Axiom Properties Limited
ASX:AXI.AX
0.069 (AUD) • At close October 18, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | 2004 Q4 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | 1997 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.967 | 0.967 | 1.882 | 1.882 | 11.111 | 11.111 | 1.699 | 1.699 | 5.828 | 5.828 | 12.732 | 12.732 | 9.127 | 9.127 | 19.877 | 19.877 | 3.646 | 3.646 | 3.407 | 3.407 | 9.207 | 9.207 | 10.764 | 10.764 | 1.472 | 1.472 | 11.651 | 11.651 | 1.983 | 1.983 | 2.559 | 2.559 | 3.078 | 3.078 | 3.579 | 3.579 | 5.83 | 5.83 | 6.934 | 6.934 | 9.89 | 9.89 | 2.695 | 2.695 | 3.851 | 3.851 | 4.669 | 4.669 | 2.05 | 3.406 | 7.013 | 9.527 | 3.159 | 4.767 | 2.004 | 0.358 | 0.041 | 0.487 | 1.323 | 0.295 | 0.325 | 0.371 | 0.317 |
Short Term Investments
| 2.574 | 0.021 | 2.637 | 0.084 | 0.374 | 0.374 | 0 | 0 | 2.371 | 2.371 | 0 | 0 | 3.038 | 3.038 | 0 | 0 | 3.572 | 3.572 | 5.538 | 5.538 | 0 | 0 | 0 | 0 | 10.565 | 10.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.494 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.152 | 0 |
Cash and Short Term Investments
| 3.541 | 3.541 | 4.519 | 4.519 | 11.485 | 11.485 | 1.699 | 1.699 | 8.199 | 8.199 | 12.732 | 12.732 | 12.165 | 12.165 | 19.877 | 19.877 | 7.218 | 7.218 | 3.407 | 8.945 | 9.207 | 9.207 | 10.764 | 10.764 | 12.037 | 12.037 | 11.651 | 11.651 | 1.983 | 1.983 | 2.559 | 2.559 | 3.078 | 3.078 | 3.579 | 3.579 | 5.83 | 5.83 | 6.934 | 6.934 | 9.89 | 9.89 | 2.695 | 2.695 | 3.851 | 3.851 | 4.669 | 4.669 | 2.05 | 3.406 | 7.013 | 9.527 | 3.159 | 9.261 | 2.004 | 0.358 | 0.041 | 0.487 | 1.323 | 0.295 | 0.325 | 0.523 | 0.317 |
Net Receivables
| 4.297 | 1.964 | 2.144 | 0.867 | 0.848 | 0 | 13.341 | 13.341 | 0.778 | 13.19 | 0.966 | 11.516 | 1.392 | 13.882 | 4.025 | 6.542 | 0.088 | 0.028 | 0.456 | 0.456 | 0.48 | 0.047 | 0.355 | 0.355 | 0.223 | 0.021 | 0.213 | 0.213 | 0.146 | 0.113 | 0.123 | 0.123 | 0.127 | 0.052 | 0.327 | 0.327 | 0.211 | 0.134 | 0.152 | 0.152 | 0.613 | 0.555 | 0.409 | 0.409 | 0.844 | 0.745 | 0.167 | 0.167 | 0.574 | 0.925 | 1.293 | 2.087 | 2.336 | 0.209 | 0.25 | 0.222 | 0.598 | 0.233 | 0.303 | 0.15 | 0.611 | 0.404 | 27.931 |
Inventory
| 0.174 | 0.174 | 1.084 | 1.084 | 13.869 | 0 | 0 | 0 | 0.068 | 0 | 0 | 0 | 0.053 | 0 | 0.811 | 0.811 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.547 | 7.583 | 12.237 | 12.493 | 19.358 | 9.925 |
Other Current Assets
| -4.297 | 2.333 | -6.663 | 2.69 | -13.869 | 0.848 | -15.04 | 0.147 | 13.19 | 0.846 | -13.698 | 0.137 | 13.882 | 1.445 | -23.902 | 1.304 | 1.963 | 2.023 | -3.863 | 0.077 | 0.033 | 0.159 | 0.072 | 0.072 | 0.031 | 0.233 | 51.901 | 51.901 | 22.54 | 22.573 | 0.074 | 0.074 | 0.106 | 0.181 | 0.078 | 0.078 | 0.048 | 0.125 | 0.096 | 0.096 | 0.051 | 0.109 | 0.013 | 0.013 | 0.044 | 0.143 | 0.13 | 0.13 | 30.7 | 35.583 | 0 | 0 | 0 | 0 | 0 | 0.434 | 1.535 | 0 | 7.137 | 8.405 | 9.835 | 6.018 | 0 |
Total Current Assets
| 8.067 | 8.067 | 6.607 | 6.607 | 12.333 | 12.333 | 15.187 | 15.187 | 22.235 | 22.235 | 24.385 | 24.385 | 27.492 | 27.492 | 28.534 | 28.534 | 9.269 | 9.269 | 9.478 | 9.478 | 9.72 | 9.413 | 11.191 | 11.191 | 12.291 | 12.291 | 63.765 | 63.765 | 24.669 | 24.669 | 2.756 | 2.756 | 3.311 | 3.311 | 3.984 | 3.984 | 6.089 | 6.089 | 7.182 | 7.182 | 10.554 | 10.554 | 3.117 | 3.117 | 4.739 | 4.739 | 4.966 | 4.966 | 33.324 | 39.914 | 8.306 | 11.614 | 5.495 | 9.47 | 2.254 | 1.014 | 2.174 | 2.267 | 16.346 | 21.087 | 23.264 | 26.303 | 38.173 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.097 | 1.097 | 0.65 | 0.65 | 0.174 | 0.174 | 0.28 | 0.28 | 0.391 | 0.391 | 0.505 | 0.505 | 0.607 | 0.607 | 0.722 | 0.722 | 0.823 | 0.823 | 0.939 | 0.939 | 0 | 0 | 0.002 | 0.002 | 0.003 | 0.003 | 0.005 | 0.005 | 0.007 | 0.007 | 0.006 | 0.006 | 7.218 | 0.018 | 0.026 | 0.026 | 0.031 | 0.031 | 0.041 | 0.041 | 42.563 | 0.047 | 0.055 | 0.055 | 11.857 | 0.062 | 0.1 | 0.1 | 9.119 | 15.137 | 45.353 | 18.618 | 46.455 | 0.046 | 0.062 | 0.086 | 0.066 | 0.097 | 0.13 | 0.163 | 0.118 | 3.014 | 5.665 |
Goodwill
| 2.24 | 2.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.682 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.24 | 2.24 | 0.682 | 0.682 | 0 | 0 | 0 | 0 | 0 | 0 | -10.251 | 0 | 0.488 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.076 | 0 |
Long Term Investments
| 6.716 | 6.716 | 7.575 | 7.575 | 2.492 | 2.492 | 3.985 | 3.985 | 0.616 | 0.616 | 1.339 | 1.339 | 1.401 | 1.401 | 1.631 | 1.631 | 1.134 | 1.134 | 5.99 | 5.99 | 7.86 | 7.86 | 7.761 | 7.761 | 8.374 | 8.374 | 1.411 | 1.411 | 1.046 | 1.173 | 0.981 | 0.981 | 0.391 | 0.391 | 0.145 | 0.145 | 0.031 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.012 | 23.175 | 26.041 | 10.448 | 10.458 | 0.01 | 0.01 | 0.04 | 0.04 | 0.179 | 0.013 | 0 |
Tax Assets
| 0 | 0 | 1.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.108 | 0 | 0.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.152 | 0 | 3.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0.154 | 5.59 |
Other Non-Current Assets
| 0.473 | 0.473 | 0.78 | 1.92 | 2.771 | 2.771 | 1.221 | 1.221 | 0.785 | 0.785 | 11.129 | 1.986 | 10.887 | 12.215 | 1.53 | 1.53 | 16.071 | 16.071 | 11.261 | 11.261 | 7.346 | 8.079 | 7.629 | 7.629 | 7.629 | 7.629 | 7.308 | 7.308 | 48.624 | 48.497 | 69.2 | 69.2 | 57.465 | 64.665 | 61.041 | 61.041 | 53.967 | 53.967 | 52.784 | 52.784 | 0 | 42.516 | 26.375 | 26.375 | 0 | 11.795 | -0.1 | -0.1 | 0 | 0 | 67.053 | 67.499 | 0 | 3.823 | 0 | 0 | 10.379 | 10.443 | 11.07 | 11.523 | 17.183 | 20.935 | 18.099 |
Total Non-Current Assets
| 10.526 | 10.526 | 10.827 | 10.827 | 5.437 | 5.437 | 5.486 | 5.486 | 1.792 | 1.792 | 3.83 | 3.83 | 14.223 | 14.223 | 3.883 | 3.883 | 18.028 | 18.028 | 18.19 | 18.19 | 15.632 | 15.939 | 15.392 | 15.392 | 16.006 | 16.006 | 8.724 | 8.724 | 49.677 | 49.677 | 70.187 | 70.187 | 65.074 | 65.074 | 61.212 | 61.212 | 54.029 | 54.029 | 52.825 | 52.825 | 42.563 | 42.563 | 26.43 | 26.43 | 11.857 | 11.857 | 0.1 | 0.1 | 9.119 | 15.137 | 112.406 | 99.129 | 70.98 | 29.91 | 14.34 | 10.544 | 10.455 | 10.55 | 11.24 | 11.726 | 17.48 | 24.192 | 29.354 |
Total Assets
| 18.593 | 18.593 | 17.434 | 17.434 | 17.77 | 17.77 | 20.673 | 20.673 | 24.027 | 24.027 | 28.215 | 28.215 | 41.715 | 41.715 | 32.417 | 32.417 | 27.297 | 27.297 | 27.668 | 27.668 | 25.352 | 25.352 | 26.583 | 26.583 | 28.297 | 28.297 | 72.489 | 72.489 | 74.346 | 74.346 | 72.943 | 72.943 | 68.385 | 68.385 | 65.196 | 65.196 | 60.118 | 60.118 | 60.007 | 60.007 | 53.117 | 53.117 | 29.547 | 29.547 | 16.596 | 16.596 | 14.627 | 14.627 | 42.443 | 55.051 | 120.712 | 110.743 | 76.475 | 39.38 | 16.594 | 11.558 | 12.629 | 12.817 | 27.586 | 32.813 | 40.744 | 50.495 | 67.527 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.35 | 0.35 | 0.877 | 0.877 | 0.221 | 0.221 | 2.427 | 2.427 | 0.243 | 0.243 | 7.604 | 7.604 | 5.671 | 5.671 | 0.478 | 0.478 | 0.676 | 0.676 | 0.576 | 0.576 | 0.216 | 0.216 | 0.49 | 0.49 | 0.158 | 0.158 | 0.981 | 0.981 | 0.385 | 0.385 | 0.652 | 0.652 | 0.185 | 0.185 | 1.202 | 1.202 | 0.35 | 0.35 | 0.569 | 0.569 | 2.51 | 2.51 | 3.706 | 3.706 | 0.312 | 0.312 | 0.847 | 0.847 | 0.312 | 1.655 | 0.158 | 0.876 | 1.318 | 0.158 | 0.058 | 0.221 | 1.048 | 0.563 | 1.935 | 3.207 | 2.38 | 4.631 | 4.23 |
Short Term Debt
| 5.532 | 5.35 | 0.108 | 0 | 0.204 | 0 | 0.22 | 0 | 0.24 | 0 | 0.234 | 0 | 0.22 | 0 | 0.216 | 0 | 0.201 | 0 | 0.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.57 | 11.57 | 0.001 | 0.001 | 0.007 | 0.007 | 1.477 | 1.477 | 0.191 | 0.191 | 6.746 | 6.746 | 19.155 | 19.155 | 10.242 | 10.242 | 0.029 | 0.029 | 0 | 0 | 0.167 | 0.027 | 57.981 | 7.566 | 35.127 | 0.011 | 0.011 | 0.009 | 0.115 | 0.094 | 10.366 | 1.189 | 1.081 | 20.62 | 9.619 |
Tax Payables
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.753 | 0.889 | -0.108 | 0 | -0.204 | 0 | -0.22 | 0 | -0.24 | 0 | -0.234 | 0 | 0 | 0 | -0.216 | 0 | 0.488 | 0 | -0.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.349 | 0 | 0 | 0 | 0.41 | 0 | 0 | 0 | 0.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.163 | 0.467 | 0.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.366 | -1.189 | -1.081 | 0.368 | 3.892 |
Other Current Liabilities
| 0.568 | 1.503 | 1.094 | 1.094 | 1.843 | 1.843 | 0.669 | 0.669 | 4.443 | 4.443 | 0.619 | 0.619 | 4.438 | 4.658 | 0.55 | 0.55 | -0.002 | 0.687 | 0.426 | 0.426 | 0.228 | 0.228 | 0.245 | 0.245 | 0.809 | 0.809 | 34.591 | 34.591 | 0.633 | 0.982 | 0.561 | 0.561 | 0.427 | 0.837 | 0.674 | 0.674 | 0.959 | 1.388 | 0.773 | 0.773 | 3.239 | 3.239 | 0.236 | 0.236 | 0.706 | 0.706 | 0.117 | 0.117 | 28.592 | 31.687 | 0.004 | 1.957 | 0.492 | 3.139 | 0.323 | 0.07 | 0.092 | 0.897 | 10.93 | 1.267 | 1.693 | 0.328 | 1.08 |
Total Current Liabilities
| 7.203 | 7.203 | 1.971 | 1.971 | 2.064 | 2.064 | 3.096 | 3.096 | 4.686 | 4.686 | 8.223 | 8.223 | 10.329 | 10.329 | 1.028 | 1.028 | 1.363 | 1.363 | 1.002 | 1.002 | 0.444 | 0.444 | 0.735 | 0.735 | 0.967 | 0.967 | 35.572 | 35.572 | 12.937 | 12.937 | 1.214 | 1.214 | 1.029 | 1.029 | 3.353 | 3.353 | 1.929 | 1.929 | 8.088 | 8.088 | 24.904 | 24.904 | 14.184 | 14.184 | 1.047 | 1.047 | 0.964 | 0.964 | 29.234 | 33.836 | 58.582 | 10.399 | 36.937 | 3.308 | 0.392 | 0.3 | 1.255 | 1.554 | 12.865 | 4.474 | 4.073 | 25.947 | 18.82 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0.938 | 0 | 0.546 | 0.546 | 0 | 0 | 0.101 | 0.101 | 0.202 | 0.202 | 0.325 | 0.325 | 0.441 | 0.441 | 0.553 | 0.553 | 0.657 | 0.657 | 0.761 | 0.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.99 | 25.067 | 36.588 | 36.588 | 36.409 | 36.629 | 32.454 | 32.454 | 28.287 | 28.287 | 20.893 | 20.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.031 | 1.321 | 39.613 | 62.267 | 9.032 | 9.543 | 9.555 | 9.567 | 10.892 | 8.923 | 9.917 | 18.114 | 16.688 | 0.061 | 3.14 |
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 | 9.069 | 0 | 0 | 0 | 9.266 | 0 | 0 | 0 | 9.464 | 0 | 0 | 0 | 9.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.434 | 0 | -0.061 | -0.186 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.676 | 0.863 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.133 | 11.667 |
Other Non-Current Liabilities
| -0.938 | 0 | 0 | 0 | 1.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0 | 0 | -0.426 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.077 | 9.069 | 9.167 | 9.167 | 0.22 | 9.266 | 9.365 | 9.365 | 9.464 | 9.464 | 9.562 | 9.562 | 0 | 0 | 0 | 0 | 0 | 0 | -0.027 | -0.027 | 0 | 0 | 1.819 | 14.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0.808 | 0 | 1.177 | 0.061 | 0.186 |
Total Non-Current Liabilities
| 0.938 | 0.938 | 0.546 | 0.546 | 1.86 | 0 | 0.101 | 0.101 | 0.202 | 0.202 | 0.325 | 0.325 | 0.441 | 0.441 | 0.553 | 0.553 | 0.659 | 0.659 | 0.761 | 0.761 | 0.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.136 | 34.136 | 45.755 | 45.755 | 45.895 | 45.895 | 41.819 | 41.819 | 37.751 | 37.751 | 30.455 | 30.455 | 9.661 | 0 | 0 | 0 | 0 | 0 | 0.027 | 0.027 | 0.031 | 1.321 | 41.432 | 77.138 | 9.708 | 10.406 | 9.555 | 9.567 | 10.892 | 8.923 | 10.725 | 18.548 | 17.865 | 2.194 | 14.807 |
Total Liabilities
| 8.141 | 8.141 | 2.517 | 2.517 | 2.064 | 2.064 | 3.197 | 3.197 | 4.888 | 4.888 | 8.548 | 8.548 | 10.77 | 10.77 | 1.581 | 1.581 | 2.022 | 2.022 | 1.763 | 1.763 | 0.444 | 0.444 | 0.735 | 0.735 | 0.967 | 0.967 | 35.572 | 35.572 | 47.073 | 47.073 | 46.969 | 46.969 | 46.924 | 46.924 | 45.172 | 45.172 | 39.68 | 39.68 | 38.543 | 38.543 | 34.565 | 24.904 | 14.184 | 14.184 | 1.047 | 1.047 | 0.991 | 0.991 | 29.265 | 35.157 | 100.014 | 87.537 | 46.645 | 13.714 | 9.947 | 9.867 | 12.147 | 10.477 | 23.59 | 23.022 | 21.938 | 28.141 | 33.628 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 15.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.594 | 36.594 | 0 | 0 | 25.578 | 25.578 | 0 | 20.873 | 19.957 | 19.957 | 0 | 20.344 | 0 | 0 | 0 | 18.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 30.641 | 47.949 | 47.949 | 54.44 | 54.44 | 54.44 | 54.44 | 54.44 | 54.44 | 54.44 | 54.44 | 54.485 | 54.485 | 54.118 | 54.118 | 62.66 | 62.66 | 62.298 | 62.298 | 62.298 | 62.298 | 61.915 | 61.915 | 61.915 | 61.915 | 61.833 | 61.833 | 62.265 | 62.265 | 63.656 | 63.559 | 63.559 | 63.559 | 63.499 | 63.499 | 63.419 | 63.419 | 63.267 | 63.319 | 62.926 | 62.926 | 55.43 | 55.43 | 39.427 | 37.65 | 37.519 | 37.519 | 37.519 | 37.519 | 37.519 | 37.519 | 19.694 |
Retained Earnings
| -19.901 | -19.901 | -15.656 | -15.656 | -14.935 | -14.935 | -13.165 | -13.165 | -11.502 | -11.502 | -10.974 | -10.974 | -17.004 | -17.004 | -23.604 | -23.604 | -29.165 | -29.165 | -28.535 | -28.535 | -29.532 | -29.532 | -28.637 | -28.637 | -27.155 | -27.155 | -26.066 | -26.066 | -35.61 | -35.61 | -36.72 | -36.72 | -41.042 | -41.042 | -41.958 | -41.958 | -41.489 | -41.489 | -40.867 | -40.867 | -45.104 | -45.104 | -48.201 | -48.201 | -47.95 | -47.95 | -49.847 | -49.847 | -50.324 | -43.448 | -42.228 | -39.698 | -26.395 | -30.534 | -32.78 | -35.959 | -37.037 | -35.179 | -33.523 | -27.728 | -20.379 | -16.831 | 2.381 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.367 | 0.367 | 0.323 | 0.323 | 0.585 | 0.585 | 0.396 | 0.396 | 0.588 | 0.588 | 0.067 | 0.067 | 0.094 | 0.094 | 0.066 | 0.066 | -0.377 | 0.097 | 0.005 | 0.005 | -0.352 | 0 | 0 | 0 | 0.23 | 0.023 | -0.264 | -0.022 | 0.795 | 0.77 | -0.249 | -0.232 | -0.235 | -0.204 | -0.174 | -0.124 | 1.666 | 1.666 | 11.825 |
Other Total Stockholders Equity
| -0 | -0 | -0 | -0 | -15.706 | -0 | 0 | -17.476 | -19.139 | -19.139 | -0 | -0 | -0 | -0 | -30.836 | -30.836 | 0.232 | -25.275 | -0 | -0 | 0 | -0 | -25.848 | -25.848 | 0 | 0 | -36.594 | -36.594 | 0 | 0 | -25.578 | -25.578 | 0 | -20.873 | -19.957 | -19.957 | 0 | -20.344 | 0 | 0 | 0.377 | -18.455 | -0 | -0 | 0.352 | -15.549 | 0.059 | 0.059 | 0 | 0 | 0.264 | 0 | 0 | 0 | 0.249 | 0.232 | 0.235 | 0.204 | 0.174 | 0.124 | 0 | 0 | 0 |
Total Shareholders Equity
| 10.74 | 10.74 | 14.985 | 14.985 | 15.706 | 15.706 | 17.476 | 17.476 | 19.139 | 19.139 | 19.667 | 19.667 | 30.945 | 30.945 | 30.836 | 30.836 | 25.275 | 25.275 | 25.905 | 25.905 | 24.908 | 24.908 | 25.848 | 25.848 | 27.33 | 27.33 | 36.917 | 36.917 | 27.273 | 27.273 | 25.974 | 25.974 | 21.461 | 21.461 | 20.024 | 20.024 | 20.438 | 20.438 | 21.464 | 21.464 | 18.552 | 18.552 | 15.363 | 15.363 | 15.549 | 15.549 | 13.631 | 13.631 | 13.173 | 19.894 | 20.698 | 23.206 | 29.83 | 25.666 | 6.647 | 1.691 | 0.482 | 2.34 | 3.996 | 9.791 | 18.806 | 22.354 | 33.9 |
Total Equity
| 10.452 | 10.452 | 14.917 | 14.917 | 15.706 | 15.706 | 17.476 | 17.476 | 19.139 | 19.139 | 19.667 | 19.667 | 30.945 | 30.945 | 30.836 | 30.836 | 25.275 | 25.275 | 25.905 | 25.905 | 24.908 | 24.908 | 25.848 | 25.848 | 27.33 | 27.33 | 36.917 | 36.917 | 27.273 | 27.273 | 25.974 | 25.974 | 21.461 | 21.461 | 20.024 | 20.024 | 20.438 | 20.438 | 21.464 | 21.464 | 18.552 | 18.552 | 15.363 | 15.363 | 15.549 | 15.549 | 13.636 | 13.636 | 13.178 | 19.894 | 20.698 | 23.206 | 29.83 | 25.666 | 6.647 | 1.691 | 0.482 | 2.34 | 3.996 | 9.791 | 18.806 | 22.354 | 33.9 |
Total Liabilities & Shareholders Equity
| 18.593 | 18.593 | 17.434 | 17.434 | 17.77 | 17.77 | 20.673 | 20.673 | 24.027 | 24.027 | 28.215 | 28.215 | 41.715 | 41.715 | 32.417 | 32.417 | 27.297 | 27.297 | 27.668 | 27.668 | 25.352 | 25.352 | 26.583 | 26.583 | 28.297 | 28.297 | 72.489 | 72.489 | 74.346 | 74.346 | 72.943 | 72.943 | 68.385 | 68.385 | 65.196 | 65.196 | 60.118 | 60.118 | 60.007 | 60.007 | 53.117 | 43.456 | 29.547 | 29.547 | 16.596 | 16.596 | 0 | 0 | 42.443 | 55.051 | 120.712 | 110.743 | 76.475 | 39.38 | 16.594 | 11.558 | 12.629 | 12.817 | 27.586 | 32.813 | 40.744 | 50.495 | 67.527 |