Hallenstein Glasson Holdings Limited
NZX:HLG.NZ
5.77 (NZD) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) NZD.
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
| 45.915 | 45.915 | 43.011 | 43.011 | 32.478 | 32.478 | 36.164 | 36.164 | 35.113 | 35.113 | 32.898 | 32.898 | 39.204 | 39.204 | 36.378 | 36.378 | 49.642 | 49.642 | 12.808 | 12.808 | 16.506 | 16.506 | 9.223 | 9.223 | 17.453 | 17.453 | 18.318 | 18.318 | 12.552 | 12.552 | 11.65 | 11.65 | 14.191 | 14.191 | 12.676 | 12.676 | 23.721 | 23.721 | 19.276 | 19.276 | 18.268 | 18.268 | 16.419 | 16.419 | 19.312 | 19.312 | 26.199 | 26.199 | 25.97 | 22.994 | 34.942 | 26.044 | 18.35 | 28.446 | 32.664 | 31.398 | 25.513 | 14.14 | 10.462 | 6.842 | 10.023 | 11.258 | 13.784 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.03 | 0 | 1.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.506 | 0 | 0 | 0 | 0.329 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0.019 | 0 | 0 | 0 | 0.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 45.915 | 45.915 | 43.011 | 43.011 | 32.478 | 32.478 | 36.164 | 36.164 | 35.113 | 35.113 | 32.898 | 32.898 | 39.204 | 39.204 | 36.378 | 36.378 | 49.642 | 49.642 | 13.838 | 12.808 | 16.506 | 16.506 | 9.223 | 9.223 | 17.453 | 17.453 | 18.318 | 18.318 | 12.552 | 12.552 | 11.65 | 11.65 | 14.191 | 14.191 | 12.676 | 12.676 | 23.721 | 23.721 | 19.276 | 19.276 | 18.268 | 18.268 | 16.419 | 16.419 | 19.312 | 19.312 | 26.199 | 26.199 | 25.97 | 22.994 | 34.942 | 26.044 | 18.35 | 28.446 | 32.664 | 31.398 | 25.513 | 14.14 | 10.462 | 6.842 | 10.023 | 11.258 | 13.784 |
Net Receivables
| 0.407 | 0.407 | 0.555 | 0.555 | 0.318 | 0.318 | 0.402 | 0.213 | 1.28 | 0.466 | 0.701 | 0.432 | 0.239 | 0.239 | 0.436 | 0.144 | 2.343 | 2.343 | 5.548 | 5.257 | 1.652 | 1.652 | 0.58 | 0.58 | 0.182 | 0.182 | 0.488 | 0.488 | 0.779 | 0.779 | 0.353 | 0.353 | 1.66 | 1.66 | 0.408 | 0.408 | 0.718 | 0.408 | 0.556 | 0.556 | 0.783 | 0.45 | 0.878 | 0.878 | 1.138 | 0.505 | 1.069 | 1.069 | 0.864 | 4.536 | 0.752 | 0.999 | 3.859 | 3.995 | 3.762 | 3.598 | 2.369 | 3.987 | 4.289 | 5.293 | 4.523 | 4.052 | 6.23 |
Inventory
| 27.484 | 27.484 | 22.765 | 22.765 | 31.005 | 31.005 | 28.472 | 28.472 | 33.441 | 33.441 | 22.361 | 22.361 | 27.81 | 27.81 | 24.394 | 24.394 | 24.637 | 24.637 | 25.881 | 25.881 | 24.011 | 24.011 | 23.915 | 23.915 | 20.959 | 20.959 | 18.676 | 18.676 | 20.605 | 20.605 | 17.637 | 17.637 | 20.001 | 20.001 | 19.629 | 19.629 | 19.827 | 19.827 | 15.86 | 15.86 | 19.945 | 19.945 | 14.589 | 14.589 | 20.224 | 20.224 | 13.65 | 13.65 | 19.514 | 18.271 | 14.526 | 15.182 | 16.678 | 16.302 | 11.805 | 11.796 | 11.027 | 10.847 | 12.096 | 11.802 | 11.115 | 10.972 | 11.482 |
Other Current Assets
| 2.164 | 2.164 | 7.903 | 7.903 | 0.16 | 7.043 | 5.437 | 5.626 | 6.463 | 7.277 | 6.437 | 6.706 | 0.291 | 2.565 | 2.429 | 2.721 | 0.291 | 1.35 | 1.04 | 2.361 | 0.372 | 6.441 | 4.647 | 4.647 | 0.464 | 6.752 | 4.846 | 4.846 | 4.111 | 4.111 | 3.891 | 3.891 | 3.765 | 3.765 | 2.056 | 2.056 | 2.45 | 2.76 | 1.646 | 1.646 | 0.47 | 4.479 | 1.497 | 1.497 | 0.544 | 4.041 | 3.187 | 3.187 | 2.779 | 2.862 | 0.225 | 0.372 | 0.431 | 0 | 0 | 0 | 0 | 0 | 2.28 | 0.352 | 0.352 | 0 | 0 |
Total Current Assets
| 81.811 | 81.811 | 74.234 | 74.234 | 70.844 | 70.844 | 70.475 | 70.475 | 76.297 | 76.297 | 62.397 | 62.397 | 69.818 | 69.818 | 63.637 | 63.637 | 77.972 | 77.972 | 46.307 | 46.307 | 48.61 | 48.61 | 38.365 | 38.365 | 45.346 | 45.346 | 42.328 | 42.328 | 38.047 | 38.047 | 33.531 | 33.531 | 39.617 | 39.617 | 34.769 | 34.769 | 46.716 | 46.716 | 37.338 | 37.338 | 43.142 | 43.142 | 33.383 | 33.383 | 44.082 | 44.082 | 44.105 | 44.105 | 49.127 | 48.663 | 50.445 | 42.597 | 39.318 | 48.743 | 48.231 | 46.792 | 38.909 | 28.974 | 29.127 | 24.289 | 26.013 | 26.282 | 31.496 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 125.808 | 125.808 | 123.504 | 123.504 | 121.652 | 121.652 | 117.839 | 117.839 | 117.561 | 117.561 | 108.116 | 108.116 | 119.248 | 119.248 | 116.477 | 116.477 | 122.586 | 122.586 | 120.777 | 120.777 | 49.539 | 49.539 | 42.436 | 42.436 | 36.811 | 36.811 | 45.312 | 45.312 | 44.864 | 36.4 | 40.445 | 40.445 | 36.227 | 36.227 | 36.636 | 36.636 | 38.191 | 38.191 | 37.96 | 37.96 | 38.061 | 38.061 | 40.251 | 40.251 | 40.209 | 40.209 | 38.253 | 38.253 | 38.125 | 35.391 | 31.758 | 32.193 | 35.01 | 32.863 | 32.587 | 25.936 | 24.473 | 26.046 | 25.722 | 27.151 | 23.71 | 21.913 | 19.624 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.993 | 0.993 | 0.913 | 0.913 | 0.717 | 0.717 | 0.648 | 0.648 | 0.601 | 0.601 | 0.548 | 0.548 | 0.566 | 0.566 | 0.559 | 0.559 | 0.42 | 0.42 | 0.319 | 0.319 | 0.439 | 0.439 | 0.462 | 0.462 | 0.56 | 0.56 | 0.457 | 0.457 | 0.539 | 0.539 | 0.431 | 0.431 | 0.493 | 0.493 | 0.457 | 0.457 | 0.626 | 0.626 | 0.543 | 0.543 | 0.612 | 0.612 | 0.496 | 0.496 | 0.597 | 0.597 | 0.626 | 0.626 | 0.734 | 0.654 | 0.592 | 0.565 | 0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.993 | 0.993 | 0.913 | 0.913 | 0.717 | 0.717 | 0.648 | 0.648 | 0.601 | 0.601 | 0.548 | 0.548 | 0.566 | 0.566 | 0.559 | 0.559 | 0.42 | 0.42 | 0.319 | 0.319 | 0.439 | 0.439 | 0.462 | 0.462 | 0.56 | 0.56 | 0.457 | 0.457 | 0.539 | 0.539 | 0.431 | 0.431 | 0.493 | 0.493 | 0.457 | 0.457 | 0.626 | 0.626 | 0.543 | 0.543 | 0.612 | 0.612 | 0.496 | 0.496 | 0.597 | 0.597 | 0.626 | 0.626 | 0.734 | 0.654 | 0.592 | 0.565 | 0.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 3.08 | 0 | 3.208 | 0 | 3.208 | 0 | 3.372 | 0 | 3.372 | 0 | 3.372 | 0 | 3.372 | 0 | 3.212 | 0 | 3.212 | 0 | 2.968 | 0 | 2.968 | 0 | 0 | 0 | 8.464 | 0 | 0 | 0 | -10.508 | 0 | 0 | 0 | -2.291 | 0 | 0 | 0 | -0.763 | 0 | 0 | 0 | -0.724 | 0 | 0 | 0 | -0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 7.323 | 0 | 7.068 | 0 | 6.148 | 0 | 9.457 | 0 | 7.364 | 0 | 7.186 | 0 | 6.474 | 0 | 7.582 | 0 | 7.234 | 0 | 4.399 | 0 | 3.024 | 0 | 0 | 0 | 0.94 | 0 | 0 | 0 | 1.694 | 0 | 0 | 0 | 2.291 | 0 | 0 | 0 | 0.763 | 0 | 0 | 0 | 0.724 | 0 | 0 | 0 | 0.42 | 0 | 0 | 0 | 0.592 | 0.741 | 0.846 | 2.934 | 0.964 | 2.007 | 1.752 | 1.503 | 1.52 | 1.692 | 1.41 | 1.121 | 1.202 | 1.229 | 1.518 |
Other Non-Current Assets
| 0 | 10.403 | 0 | 10.276 | 0 | 9.356 | 0 | 12.829 | 0 | 10.736 | 0 | 10.558 | 0 | 9.846 | 0 | 10.794 | 0 | 10.446 | 0 | 7.367 | 0 | 5.992 | 10.785 | 10.785 | 0 | 9.404 | 2.165 | 2.165 | 10.508 | 10.508 | 2.006 | 2.006 | 2.291 | 2.291 | 1.397 | 1.397 | 0.763 | 0.763 | 1.255 | 1.255 | 0.724 | 0.724 | 0.435 | 0.435 | 0.42 | 0.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.046 | 0.198 |
Total Non-Current Assets
| 137.204 | 137.204 | 134.693 | 134.693 | 131.725 | 131.725 | 131.316 | 131.316 | 128.898 | 128.898 | 119.222 | 119.222 | 129.66 | 129.66 | 127.83 | 127.83 | 133.452 | 133.452 | 128.463 | 128.463 | 55.97 | 55.97 | 53.683 | 53.683 | 46.775 | 46.775 | 47.934 | 47.934 | 47.097 | 47.447 | 42.882 | 42.882 | 39.011 | 39.011 | 38.49 | 38.49 | 39.58 | 39.58 | 39.758 | 39.758 | 39.397 | 39.397 | 41.182 | 41.182 | 41.226 | 41.226 | 38.879 | 38.879 | 39.451 | 36.786 | 33.196 | 35.692 | 36.435 | 36.52 | 34.339 | 27.439 | 25.993 | 27.738 | 27.132 | 28.272 | 24.912 | 23.188 | 21.34 |
Total Assets
| 219.015 | 219.015 | 208.927 | 208.927 | 202.569 | 202.569 | 201.791 | 201.791 | 205.195 | 205.195 | 181.619 | 181.619 | 199.478 | 199.478 | 191.467 | 191.467 | 211.424 | 211.424 | 174.77 | 174.77 | 104.58 | 104.58 | 92.048 | 92.048 | 92.121 | 92.121 | 90.262 | 90.262 | 85.144 | 85.494 | 76.413 | 76.413 | 78.628 | 78.628 | 73.259 | 73.259 | 86.296 | 86.296 | 77.096 | 77.096 | 82.539 | 82.539 | 74.565 | 74.565 | 85.308 | 85.308 | 83.819 | 83.819 | 88.578 | 85.449 | 83.641 | 78.289 | 75.753 | 85.263 | 82.57 | 74.231 | 64.902 | 56.712 | 56.259 | 52.561 | 50.925 | 49.47 | 52.836 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 9.828 | 9.828 | 9.154 | 9.154 | 8.104 | 8.104 | 7.962 | 7.962 | 13.288 | 13.288 | 8.352 | 8.352 | 8.826 | 8.826 | 9.166 | 9.166 | 12.771 | 12.771 | 6.634 | 6.634 | 6.798 | 6.798 | 4.004 | 4.004 | 5.506 | 5.506 | 7.236 | 7.236 | 9.169 | 9.169 | 4.195 | 4.195 | 7.921 | 7.921 | 2.671 | 2.671 | 10.338 | 10.338 | 1.635 | 1.635 | 7.798 | 7.798 | 1.5 | 1.5 | 6.836 | 6.836 | 3.923 | 3.923 | 6.632 | 6.868 | 8.677 | 9.318 | 8.904 | 10.674 | 0 | 8.85 | 5.09 | 6.888 | 8.582 | 7.429 | 5.36 | 6.575 | 6.149 |
Short Term Debt
| 26.691 | 0 | 25.361 | 0 | 25.147 | 0 | 24.309 | 0 | 24.655 | 0 | 23.365 | 0 | 22.991 | 0 | 25.255 | 0 | 27.027 | 0 | 21.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Payables
| 0 | 0 | 0 | 0 | 0.59 | 0 | 0.424 | 0 | 0 | 0 | 0.438 | 0 | 4.611 | 0 | 2.785 | 0 | 3.445 | 0 | 1.517 | 0 | 3.897 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.394 | 0 | -25.361 | 0 | 0 | 0 | 0.424 | 0 | 0 | 0 | 0.438 | 0 | 0 | 0 | 2.785 | 0 | 0 | 0 | 1.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Current Liabilities
| 15.402 | 53.487 | 45.803 | 45.803 | 21.819 | 46.966 | 23.794 | 48.527 | 24.044 | 48.699 | 16.942 | 40.745 | 24.867 | 47.858 | 16.391 | 44.431 | 25.888 | 52.915 | 10.318 | 33.52 | 22.782 | 22.782 | 20.251 | 20.251 | 18.275 | 18.275 | 18.479 | 18.479 | 17.502 | 17.502 | 15.057 | 15.057 | 14.83 | 14.83 | 11.591 | 11.591 | 12.543 | 12.543 | 13.346 | 13.346 | 11.604 | 11.604 | 10.436 | 10.436 | 11.537 | 11.537 | 14.092 | 14.092 | 15.382 | 15.56 | 12.9 | 12.871 | 8.892 | 8.555 | 0 | 7.174 | 5.314 | 6.354 | 4.777 | 5.432 | 12.046 | 9.944 | 14.165 |
Total Current Liabilities
| 63.315 | 63.315 | 54.957 | 54.957 | 55.07 | 55.07 | 56.489 | 56.489 | 61.987 | 61.987 | 49.097 | 49.097 | 56.684 | 56.684 | 53.597 | 53.597 | 65.686 | 65.686 | 40.154 | 40.154 | 29.58 | 29.58 | 24.255 | 24.255 | 23.781 | 23.781 | 25.715 | 25.715 | 26.671 | 26.671 | 19.252 | 19.252 | 22.751 | 22.751 | 14.262 | 14.262 | 22.881 | 22.881 | 14.981 | 14.981 | 19.402 | 19.402 | 11.936 | 11.936 | 18.373 | 18.373 | 18.015 | 18.015 | 22.014 | 22.428 | 21.577 | 22.189 | 17.796 | 19.229 | 18.068 | 16.024 | 10.404 | 13.242 | 13.359 | 12.861 | 17.406 | 16.519 | 20.314 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 51.034 | 51.034 | 51.178 | 51.178 | 52.042 | 52.042 | 52.755 | 52.755 | 45.441 | 45.441 | 53.641 | 53.641 | 55.011 | 55.011 | 58.636 | 58.636 | 58.538 | 58.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 52.493 | 52.493 | 51.034 | 51.034 | 51.178 | 51.178 | 52.042 | 52.042 | 52.755 | 52.755 | 45.441 | 45.441 | 53.641 | 53.641 | 55.011 | 55.011 | 58.636 | 58.636 | 58.538 | 58.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 115.808 | 115.808 | 105.991 | 105.991 | 106.248 | 106.248 | 108.531 | 108.531 | 114.742 | 114.742 | 94.538 | 94.538 | 110.325 | 110.325 | 108.608 | 108.608 | 124.322 | 124.322 | 98.692 | 98.692 | 29.58 | 29.58 | 24.255 | 24.255 | 23.781 | 23.781 | 25.715 | 25.715 | 26.671 | 26.671 | 19.252 | 19.252 | 22.751 | 22.751 | 14.262 | 14.262 | 22.881 | 22.881 | 14.981 | 14.981 | 19.402 | 19.402 | 11.936 | 11.936 | 18.373 | 18.373 | 18.015 | 18.015 | 22.014 | 22.428 | 21.577 | 22.189 | 17.796 | 19.229 | 18.068 | 16.024 | 10.404 | 13.242 | 13.359 | 12.861 | 17.406 | 16.519 | 20.314 |
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 | 1.461 | 0 | 0 | 0 | 2.009 | 0 | 0 | 0 | 1.63 | 0 | 0 | 0 | 1.799 | 0 | 0 | 0 | 1.398 | 0 | 0 | 0 | 0.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 29.279 | 29.279 | 29.279 | 29.279 | 28.14 | 29.279 | 29.279 | 29.279 | 29.279 | 29.279 | 29.279 | 29.279 | 27.357 | 29.279 | 29.279 | 29.279 | 29.059 | 29.279 | 29.279 | 29.279 | 28.974 | 29.279 | 29.279 | 29.279 | 27.818 | 29.279 | 29.279 | 29.279 | 27.27 | 29.279 | 29.279 | 29.279 | 27.649 | 29.279 | 29.279 | 29.279 | 27.48 | 29.279 | 29.279 | 29.279 | 27.881 | 29.279 | 29.279 | 29.279 | 28.498 | 29.279 | 29.279 | 29.279 | 27.672 | 27.599 | 27.021 | 27.979 | 27.654 | 29.279 | 28.336 | 27.186 | 26.845 | 26.64 | 26.64 | 24.998 | 24.998 | 24.998 | 24.998 |
Retained Earnings
| 46.887 | 46.887 | 47.407 | 47.407 | 40.362 | 40.362 | 43.402 | 43.402 | 36.894 | 36.894 | 33.937 | 33.937 | 36.342 | 36.342 | 36.572 | 36.572 | 39.932 | 39.932 | 27.573 | 27.573 | 26.454 | 26.454 | 24.756 | 24.756 | 23.019 | 23.019 | 22.074 | 22.074 | 16.615 | 17.271 | 17.169 | 17.169 | 17.826 | 17.826 | 18.989 | 18.989 | 22.014 | 22.014 | 21.913 | 21.913 | 23.051 | 23.051 | 22.138 | 22.138 | 26.399 | 26.399 | 27.362 | 27.362 | 27.921 | 25.598 | 25.457 | 21.191 | 20.318 | 26.102 | 25.513 | 23.958 | 20.59 | 14.826 | 14.256 | 13.856 | 7.675 | 7.107 | 3.31 |
Accumulated Other Comprehensive Income/Loss
| 27.041 | 27.041 | 26.637 | 26.637 | 27.819 | 27.819 | -2.841 | 22.053 | 0.86 | 25.754 | 0.937 | 25.783 | 25.454 | 25.454 | -1.729 | 18.196 | 18.111 | 18.111 | 19.446 | 19.446 | 19.572 | 19.572 | 15.082 | 15.082 | 17.503 | 17.503 | 15.412 | 15.412 | 14.588 | 14.282 | 12.355 | 12.355 | 10.402 | 10.402 | 12.514 | 12.514 | 13.921 | 13.921 | 12.404 | 12.404 | 12.205 | 12.205 | 12.25 | 12.25 | 12.038 | 12.038 | 0 | 0 | 10.971 | 9.824 | 9.586 | 6.93 | 9.985 | 10.653 | 10.653 | 7.063 | 7.063 | 2.004 | 2.004 | 0.846 | 0.846 | 0.846 | 4.214 |
Other Total Stockholders Equity
| 0 | 0 | -0.387 | -0.387 | 0 | -1.139 | 23.42 | -1.474 | 23.42 | -1.474 | 22.928 | -1.918 | 0 | -1.922 | 18.737 | -1.188 | 0 | -0.22 | -0.22 | -0.22 | 0 | -0.305 | -1.324 | -1.324 | -1.461 | -1.461 | -2.218 | -2.218 | -2.009 | -2.009 | -1.642 | -1.642 | -1.63 | -1.63 | -1.785 | -1.785 | -1.799 | -1.799 | -1.481 | -1.481 | -1.398 | -1.398 | -1.038 | -1.038 | -0.781 | -0.781 | 9.163 | 9.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 103.207 | 103.207 | 102.936 | 102.936 | 96.321 | 96.321 | 93.26 | 93.26 | 90.453 | 90.453 | 87.081 | 87.081 | 89.153 | 89.153 | 82.859 | 82.859 | 87.102 | 87.102 | 76.078 | 76.078 | 75 | 75 | 67.793 | 67.793 | 68.34 | 68.34 | 64.547 | 64.547 | 58.473 | 58.823 | 57.161 | 57.161 | 55.877 | 55.877 | 58.997 | 58.997 | 63.415 | 63.415 | 62.115 | 62.115 | 63.137 | 63.137 | 62.629 | 62.629 | 66.935 | 66.935 | 65.804 | 65.804 | 66.564 | 63.021 | 62.064 | 56.1 | 57.957 | 66.034 | 64.502 | 58.207 | 54.498 | 43.47 | 42.9 | 39.7 | 33.519 | 32.951 | 32.522 |
Total Equity
| 103.207 | 103.207 | 102.936 | 102.936 | 96.321 | 96.321 | 93.26 | 93.26 | 90.453 | 90.453 | 87.081 | 87.081 | 89.153 | 89.153 | 82.859 | 82.859 | 87.102 | 87.102 | 76.078 | 76.078 | 75 | 75 | 67.793 | 67.793 | 68.34 | 68.34 | 64.547 | 64.547 | 58.473 | 58.823 | 57.161 | 57.161 | 55.877 | 55.877 | 58.997 | 58.997 | 63.415 | 63.415 | 62.115 | 62.115 | 63.137 | 63.137 | 62.629 | 62.629 | 66.935 | 66.935 | 65.804 | 65.804 | 66.564 | 63.021 | 62.064 | 56.1 | 57.957 | 66.034 | 64.502 | 58.207 | 54.498 | 43.47 | 42.9 | 39.7 | 33.519 | 32.951 | 32.522 |
Total Liabilities & Shareholders Equity
| 219.015 | 219.015 | 208.927 | 208.927 | 202.569 | 202.569 | 201.791 | 201.791 | 205.195 | 205.195 | 181.619 | 181.619 | 199.478 | 199.478 | 191.467 | 191.467 | 211.424 | 211.424 | 174.77 | 174.77 | 104.58 | 104.58 | 92.048 | 92.048 | 92.121 | 92.121 | 90.262 | 90.262 | 85.144 | 85.494 | 76.413 | 76.413 | 78.628 | 78.628 | 73.259 | 73.259 | 86.296 | 86.296 | 77.096 | 77.096 | 82.539 | 82.539 | 74.565 | 74.565 | 85.308 | 85.308 | 83.819 | 83.819 | 88.578 | 85.449 | 83.641 | 78.289 | 75.753 | 85.263 | 82.57 | 74.231 | 64.902 | 56.712 | 56.259 | 52.561 | 50.925 | 49.47 | 52.836 |