 | 609 | 611 | 635 | 645 | 481 | 456 | 453 | 465 | 527 | 537 | 548 | 543 | 529 | 515 | 494 | 502 | 496 | 492 | 493 | 506 | 496 | 515 | 501 | 504 | 1,196 | 517 | 516 | 513 | 519 | 525 | 533 | 551 | 554 | 428 | 441 | 453 | 457 | 467 | 481 | 484 | 557 | 549 | 521 | 495 | 472 | 449 | 413 | 411 | 288 |
Goodwill and Intangible Assets
| 3,292 | 8,063 | 8,148 | 8,452 | 9,422 | 8,376 | 12,696 | 2,428 | 2,433 | 2,510 | 2,935 | 3,052 | 3,113 | 1,599 | 1,582 | 1,641 | 1,723 | 1,790 | 1,690 | 1,722 | 1,773 | 1,840 | 1,960 | 2,027 | 2,096 | 1,808 | 1,854 | 1,883 | 1,905 | 1,391 | 1,414 | 1,439 | 1,470 | 1,512 | 1,531 | 1,579 | 1,595 | 1,627 | 1,196 | 517 | 516 | 513 | 519 | 525 | 533 | 551 | 554 | 428 | 441 | 453 | 457 | 467 | 481 | 484 | 557 | 549 | 521 | 495 | 472 | 449 | 413 | 411 | 288 |
Long Term Investments
| 0 | 15,161 | 0 | 0 | 0 | 3,254 | 15,031 | 14,319 | 0 | 5,897 | 12,020 | 13,245 | 13,990 | 5,291 | 11,095 | 11,502 | 11,186 | 4,687 | 10,679 | 9,744 | 11,000 | 4,691 | 8,425 | 8,661 | 6,769 | 2,540 | 6,050 | 5,420 | 5,202 | 1,310 | 3,906 | 3,881 | 3,843 | 473 | 3,043 | 2,997 | 2,788 | 296 | 2,147 | 1,513 | 1,623 | 299 | 1,509 | 717 | 904 | 247 | 861 | 833 | 0 | 239 | 0 | 0 | 0 | 236 | 0 | 0 | 0 | 233 | 0 | 0 | 0 | 691 | 0 |
Tax Assets
| 0 | 4,258 | 0 | 0 | 0 | 4,744 | -15,031 | -14,319 | 0 | 981 | -12,020 | -13,245 | -13,990 | 1,273 | -11,095 | -11,502 | -11,186 | 1,087 | -10,679 | -9,744 | -11,000 | 727 | -8,425 | -8,661 | -6,769 | 84 | -6,050 | -5,420 | -5,202 | 72 | -3,906 | -3,881 | -3,843 | 60 | -3,043 | -2,997 | -2,788 | 46 | -2,147 | -1,513 | -1,623 | 44 | -1,509 | -717 | -904 | 269 | -861 | -833 | 0 | 169 | 0 | 0 | 0 | 34 | 0 | 0 | 0 | 19 | 0 | 0 | 0 | 52 | 0 |
Other Non-Current Assets
| -121,717 | 267 | 21,128 | 19,051 | 18,336 | 11,203 | 15,095 | 14,364 | 14,332 | 7,719 | 12,083 | 13,327 | 14,077 | 6,394 | 11,197 | 11,711 | 11,419 | 5,348 | 10,752 | 9,824 | 11,087 | 3,895 | 8,526 | 8,770 | 6,885 | 3,701 | 6,092 | 5,465 | 5,251 | 3,366 | 3,974 | 3,949 | 3,906 | 2,706 | 3,083 | 3,030 | 2,813 | 2,036 | 2,148 | 1,513 | 1,624 | 1,275 | 1,510 | 718 | 904 | 407 | 862 | 835 | 879 | 402 | 703 | 711 | 717 | 421 | 639 | 620 | 570 | 349 | 624 | 630 | 1,354 | 594 | 1,992 |
Total Non-Current Assets
| 0 | 145,508 | 147,892 | 148,725 | 147,557 | 152,939 | 144,809 | 79,268 | 77,608 | 80,846 | 72,592 | 70,150 | 87,313 | 78,627 | 80,279 | 77,462 | 82,636 | 80,132 | 71,821 | 80,163 | 84,823 | 86,377 | 73,781 | 76,770 | 75,645 | 74,473 | 72,516 | 63,793 | 61,979 | 53,285 | 58,611 | 55,239 | 53,701 | 53,988 | 43,178 | 41,802 | 36,702 | 34,417 | 29,046 | 26,653 | 23,730 | 23,364 | 21,712 | 20,418 | 19,600 | 19,080 | 18,809 | 17,815 | 19,422 | 19,358 | 19,482 | 19,425 | 19,460 | 19,126 | 19,426 | 21,748 | 22,249 | 21,656 | 21,603 | 22,421 | 23,421 | 24,120 | 26,409 |
Total Assets
| 337,531 | 337,447 | 378,458 | 353,882 | 349,262 | 341,669 | 327,167 | 251,828 | 243,519 | 223,473 | 227,158 | 231,817 | 229,199 | 204,315 | 207,821 | 207,947 | 200,868 | 195,448 | 198,746 | 212,721 | 194,603 | 184,893 | 185,804 | 187,057 | 188,969 | 177,975 | 165,388 | 155,791 | 149,853 | 139,874 | 134,404 | 128,325 | 127,893 | 129,744 | 114,079 | 110,579 | 100,518 | 101,738 | 101,443 | 95,926 | 93,691 | 95,891 | 83,033 | 80,994 | 75,165 | 75,013 | 70,603 | 70,415 | 75,419 | 70,277 | 66,478 | 64,562 | 63,409 | 61,054 | 57,505 | 58,226 | 60,028 | 54,540 | 58,068 | 61,444 | 68,724 | 71,486 | 86,178 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | 27,119 | 18,365 | 7,561 | 12,391 | 16,342 | 7,553 | 10,571 | 12,489 | 15,411 | 9,447 | 7,211 | 12,138 | 13,318 | 5,716 | 10,066 | 5,845 | 11,858 | 9,672 | 11,620 | 5,123 | 7,790 | 4,178 | 5,438 | 12,145 | 15,786 | 2,582 | 4,467 | 8,847 | 12,173 | 4,261 | 2,012 | 7,592 | 12,037 | 4,411 | 6,249 | 5,482 | 10,023 | 11,738 | 9,269 | 12,180 | 20,692 | 7,698 | 5,374 | 7,351 | 7,920 | 11,571 | 10,257 | 13,069 | 10,165 | 4,215 | 4,188 | 2,066 | 3,785 | 1,606 | 2,267 | 3,820 | 2,881 | 7,762 | 7,991 | 8,586 | 9,393 | 9,956 |
Short Term Debt
| 90,263 | 72,563 | 90,029 | 143,466 | 132,081 | 118,290 | 94,069 | 54,418 | 54,603 | 41,690 | 46,440 | 46,820 | 49,133 | 26,851 | 45,192 | 43,612 | 52,502 | 39,572 | 48,168 | 50,989 | 55,991 | 37,614 | 47,794 | 51,042 | 45,945 | 31,282 | 47,080 | 45,724 | 39,163 | 29,699 | 29,810 | 30,203 | 23,926 | 19,915 | 25,383 | 21,050 | 18,522 | 15,428 | 22,278 | 18,694 | 15,236 | 7,753 | 16,465 | 19,383 | 15,870 | 14,074 | 11,764 | 16,557 | 20,221 | 21,443 | 24,665 | 22,166 | 25,850 | 20,701 | 23,326 | 21,114 | 24,547 | 24,313 | 20,441 | 29,428 | 36,986 | 36,302 | 33,559 |
Tax Payables
| 0 | 3,571 | 3,968 | 3,641 | 2,867 | 4,318 | 704 | 858 | 277 | 2,089 | 707 | 521 | 144 | 2,264 | 976 | 657 | 145 | 2,972 | 735 | 1,417 | 112 | 2,760 | 134 | 549 | 164 | 3,547 | 141 | 1,179 | 1,404 | 2,976 | 967 | 2,073 | 1,972 | 1,113 | 94 | 489 | 46 | 1,928 | 286 | 118 | 42 | 3,356 | 869 | 79 | 335 | 1,608 | 1,533 | 657 | 342 | 515 | 61 | 105 | 53 | 93 | 19 | 84 | 51 | 102 | 76 | 120 | 55 | 121 | 106 |
Deferred Revenue
| 0 | -34 | 4,942 | 4,978 | 3,843 | 15,765 | 1,546 | 2,014 | 1,205 | 10,552 | 1,477 | 1,608 | 1,027 | 8,954 | 1,731 | 1,670 | 951 | 8,220 | 1,448 | 2,344 | 854 | 7,935 | 805 | 1,419 | 867 | 6,612 | 773 | 1,890 | 2,006 | 6,207 | 1,365 | 2,738 | 2,494 | 5,636 | 411 | 937 | 360 | 6,489 | 541 | 532 | 329 | 7,786 | 1,070 | 375 | 520 | 5,840 | 1,700 | 909 | 504 | 4,565 | 163 | 285 | 156 | 2,595 | 116 | 243 | 185 | 1,037 | 153 | 258 | 194 | 1,621 | 254 |
Other Current Liabilities
| -90,263 | -7,801 | 6,604 | 12,439 | 9,889 | -8,900 | 9,433 | 5,632 | 2,810 | -10,143 | 7,286 | 5,530 | 967 | -9,056 | 10,308 | -1,058 | 3,782 | -8,864 | 1,063 | -356 | 5,169 | -5,350 | 4,236 | 1,546 | -4,581 | -16,137 | 5,604 | 1,239 | -4,134 | -12,746 | 2,535 | 2,638 | -2,626 | -7,879 | 4,920 | 356 | 1,702 | -9,091 | -2,897 | -1,840 | -4,979 | -22,568 | -1,360 | 2,000 | -2,352 | -8,337 | -9,009 | -6,828 | -8,054 | -9,481 | 645 | 601 | 2,341 | -2,808 | 1,729 | 137 | -1,863 | -1,981 | -6,179 | -5,898 | -5,840 | -8,231 | -6,509 |
Total Current Liabilities
| 90,263 | 122,537 | 142,273 | 179,646 | 173,462 | 162,157 | 120,858 | 84,064 | 83,873 | 75,010 | 74,804 | 68,901 | 75,547 | 55,649 | 69,639 | 65,013 | 69,070 | 65,616 | 70,758 | 77,634 | 72,372 | 58,539 | 61,325 | 65,432 | 66,685 | 56,876 | 58,762 | 58,966 | 56,133 | 50,482 | 43,199 | 41,676 | 40,950 | 42,859 | 39,630 | 35,330 | 31,594 | 34,800 | 43,684 | 36,042 | 34,988 | 37,711 | 32,440 | 32,585 | 29,075 | 29,025 | 29,130 | 31,809 | 39,151 | 37,372 | 33,964 | 31,533 | 32,532 | 28,151 | 28,402 | 26,112 | 30,560 | 29,233 | 30,015 | 39,890 | 48,567 | 48,599 | 47,322 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 125,041 | 137,681 | 167,957 | 108,369 | 110,704 | 109,092 | 141,538 | 103,705 | 98,680 | 86,278 | 92,834 | 106,744 | 98,348 | 91,717 | 83,239 | 87,849 | 77,965 | 74,461 | 73,082 | 81,418 | 72,686 | 74,205 | 77,530 | 75,524 | 76,936 | 75,379 | 66,419 | 55,938 | 52,256 | 50,164 | 55,058 | 50,634 | 49,968 | 50,478 | 41,943 | 41,722 | 36,381 | 33,383 | 27,741 | 31,318 | 31,034 | 30,010 | 25,792 | 25,149 | 22,446 | 21,020 | 16,539 | 15,099 | 13,844 | 10,946 | 12,258 | 13,660 | 12,444 | 13,702 | 13,194 | 16,284 | 14,781 | 15,778 | 18,911 | 12,588 | 13,046 | 15,593 | 18,506 |
Deferred Revenue Non-Current
| 0 | -49,754 | 0 | 0 | 0 | 1,417 | 0 | 0 | 0 | 1,200 | 0 | 0 | 0 | 1,006 | 0 | 0 | 0 | 808 | 0 | 0 | 0 | 665 | 0 | 0 | 0 | 531 | 0 | 0 | 0 | 409 | 0 | 0 | 0 | 360 | 0 | 0 | 0 | 304 | 0 | 0 | 0 | 270 | 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 | 2,489 | 0 | 0 | 0 | 2,509 | 0 | 0 | 0 | 128 | 0 | 0 | 0 | 28 | 0 | 0 | 0 | 151 | 0 | 0 | 0 | 134 | 0 | 0 | 0 | 404 | 0 | 0 | 0 | 39 | 0 | 0 | 0 | 555 | 0 | 0 | 0 | 813 | 0 | 0 | 0 | 117 | 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
| 41,383 | 52,828 | 5,245 | 5,572 | 5,275 | 1,353 | 3,177 | 2,919 | 2,899 | 1,257 | 2,923 | 2,650 | 2,619 | 1,286 | 2,249 | 4,201 | 4,230 | 3,274 | 4,492 | 4,277 | 4,387 | 3,617 | 4,653 | 2,956 | 3,193 | 1,880 | 3,865 | 3,436 | 3,414 | 1,989 | 3,286 | 2,928 | 2,890 | 1,816 | 2,899 | 2,796 | 2,552 | 1,250 | 2,338 | 1,933 | 1,218 | 646 | 1,068 | 1,071 | 1,001 | 822 | 1,004 | 961 | 925 | 821 | 1,019 | 889 | 866 | 840 | 884 | 960 | 969 | 878 | 906 | 905 | 905 | 874 | 1,010 |
Total Non-Current Liabilities
| 166,424 | 143,244 | 173,202 | 113,941 | 115,979 | 114,371 | 144,715 | 106,624 | 101,579 | 88,863 | 95,757 | 109,394 | 100,967 | 94,037 | 85,488 | 92,050 | 82,195 | 78,694 | 77,574 | 85,695 | 77,073 | 78,621 | 82,183 | 78,480 | 80,129 | 78,194 | 70,284 | 59,374 | 55,670 | 52,601 | 58,344 | 53,562 | 52,858 | 53,209 | 44,842 | 44,518 | 38,933 | 35,750 | 30,079 | 33,251 | 32,252 | 31,043 | 26,860 | 26,220 | 23,447 | 21,842 | 17,543 | 16,060 | 14,769 | 11,767 | 13,277 | 14,549 | 13,310 | 14,542 | 14,078 | 17,244 | 15,750 | 16,656 | 19,817 | 13,493 | 13,951 | 16,467 | 19,516 |
Total Liabilities
| 256,687 | 265,781 | 315,475 | 293,587 | 289,441 | 276,528 | 265,573 | 190,688 | 185,452 | 163,873 | 170,561 | 178,295 | 176,514 | 149,686 | 155,127 | 157,063 | 151,265 | 144,310 | 148,332 | 163,329 | 149,445 | 137,160 | 143,508 | 143,912 | 146,814 | 135,070 | 129,046 | 118,340 | 111,803 | 103,083 | 101,543 | 95,238 | 93,808 | 96,068 | 84,472 | 79,848 | 70,527 | 70,550 | 73,763 | 69,293 | 67,240 | 68,754 | 59,300 | 58,805 | 52,522 | 50,867 | 46,673 | 47,869 | 53,920 | 49,139 | 47,241 | 46,082 | 45,842 | 42,693 | 42,480 | 43,356 | 46,310 | 45,889 | 49,832 | 53,383 | 62,518 | 65,066 | 66,838 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 2 | 416 | 0 | 59,099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,332 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 4,819 | 2,442 | 2,442 | 2,442 | 2,442 | 2,442 | 2,442 |
Retained Earnings
| 60,124 | 61,514 | 51,874 | 54,081 | 53,776 | 55,971 | 53,236 | 54,743 | 52,074 | 53,395 | 50,500 | 47,350 | 46,513 | 48,649 | 47,110 | 45,301 | 44,127 | 45,817 | 44,310 | 43,365 | 39,549 | 42,299 | 38,175 | 38,735 | 37,903 | 38,717 | 32,280 | 33,514 | 34,300 | 32,970 | 29,319 | 29,570 | 29,809 | 29,011 | 25,478 | 26,602 | 25,395 | 26,251 | 22,397 | 21,482 | 20,913 | 21,623 | 18,251 | 16,708 | 17,142 | 16,991 | 16,754 | 15,042 | 13,876 | 13,266 | 11,325 | 10,424 | 9,109 | 9,905 | 6,573 | 6,420 | 5,267 | 4,952 | 4,540 | 4,364 | 2,499 | 2,707 | 15,634 |
Accumulated Other Comprehensive Income/Loss
| 1,249 | 351 | -416 | 442 | 252 | 160 | 321 | 908 | 651 | 731 | 659 | 772 | 901 | 712 | 349 | 334 | 313 | 118 | 899 | 822 | 474 | 297 | 70 | 358 | 435 | 422 | 309 | 196 | 73 | 161 | 214 | 192 | 334 | 130 | 179 | 180 | 149 | 107 | 104 | 96 | 92 | 57 | 53 | 52 | 48 | 19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 5,458 | -691 | 168 | 438 | -58,595 | 647 | 602 | 462 | 361 | 361 | 316 | 272 | 212 | 212 | 195 | 195 | 121 | 121 | 121 | 121 | 121 | 121 | -1,002 | -1,020 | -1,054 | -1,053 | -1,066 | -1,078 | -1,142 | -1,159 | -1,491 | -1,494 | -877 | -284 | -869 | -870 | -372 | 11 | 360 | 236 | 627 | 638 | 610 | 610 | 634 | 2,317 | 2,357 | 2,685 | 2,804 | 3,053 | 3,093 | 3,237 | 3,639 | 3,637 | 3,633 | 3,631 | 3,632 | 1,257 | 1,254 | 1,255 | 1,265 | 1,271 | 1,264 |
Total Shareholders Equity
| 75,163 | 65,995 | 56,861 | 59,780 | 59,351 | 61,597 | 58,978 | 60,932 | 57,905 | 59,306 | 56,294 | 53,213 | 52,445 | 54,392 | 52,473 | 50,649 | 49,380 | 50,875 | 50,149 | 49,127 | 44,963 | 47,536 | 42,062 | 42,892 | 42,103 | 42,905 | 36,342 | 37,451 | 38,050 | 36,791 | 32,861 | 33,087 | 34,085 | 33,676 | 29,607 | 30,731 | 29,991 | 31,188 | 27,680 | 26,633 | 26,451 | 27,137 | 23,733 | 22,189 | 22,643 | 24,146 | 23,930 | 22,546 | 21,499 | 21,138 | 19,237 | 18,480 | 17,567 | 18,361 | 15,025 | 14,870 | 13,718 | 8,651 | 8,236 | 8,061 | 6,206 | 6,420 | 19,340 |
Total Equity
| 80,841 | 71,669 | 62,983 | 60,295 | 59,821 | 65,141 | 61,594 | 61,140 | 58,067 | 59,600 | 56,597 | 53,522 | 52,685 | 54,629 | 52,694 | 50,884 | 49,603 | 51,138 | 50,414 | 49,392 | 45,158 | 47,733 | 42,296 | 43,145 | 42,155 | 42,905 | 36,342 | 37,451 | 38,050 | 36,791 | 32,861 | 33,087 | 34,085 | 33,676 | 29,607 | 30,731 | 29,991 | 31,188 | 27,680 | 26,633 | 26,451 | 27,137 | 23,733 | 22,189 | 22,643 | 24,146 | 23,930 | 22,546 | 21,499 | 21,138 | 19,237 | 18,480 | 17,567 | 18,361 | 15,025 | 14,870 | 13,718 | 8,651 | 8,236 | 8,061 | 6,206 | 6,420 | 19,340 |
Total Liabilities & Shareholders Equity
| 337,531 | 337,450 | 378,458 | 353,882 | 349,262 | 341,669 | 327,167 | 251,828 | 243,519 | 223,473 | 227,158 | 231,817 | 229,199 | 204,315 | 207,821 | 207,947 | 200,868 | 195,448 | 198,746 | 212,721 | 194,603 | 184,893 | 185,804 | 187,057 | 188,969 | 177,975 | 165,388 | 155,791 | 149,853 | 139,874 | 134,404 | 128,325 | 127,893 | 129,744 | 114,079 | 110,579 | 100,518 | 101,738 | 101,443 | 95,926 | 93,691 | 95,891 | 83,033 | 80,994 | 75,165 | 75,013 | 70,603 | 70,415 | 75,419 | 70,277 | 66,478 | 64,562 | 63,409 | 61,054 | 57,505 | 58,226 | 60,028 | 54,540 | 58,068 | 61,444 | 68,724 | 71,486 | 86,178 |