The Hour Glass Limited
SGX:AGS.SI
1.69 (SGD) • At close October 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
2024 Q4 | 2024 Q3 | 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 | 2007 Q4 | 2007 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 237.573 | 237.573 | 206.487 | 206.487 | 244.553 | 244.553 | 218.049 | 218.049 | 323.36 | 323.36 | 246.776 | 246.776 | 247.872 | 247.872 | 206.937 | 206.937 | 183.131 | 182.894 | 159.131 | 190.837 | 180.971 | 163.33 | 159.757 | 187.956 | 180.496 | 146.141 | 120.432 | 112.219 | 124.849 | 95.138 | 85.26 | 80.694 | 93.898 | 69.462 | 76.009 | 74.527 | 98.332 | 75.223 | 88.599 | 84.295 | 117.774 | 83.434 | 71.961 | 64.795 | 79.536 | 63.203 | 52.625 | 50.099 | 53.701 | 64.731 | 50.348 | 52.691 | 50.708 | 45.768 | 34.106 | 43.329 | 50.452 | 21.176 | 14.878 |
Short Term Investments
| 6.346 | 6.346 | 0 | 0 | -128.199 | 2.506 | -136.09 | 0 | 3.962 | 3.962 | -182.127 | 0 | 3.037 | 3.037 | -112.891 | 0 | 2.132 | 0 | 0 | 0 | 1.696 | 0 | 0 | 0 | 1.726 | 0 | 0 | 0 | 2.319 | 0 | 0 | 0 | 1.27 | 0 | 0 | 0 | 2.433 | 0 | 0 | 0 | 1.395 | 0 | 0 | 0 | 1.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.842 | 0 |
Cash and Short Term Investments
| 237.573 | 243.919 | 206.487 | 206.487 | 244.553 | 247.059 | 218.049 | 218.049 | 323.36 | 327.322 | 246.776 | 246.776 | 247.872 | 250.909 | 206.937 | 206.937 | 183.131 | 182.894 | 159.131 | 190.837 | 180.971 | 163.33 | 159.757 | 187.956 | 180.496 | 146.141 | 120.432 | 112.219 | 124.849 | 95.138 | 85.26 | 80.694 | 93.898 | 69.462 | 76.009 | 74.527 | 98.332 | 75.223 | 88.599 | 84.295 | 117.774 | 83.434 | 71.961 | 64.795 | 79.536 | 63.203 | 52.625 | 50.099 | 53.701 | 64.731 | 50.348 | 52.691 | 50.708 | 45.768 | 34.106 | 43.329 | 50.452 | 27.018 | 14.878 |
Net Receivables
| 33.991 | 15.579 | 30.302 | 30.302 | 18.239 | 8.387 | 20.126 | 20.126 | 19.659 | 8.554 | 21.766 | 21.766 | 15.734 | 7.762 | 17.531 | 17.531 | 6.007 | 26.755 | 19.169 | 20.081 | 10.312 | 26.604 | 24.641 | 25.729 | 10.961 | 22.457 | 21.135 | 18.091 | 16.202 | 24.299 | 15.817 | 13.519 | 14.715 | 21.743 | 18.231 | 19.71 | 13.949 | 20.254 | 15.128 | 17.894 | 15.125 | 24.795 | 24.621 | 21.75 | 13.852 | 21.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.073 | 14.576 | 12.091 | 17.723 | 16.444 |
Inventory
| 314.085 | 314.085 | 301.374 | 301.374 | 283.538 | 283.538 | 261.793 | 261.793 | 254.126 | 254.126 | 256.186 | 256.186 | 259.096 | 259.096 | 282.985 | 282.985 | 285.456 | 285.51 | 289.733 | 279.239 | 286.356 | 290.356 | 277.547 | 277.797 | 282.479 | 293.046 | 301.85 | 316.233 | 307.354 | 320.989 | 311.917 | 331.451 | 320.127 | 346.42 | 318.795 | 325.888 | 297.94 | 326.22 | 295.9 | 293.759 | 263.28 | 280.037 | 272.063 | 276.669 | 265.742 | 281.593 | 274.353 | 272.626 | 230.954 | 232.67 | 218.606 | 205.681 | 190.742 | 197.902 | 184.438 | 178.501 | 159.008 | 142.254 | 139.526 |
Other Current Assets
| 1.828 | 13.894 | 2.77 | 2.77 | 1.224 | 8.57 | 1.952 | 1.952 | 0.81 | 7.953 | 1.665 | 1.665 | 0.989 | 5.924 | 1.478 | 1.478 | 13.465 | 1.32 | 1.018 | 0.76 | 5.794 | 1.36 | 1.741 | 1.144 | 7.871 | 1.446 | 2.018 | 0.933 | 2.319 | 1.342 | 1.169 | 0.697 | 1.27 | 1.363 | 1.36 | 0.973 | 2.433 | 1.05 | 1.038 | 0.91 | 1.395 | 1.217 | 1.053 | 0.694 | 5.714 | 0.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.904 | 9.909 | 12.806 | 2.407 | 0 |
Total Current Assets
| 587.477 | 587.477 | 540.933 | 540.933 | 547.554 | 547.554 | 501.92 | 501.92 | 597.955 | 597.955 | 526.393 | 526.393 | 523.691 | 523.691 | 508.931 | 508.931 | 490.191 | 496.479 | 469.051 | 490.917 | 485.129 | 481.65 | 463.686 | 492.626 | 483.533 | 463.09 | 445.435 | 447.476 | 450.724 | 441.768 | 414.163 | 426.361 | 430.01 | 438.988 | 414.395 | 421.098 | 412.654 | 422.747 | 400.665 | 396.858 | 400.405 | 389.483 | 369.698 | 363.908 | 366.206 | 367.366 | 349.351 | 344.297 | 302.748 | 321.484 | 288.986 | 275.259 | 258.743 | 268.145 | 243.521 | 246.315 | 234.357 | 189.402 | 170.848 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 290.594 | 290.594 | 295.348 | 295.348 | 301.139 | 301.139 | 327.563 | 327.563 | 242.93 | 242.93 | 239.266 | 239.266 | 232.343 | 232.343 | 209.774 | 209.774 | 200.027 | 211.073 | 217.371 | 172.481 | 55.546 | 42.546 | 38.655 | 35.21 | 34.066 | 34.695 | 34.148 | 35.525 | 37.109 | 36.665 | 37.609 | 37.124 | 34.962 | 31.451 | 30.919 | 30.092 | 31.504 | 31.727 | 32.937 | 33.177 | 33.072 | 32.378 | 27.828 | 28.32 | 29.218 | 24.258 | 19.769 | 19.613 | 22.248 | 22.107 | 23.016 | 24.136 | 25.076 | 24.408 | 21.303 | 19.623 | 18.819 | 16.307 | 19.11 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.182 | 6.182 | 0 | 0 | 10.43 | 10.43 | 0 | 0 | 11.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.734 | 6.734 | 5.528 | 5.528 | 4.606 | 4.606 | 9.984 | 9.984 | 4.491 | 4.491 | 15.083 | 15.083 | 5.009 | 5.009 | 15.453 | 15.453 | 4.971 | 5.11 | 5.213 | 5.309 | 5.258 | 5.276 | 5.186 | 5.213 | 5.216 | 4.317 | 4.36 | 4.403 | 4.446 | 4.489 | 4.533 | 4.576 | 4.619 | 4.662 | 4.705 | 4.749 | 4.796 | 4.722 | 0.278 | 0.298 | 0.318 | 0.338 | 0.359 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 |
Goodwill and Intangible Assets
| 6.734 | 6.734 | 5.528 | 5.528 | 4.606 | 4.606 | 9.984 | 9.984 | 10.673 | 10.673 | 15.083 | 15.083 | 15.439 | 15.439 | 15.453 | 15.453 | 16.118 | 5.11 | 5.213 | 5.309 | 5.258 | 5.276 | 5.186 | 5.213 | 5.216 | 4.317 | 4.36 | 4.403 | 4.446 | 4.489 | 4.533 | 4.576 | 4.619 | 4.662 | 4.705 | 4.749 | 4.796 | 4.722 | 0.278 | 0.298 | 0.318 | 0.338 | 0.359 | 0.379 | -6.001 | -5.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 |
Long Term Investments
| 247.043 | 82.713 | 211.915 | 77.192 | 202.027 | 73.828 | 197.584 | 61.494 | 240.721 | 54.575 | 226.847 | 44.72 | 197.766 | 46.407 | 155.931 | 43.04 | 40.303 | 40.187 | 38.931 | 36.592 | 33.494 | 34.325 | 31.109 | 29.532 | 28.744 | 27.308 | 26.523 | 25.476 | 24.753 | 23.893 | 22.673 | 20.989 | 20.082 | 18.78 | 17.325 | 16.177 | 15.11 | 12.024 | 10.317 | 8.986 | 8.378 | 7.166 | 6.771 | 6.095 | 6.001 | 5.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.497 | 0 | 0.477 | 0 | 0.623 | 0 | 0.977 | 0 | 0.962 | 0 | 1.835 | 0 | 1.686 | 0 | 2.559 | 0 | 2.456 | 0.369 | 0.37 | 0.372 | 0.377 | 0.437 | 0.439 | 0.441 | 0.441 | 0.588 | 0.585 | 0.585 | 0.582 | 0.491 | 0.491 | 0.485 | 0.49 | 1.108 | 2.107 | 1.113 | 1.133 | 0.953 | 0.987 | 1.033 | 1.024 | 1.031 | 1.067 | 1.073 | 1.171 | 0.766 | 0.77 | 0.774 | 0.786 | 0.474 | 0.462 | 0.501 | 0.513 | 0.295 | 0.296 | 0.292 | 0.297 | 1.582 | 0.903 |
Other Non-Current Assets
| 0 | 164.827 | 0 | 135.2 | 0 | 128.822 | 0 | 137.067 | 0 | 187.108 | 0 | 183.962 | 0 | 153.045 | 0 | 115.45 | 107.444 | 61.101 | 60.852 | 68.847 | 69.34 | 72.228 | 73.303 | 74.178 | 74.08 | 79.521 | 81.248 | 80.4 | 81.39 | 77.701 | 77.879 | 74.894 | 76.583 | 74.275 | 72.543 | 73.396 | 73.225 | 66.355 | 29.467 | 29.972 | 29.913 | 26.468 | 26.941 | 26.99 | 33.886 | 36.244 | 34.086 | 33.457 | 32.936 | 31.624 | 30.846 | 30.306 | 30.177 | 25.572 | 25.577 | 21.616 | 21.293 | 75.924 | 22.379 |
Total Non-Current Assets
| 544.868 | 544.868 | 513.268 | 513.268 | 508.395 | 508.395 | 536.108 | 536.108 | 495.286 | 495.286 | 483.031 | 483.031 | 447.234 | 447.234 | 383.717 | 383.717 | 366.348 | 317.84 | 322.737 | 283.601 | 164.015 | 154.812 | 148.692 | 144.574 | 142.547 | 146.429 | 146.864 | 146.389 | 148.28 | 143.239 | 143.185 | 138.068 | 136.736 | 130.276 | 127.599 | 125.527 | 125.768 | 115.781 | 73.986 | 73.466 | 72.705 | 67.381 | 62.966 | 62.857 | 64.275 | 61.268 | 54.625 | 53.844 | 55.97 | 54.205 | 54.324 | 54.943 | 55.766 | 50.275 | 47.176 | 41.531 | 40.409 | 93.813 | 42.403 |
Total Assets
| 1,132.345 | 1,132.345 | 1,054.201 | 1,054.201 | 1,055.949 | 1,055.949 | 1,038.028 | 1,038.028 | 1,093.241 | 1,093.241 | 1,009.424 | 1,009.424 | 970.925 | 970.925 | 892.648 | 892.648 | 856.539 | 814.319 | 791.788 | 774.518 | 649.144 | 636.462 | 612.378 | 637.2 | 626.08 | 609.519 | 592.299 | 593.865 | 599.004 | 585.007 | 557.348 | 564.429 | 566.746 | 569.264 | 541.994 | 546.625 | 538.422 | 538.528 | 474.651 | 470.324 | 473.11 | 456.864 | 432.664 | 426.765 | 430.481 | 428.634 | 403.976 | 398.141 | 358.718 | 375.689 | 343.31 | 330.202 | 314.509 | 318.42 | 290.697 | 287.846 | 274.766 | 283.215 | 213.251 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 63.335 | 22.334 | 59.79 | 59.79 | 29.214 | 29.214 | 66.192 | 66.215 | 31.589 | 31.589 | 70.246 | 70.273 | 18.08 | 18.25 | 55.567 | 55.567 | 11.842 | 56.191 | 36.82 | 35.646 | 14.726 | 45.898 | 39.353 | 40.993 | 16.506 | 45.454 | 38.236 | 35.183 | 46.534 | 48.621 | 39.475 | 36.424 | 17.752 | 56.967 | 48.128 | 46.362 | 13.963 | 57.862 | 43.326 | 35.389 | 18.08 | 51.612 | 42.342 | 38.633 | 12.677 | 47.587 | 0 | 0 | 11.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.885 | 0 |
Short Term Debt
| 113.784 | 83.868 | 113.996 | 84.043 | 123.05 | 93.814 | 149.706 | 120.508 | 139.86 | 111.037 | 147.75 | 120.221 | 127.89 | 105.121 | 96.124 | 70.708 | 90.323 | 56.56 | 59.721 | 42.142 | 14.972 | 28.464 | 25.69 | 47.015 | 49.655 | 51.709 | 53.082 | 52.157 | 51.16 | 51.772 | 30.311 | 40.342 | 39.06 | 46.229 | 41.186 | 38.388 | 36.265 | 55.338 | 41.95 | 40.513 | 39.738 | 45.124 | 42.132 | 33.795 | 41.198 | 52.329 | 47.267 | 36.002 | 3.069 | 32.797 | 30.423 | 14.435 | 47.36 | 69.844 | 53.653 | 53.861 | 44.369 | 26.315 | 31.79 |
Tax Payables
| 18.217 | 0 | 21.195 | 0 | 22.643 | 0 | 26.701 | 0 | 27.831 | 0 | 18.138 | 0 | 16.144 | 0 | 11.845 | 0 | 11.592 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.675 | 0 |
Deferred Revenue
| 18.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -48.621 | -39.475 | -36.424 | -17.752 | 0 | -48.128 | -46.362 | -13.963 | -57.862 | -43.326 | -35.389 | -18.08 | -51.612 | -42.342 | -38.633 | -12.677 | -47.587 | 0 | 0 | -11.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.675 | 0 |
Other Current Liabilities
| 0.105 | 89.239 | 21.195 | 51.148 | 65.029 | 94.265 | 26.724 | 55.899 | 70.688 | 99.511 | 18.165 | 45.667 | 58.593 | 81.192 | 12.006 | 37.422 | 49.057 | 9.761 | 11.048 | 12.754 | 43.204 | 7.983 | 9.396 | 9.594 | 37.194 | 5.597 | 5.601 | 7.029 | 6.726 | 53.294 | 43.694 | 40.816 | 49.31 | 5.196 | 55.667 | 55.773 | 54.317 | 65.135 | 50.383 | 43.871 | 56.372 | 59.35 | 49.811 | 47.521 | 48.623 | 56.668 | 50.422 | 49.583 | 51.597 | 54.463 | 44.81 | 49.393 | 8.111 | 6.869 | 6.056 | 6.532 | 5.872 | 17.027 | 35.065 |
Total Current Liabilities
| 195.441 | 195.441 | 194.981 | 194.981 | 217.293 | 217.293 | 242.622 | 242.622 | 242.137 | 242.137 | 236.161 | 236.161 | 204.563 | 204.563 | 163.697 | 163.697 | 151.222 | 122.512 | 107.589 | 90.542 | 72.902 | 82.345 | 74.439 | 97.602 | 103.355 | 102.76 | 96.919 | 94.369 | 104.42 | 105.066 | 74.005 | 81.158 | 88.37 | 108.392 | 96.853 | 94.161 | 90.582 | 120.473 | 92.333 | 84.384 | 96.11 | 104.474 | 91.943 | 81.316 | 89.821 | 108.997 | 97.689 | 85.585 | 54.666 | 87.26 | 75.233 | 63.828 | 55.471 | 76.713 | 59.709 | 60.393 | 50.241 | 66.902 | 66.855 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 62.056 | 62.056 | 41.294 | 41.294 | 44.858 | 44.858 | 58.555 | 58.555 | 76.498 | 76.498 | 78.13 | 78.13 | 69.622 | 69.622 | 78.068 | 78.068 | 81.487 | 84.162 | 94.261 | 91.455 | 1.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.648 | 24.529 | 23.524 | 24.362 | 24.2 | 23.561 | 24.313 | 24.922 | 21.526 | 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 | -1.623 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.282 | 0.275 | 0.298 | 0.282 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.028 | 0.048 | 0.069 | 0.093 | 0.113 | 0.134 | 0.155 | 0.152 | 0.11 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 11.981 | 0 | 6.731 | 0 | 5.748 | 0 | 6.117 | 0 | 6.641 | 0 | 0.931 | 0 | 1.005 | 0 | 0.708 | 0 | 0.608 | 1.299 | 1.297 | 1.314 | 1.326 | 1.371 | 1.395 | 1.41 | 1.413 | 0.898 | 0.909 | 0.91 | 1.386 | 0.749 | 0.754 | 0.758 | 0.764 | 0.674 | 0.68 | 0.683 | 0.73 | 0.029 | 0.023 | 0.023 | 0.023 | 0.095 | 0.095 | 0.095 | 0.095 | 0.014 | 0.014 | 0.014 | 1.538 | 1.307 | 1.304 | 1.269 | 1.28 | 0.966 | 0.981 | 0.481 | 0.481 | 0.014 | 0.185 |
Other Non-Current Liabilities
| 0.434 | 12.415 | 0.404 | 7.135 | 0.318 | 6.066 | 1.681 | 7.798 | 0.425 | 7.066 | 0.335 | 1.266 | 0.411 | 1.416 | 0.347 | 1.055 | 0.31 | 0.32 | 0.304 | 0.286 | 1.892 | 1.883 | 1.835 | 1.776 | 1.715 | 1.674 | 1.586 | 1.495 | 1.4 | 1.083 | 0.963 | 0.842 | 0.722 | 0.269 | 0.248 | 0.245 | 0.232 | 0.223 | 0.22 | 0.23 | 0.24 | 0.204 | 0.205 | 0.199 | 0.283 | 0.19 | 0.205 | 0.161 | 0.133 | 0.133 | 0.128 | 0.142 | 0.145 | 0.145 | 0.304 | 0.25 | 0.223 | 0.201 | 0 |
Total Non-Current Liabilities
| 74.471 | 74.471 | 48.429 | 48.429 | 50.924 | 50.924 | 66.353 | 66.353 | 83.564 | 83.564 | 79.396 | 79.396 | 71.038 | 71.038 | 79.123 | 79.123 | 82.405 | 85.781 | 95.862 | 93.055 | 3.218 | 3.254 | 3.23 | 3.186 | 3.128 | 2.572 | 2.495 | 2.405 | 2.786 | 5.762 | 26.521 | 25.422 | 26.13 | 25.143 | 24.489 | 25.241 | 25.884 | 21.778 | 0.243 | 0.253 | 0.263 | 0.299 | 0.3 | 0.294 | 0.385 | 0.232 | 0.267 | 0.244 | 1.764 | 1.553 | 1.566 | 1.566 | 1.577 | 1.221 | 1.285 | 0.731 | 0.704 | 0.215 | 0.185 |
Total Liabilities
| 269.912 | 269.912 | 243.41 | 243.41 | 268.217 | 268.217 | 308.975 | 308.975 | 325.701 | 325.701 | 315.557 | 315.557 | 275.601 | 275.601 | 242.82 | 242.82 | 233.627 | 208.293 | 203.451 | 183.597 | 76.12 | 85.599 | 77.669 | 100.788 | 106.483 | 105.332 | 99.414 | 96.774 | 107.206 | 110.828 | 100.526 | 106.58 | 114.5 | 133.535 | 121.342 | 119.402 | 116.466 | 142.251 | 92.576 | 84.637 | 96.373 | 104.773 | 92.243 | 81.61 | 90.206 | 109.229 | 97.956 | 85.829 | 56.43 | 88.813 | 76.799 | 65.394 | 57.048 | 77.934 | 60.994 | 61.124 | 50.945 | 67.117 | 67.04 |
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 | 0 | 0 | 0 | 0 |
Common Stock
| 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 67.638 | 66.826 | 249.58 | 66.826 | 66.826 | 66.514 | 66.514 | 59.306 | 0 |
Retained Earnings
| 944.856 | 944.856 | 878.481 | 878.481 | 840.959 | 840.959 | 766.316 | 766.316 | 722.077 | 722.077 | 643.68 | 643.68 | 608.925 | 608.925 | 570.197 | 570.197 | 554.558 | 532.097 | 513.484 | 516.729 | 499.657 | 475.333 | 457 | 457.62 | 443.326 | 435.236 | 421.048 | 424.451 | 417.474 | 398.677 | 385.281 | 391.064 | 382.876 | 365.179 | 350.673 | 356.536 | 346.062 | 323.066 | 308.231 | 310.585 | 302.216 | 279.365 | 265.549 | 269.015 | 260.205 | 241.344 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 882.019 | -59.389 | 820.461 | -54.572 | 792.938 | -44.573 | 732.954 | -30.059 | 715.335 | -3.439 | 629.949 | -10.428 | 609.6 | 3.978 | 564.657 | -2.168 | -13.854 | -7.194 | -6.305 | -6.391 | -7.051 | -4.81 | -2.798 | -1.441 | -3.824 | -11.072 | -8.613 | -7.869 | -6.635 | -5.707 | -8.69 | -13.12 | -10.642 | -9.716 | -11.67 | -10.267 | -4.97 | -6.922 | -5.697 | -4.02 | -3.994 | -5.529 | -3.063 | -1.572 | 2.793 | 1.192 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 60.684 | 0 |
Other Total Stockholders Equity
| -1,046.109 | -104.701 | -970.024 | -94.991 | -927.502 | -89.991 | -853.004 | -89.991 | -753.451 | -34.677 | -663.027 | -22.65 | -606.212 | -0.59 | -567.415 | -0.59 | -0.461 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 229.383 | 235.611 | 225.577 | 210.402 | 190.312 | 189.701 | 7.881 | 165.99 | 155.284 | 152.777 | 150.029 | 90.397 | 0 |
Total Shareholders Equity
| 848.404 | 848.404 | 796.556 | 796.556 | 774.033 | 774.033 | 713.904 | 713.904 | 751.599 | 751.599 | 678.24 | 678.24 | 679.951 | 679.951 | 635.077 | 635.077 | 607.881 | 592.541 | 574.817 | 577.976 | 560.244 | 538.161 | 521.84 | 523.817 | 507.14 | 491.802 | 480.073 | 484.22 | 478.477 | 460.608 | 444.229 | 445.582 | 439.872 | 423.101 | 406.641 | 413.907 | 408.73 | 383.782 | 370.172 | 374.203 | 365.86 | 341.474 | 330.124 | 335.081 | 330.636 | 310.174 | 297.021 | 303.249 | 293.215 | 278.04 | 257.95 | 256.527 | 257.461 | 232.816 | 222.11 | 219.291 | 216.543 | 210.387 | 140.768 |
Total Equity
| 862.433 | 862.433 | 810.791 | 810.791 | 787.732 | 787.732 | 729.053 | 729.053 | 767.54 | 767.54 | 693.867 | 693.867 | 695.324 | 695.324 | 649.828 | 649.828 | 622.912 | 606.026 | 588.337 | 590.921 | 573.024 | 550.863 | 534.709 | 536.412 | 519.597 | 504.187 | 492.885 | 497.091 | 491.798 | 474.179 | 456.822 | 457.849 | 452.246 | 435.729 | 420.652 | 427.223 | 421.956 | 396.277 | 382.075 | 385.687 | 376.737 | 352.091 | 340.421 | 345.155 | 340.275 | 319.405 | 306.02 | 312.312 | 302.288 | 286.876 | 266.511 | 264.808 | 265.342 | 240.486 | 229.703 | 226.722 | 223.821 | 216.098 | 146.211 |
Total Liabilities & Shareholders Equity
| 1,132.345 | 1,132.345 | 1,054.201 | 1,054.201 | 1,055.949 | 1,055.949 | 1,038.028 | 1,038.028 | 1,093.241 | 1,093.241 | 1,009.424 | 1,009.424 | 970.925 | 970.925 | 892.648 | 892.648 | 856.539 | 814.319 | 791.788 | 774.518 | 649.144 | 636.462 | 612.378 | 637.2 | 626.08 | 609.519 | 592.299 | 593.865 | 599.004 | 585.007 | 557.348 | 564.429 | 566.746 | 569.264 | 541.994 | 546.625 | 538.422 | 538.528 | 474.651 | 470.324 | 473.11 | 456.864 | 432.664 | 426.765 | 430.481 | 428.634 | 403.976 | 398.141 | 358.718 | 375.689 | 343.31 | 330.202 | 314.509 | 318.42 | 290.697 | 287.846 | 274.766 | 283.215 | 213.251 |