In Win Development Inc.
TWSE:6117.TW
101.5 (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
| 668.11 | 694.177 | 660.099 | 648.31 | 517.227 | 448.203 | 573.413 | 534.109 | 465.535 | 385.393 | 574.399 | 426.943 | 567.342 | 587.62 | 622.276 | 748.877 | 706.905 | 770.963 | 697.932 | 799.567 | 754.171 | 739.765 | 820.76 | 981.98 | 1,241.606 | 1,363.408 | 1,437.904 | 351.598 | 453.422 | 339.681 | 526.235 | 488.014 | 382.025 | 419.447 | 489.104 | 492.155 | 491.381 | 580.607 | 701.448 | 730.33 | 846.628 | 770.879 | 786.818 | 661.641 | 730.26 | 725.977 | 675.364 | 784.279 | 899.877 | 596.576 | 948.484 | 737.84 | 736.326 | 694.221 | 632.64 |
Short Term Investments
| 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.329 | 0 | 0 | 0 | 0 | 0 | 54.252 | 54.96 | 0 | 0 | 0 | 0 | 0 | 0 | 45.533 | 0 | 0 | 0 | 100.048 | 0 | 0 | 100.077 | 38.578 | 38.662 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0.027 | -36.35 | 0 | 29.295 | 0 | 155.481 | 0 | 0.12 | -140.26 | 0.117 | 0.092 |
Cash and Short Term Investments
| 668.11 | 694.177 | 660.399 | 648.61 | 517.527 | 448.503 | 573.713 | 534.409 | 465.835 | 385.693 | 574.699 | 427.243 | 567.642 | 587.92 | 622.605 | 748.877 | 706.905 | 770.963 | 697.932 | 799.567 | 808.423 | 794.725 | 820.76 | 981.98 | 1,241.606 | 1,363.408 | 1,437.904 | 351.598 | 498.955 | 339.681 | 526.235 | 488.014 | 482.073 | 419.447 | 489.104 | 592.232 | 529.959 | 619.269 | 701.448 | 730.33 | 846.628 | 770.879 | 786.818 | 661.966 | 730.287 | 725.977 | 675.364 | 784.279 | 899.877 | 752.057 | 948.484 | 737.96 | 736.326 | 694.338 | 632.732 |
Net Receivables
| 674.752 | 561.915 | 542.495 | 517.953 | 464.709 | 395.44 | 415.057 | 514.745 | 569.759 | 640.998 | 644.558 | 651.359 | 497.61 | 454.709 | 371.627 | 461.164 | 581.977 | 435.737 | 531.536 | 524.672 | 479.291 | 378.007 | 430.835 | 386.301 | 461.585 | 433.086 | 394.55 | 1,088.075 | 964.391 | 410.462 | 440.133 | 565.636 | 502.367 | 473.364 | 499.696 | 474.507 | 436.283 | 451.772 | 506.392 | 598.554 | 686.969 | 712.115 | 629.074 | 571.79 | 652.583 | 711.029 | 622.162 | 598.898 | 605.866 | 558.131 | 532.882 | 804.545 | 691.885 | 713.392 | 561.389 |
Inventory
| 544.178 | 557.816 | 584.663 | 605.706 | 593.439 | 581.218 | 608.347 | 652.657 | 663.588 | 654.62 | 643.238 | 640.444 | 606.345 | 538.153 | 530.469 | 565.252 | 591.788 | 513.77 | 500.472 | 531.035 | 572.403 | 583.245 | 641.659 | 694.417 | 707.537 | 605.197 | 593.207 | 654.597 | 643.76 | 638.132 | 640.369 | 683.239 | 585.161 | 589.667 | 582.373 | 594.529 | 517.451 | 579.319 | 584.088 | 637.723 | 642.041 | 588.943 | 556.913 | 583.498 | 642.601 | 570.452 | 523.005 | 593.141 | 532.496 | 462.054 | 446.442 | 532.015 | 599.165 | 569.589 | 437.871 |
Other Current Assets
| 26.563 | 0.728 | 0.967 | 0.818 | 0.972 | 1.004 | 0.729 | 1.017 | 0.835 | 0.552 | 0.917 | 3.021 | 2.847 | 2.534 | 2.35 | 2.568 | 2.817 | 2.465 | 2.479 | 3.02 | 2.64 | 2.288 | 2.204 | 2.554 | 2.364 | 2.286 | 2.274 | 2.098 | 2.174 | 2.054 | 2.815 | 2.122 | 4.256 | 5.229 | 5.119 | 5.662 | 11.683 | 14.396 | 5.418 | 5.11 | 5.282 | 5.672 | 5.597 | 5.424 | 4.087 | 3.907 | 24.293 | 21.927 | 45.732 | 24.686 | 21.235 | 21.174 | 26.73 | 21.205 | 21.529 |
Total Current Assets
| 1,913.603 | 1,814.636 | 1,788.524 | 1,773.087 | 1,576.647 | 1,426.165 | 1,597.846 | 1,702.828 | 1,700.017 | 1,681.863 | 1,863.412 | 1,722.067 | 1,674.444 | 1,583.316 | 1,527.051 | 1,777.861 | 1,883.487 | 1,722.935 | 1,732.419 | 1,858.294 | 1,862.757 | 1,758.265 | 1,895.458 | 2,065.252 | 2,413.092 | 2,403.977 | 2,427.935 | 2,096.368 | 2,109.28 | 1,390.329 | 1,609.552 | 1,739.011 | 1,573.857 | 1,487.707 | 1,576.292 | 1,666.93 | 1,495.376 | 1,664.756 | 1,797.346 | 1,971.717 | 2,180.92 | 2,077.609 | 1,978.402 | 1,822.678 | 2,029.558 | 2,011.365 | 1,844.824 | 1,998.245 | 2,083.971 | 1,796.928 | 1,949.043 | 2,095.694 | 2,054.106 | 1,998.524 | 1,653.521 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,984.57 | 1,820.033 | 1,767.671 | 1,782.283 | 1,803.732 | 1,812.803 | 1,852.047 | 1,929.437 | 1,937.463 | 1,919.595 | 1,850.616 | 1,828.995 | 1,776.571 | 1,657.734 | 1,459.899 | 1,425.148 | 1,042.866 | 888.546 | 917.925 | 935.66 | 969.743 | 964.852 | 853.438 | 843.787 | 817.172 | 771.928 | 771.755 | 825.897 | 842.384 | 1,260.418 | 1,314.422 | 1,310.898 | 1,347.956 | 1,388.524 | 1,422.624 | 1,464.715 | 1,479.216 | 1,510.325 | 1,542.873 | 1,536.997 | 1,531.136 | 1,573.76 | 1,586.276 | 1,599.348 | 1,640.002 | 1,658.094 | 1,594.552 | 1,626.59 | 1,686.448 | 1,704.553 | 1,754.731 | 1,744.658 | 1,734.346 | 1,750.35 | 1,768.105 |
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 | -18.068 | -19.247 | -19.583 | -20.442 | -21.071 | -21.534 | -22.167 | -21.807 | -22.167 | -22.655 | -21.804 | -21.551 | -22.139 | -21.996 | 0 | 0 | 0 | 12.159 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.868 | 0.67 | 0.746 | 0.827 | 0.903 | 1.021 | 1.131 | 1.344 | 0.995 | 1.384 | 1.487 | 1.852 | 1.876 | 2.239 | 2.611 | 3 | 3.405 | 2.737 | 3.08 | 3.102 | 3.455 | 3.898 | 4.39 | 4.893 | 5.431 | 5.409 | 5.884 | 6.236 | 2.632 | 21.02 | 22.806 | 23.789 | 24.71 | 25.738 | 26.829 | 27.866 | 28.009 | 29.003 | 29.752 | 29.363 | 29.851 | 30.843 | 31.194 | 10.502 | 11.613 | 12.763 | 22.364 | 22.732 | 23.371 | 23.345 | 24.061 | 24.389 | 22.766 | 23.126 | 22.84 |
Goodwill and Intangible Assets
| 0.868 | 0.67 | 0.746 | 0.827 | 0.903 | 1.021 | 1.131 | 1.344 | 0.995 | 1.384 | 1.487 | 1.852 | 1.876 | 2.239 | 2.611 | 3 | 3.405 | 2.737 | 3.08 | 3.102 | 3.455 | 3.898 | 4.39 | 4.893 | 5.431 | 5.409 | 5.884 | 6.236 | 2.632 | 2.952 | 3.559 | 4.206 | 4.268 | 4.667 | 5.295 | 5.699 | 6.202 | 6.836 | 7.097 | 7.559 | 8.3 | 8.704 | 9.198 | 10.502 | 11.613 | 12.763 | 34.523 | 22.732 | 23.371 | 23.345 | 24.061 | 24.389 | 22.766 | 23.126 | 22.84 |
Long Term Investments
| 3.194 | 0.151 | 0.151 | 0.152 | 0.152 | 0 | 0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.402 | -32.213 | 13.32 | 13.32 | 16.066 | -83.982 | 16.066 | 4.56 | -75.823 | -15.11 | 12.248 | 50.91 | 50.91 | 29.72 | 29.72 | 29.72 | 29.395 | 29.693 | 38.35 | 2 | 2 | 0 | -153.481 | 0 | 5.88 | 146.26 | 5.883 | 5.908 |
Tax Assets
| 55.68 | 64.086 | 65.744 | 69.307 | 68.048 | 68.254 | 68.405 | 70.746 | 69.487 | 68.471 | 67.447 | 69.723 | 69.441 | 69.952 | 69.826 | 71.34 | 72.966 | 73.908 | 73.893 | 76.478 | 80.878 | 84.725 | 91.946 | 87.695 | 100.693 | 100.955 | 81.233 | 107.352 | 101.127 | 90.462 | 79.188 | 92.565 | 92.432 | 84.141 | 81.199 | 77.585 | 71.819 | 53.165 | 48.355 | 46.824 | 45.885 | 48.408 | 49.062 | 57.343 | 57.788 | 64.613 | 33.841 | 33.73 | 32.467 | 30.316 | 31.962 | 39.199 | 43.697 | 42.843 | 43.614 |
Other Non-Current Assets
| 20.586 | 31.517 | 28.605 | 23.418 | 26.488 | 31.527 | 20.844 | 22.284 | 29.59 | 30.277 | 23.988 | 26.588 | 23.276 | 31.936 | 21.512 | 22.738 | 20.992 | 18.39 | 19.025 | 17.437 | 17.225 | 17.721 | 23.651 | 21.64 | 21.314 | 19.226 | 20.924 | 20.74 | 62.087 | 34.953 | 39.231 | 60.344 | 161.518 | 62.135 | 65.354 | 146.775 | 88.352 | 82.151 | 45.345 | 44.74 | 45.252 | 52.48 | 50.044 | 44.786 | 43.046 | 11.878 | 116.147 | 159.934 | 132.627 | 296.156 | 153.579 | 159.791 | 13.574 | 159.716 | 167.625 |
Total Non-Current Assets
| 2,064.898 | 1,916.457 | 1,862.917 | 1,875.987 | 1,899.323 | 1,913.605 | 1,942.579 | 2,023.811 | 2,037.535 | 2,019.727 | 1,943.538 | 1,927.158 | 1,871.164 | 1,761.861 | 1,553.848 | 1,522.226 | 1,140.229 | 983.581 | 1,013.923 | 1,032.677 | 1,071.301 | 1,071.196 | 973.425 | 958.015 | 944.61 | 897.518 | 879.796 | 965.627 | 976.017 | 1,402.105 | 1,449.72 | 1,484.079 | 1,522.192 | 1,555.533 | 1,579.032 | 1,618.951 | 1,630.479 | 1,664.725 | 1,694.58 | 1,687.03 | 1,660.293 | 1,713.072 | 1,724.3 | 1,741.374 | 1,782.142 | 1,785.698 | 1,781.063 | 1,844.986 | 1,874.913 | 1,900.889 | 1,964.333 | 1,973.917 | 1,960.643 | 1,981.918 | 2,008.092 |
Total Assets
| 3,978.501 | 3,731.093 | 3,651.441 | 3,649.074 | 3,475.97 | 3,339.77 | 3,540.425 | 3,726.639 | 3,737.552 | 3,701.59 | 3,806.95 | 3,649.225 | 3,545.608 | 3,345.177 | 3,080.899 | 3,300.087 | 3,023.716 | 2,706.516 | 2,746.342 | 2,890.971 | 2,934.058 | 2,829.461 | 2,868.883 | 3,023.267 | 3,357.702 | 3,301.495 | 3,307.731 | 3,061.995 | 3,085.297 | 2,792.434 | 3,059.272 | 3,223.09 | 3,096.049 | 3,043.24 | 3,155.324 | 3,285.881 | 3,125.855 | 3,329.481 | 3,491.926 | 3,658.747 | 3,841.213 | 3,790.681 | 3,702.702 | 3,564.052 | 3,811.7 | 3,797.063 | 3,625.887 | 3,843.231 | 3,958.884 | 3,697.817 | 3,913.376 | 4,069.611 | 4,014.749 | 3,980.442 | 3,661.613 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 403.69 | 427.765 | 440.246 | 408.462 | 304.687 | 238.896 | 297.958 | 319.96 | 360.509 | 348.894 | 441.179 | 423.842 | 378.427 | 291.672 | 229.516 | 315.289 | 438.504 | 261.719 | 313.458 | 331.223 | 321.989 | 208.716 | 186.089 | 217.398 | 326.665 | 269.097 | 211.327 | 261.497 | 196.28 | 182.727 | 255.628 | 371.642 | 238.376 | 268.409 | 303.827 | 321.727 | 189.924 | 200.212 | 251.723 | 423.449 | 548.916 | 509.782 | 471.421 | 382.544 | 507.01 | 533.943 | 398.065 | 491.921 | 531.355 | 412.319 | 371.779 | 548.699 | 649.093 | 625.503 | 425.05 |
Short Term Debt
| 330.944 | 801.257 | 798.311 | 914.085 | 960.088 | 900.413 | 915.246 | 969.638 | 1,021.119 | 1,164.912 | 1,158.217 | 978.699 | 1,146.004 | 1,085.766 | 1,009.609 | 1,088.738 | 1,076.225 | 979.409 | 909.313 | 997.741 | 1,002.913 | 986.618 | 1,076.269 | 1,126.932 | 1,153.707 | 1,046.713 | 1,053.963 | 880.578 | 986.472 | 1,074.265 | 1,114.381 | 1,061.979 | 1,032.604 | 910.991 | 949.403 | 1,004.161 | 948.691 | 1,048.997 | 1,051.844 | 1,040.029 | 1,081.973 | 1,103.202 | 1,090.481 | 1,037.606 | 1,113.893 | 1,102.361 | 1,090.375 | 1,121.303 | 1,169.954 | 1,038.023 | 1,208.578 | 1,096.024 | 1,097.863 | 1,120.632 | 1,037.594 |
Tax Payables
| 0.053 | 0.037 | 0.037 | 0.04 | 0.043 | 0.016 | 0.001 | 0 | 0.004 | 0.001 | 0 | 0.005 | 0.004 | 0.001 | 0.012 | 0.009 | 0.004 | 0.001 | 0.003 | 0 | 0.007 | 0.105 | 4.061 | 3.344 | 19.209 | 98.185 | 96.613 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.748 | 6.636 | 6.638 | 5.001 | 15.008 | 19.53 | 11.465 | 8.82 | 7.978 | 12.966 | 8.173 | 8.216 | 8.315 | 8.477 | 6.192 | 3.483 | 0.2 | 0.838 | 0.006 |
Deferred Revenue
| 14.258 | 250.482 | 273.009 | 244.271 | 187.54 | 18.203 | 21.657 | 40.239 | 16.617 | 6.915 | 189.826 | 171.217 | 162.548 | 145.834 | 172.452 | 168.578 | 151.449 | 113.348 | 147.3 | 153.869 | 150.371 | 126.697 | 130.692 | 150.333 | 266.375 | 221.139 | 241.903 | 581.992 | 535.708 | 113.16 | 140.192 | 146.653 | 141.814 | 123.372 | 150.343 | 147.894 | 165.159 | 125.467 | 159.492 | 181.336 | 200.095 | 168.161 | 173.631 | 189.529 | 195.956 | 177.601 | 172.881 | 155.261 | 173.487 | 127.06 | 155.826 | 195.283 | 174.857 | 127.108 | 154.315 |
Other Current Liabilities
| 256.636 | 5.908 | 24.875 | 6.711 | 2.936 | 131.815 | 193.833 | 184.511 | 178.763 | 163.575 | 17.267 | 5.412 | 5.342 | 5.326 | 5.378 | 5.217 | 5.188 | 5.075 | 6.532 | 6.586 | 6.768 | 6.643 | 4.843 | 4.717 | 3.552 | 3.939 | 8.29 | 2.23 | 2.649 | 4.609 | 6.674 | 9.338 | 5.847 | 7.305 | 7.672 | 11.379 | 7.168 | 6.78 | 6.751 | 13.412 | 10.86 | 7.446 | 4.849 | 10.505 | 7.351 | 5.262 | 4.03 | 43.235 | 7.65 | 7.807 | 3.291 | 47.209 | 10.7 | 28.778 | 7.887 |
Total Current Liabilities
| 1,005.528 | 1,485.412 | 1,536.441 | 1,573.529 | 1,455.251 | 1,289.327 | 1,428.694 | 1,514.348 | 1,577.008 | 1,684.296 | 1,806.489 | 1,579.17 | 1,692.321 | 1,528.598 | 1,416.955 | 1,577.822 | 1,671.366 | 1,359.551 | 1,376.603 | 1,489.419 | 1,482.041 | 1,328.674 | 1,397.893 | 1,499.38 | 1,750.299 | 1,540.888 | 1,515.483 | 1,726.297 | 1,721.109 | 1,374.761 | 1,516.875 | 1,589.612 | 1,418.641 | 1,310.077 | 1,411.245 | 1,485.161 | 1,310.942 | 1,381.456 | 1,469.81 | 1,658.226 | 1,841.844 | 1,788.591 | 1,740.382 | 1,620.184 | 1,824.21 | 1,819.167 | 1,665.351 | 1,811.72 | 1,882.446 | 1,585.209 | 1,739.474 | 1,887.215 | 1,932.513 | 1,902.021 | 1,624.846 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,277.628 | 893.733 | 878.535 | 900.808 | 920.729 | 939.18 | 954.756 | 1,033.217 | 1,058.794 | 935.461 | 911.37 | 929.493 | 717.879 | 659.995 | 472.368 | 484.017 | 112.862 | 84.22 | 88.05 | 89.377 | 95.624 | 99.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.938 | 17.875 | 26.813 | 35.75 | 44.688 | 53.625 | 62.563 | 71.5 | 80.438 | 89.375 | 98.313 | 107.25 | 116.188 |
Deferred Revenue Non-Current
| 0.16 | 0.24 | 0.32 | 0.519 | 0.718 | 1.043 | 1.116 | 1.315 | 1.514 | 2.123 | 1.003 | 1.148 | 1.293 | 0.238 | 0.303 | 0.368 | 0.57 | 0.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.327 | 58.458 | 58.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.626 | 2.475 | 0.585 | 2.823 | 1.94 | 0.544 | 0.543 | 4.483 | 1.563 | 2.628 | 0.981 | 1.373 | 23.343 | 1.271 | 27.189 | 31.606 | 33.067 | 34.595 | 0 | 0 | 0 | 0 | 0 | 0 | 2.185 | 1.958 | 1.619 | 1.637 | 2.032 | 1.685 | 1.661 | 2.235 | 1.317 | 1.283 | 2.112 | 2.392 | 1.724 | 1.416 | 0.476 | 0.599 | 0.07 | 0.408 | 0.319 | 0.059 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 174.248 | 14.538 | 16.309 | 12.597 | 14.171 | 15.758 | 17.439 | 20.882 | 22.45 | 24.051 | 25.767 | 22.434 | 1.805 | 26.722 | 1.817 | 2.414 | 3.102 | 3.743 | 40.761 | 35.023 | 36.228 | 37.851 | 41.924 | 44.484 | 45.514 | 46.696 | 48.875 | 38.005 | 39.307 | 40.477 | 41.9 | 42.051 | 43.373 | 44.889 | 47.356 | 40.087 | 41.494 | 42.865 | 45.197 | 45.84 | 44.426 | 45.567 | 0.59 | 1.218 | 1.38 | 60.045 | 41.005 | 29.434 | 30.217 | 29.435 | 30.17 | 18.257 | 20.476 | 20.264 | 21.402 |
Total Non-Current Liabilities
| 1,452.662 | 910.986 | 895.749 | 916.747 | 937.558 | 956.525 | 973.854 | 1,059.897 | 1,084.321 | 964.263 | 939.121 | 954.448 | 744.32 | 688.226 | 501.677 | 518.405 | 149.601 | 123.397 | 128.811 | 124.4 | 131.852 | 137.465 | 41.924 | 44.484 | 47.699 | 48.654 | 50.494 | 39.642 | 41.339 | 42.162 | 43.561 | 44.286 | 44.69 | 46.172 | 49.468 | 42.479 | 43.218 | 44.281 | 45.673 | 46.439 | 44.496 | 45.975 | 55.174 | 77.61 | 86.954 | 95.795 | 85.693 | 83.059 | 92.78 | 100.935 | 110.608 | 107.632 | 118.789 | 127.514 | 137.59 |
Total Liabilities
| 2,458.19 | 2,396.398 | 2,432.19 | 2,490.276 | 2,392.809 | 2,245.852 | 2,402.548 | 2,574.245 | 2,661.329 | 2,648.559 | 2,745.61 | 2,533.618 | 2,436.641 | 2,216.824 | 1,918.632 | 2,096.227 | 1,820.967 | 1,482.948 | 1,505.414 | 1,613.819 | 1,613.893 | 1,466.139 | 1,439.817 | 1,543.864 | 1,797.998 | 1,589.542 | 1,565.977 | 1,765.939 | 1,762.448 | 1,416.923 | 1,560.436 | 1,633.898 | 1,463.331 | 1,356.249 | 1,460.713 | 1,527.64 | 1,354.16 | 1,425.737 | 1,515.483 | 1,704.665 | 1,886.34 | 1,834.566 | 1,795.556 | 1,697.794 | 1,911.164 | 1,914.962 | 1,751.044 | 1,894.779 | 1,975.226 | 1,686.144 | 1,850.082 | 1,994.847 | 2,051.302 | 2,029.535 | 1,762.436 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77.046 | 84.137 | 93.063 | 80.968 | 76.862 | 62.906 | 46.015 | 39.124 | 52.569 | 59.524 | 16.214 | 15.039 | 31.519 | 42.765 | 44.411 | 59.155 | 12.533 | 11.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.687 | 0 | 16.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 | 886.5 |
Retained Earnings
| 202.112 | -77.349 | -179.648 | -253.659 | -316.618 | -309.425 | -265.587 | -260.191 | -326.299 | -344.049 | -321.78 | -268.03 | -279.914 | -259.193 | -231.229 | -186.3 | -172.599 | -167.339 | -157.691 | -132.11 | -110.027 | -71.416 | 4.448 | 73.096 | 107.649 | 229.957 | 273.089 | -163.717 | -137.801 | -245.4 | -171.458 | -85.41 | -75.577 | -64.76 | -23.204 | 44.997 | 88.449 | 193.193 | 465.697 | 486.666 | 503.37 | 483.584 | 67.021 | 41.999 | 67.521 | 125.733 | 266.554 | 273.105 | 284.581 | 298.003 | 316.71 | 328.048 | 280.969 | 392.907 | 382.083 |
Accumulated Other Comprehensive Income/Loss
| 74.807 | 45.907 | 32.69 | 46.14 | 32.939 | 35.75 | 34.986 | 42.733 | 31.342 | 33.597 | 17.106 | 14.828 | 16.953 | 22.212 | -77.046 | -84.137 | -93.063 | -80.968 | -76.862 | -62.906 | -46.015 | -39.124 | -52.569 | -59.524 | -16.214 | -15.039 | -31.519 | -42.765 | -44.411 | -59.155 | -12.533 | -11.843 | 18.133 | 34.632 | 47.536 | 42.965 | 12.967 | 44.07 | 63.557 | 20.227 | 4.314 | 25.342 | 10.179 | -5.687 | 3.069 | -16.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 352.562 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 475.296 | 499.728 | 492.637 | 483.711 | 495.806 | 499.912 | 513.868 | 530.759 | 533.202 | 519.757 | 512.802 | 556.112 | 582.675 | 574.703 | 563.457 | 561.811 | 718.525 | 765.147 | 765.837 | 777.68 | 800.884 | 783.779 | 783.779 | 783.779 | 779.981 | 560.689 | 560.689 | 560.689 | 560.689 | 943.446 | 937.759 | 943.446 | 869.868 | 721.789 | 742.037 | 762.233 | 775.476 | 802.865 | 824.851 | 761.523 | 671.5 | 630.594 |
Total Shareholders Equity
| 1,515.981 | 1,330.354 | 1,214.838 | 1,154.277 | 1,078.117 | 1,088.121 | 1,131.195 | 1,144.338 | 1,066.839 | 1,051.344 | 1,057.122 | 1,108.594 | 1,098.835 | 1,124.815 | 1,154.999 | 1,192.837 | 1,197.612 | 1,214.967 | 1,228.721 | 1,268.258 | 1,307.232 | 1,348.286 | 1,410.705 | 1,472.398 | 1,550.261 | 1,699.132 | 1,734.292 | 1,286.24 | 1,310.51 | 1,359.625 | 1,480.189 | 1,566.927 | 1,606.736 | 1,657.256 | 1,694.611 | 1,758.241 | 1,771.695 | 1,903.744 | 1,976.443 | 1,954.082 | 1,954.873 | 1,956.115 | 1,907.146 | 1,866.258 | 1,900.536 | 1,882.101 | 1,874.843 | 1,901.642 | 1,933.314 | 1,959.979 | 2,006.075 | 2,039.399 | 1,928.992 | 1,950.907 | 1,899.177 |
Total Equity
| 1,520.311 | 1,334.695 | 1,219.251 | 1,158.798 | 1,083.161 | 1,093.918 | 1,137.877 | 1,152.394 | 1,076.223 | 1,053.031 | 1,061.34 | 1,115.607 | 1,108.967 | 1,128.353 | 1,162.267 | 1,203.86 | 1,202.749 | 1,223.568 | 1,240.928 | 1,277.152 | 1,320.165 | 1,363.322 | 1,429.066 | 1,479.403 | 1,559.704 | 1,711.953 | 1,741.754 | 1,296.056 | 1,322.849 | 1,375.511 | 1,498.836 | 1,589.192 | 1,632.718 | 1,686.991 | 1,694.611 | 1,758.241 | 1,771.695 | 1,903.744 | 1,976.443 | 1,954.082 | 1,954.873 | 1,956.115 | 1,907.146 | 1,866.258 | 1,900.536 | 1,882.101 | 1,874.843 | 1,948.452 | 1,983.658 | 2,011.673 | 2,063.294 | 2,074.764 | 1,963.447 | 1,950.907 | 1,899.177 |
Total Liabilities & Shareholders Equity
| 3,978.501 | 3,731.093 | 3,651.441 | 3,649.074 | 3,475.97 | 3,339.77 | 3,540.425 | 3,726.639 | 3,737.552 | 3,701.59 | 3,806.95 | 3,649.225 | 3,545.608 | 3,345.177 | 3,080.899 | 3,300.087 | 3,023.716 | 2,706.516 | 2,746.342 | 2,890.971 | 2,934.058 | 2,829.461 | 2,868.883 | 3,023.267 | 3,357.702 | 3,301.495 | 3,307.731 | 3,061.995 | 3,085.297 | 2,792.434 | 3,059.272 | 3,223.09 | 3,096.049 | 3,043.24 | 3,155.324 | 3,285.881 | 3,125.855 | 3,329.481 | 3,491.926 | 3,658.747 | 3,841.213 | 3,790.681 | 3,702.702 | 3,564.052 | 3,811.7 | 3,797.063 | 3,625.887 | 3,843.231 | 3,958.884 | 3,697.817 | 3,913.376 | 4,069.611 | 4,014.749 | 3,980.442 | 3,661.613 |