TOKAI Corp.
TSE:9729.T
2144 (JPY) • At close September 18, 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
| 28,899 | 30,408 | 29,612 | 33,024 | 35,561 | 36,070 | 35,292 | 34,932 | 35,766 | 35,794 | 34,471 | 34,276 | 34,163 | 35,148 | 33,396 | 31,636 | 32,100 | 32,202 | 29,931 | 30,175 | 30,287 | 30,429 | 27,946 | 27,771 | 26,975 | 27,161 | 24,505 | 22,705 | 21,297 | 22,166 | 21,321 | 21,228 | 20,908 | 19,785 | 18,851 | 16,678 | 17,869 | 18,848 | 16,912 | 15,062 | 12,333 | 15,352 | 14,423 | 12,848 | 12,525 | 12,780 | 11,263 | 12,444 | 13,783 | 14,760 | 13,657 | 11,258 | 11,683 | 10,916 | 10,487 | 9,203 | 9,177 | 8,709 | 6,745 | 6,623 | 5,888 | 6,091 |
Short Term Investments
| 395 | 1,286 | 919 | 919 | 927 | 927 | 666 | 672 | 668 | 361 | 300 | 300 | 362 | 93 | 375 | 351 | 357 | 385 | 62 | 62 | 64 | 64 | 19 | 19 | 89 | 113 | 0 | 0 | 55 | 56 | 0 | 0 | 0 | 420 | 814 | 813 | 793 | 769 | 770 | 754 | 743 | 745 | 800 | 783 | 748 | 647 | 600 | 600 | 1,200 | 1,200 | 1,200 | 1,200 | 600 | 419 | 0 | 0 | 0 | 40 | 0 | 0 | 80 | 0 |
Cash and Short Term Investments
| 29,294 | 31,694 | 30,531 | 33,943 | 36,488 | 36,997 | 35,958 | 35,604 | 36,434 | 36,155 | 34,771 | 34,576 | 34,525 | 35,241 | 33,771 | 31,987 | 32,457 | 32,587 | 29,993 | 30,237 | 30,351 | 30,493 | 27,965 | 27,790 | 27,064 | 27,274 | 24,505 | 22,705 | 21,352 | 22,222 | 21,321 | 21,228 | 20,908 | 20,205 | 19,665 | 17,491 | 18,662 | 19,617 | 17,682 | 15,816 | 13,076 | 16,097 | 15,223 | 13,631 | 13,273 | 13,427 | 11,863 | 13,044 | 14,983 | 15,960 | 14,857 | 12,458 | 12,283 | 11,335 | 10,487 | 9,203 | 9,177 | 8,749 | 6,745 | 6,623 | 5,968 | 6,091 |
Net Receivables
| 20,380 | 20,945 | 21,271 | 20,366 | 19,444 | 19,071 | 19,250 | 18,486 | 17,766 | 18,098 | 18,269 | 17,204 | 16,578 | 17,078 | 17,389 | 16,408 | 16,246 | 17,116 | 17,823 | 17,490 | 17,014 | 16,747 | 16,763 | 16,305 | 16,474 | 17,905 | 17,531 | 16,460 | 15,867 | 16,199 | 15,732 | 15,471 | 15,208 | 16,899 | 16,303 | 15,464 | 14,816 | 15,290 | 14,502 | 14,222 | 13,804 | 14,397 | 14,039 | 13,921 | 13,715 | 13,152 | 13,210 | 13,048 | 12,749 | 13,025 | 12,208 | 12,342 | 11,779 | 12,345 | 12,703 | 12,990 | 12,814 | 13,128 | 12,643 | 12,515 | 12,790 | 11,719 |
Inventory
| 6,355 | 5,545 | 6,463 | 6,492 | 6,175 | 5,424 | 6,075 | 5,806 | 5,592 | 4,635 | 5,626 | 5,500 | 5,577 | 5,646 | 5,711 | 5,721 | 5,827 | 5,360 | 5,684 | 5,984 | 5,689 | 5,588 | 5,373 | 4,797 | 4,748 | 4,412 | 4,969 | 4,657 | 4,738 | 4,574 | 4,575 | 4,362 | 4,228 | 3,868 | 4,578 | 4,336 | 4,311 | 4,425 | 4,257 | 4,075 | 4,118 | 5,953 | 3,743 | 3,664 | 3,711 | 3,842 | 3,454 | 3,120 | 3,071 | 2,834 | 2,980 | 2,835 | 2,903 | 2,738 | 2,718 | 2,496 | 2,521 | 2,233 | 2,835 | 2,625 | 2,966 | 3,094 |
Other Current Assets
| 1,465 | 1,417 | 1,738 | 1,417 | 1,901 | 1,136 | 1,556 | 1,235 | 1,551 | 821 | 810 | 1,019 | 1,575 | 804 | 725 | 689 | 1,043 | 594 | 915 | 1,342 | 758 | 481 | 628 | 637 | 921 | 485 | 686 | 588 | 635 | 551 | 485 | 508 | 1,151 | 596 | 489 | 496 | 529 | 346 | 1,879 | 1,445 | 1,193 | 844 | 681 | 586 | 902 | 565 | 995 | 421 | 588 | 353 | 318 | 633 | 447 | 398 | 388 | 445 | 1,077 | 852 | 898 | 416 | 325 | 342 |
Total Current Assets
| 57,494 | 59,601 | 60,003 | 62,218 | 64,053 | 62,628 | 62,839 | 61,131 | 61,384 | 59,748 | 59,511 | 58,332 | 58,255 | 58,769 | 57,596 | 54,805 | 55,573 | 55,657 | 54,415 | 55,053 | 53,812 | 53,309 | 50,729 | 49,529 | 49,207 | 50,076 | 47,691 | 44,410 | 42,592 | 43,546 | 42,113 | 41,569 | 41,495 | 41,568 | 41,035 | 37,787 | 38,318 | 39,678 | 38,320 | 35,558 | 32,191 | 37,291 | 33,686 | 31,802 | 31,601 | 30,986 | 29,522 | 29,633 | 31,391 | 32,172 | 30,363 | 28,268 | 27,412 | 26,816 | 26,296 | 25,134 | 25,589 | 24,962 | 23,121 | 22,179 | 22,049 | 21,246 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 37,249 | 37,328 | 37,083 | 36,633 | 33,522 | 32,592 | 31,212 | 31,416 | 30,556 | 30,739 | 30,453 | 29,779 | 29,993 | 30,209 | 30,234 | 30,543 | 30,587 | 30,730 | 30,868 | 31,006 | 31,047 | 31,121 | 31,373 | 31,698 | 32,054 | 32,230 | 32,483 | 31,162 | 31,184 | 30,550 | 29,913 | 29,024 | 29,257 | 26,775 | 25,655 | 25,846 | 24,658 | 24,245 | 24,257 | 24,537 | 24,615 | 24,730 | 25,939 | 26,134 | 26,333 | 25,070 | 24,779 | 24,774 | 23,429 | 22,806 | 22,500 | 22,577 | 22,661 | 22,319 | 22,309 | 22,411 | 22,346 | 22,301 | 22,249 | 22,361 | 21,358 | 19,223 |
Goodwill
| 173 | 191 | 209 | 229 | 249 | 268 | 296 | 224 | 103 | 97 | 119 | 140 | 162 | 185 | 185 | 209 | 233 | 247 | 269 | 223 | 255 | 278 | 290 | 330 | 343 | 351 | 389 | 338 | 372 | 164 | 182 | 185 | 202 | 87 | 51 | 56 | 61 | 61 | 67 | 72 | 77 | 82 | 91 | 32 | 39 | 47 | 161 | 186 | 208 | 237 | 276 | 313 | 373 | 263 | 317 | 370 | 421 | 384 | 491 | 593 | 741 | 761 |
Intangible Assets
| 0 | 1,299 | 1,350 | 1,374 | 1,408 | 1,426 | 1,473 | 1,517 | 1,503 | 1,480 | 1,271 | 1,306 | 1,336 | 1,332 | 1,299 | 1,266 | 1,156 | 1,056 | 1,012 | 969 | 817 | 804 | 789 | 756 | 729 | 716 | 696 | 676 | 681 | 690 | 648 | 658 | 647 | 649 | 635 | 623 | 610 | 652 | 669 | 682 | 707 | 736 | 759 | 796 | 787 | 779 | 772 | 764 | 786 | 800 | 826 | 827 | 842 | 855 | 805 | 820 | 824 | 827 | 865 | 841 | 829 | 783 |
Goodwill and Intangible Assets
| 173 | 1,490 | 1,559 | 1,603 | 1,657 | 1,694 | 1,769 | 1,741 | 1,606 | 1,577 | 1,390 | 1,446 | 1,498 | 1,517 | 1,484 | 1,475 | 1,389 | 1,303 | 1,281 | 1,192 | 1,072 | 1,082 | 1,079 | 1,086 | 1,072 | 1,067 | 1,085 | 1,014 | 1,053 | 854 | 830 | 843 | 849 | 736 | 686 | 679 | 671 | 713 | 736 | 754 | 784 | 818 | 850 | 828 | 826 | 826 | 933 | 950 | 994 | 1,037 | 1,102 | 1,140 | 1,215 | 1,118 | 1,122 | 1,190 | 1,245 | 1,211 | 1,356 | 1,434 | 1,570 | 1,544 |
Long Term Investments
| 9,535 | 10,126 | 9,403 | 8,286 | 12,733 | 6,782 | 7,158 | 6,396 | 12,218 | 12,453 | 12,140 | 11,648 | 6,039 | 6,383 | 5,305 | 5,232 | 5,112 | 4,458 | 6,240 | 5,710 | 5,812 | 6,115 | 5,662 | 6,267 | 5,922 | 5,527 | 5,690 | 6,526 | 5,990 | 6,246 | 6,062 | 5,165 | 5,041 | 5,193 | 5,118 | 4,984 | 5,053 | 4,670 | 4,373 | 3,642 | 3,692 | 3,542 | 3,150 | 2,873 | 2,770 | 2,806 | 3,036 | 2,669 | 1,385 | 1,485 | 1,207 | 1,281 | 1,812 | 2,013 | 2,416 | 2,373 | 2,521 | 2,735 | 2,588 | 2,665 | 2,551 | 2,836 |
Tax Assets
| 1,206 | 1,470 | 1,237 | 1,460 | 1,147 | 1,411 | 1,120 | 1,334 | 1,140 | 1,381 | 1,082 | 1,331 | 1,083 | 1,303 | 1,046 | 1,239 | 1,087 | 1,220 | 1,012 | 1,208 | 961 | 1,146 | 986 | 1,135 | 977 | 699 | 667 | 631 | 629 | 624 | 605 | 608 | 597 | 559 | 560 | 555 | 553 | 545 | 580 | 699 | 701 | 716 | 638 | 632 | 628 | 604 | 762 | 789 | 867 | 890 | 979 | 1,061 | 1,679 | 1,625 | 1,694 | 1,729 | 2,160 | 2,403 | 2,698 | 3,016 | 3,529 | 4,353 |
Other Non-Current Assets
| 6,044 | 4,911 | 4,771 | 5,500 | 0 | 5,677 | 5,464 | 5,721 | 0 | -1 | 0 | -1 | 4,224 | 3,998 | 4,276 | 4,282 | 3,509 | 3,661 | 3,309 | 2,607 | 2,817 | 2,857 | 2,932 | 2,871 | 2,939 | 2,973 | 2,894 | 2,640 | 2,680 | 2,694 | 2,730 | 2,754 | 2,839 | 5,418 | 5,902 | 5,908 | 5,018 | 4,011 | 3,331 | 3,280 | 3,202 | 3,112 | 3,146 | 3,050 | 2,996 | 2,839 | 2,734 | 2,711 | 3,119 | 3,335 | 3,431 | 3,480 | 2,612 | 2,757 | 2,381 | 2,395 | 2,145 | 2,373 | 2,455 | 2,506 | 2,671 | 2,473 |
Total Non-Current Assets
| 54,207 | 55,325 | 54,053 | 53,482 | 49,059 | 48,156 | 46,723 | 46,608 | 45,520 | 46,149 | 45,065 | 44,203 | 42,837 | 43,410 | 42,345 | 42,771 | 41,684 | 41,372 | 42,710 | 41,723 | 41,709 | 42,321 | 42,032 | 43,057 | 42,964 | 42,496 | 42,819 | 41,973 | 41,536 | 40,968 | 40,140 | 38,394 | 38,583 | 38,681 | 37,921 | 37,972 | 35,953 | 34,184 | 33,277 | 32,912 | 32,994 | 32,918 | 33,723 | 33,517 | 33,553 | 32,145 | 32,244 | 31,893 | 29,794 | 29,553 | 29,219 | 29,539 | 29,979 | 29,832 | 29,922 | 30,098 | 30,417 | 31,023 | 31,346 | 31,982 | 31,679 | 30,429 |
Total Assets
| 111,701 | 114,926 | 114,056 | 115,701 | 113,113 | 110,785 | 109,563 | 107,741 | 106,907 | 105,900 | 104,578 | 102,537 | 101,094 | 102,180 | 99,944 | 97,579 | 97,260 | 97,031 | 97,126 | 96,777 | 95,522 | 95,631 | 92,763 | 92,589 | 92,171 | 92,576 | 90,512 | 86,385 | 84,131 | 84,514 | 82,255 | 79,965 | 80,080 | 80,252 | 78,957 | 75,760 | 74,272 | 73,865 | 71,599 | 68,472 | 65,188 | 70,211 | 67,411 | 65,321 | 65,156 | 63,135 | 61,768 | 61,526 | 61,185 | 61,725 | 59,582 | 57,807 | 57,391 | 56,648 | 56,218 | 55,232 | 56,006 | 55,985 | 54,467 | 54,161 | 53,728 | 51,675 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12,407 | 11,802 | 13,701 | 14,538 | 15,614 | 13,159 | 14,333 | 13,104 | 14,027 | 12,305 | 13,134 | 11,793 | 12,115 | 12,178 | 12,897 | 11,317 | 13,016 | 11,987 | 13,236 | 13,409 | 13,317 | 12,931 | 13,269 | 12,024 | 13,300 | 12,760 | 13,423 | 12,112 | 12,824 | 12,461 | 12,869 | 11,662 | 13,014 | 12,583 | 14,198 | 11,700 | 12,433 | 11,636 | 12,027 | 9,998 | 8,522 | 13,003 | 10,730 | 9,625 | 10,672 | 9,810 | 10,402 | 9,637 | 10,279 | 12,476 | 9,590 | 8,868 | 9,328 | 10,538 | 8,881 | 8,874 | 9,602 | 11,563 | 9,409 | 8,374 | 12,005 | 9,274 |
Short Term Debt
| 1,300 | 2,046 | 1,557 | 1,436 | 1,535 | 1,425 | 1,820 | 1,659 | 1,775 | 1,627 | 1,947 | 1,865 | 1,947 | 1,804 | 2,237 | 2,085 | 2,165 | 1,975 | 2,016 | 1,900 | 2,215 | 2,062 | 2,060 | 1,974 | 2,214 | 2,050 | 2,291 | 1,983 | 2,140 | 1,901 | 2,124 | 2,050 | 2,215 | 2,136 | 2,247 | 2,139 | 2,042 | 1,863 | 2,186 | 2,078 | 2,436 | 2,296 | 2,624 | 2,514 | 2,862 | 2,410 | 2,722 | 2,645 | 3,147 | 3,159 | 3,989 | 3,932 | 3,729 | 3,831 | 2,826 | 3,057 | 3,696 | 4,031 | 3,342 | 4,642 | 4,516 | 5,073 |
Tax Payables
| 279 | 1,339 | 483 | 1,067 | 140 | 1,332 | 518 | 1,313 | 127 | 1,765 | 437 | 1,251 | 138 | 1,370 | 169 | 896 | 97 | 1,449 | 323 | 1,226 | 165 | 1,284 | 32 | 975 | 186 | 1,352 | 469 | 1,217 | 158 | 1,289 | 392 | 1,054 | 109 | 1,693 | 620 | 1,166 | 125 | 839 | 136 | 943 | 126 | 1,610 | 620 | 1,157 | 189 | 846 | 98 | 822 | 112 | 2,492 | 1,348 | 1,237 | 149 | 596 | 260 | 395 | 132 | 482 | 252 | 394 | 1,170 | 285 |
Deferred Revenue
| 279 | 1,339 | 483 | 3,262 | 1,227 | 7,484 | 1,623 | 3,383 | 1,158 | 7,759 | 1,534 | 3,324 | 1,195 | 6,977 | 1,225 | 2,781 | 1,013 | 7,283 | 1,336 | 3,099 | 1,113 | 6,716 | 1,027 | 2,688 | 1,130 | 6,835 | 1,379 | 2,827 | 971 | 6,534 | 1,211 | 2,569 | 857 | 6,940 | 1,407 | 2,630 | 852 | 5,425 | 869 | 2,345 | 833 | 6,087 | 1,375 | 2,548 | 896 | 5,024 | 808 | 2,149 | 813 | 3,873 | 2,054 | 2,541 | 843 | 2,016 | 919 | 1,568 | 733 | 1,592 | 897 | 1,597 | 2,173 | 799 |
Other Current Liabilities
| 8,328 | 7,631 | 8,536 | 7,446 | 7,042 | 1,493 | 6,335 | 4,948 | 6,881 | 1,503 | 6,490 | 4,816 | 6,064 | 1,730 | 6,099 | 4,893 | 6,000 | 1,614 | 6,157 | 4,802 | 6,361 | 1,914 | 5,795 | 5,335 | 6,307 | 1,762 | 5,558 | 4,601 | 5,016 | 1,272 | 4,789 | 3,917 | 5,466 | 988 | 4,894 | 3,892 | 5,174 | 1,971 | 5,410 | 4,483 | 5,242 | 1,362 | 4,606 | 3,592 | 4,626 | 1,197 | 4,112 | 4,283 | 5,306 | 930 | 3,832 | 2,992 | 3,779 | 855 | 3,770 | 3,094 | 3,713 | 743 | 3,492 | 3,193 | 590 | 3,297 |
Total Current Liabilities
| 22,314 | 22,818 | 24,277 | 26,682 | 25,418 | 23,561 | 24,111 | 23,094 | 23,841 | 23,194 | 23,105 | 21,798 | 21,321 | 22,689 | 22,458 | 21,076 | 22,194 | 22,859 | 22,745 | 23,210 | 23,006 | 23,623 | 22,151 | 22,021 | 22,951 | 23,407 | 22,651 | 21,523 | 20,951 | 22,168 | 20,993 | 20,198 | 21,552 | 22,647 | 22,746 | 20,361 | 20,501 | 20,895 | 20,492 | 18,904 | 17,033 | 22,748 | 19,335 | 18,279 | 19,056 | 18,441 | 18,044 | 18,714 | 19,545 | 20,438 | 19,465 | 18,333 | 17,679 | 17,240 | 16,396 | 16,593 | 17,744 | 17,929 | 17,140 | 17,806 | 19,284 | 18,443 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 318 | 932 | 222 | 308 | 434 | 874 | 357 | 458 | 559 | 1,092 | 518 | 595 | 701 | 1,318 | 583 | 664 | 688 | 1,380 | 908 | 997 | 847 | 1,607 | 1,116 | 1,118 | 1,037 | 1,925 | 1,031 | 419 | 365 | 1,203 | 1,018 | 1,157 | 1,330 | 2,344 | 1,180 | 1,310 | 1,154 | 2,094 | 1,040 | 1,085 | 905 | 1,952 | 1,315 | 1,371 | 1,767 | 2,201 | 1,280 | 1,306 | 1,638 | 2,423 | 2,065 | 2,177 | 2,894 | 3,825 | 4,591 | 4,769 | 5,311 | 5,492 | 6,506 | 6,414 | 5,980 | 5,144 |
Deferred Revenue Non-Current
| 0 | 240 | 0 | 2,714 | 2,682 | 2,657 | 2,622 | 2,590 | 2,536 | 2,593 | 2,579 | 2,557 | 2,528 | 2,512 | 2,396 | 2,360 | 2,320 | 2,285 | 2,276 | 2,251 | 2,216 | 2,245 | 2,225 | 2,187 | 2,158 | 2,152 | 2,120 | 1,968 | 1,935 | 1,886 | 1,851 | 1,837 | 1,807 | 1,784 | 1,735 | 1,706 | 1,678 | 1,656 | 1,631 | 1,607 | 1,579 | 1,568 | 1,724 | 1,698 | 1,656 | 1,631 | 1,638 | 1,584 | 1,679 | 1,667 | 1,646 | 1,613 | 1,581 | 1,605 | 1,599 | 1,568 | 1,551 | 1,501 | 1,546 | 1,517 | 1,487 | 1,468 |
Deferred Tax Liabilities Non-Current
| 677 | 566 | 575 | 381 | 483 | 165 | 345 | 115 | 376 | 161 | 417 | 317 | 531 | 362 | 528 | 422 | 530 | 208 | 668 | 387 | 609 | 542 | 577 | 585 | 698 | 907 | 938 | 933 | 901 | 872 | 945 | 825 | 863 | 393 | 516 | 522 | 552 | 449 | 397 | 21 | 22 | 23 | 214 | 117 | 40 | 30 | 31 | 32 | 32 | 33 | 33 | 39 | 40 | 38 | 39 | 41 | 43 | 45 | 46 | 47 | 49 | 52 |
Other Non-Current Liabilities
| 4,270 | 3,579 | 4,395 | 1,641 | 1,683 | 1,306 | 1,709 | 1,732 | 1,776 | 1,343 | 1,848 | 1,844 | 1,901 | 1,422 | 1,989 | 2,005 | 2,051 | 1,480 | 2,137 | 2,102 | 2,164 | 1,540 | 2,238 | 2,227 | 2,279 | 1,622 | 2,475 | 2,166 | 2,197 | 1,474 | 1,809 | 1,848 | 1,888 | 826 | 1,540 | 1,597 | 1,640 | 847 | 1,768 | 1,764 | 1,812 | 840 | 1,915 | 1,958 | 2,029 | 844 | 2,170 | 2,204 | 1,687 | 972 | 1,701 | 1,740 | 1,701 | 930 | 1,676 | 1,578 | 1,476 | 1,400 | 1,355 | 1,304 | 1,358 | 1,048 |
Total Non-Current Liabilities
| 5,265 | 5,317 | 5,192 | 5,044 | 5,282 | 5,002 | 5,033 | 4,895 | 5,247 | 5,189 | 5,362 | 5,313 | 5,661 | 5,614 | 5,496 | 5,451 | 5,589 | 5,353 | 5,989 | 5,737 | 5,836 | 5,934 | 6,156 | 6,117 | 6,172 | 6,606 | 6,564 | 5,486 | 5,398 | 5,435 | 5,623 | 5,667 | 5,888 | 5,347 | 4,971 | 5,135 | 5,024 | 5,046 | 4,836 | 4,477 | 4,318 | 4,383 | 5,168 | 5,144 | 5,492 | 4,706 | 5,119 | 5,126 | 5,036 | 5,095 | 5,445 | 5,569 | 6,216 | 6,398 | 7,905 | 7,956 | 8,381 | 8,438 | 9,453 | 9,282 | 8,874 | 7,712 |
Total Liabilities
| 27,579 | 28,135 | 29,469 | 31,726 | 30,700 | 28,563 | 29,144 | 27,989 | 29,088 | 28,383 | 28,467 | 27,111 | 26,982 | 28,303 | 27,954 | 26,527 | 27,783 | 28,212 | 28,734 | 28,947 | 28,842 | 29,557 | 28,307 | 28,138 | 29,123 | 30,013 | 29,215 | 27,009 | 26,349 | 27,603 | 26,616 | 25,865 | 27,440 | 27,994 | 27,717 | 25,496 | 25,525 | 25,941 | 25,328 | 23,381 | 21,351 | 27,131 | 24,503 | 23,423 | 24,548 | 23,147 | 23,163 | 23,840 | 24,581 | 25,533 | 24,910 | 23,902 | 23,895 | 23,638 | 24,301 | 24,549 | 26,125 | 26,367 | 26,593 | 27,088 | 28,158 | 26,155 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 8,108 | 7,782 | 7,782 | 7,782 | 7,782 |
Retained Earnings
| 72,842 | 72,287 | 70,604 | 69,983 | 68,595 | 68,715 | 67,008 | 66,478 | 64,537 | 64,246 | 62,884 | 61,909 | 60,224 | 59,643 | 57,910 | 56,888 | 55,438 | 55,230 | 53,891 | 53,198 | 51,746 | 50,924 | 49,317 | 48,678 | 47,506 | 47,032 | 45,669 | 44,534 | 43,071 | 42,302 | 40,837 | 39,880 | 38,435 | 37,982 | 36,505 | 35,538 | 33,991 | 33,510 | 32,171 | 31,300 | 30,058 | 29,408 | 29,131 | 28,273 | 27,104 | 26,440 | 25,460 | 24,635 | 23,623 | 23,273 | 21,962 | 21,191 | 20,942 | 20,415 | 19,341 | 18,167 | 17,256 | 16,817 | 15,921 | 15,053 | 13,564 | 13,272 |
Accumulated Other Comprehensive Income/Loss
| 2,473 | 2,804 | 2,291 | 2,320 | 2,188 | 1,799 | 1,708 | 1,588 | 1,652 | 1,649 | 1,603 | 1,707 | 1,798 | 11,892 | 1,529 | 1,632 | 1,554 | 1,106 | 1,720 | 1,411 | 1,470 | 1,703 | 1,336 | 1,865 | 1,665 | 1,669 | 1,763 | 1,762 | 1,629 | 1,530 | 1,722 | 1,144 | 1,131 | 1,204 | 1,683 | 1,669 | 1,724 | 1,409 | 1,135 | 855 | 867 | 762 | 892 | 763 | 676 | 724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 79 | 2,985 | 2,985 | 2,984 | 2,944 | 3,032 | 3,033 | 3,032 | 2,997 | 2,998 | 2,997 | 3,197 | 3,487 | -6,257 | 3,960 | 3,959 | 3,922 | 3,921 | 4,226 | 4,674 | 4,925 | 4,929 | 4,799 | 4,754 | 4,754 | 4,753 | 4,754 | 4,755 | 4,757 | 4,758 | 4,758 | 4,758 | 4,758 | 4,757 | 4,727 | 4,727 | 4,703 | 4,677 | 4,640 | 4,615 | 4,592 | 4,592 | 4,566 | 4,545 | 4,513 | 4,512 | 4,832 | 4,738 | 4,672 | 4,613 | 4,403 | 4,413 | 4,257 | 4,299 | 4,266 | 4,208 | 4,315 | 4,491 | 3,969 | 4,038 | 4,017 | 4,210 |
Total Shareholders Equity
| 83,502 | 86,184 | 83,988 | 83,395 | 81,835 | 81,654 | 79,857 | 79,206 | 77,294 | 77,001 | 75,592 | 74,921 | 73,617 | 73,386 | 71,507 | 70,587 | 69,022 | 68,365 | 67,945 | 67,391 | 66,249 | 65,664 | 63,560 | 63,405 | 62,033 | 61,562 | 60,294 | 59,159 | 57,565 | 56,698 | 55,425 | 53,890 | 52,432 | 52,051 | 51,023 | 50,042 | 48,526 | 47,704 | 46,054 | 44,878 | 43,625 | 42,870 | 42,697 | 41,689 | 40,401 | 39,784 | 38,400 | 37,481 | 36,403 | 35,994 | 34,473 | 33,712 | 33,307 | 32,822 | 31,715 | 30,483 | 29,679 | 29,416 | 27,672 | 26,873 | 25,363 | 25,264 |
Total Equity
| 84,119 | 86,789 | 84,584 | 83,975 | 82,413 | 82,222 | 80,419 | 79,752 | 77,819 | 77,517 | 76,111 | 75,426 | 74,112 | 73,877 | 71,990 | 71,052 | 69,477 | 68,819 | 68,392 | 67,830 | 66,680 | 66,074 | 64,456 | 64,451 | 63,048 | 62,563 | 61,297 | 59,376 | 57,782 | 56,911 | 55,639 | 54,100 | 52,640 | 52,258 | 51,240 | 50,264 | 48,747 | 47,924 | 46,271 | 45,091 | 43,837 | 43,080 | 42,908 | 41,898 | 40,608 | 39,988 | 38,605 | 37,686 | 36,604 | 36,192 | 34,672 | 33,905 | 33,496 | 33,010 | 31,917 | 30,683 | 29,881 | 29,618 | 27,874 | 27,073 | 25,570 | 25,520 |
Total Liabilities & Shareholders Equity
| 111,701 | 114,924 | 114,053 | 115,701 | 113,113 | 110,785 | 109,563 | 107,741 | 106,907 | 105,900 | 104,578 | 102,537 | 101,094 | 102,180 | 99,944 | 97,579 | 97,260 | 97,031 | 97,126 | 96,777 | 95,522 | 95,631 | 92,763 | 92,589 | 92,171 | 92,576 | 90,512 | 86,385 | 84,131 | 84,514 | 82,255 | 79,965 | 80,080 | 80,252 | 78,957 | 75,760 | 74,272 | 73,865 | 71,599 | 68,472 | 65,188 | 70,211 | 67,411 | 65,321 | 65,156 | 63,135 | 61,768 | 61,526 | 61,185 | 61,725 | 59,582 | 57,807 | 57,391 | 56,648 | 56,218 | 55,232 | 56,006 | 55,985 | 54,467 | 54,161 | 53,728 | 51,675 |