AboCom Systems, Inc.
TWSE:2444.TW
14.4 (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
| 459.13 | 478.91 | 384.774 | 380.134 | 262.702 | 330.785 | 158.445 | 146.603 | 221.169 | 210.42 | 193.965 | 110.082 | 81.972 | 181.743 | 213.034 | 209.13 | 154.09 | 98.919 | 128.841 | 80.121 | 77.137 | 45.47 | 81.298 | 55.874 | 104.177 | 287.014 | 387.176 | 337.188 | 419.278 | 461.836 | 544.829 | 430.538 | 386.435 | 336.212 | 240.495 | 232.913 | 284.693 | 228.208 | 219.45 | 157.376 | 231.436 | 202.299 | 195.123 | 197.866 | 164.975 | 190.172 | 171.696 | 230.137 | 141.37 | 96.92 | 73.573 | 44.516 | 40.152 | 75.631 | 145.373 |
Short Term Investments
| 0 | 116.16 | 103.834 | 0 | 0 | 0 | 0 | 0 | 0 | 26.185 | 21.618 | 16.717 | 16.723 | 17.125 | 8.548 | 8.732 | 8.891 | 9.068 | 1.241 | 6 | 6 | 2.5 | 90.976 | 10 | 29 | 55.356 | 55.356 | 65.307 | 91.807 | 107.873 | 62.873 | 46.5 | 58.58 | 57.1 | 57.1 | 30.6 | 20 | 40.004 | 34 | 40.377 | 45.592 | 40.831 | 40.831 | 31.836 | 24.457 | 23 | 22.441 | 76.031 | 77.989 | 35.16 | 219.409 | 39.657 | 102.02 | 80.004 | 86.059 |
Cash and Short Term Investments
| 459.13 | 595.07 | 488.608 | 380.134 | 262.702 | 330.785 | 158.445 | 146.603 | 221.169 | 236.605 | 215.583 | 126.799 | 98.695 | 198.868 | 221.582 | 217.862 | 162.981 | 107.987 | 130.082 | 86.121 | 83.137 | 47.97 | 81.298 | 65.874 | 133.177 | 342.37 | 442.532 | 402.495 | 511.085 | 569.709 | 607.702 | 477.038 | 445.015 | 393.312 | 297.595 | 263.513 | 304.693 | 268.212 | 253.45 | 197.753 | 277.028 | 243.13 | 235.954 | 229.702 | 189.432 | 213.172 | 194.137 | 306.168 | 219.359 | 132.08 | 292.982 | 84.173 | 142.172 | 155.635 | 231.432 |
Net Receivables
| 219.838 | 138.984 | 274.497 | 307.507 | 262.354 | 229.814 | 447.495 | 396.328 | 282.204 | 263.115 | 296.418 | 251.96 | 282.554 | 216.781 | 281.13 | 301.744 | 321.643 | 401.438 | 373.955 | 360.182 | 318.874 | 222.399 | 201.887 | 144.884 | 253.644 | 165.321 | 180.675 | 260.682 | 289.125 | 207.873 | 238.158 | 327.996 | 257.217 | 260.148 | 419.12 | 369.647 | 278.603 | 355.481 | 327.123 | 413.376 | 365.662 | 342.447 | 361.283 | 450.691 | 481.098 | 418.735 | 449.862 | 539.134 | 599.916 | 457.219 | 628.758 | 792.989 | 501.502 | 504.238 | 505.558 |
Inventory
| 441.484 | 465.946 | 489.805 | 579.191 | 729.973 | 826.36 | 820.962 | 787.623 | 692.256 | 717.567 | 708.959 | 752.492 | 811.246 | 779.988 | 728.747 | 749.524 | 711.308 | 600.031 | 581.964 | 554.441 | 553.64 | 414.317 | 336.183 | 395.432 | 289.208 | 294.019 | 223.414 | 242.117 | 306.254 | 236.862 | 155.658 | 189.698 | 251.215 | 246.901 | 229.852 | 226.382 | 297.519 | 272.64 | 217.971 | 244.259 | 232.346 | 239.358 | 221.693 | 343.478 | 400.06 | 336.999 | 327.348 | 370.336 | 488.751 | 495.022 | 522.995 | 491.031 | 512.77 | 476.749 | 485.548 |
Other Current Assets
| 21.385 | 24.015 | 50.949 | 0.181 | 0.9 | 0.88 | 1.341 | 0.367 | 0.511 | 1.871 | 1.658 | 2.286 | 0.772 | 0.508 | 1.708 | 0.978 | 0.223 | 0.867 | 1.233 | 0.853 | 0.65 | 0.391 | 0.38 | 24.293 | 17.784 | 19.112 | 0.454 | 33.093 | 41.559 | 45.807 | 43.497 | 25.039 | 62.263 | 33.794 | 41.438 | 22.805 | 16.133 | 12.904 | 12.487 | 20.841 | 14.67 | 15.393 | 11.358 | 47.105 | 52.932 | 64.644 | 51.088 | 39.349 | 121.465 | 59.704 | 69.335 | 53.722 | 57.986 | 72.4 | 87.838 |
Total Current Assets
| 1,141.837 | 1,224.015 | 1,303.859 | 1,267.013 | 1,255.929 | 1,387.839 | 1,428.243 | 1,330.921 | 1,196.14 | 1,219.158 | 1,222.618 | 1,133.537 | 1,193.267 | 1,196.145 | 1,233.167 | 1,270.108 | 1,196.155 | 1,110.323 | 1,087.234 | 1,001.597 | 956.301 | 685.077 | 619.748 | 630.483 | 693.813 | 820.822 | 847.075 | 938.387 | 1,148.023 | 1,060.251 | 1,045.015 | 1,019.771 | 1,015.71 | 934.155 | 988.005 | 882.347 | 896.948 | 909.237 | 811.031 | 876.229 | 889.706 | 840.328 | 830.288 | 1,070.976 | 1,123.522 | 1,033.55 | 1,022.435 | 1,254.987 | 1,429.491 | 1,144.025 | 1,514.07 | 1,421.915 | 1,214.43 | 1,209.022 | 1,310.376 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 597.689 | 597.498 | 594.249 | 589.891 | 590.522 | 579.683 | 545.948 | 545.328 | 538.514 | 514.851 | 477.863 | 467.716 | 466.997 | 446.335 | 455.46 | 433.128 | 433.051 | 445.512 | 452.241 | 459.812 | 455.533 | 467.736 | 466.568 | 472.777 | 487.582 | 496.292 | 510.409 | 518.206 | 479.988 | 483.447 | 483.75 | 485.244 | 474.029 | 477.269 | 469.622 | 451.673 | 508.325 | 494.645 | 496.825 | 500.27 | 504.963 | 485.502 | 492.98 | 504.291 | 497.115 | 495.948 | 498.33 | 505.945 | 503.095 | 474.813 | 477.963 | 505.142 | 640.474 | 650.347 | 657.398 |
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
| 12.605 | 14.236 | 16.009 | 17.782 | 19.397 | 21.197 | 15.852 | 4.93 | 4.722 | 4.76 | 5.423 | 5.334 | 5.998 | 6.99 | 7.983 | 8.975 | 8.65 | 6.842 | 5.3 | 5.6 | 5.9 | 0.203 | 0.696 | 3.083 | 3.907 | 4.413 | 4.689 | 4.01 | 4.717 | 5.451 | 6.25 | 7.284 | 7.638 | 6.178 | 2.489 | 2.839 | 3.548 | 3.568 | 4.533 | 5.481 | 6.909 | 7.337 | 8.418 | 9.683 | 8.923 | 10.334 | 7.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 12.605 | 14.236 | 16.009 | 17.782 | 19.397 | 21.197 | 15.852 | 4.93 | 4.722 | 4.76 | 5.423 | 5.334 | 5.998 | 6.99 | 7.983 | 8.975 | 8.65 | 6.842 | 5.3 | 5.6 | 5.9 | 0.203 | 0.696 | 3.083 | 3.907 | 4.413 | 4.689 | 4.01 | 4.717 | 5.451 | 6.25 | 7.284 | 7.638 | 6.178 | 2.489 | 2.839 | 3.548 | 3.568 | 4.533 | 5.481 | 6.909 | 7.337 | 8.418 | 9.683 | 8.923 | 10.334 | 7.428 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 47.539 | 47.539 | 46.839 | 41.537 | 46.073 | 46.073 | 46.073 | 43.877 | 43.877 | 19.058 | 23.36 | 26.455 | 36.985 | 38.47 | 51.181 | 49.566 | 63.304 | 61.442 | 69.51 | 65.674 | 81.917 | 87.961 | -0.696 | 80.733 | 54.158 | 22.802 | 16.289 | 30.279 | -22.721 | -38.787 | 5.194 | 21.567 | 9.487 | 10.997 | 9.971 | 44.843 | 55.443 | 35.439 | 40.469 | 33.594 | 28.379 | 33.14 | 3.24 | 48.382 | 55.761 | 57.218 | 64.995 | 11.482 | 9.699 | 52.417 | -131.617 | 49.248 | -13.64 | 8.577 | 2.441 |
Tax Assets
| 94.684 | 94.684 | 94.684 | 93.929 | 87.091 | 75.702 | 72.005 | 82.005 | 73.264 | 91.821 | 99.595 | 89.596 | 91.889 | 93.41 | 100.82 | 98.114 | 99.75 | 88.141 | 88.141 | 88.141 | 88.141 | 88.141 | 88.141 | 99.299 | 102.003 | 99.577 | 96.39 | 96.39 | 96.39 | 96.39 | 96.39 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 96.396 | 69.63 | 69.782 | 56.321 | 96.396 | 45.396 | 46.686 | 45.396 | 45.396 | 45.396 |
Other Non-Current Assets
| 4.065 | 4.078 | 4.064 | 4.064 | 2.896 | 2.723 | 2.677 | 2.799 | 2.799 | 28.624 | 24.118 | 19.155 | 19.224 | 26.865 | 18.046 | 18.696 | 17.858 | 19.383 | 9.383 | 14.246 | 22.423 | 13.793 | 100.231 | 13.362 | 34.745 | 78.579 | 76.508 | 72.031 | 130.154 | 114.285 | 71.746 | 57.762 | 75.31 | 72.086 | 82.773 | 61.17 | 43.012 | 70.552 | 46.763 | 53.73 | 58.523 | 80.165 | 69.971 | 74.499 | 72.539 | 64.494 | 57.594 | 146.798 | 154.348 | 104.707 | 294.056 | 102.169 | 237.257 | 222.959 | 223.942 |
Total Non-Current Assets
| 756.582 | 758.035 | 755.845 | 747.203 | 745.979 | 725.378 | 682.555 | 678.939 | 663.176 | 659.114 | 630.359 | 608.256 | 621.093 | 612.07 | 633.49 | 608.479 | 622.613 | 621.32 | 624.575 | 633.473 | 653.914 | 657.834 | 654.94 | 669.254 | 682.395 | 701.663 | 704.285 | 720.916 | 688.528 | 660.786 | 663.33 | 668.253 | 662.86 | 662.926 | 661.251 | 656.921 | 706.724 | 700.6 | 684.986 | 689.471 | 695.17 | 702.54 | 671.005 | 733.251 | 730.734 | 724.39 | 697.977 | 734.007 | 723.463 | 728.333 | 685.798 | 703.245 | 909.487 | 927.279 | 929.177 |
Total Assets
| 1,898.419 | 1,982.05 | 2,059.704 | 2,014.216 | 2,001.908 | 2,113.217 | 2,110.798 | 2,009.86 | 1,859.316 | 1,878.272 | 1,852.977 | 1,741.793 | 1,814.36 | 1,808.215 | 1,866.657 | 1,878.587 | 1,818.768 | 1,731.643 | 1,711.809 | 1,635.07 | 1,610.215 | 1,342.911 | 1,274.688 | 1,299.737 | 1,376.208 | 1,522.485 | 1,551.36 | 1,659.303 | 1,836.551 | 1,721.037 | 1,708.345 | 1,688.024 | 1,678.57 | 1,597.081 | 1,649.256 | 1,539.268 | 1,603.672 | 1,609.837 | 1,496.017 | 1,565.7 | 1,584.876 | 1,542.868 | 1,501.293 | 1,804.227 | 1,854.256 | 1,757.94 | 1,720.412 | 1,988.994 | 2,152.954 | 1,872.358 | 2,199.868 | 2,125.16 | 2,123.917 | 2,136.301 | 2,239.553 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 223.431 | 198.399 | 246.467 | 247.255 | 258.662 | 323.124 | 346.156 | 348.777 | 293.329 | 344.49 | 352.986 | 300.969 | 357.312 | 389.409 | 415.116 | 429.904 | 370.042 | 259.728 | 231.432 | 189.745 | 256.09 | 243.26 | 174.6 | 209.177 | 205.793 | 268.368 | 232.593 | 238.596 | 360.495 | 264.099 | 212.087 | 200.927 | 252.017 | 208.857 | 241.369 | 218.546 | 311.765 | 258.421 | 249.112 | 261.317 | 254.816 | 225.11 | 223.515 | 287.492 | 401.538 | 259.918 | 264.094 | 399.733 | 535.923 | 430.675 | 501.257 | 464.688 | 470.661 | 392.72 | 439.182 |
Short Term Debt
| 50.044 | 52.004 | 53.315 | 58.16 | 56.575 | 243.43 | 180.386 | 138.524 | 99.875 | 521.266 | 535.712 | 504.936 | 512.061 | 505.831 | 490.157 | 493.882 | 493.54 | 435.434 | 404.983 | 416.965 | 345.803 | 75.512 | 26.268 | 0 | 0.244 | 0 | 0 | 119.088 | 385.272 | 104.083 | 109.434 | 113.506 | 80.144 | 80.481 | 80 | 101.765 | 110.141 | 350.526 | 245.131 | 351.264 | 384.123 | 374.247 | 335.497 | 386.858 | 327.766 | 385.981 | 288.839 | 398.644 | 409.547 | 317.787 | 376.148 | 386.794 | 401.734 | 386.33 | 421.623 |
Tax Payables
| 10.418 | 34.813 | 30.049 | 11.917 | 6.694 | 5.763 | 3.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.65 | 0.684 | 1.089 | 97.239 | 83.82 | 10.852 | 10.896 | 0.31 | 0.342 | 0.301 | 60.193 | 53.01 | 71.997 | 43.985 | 62.979 | 90.376 | 96.047 | 68.279 | 108.666 | 74.403 | 70.269 | 60.464 | 81.919 | 0 | 92.798 | 0 | 0 | 93.367 | 151.331 | 123.962 | 145.091 | 122.857 | 104.017 | 80.046 | 79.546 | 48.14 | 88.568 | 42.157 | 65.874 | 37.462 | 36.118 | 37.281 | 57.676 | 41.912 | 38.248 | 24.552 | 56.37 | 40.832 | 40.932 | 37.036 | 62.816 | 64.874 | 66.11 | 100.415 | 69.733 |
Other Current Liabilities
| 74.106 | 92.928 | 116.265 | 18.644 | 13.839 | 55.093 | 89.273 | 64.88 | 51.833 | 66.066 | 4.127 | 5.39 | 5.372 | 5.082 | 5.097 | 2.504 | 2.582 | 2.625 | 2.671 | 2.804 | 2.576 | 2.859 | 2.914 | 60.556 | 37.149 | 83.234 | 114.039 | 1.845 | 1.898 | 1.898 | 2.051 | 1.636 | 1.388 | 1.375 | 49.192 | 36.852 | 1.628 | 5.888 | 5.848 | 3.594 | 1.628 | 1.729 | 3.086 | 7.982 | 8.206 | 6.67 | 29.045 | 29.164 | 32.673 | 6.206 | 78.358 | 94.915 | 91.84 | 92.301 | 77.819 |
Total Current Liabilities
| 349.231 | 344.015 | 417.136 | 421.298 | 412.896 | 632.499 | 626.711 | 552.491 | 445.379 | 932.123 | 953.018 | 864.305 | 946.742 | 944.307 | 973.349 | 1,016.666 | 962.211 | 766.066 | 747.752 | 683.917 | 674.738 | 382.095 | 285.701 | 269.733 | 335.984 | 351.602 | 346.632 | 452.896 | 898.996 | 494.042 | 468.663 | 438.926 | 437.566 | 370.759 | 450.107 | 405.303 | 512.102 | 656.992 | 565.965 | 653.637 | 676.685 | 638.367 | 619.774 | 724.244 | 775.758 | 677.121 | 638.348 | 868.373 | 1,019.075 | 791.704 | 1,018.579 | 1,011.271 | 1,030.345 | 971.766 | 1,008.357 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 570.922 | 641.371 | 651.837 | 590.795 | 631.026 | 482.198 | 490.684 | 499.539 | 510.862 | 42.511 | 27.676 | 28.774 | 29.867 | 30.361 | 30.019 | 1.888 | 2.65 | 3.728 | 2.659 | 3.305 | 3.077 | 3.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 292.849 | 291.579 | 290.289 | 289.005 | 288.499 | 286.482 | 285.969 | 283.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.36 | 8.22 | 12.72 | 15.72 | 0 | 105 | 120 | 136.04 | 159.16 | 170.999 |
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
| 0 | 0 | 0 | 3.421 | 2.711 | 0.986 | 0 | 3.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.873 | 3.03 | 0.604 | 0 | 0 | 0 | 0 | 0 | 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
| 7.859 | 8.837 | 10.251 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.038 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.024 | 0.044 | 0.044 | 0.044 | 0.044 | 0.764 | 0.344 | 0.254 | 0.044 | 1.424 | 2.804 | 0.724 | 0.154 | 0.154 | 0.154 | 0.182 | 0.192 | 0.172 | 0.172 | 0.344 | 0.334 | 0.334 | 0.334 | 0.334 | 2.995 | 2.995 | 2.995 | 3.411 | 3.411 | 3.411 |
Total Non-Current Liabilities
| 578.781 | 650.208 | 662.088 | 594.254 | 633.775 | 483.222 | 490.722 | 503.438 | 510.9 | 42.514 | 27.679 | 28.777 | 29.87 | 30.364 | 30.019 | 1.888 | 2.65 | 3.728 | 2.659 | 3.329 | 3.101 | 4 | 0.024 | 1.897 | 3.054 | 0.628 | 0.044 | 0.044 | 0.044 | 292.893 | 292.343 | 290.633 | 289.259 | 288.543 | 287.906 | 288.773 | 284.673 | 0.154 | 0.154 | 0.154 | 0.182 | 0.192 | 0.172 | 0.172 | 0.344 | 3.694 | 8.554 | 13.054 | 16.054 | 2.995 | 107.995 | 122.995 | 139.451 | 162.571 | 174.41 |
Total Liabilities
| 928.012 | 994.223 | 1,079.224 | 1,015.552 | 1,046.671 | 1,115.721 | 1,117.433 | 1,055.929 | 956.279 | 974.637 | 980.697 | 893.082 | 976.612 | 974.671 | 1,003.368 | 1,018.554 | 964.861 | 769.794 | 750.411 | 687.246 | 677.839 | 386.095 | 285.725 | 271.63 | 339.038 | 352.23 | 346.676 | 452.94 | 899.04 | 786.935 | 761.006 | 729.559 | 726.825 | 659.302 | 738.013 | 694.076 | 796.775 | 657.146 | 566.119 | 653.791 | 676.867 | 638.559 | 619.946 | 724.416 | 776.102 | 680.815 | 646.902 | 881.427 | 1,035.129 | 794.699 | 1,126.574 | 1,134.266 | 1,169.796 | 1,134.337 | 1,182.767 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.671 | 20.102 | 14.173 | 15.691 | 15.45 | 20.633 | 19.78 | 17.236 | 17.417 | 16.964 | 24.539 | 24.539 | 17.313 | 8.372 | 8.372 | 8.372 | 8.372 | 8.372 | 8.372 | 8.372 | 8.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.048 | 5.837 | 7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,015.696 | 1,015.696 | 1,015.696 | 1,015.696 | 1,015.696 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,055.576 | 1,046.256 | 873.842 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 854.375 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 | 1,350.595 |
Retained Earnings
| -162.886 | -145.466 | -152.813 | -130.893 | -174.32 | -62.447 | -83.891 | -121.129 | -172.023 | -172.791 | -203.881 | -225.643 | -237.143 | -243.234 | -216.123 | -217.948 | -230.003 | -120.543 | -121.235 | -129.626 | -145.927 | -124.031 | -91.703 | -53.012 | -36.374 | -12.387 | 14.816 | 21.101 | 5.801 | 36.019 | 49.256 | 60.382 | 53.662 | 50.46 | 23.924 | -50.499 | -88.794 | 71.344 | 48.551 | 30.562 | -469.558 | -477.289 | -501.855 | -296.343 | -299.211 | -298.377 | -296.924 | -262.782 | -255.903 | -295.008 | -302.121 | -386.281 | -413.529 | -368.799 | -313.921 |
Accumulated Other Comprehensive Income/Loss
| 23.526 | 23.526 | 23.526 | 19.79 | 19.79 | 19.79 | 37.103 | 34.907 | 34.907 | 36.273 | 36.008 | 34.201 | 34.738 | 36.625 | -18.671 | -20.102 | -14.173 | -15.691 | -15.45 | -20.633 | -19.78 | -17.236 | -17.417 | -16.964 | -24.539 | -24.539 | -17.313 | -8.372 | -8.372 | -8.372 | -8.372 | -8.372 | -8.372 | -8.372 | -8.372 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -7.048 | -5.837 | -7.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 94.071 | 94.071 | 94.071 | 94.071 | 94.071 | -15.423 | -15.423 | -15.423 | -15.423 | -15.423 | -15.423 | -15.423 | -15.423 | -15.423 | 23.836 | 22.405 | 28.334 | 26.816 | 27.057 | 21.874 | 22.727 | 25.271 | 25.09 | 25.543 | 17.968 | 127.066 | 134.292 | 139.006 | 57.868 | 43.708 | 43.708 | 43.708 | 43.708 | 32.944 | 32.944 | 41.316 | 41.316 | 26.972 | 26.972 | 26.972 | 26.972 | 31.003 | 32.607 | 25.559 | 26.77 | 24.907 | 19.839 | 19.754 | 23.133 | 22.072 | 24.82 | 26.58 | 17.055 | 20.168 | 20.112 |
Total Shareholders Equity
| 970.407 | 987.827 | 980.48 | 998.664 | 955.237 | 997.496 | 993.365 | 953.931 | 903.037 | 903.635 | 872.28 | 848.711 | 837.748 | 833.544 | 863.289 | 860.033 | 853.907 | 961.849 | 961.398 | 947.824 | 932.376 | 956.816 | 988.963 | 1,028.107 | 1,037.17 | 1,170.255 | 1,204.684 | 1,206.363 | 937.511 | 934.102 | 947.339 | 958.465 | 951.745 | 937.779 | 911.243 | 845.192 | 806.897 | 952.691 | 929.898 | 911.909 | 908.009 | 904.309 | 881.347 | 1,079.811 | 1,078.154 | 1,077.125 | 1,073.51 | 1,107.567 | 1,117.825 | 1,077.659 | 1,073.294 | 990.894 | 954.121 | 1,001.964 | 1,056.786 |
Total Equity
| 970.407 | 987.827 | 980.48 | 998.664 | 955.237 | 997.496 | 993.365 | 953.931 | 903.037 | 903.635 | 872.28 | 848.711 | 837.748 | 833.544 | 863.289 | 860.033 | 853.907 | 961.849 | 961.398 | 947.824 | 932.376 | 956.816 | 988.963 | 1,028.107 | 1,037.17 | 1,170.255 | 1,204.684 | 1,206.363 | 937.511 | 934.102 | 947.339 | 958.465 | 951.745 | 937.779 | 911.243 | 845.192 | 806.897 | 952.691 | 929.898 | 911.909 | 908.009 | 904.309 | 881.347 | 1,079.811 | 1,078.154 | 1,077.125 | 1,073.51 | 1,107.567 | 1,117.825 | 1,077.659 | 1,073.294 | 990.894 | 954.121 | 1,001.964 | 1,056.786 |
Total Liabilities & Shareholders Equity
| 1,898.419 | 1,982.05 | 2,059.704 | 2,014.216 | 2,001.908 | 2,113.217 | 2,110.798 | 2,009.86 | 1,859.316 | 1,878.272 | 1,852.977 | 1,741.793 | 1,814.36 | 1,808.215 | 1,866.657 | 1,878.587 | 1,818.768 | 1,731.643 | 1,711.809 | 1,635.07 | 1,610.215 | 1,342.911 | 1,274.688 | 1,299.737 | 1,376.208 | 1,522.485 | 1,551.36 | 1,659.303 | 1,836.551 | 1,721.037 | 1,708.345 | 1,688.024 | 1,678.57 | 1,597.081 | 1,649.256 | 1,539.268 | 1,603.672 | 1,609.837 | 1,496.017 | 1,565.7 | 1,584.876 | 1,542.868 | 1,501.293 | 1,804.227 | 1,854.256 | 1,757.94 | 1,720.412 | 1,988.994 | 2,152.954 | 1,872.358 | 2,199.868 | 2,125.16 | 2,123.917 | 2,136.301 | 2,239.553 |