Tidehold Development Co., Ltd.
TWSE:9902.TW
17.45 (TWD) • At close November 14, 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
| 173.389 | 217.638 | 137.32 | 138.791 | 154.514 | 197.828 | 223.557 | 207.898 | 284.943 | 332.387 | 347.562 | 380.639 | 396.41 | 141.443 | 137.637 | 109.749 | 131.185 | 51.898 | 87.585 | 65.906 | 84.598 | 121.619 | 99.532 | 141.123 | 140.161 | 141.566 | 152.973 | 139.245 | 155.46 | 168.381 | 170.145 | 156.524 | 164.325 | 159.629 | 153.032 | 144.244 | 151.273 | 152.992 | 80.555 | 80.105 | 69.038 | 66.226 | 61.387 | 80.797 | 130.828 | 84.698 | 42.65 | 40.415 | 39.61 | 38.139 | 29.715 | 29.454 | 61.304 | 72.822 | 68.368 |
Short Term Investments
| 236.748 | 209.297 | 224.37 | 193.162 | 190.226 | 185.833 | 162.319 | 159.623 | 173.815 | 181.815 | 144.774 | 56.138 | 36.013 | 24.327 | 38.608 | 36.161 | 37.116 | 32.841 | 60.799 | 56.652 | 60.096 | 62.266 | 64.303 | 37.854 | 44.425 | 54.277 | 24.826 | 28.487 | 46.129 | 53.332 | 59.344 | 57.19 | 55.501 | 47.45 | 41.539 | 51.273 | 43.801 | 60.502 | 109.675 | 113.927 | 109.085 | 136.867 | 141.633 | 126.572 | 121.863 | 144.376 | 30.715 | 31.032 | 30.699 | 33.036 | 27.67 | 25.806 | 16.593 | 22.066 | 13.769 |
Cash and Short Term Investments
| 410.137 | 426.935 | 361.69 | 331.953 | 344.74 | 383.661 | 385.876 | 367.521 | 458.758 | 514.202 | 492.336 | 436.777 | 432.423 | 165.77 | 176.245 | 145.91 | 168.301 | 84.739 | 148.384 | 122.558 | 144.694 | 183.885 | 163.835 | 178.977 | 184.586 | 195.843 | 177.799 | 167.732 | 201.589 | 221.713 | 229.489 | 213.714 | 219.826 | 207.079 | 194.571 | 195.517 | 195.074 | 213.494 | 190.23 | 194.032 | 178.123 | 203.093 | 203.02 | 207.369 | 252.691 | 229.074 | 73.365 | 71.447 | 70.309 | 71.175 | 57.385 | 55.26 | 77.897 | 94.888 | 82.137 |
Net Receivables
| 124.943 | 126.388 | 80.167 | 39.783 | 5.43 | 5.973 | 7.825 | 9.096 | 5.211 | 20.027 | 48.239 | 47.25 | 120.136 | 23.321 | 65.72 | 24.885 | 116.396 | 83.561 | 60.21 | 35.114 | 17.014 | 10.968 | 42.898 | 32.2 | 5.716 | 2.418 | 10.626 | 15.26 | 14.981 | 17.263 | 23.391 | 18.385 | 21.536 | 17.743 | 22.911 | 6.86 | 4.769 | 0.647 | 38.651 | 6.074 | 12.328 | 6.315 | 42.436 | 0.96 | 13.213 | 7.141 | 0.249 | 0 | 0 | 0 | 1.061 | 0 | 0 | 0 | 0 |
Inventory
| 81.756 | 80.192 | 79.314 | 153.058 | 153.261 | 152.8 | 157.103 | 197.406 | 170.342 | 173.692 | 172.845 | 180.85 | 179.741 | 194.33 | 215.863 | 274.397 | 267.917 | 250.307 | 219.206 | 231.48 | 230.139 | 212.402 | 226.331 | 215.32 | 214.282 | 538.168 | 549.201 | 537.733 | 564.752 | 561.639 | 562.482 | 567.731 | 568.378 | 574.882 | 576.502 | 571.884 | 578.727 | 563.432 | 585.6 | 582.029 | 557.917 | 556.869 | 553.317 | 553.317 | 553.317 | 581.26 | 553.317 | 553.317 | 562.481 | 573.843 | 594.021 | 567.292 | 567.634 | 554.638 | 577.023 |
Other Current Assets
| 22.341 | 17.151 | 112.942 | 138.623 | 117.076 | 189.134 | 197.941 | 70.395 | 61.152 | 48.028 | 41.151 | 112.102 | 63.297 | 83.024 | 65.615 | 93.819 | 49.14 | 193.278 | 228.608 | 135.168 | 95.723 | 39.709 | 26.195 | 32.099 | 32.566 | 34.734 | 33.725 | 18.509 | 34.347 | 25.494 | 15.864 | 23.68 | 19.104 | 20.238 | 17.829 | 31.459 | 4.652 | 1.962 | 4.162 | 13.449 | 19.611 | 5.117 | 5.087 | 33.867 | 1.828 | 47.015 | 34.773 | 46.024 | 16.835 | 21.353 | 57.698 | 33.294 | 14.163 | 28.644 | 16.784 |
Total Current Assets
| 636.289 | 645.678 | 624.505 | 661.161 | 618.199 | 730.028 | 746.982 | 642.418 | 694.998 | 747.057 | 750.029 | 756.255 | 792.684 | 463.037 | 514.268 | 532.517 | 601.754 | 606.399 | 656.408 | 524.32 | 487.57 | 446.964 | 459.259 | 457.266 | 437.15 | 771.163 | 771.351 | 739.234 | 815.669 | 826.109 | 831.226 | 823.51 | 828.844 | 819.942 | 811.813 | 805.72 | 783.222 | 779.535 | 818.643 | 795.584 | 767.979 | 771.394 | 803.86 | 794.806 | 821.049 | 864.49 | 661.455 | 670.788 | 649.625 | 666.371 | 710.165 | 655.846 | 659.694 | 678.17 | 675.944 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 110.628 | 110.898 | 110.56 | 110.642 | 110.9 | 111.158 | 111.391 | 110.214 | 110.466 | 110.623 | 110.588 | 110.398 | 110.639 | 110.736 | 110.97 | 111.205 | 111.439 | 112.993 | 111.848 | 259.33 | 260.085 | 260.854 | 258.488 | 253.812 | 252.888 | 256.649 | 259.369 | 261.612 | 264.443 | 268.144 | 271.937 | 274.219 | 278.556 | 283.8 | 288.278 | 290.036 | 295.159 | 286.248 | 286.061 | 285.684 | 288.017 | 282.08 | 276.566 | 278.053 | 275.091 | 269.519 | 230.703 | 224.46 | 225.754 | 226.917 | 228.025 | 219.023 | 219.385 | 219.567 | 218.682 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.081 | 0.09 | 0.101 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.336 | 0.336 | 0.336 |
Goodwill and 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.02 | 0.03 | 0.04 | 0.05 | 0.06 | 0.07 | 0.081 | 0.09 | 0.101 | 0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.336 | 0.336 | 0.336 |
Long Term Investments
| 616.849 | -126.893 | -139.08 | -106.5 | -102.094 | -96.019 | -71.663 | -69.822 | -82.172 | -89.308 | -55.358 | 22.416 | 50.999 | 266.697 | 249.188 | 242.761 | 238.847 | 257.626 | 196.069 | 194.025 | 184.099 | 183.173 | 170.08 | 175.831 | 169.186 | 159.712 | 161.534 | 154.704 | 109.295 | 76.755 | 70.596 | 87.861 | 97.801 | 111.899 | 136.789 | 131.805 | 142.407 | 120.102 | 73.192 | 64.244 | 65.894 | 20.273 | 20.653 | 35.312 | 46.318 | 22.385 | 129.147 | 138.633 | 145.206 | 149.612 | 139.934 | 158.791 | 189.587 | 183.207 | 250.903 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.01 | -0.02 | -0.03 | -0.04 | -0.05 | -0.06 | -0.07 | -0.081 | -0.09 | -0.101 | -0.111 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 129.223 | 0 | 0 |
Other Non-Current Assets
| 36.833 | 752.992 | 772.57 | 683.059 | 682.472 | 558.322 | 533.264 | 599.536 | 614.456 | 622.81 | 593.229 | 501.313 | 481.935 | 469.623 | 487.346 | 413.585 | 406.491 | 390.846 | 423.952 | 419.915 | 425.264 | 415.049 | 414.673 | 392.768 | 404.785 | 75.121 | 43.475 | 46.352 | 63.954 | 67.613 | 71.509 | 71.414 | 69.735 | 60.794 | 52.228 | 67.035 | 61.461 | 75.118 | 128.744 | 136.687 | 129.468 | 166.384 | 156.941 | 142.683 | 137.734 | 156.253 | 161.558 | 160.391 | 157.916 | 157.213 | 157.649 | 158.697 | 7.832 | 132.38 | 123.588 |
Total Non-Current Assets
| 764.31 | 736.997 | 744.05 | 687.201 | 691.278 | 573.461 | 572.992 | 639.928 | 642.75 | 644.125 | 648.459 | 634.127 | 643.573 | 847.056 | 847.504 | 767.551 | 756.777 | 761.465 | 731.869 | 873.27 | 869.448 | 859.076 | 843.241 | 822.411 | 826.859 | 491.482 | 464.378 | 462.668 | 437.692 | 412.512 | 414.042 | 433.494 | 446.092 | 456.493 | 477.295 | 488.876 | 499.027 | 481.468 | 487.997 | 486.615 | 483.379 | 468.737 | 454.16 | 456.048 | 459.143 | 448.157 | 521.408 | 523.484 | 528.876 | 533.742 | 525.608 | 536.511 | 546.363 | 535.49 | 593.509 |
Total Assets
| 1,400.599 | 1,382.675 | 1,368.555 | 1,348.362 | 1,309.477 | 1,303.489 | 1,319.974 | 1,282.346 | 1,337.748 | 1,391.182 | 1,398.488 | 1,390.382 | 1,436.257 | 1,310.093 | 1,361.772 | 1,300.068 | 1,358.531 | 1,367.864 | 1,388.277 | 1,397.59 | 1,357.018 | 1,306.04 | 1,302.5 | 1,279.677 | 1,264.009 | 1,262.645 | 1,235.729 | 1,201.902 | 1,253.361 | 1,238.621 | 1,245.268 | 1,257.004 | 1,274.936 | 1,276.435 | 1,289.108 | 1,294.596 | 1,282.249 | 1,261.003 | 1,306.64 | 1,282.199 | 1,251.358 | 1,240.131 | 1,258.02 | 1,250.854 | 1,280.192 | 1,312.647 | 1,182.863 | 1,194.272 | 1,178.501 | 1,200.113 | 1,235.773 | 1,192.357 | 1,206.057 | 1,213.66 | 1,269.453 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12.715 | 13.623 | 20.978 | 25.457 | 5.636 | 5.292 | 26.646 | 0.911 | 0.088 | 3.108 | 6.506 | 1.448 | 21.05 | 0.075 | 25.691 | 4.45 | 19.507 | 14.037 | 11.189 | 10.623 | 3.895 | 10.962 | 20.265 | 14.342 | 0.01 | 0.004 | 10.453 | 4.57 | 4.532 | 4.5 | 4.5 | 6.167 | 6.167 | 9.392 | 7.767 | 0.2 | 0.543 | 0.728 | 9.754 | 10.175 | 9.237 | 3.722 | 9.401 | 0.175 | 3.361 | 2.652 | 0 | 6.454 | 3.585 | 4.354 | 16.625 | 4.862 | 4.019 | 6.709 | 1.703 |
Short Term Debt
| 1.068 | -37.564 | 1.079 | 0.674 | 1.289 | 7.338 | 10.363 | 0.7 | 1.259 | -26.116 | 1.39 | 0.925 | 1.432 | 8.533 | 28.427 | 8.842 | 20.229 | 49.279 | 82.327 | 104.721 | 50.907 | 0.893 | 4.268 | 0.256 | -1.443 | 1.067 | 25.661 | 1.421 | 14.276 | 1.115 | 0.045 | 1.32 | -23.081 | -4.666 | -6.552 | 6.919 | 10.842 | -0.678 | 22.311 | 20.933 | -2.543 | 0 | -4.032 | 0.074 | 0.495 | 29.799 | 43.194 | 57.402 | 54.107 | 64.561 | 106.249 | 58.842 | 77.493 | 94.776 | 38.48 |
Tax Payables
| 0.532 | 1.032 | 0.326 | 0.327 | 0.439 | 3.492 | 3.061 | 3.13 | 3.326 | 6.47 | 5.927 | 9.043 | 14.746 | 1.578 | 1.578 | 0 | 0 | 4.336 | 4.336 | 0 | 0 | 0.206 | 0.206 | 0.093 | 0 | 0.521 | 0.521 | 0.295 | 0.304 | 0.873 | 0.873 | 0 | 0 | 1.05 | 1.05 | 0.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 35.316 | 44.081 | 59.789 | 46.764 | 29.032 | 20.875 | 23.368 | 25.274 | 17.872 | 20.218 | 41.755 | 44.108 | 48.553 | 27.11 | 38.272 | 23.858 | 58.18 | 19.142 | 19.35 | 6.78 | 35.121 | 2.745 | 4.473 | 2.058 | 2.537 | 3.719 | 4.144 | 2.256 | 2.438 | 3.525 | 6.21 | 3.26 | 23.081 | 4.666 | 6.552 | 3.463 | 3.077 | 2.878 | 4.726 | 2.88 | 2.543 | 0 | 4.032 | 1.825 | 1.319 | 2.13 | -0.441 | 2.372 | 2.726 | 4.375 | 6.639 | 4.24 | 3.552 | 4.242 | 39.192 |
Other Current Liabilities
| 34.702 | 6.062 | 5.237 | 2.593 | 1.374 | 1.678 | 3.097 | 1.627 | 58.936 | 10.115 | 15.123 | 10.702 | 13.732 | 5.264 | 6.44 | 2.078 | 44.146 | 9.947 | 9.499 | 1.482 | 32.026 | 2.678 | 4.383 | 2.31 | 0.26 | 3.357 | 3.834 | 2.181 | 2.347 | 2.805 | 5.49 | 0.155 | 0.213 | -0.884 | -0.768 | -0.805 | 0.225 | 0.211 | 0.206 | 0.159 | 0.235 | 4.484 | 0.281 | 0.166 | 1.481 | 2.353 | 14.046 | 0.323 | 0.219 | 0.235 | 7.623 | 0.212 | 3.659 | 0.177 | 0.379 |
Total Current Liabilities
| 84.333 | 58.547 | 82.045 | 74.519 | 36.236 | 38.675 | 66.535 | 31.642 | 81.481 | 40.483 | 49.851 | 46.849 | 71.314 | 35.997 | 92.585 | 37.622 | 98.176 | 84.954 | 113.122 | 122.576 | 90.179 | 14.772 | 29.19 | 17.001 | 3.901 | 4.949 | 40.469 | 8.467 | 21.459 | 9.293 | 10.908 | 14.162 | 30.313 | 14.435 | 15.813 | 14.286 | 18.612 | 6.017 | 42.182 | 37.027 | 12.636 | 8.206 | 14.785 | 2.24 | 5.337 | 34.804 | 57.24 | 66.551 | 60.637 | 73.525 | 130.497 | 68.156 | 85.171 | 105.904 | 79.754 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.66 | 0.732 | 0.803 | 0.875 | 0.945 | 1.016 | 1.122 | 0.14 | 0.244 | 0.348 | 0.452 | 0.578 | 0.749 | 0.92 | 1.09 | 1.26 | 1.429 | 1.939 | 0.884 | 1.62 | 1.835 | 2.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 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
| 29.107 | 29.03 | 28.849 | 28.849 | 28.849 | 28.849 | 29.129 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 28.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 5.025 | 5.163 | 5.444 | 4.177 | 4.388 | 3.176 | 3.23 | 2.739 | 1.88 | 2.123 | 1.443 | 3.893 | 4.025 | 5.06 | 4.993 | 6.272 | 5.978 | 5.832 | 4.442 | 5.124 | 5.436 | 5.349 | 5.438 | 5.405 | 5.113 | 4.977 | 6.363 | 6.544 | 47.216 | 49.226 | 50.646 | 52.218 | 82.897 | 83.617 | 84.227 | 84.427 | 85.266 | 83.706 | 83.313 | 82.405 | 83.755 | 51.446 | 78.205 | 77.645 | 86.972 | 89.105 | 124.524 | 123.577 | 122.667 | 122.953 | 124.292 | 120.764 | 87.544 | 87.591 | 172.693 |
Total Non-Current Liabilities
| 34.792 | 34.925 | 35.096 | 33.901 | 34.182 | 33.041 | 33.481 | 31.728 | 30.973 | 31.32 | 30.744 | 33.32 | 33.623 | 34.829 | 34.932 | 36.381 | 36.256 | 36.62 | 34.175 | 35.593 | 36.12 | 36.248 | 34.287 | 34.254 | 33.962 | 33.826 | 35.212 | 35.393 | 76.065 | 78.075 | 79.495 | 81.067 | 82.897 | 83.617 | 84.227 | 84.427 | 85.266 | 83.706 | 83.313 | 82.405 | 83.755 | 80.295 | 78.205 | 77.645 | 115.821 | 117.954 | 124.524 | 123.577 | 122.667 | 122.953 | 124.292 | 120.764 | 87.544 | 87.591 | 172.693 |
Total Liabilities
| 119.125 | 93.472 | 117.141 | 108.42 | 70.418 | 71.716 | 100.016 | 63.37 | 112.454 | 71.803 | 80.595 | 80.169 | 104.937 | 70.826 | 127.517 | 74.003 | 134.432 | 121.574 | 147.297 | 158.169 | 126.299 | 51.02 | 63.477 | 51.255 | 37.863 | 38.775 | 75.681 | 43.86 | 97.524 | 87.368 | 90.403 | 95.229 | 113.21 | 98.052 | 100.04 | 98.713 | 103.878 | 89.723 | 125.495 | 119.432 | 96.391 | 88.501 | 92.99 | 79.885 | 121.158 | 152.758 | 181.764 | 190.128 | 183.304 | 196.478 | 254.789 | 188.92 | 172.715 | 193.495 | 252.447 |
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
| 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 | 980.496 |
Retained Earnings
| 120.943 | 132.07 | 94.307 | 82.833 | 81.964 | 74.761 | 62.985 | 62 | 68.322 | 173.498 | 172.024 | 164.484 | 188.829 | 96.746 | 91.749 | 83.597 | 81.643 | 107.017 | 101.81 | 100.301 | 91.168 | 116.764 | 100.839 | 90.214 | 87.964 | 88.058 | 6.761 | 6.332 | 5.544 | 2.007 | 5.861 | 10.13 | 6.63 | 22.835 | 22.494 | 26.73 | 5.067 | 4.611 | 112.871 | 99.291 | 94.956 | 92.121 | -23.113 | -14.298 | -22.046 | -25.301 | -320.308 | -321.791 | -326.544 | -323.579 | -324.837 | -313.729 | -307.255 | -308.748 | -313.308 |
Accumulated Other Comprehensive Income/Loss
| 132.098 | 128.975 | 128.975 | 128.975 | 128.975 | 128.947 | 128.947 | 128.947 | 128.947 | 117.738 | 117.738 | 117.738 | 114.528 | 114.528 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | 17.471 | 16.011 | 14.617 | 13.982 | 13.757 | 16.262 | 19.741 | 21.333 | 32.277 | 34.838 | 39.052 | 33.798 | 35.693 | 30.99 | 27.62 | 24.907 | 29.978 | 27.535 | 23.861 | 22.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 175.806 | 172.683 | 172.683 | 172.683 | 172.683 | 172.655 | 43.708 | 172.655 | 172.638 | 161.429 | 161.429 | 43.691 | 158.208 | 158.208 | 43.68 | 158.194 | 158.194 | 155.069 | 155.069 | 43.667 | 155.069 | 153.832 | 153.832 | 153.832 | 153.832 | 151.482 | 43.667 | 43.667 | 43.667 | 43.667 | 43.667 | 43.667 | 48.369 | 48.369 | 48.369 | 48.37 | 48.37 | 48.37 | 48.37 | 48.37 | 48.37 | 48.37 | 48.37 | 48.37 | 195.673 | 202.883 | 196.305 | 342.685 | 336.197 | 341.078 | 181.575 | 335.144 | 355.376 | 344.261 | 349.349 |
Total Shareholders Equity
| 1,277.245 | 1,285.249 | 1,247.486 | 1,236.012 | 1,235.143 | 1,227.912 | 1,216.136 | 1,215.151 | 1,221.456 | 1,315.423 | 1,313.949 | 1,306.409 | 1,327.533 | 1,235.45 | 1,230.453 | 1,222.287 | 1,220.333 | 1,242.582 | 1,237.375 | 1,235.866 | 1,226.733 | 1,251.092 | 1,235.167 | 1,224.542 | 1,222.292 | 1,220.036 | 1,156.21 | 1,154.321 | 1,152.139 | 1,147.558 | 1,151.187 | 1,157.961 | 1,157.94 | 1,174.616 | 1,185.219 | 1,192.017 | 1,174.568 | 1,167.604 | 1,177.43 | 1,159.147 | 1,151.442 | 1,145.894 | 1,159.173 | 1,165.545 | 1,154.123 | 1,158.078 | 999.234 | 1,001.39 | 990.149 | 997.995 | 979.975 | 1,001.911 | 1,028.617 | 1,016.009 | 1,016.537 |
Total Equity
| 1,281.474 | 1,289.203 | 1,251.414 | 1,239.942 | 1,239.059 | 1,231.773 | 1,219.958 | 1,218.976 | 1,225.294 | 1,319.379 | 1,317.893 | 1,310.213 | 1,331.32 | 1,239.267 | 1,234.255 | 1,226.065 | 1,224.099 | 1,246.29 | 1,240.98 | 1,239.421 | 1,230.719 | 1,255.02 | 1,239.023 | 1,228.422 | 1,226.146 | 1,223.87 | 1,160.048 | 1,158.042 | 1,155.837 | 1,151.253 | 1,154.865 | 1,161.775 | 1,161.726 | 1,178.383 | 1,189.068 | 1,195.883 | 1,178.371 | 1,171.28 | 1,181.145 | 1,162.767 | 1,154.967 | 1,151.63 | 1,165.03 | 1,170.969 | 1,159.034 | 1,159.889 | 1,001.099 | 1,004.144 | 995.197 | 1,003.635 | 980.984 | 1,003.437 | 1,033.342 | 1,020.165 | 1,017.006 |
Total Liabilities & Shareholders Equity
| 1,400.599 | 1,382.675 | 1,368.555 | 1,348.362 | 1,309.477 | 1,303.489 | 1,319.974 | 1,282.346 | 1,337.748 | 1,391.182 | 1,398.488 | 1,390.382 | 1,436.257 | 1,310.093 | 1,361.772 | 1,300.068 | 1,358.531 | 1,367.864 | 1,388.277 | 1,397.59 | 1,357.018 | 1,306.04 | 1,302.5 | 1,279.677 | 1,264.009 | 1,262.645 | 1,235.729 | 1,201.902 | 1,253.361 | 1,238.621 | 1,245.268 | 1,257.004 | 1,274.936 | 1,276.435 | 1,289.108 | 1,294.596 | 1,282.249 | 1,261.003 | 1,306.64 | 1,282.199 | 1,251.358 | 1,240.131 | 1,258.02 | 1,250.854 | 1,280.192 | 1,312.647 | 1,182.863 | 1,194.272 | 1,178.501 | 1,200.113 | 1,235.773 | 1,192.357 | 1,206.057 | 1,213.66 | 1,269.453 |