Lead Data Inc.
TWSE:2443.TW
3.57 (TWD) • At close July 23, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) TWD.
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
| 450.152 | 447.486 | 464.413 | 282.12 | 286.025 | 295.06 | 338.435 | 360.688 | 350.548 | 237.019 | 127.914 | 208.77 | 236.746 | 261.863 | 273.268 | 182.593 | 176.011 | 219.294 | 118.802 | 110.116 | 208.739 | 252.362 | 308.558 | 254.021 | 332.377 | 324.602 | 362.488 | 355.653 | 383.692 | 355.469 | 394.648 | 715.604 | 679.892 | 834.789 | 905.692 | 1,412.194 | 1,373.918 | 1,540.633 | 1,720.45 | 1,524.943 | 1,083.204 | 762.222 | 1,017.772 | 1,106.602 | 1,052.432 | 1,018.603 | 1,123.889 | 1,154.519 | 1,229.367 | 984.65 | 1,156.657 | 919.468 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.942 | 0 | 0 | 0.027 | 0.027 | 0.027 | 0.018 | 0.018 | 164.794 | 214.368 | 88.612 | 89.55 | 98.347 | 123.533 | 186.934 | 266.173 | 391.516 | 482.575 | 476.57 | 541.06 | 564.033 | 267.886 | 355.752 | 252.573 | 292.141 | 245.233 | 79.48 | 83.408 | 121.788 | 85.701 | 138.895 | 246.36 | 114.868 | 1.732 | 0 | 1.732 | 0 | 11.851 | 0 | 5.055 | 0 | 0 |
Cash and Short Term Investments
| 450.152 | 447.486 | 464.413 | 282.12 | 286.025 | 295.06 | 338.435 | 360.688 | 350.548 | 237.019 | 240.856 | 208.77 | 236.746 | 261.89 | 273.295 | 182.62 | 176.029 | 219.312 | 283.596 | 324.484 | 297.351 | 341.912 | 406.905 | 377.554 | 519.311 | 590.775 | 754.004 | 838.228 | 860.262 | 896.529 | 958.681 | 983.49 | 1,035.644 | 1,087.362 | 1,197.833 | 1,657.427 | 1,453.398 | 1,624.041 | 1,842.238 | 1,610.644 | 1,222.099 | 1,008.582 | 1,132.64 | 1,108.334 | 1,052.432 | 1,020.335 | 1,123.889 | 1,166.37 | 1,229.367 | 989.705 | 1,156.657 | 919.468 |
Net Receivables
| 1.15 | 1.451 | 1.434 | 61.967 | 63.725 | 62.957 | 51.942 | 46.726 | 30.074 | 24.442 | 66.673 | 93.545 | 97.078 | 121.809 | 124.951 | 132.415 | 773.381 | 670.062 | 579.249 | 684.462 | 396.003 | 226.099 | 322.874 | 279.674 | 218.084 | 169.293 | 109.318 | 152.251 | 137.218 | 113.786 | 105.796 | 163.367 | 302.268 | 273.941 | 51.244 | 41.797 | 65.109 | 269.91 | 52.002 | 241.043 | 355.997 | 121.453 | 112.778 | 116.643 | 180.648 | 337.166 | 278.357 | 464.511 | 556.374 | 651.834 | 513.317 | 558.504 |
Inventory
| 0.215 | 0.682 | 0.028 | 0.028 | 6.469 | 0.862 | 1.69 | 4.831 | 12.318 | 22.109 | 25.594 | 99.336 | 158.643 | 161.446 | 200.148 | 143.9 | 293.393 | 312.335 | 302.852 | 303.282 | 243.777 | 453.542 | 190.69 | 286.133 | 224.601 | 272.457 | 138.335 | 102.177 | 83.393 | 127.411 | 189.613 | 163.14 | 82.761 | 145.66 | 192.217 | 109.902 | 80.412 | 23.052 | 17.935 | 18.053 | 41.572 | 37.154 | 25.865 | 24.252 | 31.188 | 36.624 | 58.201 | 82.677 | 117.639 | 147.159 | 355.826 | 414.468 |
Other Current Assets
| 21.691 | 0.01 | 21.758 | 80.686 | 0.371 | 1.011 | 2.717 | 0.709 | 24.758 | 149.429 | 152.714 | 157.83 | 162.041 | 151.8 | 159.898 | 153.046 | 174.114 | 168.683 | 43.699 | 90.028 | 107.177 | 99.223 | 107.721 | 94.261 | 103.844 | 107.578 | 95.686 | 101.606 | 108.367 | 118.577 | 135.956 | 86.917 | 112.237 | 71.609 | 304.026 | 81.073 | 312.623 | 91.017 | 78.555 | 73.412 | 89.814 | 121.412 | 31.242 | 19.069 | 31.927 | 24.041 | 21.767 | 31.085 | 40.833 | 37.32 | 63.034 | 86.852 |
Total Current Assets
| 472.993 | 471.23 | 488.339 | 425.503 | 356.59 | 359.89 | 394.784 | 412.954 | 417.698 | 432.999 | 485.837 | 559.481 | 654.508 | 696.945 | 758.292 | 611.981 | 1,416.917 | 1,370.392 | 1,209.396 | 1,402.256 | 1,044.308 | 1,120.776 | 1,028.19 | 1,037.622 | 1,065.84 | 1,140.103 | 1,097.343 | 1,194.262 | 1,189.24 | 1,256.303 | 1,390.046 | 1,396.914 | 1,532.91 | 1,578.572 | 1,745.32 | 1,890.199 | 1,911.542 | 2,008.02 | 1,990.73 | 1,943.152 | 1,709.482 | 1,288.601 | 1,302.525 | 1,268.298 | 1,296.195 | 1,418.166 | 1,482.214 | 1,744.643 | 1,944.213 | 1,826.018 | 2,088.834 | 1,979.292 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 49.842 | 54.669 | 59.86 | 62.389 | 122.217 | 111.159 | 172.175 | 165.12 | 171.869 | 177.244 | 188.665 | 193.401 | 307.845 | 395.031 | 414.273 | 430.105 | 446.843 | 453.379 | 470.048 | 350.245 | 740.143 | 698.161 | 684.092 | 625.397 | 529.104 | 543.694 | 544.65 | 540.878 | 575.618 | 588.338 | 399.848 | 367.142 | 356.06 | 396.049 | 409.492 | 444.013 | 450.126 | 400.343 | 619.799 | 619.877 | 593.099 | 764.776 | 795.478 | 959.825 | 1,556.119 | 1,614.105 | 1,693.966 | 1,718.173 | 1,888.213 | 1,828.17 | 2,159.539 | 2,159.097 |
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 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 5.86 | 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 | 0.224 | 0.25 | 0.323 | 0.288 | 0.526 | 0.809 | 0.997 | 1.174 | 1.367 | 1.582 | 2.238 | 2.782 | 2.915 | 3.196 | 3.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0.003 | 0.005 | 0.233 | 0.283 | 0.224 | 0.25 | 0.323 | 0.288 | 0.526 | 0.809 | 6.857 | 7.034 | 7.227 | 7.442 | 8.098 | 8.642 | 8.775 | 9.056 | 9.157 | 1.516 | 0.863 | 0.873 | 0.778 | 0.812 | 0.888 | 0 | 0 | 0 | 0 | 0 | 0 | 12.745 | 0 | 0 |
Long Term Investments
| 44.931 | 45.1 | 48.244 | 49.559 | 51.88 | 53.063 | 0 | 0 | 0 | 0 | -112.743 | 0 | 0 | 0.205 | 119.368 | 134.367 | 0.132 | 0.177 | -164.599 | -202.439 | -76.538 | -75.282 | -84.32 | -109.905 | -175.475 | -254.268 | -376.068 | -465.978 | -454.321 | -518.525 | -546.42 | -252.053 | -322.303 | -218.17 | -256.139 | -210.181 | -44.689 | -47.053 | -86.721 | -51.155 | -106.091 | -215.553 | -84.867 | 28.037 | 0 | 27.384 | 0 | 15.696 | 0 | 24.823 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.541 | 242.209 | 332.313 | 210.441 | 220.403 | 244.196 | 260.577 | 323.449 | 409.393 | 533.757 | 648.091 | 642.04 | 706.723 | 945.301 | 669.548 | 760.347 | 610.678 | 591.06 | 505.209 | 281.687 | 216.82 | 260.515 | 225.477 | 278.331 | 411.369 | 263.02 | 0 | 0 | 0 | 0 | 0 | 4.97 | 4.625 | 4.674 | 2.206 |
Other Non-Current Assets
| 0.565 | 0.726 | 0.747 | 0.744 | 1.13 | 1.029 | 68.668 | 68.124 | 69.654 | 73.74 | 189.44 | 138.46 | 140.289 | 141.583 | 144.197 | 151.242 | 152.563 | 91.888 | 113.531 | 33.432 | 32.384 | 34.632 | 28.697 | 28.58 | 27.509 | 27.608 | 42.514 | 33.963 | 31.572 | 25.218 | 21 | 15.438 | 17.061 | 15.688 | 14.178 | 13.992 | 36.762 | 49.291 | 3.825 | 43.27 | 42.811 | 35.538 | 35.612 | 38.48 | 63.114 | 36.063 | 63.341 | 51.495 | 146.874 | 106.435 | 122.506 | 158.811 |
Total Non-Current Assets
| 95.338 | 100.495 | 108.851 | 112.692 | 175.227 | 165.251 | 240.843 | 233.244 | 241.523 | 250.984 | 265.362 | 331.861 | 448.134 | 536.819 | 677.838 | 715.714 | 599.538 | 619.986 | 661.192 | 513.556 | 906.663 | 878.197 | 872.889 | 804.899 | 704.91 | 726.715 | 745.379 | 757.763 | 801.766 | 808.788 | 826.956 | 807.517 | 819.263 | 812.887 | 767.366 | 762.089 | 733.043 | 620.917 | 798.281 | 838.342 | 808.928 | 996.942 | 1,010.131 | 1,026.342 | 1,619.233 | 1,677.552 | 1,757.307 | 1,785.364 | 2,040.057 | 1,976.798 | 2,286.719 | 2,320.114 |
Total Assets
| 568.331 | 571.725 | 597.19 | 538.195 | 531.817 | 525.141 | 635.627 | 646.198 | 659.221 | 683.983 | 751.199 | 891.342 | 1,102.642 | 1,233.764 | 1,436.13 | 1,327.695 | 2,016.455 | 1,990.378 | 1,870.588 | 1,915.812 | 1,950.971 | 1,998.973 | 1,901.079 | 1,842.521 | 1,770.75 | 1,866.818 | 1,842.722 | 1,952.025 | 1,991.006 | 2,065.091 | 2,217.002 | 2,204.431 | 2,352.173 | 2,391.459 | 2,512.686 | 2,652.288 | 2,644.585 | 2,628.937 | 2,789.011 | 2,781.494 | 2,518.41 | 2,285.543 | 2,312.656 | 2,294.64 | 2,915.428 | 3,095.718 | 3,239.521 | 3,530.007 | 3,984.27 | 3,802.816 | 4,375.553 | 4,299.406 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.53 | 3.465 | 3.766 | 3.745 | 140.351 | 131.806 | 131.299 | 123.189 | 125.115 | 124.682 | 136.544 | 134.143 | 143.853 | 146.908 | 231.925 | 156.387 | 148.507 | 145.422 | 149.674 | 147.68 | 172.587 | 304.266 | 10.76 | 9.098 | 14.135 | 11.304 | 12.671 | 6.603 | 12.74 | 25.132 | 77.338 | 4.753 | 54.973 | 5.565 | 2.598 | 6.855 | 3.031 | 13.005 | 7.869 | 11.249 | 20.766 | 19.465 | 13.909 | 10.669 | 11.331 | 22.16 | 22.972 | 137.061 | 162.568 | 55.119 | 225.66 | 192.794 |
Short Term Debt
| 1.026 | 1.967 | 1.995 | 1.95 | 0.848 | 1.212 | 6.298 | 7.5 | 7.766 | 8.954 | 11.077 | 29.64 | 81.332 | 105.213 | 128.934 | 17.162 | 244.784 | 163.798 | 126.939 | 126.983 | 213.818 | 91.553 | 177.263 | 191.09 | 117.368 | 172.636 | 98.916 | 103.614 | 16.56 | 11.94 | 11.241 | 10.83 | 12.242 | 11.647 | 14.009 | 10.312 | 14.824 | 5.442 | 5.26 | 0.444 | 22.539 | 19.172 | 18.513 | 0.525 | 1.947 | 1.824 | 91.351 | 107.12 | 242.673 | 155.543 | 516.035 | 492.864 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.019 | 0.045 | 0 | 0 | 0 | 0.006 | 0.033 | 0.105 | 0 | 0.017 | 0 | 0 | 0 | 0.013 | 0.02 | 0.01 | 0.01 | 0.012 | 0.01 | 58.005 | 59.833 | 60.275 | 58.462 | 11.912 | 13.092 | 0.091 | 0.024 | 0.01 | 0.032 | 0 | 6.505 | 0 | 6.605 | 0 | 6.136 | 0 | 17.736 |
Deferred Revenue
| 39.724 | 2.307 | 1.983 | 2.659 | 1.948 | 2.379 | 0 | 0 | 54.052 | 59.834 | 63.141 | 140.105 | 123.863 | 102.867 | 141.093 | 148.349 | 567.843 | 480.806 | 420.282 | 452.111 | 239.313 | 0.033 | 211.579 | 144.135 | 129.719 | 151.977 | 127.463 | 134.082 | 137.835 | 118.702 | 127.049 | 139.547 | 122.401 | 121.545 | 183.64 | 195.855 | 158.193 | 184.535 | 116.932 | 145.772 | 66.329 | 109.215 | 146.785 | 557.086 | 80.067 | 154.19 | 146.568 | 188.633 | 213.709 | 245.071 | 257.801 | 269.744 |
Other Current Liabilities
| 0.167 | 38.241 | 43.335 | 45.072 | 50.793 | 45.412 | 56.935 | 56.989 | 1.139 | 1.426 | 1.25 | 1.138 | 0.666 | 0.413 | 0.233 | 0.203 | 171.377 | 178.881 | 107.644 | 104.995 | 1.729 | 203.609 | 10.641 | 50.237 | 54.581 | 5.078 | 27.597 | 31.085 | 27.355 | 20.965 | 14.978 | 9.562 | 10.076 | 59.017 | 62.666 | 63.599 | 49.323 | 0.163 | 4.049 | 3.99 | 270.157 | 0.439 | 3.631 | 19.69 | 36.103 | 44.106 | 57.886 | 70.036 | 169.657 | 149.164 | 145.612 | 111.966 |
Total Current Liabilities
| 44.447 | 45.98 | 51.079 | 53.426 | 193.94 | 180.809 | 194.532 | 187.678 | 188.072 | 194.896 | 212.012 | 305.026 | 349.714 | 355.401 | 502.185 | 322.101 | 1,132.511 | 968.907 | 804.539 | 831.769 | 627.447 | 599.461 | 410.243 | 394.56 | 315.803 | 340.995 | 266.647 | 275.384 | 194.49 | 176.739 | 230.606 | 164.692 | 199.692 | 197.774 | 262.913 | 276.621 | 225.371 | 203.145 | 134.11 | 161.455 | 379.791 | 148.291 | 182.838 | 587.97 | 129.448 | 222.28 | 318.777 | 502.85 | 788.607 | 604.897 | 1,145.108 | 1,067.368 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1.482 | 2.722 | 3.395 | 3.991 | 3.539 | 3.536 | 49.988 | 52.355 | 54.063 | 55.928 | 65.52 | 66.665 | 69.239 | 69.706 | 74.251 | 74.23 | 73.643 | 68.472 | 69.808 | 0 | 131.28 | 106.976 | 72.052 | 0 | 0 | 0 | 2.128 | 4.663 | 7.198 | 9.732 | 12.267 | 14.802 | 17.336 | 19.871 | 22.405 | 24.94 | 27.475 | 0 | 0 | 0 | 25.5 | 31.5 | 36 | 40.5 | 45 | 49.5 | 53.879 | 117.758 | 79.643 | 254.937 | 276.985 | 207.143 |
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 |
Deferred Tax Liabilities 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 |
Other Non-Current Liabilities
| 9.078 | 9.075 | 9.035 | 0.018 | 0 | 0 | 0 | 0 | 4.406 | 4.406 | 4.406 | 4.406 | 4.406 | 4.406 | 4.406 | 4.406 | 4.406 | 53.147 | 53.147 | 53.147 | 53.267 | 4.527 | 4.811 | 4.406 | 4.731 | 4.624 | 4.611 | 5.014 | 44.03 | 45.312 | 41.094 | 41.094 | 82.3 | 77.275 | 78.125 | 79.25 | 114.263 | 112.714 | 116.983 | 107.16 | 448.368 | 456.77 | 454.11 | 0.01 | 0.01 | 1.906 | 2.142 | 7.897 | 4.951 | 5.608 | 16.304 | 17.989 |
Total Non-Current Liabilities
| 10.56 | 11.797 | 12.43 | 4.009 | 3.539 | 3.536 | 49.988 | 52.355 | 58.469 | 60.334 | 69.926 | 71.071 | 73.645 | 74.112 | 78.657 | 78.636 | 78.049 | 121.619 | 122.955 | 53.147 | 184.547 | 111.503 | 76.863 | 4.406 | 4.731 | 4.624 | 6.739 | 9.677 | 51.228 | 55.044 | 53.361 | 55.896 | 99.636 | 97.146 | 100.53 | 104.19 | 141.738 | 112.714 | 116.983 | 107.16 | 473.868 | 488.27 | 490.11 | 40.51 | 45.01 | 51.406 | 56.021 | 125.655 | 84.594 | 260.545 | 293.289 | 225.132 |
Total Liabilities
| 55.007 | 57.777 | 63.509 | 57.435 | 197.479 | 184.345 | 244.52 | 240.033 | 246.541 | 255.23 | 281.938 | 376.097 | 423.359 | 429.513 | 580.842 | 400.737 | 1,210.56 | 1,090.526 | 927.494 | 884.916 | 811.994 | 710.964 | 487.106 | 398.966 | 320.534 | 345.619 | 273.386 | 285.061 | 245.718 | 231.783 | 283.967 | 220.588 | 299.328 | 294.92 | 363.443 | 380.811 | 367.109 | 315.859 | 251.093 | 268.615 | 853.659 | 636.561 | 672.948 | 628.48 | 174.458 | 273.686 | 374.798 | 628.505 | 873.201 | 865.442 | 1,438.397 | 1,292.5 |
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 |
Common Stock
| 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 1,456.87 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 | 3,540.37 |
Retained Earnings
| -1,341.345 | -1,329.215 | -1,322.936 | -1,374.101 | -1,527.12 | -1,517.545 | -1,473.522 | -1,443.676 | -1,433.83 | -1,483.141 | -1,447.371 | -1,402.271 | -1,231.073 | -1,098.785 | -1,018.017 | -952.682 | -884.283 | -817.446 | -769.357 | -686.821 | -581.873 | -443.923 | -334.391 | -298.344 | -230.35 | -149.875 | -85.001 | -27.569 | 21.803 | 82.53 | 148.081 | 194.851 | 241.975 | 314.475 | 357.189 | 497.034 | 510.996 | 539.119 | 611.787 | 621.926 | -64.048 | -2,152.394 | -2,143.655 | -2,083.52 | -1,104.769 | -1,080.968 | -1,052.187 | -1,031.088 | -893.155 | -990.818 | -1,039.42 | -911.526 |
Accumulated Other Comprehensive Income/Loss
| 174.926 | 163.738 | 176.256 | 174.29 | 180.004 | 176.932 | 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 |
Other Total Stockholders Equity
| 197.879 | 197.879 | 197.879 | 197.879 | 197.879 | 197.879 | 380.597 | 366.188 | 362.582 | 427.528 | 430.797 | 429.839 | 421.936 | 414.544 | 384.59 | 389.054 | 210.862 | 222.788 | 218.469 | 223.128 | 224.624 | 234.014 | 247.082 | 240.588 | 178.937 | 168.936 | 145.182 | 181.662 | 209.763 | 234.882 | 265.968 | 269.419 | 290.396 | 261.381 | 269.484 | 248.225 | 218.057 | 223.386 | 112.546 | 86.719 | 55.237 | 50.796 | 38.019 | 2.19 | -6.758 | 39.754 | 50.744 | -21.311 | 19.267 | -41.355 | -24.887 | -57.851 |
Total Shareholders Equity
| 488.33 | 489.272 | 508.069 | 454.938 | 307.633 | 314.136 | 363.945 | 379.382 | 385.622 | 401.257 | 440.296 | 484.438 | 647.733 | 772.629 | 823.443 | 893.242 | 783.449 | 862.212 | 905.982 | 993.177 | 1,099.621 | 1,246.961 | 1,369.561 | 1,399.114 | 1,405.457 | 1,475.931 | 1,517.051 | 1,610.963 | 1,688.436 | 1,774.282 | 1,870.919 | 1,921.14 | 1,989.241 | 2,032.726 | 2,083.543 | 2,202.129 | 2,185.923 | 2,219.375 | 2,181.203 | 2,165.515 | 1,448.059 | 1,438.772 | 1,434.734 | 1,459.04 | 2,428.843 | 2,499.156 | 2,538.927 | 2,487.971 | 2,666.482 | 2,508.197 | 2,476.063 | 2,570.993 |
Total Equity
| 513.324 | 513.948 | 533.681 | 480.76 | 334.338 | 340.796 | 391.107 | 379.382 | 385.622 | 401.257 | 440.296 | 484.438 | 647.733 | 772.629 | 823.443 | 893.242 | 783.449 | 862.212 | 905.982 | 993.177 | 1,099.621 | 1,246.961 | 1,369.561 | 1,399.114 | 1,405.457 | 1,475.931 | 1,517.051 | 1,610.963 | 1,688.436 | 1,774.282 | 1,870.919 | 1,921.14 | 1,989.241 | 2,032.726 | 2,083.543 | 2,202.129 | 2,185.923 | 2,219.375 | 2,181.203 | 2,165.515 | 1,448.059 | 1,438.772 | 1,434.734 | 1,459.04 | 2,428.843 | 2,499.156 | 2,538.927 | 2,487.971 | 2,666.482 | 2,508.197 | 2,476.063 | 2,570.993 |
Total Liabilities & Shareholders Equity
| 568.331 | 571.725 | 597.19 | 538.195 | 531.817 | 525.141 | 635.627 | 646.198 | 659.221 | 683.983 | 751.199 | 891.342 | 1,102.642 | 1,233.764 | 1,436.13 | 1,327.695 | 2,016.455 | 1,990.378 | 1,870.588 | 1,915.812 | 1,950.971 | 1,998.973 | 1,901.079 | 1,842.521 | 1,770.75 | 1,866.818 | 1,842.722 | 1,952.025 | 1,991.006 | 2,065.091 | 2,217.002 | 2,204.431 | 2,352.173 | 2,391.459 | 2,512.686 | 2,652.288 | 2,644.585 | 2,628.937 | 2,789.011 | 2,781.494 | 2,518.41 | 2,285.543 | 2,312.656 | 2,294.64 | 2,915.428 | 3,095.718 | 3,239.521 | 3,530.007 | 3,984.27 | 3,802.816 | 4,375.553 | 4,299.406 |