AVerMedia Technologies, Inc.
TWSE:2417.TW
40.4 (TWD) • At close November 5, 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
| 2,470.87 | 2,332.632 | 2,218.583 | 2,151.858 | 2,298.791 | 2,056.818 | 2,089.438 | 1,686.904 | 2,077.672 | 1,985.33 | 1,853.663 | 1,882.919 | 2,106.313 | 2,519.404 | 2,916.988 | 2,417.316 | 1,686.768 | 1,477.025 | 1,574.699 | 1,457.999 | 1,520.673 | 1,431.332 | 1,520.178 | 1,516.925 | 1,381.024 | 1,411.392 | 1,515.398 | 1,553.637 | 1,693.575 | 1,728.875 | 1,874.474 | 1,881.675 | 1,839.954 | 1,789.572 | 1,867.339 | 1,809.068 | 1,899.916 | 2,008.442 | 1,163.113 | 1,104.399 | 1,434.881 | 1,302.446 | 1,320.257 | 1,432.93 | 1,633.434 | 1,568.412 | 1,506.106 | 1,534.846 | 1,861.532 | 1,902.187 | 1,916.1 | 2,131.792 | 2,667.865 | 3,582.12 | 4,023.883 |
Short Term Investments
| 246.289 | 250.854 | 390.16 | 436.096 | 349.137 | 274.62 | 275.536 | 268.698 | 283.898 | 206.398 | 206.638 | 209.812 | 4.415 | 251.311 | 81.673 | 114.732 | 100.382 | 124.235 | 144.897 | 159.384 | 51.573 | 94.99 | 119.507 | 137.086 | 184.517 | 238.413 | 275.952 | 217.368 | 127.873 | 165.247 | 234.284 | 143.223 | 137.651 | 108.351 | 169.741 | 221.969 | 238.901 | 248.009 | 284.727 | 358.198 | 55.614 | 196.256 | 258.742 | 120.442 | 146.596 | 236.418 | 241.47 | 279.98 | 340.751 | 299.096 | 283.394 | 148.037 | 500.215 | 696.925 | 200.2 |
Cash and Short Term Investments
| 2,717.159 | 2,583.486 | 2,608.743 | 2,587.954 | 2,647.928 | 2,331.438 | 2,364.974 | 1,955.602 | 2,361.57 | 2,191.728 | 2,060.301 | 2,092.731 | 2,110.728 | 2,770.715 | 2,998.661 | 2,532.048 | 1,787.15 | 1,601.26 | 1,719.596 | 1,617.383 | 1,572.246 | 1,526.322 | 1,639.685 | 1,654.011 | 1,565.541 | 1,649.805 | 1,791.35 | 1,771.005 | 1,821.448 | 1,894.122 | 2,108.758 | 2,024.898 | 1,977.605 | 1,897.923 | 2,037.08 | 2,031.037 | 2,138.817 | 2,256.451 | 1,447.84 | 1,462.597 | 1,490.495 | 1,498.702 | 1,578.999 | 1,553.372 | 1,780.03 | 1,804.83 | 1,747.576 | 1,814.826 | 2,202.283 | 2,201.283 | 2,199.494 | 2,279.829 | 3,168.08 | 4,279.045 | 4,224.083 |
Net Receivables
| 528.646 | 488.123 | 441.206 | 534.283 | 526.144 | 529.515 | 558.824 | 832.651 | 724.997 | 550.197 | 538.855 | 709.337 | 750.35 | 848.733 | 1,289.47 | 1,902.48 | 714.286 | 459.809 | 426.906 | 421.141 | 459.497 | 388.823 | 377.851 | 440.266 | 493.154 | 317.475 | 307.415 | 383.396 | 361.07 | 289.64 | 315.047 | 356.719 | 369.338 | 317.257 | 315.645 | 340.486 | 255.234 | 250.504 | 109.386 | 122.324 | 161.757 | 189.081 | 216.871 | 243.802 | 225.442 | 201.169 | 270.585 | 257.166 | 369.923 | 351.551 | 437.643 | 460.041 | 516.866 | 786.481 | 661.005 |
Inventory
| 610.321 | 569.665 | 614.152 | 702.232 | 748.549 | 904.79 | 1,008.788 | 1,186.229 | 1,242.649 | 1,234.975 | 1,304.614 | 1,481.136 | 1,575.952 | 1,598.48 | 1,349.573 | 1,330 | 605.954 | 444.902 | 506.536 | 481.923 | 527.677 | 529.301 | 525.597 | 502.046 | 443.276 | 430.346 | 421.311 | 374.572 | 323.291 | 323.898 | 289.335 | 286.609 | 315.027 | 301.596 | 290.657 | 302.821 | 328.442 | 341.306 | 89.991 | 98.464 | 108.63 | 90.96 | 102.81 | 119.319 | 152.387 | 140.355 | 145.552 | 167.509 | 145.636 | 145.626 | 153.088 | 160.76 | 159.792 | 431.496 | 468.237 |
Other Current Assets
| 100.606 | 81.856 | 74.643 | 113.311 | 116.28 | 112.959 | 117.689 | 170.244 | 167.846 | 149.122 | 170.281 | 164.543 | 150.909 | 167.216 | 197.652 | 254.958 | 145.699 | 94.589 | 77.373 | 106.2 | 88.885 | 99.306 | 171.084 | 103.451 | 66.124 | 59.903 | 32.352 | 34.059 | 36.67 | 28.075 | 18.952 | 29.098 | 25.504 | 26.915 | 25.128 | 28.98 | 27.52 | 28.73 | 15.554 | 21.065 | 29.325 | 22.598 | 17.032 | 11.6 | 13.964 | 23.138 | 13.196 | 27.111 | 25.149 | 13.223 | 9.214 | 13.523 | 16.667 | 66.276 | 62.088 |
Total Current Assets
| 3,956.732 | 3,723.13 | 3,738.744 | 3,937.78 | 4,038.901 | 3,878.702 | 4,050.275 | 4,144.726 | 4,497.062 | 4,126.022 | 4,074.051 | 4,447.747 | 4,587.939 | 5,385.144 | 5,835.356 | 6,019.486 | 3,253.089 | 2,600.56 | 2,730.411 | 2,626.647 | 2,648.305 | 2,543.752 | 2,714.217 | 2,699.774 | 2,568.095 | 2,457.529 | 2,552.428 | 2,563.032 | 2,542.479 | 2,535.735 | 2,732.092 | 2,697.324 | 2,687.474 | 2,543.691 | 2,668.51 | 2,703.324 | 2,750.013 | 2,876.991 | 1,662.771 | 1,704.45 | 1,790.207 | 1,801.341 | 1,915.712 | 1,928.093 | 2,171.823 | 2,169.492 | 2,176.909 | 2,266.612 | 2,742.991 | 2,711.683 | 2,799.439 | 2,914.153 | 3,861.405 | 5,563.298 | 5,415.413 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,656.075 | 1,602.787 | 1,627.84 | 1,628.97 | 1,653.511 | 1,675.015 | 1,713.366 | 1,603.307 | 1,629.528 | 1,638.381 | 1,649.254 | 1,657.63 | 1,649.116 | 1,653.563 | 1,590.087 | 1,566.637 | 1,573.331 | 1,594.806 | 1,600.012 | 1,617.063 | 1,631.564 | 1,617.133 | 1,532.489 | 1,545.636 | 1,561.284 | 1,574.435 | 1,590.456 | 1,608.461 | 1,622.087 | 1,630.528 | 1,645.469 | 1,658.861 | 1,675.539 | 1,718.423 | 1,736.684 | 1,760.807 | 1,783.128 | 1,802.252 | 409.198 | 413.726 | 422.995 | 427.483 | 437.368 | 454.8 | 465.056 | 474.008 | 487.336 | 537.202 | 547.337 | 556.93 | 603.464 | 540.112 | 417.573 | 1,809.28 | 1,675.4 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.387 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 14.915 | 19.294 | 23.46 | 28.668 | 33.963 | 38.346 | 35.112 | 34.988 | 37.407 | 38.894 | 39.929 | 22.696 | 16.387 | 15.915 | 10.037 | 9.324 | 8.304 | 8.329 | 8.406 | 7.208 | 7.558 | 8.9 | 6.367 | 6.646 | 6.46 | 5.308 | 5.767 | 4.236 | 4.603 | 5.024 | 5.715 | 5.766 | 6.39 | 6.66 | 7.795 | 10.601 | 11.87 | 14.971 | 18.192 | 12.156 | 13.601 | 15.225 | 16.649 | 18.139 | 19.739 | 21.255 | 22.835 | 25.131 | 28.1 | 31.203 | 34.358 | 38.934 | 41.357 | 55.51 | 35.306 |
Goodwill and Intangible Assets
| 14.915 | 19.294 | 23.46 | 28.668 | 33.963 | 38.346 | 35.112 | 34.988 | 37.407 | 38.894 | 39.329 | 22.696 | 16.387 | 15.915 | 10.037 | 9.324 | 8.304 | 8.329 | 8.406 | 7.208 | 7.558 | 8.9 | 6.367 | 6.646 | 6.46 | 5.308 | 5.767 | 4.236 | 4.603 | 5.024 | 5.715 | 5.766 | 6.39 | 6.66 | 7.795 | 10.601 | 11.87 | 14.971 | 10.805 | 12.156 | 13.601 | 15.225 | 16.649 | 18.139 | 19.739 | 21.255 | 22.835 | 25.131 | 28.1 | 31.203 | 34.358 | 38.934 | 41.357 | 55.51 | 35.306 |
Long Term Investments
| 303.427 | 304.191 | 304.954 | 305.718 | 306.481 | 307.245 | 353.712 | 354.583 | 356.499 | 356.327 | -39.329 | -22.696 | 375.783 | 376.809 | 377.964 | 378.938 | 376.903 | 378.025 | 379.192 | 380.198 | 384.73 | 382.184 | 382.92 | 383.505 | 383.06 | 389.035 | 390.333 | 394.765 | 396.491 | 397.862 | 398.821 | 398.698 | -6.39 | -6.66 | -7.795 | 475.747 | 477.125 | 477.769 | 773.39 | 709.056 | 1,002.942 | 858.544 | 791.953 | 945.654 | 773.118 | 699.016 | 693.179 | 661.364 | 585.595 | 679.489 | 694.772 | 825.705 | 410.127 | 0 | 0 |
Tax Assets
| 170.169 | 170.713 | 166.878 | 182.412 | 176.631 | 174.182 | 164.899 | 182.979 | 179.945 | 178.72 | 169.63 | 215.805 | 204.406 | 182.68 | 180.038 | 136.853 | 127.576 | 127.063 | 126.747 | 115.414 | 113.628 | 108.753 | 109.847 | 109.702 | 108.406 | 104.166 | 98.774 | 100.777 | 99.283 | 101.313 | 99.62 | 103.018 | 102.094 | 101.657 | 101.518 | 98.509 | 97.054 | 96.371 | 55.958 | 56.52 | 55.322 | 53.743 | 54.185 | 52.963 | 57.69 | 61.617 | 30.505 | 58.136 | 61.275 | 59.479 | 58.779 | 84.979 | 80.039 | 161.275 | 156.664 |
Other Non-Current Assets
| 19.935 | 22.121 | 26.622 | 32.801 | 23.454 | 22.878 | 21.475 | 49.614 | 16.796 | 17.41 | 413.355 | 399.318 | 2.815 | 3.631 | 4.644 | 5.658 | 7.442 | 8.272 | 9.103 | 9.975 | 11.061 | 11.964 | 12.932 | 13.901 | 15 | 15.837 | 20.031 | 17.051 | 17.475 | 20.936 | 13.006 | 13.597 | 405.905 | 479.429 | 482.279 | 1.645 | 3.31 | 5.04 | 683.014 | 757.501 | 456.607 | 600.704 | 664.45 | 527.218 | 575.255 | 671.638 | 678.899 | 681.103 | 737.713 | 777.289 | 730.738 | 670.148 | 946.041 | 227.509 | 228.256 |
Total Non-Current Assets
| 2,164.521 | 2,119.106 | 2,149.754 | 2,178.569 | 2,194.04 | 2,217.666 | 2,288.564 | 2,225.471 | 2,220.175 | 2,229.732 | 2,232.239 | 2,272.753 | 2,248.507 | 2,232.598 | 2,162.77 | 2,097.41 | 2,093.556 | 2,116.495 | 2,123.46 | 2,129.858 | 2,148.541 | 2,128.934 | 2,044.555 | 2,059.39 | 2,074.21 | 2,088.781 | 2,105.361 | 2,125.29 | 2,139.939 | 2,155.663 | 2,162.631 | 2,179.94 | 2,183.538 | 2,299.509 | 2,320.481 | 2,347.309 | 2,372.487 | 2,396.403 | 1,932.365 | 1,948.959 | 1,951.467 | 1,955.699 | 1,964.605 | 1,998.774 | 1,890.858 | 1,927.534 | 1,912.754 | 1,962.936 | 1,960.02 | 2,104.39 | 2,122.111 | 2,159.878 | 1,895.137 | 2,253.574 | 2,095.626 |
Total Assets
| 6,121.253 | 5,842.236 | 5,888.498 | 6,116.349 | 6,232.941 | 6,096.368 | 6,338.839 | 6,370.197 | 6,717.237 | 6,355.754 | 6,306.29 | 6,720.5 | 6,836.446 | 7,617.742 | 7,998.126 | 8,116.896 | 5,346.645 | 4,717.055 | 4,853.871 | 4,756.505 | 4,796.846 | 4,672.686 | 4,758.772 | 4,759.164 | 4,642.305 | 4,546.31 | 4,657.789 | 4,688.322 | 4,682.418 | 4,691.398 | 4,894.723 | 4,877.264 | 4,871.012 | 4,843.2 | 4,988.991 | 5,050.633 | 5,122.5 | 5,273.394 | 3,595.136 | 3,653.409 | 3,741.674 | 3,757.04 | 3,880.317 | 3,926.867 | 4,062.681 | 4,097.026 | 4,089.663 | 4,229.548 | 4,703.011 | 4,816.073 | 4,921.55 | 5,074.031 | 5,756.542 | 7,816.872 | 7,511.039 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 268.569 | 194.409 | 149.64 | 198.541 | 174.147 | 158.997 | 171.99 | 230.913 | 360.507 | 219.241 | 187.882 | 331.367 | 441.693 | 566.54 | 607.584 | 1,372.787 | 469.505 | 166.953 | 247.776 | 197.387 | 250.062 | 217.449 | 281.923 | 344.34 | 233.036 | 195.25 | 236.994 | 235.805 | 221.28 | 215.311 | 229.521 | 255.301 | 272.326 | 256.192 | 252.153 | 268.377 | 234.639 | 254.551 | 79.02 | 87.638 | 117.468 | 105.592 | 114.715 | 104.124 | 140.838 | 133.187 | 121.067 | 171.634 | 180.073 | 210.641 | 239.432 | 292.935 | 250.838 | 416.584 | 341.799 |
Short Term Debt
| 778.275 | 767.627 | 804.331 | 859.86 | 995.271 | 1,072.33 | 1,067.619 | 1,059.138 | 1,128.831 | 1,129.361 | 1,040.618 | 928.994 | 255.403 | 229.126 | 225.932 | 380.178 | 65.941 | 32.548 | 31.862 | 32.926 | 31.632 | 24.929 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 8.469 | 49.074 | 145.551 | 45.026 | 200 |
Tax Payables
| 38.967 | 9.118 | 6.848 | 18.548 | 8.328 | 6.674 | 6.938 | 20.811 | 33.691 | 33.765 | 32.875 | 45.273 | 98.047 | 297.568 | 268.619 | 110.731 | 12.856 | 2.84 | 5.137 | 1.044 | 6.812 | 12.998 | 12.997 | 6.047 | 5.659 | 5.881 | 5.765 | 5.157 | 12.154 | 24.569 | 21.332 | 28.305 | 15.766 | 3.125 | 0.056 | 0.141 | 0.248 | 7.377 | 0 | 0 | 0 | 0 | 0.358 | 0.796 | 2.955 | 0 | 0 | 0 | 0 | 96.097 | 95.668 | 90.725 | 82.173 | 138.104 | 117.331 |
Deferred Revenue
| 125.029 | 9.118 | 491.676 | 552.875 | 613.95 | 0 | 0 | 0 | 0 | 0 | 631.613 | 994.288 | 766.163 | 938.796 | 1,069.068 | 827.336 | 430.465 | 268.939 | 337.773 | 322.613 | 351.126 | 295.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242.701 | 0 | 0 | 0 | 0 | 0 | 331.632 | 327.622 | 1,001.451 | 635.792 | 512.555 |
Other Current Liabilities
| 527.635 | 470.294 | 70.511 | 113.456 | 116.72 | 544.187 | 682.669 | 709.894 | 953.508 | 648.163 | 153.562 | 184.6 | 175.277 | 167.526 | 233.281 | 192.959 | 99.028 | 94.591 | 88.964 | 106.879 | 80.006 | 64.365 | 390.853 | 394.368 | 400.326 | 328.812 | 359.923 | 367.708 | 399.29 | 327.964 | 453.066 | 426.731 | 401.292 | 292.907 | 380.947 | 354.916 | 383.381 | 330.027 | 195.615 | 197.626 | 218.5 | 191.063 | 215.282 | 173.942 | 9.888 | 159.066 | 127.099 | 182.489 | 638.028 | 301.898 | 4.19 | 6.615 | 4.403 | 221.048 | 216.644 |
Total Current Liabilities
| 1,699.508 | 1,441.448 | 1,516.158 | 1,724.732 | 1,900.088 | 1,775.514 | 1,922.278 | 1,999.945 | 2,442.846 | 1,996.765 | 2,013.675 | 2,439.249 | 1,638.536 | 1,901.988 | 2,135.865 | 2,773.26 | 1,064.939 | 563.031 | 706.375 | 659.805 | 712.826 | 601.856 | 672.776 | 738.708 | 633.362 | 524.062 | 596.917 | 603.513 | 620.57 | 543.275 | 682.587 | 682.032 | 673.618 | 549.099 | 633.1 | 623.293 | 618.02 | 584.578 | 274.635 | 285.264 | 335.968 | 296.655 | 329.997 | 278.066 | 393.577 | 292.253 | 248.166 | 354.123 | 818.101 | 512.539 | 583.723 | 676.246 | 1,402.243 | 1,318.45 | 1,270.998 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 61.534 | 62.241 | 71.457 | 74.383 | 78.37 | 83.391 | 87.084 | 21.447 | 26.158 | 31.862 | 37.199 | 38.477 | 39.056 | 75.028 | 76.548 | 79.51 | 84.817 | 62.186 | 68.184 | 79.237 | 87.682 | 87.956 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 400 |
Deferred Revenue Non-Current
| 73.987 | 6.452 | 50.495 | 50.561 | 47.555 | 0 | 0 | 0 | 0 | 0 | 38.879 | 37.884 | 35.889 | 36.095 | 37.847 | 35.354 | 34.154 | 35.504 | 36.206 | 39.952 | 35.258 | 25.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.883 | 15.533 | 11.37 | 20.784 | 19.853 | 10.943 | 12.554 | 17.76 | 8.256 | 5.335 | 4.319 | 5.809 | 5.97 | 5.21 | 7.222 | 6.197 | 5.544 | 5.655 | 6.032 | 1.946 | 2.513 | 1.818 | 3.785 | 2.55 | 4.444 | 2.431 | 2.559 | 3.807 | 3.878 | 3.425 | 3.477 | 4.068 | 4.164 | 4.457 | 5.398 | 1.514 | 0.074 | 0.076 | 1.06 | 0.442 | 0.503 | 1.805 | 1.196 | 0.754 | 1.259 | 0.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 68.96 | 67.676 | 18.498 | 19.757 | 20.346 | 70.223 | 68.007 | 58.056 | 57.186 | 57.766 | 18.522 | 19.097 | 19.836 | 20.407 | 21.467 | 20.82 | 20.771 | 20.495 | 19.653 | 18.988 | 18.309 | 16.285 | 41.23 | 41.396 | 41.347 | 35.744 | 31.463 | 29.928 | 28.916 | 29.266 | 28.658 | 25.663 | 23.669 | 21.689 | 23.79 | 22.878 | 22.305 | 19.264 | 3.213 | 3.028 | 3.842 | 3.05 | 3.432 | 3.454 | 3.465 | 3.388 | 3.006 | 2.8 | 2.348 | 2.458 | 1.979 | 1.979 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 219.364 | 151.902 | 151.82 | 165.485 | 166.124 | 164.557 | 167.645 | 97.263 | 91.6 | 94.963 | 98.919 | 101.267 | 100.751 | 136.74 | 143.084 | 141.881 | 145.286 | 123.84 | 130.075 | 140.123 | 143.762 | 131.741 | 45.015 | 43.946 | 45.791 | 38.175 | 34.022 | 33.735 | 32.794 | 32.691 | 32.135 | 29.731 | 27.833 | 26.146 | 29.188 | 24.392 | 22.379 | 19.34 | 4.273 | 3.47 | 4.345 | 4.855 | 4.628 | 4.208 | 4.724 | 4.31 | 3.006 | 2.8 | 2.348 | 2.458 | 1.979 | 1.979 | 0 | 400 | 400 |
Total Liabilities
| 1,918.872 | 1,593.35 | 1,667.978 | 1,890.217 | 2,066.212 | 1,940.071 | 2,089.923 | 2,097.208 | 2,534.446 | 2,091.728 | 2,112.594 | 2,540.516 | 1,739.287 | 2,038.728 | 2,278.949 | 2,915.141 | 1,210.225 | 686.871 | 836.45 | 799.928 | 856.588 | 733.597 | 717.791 | 782.654 | 679.153 | 562.237 | 630.939 | 637.248 | 653.364 | 575.966 | 714.722 | 711.763 | 701.451 | 575.245 | 662.288 | 647.685 | 640.399 | 603.918 | 278.908 | 288.734 | 340.313 | 301.51 | 334.625 | 282.274 | 398.301 | 296.563 | 251.172 | 356.923 | 820.449 | 514.997 | 585.702 | 678.225 | 1,402.243 | 1,718.45 | 1,670.998 |
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 | 0.507 | 0.891 | 0 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,576.689 | 1,580.689 | 1,580.689 | 1,580.689 | 1,582.089 | 1,582.389 | 1,582.389 | 1,584.289 | 1,584.289 | 1,543.139 | 1,543.139 | 1,543.139 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,928.923 | 1,991.653 | 1,991.653 | 1,991.653 | 1,991.653 | 1,991.653 | 1,991.653 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,069.453 | 2,105.163 | 2,140.743 | 2,258.963 | 2,258.963 | 2,258.963 |
Retained Earnings
| 708.65 | 604.021 | 452.191 | 457.441 | 441.99 | 512.857 | 562.652 | 595.25 | 585.281 | 784.744 | 766.589 | 790.294 | 1,356.656 | 1,320.589 | 1,233.097 | 929.377 | 161.167 | 9.653 | 3.291 | -35.644 | -35.099 | -50.959 | 12.651 | -37.484 | -41.884 | -92.459 | -57.824 | -45.663 | -54.896 | -132.645 | -95.073 | -91.223 | -70.869 | -229.805 | -180.791 | -112.172 | -59.989 | 9.159 | 786.459 | 839.894 | 881.42 | 915.344 | 231.02 | 299.339 | 316.914 | 459.017 | 443.787 | 452.476 | 442.688 | 908.6 | 941.477 | 1,011.104 | 1,168.845 | 1,539.737 | 1,411.077 |
Accumulated Other Comprehensive Income/Loss
| 714.631 | 844.655 | 898.076 | 841.047 | 827.299 | 824.174 | 731.319 | 726.033 | 708.531 | 527.385 | 521.547 | 522.208 | 399.394 | 404.382 | 0.54 | 0.974 | 7.798 | 9.764 | 9.15 | 11.847 | 11.224 | 10.999 | 9.94 | 8.383 | 8.628 | 2.483 | 5.693 | 7.892 | 9.735 | 11.393 | 20.254 | 16.352 | 20.624 | 18.467 | 21.666 | 20.518 | 13.461 | 16.531 | 14.636 | 3.991 | 0.535 | 3.938 | -0.507 | -0.891 | 1.321 | -0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -36.08 | -36.08 | 51.272 | 118.733 | 119.674 | 48.451 | 154.288 | 154.288 | 151.751 | 151.751 | 151.751 | 151.75 | 101.26 | 404.839 | 971.463 | 908.639 | 830.466 | 884.396 | 885.245 | 884.733 | 884.733 | 904.022 | 904.022 | 904.022 | 904.022 | 981.68 | 981.68 | 981.679 | 979.774 | 1,089.986 | 1,086.172 | 1,086.172 | 1,084.853 | 1,248.67 | 1,244.198 | 1,174.369 | 1,211.72 | 1,218.995 | 523.48 | 529.137 | 527.753 | 466.795 | 1,245.219 | 1,275.801 | 1,276.692 | 1,271.993 | 1,325.251 | 1,350.696 | 1,370.421 | 1,323.023 | 1,289.208 | 1,243.959 | 926.491 | 1,243.185 | 1,243.154 |
Total Shareholders Equity
| 2,963.89 | 2,993.285 | 2,982.228 | 2,997.91 | 2,971.052 | 2,967.871 | 3,030.648 | 3,059.86 | 3,029.852 | 3,007.019 | 2,983.026 | 3,007.391 | 3,786.233 | 4,058.733 | 4,134.023 | 3,767.913 | 2,928.354 | 2,832.736 | 2,826.609 | 2,789.859 | 2,789.781 | 2,792.985 | 2,855.536 | 2,803.844 | 2,799.689 | 2,820.627 | 2,858.472 | 2,872.831 | 2,863.536 | 2,897.657 | 2,940.276 | 2,940.224 | 2,963.531 | 2,966.255 | 3,013.996 | 3,074.368 | 3,156.845 | 3,236.338 | 3,316.228 | 3,364.675 | 3,401.361 | 3,455.53 | 3,545.692 | 3,644.593 | 3,664.38 | 3,800.463 | 3,838.491 | 3,872.625 | 3,882.562 | 4,301.076 | 4,335.848 | 4,395.806 | 4,354.299 | 5,041.885 | 4,913.194 |
Total Equity
| 4,202.381 | 4,248.886 | 4,220.52 | 4,226.132 | 4,166.729 | 4,156.297 | 4,248.916 | 4,272.989 | 4,182.791 | 4,264.026 | 4,193.696 | 4,179.984 | 5,097.159 | 5,579.014 | 5,719.177 | 5,201.755 | 4,136.42 | 4,030.184 | 4,017.421 | 3,956.577 | 3,940.258 | 3,939.089 | 4,040.981 | 3,976.51 | 3,963.152 | 3,984.073 | 4,026.85 | 4,051.074 | 4,029.054 | 4,115.432 | 4,180.001 | 4,165.501 | 4,169.561 | 4,267.955 | 4,326.703 | 4,402.948 | 4,482.101 | 4,669.476 | 4,771.583 | 3,364.675 | 3,401.361 | 3,455.53 | 3,545.692 | 3,644.593 | 3,664.38 | 3,800.463 | 3,838.491 | 3,872.625 | 3,882.562 | 4,301.076 | 4,335.848 | 4,395.806 | 4,354.299 | 6,098.422 | 5,840.041 |
Total Liabilities & Shareholders Equity
| 6,121.253 | 5,842.236 | 5,888.498 | 6,116.349 | 6,232.941 | 6,096.368 | 6,338.839 | 6,370.197 | 6,717.237 | 6,355.754 | 6,306.29 | 6,720.5 | 6,836.446 | 7,617.742 | 7,998.126 | 8,116.896 | 5,346.645 | 4,717.055 | 4,853.871 | 4,756.505 | 4,796.846 | 4,672.686 | 4,758.772 | 4,759.164 | 4,642.305 | 4,546.31 | 4,657.789 | 4,688.322 | 4,682.418 | 4,691.398 | 4,894.723 | 4,877.264 | 4,871.012 | 4,843.2 | 4,988.991 | 5,050.633 | 5,122.5 | 5,273.394 | 3,595.136 | 3,653.409 | 3,741.674 | 3,757.04 | 3,880.317 | 3,926.867 | 4,062.681 | 4,097.026 | 4,089.663 | 4,229.548 | 4,703.011 | 4,816.073 | 4,921.55 | 5,074.031 | 5,756.542 | 7,816.872 | 7,511.039 |