Lung Hwa Electronics Co., Ltd.
TWSE:2424.TW
80.5 (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
| 170.488 | 220.301 | 176.847 | 173.832 | 142.828 | 117.753 | 162.293 | 112.396 | 69.922 | 21.536 | 63.023 | 66.723 | 11.963 | 41.035 | 31.775 | 12.376 | 21.297 | 35.153 | 23.475 | 13.853 | 54.883 | 65.208 | 133.241 | 157.867 | 211.934 | 322.54 | 153.869 | 158.937 | 334.048 | 342.088 | 306.736 | 227.919 | 305.196 | 97.967 | 323.078 | 298.246 | 77.408 | 205.702 | 318.632 | 82.871 | 248.025 | 398.543 | 413.128 | 133.099 | 149.248 | 89.346 | 156.344 | 164.9 | 171.595 | 193.059 | 201.06 | 197.634 | 4.264 | 10.838 | 7.487 |
Short Term Investments
| 53.52 | 37.063 | 46.963 | 33.711 | 36.324 | 30.698 | 30.816 | 31.809 | 19.367 | 18.648 | 18.033 | 18.122 | 18.128 | 19.771 | 19.77 | 19.767 | 19.767 | 19.756 | 11.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 178.74 | 181.965 | 0 | 0 | 64.746 | 139.068 | 76.228 | 286.909 | 74.678 | 103.04 | 307.366 | 208.458 | 104.28 | 331.034 | 166.964 | 0 | 3.443 | 3.963 | 4.008 | 3.941 | 3.821 | 164.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 224.008 | 257.364 | 223.81 | 207.543 | 179.152 | 148.451 | 193.109 | 144.205 | 89.289 | 40.184 | 81.056 | 84.845 | 30.091 | 60.806 | 51.545 | 32.143 | 41.064 | 54.909 | 34.611 | 13.853 | 54.883 | 65.208 | 133.241 | 157.867 | 211.934 | 322.54 | 332.609 | 340.902 | 334.048 | 342.088 | 371.482 | 366.987 | 381.424 | 384.876 | 397.756 | 401.286 | 384.774 | 414.16 | 422.912 | 413.905 | 414.989 | 398.543 | 416.571 | 137.062 | 153.256 | 93.287 | 156.344 | 164.9 | 171.595 | 193.059 | 201.06 | 197.634 | 4.264 | 10.838 | 7.487 |
Net Receivables
| 12.968 | 33.302 | 32.148 | 13.372 | 17.648 | 22.954 | 17.484 | 5.852 | 17.815 | 7.388 | 1.723 | 8.927 | 9.815 | 7.881 | 4.06 | 0.213 | 3.438 | 0.741 | 2.869 | 1.065 | 0.642 | 1.807 | 0.075 | 0.099 | 0.29 | 0.025 | 0.861 | 0.33 | 0.077 | 4.771 | 1.973 | 1.743 | 2.278 | 2.562 | 3.287 | 2.96 | 1.834 | 1.798 | 2.08 | 1.586 | 0.921 | 4.36 | 1.159 | 5.18 | 5.687 | 9.513 | 9.072 | 8.717 | 0 | 0 | 0 | 4.667 | 0 | 0 | 0 |
Inventory
| 8.727 | 13.053 | 14.9 | 27.07 | 30.44 | 18.653 | 8.032 | 16.508 | 18.991 | 18.943 | 16.333 | 12.047 | 17.627 | 14.858 | 13.262 | 10.614 | 7.728 | 8.176 | 7.296 | 4.96 | 1.483 | 0.546 | 0.482 | 0.5 | 0.533 | 0.608 | 0.746 | 1.11 | 8.828 | 2.194 | 1.528 | 1.436 | 1.427 | 3.288 | 3.909 | 9.082 | 8.192 | 7.818 | 8.412 | 8.943 | 8.605 | 23.207 | 6.601 | 115.712 | 2.743 | 13.292 | 12.651 | 20.053 | 26.645 | 26.274 | 29.619 | 44.144 | 40.636 | 40.082 | 38.577 |
Other Current Assets
| 8.769 | 12.63 | 23.873 | 8.476 | 9.931 | 16.263 | 10.051 | 14.742 | 27.32 | 15.328 | 13.878 | 24.692 | 25.532 | 17.957 | 78.136 | 15.513 | 26.432 | 22.193 | 25.251 | 17.512 | 16.96 | 21.69 | 15.687 | 11.538 | 2.319 | 2.755 | 3.593 | 2.579 | 2.722 | 0.418 | 0.457 | 0.013 | 0.013 | 0.335 | 0.249 | 4.683 | 4.383 | 4.383 | 4.414 | 4.234 | 4.079 | 4.224 | 4.171 | 3.593 | 1.264 | 0.676 | 3.511 | 3.245 | 19.544 | 12.154 | 14.702 | 5.818 | 81.959 | 18.8 | 16.524 |
Total Current Assets
| 254.472 | 316.349 | 294.731 | 256.461 | 237.171 | 206.321 | 228.676 | 175.455 | 135.6 | 74.455 | 111.267 | 121.584 | 73.25 | 93.621 | 142.943 | 58.27 | 75.224 | 85.278 | 67.158 | 36.325 | 73.326 | 87.444 | 149.41 | 169.905 | 214.786 | 325.903 | 336.948 | 344.591 | 345.598 | 349.471 | 375.44 | 370.179 | 385.142 | 391.061 | 405.201 | 418.011 | 399.183 | 428.159 | 437.818 | 428.668 | 428.594 | 430.334 | 428.502 | 261.547 | 162.95 | 116.768 | 181.578 | 196.915 | 217.784 | 231.487 | 245.381 | 252.263 | 126.859 | 69.72 | 62.588 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 348.825 | 369.191 | 359.77 | 369.798 | 336.14 | 307.645 | 305.974 | 314.715 | 324.205 | 345.997 | 347.383 | 372.735 | 393.804 | 432.218 | 435.322 | 423.624 | 448.948 | 463.202 | 481.839 | 390.141 | 363.802 | 306.435 | 154.969 | 45.667 | 4.777 | 5.219 | 5.661 | 6.103 | 5.82 | 2.377 | 2.585 | 2.791 | 3.013 | 3.324 | 2.286 | 2.011 | 2.183 | 2.357 | 2.535 | 2.72 | 2.821 | 3.022 | 3.241 | 3.884 | 3.207 | 3.404 | -84.931 | -83.022 | -81.605 | -77.815 | -75.031 | -54.322 | -47.825 | -33.861 | -28.41 |
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
| 0.259 | 0.274 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0.288 | 0.433 | 0.577 | 0.721 | 0.865 | 1.009 | 1.153 | 1.298 | 1.442 | 1.586 | 1.73 | 1.874 | 2.018 | 2.163 | 2.307 | 2.451 | 2.595 | 2.739 | 2.884 | 3.028 | 3.172 | 3.316 | 3.46 | 3.604 | 3.749 | 3.893 | 4.037 | 4.181 | 4.325 | 4.469 | 4.614 | 4.758 | 4.902 | 0 | 0 | 0.007 | 0.019 | 0 | 0 | 0 | 0.064 | 0 | 0 | 7.168 | 7.15 |
Goodwill and Intangible Assets
| 0.259 | 0.274 | 0.29 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 0.288 | 0.433 | 0.577 | 0.721 | 0.865 | 1.009 | 1.153 | 1.298 | 1.442 | 1.586 | 1.73 | 1.874 | 2.018 | 2.163 | 2.307 | 2.451 | 2.595 | 2.739 | 2.884 | 3.028 | 3.172 | 3.316 | 3.46 | 3.604 | 3.749 | 3.893 | 4.037 | 4.181 | 4.325 | 4.469 | 4.614 | 4.758 | 4.902 | 0 | 0 | 0.007 | 0.019 | 0 | 0 | 0 | 0.064 | 0 | 0 | 7.168 | 7.15 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.837 | 30.537 | 31.999 | 42.123 | 55.323 | 57.883 | 59.78 | 59.543 | 54.789 | 58.557 | 61.277 | -117.139 | -113.326 | 69.322 | 69.861 | 10.482 | -51.971 | 15.35 | -191.251 | 24.359 | 4.149 | -201.659 | -99.664 | 7.045 | -218.112 | -55.634 | 114.004 | 101.315 | 96.089 | 89.025 | 63.234 | -3.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.767 | 19.767 | 19.756 | 11.136 | -55.323 | -57.883 | -59.78 | -59.543 | -54.789 | -58.557 | -61.277 | 178.74 | 181.965 | -69.322 | -69.861 | 64.746 | 139.068 | 76.228 | 286.909 | 74.678 | 103.04 | 307.366 | 208.458 | 0 | 0 | 0 | -114.004 | 0 | 0 | 0 | 0 | 3.044 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12.358 | 13.575 | 10.647 | 12.39 | 10.39 | 10.39 | 17.894 | 10.114 | 10.114 | 8.146 | 5.378 | 6.684 | 5.126 | 4.532 | 4.338 | 4.33 | 6.33 | 4.33 | 4.33 | 59.653 | 62.213 | 94.273 | 64.066 | 166.503 | 177.205 | 61.486 | 0.209 | 0.2 | 70.025 | 70.369 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 0.508 | 104.788 | 331.542 | 167.472 | 114.512 | 20.394 | 21.116 | 134.591 | 184.15 | 271.17 | 270.423 | 270.442 | 270.638 | 270.584 | 270.66 | 270.787 | 322.008 | 321.555 |
Total Non-Current Assets
| 361.442 | 383.04 | 370.707 | 382.188 | 346.53 | 318.035 | 323.868 | 324.829 | 334.319 | 354.287 | 353.049 | 379.852 | 399.507 | 437.471 | 440.525 | 479.567 | 506.735 | 520.585 | 540.87 | 451.38 | 427.745 | 402.582 | 221.053 | 214.333 | 184.289 | 69.156 | 70.066 | 77.681 | 78.729 | 75.774 | 81.493 | 93.712 | 98.559 | 103.094 | 105.58 | 113.601 | 112.435 | 115.84 | 118.693 | 120.619 | 119.273 | 122.292 | 129.852 | 121.089 | 226.823 | 250.795 | 186.239 | 187.401 | 188.837 | 192.823 | 195.617 | 216.338 | 222.962 | 295.315 | 300.295 |
Total Assets
| 615.914 | 699.389 | 665.438 | 638.649 | 583.701 | 524.356 | 552.544 | 500.284 | 469.919 | 428.742 | 464.316 | 501.436 | 472.757 | 531.092 | 583.468 | 537.837 | 581.959 | 605.863 | 608.028 | 487.705 | 501.071 | 490.026 | 370.463 | 384.238 | 399.075 | 395.059 | 407.014 | 422.272 | 424.327 | 425.245 | 456.933 | 463.891 | 483.701 | 494.155 | 510.781 | 531.612 | 511.618 | 543.999 | 556.511 | 549.287 | 547.867 | 552.626 | 558.354 | 382.636 | 389.773 | 367.563 | 367.817 | 384.316 | 406.621 | 424.31 | 440.998 | 468.601 | 349.821 | 365.035 | 362.883 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1.352 | 1.929 | 5.626 | 1.197 | 1.594 | 6.309 | 3.417 | 0.274 | 8.61 | 4.89 | 1.775 | 1.36 | 2.448 | 2.401 | 3.458 | 2.635 | 3.371 | 0.853 | 2.574 | 0.285 | 0.053 | 0.082 | 0.636 | 0.636 | 0.636 | 1.272 | 1.28 | 1.453 | 3.805 | 1.313 | 0.064 | 0.081 | 0.017 | 0.762 | 0.719 | 0.622 | 0.111 | 0.373 | 0.634 | 0.542 | 1.768 | 1.358 | 0.447 | 6.949 | 3.087 | 8.853 | 3.416 | 11.911 | 16.032 | 17.341 | 13.05 | 20.674 | 17.538 | 19.38 | 10.221 |
Short Term Debt
| 177.511 | 200.858 | 181.702 | 190.411 | 182.722 | 162.038 | 161.086 | 162.77 | 162.508 | 156.231 | 144.473 | 162.313 | 156.837 | 129.308 | 115.346 | 117.491 | 123.932 | 160.138 | 126.552 | 47.275 | 34.356 | 27.836 | 1.132 | 0.571 | 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 | 13.1 | 10.615 | 9.9 |
Tax Payables
| 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 | 18.121 | 18.121 | 18.01 | 17.73 | 17.729 | 0 | 0 | 0 | 0.616 | 0.616 | 0.698 | 1.819 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 10.645 | 7.633 | 7.331 | 21.842 | 20.998 | 5.064 | 0.613 | 0.061 | 3.255 | 2.638 | 21.671 | 12.568 | 14.345 | 27.622 | 26.182 | 15.462 | 31.866 | 20.794 | 30.686 | 30.669 | 27.906 | 6.856 | 8.198 | 9.758 | 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 | 26.821 | 36.614 | 44.774 |
Other Current Liabilities
| 20.404 | 37.905 | 35.435 | 0.661 | 1.318 | 15.966 | 17.283 | 13.554 | 14.952 | 12.608 | 1.34 | 4.062 | 5.151 | 111.029 | 99.065 | 38.357 | 37.375 | 0.219 | 0.253 | 0.344 | 0.502 | 0.221 | 0.502 | 0.232 | 3.694 | 2.837 | 3.139 | 3.618 | 3.224 | 2.858 | 4.278 | 3.363 | 3.189 | 2.561 | 4.165 | 3.846 | 3.366 | 21.77 | 23.202 | 22.246 | 26.103 | 30.184 | 22.783 | 25.221 | 32.934 | 32.231 | 33.332 | 34.227 | 43.98 | 36.097 | 46.72 | 40.98 | 0.194 | 0.415 | 0.121 |
Total Current Liabilities
| 209.912 | 248.325 | 230.094 | 214.111 | 206.632 | 189.377 | 182.399 | 176.659 | 189.325 | 176.367 | 169.259 | 180.303 | 178.781 | 270.36 | 244.051 | 173.945 | 196.544 | 182.004 | 160.065 | 78.573 | 62.817 | 34.995 | 10.468 | 11.197 | 4.33 | 4.109 | 4.419 | 5.071 | 7.029 | 4.171 | 4.342 | 3.444 | 3.206 | 3.323 | 4.884 | 4.468 | 3.477 | 22.143 | 23.836 | 22.788 | 27.871 | 31.542 | 23.23 | 32.17 | 36.021 | 41.084 | 36.748 | 46.138 | 60.012 | 53.438 | 59.77 | 61.654 | 57.653 | 67.024 | 65.016 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.862 | 46.4 | 46.703 | 144.636 | 106.682 | 73.095 | 72.76 | 86.46 | 77.825 | 78.479 | 75.994 | 98.868 | 103.354 | 137.923 | 208.464 | 238.024 | 207.049 | 212.484 | 196.943 | 127.321 | 121.819 | 113.176 | 1.037 | 1.029 | 1.067 | 1.075 | 1.06 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.162 | 0 | 0 | 0 | -1.566 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 3.992 | 5.877 | 6.212 | 6.942 | 1.833 | 1.697 | 1.18 | 2.019 | 0 | 0 | 0 | 0 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.073 | 8.01 | 11.651 | 15.533 | 19.587 | 23.423 | 28.041 | 23.858 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.276 | 0.25 | 0.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.1 | 0 | 0 | 0 | 0.494 | 0 | 0.542 | 0 | 0 | 0 | 0.925 | 2.987 | 2.257 | 2.542 | 2.712 | 2.103 | 1.604 | 1.956 | 2.034 | 1.585 | 1.45 | 1.219 | 1.162 | 0 | 0 | 0 | 1.566 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 83.144 | 98.262 | 90.44 | 1.826 | 1.826 | 1.826 | 1.826 | 1.826 | 1.826 | 1.826 | 3.224 | 1.826 | 1.667 | 1.826 | 1.826 | 3.884 | 13.846 | 3.877 | 3.282 | 3.109 | 1.532 | 1.063 | 0 | 0 | 1.067 | 0 | 0 | 0 | 0 | 0.006 | 0.062 | 0.062 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.012 | 0.006 | 0.006 | 0.156 | 0.156 | 1.744 | 1.744 | 1.738 | 1.828 | 2.843 | 2.843 | 2.843 | 3.005 | 2.544 | 2.778 | 2.781 | 3.27 |
Total Non-Current Liabilities
| 111.274 | 150.789 | 143.501 | 153.404 | 110.341 | 76.618 | 75.766 | 90.305 | 79.651 | 80.305 | 79.218 | 100.694 | 105.339 | 139.749 | 210.29 | 241.908 | 220.895 | 216.361 | 200.225 | 130.43 | 123.351 | 114.239 | 1.037 | 1.029 | 2.167 | 1.075 | 1.06 | 0.145 | 0.494 | 0.006 | 0.604 | 0.062 | 0.006 | 0.006 | 0.931 | 2.993 | 2.263 | 2.548 | 2.724 | 2.109 | 1.61 | 2.112 | 2.19 | 3.329 | 7.267 | 10.967 | 13.479 | 18.376 | 22.43 | 26.266 | 31.046 | 26.402 | 2.778 | 2.781 | 3.27 |
Total Liabilities
| 321.186 | 399.114 | 373.595 | 367.515 | 316.973 | 265.995 | 258.165 | 266.964 | 268.976 | 256.672 | 248.477 | 280.997 | 284.12 | 410.109 | 454.341 | 415.853 | 417.439 | 398.365 | 360.29 | 209.003 | 186.168 | 149.234 | 11.505 | 12.226 | 6.497 | 5.184 | 5.479 | 5.216 | 7.523 | 4.177 | 4.946 | 3.506 | 3.212 | 3.329 | 5.815 | 7.461 | 5.74 | 24.691 | 26.56 | 24.897 | 29.481 | 33.654 | 25.42 | 35.499 | 43.288 | 52.051 | 50.227 | 64.514 | 82.442 | 79.704 | 90.816 | 88.056 | 60.431 | 69.805 | 68.286 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.126 | 4.031 | 3.274 | 2.826 | 2.104 | 0.029 | 0 | 0.625 | 0.995 | 0 | 0 | 0 | 0 | 0.598 | 1.924 | 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
| 562.75 | 562.75 | 532.75 | 510.25 | 485.25 | 485.25 | 485.25 | 452.52 | 409.57 | 340.25 | 340.25 | 310.25 | 270.25 | 214.93 | 189.67 | 180 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 400 |
Retained Earnings
| -351.741 | -693.572 | -628.921 | -639.799 | -580.923 | -526.527 | -489.912 | -453.377 | -405.982 | -370.636 | -325.542 | -264.452 | -217.378 | -160.035 | -101.389 | -85.58 | -162.442 | -120.221 | -80.429 | -50.187 | -16.061 | 9.035 | 28.59 | 42.014 | 60.534 | 57.339 | 69.9 | 85.645 | 86.409 | 91.999 | 119.052 | 126.347 | 143.864 | 151.933 | 164.561 | 184.245 | 169.541 | 181.575 | 222.385 | 219.794 | 216.227 | 215.093 | 218.91 | 34.991 | 35.081 | 5.468 | 6.66 | 8.819 | 12.506 | 37.298 | 40.971 | 53.303 | -23.314 | -19.388 | -118.047 |
Accumulated Other Comprehensive Income/Loss
| 25.838 | 25.865 | 25.556 | 25.681 | 25.856 | 25.345 | 25.129 | 97.078 | 94.09 | 30.938 | 0 | 174.678 | 30.993 | 30.993 | 0 | -3.126 | -4.031 | -3.274 | -2.826 | -2.104 | -0.029 | 0.764 | -0.625 | -0.995 | 1.051 | 1.543 | 0.642 | 0.418 | -0.598 | -1.924 | 1.942 | 3.045 | 5.632 | 7.9 | 9.412 | 8.913 | 5.344 | 6.74 | 7.566 | 4.596 | 2.159 | 3.879 | 4.256 | 2.378 | 1.636 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 45 | 394.835 | 349.835 | 362.636 | 320.086 | 273.11 | 273.11 | 135.83 | 102.891 | 171.437 | 201.198 | 0 | 104.805 | 35.102 | 41.34 | 27.867 | 26.962 | 27.719 | 28.167 | 28.889 | 30.964 | 30.993 | 30.368 | 29.998 | 30.993 | 30.993 | 30.993 | 30.993 | 30.395 | 29.069 | 30.993 | 30.993 | 30.993 | 30.993 | 30.993 | 30.993 | 30.993 | 30.993 | 0 | 0 | 0 | 0 | 9.768 | 9.768 | 9.768 | 9.768 | 10.93 | 10.983 | 11.673 | 7.308 | 9.211 | 27.242 | 12.704 | 14.618 | 12.644 |
Total Shareholders Equity
| 281.847 | 289.878 | 279.22 | 258.768 | 250.269 | 257.178 | 293.577 | 232.051 | 200.569 | 171.989 | 215.906 | 220.476 | 188.67 | 120.99 | 129.621 | 122.287 | 164.52 | 207.498 | 247.738 | 278.702 | 314.903 | 340.792 | 358.958 | 372.012 | 392.578 | 389.875 | 401.535 | 417.056 | 416.804 | 421.068 | 451.987 | 460.385 | 480.489 | 490.826 | 504.966 | 524.151 | 505.878 | 519.308 | 529.951 | 524.39 | 518.386 | 518.972 | 532.934 | 347.137 | 346.485 | 315.512 | 317.59 | 319.802 | 324.179 | 344.606 | 350.182 | 380.545 | 289.39 | 295.23 | 294.597 |
Total Equity
| 294.728 | 300.275 | 291.843 | 271.134 | 266.728 | 258.361 | 294.379 | 233.32 | 200.943 | 172.07 | 215.839 | 220.439 | 188.637 | 120.983 | 129.127 | 121.984 | 164.52 | 207.498 | 247.738 | 278.702 | 314.903 | 340.792 | 358.958 | 372.012 | 392.578 | 389.875 | 401.535 | 417.056 | 416.804 | 421.068 | 451.987 | 460.385 | 480.489 | 490.826 | 504.966 | 524.151 | 505.878 | 519.308 | 529.951 | 524.39 | 518.386 | 518.972 | 532.934 | 347.137 | 346.485 | 315.512 | 317.59 | 319.802 | 324.179 | 344.606 | 350.182 | 380.545 | 289.39 | 295.23 | 294.597 |
Total Liabilities & Shareholders Equity
| 615.914 | 699.389 | 665.438 | 638.649 | 583.701 | 524.356 | 552.544 | 500.284 | 469.919 | 428.742 | 464.316 | 501.436 | 472.757 | 531.092 | 583.468 | 537.837 | 581.959 | 605.863 | 608.028 | 487.705 | 501.071 | 490.026 | 370.463 | 384.238 | 399.075 | 395.059 | 407.014 | 422.272 | 424.327 | 425.245 | 456.933 | 463.891 | 483.701 | 494.155 | 510.781 | 531.612 | 511.618 | 543.999 | 556.511 | 549.287 | 547.867 | 552.626 | 558.354 | 382.636 | 389.773 | 367.563 | 367.817 | 384.316 | 406.621 | 424.31 | 440.998 | 468.601 | 349.821 | 365.035 | 362.883 |