Donaco International Limited
ASX:DNA.AX
0.029 (AUD) • At close November 8, 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 Q1 | 2012 Q4 | 2011 Q4 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 29.299 | 29.299 | 25.122 | 25.122 | 16.724 | 16.724 | 9.325 | 9.325 | 6.093 | 6.093 | 4.379 | 4.379 | 6.317 | 6.317 | 12.681 | 12.681 | 12.63 | 12.63 | 24.86 | 24.86 | 27.378 | 26.568 | 33.84 | 33.84 | 47.076 | 47.076 | 47.126 | 47.126 | 66.023 | 66.023 | 68.895 | 68.895 | 78.221 | 78.221 | 83.23 | 83.23 | 210.175 | 210.175 | 99.613 | 99.613 | 98.035 | 98.035 | 41.072 | -29.422 | 29.404 | 29.404 | -10.375 | 0.426 | 0.235 | 0.743 | 0.955 | 1.54 | 7.354 | 15.334 | 19.735 |
Short Term Investments
| 0.387 | 0.387 | 0 | 0 | 0.227 | 0.227 | 0 | 0 | 0.279 | 0.279 | 0 | 0 | 0.274 | 0.274 | 0 | 0 | 0.355 | 0.355 | 0 | 0 | 0.506 | 0.506 | 0 | 0 | 0.005 | 0.005 | 0 | 0 | 0.005 | 0.005 | 0 | 0 | 0.008 | 0.008 | 0 | 0 | 0.008 | 0.008 | 0 | 0 | 0.008 | 0.008 | 0 | 58.844 | 0.018 | 0.018 | 20.749 | 0.401 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 29.686 | 29.686 | 25.122 | 25.122 | 16.724 | 16.95 | 9.325 | 9.325 | 6.093 | 6.371 | 4.379 | 4.379 | 6.317 | 6.591 | 12.681 | 12.681 | 12.63 | 12.985 | 24.86 | 24.86 | 27.883 | 27.074 | 33.84 | 33.84 | 47.081 | 47.081 | 47.126 | 47.126 | 66.023 | 66.028 | 68.895 | 68.895 | 78.221 | 78.229 | 83.23 | 83.23 | 210.175 | 210.183 | 99.613 | 99.613 | 98.035 | 98.043 | 41.072 | 29.422 | 29.404 | 29.422 | 10.375 | 0.828 | 0.235 | 0.743 | 0.955 | 1.54 | 7.354 | 15.334 | 19.735 |
Net Receivables
| 0.297 | 0.297 | 0.09 | 0.09 | 0.134 | 0.021 | 0.206 | 0.206 | 0.318 | 0.165 | 0.159 | 0.159 | 1.242 | 1.072 | 1.828 | 1.828 | 1.28 | 0.611 | 1.172 | 1.172 | 2.777 | 1.788 | 14.183 | 14.183 | 10.545 | 2.39 | 6.891 | 6.891 | 17.597 | 17.582 | 6.628 | 6.628 | 24.003 | 23.981 | 5.274 | 5.274 | 2.065 | 1.01 | 0.679 | 0.679 | 0.771 | 0.45 | 1.997 | 0 | 3.18 | 3.139 | 0 | 0.128 | 0.137 | 0.161 | 0.188 | 0.137 | 0.199 | 0.232 | 0.143 |
Inventory
| 0.968 | 0.968 | 0.669 | 0.669 | 0.613 | 0.613 | 0.669 | 0.669 | 0.7 | 0.7 | 0.709 | 0.709 | 0.713 | 0.713 | 0.747 | 0.747 | 0.671 | 0.671 | 0.901 | 0.901 | 1.149 | 1.149 | 1.046 | 1.046 | 1.397 | 1.397 | 0.958 | 0.958 | 0.893 | 0.893 | 1.396 | 1.396 | 1.419 | 1.419 | 1.13 | 1.13 | 0.701 | 0.701 | 0.634 | 0.634 | 1.406 | 1.406 | 0.253 | 0 | 0.225 | 0.225 | 0 | 0.018 | 0.021 | 0.036 | 0.043 | 0.03 | 0.142 | 0.064 | 0.044 |
Other Current Assets
| 0.032 | 0.032 | 0.467 | 0.467 | 0.407 | 0.293 | 0.383 | 0.383 | 0.314 | 0.189 | 0.501 | 0.501 | 0.346 | 0.241 | 0.449 | 0.449 | 0.545 | 0.864 | 0.769 | 0.769 | 0.053 | 1.528 | 3.278 | 3.278 | 0.122 | 10.413 | 4.969 | 4.969 | 3.012 | 3.59 | 4.692 | 4.692 | 0.514 | 3.147 | 1.716 | 1.716 | 0.008 | 13.203 | 2.878 | 2.878 | 1 | 27.074 | 22.849 | 0 | 0.08 | 12.486 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 0.024 | 0.33 | 0.016 | 0.061 |
Total Current Assets
| 31.214 | 31.214 | 26.349 | 26.349 | 17.877 | 17.877 | 10.583 | 10.583 | 7.425 | 7.425 | 5.748 | 5.748 | 8.617 | 8.617 | 15.706 | 15.706 | 15.131 | 15.131 | 27.703 | 27.703 | 32.349 | 31.54 | 52.348 | 52.348 | 61.281 | 61.281 | 59.945 | 59.945 | 88.093 | 88.093 | 81.612 | 81.612 | 106.776 | 106.776 | 91.35 | 91.35 | 225.097 | 225.097 | 103.805 | 103.805 | 126.973 | 126.973 | 66.172 | 29.422 | 45.272 | 45.272 | 10.375 | 0.992 | 0.411 | 0.957 | 1.204 | 1.732 | 8.025 | 15.646 | 19.983 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 155.104 | 155.104 | 142.411 | 142.411 | 149.213 | 149.213 | 150.938 | 150.938 | 170.901 | 170.901 | 170.955 | 170.955 | 171.42 | 171.42 | 176.282 | 176.282 | 166.305 | 166.305 | 168.91 | 168.91 | 168.466 | 168.466 | 169.702 | 169.702 | 162.764 | 162.764 | 158.042 | 158.042 | 161.94 | 161.94 | 173.071 | 173.071 | 172.859 | 172.859 | 132.417 | 132.417 | 82.224 | 82.224 | 74.156 | 74.156 | 44.038 | 45.046 | 30.929 | 0 | 13.889 | 13.889 | 0 | 0.006 | 0.024 | 0.046 | 0.14 | 0.235 | 0.867 | 2.103 | 1.279 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 2.426 | 9.797 | 9.797 | 9.797 | 0 | 9.797 | 9.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 13.667 | 13.667 | 13.573 | 13.573 | 13.814 | 13.814 | 13.658 | 13.658 | 17.668 | 17.668 | 17.024 | 17.024 | 16.623 | 16.623 | 24.666 | 24.666 | 27.515 | 27.515 | 71.476 | 71.476 | 75.147 | 75.147 | 225.374 | 225.374 | 251.638 | 251.638 | 238.527 | 238.527 | 386.714 | 386.714 | 410.84 | 410.84 | 400.58 | 400.58 | 440.897 | 440.897 | 0.038 | 0.038 | 0 | 0 | 0.034 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.012 |
Goodwill and Intangible Assets
| 13.667 | 13.667 | 13.573 | 13.573 | 13.814 | 13.814 | 13.658 | 13.658 | 20.094 | 20.094 | 19.45 | 19.45 | 19.049 | 19.049 | 27.093 | 27.093 | 29.942 | 29.942 | 73.902 | 73.902 | 77.573 | 77.573 | 227.8 | 227.8 | 254.064 | 254.064 | 240.954 | 240.954 | 389.14 | 389.14 | 413.266 | 413.266 | 403.006 | 403.006 | 443.323 | 443.323 | 2.465 | 2.465 | 2.426 | 2.426 | 9.797 | 9.831 | 9.797 | 0 | 9.797 | 9.797 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.012 |
Long Term Investments
| 0.751 | 0.751 | 0 | 0 | 0.777 | 0.777 | 0 | 0 | 0.754 | 0.754 | 0 | 0 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.114 | 0 | 0.075 | 0 | 0.069 | 0 | 0.058 | 0 | 0.049 | 0 | 0.039 | 0 | 0.029 | 0 | 0.021 | 0 | 0.015 | 0 | 0 | 0 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.005 | 0.119 | 0.789 | 0.864 | 0.006 | 0.075 | 0.789 | 0.847 | 0.004 | 0.053 | 0.004 | 0.043 | 0 | 0.033 | 0.004 | 0.025 | 0.004 | 0.019 | 0.004 | 0.004 | 0.002 | 0.002 | 0.007 | 0.007 | 0.004 | 0.004 | 0.007 | 0.007 | 0.004 | 0.004 | 0.004 | 0.004 | 0.078 | 0.078 | 4.044 | 4.044 | 0.534 | 0.534 | 5.731 | 5.731 | 1.061 | 0.019 | 0.222 | -29.422 | 0.215 | 0.215 | 0 | 0 | 0 | 0 | 1.828 | 5.583 | 2.8 | 0 | 0 |
Total Non-Current Assets
| 169.641 | 169.641 | 156.848 | 156.848 | 163.879 | 163.879 | 165.444 | 165.444 | 191.803 | 191.803 | 190.448 | 190.448 | 190.502 | 190.502 | 203.399 | 203.399 | 196.266 | 196.266 | 242.816 | 242.816 | 246.041 | 246.041 | 397.51 | 397.51 | 416.832 | 416.832 | 399.002 | 399.002 | 551.084 | 551.084 | 586.341 | 586.341 | 575.944 | 575.944 | 579.783 | 579.783 | 85.222 | 85.222 | 82.313 | 82.313 | 54.895 | 54.895 | 40.948 | -29.422 | 23.902 | 23.902 | 0 | 0.006 | 0.024 | 0.046 | 1.968 | 5.818 | 3.667 | 2.103 | 12.291 |
Total Assets
| 200.855 | 200.855 | 183.196 | 183.196 | 181.756 | 181.756 | 176.027 | 176.027 | 199.228 | 199.228 | 196.197 | 196.197 | 199.118 | 199.118 | 219.105 | 219.105 | 211.398 | 211.398 | 270.518 | 270.518 | 278.39 | 277.58 | 449.857 | 449.857 | 478.113 | 478.113 | 458.947 | 458.947 | 639.177 | 639.177 | 667.953 | 667.953 | 682.719 | 682.719 | 671.133 | 671.133 | 310.319 | 310.319 | 186.118 | 186.118 | 181.868 | 181.868 | 107.119 | 0 | 69.174 | 69.174 | 0 | 0.997 | 0.435 | 1.003 | 3.172 | 7.55 | 11.691 | 17.749 | 32.274 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3.919 | 3.919 | 31.428 | 31.428 | 22.67 | 3.59 | 19.115 | 19.115 | 18.225 | 3.526 | 17.094 | 17.094 | 16.214 | 3.707 | 20.439 | 20.439 | 42.08 | 7.823 | 43.197 | 43.197 | 7.169 | 7.169 | 36.597 | 36.597 | 4.843 | 4.843 | 38.051 | 38.051 | 4.472 | 4.472 | 31.404 | 31.404 | 5.046 | 5.046 | 34.408 | 34.408 | 3.161 | 3.17 | 16.861 | 16.861 | 1.909 | 1.909 | 11.364 | 0 | 1.535 | 1.535 | 0 | 0.075 | 0.046 | 0.034 | 0.098 | 0.181 | 0.326 | 0.093 | 0.451 |
Short Term Debt
| 15.918 | 15.918 | 17.77 | 17.763 | 18.329 | 18.326 | 18.252 | 18.244 | 16.94 | 16.94 | 11.732 | 11.726 | 11.139 | 11.098 | 11.897 | 11.824 | 27.325 | 27.325 | 17.043 | 17.043 | 16.564 | 16.564 | 26.436 | 26.436 | 24.595 | 24.595 | 22.325 | 22.325 | 54.909 | 54.909 | 52.659 | 52.659 | 40.107 | 40.107 | 134.437 | 134.437 | 2.963 | 2.963 | 2.719 | 2.719 | 1.447 | 1.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.773 | 0 | 1.743 | 0 | 1.736 | 0 | 1.688 | 0 | 1.489 | 0 | 1.338 | 0 | 1.291 | 0 | 0 | 0 | 0.154 | 0 | 0.011 | 0 | 1.765 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.773 | 2.86 | 1.743 | 0 | -37.41 | 0 | 1.688 | 0 | -31.639 | 0 | 1.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.011 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.648 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 19.739 | 20.512 | 0.19 | 1.94 | 48.345 | 30.02 | 8.921 | 10.617 | 33.224 | 16.284 | 0.08 | 1.424 | 1.367 | 13.915 | 0.085 | 0.158 | 0.351 | 34.608 | 0.691 | 0.703 | 39.476 | 42.689 | 0.8 | 0.8 | 33.079 | 33.079 | 1.903 | 1.903 | 40.106 | 40.106 | 2.244 | 2.244 | 46.546 | 46.546 | 1.519 | 1.519 | 13.599 | 13.589 | 3.689 | 3.689 | 2.999 | 18.647 | 7.792 | 0 | 15.604 | 15.604 | 0 | 0.312 | 0.324 | 0.374 | 0.483 | 0.486 | 0.567 | 0.657 | 0.2 |
Total Current Liabilities
| 40.348 | 40.348 | 51.132 | 51.132 | 51.935 | 51.935 | 47.975 | 47.975 | 36.75 | 36.75 | 30.244 | 30.244 | 28.721 | 28.721 | 32.422 | 32.422 | 69.756 | 69.756 | 60.943 | 60.943 | 63.209 | 66.421 | 63.833 | 63.833 | 62.517 | 62.517 | 62.279 | 62.279 | 99.487 | 99.487 | 86.307 | 86.307 | 91.699 | 91.699 | 170.365 | 170.365 | 19.722 | 19.722 | 23.269 | 23.269 | 22.003 | 22.003 | 19.155 | 0 | 17.139 | 17.139 | 0 | 0.387 | 0.37 | 0.409 | 0.581 | 0.667 | 0.893 | 0.75 | 0.651 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 8.947 | 8.947 | 9.135 | 9.135 | 8.816 | 8.816 | 8.575 | 8.575 | 8.04 | 8.04 | 7.651 | 7.651 | 7.498 | 7.498 | 0.907 | 3.668 | 10.804 | 13.899 | 19.379 | 19.379 | 34.752 | 34.752 | 45.807 | 45.807 | 54.205 | 54.205 | 53.554 | 53.554 | 86.028 | 86.028 | 111.694 | 111.694 | 38.58 | 38.58 | 13.217 | 13.217 | 13.969 | 13.969 | 10.608 | 10.608 | 6.715 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 7.304 | 7.304 | 0 | 0 | 0.021 | 0.021 | 0.012 | 0.012 | 0.011 | 0.011 | 0.011 | 0.011 | 0.013 | 0.013 | 0.027 | 0.027 | 2.801 | 0.04 | 3.163 | 0.068 | 0.179 | 0.179 | 0.047 | 0.047 | 0.042 | 0.042 | 0.038 | 0.038 | 0.033 | 0.033 | 0.025 | 0.025 | 0.016 | 0.016 | 0.013 | 0.013 | 0.009 | 0.009 | 0.055 | 0.055 | 0.02 | 0.02 | 0.036 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 7.304 | 7.304 | 8.947 | 8.947 | 9.156 | 9.156 | 8.829 | 8.829 | 8.586 | 8.586 | 8.051 | 8.051 | 7.663 | 7.663 | 7.525 | 7.525 | 3.708 | 3.708 | 13.967 | 13.967 | 19.559 | 19.559 | 34.8 | 34.8 | 45.849 | 45.849 | 54.242 | 54.242 | 53.586 | 53.586 | 86.053 | 86.053 | 111.71 | 111.71 | 38.593 | 38.593 | 13.226 | 13.226 | 14.024 | 14.024 | 10.629 | 10.629 | 6.752 | 0 | 0.033 | 0 | 0 | 0.038 | 0.042 | 0.073 | 0.053 | 0.027 | 0.021 | 0.02 | 0 |
Total Liabilities
| 47.652 | 47.652 | 60.079 | 60.079 | 61.091 | 61.091 | 56.804 | 56.804 | 45.336 | 45.336 | 38.295 | 38.295 | 36.384 | 36.384 | 39.947 | 39.947 | 73.464 | 73.464 | 74.91 | 74.91 | 82.768 | 85.98 | 98.632 | 98.632 | 108.366 | 108.366 | 116.521 | 116.521 | 153.073 | 153.073 | 172.36 | 172.36 | 203.409 | 203.409 | 208.958 | 208.958 | 32.948 | 32.948 | 37.294 | 37.294 | 32.632 | 32.632 | 25.907 | 0 | 17.172 | 17.139 | 0 | 0.425 | 0.412 | 0.482 | 0.635 | 0.694 | 0.914 | 0.77 | 0.651 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.222 | 0 | 149.678 | 0 | 0 | 308.644 | 308.644 | 0 | 0 | 0 | 0 | 0 | 0 | 459.136 | 459.136 | 0 | 0 | 428.483 | 428.483 | 0 | 260.627 | 140.643 | 140.643 | 0 | 148.656 | 0 | 0 | 0 | 47.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 372.584 | 358.372 | 358.372 | 358.372 | 358.372 | 358.657 | 358.657 | 358.657 | 358.657 | 358.657 | 358.657 | 359.638 | 359.638 | 359.969 | 359.969 | 359.949 | 359.949 | 360.968 | 360.968 | 400.442 | 400.442 | 246.72 | 246.72 | 121.206 | 121.206 | 129.965 | 129.965 | 57.927 | 0 | 34.693 | 34.693 | 0 | 57.99 | 48.744 | 48.22 | 47.212 | 46.221 | 45.234 | 52.909 | 52.814 |
Retained Earnings
| -257.783 | -257.783 | -292.512 | -292.512 | -298.214 | -298.214 | -298.204 | -298.204 | -261.465 | -261.465 | -253.832 | -253.832 | -244.973 | -244.973 | -227.637 | -227.637 | -270.21 | -270.15 | -208.695 | -208.695 | -207.243 | -211.265 | -50.013 | -50.013 | -13.25 | -13.25 | -22.536 | -22.536 | 115.374 | 115.374 | 99.187 | 99.187 | 92.631 | 92.631 | 28.041 | 28.041 | 13.907 | 13.907 | 19.437 | 19.437 | 18.691 | 18.691 | 16 | 0 | 12.746 | 12.746 | 0 | -50.056 | -48.772 | -47.781 | -44.79 | -39.474 | -35.059 | -28.724 | -13.516 |
Accumulated Other Comprehensive Income/Loss
| 37.218 | 37.218 | 41.144 | 43 | 46.334 | 46.334 | 43.047 | 44.902 | 41.146 | 41.146 | 35.562 | 37.417 | 33.322 | 33.322 | 30.448 | 32.303 | 47.739 | 47.68 | 41.962 | 43.817 | 42.188 | 42.188 | 40.625 | 40.625 | 22.54 | 22.54 | 3.8 | 3.8 | 9.426 | 9.426 | 35.213 | 35.213 | 24.575 | 24.575 | 32.551 | 32.551 | 15.758 | 15.758 | 7.106 | 7.106 | -0.478 | -0.478 | 2.297 | 48.403 | 0.965 | 0.965 | 0 | -7.362 | 0.051 | 0.081 | 0.115 | 0.11 | 0.603 | -7.206 | -7.675 |
Other Total Stockholders Equity
| 0 | 0 | 1.855 | 0 | 0 | 0 | 1.855 | 0 | 0 | 0 | 1.855 | 0 | 0 | 0 | 1.855 | 0 | 0 | -176.444 | 1.855 | -299.355 | 0 | -0 | -617.289 | -617.289 | 0 | 0 | 0 | 0 | 0 | 0 | -918.273 | -918.273 | 0 | 0 | -856.966 | -856.966 | 0 | -521.254 | -281.286 | -281.286 | 0 | -297.312 | 0 | 3.599 | 0 | -94.877 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 152.019 | 152.019 | 123.072 | 123.072 | 120.704 | 120.704 | 119.282 | 119.282 | 152.266 | 152.266 | 156.17 | 156.17 | 160.933 | 160.933 | 177.251 | 177.251 | 135.902 | 135.902 | 193.495 | 193.495 | 193.602 | 189.58 | 349.27 | 349.27 | 367.947 | 367.947 | 340.901 | 340.901 | 484.769 | 484.769 | 494.349 | 494.349 | 478.174 | 478.174 | 461.034 | 461.034 | 276.385 | 276.385 | 147.749 | 147.749 | 148.178 | 148.178 | 76.223 | 52.002 | 48.403 | 48.403 | 7.416 | 0.572 | 0.023 | 0.521 | 2.537 | 6.856 | 10.778 | 16.979 | 31.623 |
Total Equity
| 153.203 | 153.203 | 123.117 | 123.117 | 120.665 | 120.665 | 119.223 | 119.223 | 153.892 | 153.892 | 157.902 | 157.902 | 162.735 | 162.735 | 179.159 | 179.159 | 137.934 | 137.934 | 195.608 | 195.608 | 195.622 | 191.6 | 351.225 | 351.225 | 369.747 | 369.747 | 342.426 | 342.426 | 486.104 | 486.104 | 495.592 | 495.592 | 479.31 | 479.31 | 462.175 | 462.175 | 277.371 | 277.371 | 148.824 | 148.824 | 149.236 | 149.236 | 81.212 | 52.002 | 52.002 | 52.002 | 7.416 | 0.572 | 0.023 | 0.521 | 2.537 | 6.856 | 10.778 | 16.979 | 31.623 |
Total Liabilities & Shareholders Equity
| 200.855 | 200.855 | 183.196 | 183.196 | 181.756 | 181.756 | 176.027 | 176.027 | 199.228 | 199.228 | 196.197 | 196.197 | 199.118 | 199.118 | 219.105 | 219.105 | 211.398 | 211.398 | 270.518 | 270.518 | 278.39 | 277.58 | 449.857 | 449.857 | 478.113 | 478.113 | 458.947 | 458.947 | 639.177 | 639.177 | 667.953 | 667.953 | 682.719 | 682.719 | 671.133 | 671.133 | 310.319 | 310.319 | 186.118 | 186.118 | 181.868 | 181.868 | 107.119 | 52.002 | 69.174 | 69.141 | 0 | 0.997 | 0.435 | 1.003 | 3.172 | 7.55 | 11.691 | 17.749 | 32.274 |