Logah Technology Corp.
TWSE:3593.TW
13.2 (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
| 92.782 | 106.9 | 119.427 | 87.22 | 116.984 | 105.119 | 101.625 | 79.152 | 73.76 | 61.71 | 51.64 | 25.074 | 42.987 | 36.11 | 38.718 | 21.238 | 22.809 | 30.027 | 38.318 | 30.636 | 29.759 | 38.443 | 45.62 | 39.17 | 25.345 | 37.452 | 54.109 | 19.521 | 24.444 | 36.589 | 69.132 | 59.522 | 54.784 | 115.052 | 94.459 | 88.244 | 51.221 | 142.092 | 189.253 | 865.421 | 848.811 | 902.385 | 925.554 | 961.93 | 1,110.224 | 1,202.236 | 1,397.997 | 1,275.124 | 1,342.845 | 1,068.434 | 1,014.866 | 1,113.587 | 1,082.871 | 938.981 | 1,008.262 |
Short Term Investments
| 25.526 | 28.107 | 26.954 | 43.433 | 37.305 | 37.469 | 25.083 | 29.001 | 35.327 | 48.711 | 45.889 | 52.375 | 34.734 | 34.145 | 34.109 | 28.83 | 14.856 | 29.873 | 29.631 | 35.062 | 36.141 | 42.773 | 37.949 | 38.058 | 28.89 | 37.052 | 83.375 | 98.974 | 86.858 | 86.601 | 77.602 | 78.588 | 80.885 | 32.456 | 77.349 | 61.045 | 53.055 | 11.575 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.864 | 0 | 0 | 0.017 | 70.257 | 0 | 0.108 | 0 | 0 |
Cash and Short Term Investments
| 92.782 | 135.007 | 119.427 | 130.653 | 154.289 | 142.588 | 126.708 | 108.153 | 109.087 | 110.421 | 97.529 | 77.449 | 77.721 | 70.255 | 72.827 | 50.068 | 37.665 | 59.9 | 67.949 | 65.698 | 65.9 | 81.216 | 83.569 | 77.228 | 54.235 | 74.504 | 137.484 | 118.495 | 111.302 | 123.19 | 146.734 | 138.11 | 135.669 | 147.508 | 171.808 | 149.289 | 104.276 | 142.092 | 189.253 | 865.421 | 848.811 | 902.385 | 925.554 | 961.93 | 1,110.224 | 1,202.236 | 1,397.997 | 1,275.124 | 1,342.845 | 1,068.451 | 1,014.866 | 1,113.587 | 1,082.979 | 938.981 | 1,008.262 |
Net Receivables
| 342.772 | 314.708 | 312.05 | 339.395 | 286.717 | 318.322 | 317.39 | 296.367 | 263.691 | 312.042 | 356.889 | 309.601 | 231.8 | 246.624 | 287.734 | 269.564 | 196.431 | 128.749 | 90.711 | 101.259 | 92.568 | 118.261 | 141.929 | 176.064 | 238.434 | 259.88 | 325.39 | 353.61 | 269.209 | 211.276 | 241.017 | 224.405 | 198.886 | 191.481 | 153.147 | 187.23 | 252.892 | 185.93 | 218.212 | 87.856 | 32.784 | 27.35 | 32.658 | 137.084 | 133.971 | 184.464 | 291.997 | 511.379 | 610.084 | 713.248 | 688.555 | 818.913 | 827.553 | 1,181.676 | 1,187.849 |
Inventory
| 105.605 | 94.533 | 88.744 | 89.924 | 84.804 | 93.217 | 106.328 | 106.421 | 98.41 | 108.639 | 109.346 | 99.128 | 68.582 | 74.892 | 69.92 | 61.69 | 58.599 | 58.077 | 38.011 | 39.392 | 53.819 | 86.529 | 120.388 | 112.192 | 100.991 | 109.686 | 142.298 | 132.199 | 98.178 | 84.096 | 78.845 | 87.203 | 80.045 | 70.424 | 73.246 | 79.691 | 66.383 | 79.944 | 65.012 | 0.168 | 162.619 | 1.575 | 0.877 | 5.962 | 44.372 | 50.248 | 70.646 | 118.051 | 188.401 | 190.489 | 173.237 | 225.637 | 252.743 | 253.587 | 328.62 |
Other Current Assets
| 44.441 | 14.24 | 13.786 | 14.361 | 12.388 | 9.492 | 10.801 | 12.878 | 12.723 | 12.965 | 11.691 | 11.644 | 7.912 | 9.906 | 12.495 | 13.665 | 11.76 | 14.181 | 14.367 | 16.272 | 18.006 | 18.147 | 26.508 | 34.515 | 45.35 | 44.227 | 55.904 | 61.11 | 64.646 | 65.487 | 67.633 | 78.794 | 80.349 | 76.101 | 80.637 | 92.862 | 92.622 | 88.993 | 74.317 | 55.659 | 60.091 | 56.537 | 63.216 | 60.673 | 76.642 | 74.944 | 66.651 | 63.294 | 56.956 | 63.793 | 66.961 | 59.872 | 47.389 | 34.251 | 44.139 |
Total Current Assets
| 585.6 | 558.488 | 534.007 | 574.333 | 538.198 | 563.619 | 561.227 | 523.819 | 483.911 | 544.067 | 575.455 | 497.822 | 386.015 | 401.677 | 442.976 | 394.987 | 304.455 | 260.907 | 211.038 | 222.621 | 230.293 | 304.153 | 372.394 | 399.999 | 439.01 | 488.297 | 661.076 | 665.414 | 543.335 | 484.049 | 534.229 | 528.512 | 494.949 | 485.514 | 478.838 | 509.072 | 516.173 | 496.959 | 546.794 | 1,009.104 | 1,104.305 | 987.847 | 1,022.305 | 1,165.649 | 1,365.209 | 1,511.892 | 1,827.291 | 1,967.848 | 2,198.286 | 2,035.981 | 1,943.619 | 2,218.009 | 2,210.664 | 2,408.495 | 2,568.87 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 740.959 | 736.119 | 721.926 | 640.48 | 624.294 | 652.623 | 670.597 | 683.389 | 698.869 | 729.053 | 710.752 | 711.216 | 543.727 | 544.8 | 550.868 | 593.458 | 589.133 | 610.052 | 624.148 | 635.382 | 661.382 | 692.814 | 373.811 | 409.417 | 557.832 | 571.924 | 564.377 | 571.681 | 573.087 | 564.613 | 574.765 | 576.171 | 625.108 | 587.198 | 545.375 | 526.98 | 486.059 | 520.652 | 512.908 | 148.042 | 151.117 | 363.03 | 375.08 | 303.579 | 458.938 | 542.686 | 551.921 | 554.131 | 564.174 | 584.575 | 612.679 | 631.7 | 622.181 | 654.756 | 533.343 |
Goodwill
| 2.31 | 2.289 | 2.2 | 2.281 | 2.187 | 2.248 | 2.237 | 2.269 | 2.247 | 2.288 | 2.205 | 2.178 | 2.188 | 2.203 | 2.214 | 2.168 | 2.123 | 2.164 | 2.18 | 2.227 | 2.292 | 2.315 | 2.26 | 2.242 | 2.322 | 2.349 | 2.324 | 2.316 | 2.281 | 2.237 | 2.357 | 2.39 | 2.47 | 2.531 | 2.572 | 39.381 | 37.877 | 38.432 | 38.861 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.501 | 5.337 | 6.011 | 6.62 | 7.211 | 7.85 | 8.794 | 9.88 | 10.042 | 10.455 | 10.889 | 11.72 | 12.507 | 13.567 | 14.347 | 15.451 | 0 | 0 | 0 | 5.499 | 11.322 | 17.149 | 22.331 | 27.708 | 34.453 | 40.688 | 46.022 | 51.616 | 56.476 | 60.956 | 70.107 | 77.037 | 85.791 | 94.236 | 102.026 | 114.165 | 113.648 | 121.436 | 129.31 | 1.411 | 0.719 | 0.981 | 1.291 | 1.814 | 2.359 | 2.391 | 2.128 | 0 | 0 | 0 | 1.662 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 6.811 | 7.626 | 8.211 | 8.901 | 9.398 | 10.098 | 11.031 | 12.149 | 12.289 | 12.743 | 13.094 | 13.898 | 14.695 | 15.77 | 16.561 | 17.619 | 2.123 | 2.164 | 2.18 | 7.726 | 13.614 | 19.464 | 24.591 | 29.95 | 36.775 | 43.037 | 48.346 | 53.932 | 58.757 | 63.193 | 72.464 | 79.427 | 88.261 | 96.767 | 104.598 | 153.546 | 151.525 | 159.868 | 168.171 | 1.411 | 0.719 | 0.981 | 1.291 | 1.814 | 2.359 | 2.391 | 2.128 | 0 | 0 | 0 | 1.662 | 0 | 0 | 0 | 0 |
Long Term Investments
| 116.649 | -24.196 | 112.543 | -41.026 | -31.984 | -32.01 | -7.324 | -9.428 | -15.946 | -28.979 | -39.015 | -47.127 | -34.157 | -32.2 | -32.153 | -21.206 | -7.387 | -23.541 | -23.251 | -27.602 | -30.042 | -41.626 | -32.381 | -32.536 | -16.321 | -24.384 | -73.068 | -59.183 | -43.768 | -67.259 | -64.555 | -61.329 | -70.344 | -22.457 | -59.605 | -38.268 | -38.547 | 16.679 | 19.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.184 | 0 | 0 | 0 | -55.556 | 0 | 0 | 0 | 0 |
Tax Assets
| 43.275 | 44.681 | 45.012 | 46.67 | 44.199 | 39.37 | 40.962 | 43.074 | 39.611 | 37.903 | 38.365 | 38.465 | 38.957 | 39.708 | 39.46 | 45.393 | 46.564 | 47.025 | 46.32 | 47.049 | 46.399 | 52.692 | 52.576 | 82.36 | 78.915 | 93.026 | 91.714 | 92.208 | 92.698 | 93.062 | 94.883 | 131.733 | 129.376 | 129.92 | 135.248 | 132.235 | 123.585 | 132.913 | 125.048 | 0.119 | 0.095 | 7.582 | 8.979 | 37.142 | 46.536 | 46.082 | 54.056 | 0 | 0 | 0 | 53.894 | 0.108 | 0.202 | 0.305 | 0.401 |
Other Non-Current Assets
| 3.936 | 144.426 | 3.813 | 160.895 | 150.666 | 154.786 | 142.583 | 148.942 | 154.844 | 171.178 | 164.695 | 170.475 | 154.08 | 155.065 | 156.404 | 192.187 | 176.476 | 196.209 | 198.898 | 209.619 | 217.587 | 216.223 | 515.369 | 483.927 | 360.545 | 377.895 | 425.811 | 446.065 | 435.331 | 434.901 | 449.982 | 461.821 | 437.079 | 398.741 | 450.708 | 445.153 | 423.255 | 375.646 | 382.863 | 67.44 | 8.288 | 8.983 | 9.062 | 13.171 | 13.308 | 13.048 | 23.897 | 24.901 | 25.924 | 27.119 | 28.523 | 29.299 | 29.342 | 18.685 | 19.142 |
Total Non-Current Assets
| 911.63 | 908.656 | 891.505 | 815.92 | 796.573 | 824.867 | 857.849 | 878.126 | 889.667 | 921.898 | 887.891 | 886.927 | 717.302 | 723.143 | 731.14 | 827.451 | 806.909 | 831.909 | 848.295 | 872.174 | 908.94 | 939.567 | 933.966 | 973.118 | 1,017.746 | 1,061.498 | 1,057.18 | 1,104.703 | 1,116.105 | 1,088.51 | 1,127.539 | 1,187.823 | 1,209.48 | 1,190.169 | 1,176.324 | 1,219.646 | 1,145.877 | 1,205.758 | 1,208.001 | 217.012 | 160.219 | 380.576 | 394.412 | 355.706 | 521.141 | 604.207 | 575.818 | 579.032 | 590.098 | 611.694 | 641.202 | 661.107 | 651.725 | 673.746 | 552.886 |
Total Assets
| 1,497.23 | 1,467.144 | 1,425.512 | 1,390.253 | 1,334.771 | 1,388.486 | 1,419.076 | 1,401.945 | 1,373.578 | 1,465.965 | 1,463.346 | 1,384.749 | 1,103.317 | 1,124.82 | 1,174.116 | 1,222.438 | 1,111.364 | 1,092.816 | 1,059.333 | 1,094.795 | 1,139.233 | 1,243.72 | 1,306.36 | 1,373.117 | 1,456.756 | 1,549.795 | 1,718.256 | 1,770.117 | 1,659.44 | 1,572.559 | 1,661.768 | 1,716.335 | 1,704.429 | 1,675.683 | 1,655.162 | 1,728.718 | 1,662.05 | 1,702.717 | 1,754.795 | 1,226.116 | 1,264.524 | 1,368.423 | 1,416.717 | 1,521.355 | 1,886.35 | 2,116.099 | 2,403.109 | 2,546.88 | 2,788.384 | 2,647.675 | 2,584.821 | 2,879.116 | 2,862.389 | 3,082.241 | 3,121.756 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 192.019 | 182.632 | 195.233 | 190.881 | 167.085 | 201.661 | 251.157 | 216.854 | 199.37 | 246.238 | 340.929 | 278.872 | 224.205 | 239.171 | 222.589 | 218.098 | 159.876 | 139.469 | 108.424 | 114.596 | 140.59 | 139.35 | 232.53 | 224.175 | 184.203 | 164.868 | 235.237 | 282.074 | 202.286 | 190.633 | 189.119 | 183.681 | 148.952 | 188.428 | 170.955 | 134.939 | 102.335 | 109.648 | 152.779 | 15.606 | 4.288 | 7.352 | 9.161 | 28.919 | 54.289 | 95.525 | 201.955 | 338.243 | 484.184 | 546.233 | 450.253 | 560.108 | 588.984 | 771.5 | 869.889 |
Short Term Debt
| 529.552 | 409.112 | 367.984 | 373.77 | 350.792 | 398.908 | 322.679 | 293.928 | 277.452 | 289.318 | 193.445 | 212.525 | 144.391 | 159.414 | 179.569 | 232.958 | 217.937 | 231.846 | 258.613 | 303.1 | 311.436 | 336.84 | 297.61 | 321.747 | 331.81 | 401.428 | 459.809 | 498.551 | 505.308 | 425.601 | 455.642 | 438.208 | 497.254 | 476.554 | 483.812 | 530.15 | 506.816 | 463.551 | 448.761 | 0 | 89.445 | 91.26 | 89.415 | 115.455 | 204.473 | 262.46 | 363 | 263.565 | 268.83 | 29.499 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.192 | 0.192 | 0.407 | 0.198 | 0.194 | 0.188 | 0.059 | 0 | 0 | 0 | 0.59 | 0.811 | 0.457 | 0.339 | 1.367 | 0 | 0 | 0 | 0.151 | 0.151 | 0.198 | 0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.204 | 1.854 | 0.966 | 0.476 | 0.267 | 0 | 0 | 3.442 | 0 | 0.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.62 | 21.545 | 5.937 | 5.743 |
Deferred Revenue
| 0 | 203.461 | 0.113 | 185.421 | 204.318 | 0.288 | 0.251 | 0.415 | 0.479 | 0.419 | 175.267 | 125.529 | 72.862 | 63.057 | 106.501 | 268.771 | 220.754 | 204.582 | 159.092 | 165.22 | 145.216 | 179.544 | 158.104 | 167.224 | 234.857 | 205.984 | 216.025 | 161.189 | 133.618 | 126.162 | 147.547 | 129.457 | 145.57 | 45.585 | 53.239 | 42.839 | 41.016 | 63.183 | 42.488 | 0 | 9.513 | 12.412 | 10.621 | 34.324 | 68.85 | 65.301 | 90.372 | 83.884 | 100.69 | 97.4 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 154.889 | 1.977 | 209.347 | 4.067 | 7.579 | 231.265 | 226.692 | 224.449 | 209.768 | 192.12 | 1.026 | 2.008 | 1.031 | 2.734 | 0.565 | 0.858 | 0.828 | 2.74 | 1.058 | 1.397 | 1.483 | 2.103 | 1.955 | 2.09 | 2.271 | 2.55 | 0.923 | 16.769 | 24.543 | 56.631 | 31.569 | 30.278 | 2.397 | 0.641 | 4.958 | 7.898 | 32.68 | 3.161 | 0.269 | 37.887 | 6.976 | 6.281 | 23.34 | 2.321 | 2.467 | 1.938 | 1.775 | 1.311 | 2.583 | 2.343 | 110.366 | 268.067 | 273.291 | 165.093 | 172.79 |
Total Current Liabilities
| 876.46 | 797.182 | 772.677 | 754.139 | 729.774 | 832.122 | 800.779 | 735.646 | 687.069 | 728.095 | 710.667 | 618.934 | 442.489 | 464.376 | 509.224 | 720.685 | 599.395 | 578.637 | 527.187 | 584.313 | 598.725 | 657.837 | 690.199 | 715.236 | 753.141 | 774.83 | 911.994 | 958.583 | 865.755 | 799.027 | 823.877 | 781.624 | 794.173 | 711.208 | 712.964 | 715.826 | 682.847 | 639.543 | 644.297 | 53.493 | 110.222 | 117.305 | 132.537 | 181.019 | 330.079 | 425.224 | 657.102 | 687.003 | 856.287 | 675.475 | 560.619 | 828.175 | 862.275 | 936.593 | 1,042.679 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 57.545 | 187.783 | 92.052 | 105.558 | 87.56 | 6.861 | 22.819 | 36.506 | 52.745 | 55.687 | 43.424 | 42.611 | 40.776 | 38.156 | 39.343 | 44.717 | 73.857 | 76.614 | 82.444 | 90.471 | 116.174 | 87.415 | 90.555 | 94.028 | 116.125 | 129.372 | 125.137 | 139.898 | 149.936 | 139.209 | 152.427 | 157.128 | 107.388 | 108.3 | 47.316 | 24.069 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 78.929 | 0 | 81.914 | 25.776 | 24.872 | 0 | 0 | 0 | 0 | 0 | 79.596 | 98.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.702 | 15.923 | 12.522 | 16.844 | 11.837 | 13.339 | 13.292 | 15.793 | 13.516 | 16.298 | 12.528 | 12.076 | 12.282 | 12.057 | 12.642 | 9.079 | 7.597 | 9.289 | 9.304 | 11.348 | 13.417 | 13.764 | 12.148 | 11.775 | 15.435 | 15.88 | 13.266 | 12.492 | 11.149 | 9.672 | 14.296 | 12.838 | 14.725 | 19.131 | 21.986 | 25.131 | 15.75 | 18.25 | 21.698 | 13.764 | 11.13 | 12.793 | 13.044 | 11.117 | 43.351 | 47.98 | 40.334 | 47.79 | 52.799 | 54.046 | 56.696 | 63.251 | 65.282 | 58.631 | 58.429 |
Other Non-Current Liabilities
| 1.864 | 0.946 | 0.909 | 1.616 | 1.549 | 26.046 | 47.385 | 60.694 | 69.919 | 72.995 | 2.401 | 2.372 | 2.428 | 2.228 | 3.347 | 3.704 | 2.792 | 2.973 | 2.996 | 3.06 | 3.149 | 3.044 | 2.972 | 2.948 | 2.647 | 2.817 | 2.512 | 2.504 | 2.056 | 1.417 | 1.493 | 1.151 | 1.044 | 0.498 | 0.658 | 1.087 | 1.045 | 0.809 | 0.817 | 0 | 0 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0 | 0 | 1.501 | 1.54 | 1.529 | 1.428 | 4.132 | 2.652 |
Total Non-Current Liabilities
| 155.04 | 204.652 | 187.397 | 149.794 | 125.818 | 46.246 | 83.496 | 112.993 | 136.18 | 144.98 | 137.949 | 155.394 | 55.486 | 52.441 | 55.332 | 57.5 | 84.246 | 88.876 | 94.744 | 104.879 | 132.74 | 104.223 | 105.675 | 108.751 | 134.207 | 148.069 | 140.915 | 154.894 | 163.141 | 150.298 | 168.216 | 171.117 | 123.157 | 127.929 | 69.96 | 50.287 | 16.795 | 19.059 | 22.515 | 13.764 | 11.13 | 12.799 | 13.05 | 11.117 | 43.351 | 47.98 | 40.334 | 47.79 | 52.799 | 55.547 | 58.236 | 64.78 | 66.71 | 62.763 | 61.081 |
Total Liabilities
| 1,031.5 | 1,001.834 | 960.074 | 903.933 | 855.592 | 878.368 | 884.275 | 848.639 | 823.249 | 873.075 | 848.616 | 774.328 | 497.975 | 516.817 | 564.556 | 778.185 | 683.641 | 667.513 | 621.931 | 689.192 | 731.465 | 762.06 | 795.874 | 823.987 | 887.348 | 922.899 | 1,052.909 | 1,113.477 | 1,028.896 | 949.325 | 992.093 | 952.741 | 917.33 | 839.137 | 782.924 | 766.113 | 699.642 | 658.602 | 666.812 | 67.257 | 121.352 | 130.104 | 145.587 | 192.136 | 373.43 | 473.204 | 697.436 | 734.793 | 909.086 | 731.022 | 618.855 | 892.955 | 928.985 | 999.356 | 1,103.76 |
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 | 0 | 0 | 0 |
Common Stock
| 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 930.425 | 830.425 | 830.425 | 830.425 | 830.425 | 730.425 | 630.425 | 630.425 | 630.425 | 630.425 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 | 1,127.431 |
Retained Earnings
| -517.2 | -513.904 | -500.055 | -493.775 | -482.016 | -455.912 | -430.276 | -419.39 | -413.889 | -373.974 | -337.573 | -340.166 | -338.687 | -339.027 | -339.095 | -398.984 | -413.965 | -423.517 | -410.744 | -350.005 | -253.719 | -181.673 | -146.504 | -105.515 | -593.426 | -538.406 | -497.006 | -504.833 | -525.052 | -525.647 | -499.093 | -403.469 | -398.616 | -365.614 | -336.428 | -255.298 | -235.278 | -654.122 | -446.583 | -355.601 | -358.129 | -270.638 | -411.473 | -344.897 | -166.713 | -25.18 | 54.384 | 163.023 | 221.473 | 250.155 | 274.213 | 301.898 | 307.673 | 476.859 | 423.771 |
Accumulated Other Comprehensive Income/Loss
| 45.178 | 41.462 | 27.741 | 42.343 | 23.443 | 28.278 | 27.325 | 34.944 | 26.466 | 29.112 | 14.551 | 20.162 | 13.604 | 16.605 | 18.23 | 12.812 | 11.263 | 18.395 | 17.721 | 25.183 | 31.062 | 32.908 | 26.565 | 24.22 | 35.403 | 37.871 | 34.922 | 34.042 | 28.165 | 21.45 | 41.337 | 39.632 | 58.284 | 74.729 | 81.235 | 90.472 | 70.255 | 77.864 | 85.857 | 65.751 | 52.592 | 60.248 | 62.23 | 53.743 | 59.26 | 47.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 7.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 492.942 | 321.278 | 321.278 | 321.278 | 321.278 | 492.942 | 492.942 | 492.942 | 492.942 | 523.858 | 521.633 | 530.394 | 539.067 | 564.322 | 556.832 | 498.3 | 478.595 | 466.794 |
Total Shareholders Equity
| 465.73 | 465.31 | 465.438 | 486.32 | 479.179 | 510.118 | 534.801 | 553.306 | 550.329 | 592.89 | 614.73 | 610.421 | 605.342 | 608.003 | 609.56 | 444.253 | 427.723 | 425.303 | 437.402 | 405.603 | 407.768 | 481.66 | 510.486 | 549.13 | 569.408 | 626.896 | 665.347 | 656.64 | 630.544 | 623.234 | 669.675 | 763.594 | 787.099 | 836.546 | 872.238 | 962.605 | 962.408 | 1,044.115 | 1,087.983 | 1,158.859 | 1,143.172 | 1,238.319 | 1,271.13 | 1,329.219 | 1,512.92 | 1,642.895 | 1,705.673 | 1,812.087 | 1,879.298 | 1,916.653 | 1,965.966 | 1,986.161 | 1,933.404 | 2,082.885 | 2,017.996 |
Total Equity
| 465.73 | 465.31 | 465.438 | 486.32 | 479.179 | 510.118 | 534.801 | 553.306 | 550.329 | 592.89 | 614.73 | 610.421 | 605.342 | 608.003 | 770.105 | 444.253 | 427.723 | 425.303 | 437.402 | 405.603 | 407.768 | 481.66 | 510.486 | 549.13 | 569.408 | 626.896 | 665.347 | 656.64 | 630.544 | 623.234 | 669.675 | 763.594 | 787.099 | 836.546 | 872.238 | 962.605 | 962.408 | 1,044.115 | 1,087.983 | 1,158.859 | 1,143.172 | 1,238.319 | 1,271.13 | 1,329.219 | 1,512.92 | 1,642.895 | 1,705.673 | 1,812.087 | 1,879.298 | 1,916.653 | 1,965.966 | 1,986.161 | 1,933.404 | 2,082.885 | 2,017.996 |
Total Liabilities & Shareholders Equity
| 1,497.23 | 1,467.144 | 1,425.512 | 1,390.253 | 1,334.771 | 1,388.486 | 1,419.076 | 1,401.945 | 1,373.578 | 1,465.965 | 1,463.346 | 1,384.749 | 1,103.317 | 1,124.82 | 1,174.116 | 1,222.438 | 1,111.364 | 1,092.816 | 1,059.333 | 1,094.795 | 1,139.233 | 1,243.72 | 1,306.36 | 1,373.117 | 1,456.756 | 1,549.795 | 1,718.256 | 1,770.117 | 1,659.44 | 1,572.559 | 1,661.768 | 1,716.335 | 1,704.429 | 1,675.683 | 1,655.162 | 1,728.718 | 1,662.05 | 1,702.717 | 1,754.795 | 1,226.116 | 1,264.524 | 1,368.423 | 1,416.717 | 1,521.355 | 1,886.35 | 2,116.099 | 2,403.109 | 2,546.88 | 2,788.384 | 2,647.675 | 2,584.821 | 2,879.116 | 2,862.389 | 3,082.241 | 3,121.756 |