Chung Fu Tex-International Corporation
TWSE:1435.TW
44.1 (TWD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 59.097 | 136.159 | 142.21 | 135.133 | 211.629 | 78.226 | 34.555 | 32.422 | 88.938 | 80.045 | 88.676 | 169.392 | 79.368 | 167.683 | 29.411 | 20.913 | 20.704 | 17.171 | 86.774 | 68.992 | 65.585 | 36.516 | 28.689 | 46.09 | 30.873 | 30.793 | 23.745 | 46.169 | 24.757 | 39.02 | 35.711 | 44.722 | 82.105 | 55.142 | 60.224 | 124.821 | 208.508 | 235.777 | 233.566 | 239.618 | 246.68 | 243.518 | 243.132 | 256.749 | 253.603 | 292.83 | 319.529 | 316.714 | 312.426 | 269.902 | 267.131 | 266.778 | 262.542 | 218.93 | 202.615 |
Short Term Investments
| 390.873 | 325.724 | 322.507 | 321.244 | 294.591 | 452.051 | 496.92 | 490.812 | 447.429 | 454.159 | 462.015 | 380.95 | 380.103 | 306.735 | 344.471 | 349.851 | 353.396 | 351.29 | 291.567 | 300.762 | 302.16 | 328.551 | 320.056 | 324.96 | 338.319 | 325.572 | 332.761 | 318.012 | 328.293 | 306.152 | 304.179 | 298.852 | 257.912 | 276.578 | 273.473 | 207.934 | 115.186 | 91.313 | 88.937 | 82.943 | 73.116 | 72.597 | 72.472 | 83.314 | 85.02 | 44.02 | 13.518 | 16.529 | 16.236 | 11.855 | 12.908 | 17.96 | 11.628 | 6.615 | 6.696 |
Cash and Short Term Investments
| 449.97 | 461.883 | 464.717 | 456.377 | 506.22 | 530.277 | 531.475 | 523.234 | 536.367 | 534.204 | 550.691 | 550.342 | 459.471 | 474.418 | 373.882 | 370.764 | 374.1 | 368.461 | 378.341 | 369.754 | 367.745 | 365.067 | 348.745 | 371.05 | 369.192 | 356.365 | 356.506 | 364.181 | 353.05 | 345.172 | 339.89 | 343.574 | 340.017 | 331.72 | 333.697 | 332.755 | 323.694 | 327.09 | 322.503 | 322.561 | 319.796 | 316.115 | 315.604 | 340.063 | 338.623 | 336.85 | 333.047 | 333.243 | 328.662 | 281.757 | 280.039 | 284.738 | 274.17 | 225.545 | 209.311 |
Net Receivables
| 0.291 | 0.381 | 0.327 | 1.461 | 4.166 | 3.402 | 4.395 | 0.957 | 0.196 | 0.188 | 0.293 | 0.911 | 0.455 | 0.118 | 0.645 | 0.067 | 0.073 | 0.079 | 0.106 | 0.452 | 0.747 | 0.95 | 2.377 | 0.887 | 1.272 | 0.673 | 1.135 | 0.544 | 0.706 | 0.614 | 1.763 | 0.595 | 0.292 | 0.408 | 0.775 | 0.614 | 0.476 | 1.263 | 0.25 | 0.303 | 0.188 | 0.441 | 0.653 | 0.57 | 1.4 | 58.732 | 2.058 | 3.488 | 1.634 | 30.186 | 31.791 | 33.406 | 32.158 | 38.453 | 39.83 |
Inventory
| 5.085 | 5.085 | 5.085 | 5.095 | 5.095 | 5.097 | 5.097 | 5.151 | 5.153 | 5.495 | 5.515 | 5.515 | 5.521 | 5.604 | 5.623 | 5.636 | 5.635 | 5.64 | 5.656 | 5.665 | 5.681 | 5.695 | 5.721 | 5.717 | 5.734 | 5.743 | 5.744 | 5.738 | 5.981 | 6.018 | 6.032 | 57.905 | 57.908 | 57.921 | 57.95 | 58.173 | 58.182 | 58.212 | 58.234 | 58.246 | 58.3 | 58.306 | 58.158 | 56.737 | 4.859 | 4.891 | 56.806 | 56.866 | 56.861 | 56.818 | 56.54 | 56.585 | 56.593 | 56.191 | 56.229 |
Other Current Assets
| 2.202 | 1.474 | 0.154 | 0.009 | 0.264 | 0.978 | 0.189 | 0.576 | 1.095 | 0.687 | 0.032 | 0.284 | 1.731 | 0.688 | 0.447 | 0.757 | 1.147 | 0.725 | 0.389 | 1.356 | 1.961 | 1.916 | 3.672 | 2.086 | 3.098 | 1.548 | 1.624 | 1.477 | 2.112 | 1.499 | 3.258 | 1.352 | 0.98 | 4.716 | 5.001 | 4.732 | 8.149 | 7.251 | 5.205 | 9.557 | 6.12 | 5.304 | 30.868 | 8.861 | 59.691 | 0.022 | 3.841 | 4.412 | 4.569 | 4.207 | 3.851 | 3.883 | 3.825 | 4.074 | 3.848 |
Total Current Assets
| 457.548 | 468.823 | 470.283 | 462.942 | 515.745 | 539.754 | 541.123 | 529.918 | 542.811 | 540.386 | 556.531 | 557.052 | 466.723 | 480.71 | 380.597 | 377.157 | 380.882 | 374.826 | 384.386 | 376.775 | 375.387 | 372.678 | 358.138 | 378.853 | 378.024 | 363.656 | 363.874 | 371.396 | 361.143 | 352.689 | 349.18 | 402.831 | 398.905 | 394.357 | 396.648 | 395.66 | 390.025 | 392.553 | 385.942 | 390.364 | 384.216 | 379.725 | 404.63 | 405.661 | 403.173 | 400.495 | 395.752 | 398.009 | 391.726 | 372.968 | 372.221 | 378.612 | 366.746 | 324.263 | 309.218 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 47.739 | 42.242 | 66.005 | 88.598 | 88.954 | 89.215 | 89.046 | 90.946 | 91.514 | 92.089 | 92.659 | 93.23 | 65.234 | 87.978 | 88.377 | 88.883 | 89.466 | 90.054 | 90.639 | 90.342 | 90.9 | 91.458 | 91.217 | 91.742 | 92.266 | 92.791 | 93.317 | 93.058 | 93.53 | 94.828 | 95.309 | 566.951 | 568.651 | 570.429 | 572.206 | 573.89 | 575.666 | 576.037 | 577.772 | 575 | 574.725 | 575.95 | 551.18 | 550.062 | 551.459 | 552.864 | 553.232 | 553.666 | 554.894 | 556.231 | 557.749 | 558.901 | 560.334 | 561.238 | 562.649 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.059 | 0.097 | 0.137 | 0.169 | 0.197 | 0.224 | 0.25 | 0.276 | 0.26 | 0.307 | 0.368 | 0.429 | 0.489 | 0.55 | 0.611 | 0.671 | 0.732 | 0.793 | 0.853 | 0.914 | 0.975 | 1.035 | 1.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.059 | 0.097 | 0.137 | 0.169 | 0.197 | 0.224 | 0.25 | 0.276 | 0.26 | 0.307 | 0.368 | 0.429 | 0.489 | 0.55 | 0.611 | 0.671 | 0.732 | 0.793 | 0.853 | 0.914 | 0.975 | 1.035 | 1.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 916.129 | 133.326 | 947.775 | -237.053 | -208.562 | -431.081 | -476.94 | -110.643 | 45.903 | -34.228 | -186.301 | -176.88 | -174.745 | -272.481 | -306.839 | -292.844 | -273.587 | -258.683 | -197.367 | -214.15 | -211.297 | -233.458 | -226.185 | -230.599 | -242.984 | -227.245 | -200.755 | -184.251 | -193.041 | -169.064 | -165.939 | -157.94 | -115.759 | -133.327 | -129.14 | -61.175 | 33.54 | 58.251 | 62.357 | 68.467 | 83.592 | 87.774 | 87.899 | 84.352 | 85.311 | 129.311 | 166.48 | 168.198 | 174.491 | 181.537 | 180.484 | 178.932 | 192.264 | 233.083 | 249.669 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 836.629 | 851.553 | 840.37 | 849.122 | 835.943 | 847.794 | 827.224 | 826.821 | 298.852 | 257.912 | 276.578 | 273.473 | 207.934 | 115.186 | 91.313 | 88.937 | 82.943 | 73.116 | 72.597 | 72.472 | 0 | 0 | 0 | -1.116 | 0 | 0 | 0 | 0 | 0.02 | 0.023 | 0.048 | 0.061 |
Other Non-Current Assets
| 40 | 881.638 | 46.12 | 854.915 | 787.368 | 945.115 | 990.275 | 984.456 | 943.404 | 950.603 | 958.929 | 878.96 | 879.208 | 806.936 | 845.768 | 852.267 | 856.93 | 855.942 | 797.338 | 807.652 | 810.17 | 837.681 | 830.306 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.005 | 0.024 | 0.024 | 0.069 | 0.069 | 0.088 | 0.088 | 0.088 | 83.402 | 85.108 | 44.127 | 15.778 | 18.795 | 18.522 | 14.146 | 15.205 | 20.53 | 14.204 | 9.311 | 9.259 |
Total Non-Current Assets
| 1,003.868 | 1,057.206 | 1,059.9 | 706.46 | 667.76 | 603.249 | 602.381 | 964.759 | 1,080.821 | 1,008.464 | 865.287 | 795.31 | 769.697 | 622.433 | 627.306 | 648.306 | 672.809 | 687.313 | 690.61 | 683.844 | 689.773 | 695.681 | 695.338 | 697.801 | 700.899 | 706.018 | 741.826 | 744.924 | 748.485 | 753.217 | 756.446 | 708.144 | 711.069 | 713.992 | 716.912 | 721.083 | 724.905 | 726.175 | 729.746 | 727.15 | 732.253 | 737.202 | 712.492 | 718.73 | 722.853 | 727.337 | 735.49 | 740.659 | 747.907 | 751.914 | 753.438 | 758.383 | 766.825 | 803.68 | 821.638 |
Total Assets
| 1,461.416 | 1,526.029 | 1,530.183 | 1,169.402 | 1,183.505 | 1,143.003 | 1,143.504 | 1,494.677 | 1,623.632 | 1,548.85 | 1,421.818 | 1,352.362 | 1,236.42 | 1,103.143 | 1,007.903 | 1,025.463 | 1,053.691 | 1,062.139 | 1,074.996 | 1,060.619 | 1,065.16 | 1,068.359 | 1,053.476 | 1,076.654 | 1,078.923 | 1,069.674 | 1,105.7 | 1,116.32 | 1,109.628 | 1,105.906 | 1,105.626 | 1,110.975 | 1,109.974 | 1,108.349 | 1,113.56 | 1,116.743 | 1,114.93 | 1,118.728 | 1,115.688 | 1,117.514 | 1,116.469 | 1,116.927 | 1,117.122 | 1,124.391 | 1,126.026 | 1,127.832 | 1,131.242 | 1,138.668 | 1,139.633 | 1,124.882 | 1,125.659 | 1,136.995 | 1,133.571 | 1,127.943 | 1,130.856 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0 | -0.002 | 0.336 | -0.006 | -0.011 | -0.006 | -0.002 | -0.002 | -0.447 | 0.001 | 0.02 | -0.474 | 0.082 | 0 | 0.015 | 0.006 | 0.004 | 0.008 | 0.018 | 0.008 | 0.008 | 0.015 | 0.025 | 0.015 | 0.318 | 0.008 | 0.008 | 0.013 | 0.036 | 0.114 | 0.004 | 0.013 | 0.027 | 0.187 | 0.044 | 0.041 | 0.6 | 0.117 | 0.031 | 0.066 | 0.026 | 0.038 | 0.04 | 0.026 | 0.11 | 0.05 | 0.482 | 0.46 | 0.296 | 0.321 | 0.303 | 0.213 | 0.493 | 0.214 | 0.746 |
Short Term Debt
| 0.007 | 0.007 | 0.007 | 0.006 | 0.006 | 0.006 | 0.006 | 1.087 | 1.08 | 1.075 | 1.068 | 1.061 | 0.249 | 0.166 | 0.18 | 0.165 | 0.163 | 0.162 | 0.186 | 0.015 | 0.015 | 0.015 | 0.044 | 0.015 | 0.318 | 0.369 | 0.053 | 0.013 | 0.036 | 0.114 | 0.001 | 0.006 | 0.018 | 0.187 | 0.128 | 0.109 | 0.6 | 0.117 | 0.003 | 0.026 | 0.012 | 0.06 | 0.106 | 0.119 | 0.31 | 0.84 | 0.997 | 1.36 | 0.408 | 0.676 | 0.165 | 0.025 | 0.259 | 0.506 | 0.04 |
Tax Payables
| 0 | 0.336 | 0.336 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.115 | 0.115 | 0 | 0 | 0.035 | 0.035 | 0 | 0 | 0.028 | 0.028 | 0 | 0 | 0.028 | 0.028 | 0 | 0 | 0.052 | 0.052 | 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 Revenue
| 0.002 | 0.002 | 0.002 | 0.006 | 0.011 | 0.006 | 0.002 | 0.002 | 0.447 | -0.001 | 1.319 | 0.474 | -0.082 | 0 | -0.015 | 5.379 | 3.643 | 3.442 | 1.469 | 5.603 | 3.609 | -0.015 | 1.425 | -0.015 | -0.318 | 3.033 | 1.347 | -0.013 | -0.036 | -0.114 | 1.819 | 5.13 | 4.185 | -0.187 | 3.358 | 2.418 | -0.6 | -0.117 | 2.43 | 1.555 | 1.424 | 1.934 | 2.526 | 1.205 | 1.514 | 1.135 | 2.435 | 0.847 | 0.937 | 0.692 | 0.855 | 0.942 | 1.135 | 0.872 | 1.92 |
Other Current Liabilities
| 7.699 | 5.903 | 3.885 | 9.556 | 10.887 | 18.025 | 17.224 | 7.29 | 5.359 | 3.878 | 0.532 | 7.147 | 4.256 | 3.508 | 11.807 | 0.884 | 1.101 | 1.064 | 1.562 | 1.116 | 1.093 | 4.498 | 1.037 | 15.133 | 5.175 | 0.588 | 0.594 | 5.851 | 4.663 | 3.886 | 0.723 | 1.021 | 0.943 | 4.682 | 0.387 | 0.283 | 1.032 | 4.676 | 0.212 | 0.476 | 0.589 | 0.591 | 0.149 | 0.247 | 0.294 | 0.295 | 0.547 | 0.438 | 0.586 | 0.458 | 0.658 | 0.689 | 0.888 | 0.462 | 0.646 |
Total Current Liabilities
| 7.708 | 5.91 | 4.23 | 9.562 | 10.893 | 18.031 | 17.23 | 8.377 | 6.439 | 4.953 | 2.939 | 8.208 | 4.505 | 3.674 | 11.987 | 6.434 | 4.911 | 4.676 | 3.235 | 6.742 | 4.725 | 4.513 | 2.531 | 15.148 | 5.493 | 3.998 | 2.002 | 5.864 | 4.699 | 4 | 2.547 | 6.17 | 5.173 | 4.869 | 3.917 | 2.851 | 1.632 | 4.793 | 2.676 | 2.123 | 2.051 | 2.623 | 2.821 | 1.597 | 2.228 | 2.32 | 4.461 | 3.105 | 2.227 | 2.147 | 1.981 | 1.869 | 2.775 | 2.054 | 3.352 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.018 | 0.019 | 0.021 | 0.022 | 0.024 | 0.025 | 0.027 | 0.928 | 1.203 | 1.475 | 1.746 | 2.015 | 0.444 | 0.486 | 0.528 | 0.568 | 0.611 | 0.652 | 0.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 161.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 18.32 | 18.42 | 17.933 | 17.168 | 17.168 | 18.052 | 18.052 | 18.052 | 18.052 | 3.231 | 3.231 | 3.323 | 3.324 | 3.323 | 3.437 | 3.436 | 3.437 | 3.437 | 3.452 | 3.315 | 3.315 | 3.315 | 4.329 | 4.237 | 5.736 | 5.736 | 5.665 | 5.665 | 5.665 | 5.665 | 5.765 | 7.928 | 7.953 | 6.255 | 6.255 | 6.255 | 6.255 | 6.207 | 6.007 | 5.746 | 5.746 | 5.641 | 5.641 | 5.358 | 6.824 | 6.824 | 168.62 | 168.708 | 166.545 | 166.545 | 166.545 | 166.545 | 166.5 | 166.5 | 166.5 |
Total Non-Current Liabilities
| 180.084 | 180.185 | 179.7 | 178.936 | 178.938 | 179.823 | 179.825 | 180.726 | 181.001 | 166.452 | 166.723 | 167.084 | 165.514 | 165.555 | 165.711 | 165.75 | 165.794 | 165.835 | 165.889 | 165.061 | 165.061 | 165.061 | 166.075 | 165.983 | 167.482 | 167.482 | 167.411 | 167.411 | 167.411 | 167.411 | 167.511 | 169.674 | 169.699 | 168.001 | 168.001 | 168.001 | 168.001 | 167.953 | 167.753 | 167.492 | 167.492 | 167.387 | 167.387 | 167.104 | 168.57 | 168.57 | 168.62 | 168.708 | 166.545 | 166.545 | 166.545 | 166.545 | 166.5 | 166.5 | 166.5 |
Total Liabilities
| 187.792 | 186.095 | 183.93 | 188.498 | 189.831 | 197.854 | 197.055 | 189.103 | 187.44 | 171.405 | 169.662 | 175.292 | 170.019 | 169.229 | 177.698 | 172.184 | 170.705 | 170.511 | 169.124 | 171.803 | 169.786 | 169.574 | 168.606 | 181.131 | 172.975 | 171.48 | 169.413 | 173.275 | 172.11 | 171.411 | 170.058 | 175.844 | 174.872 | 172.87 | 171.918 | 170.852 | 169.633 | 172.746 | 170.429 | 169.615 | 169.543 | 170.01 | 170.208 | 168.701 | 170.798 | 170.89 | 173.081 | 171.813 | 168.772 | 168.692 | 168.526 | 168.414 | 169.275 | 168.554 | 169.852 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 46.887 | 0 | 128.835 | 127.908 | 126.588 | 127.248 | 127.562 | 127.641 | 121.95 | 121.95 | 155.906 | 266.371 | 263.989 | 260.343 | 239.665 | 221.287 | 209.791 | 208.198 | 215.786 | 210.233 | 207.305 | 208.527 | 205.735 | 204.761 | 201.769 | 0 | 0 | 0 | 0 | 0 | 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
| 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 | 1,397.801 |
Retained Earnings
| -111.998 | -136.117 | -100.222 | -413.199 | -401.356 | -451.201 | -448.911 | -89.802 | 40.895 | -23.543 | -148.832 | -189.962 | -190.166 | -156.168 | -147.305 | -145.497 | -134.237 | -138.393 | -125.742 | -135.21 | -132.903 | -133.722 | -146.415 | -137.252 | -127.801 | -138.547 | -303.525 | -296.767 | -302.294 | -305.317 | -304.244 | -304.681 | -304.71 | -304.333 | -298.17 | -293.921 | -294.515 | -293.83 | -294.553 | -291.913 | -292.886 | -292.895 | -292.898 | -284.122 | -284.584 | -282.87 | -460.377 | -451.683 | -447.677 | -462.348 | -461.405 | -449.957 | -454.242 | -459.148 | -457.534 |
Accumulated Other Comprehensive Income/Loss
| -106.038 | -46.887 | -45.185 | -128.835 | -127.908 | -126.588 | -127.248 | -127.562 | -127.641 | -121.95 | -121.95 | -155.906 | -266.371 | -263.989 | -260.343 | -239.665 | -221.287 | -209.791 | -208.198 | -215.786 | -210.233 | -207.305 | -208.527 | -205.735 | -204.761 | -201.769 | 0 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 1.302 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 93.859 | 78.25 | 93.859 | -3.698 | -2.771 | -1.451 | -2.441 | -2.425 | -2.504 | 3.187 | 3.187 | -30.769 | -141.234 | -426.277 | -420.275 | -399.009 | -380.562 | -367.764 | -366.171 | -373.759 | -369.508 | -365.278 | -366.5 | -365.01 | -364.036 | -361.044 | -157.973 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | -159.275 | 20.753 | 20.753 | 20.753 | 20.753 | 20.753 | 20.753 | 20.753 | 20.753 | 20.753 |
Total Shareholders Equity
| 1,273.624 | 1,339.934 | 1,346.253 | 980.904 | 993.674 | 945.149 | 946.449 | 1,305.574 | 1,436.192 | 1,377.445 | 1,252.156 | 1,177.07 | 1,066.401 | 815.356 | 830.221 | 853.295 | 883.002 | 891.644 | 905.888 | 888.832 | 895.39 | 898.801 | 884.886 | 895.539 | 905.964 | 898.21 | 936.303 | 943.061 | 937.534 | 934.511 | 935.584 | 935.147 | 935.118 | 935.495 | 941.658 | 945.907 | 945.313 | 945.998 | 945.275 | 947.915 | 946.942 | 946.933 | 946.93 | 955.706 | 955.244 | 956.958 | 958.177 | 966.871 | 970.877 | 956.206 | 957.149 | 968.597 | 964.312 | 959.406 | 961.02 |
Total Equity
| 1,273.624 | 1,339.934 | 1,346.253 | 980.904 | 993.674 | 945.149 | 946.449 | 1,305.574 | 1,436.192 | 1,377.445 | 1,252.156 | 1,177.07 | 1,066.401 | 933.914 | 830.205 | 853.279 | 882.986 | 891.628 | 905.872 | 888.816 | 895.374 | 898.785 | 884.87 | 895.523 | 905.948 | 898.194 | 936.287 | 943.045 | 937.518 | 934.495 | 935.568 | 935.131 | 935.102 | 935.479 | 941.642 | 945.891 | 945.297 | 945.982 | 945.259 | 947.899 | 946.926 | 946.917 | 946.914 | 955.69 | 955.228 | 956.942 | 958.161 | 966.855 | 970.861 | 956.19 | 957.133 | 968.581 | 964.296 | 959.389 | 961.004 |
Total Liabilities & Shareholders Equity
| 1,461.416 | 1,526.029 | 1,530.183 | 1,169.402 | 1,183.505 | 1,143.003 | 1,143.504 | 1,494.677 | 1,623.632 | 1,548.85 | 1,421.818 | 1,352.362 | 1,236.42 | 1,103.143 | 1,007.903 | 1,025.463 | 1,053.691 | 1,062.139 | 1,074.996 | 1,060.619 | 1,065.16 | 1,068.359 | 1,053.476 | 1,076.654 | 1,078.923 | 1,069.674 | 1,105.7 | 1,116.32 | 1,109.628 | 1,105.906 | 1,105.626 | 1,110.975 | 1,109.974 | 1,108.349 | 1,113.56 | 1,116.743 | 1,114.93 | 1,118.728 | 1,115.688 | 1,117.514 | 1,116.469 | 1,116.927 | 1,117.122 | 1,124.391 | 1,126.026 | 1,127.832 | 1,131.242 | 1,138.668 | 1,139.633 | 1,124.882 | 1,125.659 | 1,136.995 | 1,133.571 | 1,127.943 | 1,130.856 |