Japan Transcity Corporation
TSE:9310.T
978 (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 | 2008 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 23,444 | 21,508 | 21,666 | 20,917 | 21,268 | 19,814 | 16,115 | 16,030 | 13,303 | 14,567 | 12,153 | 13,530 | 12,342 | 13,352 | 9,867 | 11,728 | 10,745 | 11,626 | 10,337 | 12,441 | 9,049 | 12,836 | 10,713 | 10,544 | 9,626 | 10,286 | 8,969 | 9,772 | 10,404 | 11,267 | 8,397 | 9,160 | 8,181 | 11,028 | 8,305 | 10,502 | 11,228 | 11,692 | 9,038 | 11,542 | 10,507 | 12,696 | 9,296 | 11,365 | 9,275 | 10,010 | 8,997 | 8,043 | 9,460 | 11,105 | 10,638 | 11,973 | 11,500 | 11,887 | 10,489 | 10,715 | 10,089 | 11,273 | 10,697 | 11,016 | 10,953 | 8,592 |
Short Term Investments
| 699 | 485 | 0 | 298 | -6,115 | -4,124 | 0 | 930 | -5,848 | -4,929 | -5,635 | -5,608 | 0 | -3,721 | -4,367 | -4,318 | -4,317 | -2,376 | -4,897 | -4,934 | -4,803 | -2,910 | -5,373 | -5,245 | -5,211 | -3,494 | -4,798 | -4,858 | -4,839 | -3,089 | -3,953 | -3,959 | -4,020 | -2,440 | -4,837 | -4,904 | -4,704 | -4,253 | -4,950 | -4,730 | -4,570 | -2,961 | -4,420 | -4,582 | -4,597 | 0 | -4,223 | -4,231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42 | 0 |
Cash and Short Term Investments
| 24,143 | 21,993 | 21,666 | 20,917 | 21,268 | 19,814 | 16,115 | 16,030 | 13,303 | 14,567 | 12,153 | 13,530 | 12,342 | 13,352 | 9,867 | 11,728 | 10,745 | 11,626 | 10,337 | 12,441 | 9,049 | 12,836 | 10,713 | 10,544 | 9,626 | 10,286 | 8,969 | 9,772 | 10,404 | 11,267 | 8,397 | 9,160 | 8,181 | 11,028 | 8,305 | 10,502 | 11,228 | 11,692 | 9,038 | 11,542 | 10,507 | 12,696 | 9,296 | 11,365 | 9,275 | 10,010 | 8,997 | 8,043 | 9,460 | 11,105 | 10,638 | 11,973 | 11,500 | 11,887 | 10,489 | 10,715 | 10,089 | 11,273 | 10,697 | 11,016 | 10,953 | 8,592 |
Net Receivables
| 18,198 | 17,960 | 18,348 | 18,360 | 16,990 | 18,717 | 20,768 | 18,252 | 18,302 | 18,125 | 20,022 | 16,278 | 15,670 | 15,719 | 16,483 | 13,517 | 13,631 | 14,304 | 16,499 | 14,153 | 16,228 | 15,671 | 16,060 | 15,691 | 15,702 | 15,337 | 15,731 | 14,856 | 13,048 | 13,197 | 14,998 | 12,689 | 12,922 | 13,878 | 15,597 | 13,373 | 13,658 | 14,178 | 15,547 | 13,111 | 13,233 | 13,776 | 15,401 | 12,888 | 14,131 | 14,282 | 14,223 | 13,826 | 13,968 | 14,495 | 14,240 | 12,628 | 12,408 | 13,019 | 13,863 | 12,457 | 12,224 | 12,757 | 13,670 | 12,094 | 11,434 | 14,367 |
Inventory
| 230 | 254 | 270 | 236 | 230 | 206 | 205 | 200 | 173 | 183 | 158 | 169 | 145 | 159 | 165 | 161 | 172 | 159 | 103 | 118 | 187 | 185 | 102 | 94 | 96 | 88 | 97 | 93 | 94 | 101 | 94 | 125 | 90 | 87 | 95 | 97 | 104 | 89 | 109 | 94 | 95 | 99 | 116 | 98 | 126 | 122 | 106 | 105 | 98 | 130 | 101 | 110 | 95 | 96 | 99 | 87 | 102 | 96 | 462 | 331 | 117 | 98 |
Other Current Assets
| 2,905 | 3,798 | 3,866 | 3,802 | 3,881 | 2,840 | 3,536 | 3,694 | 4,122 | 3,118 | 3,076 | 2,873 | 2,456 | 1,906 | 2,136 | 1,859 | 1,978 | 2,126 | 2,187 | 1,974 | 1,843 | 1,937 | 2,199 | 1,966 | 2,549 | 3,262 | 3,703 | 3,297 | 3,110 | 2,472 | 2,941 | 2,587 | 2,447 | 1,815 | 2,543 | 2,467 | 2,706 | 2,096 | 2,555 | 2,630 | 2,775 | 1,959 | 2,372 | 2,423 | 2,559 | 2,028 | 2,628 | 2,404 | 2,440 | 1,797 | 2,267 | 2,045 | 2,084 | 1,437 | 2,082 | 2,093 | 2,081 | 1,310 | 1,898 | 1,930 | 1,433 | 2,317 |
Total Current Assets
| 45,476 | 44,005 | 44,150 | 43,315 | 42,369 | 41,577 | 40,624 | 38,176 | 35,900 | 35,993 | 35,409 | 32,850 | 30,613 | 31,136 | 28,651 | 27,265 | 26,526 | 28,215 | 29,126 | 28,686 | 27,307 | 30,629 | 29,074 | 28,295 | 27,973 | 28,973 | 28,500 | 28,018 | 26,656 | 27,037 | 26,430 | 24,561 | 23,640 | 26,808 | 26,540 | 26,439 | 27,696 | 28,055 | 27,249 | 27,377 | 26,610 | 28,530 | 27,185 | 26,774 | 26,091 | 26,442 | 25,954 | 24,378 | 25,966 | 27,527 | 27,246 | 26,756 | 26,087 | 26,439 | 26,533 | 25,352 | 24,496 | 25,436 | 26,727 | 25,371 | 23,937 | 25,374 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 83,048 | 83,474 | 83,488 | 84,175 | 84,296 | 70,636 | 70,199 | 70,738 | 70,540 | 70,499 | 70,315 | 70,732 | 71,186 | 71,726 | 72,174 | 72,906 | 72,912 | 73,221 | 73,384 | 72,997 | 71,686 | 69,961 | 70,314 | 69,559 | 69,932 | 70,389 | 70,234 | 70,512 | 67,290 | 64,875 | 64,572 | 58,892 | 56,702 | 51,275 | 50,597 | 50,871 | 50,836 | 51,083 | 51,172 | 51,198 | 51,519 | 49,331 | 49,660 | 48,508 | 49,092 | 47,526 | 47,990 | 47,970 | 47,873 | 47,603 | 47,174 | 47,518 | 47,979 | 48,321 | 48,798 | 49,248 | 49,644 | 49,887 | 49,249 | 49,436 | 50,323 | 51,035 |
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
| 1,046 | 1,055 | 1,400 | 1,395 | 1,227 | 1,122 | 1,087 | 974 | 997 | 1,048 | 1,086 | 1,152 | 1,246 | 1,325 | 1,343 | 1,435 | 1,492 | 1,662 | 1,383 | 1,594 | 1,570 | 1,573 | 1,375 | 1,347 | 1,295 | 1,417 | 1,455 | 1,460 | 1,428 | 1,421 | 1,303 | 1,316 | 1,242 | 1,202 | 1,170 | 1,151 | 1,080 | 1,088 | 1,092 | 1,124 | 1,180 | 1,167 | 1,232 | 1,277 | 1,265 | 1,254 | 1,291 | 1,313 | 1,340 | 1,227 | 1,113 | 994 | 838 | 726 | 637 | 582 | 566 | 588 | 605 | 630 | 613 | 691 |
Goodwill and Intangible Assets
| 1,046 | 1,055 | 1,400 | 1,395 | 1,227 | 1,122 | 1,087 | 974 | 997 | 1,048 | 1,086 | 1,152 | 1,246 | 1,325 | 1,343 | 1,435 | 1,492 | 1,662 | 1,383 | 1,594 | 1,570 | 1,573 | 1,375 | 1,347 | 1,295 | 1,417 | 1,455 | 1,460 | 1,428 | 1,421 | 1,303 | 1,316 | 1,242 | 1,202 | 1,170 | 1,151 | 1,080 | 1,088 | 1,092 | 1,124 | 1,180 | 1,167 | 1,232 | 1,277 | 1,265 | 1,254 | 1,291 | 1,313 | 1,340 | 1,227 | 1,113 | 994 | 838 | 726 | 637 | 582 | 566 | 588 | 605 | 630 | 613 | 691 |
Long Term Investments
| 24,222 | 23,099 | 20,630 | 20,491 | 25,282 | 21,844 | 17,570 | 16,366 | 22,321 | 21,481 | 21,734 | 21,869 | 15,620 | 19,527 | 19,045 | 18,647 | 18,278 | 16,153 | 20,166 | 19,436 | 19,087 | 17,649 | 19,858 | 21,069 | 20,414 | 18,933 | 20,777 | 19,893 | 19,671 | 17,644 | 18,415 | 18,100 | 17,537 | 16,762 | 20,755 | 20,125 | 21,116 | 18,419 | 18,345 | 17,393 | 17,087 | 15,032 | 17,075 | 16,556 | 15,890 | 11,273 | 14,448 | 13,624 | 0 | 9,819 | 0 | 0 | 0 | 9,500 | 0 | 0 | 0 | 9,665 | 0 | 0 | 8,820 | 0 |
Tax Assets
| -1,046 | 993 | 1 | -20,491 | -6,115 | 913 | -17,570 | -16,366 | -5,848 | 863 | -5,635 | -5,608 | -15,620 | 814 | -19,045 | -18,647 | -18,278 | 850 | -20,166 | -19,436 | -19,087 | 862 | -19,858 | -21,069 | -20,414 | 591 | -20,777 | -19,893 | -19,671 | 577 | -18,415 | -18,100 | -17,537 | 618 | -20,755 | -20,125 | -21,116 | 601 | -18,345 | -17,393 | -17,087 | 652 | -17,075 | -16,556 | -15,890 | 658 | -14,448 | -13,624 | 0 | 665 | 0 | 0 | 0 | 639 | 0 | 0 | 0 | 621 | 0 | 0 | 700 | 0 |
Other Non-Current Assets
| 9,705 | 7,697 | 6,083 | 26,625 | 6,115 | 1,072 | 23,530 | 22,349 | 5,848 | -1 | 5,635 | 5,608 | 21,200 | 995 | 19,045 | 18,647 | 18,278 | 1,071 | 20,166 | 19,437 | 19,088 | 1,005 | 19,860 | 21,071 | 20,415 | 913 | 20,778 | 19,894 | 19,672 | 1,283 | 18,416 | 18,102 | 17,538 | 1,022 | 20,756 | 20,126 | 21,117 | 957 | 18,347 | 17,394 | 17,088 | 836 | 17,077 | 16,557 | 15,891 | 3,708 | 14,449 | 13,625 | 13,394 | 3,390 | 12,859 | 12,979 | 12,925 | 2,873 | 12,879 | 12,218 | 12,167 | 2,349 | 12,168 | 12,297 | 2,022 | 11,743 |
Total Non-Current Assets
| 116,975 | 116,318 | 111,602 | 112,195 | 110,805 | 95,587 | 94,816 | 94,061 | 93,858 | 93,890 | 93,135 | 93,753 | 93,632 | 94,387 | 92,562 | 92,988 | 92,682 | 92,957 | 94,933 | 94,028 | 92,344 | 91,050 | 91,549 | 91,977 | 91,642 | 92,243 | 92,467 | 91,866 | 88,390 | 85,800 | 84,291 | 78,310 | 75,482 | 70,879 | 72,523 | 72,148 | 73,033 | 72,148 | 70,611 | 69,716 | 69,787 | 67,018 | 67,969 | 66,342 | 66,248 | 64,419 | 63,730 | 62,908 | 62,607 | 62,704 | 61,146 | 61,491 | 61,742 | 62,059 | 62,314 | 62,048 | 62,377 | 63,110 | 62,022 | 62,363 | 62,478 | 63,469 |
Total Assets
| 162,451 | 160,323 | 155,752 | 155,511 | 153,176 | 137,165 | 135,442 | 132,240 | 129,760 | 129,886 | 128,545 | 126,604 | 124,247 | 125,526 | 121,215 | 120,253 | 119,209 | 121,175 | 124,060 | 122,714 | 119,651 | 121,681 | 120,623 | 120,272 | 119,614 | 121,216 | 120,968 | 119,885 | 115,046 | 112,837 | 110,722 | 102,871 | 99,123 | 97,687 | 99,063 | 98,587 | 100,729 | 100,203 | 97,860 | 97,093 | 96,397 | 95,548 | 95,154 | 93,116 | 92,339 | 90,861 | 89,684 | 87,286 | 88,573 | 90,231 | 88,392 | 88,247 | 87,829 | 88,498 | 88,847 | 87,400 | 86,873 | 88,546 | 88,749 | 87,734 | 86,415 | 88,843 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9,224 | 9,654 | 9,670 | 9,301 | 9,181 | 10,472 | 8,966 | 7,913 | 8,098 | 10,045 | 10,630 | 9,121 | 9,017 | 9,684 | 9,065 | 8,209 | 8,381 | 9,122 | 9,476 | 8,917 | 8,837 | 9,053 | 9,129 | 8,293 | 8,362 | 8,906 | 8,975 | 8,198 | 8,240 | 8,406 | 8,413 | 7,883 | 7,706 | 8,113 | 8,315 | 7,658 | 7,575 | 8,233 | 7,915 | 7,480 | 7,687 | 7,727 | 7,991 | 7,141 | 7,337 | 7,373 | 7,735 | 7,298 | 7,483 | 7,941 | 7,782 | 7,214 | 7,208 | 7,504 | 7,517 | 6,796 | 6,611 | 6,995 | 7,215 | 6,618 | 6,258 | 7,919 |
Short Term Debt
| 4,471 | 4,966 | 7,745 | 7,671 | 7,781 | 7,631 | 3,943 | 5,301 | 9,912 | 10,264 | 10,350 | 9,415 | 5,495 | 5,742 | 6,235 | 7,391 | 8,391 | 8,291 | 7,691 | 6,525 | 9,876 | 10,058 | 10,905 | 12,048 | 7,107 | 7,117 | 6,127 | 3,929 | 3,905 | 3,189 | 4,318 | 4,149 | 4,150 | 4,199 | 3,205 | 4,213 | 10,709 | 10,709 | 10,788 | 11,305 | 3,866 | 3,872 | 4,667 | 5,003 | 6,996 | 7,114 | 6,112 | 5,262 | 10,063 | 10,562 | 10,920 | 11,437 | 4,494 | 4,635 | 4,876 | 4,902 | 7,505 | 7,656 | 7,969 | 8,277 | 7,155 | 6,229 |
Tax Payables
| 720 | 359 | 413 | 910 | 644 | 1,417 | 1,233 | 1,450 | 732 | 985 | 1,006 | 1,098 | 587 | 883 | 178 | 545 | 257 | 397 | 277 | 590 | 351 | 884 | 564 | 608 | 373 | 217 | 196 | 451 | 232 | 1,212 | 1,129 | 1,186 | 292 | 686 | 539 | 605 | 346 | 310 | 311 | 565 | 305 | 733 | 604 | 735 | 435 | 372 | 445 | 749 | 474 | 841 | 747 | 783 | 368 | 704 | 685 | 751 | 372 | 844 | 851 | 622 | 123 | 543 |
Deferred Revenue
| 720 | 434 | 413 | 2,224 | 1,329 | 2,655 | 1,844 | 2,681 | 1,362 | 2,177 | 1,600 | 2,279 | 1,196 | 2,022 | 759 | 1,712 | 861 | 1,531 | 847 | 1,720 | 941 | 1,995 | 1,123 | 1,703 | 940 | 1,290 | 730 | 1,527 | 786 | 2,445 | 1,649 | 2,239 | 841 | 1,724 | 1,057 | 1,653 | 888 | 1,344 | 824 | 1,597 | 851 | 1,729 | 1,096 | 1,722 | 963 | 1,343 | 919 | 1,730 | 993 | 1,815 | 1,225 | 1,766 | 892 | 1,701 | 1,179 | 1,747 | 984 | 1,845 | 1,345 | 1,649 | 1,222 | 1,098 |
Other Current Liabilities
| 4,801 | 4,629 | 4,595 | 3,768 | 4,632 | 4,370 | 5,593 | 4,752 | 5,137 | 3,996 | 4,367 | 3,348 | 3,836 | 3,879 | 4,217 | 3,242 | 3,544 | 3,509 | 4,974 | 5,686 | 4,903 | 5,310 | 5,015 | 3,030 | 3,399 | 3,370 | 3,590 | 9,545 | 5,992 | 6,892 | 10,252 | 4,294 | 7,391 | 3,810 | 3,458 | 2,740 | 3,351 | 2,998 | 3,411 | 3,991 | 4,243 | 3,876 | 4,327 | 3,581 | 3,923 | 2,652 | 2,650 | 2,225 | 2,838 | 2,619 | 2,556 | 2,076 | 2,431 | 2,045 | 2,482 | 1,933 | 2,174 | 2,082 | 2,743 | 2,102 | 1,796 | 4,440 |
Total Current Liabilities
| 19,216 | 19,683 | 22,423 | 22,964 | 22,923 | 25,128 | 20,346 | 20,647 | 24,509 | 26,482 | 26,947 | 24,163 | 19,544 | 21,327 | 20,276 | 20,554 | 21,177 | 22,453 | 22,988 | 22,848 | 24,557 | 26,416 | 26,172 | 25,074 | 19,808 | 20,683 | 19,422 | 23,199 | 18,923 | 20,932 | 24,632 | 18,565 | 20,088 | 17,846 | 16,035 | 16,264 | 22,523 | 23,284 | 22,938 | 24,373 | 16,647 | 17,204 | 18,081 | 17,447 | 19,219 | 18,482 | 17,416 | 16,515 | 21,377 | 22,937 | 22,483 | 22,493 | 15,025 | 15,885 | 16,054 | 15,378 | 17,274 | 18,578 | 19,272 | 18,646 | 16,431 | 19,686 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 36,950 | 37,091 | 34,725 | 35,017 | 35,751 | 20,042 | 24,101 | 23,318 | 19,277 | 19,416 | 19,786 | 21,361 | 25,931 | 26,410 | 26,266 | 25,956 | 25,306 | 26,132 | 27,182 | 27,186 | 23,399 | 24,017 | 23,228 | 22,941 | 28,727 | 29,402 | 30,746 | 27,381 | 27,724 | 24,797 | 20,510 | 20,808 | 17,549 | 17,697 | 18,953 | 19,068 | 14,291 | 14,440 | 14,695 | 13,711 | 21,434 | 21,062 | 19,663 | 19,377 | 17,626 | 17,787 | 18,583 | 18,171 | 15,020 | 15,256 | 15,353 | 15,445 | 22,745 | 22,832 | 23,140 | 23,244 | 21,094 | 21,220 | 21,561 | 21,199 | 22,884 | 21,339 |
Deferred Revenue Non-Current
| -3,694 | 209 | 0 | 2,145 | 2,155 | 2,134 | 2,177 | 2,159 | 2,173 | 2,128 | 2,163 | 2,143 | 2,129 | 2,107 | 2,110 | 2,098 | 2,069 | 2,051 | 2,064 | 2,063 | 2,046 | 2,044 | 2,017 | 2,028 | 2,020 | 1,980 | 1,966 | 1,962 | 1,930 | 1,930 | 1,947 | 1,918 | 1,903 | 1,877 | 1,847 | 1,809 | 1,848 | 1,824 | 1,817 | 1,790 | 1,794 | 1,857 | 1,508 | 1,476 | 1,505 | 1,483 | 1,504 | 1,496 | 1,567 | 1,587 | 1,664 | 1,639 | 1,712 | 1,705 | 1,837 | 1,816 | 1,944 | 1,894 | 1,981 | 1,956 | 2,066 | 2,384 |
Deferred Tax Liabilities Non-Current
| 3,694 | 8,444 | 3,694 | 3,694 | 3,694 | 5,849 | 3,694 | 3,694 | 3,694 | 5,702 | 3,694 | 3,705 | 3,705 | 5,160 | 3,705 | 3,705 | 3,705 | 5,444 | 3,705 | 3,705 | 3,705 | 5,928 | 3,705 | 3,772 | 3,772 | 6,697 | 3,774 | 3,774 | 3,774 | 6,051 | 3,774 | 3,774 | 3,849 | 5,815 | 4,117 | 4,117 | 4,117 | 6,732 | 4,545 | 4,545 | 4,545 | 6,152 | 4,618 | 4,618 | 4,618 | 6,028 | 4,618 | 4,618 | 4,618 | 5,488 | 4,619 | 5,277 | 5,277 | 6,050 | 5,280 | 5,280 | 5,280 | 6,162 | 5,280 | 5,280 | 5,808 | 5,280 |
Other Non-Current Liabilities
| 14,585 | 5,688 | 9,083 | 6,960 | 6,649 | 4,273 | 5,642 | 5,420 | 5,534 | 3,380 | 4,924 | 5,134 | 4,909 | 3,542 | 5,620 | 5,738 | 5,818 | 4,096 | 6,454 | 6,301 | 6,154 | 3,653 | 6,123 | 6,568 | 6,477 | 3,863 | 6,617 | 6,420 | 6,506 | 3,179 | 5,537 | 5,191 | 5,113 | 3,460 | 6,326 | 6,241 | 6,658 | 3,847 | 6,154 | 6,036 | 6,065 | 4,167 | 5,976 | 5,816 | 5,687 | 4,248 | 5,183 | 4,964 | 5,059 | 4,300 | 4,686 | 4,876 | 5,075 | 4,390 | 5,085 | 5,016 | 5,150 | 4,480 | 5,049 | 5,237 | 4,782 | 5,079 |
Total Non-Current Liabilities
| 51,535 | 51,432 | 47,502 | 47,816 | 48,249 | 32,298 | 35,614 | 34,591 | 30,678 | 30,626 | 30,567 | 32,343 | 36,674 | 37,219 | 37,701 | 37,497 | 36,898 | 37,723 | 39,405 | 39,255 | 35,304 | 35,642 | 35,073 | 35,309 | 40,996 | 41,942 | 43,103 | 39,537 | 39,934 | 35,957 | 31,768 | 31,691 | 28,414 | 28,849 | 31,243 | 31,235 | 26,914 | 26,843 | 27,211 | 26,082 | 33,838 | 33,238 | 31,765 | 31,287 | 29,436 | 29,546 | 29,888 | 29,249 | 26,264 | 26,631 | 26,322 | 27,237 | 34,809 | 34,977 | 35,342 | 35,356 | 33,468 | 33,756 | 33,871 | 33,672 | 35,540 | 34,082 |
Total Liabilities
| 70,751 | 71,115 | 69,925 | 70,780 | 71,172 | 57,426 | 55,960 | 55,238 | 55,187 | 57,108 | 57,514 | 56,506 | 56,218 | 58,546 | 57,977 | 58,051 | 58,075 | 60,176 | 62,393 | 62,103 | 59,861 | 62,058 | 61,245 | 60,383 | 60,804 | 62,625 | 62,525 | 62,736 | 58,857 | 56,889 | 56,400 | 50,256 | 48,502 | 46,695 | 47,278 | 47,499 | 49,437 | 50,127 | 50,149 | 50,455 | 50,485 | 50,442 | 49,846 | 48,734 | 48,655 | 48,028 | 47,304 | 45,764 | 47,641 | 49,568 | 48,805 | 49,730 | 49,834 | 50,862 | 51,396 | 50,734 | 50,742 | 52,334 | 53,143 | 52,318 | 51,971 | 53,768 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 1,362 | 0 | 0 | 0 | 72,977 | 0 | 0 | 0 | 68,006 | 66,652 | 65,565 | 64,303 | 0 | 0 | 0 | 0 | 110 | 179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 456 | 499 | 0 | 0 | 0 | 0 | 0 | 0 | 312 | 285 | 531 | 0 | 6 | 218 | 531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 | 8,428 |
Retained Earnings
| 64,385 | 63,194 | 62,681 | 61,563 | 60,410 | 59,331 | 58,792 | 57,260 | 55,238 | 53,883 | 52,797 | 51,509 | 49,828 | 48,915 | 46,823 | 45,809 | 45,071 | 44,919 | 44,203 | 43,603 | 42,882 | 42,511 | 42,065 | 41,522 | 40,813 | 40,341 | 40,138 | 39,559 | 38,890 | 38,846 | 38,291 | 37,657 | 35,597 | 35,324 | 34,442 | 33,878 | 33,257 | 32,771 | 32,083 | 31,616 | 30,867 | 30,509 | 29,932 | 29,294 | 28,594 | 28,160 | 28,406 | 27,981 | 27,270 | 26,833 | 26,179 | 25,471 | 24,720 | 24,338 | 24,060 | 23,443 | 22,669 | 22,457 | 22,082 | 21,568 | 20,932 | 21,098 |
Accumulated Other Comprehensive Income/Loss
| 9,787 | 10,033 | 7,109 | 7,076 | 5,760 | 4,544 | 4,795 | 3,986 | 3,777 | 3,556 | 3,056 | 3,395 | 3,125 | 14,030 | 180 | 133 | -110 | -179 | 1,268 | 854 | 815 | 1,078 | 1,289 | 2,431 | 2,087 | 2,340 | 2,445 | 1,800 | 1,666 | 1,473 | 563 | -456 | -499 | 114 | 1,759 | 1,501 | 2,337 | 1,768 | 204 | -312 | -285 | -531 | 270 | -6 | -218 | -531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 3,866 | 3,866 | 3,954 | 4,148 | -68,838 | 4,305 | 4,339 | 4,340 | -63,666 | -62,311 | -61,225 | -59,937 | 4,267 | -6,681 | 5,598 | 5,600 | 5,490 | 5,422 | 5,600 | 5,600 | 5,573 | 5,574 | 5,575 | 5,574 | 5,574 | 5,574 | 5,576 | 5,576 | 5,486 | 5,485 | 5,486 | 5,029 | 5,056 | 5,553 | 5,554 | 5,642 | 5,625 | 5,626 | 5,627 | 5,315 | 5,343 | 5,097 | 5,630 | 5,624 | 5,413 | 5,101 | 4,387 | 3,986 | 4,094 | 4,314 | 3,907 | 3,536 | 3,759 | 3,804 | 3,901 | 3,762 | 3,991 | 4,305 | 4,087 | 4,369 | 4,063 | 4,468 |
Total Shareholders Equity
| 87,828 | 85,521 | 82,172 | 81,215 | 78,737 | 76,608 | 76,354 | 74,014 | 71,783 | 70,208 | 68,621 | 67,698 | 65,648 | 64,692 | 61,029 | 59,970 | 58,989 | 58,769 | 59,499 | 58,485 | 57,698 | 57,591 | 57,357 | 57,955 | 56,902 | 56,683 | 56,587 | 55,363 | 54,470 | 54,232 | 52,768 | 51,114 | 49,081 | 49,419 | 50,183 | 49,449 | 49,647 | 48,593 | 46,342 | 45,359 | 44,638 | 44,034 | 44,260 | 43,346 | 42,435 | 41,689 | 41,221 | 40,395 | 39,792 | 39,575 | 38,514 | 37,435 | 36,907 | 36,570 | 36,389 | 35,633 | 35,088 | 35,190 | 34,597 | 34,365 | 33,423 | 33,994 |
Total Equity
| 91,700 | 89,205 | 85,824 | 84,731 | 82,004 | 79,739 | 79,482 | 77,002 | 74,573 | 72,778 | 71,031 | 70,098 | 68,029 | 66,980 | 63,238 | 62,202 | 61,134 | 60,999 | 61,667 | 60,611 | 57,699 | 59,623 | 59,378 | 57,956 | 58,810 | 58,590 | 58,443 | 57,149 | 56,189 | 55,948 | 54,322 | 52,615 | 50,621 | 50,992 | 51,785 | 51,088 | 51,292 | 50,076 | 47,711 | 46,638 | 45,912 | 45,106 | 45,308 | 44,382 | 43,684 | 42,833 | 42,380 | 41,522 | 40,932 | 40,663 | 39,587 | 38,517 | 37,995 | 37,636 | 37,451 | 36,666 | 36,131 | 36,212 | 35,606 | 35,416 | 34,444 | 35,075 |
Total Liabilities & Shareholders Equity
| 162,451 | 160,320 | 155,749 | 155,511 | 153,176 | 137,165 | 135,442 | 132,240 | 129,760 | 129,886 | 128,545 | 126,604 | 124,247 | 125,526 | 121,215 | 120,253 | 119,209 | 121,175 | 124,060 | 122,714 | 119,651 | 121,681 | 120,623 | 120,272 | 119,614 | 121,215 | 120,968 | 119,885 | 115,046 | 112,837 | 110,722 | 102,871 | 99,123 | 97,687 | 99,063 | 98,587 | 100,729 | 100,203 | 97,860 | 97,093 | 96,397 | 95,548 | 95,154 | 93,116 | 92,339 | 90,861 | 89,684 | 87,286 | 88,573 | 90,231 | 88,392 | 88,247 | 87,829 | 88,498 | 88,847 | 87,400 | 86,873 | 88,546 | 88,749 | 87,734 | 86,415 | 88,843 |