Kazia Therapeutics Limited
ASX:KZA.AX
0.08 (AUD) • At close November 13, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2002 Q4 | 2001 Q4 | 2000 Q4 | 1999 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.241 | 5.241 | 4.391 | 4.391 | 7.361 | 7.361 | 15.189 | 15.189 | 27.587 | 27.587 | 19.366 | 19.366 | 8.764 | 8.764 | 6.436 | 6.436 | 5.434 | 5.434 | 5.411 | 5.411 | 5.956 | 5.956 | 6.641 | 6.641 | 14.455 | 14.455 | 18.6 | 18.6 | 33.453 | 33.453 | 37.632 | 37.632 | 44.371 | 44.371 | 8.029 | 8.029 | 2.502 | 2.502 | 6.058 | 6.058 | 2.738 | 2.738 | 0.993 | 0.993 | 8.348 | 12.428 | 5.615 | 9.099 | 12.131 | 20.265 | 33.338 | 44.043 | 27.99 | 50.668 | 39.554 | 46.372 | 24.399 | 42.464 | 47.068 | 48.062 | 58.076 | 30.911 | 39.959 | 61.001 | 28.822 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.374 | 0 | 0 | 0 | 9.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5.241 | 5.241 | 4.391 | 4.391 | 7.361 | 7.361 | 15.189 | 15.189 | 27.587 | 27.587 | 19.366 | 19.366 | 8.764 | 8.764 | 6.436 | 6.436 | 5.434 | 5.434 | 5.411 | 5.411 | 5.956 | 5.956 | 6.641 | 6.641 | 14.455 | 14.455 | 18.6 | 18.6 | 33.453 | 33.453 | 37.632 | 37.632 | 44.371 | 44.371 | 8.029 | 8.029 | 2.502 | 2.502 | 6.058 | 6.058 | 2.738 | 2.738 | 0.993 | 0.993 | 8.348 | 12.428 | 5.615 | 9.099 | 12.131 | 20.265 | 33.338 | 44.043 | 34.363 | 50.668 | 39.554 | 46.372 | 33.525 | 42.464 | 47.068 | 48.062 | 58.076 | 30.911 | 39.959 | 61.001 | 28.822 |
Net Receivables
| 0.106 | 0.001 | 0.701 | 0 | 0 | 0 | 0.068 | 0 | 0.084 | 0 | 0.199 | 0 | 1.194 | 0 | 0.773 | 0 | 1.552 | 0 | 3.094 | 0 | 2.321 | 0.001 | 5.34 | 0.202 | 4.06 | 0.005 | 0.379 | 0.374 | 0.091 | 0.009 | 0.25 | 0.246 | 0.101 | 0.002 | 0.088 | 0.082 | 0.065 | 0 | 0.456 | 0.456 | 0.084 | 0 | 0.333 | 0.333 | 0.078 | 0.589 | 5.12 | 2.341 | 1.598 | 2.822 | 2.252 | 5.456 | 4.966 | 2.77 | 4.281 | 4.912 | 4.031 | 3.246 | 3.462 | 4.267 | 2.918 | 4.421 | 4.508 | 10.029 | 6.765 |
Inventory
| -0.105 | 0 | 0 | 0 | 0 | 0 | -0.068 | 0 | 0 | 0 | -0.199 | 0 | 0 | 0 | -0.773 | 0 | -1.552 | 0 | -3.094 | 0 | -2.319 | 0 | -5.138 | 0 | 0 | 0 | 0 | 0 | 0.434 | 0 | 0 | 0 | -0.098 | 0 | 0 | 0 | -0.065 | 0 | -0.773 | 0 | 0 | 0 | 0 | 0 | 0.206 | 0 | 0.654 | 0.901 | 1.561 | 1.515 | 1.334 | 2.485 | 1.928 | 2.665 | 3.904 | 3.955 | 5.524 | 5.755 | 5.466 | 5.979 | 7.781 | 6.376 | 6.911 | 14.729 | 12.27 |
Other Current Assets
| 5.531 | 5.531 | 0.825 | 1.526 | 2.088 | 2.088 | 1.52 | 1.52 | 1.72 | 1.804 | 1.21 | 1.21 | 1.889 | 1.889 | 1.111 | 1.111 | 2.081 | 2.081 | 3.397 | 3.397 | 3.302 | 3.302 | 7.909 | 7.909 | 5.02 | 5.02 | 5.753 | 5.757 | 0.112 | 0.628 | 3.239 | 3.243 | 0.275 | 0.275 | 0.086 | 0.092 | 0.136 | 0.136 | 0.773 | -0 | 0.325 | 0.409 | 0 | 0 | 0.326 | 0.515 | 0.5 | 0.362 | 2.386 | 0.42 | 0.565 | 0.396 | 1.544 | 0.471 | 2.206 | 0.587 | 0.683 | 0.296 | 0.818 | 0.469 | 0.86 | 0.586 | 0.515 | 2.263 | 0 |
Total Current Assets
| 10.773 | 10.773 | 5.916 | 5.916 | 9.449 | 9.449 | 16.709 | 16.709 | 29.391 | 29.391 | 20.576 | 20.576 | 10.653 | 10.654 | 7.547 | 7.547 | 7.515 | 7.515 | 8.808 | 8.808 | 9.26 | 9.26 | 14.753 | 14.753 | 19.48 | 19.48 | 24.731 | 24.731 | 34.09 | 34.09 | 41.121 | 41.121 | 44.649 | 44.649 | 8.203 | 8.203 | 2.638 | 2.638 | 6.514 | 6.514 | 3.147 | 3.148 | 1.326 | 1.326 | 8.958 | 13.532 | 12.66 | 12.703 | 19.118 | 25.022 | 37.489 | 52.38 | 42.801 | 56.574 | 50.576 | 55.827 | 43.763 | 51.761 | 56.815 | 58.776 | 69.635 | 42.294 | 51.893 | 88.023 | 47.857 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.147 | 0.147 | 0.49 | 0.49 | 0.551 | 0.551 | 0.592 | 0.592 | 0.614 | 0.614 | 0.085 | 0.085 | 0.016 | 0.016 | 0.014 | 0.014 | 0.02 | 0.02 | 0.012 | 0.011 | 0.002 | 0.002 | 0.027 | 0.042 | 0.067 | 0.103 | 0.172 | 0.246 | 0.353 | 0.477 | 0.575 | 0.707 | 0.839 | 4.145 | 4.485 | 5.358 | 5.835 | 6.083 | 6.687 | 8.252 | 9.218 | 22.126 | 12.657 |
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 | 0 | 0 |
Intangible Assets
| 17.269 | 17.269 | 18.204 | 18.204 | 19.139 | 19.139 | 21.026 | 21.026 | 21.008 | 22.003 | 11.868 | 11.868 | 12.41 | 12.41 | 12.952 | 12.952 | 13.494 | 13.494 | 14.037 | 14.037 | 14.579 | 14.579 | 15.12 | 15.12 | 15.918 | 15.918 | 19.955 | 19.955 | 0.822 | 0.822 | 1.108 | 1.108 | 1.39 | 1.39 | 1.675 | 1.675 | 1.961 | 1.96 | 2.245 | 2.245 | 2.531 | 2.53 | 2.851 | 2.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.504 | 0.29 |
Goodwill and Intangible Assets
| 17.269 | 17.269 | 18.204 | 18.204 | 19.139 | 19.139 | 21.026 | 21.026 | 21.008 | 22.003 | 11.868 | 11.868 | 12.41 | 12.41 | 12.952 | 12.952 | 13.494 | 13.494 | 14.037 | 14.037 | 14.579 | 14.579 | 15.12 | 15.12 | 15.918 | 15.918 | 19.955 | 19.955 | 0.822 | 0.822 | 1.108 | 1.108 | 1.39 | 1.39 | 1.675 | 1.675 | 1.961 | 1.96 | 2.245 | 2.245 | 2.531 | 2.53 | 2.851 | 2.851 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.224 | 0.504 | 0.29 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.168 | 0.168 | 2.75 | 2.75 | 4.335 | 4.335 | 7.797 | 7.797 | 0.022 | 0.022 | 0.014 | 0.014 | 0.013 | 0.013 | 0.015 | 0.015 | 0.016 | 0.016 | 0.037 | 0.037 | 0.047 | 0.047 | 0.063 | 0.063 | 0.059 | 0.059 | 0.059 | 0.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.915 | 0 | 0 | 0 | 16.43 | 0 | 0 | 0 | 1.427 | 0 | 0 | 0 | 1.491 | 0 | 0 | 0 | 2.021 | 0 | 0 | 0 | 2.6 | 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
| 0.043 | -17.269 | -18.204 | -18.204 | -19.139 | -19.139 | 6.934 | -21.026 | -21.008 | -22.003 | 7.171 | -11.868 | 0 | -12.41 | -12.952 | -12.952 | -13.662 | -13.662 | -16.787 | -16.787 | 0 | -18.915 | -23.064 | -23.064 | 0 | -16.43 | -20.52 | -20.52 | 0 | -1.427 | -1.737 | -1.737 | 0 | -1.491 | -1.727 | -1.727 | 0 | -2.021 | -2.328 | -2.328 | 0 | -2.6 | -2.912 | -2.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.099 | 2.865 | 4.833 | 4.561 | 2.927 | 0.621 | 0.077 | 0.597 | 9.289 | 4.217 |
Total Non-Current Assets
| 17.312 | 17.269 | 21.919 | 18.204 | 19.139 | 19.139 | 27.96 | 21.026 | 21.008 | 22.003 | 19.039 | 11.868 | 12.41 | 12.41 | 12.952 | 12.952 | 13.662 | 13.662 | 16.787 | 16.787 | 18.915 | 18.915 | 23.064 | 23.064 | 16.43 | 16.43 | 20.52 | 20.52 | 1.427 | 1.427 | 1.737 | 1.737 | 1.491 | 1.491 | 1.727 | 1.727 | 2.022 | 2.021 | 2.328 | 2.328 | 2.602 | 2.6 | 2.912 | 2.912 | 0.027 | 0.042 | 0.067 | 0.103 | 0.172 | 0.246 | 0.353 | 0.477 | 0.575 | 0.707 | 0.839 | 6.245 | 7.35 | 10.191 | 10.396 | 9.01 | 7.307 | 8.329 | 10.039 | 31.918 | 17.164 |
Total Assets
| 28.085 | 28.085 | 27.836 | 27.836 | 35.889 | 35.889 | 44.669 | 44.669 | 57.093 | 58.087 | 39.615 | 39.615 | 23.063 | 23.064 | 20.5 | 20.5 | 21.177 | 21.177 | 25.596 | 25.596 | 28.175 | 28.175 | 37.817 | 37.817 | 35.91 | 35.91 | 45.251 | 45.251 | 35.517 | 35.517 | 42.858 | 42.858 | 46.14 | 46.139 | 9.931 | 9.931 | 4.66 | 4.659 | 8.842 | 8.842 | 5.749 | 5.748 | 4.238 | 4.238 | 8.985 | 13.574 | 12.727 | 12.806 | 19.29 | 25.268 | 37.842 | 52.857 | 43.376 | 57.281 | 51.415 | 62.072 | 51.113 | 61.952 | 67.211 | 67.786 | 76.942 | 50.623 | 61.933 | 119.941 | 65.021 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.857 | 0.857 | 2.307 | 2.307 | 1.524 | 1.524 | 2.349 | 2.349 | 4.933 | 1.893 | 2.522 | 2.522 | 1.694 | 1.694 | 2.937 | 2.937 | 1.05 | 1.05 | 2.294 | 2.294 | 1.407 | 1.407 | 2.784 | 2.784 | 1.249 | 1.249 | 2.369 | 2.369 | 0.512 | 0.513 | 1.432 | 1.432 | 0.766 | 0.765 | 0.9 | 0.9 | 0.081 | 0.081 | 0.186 | 0.186 | 0.181 | 0.181 | 0.018 | 0.018 | 0.831 | 0 | 1.936 | 4.898 | 2.529 | 0 | 8.059 | 7.222 | 3.435 | 6.798 | 3.635 | 6.387 | 4.969 | 5.348 | 5.478 | 4.572 | 2.968 | 5.635 | 4.282 | 10.088 | 7.731 |
Short Term Debt
| 1.797 | 0 | 0.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0 | 0.237 | 0 | 0.01 | 0 | 0 | 0 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0.932 | 0 | 2.707 | 0 | 3.566 | 0 | 1.416 | 0 | 0 | 0 | 0 | 0 | 3.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.015 | 0.463 | 0.748 | 0.795 | 0.837 | 0.677 | 0.845 | 0.572 | 1.903 |
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 | 0 | 0 |
Deferred Revenue
| 4.161 | 0 | 1.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 0 | 0.184 | 0 | 0.041 | 0 | 0 | 0 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0.098 | 0 | 0.286 | 0 | 0.048 | 0 | 0 | 0 | 0.321 | 0 | 1.081 | 0 | 2.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.679 | 0 | 0 | 0 | 2.959 | 0 | -0 | 0 | -0 |
Other Current Liabilities
| 0.75 | 6.708 | 1.438 | 3.275 | 5.204 | 5.204 | 5.244 | 5.244 | 1.02 | 6.433 | 0.196 | 0.196 | 3.373 | 3.374 | 0.154 | 0.154 | 0.85 | 0.85 | 0.133 | 0.133 | 2.258 | 2.481 | 3.851 | 4.272 | 4.084 | 4.135 | 0.154 | 0.154 | 0.01 | 0.919 | 0.083 | 0.083 | 1.012 | 1.012 | 0.315 | 1.345 | 0.173 | 3.166 | 0.259 | 3.873 | 0.111 | 1.526 | 0.06 | 0.381 | 1.953 | 0 | 1.047 | 0.341 | 3.433 | 0 | 0.774 | 0.792 | 3.94 | 0.617 | 2.832 | 0.583 | 0.52 | 0.632 | 0.472 | 0.49 | 0.359 | 0.27 | 0.279 | 2.673 | 0.286 |
Total Current Liabilities
| 7.565 | 7.565 | 5.582 | 5.582 | 6.729 | 6.729 | 7.593 | 7.593 | 5.953 | 8.327 | 2.719 | 2.719 | 5.067 | 5.067 | 3.091 | 3.091 | 1.9 | 1.9 | 2.427 | 2.427 | 3.887 | 3.888 | 7.057 | 7.057 | 5.384 | 5.384 | 2.524 | 2.524 | 1.432 | 1.432 | 1.515 | 1.515 | 1.778 | 1.777 | 2.245 | 2.245 | 3.247 | 3.247 | 4.059 | 4.059 | 1.708 | 1.707 | 0.399 | 0.399 | 3.865 | 4.703 | 8.203 | 5.239 | 5.962 | 4.827 | 8.833 | 8.014 | 7.375 | 7.415 | 6.467 | 6.97 | 6.183 | 6.443 | 6.698 | 5.856 | 7.123 | 6.582 | 5.407 | 13.333 | 9.92 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.926 | 0.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.463 | 0.761 | 1.601 | 2.288 | 0.237 | 2.372 |
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 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.289 | 0 | 2.425 | 0 | 0 | 0 | 2.612 | 0 | 0 | 0 | 3.264 | 0 | 3.413 | 0 | 3.562 | 0 | 3.711 | 0 | 3.86 | 0 | 4.009 | 0 | 4.171 | 0 | 4.314 | 0 | 5.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.18 | 0 | 8.245 | 0 | 0 | 0 | 8.97 | 0 | 0 | 0 | 1.955 | 0 | 0.458 | 0 | 1.591 | 0 | 1.371 | 0 | 0.943 | 0 | 1.037 | 0 | 0.817 | 0 | 0.874 | 0 | 5.262 | 0 | 0.154 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.926 | -0.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.385 | 0.257 | 0.272 | 0.349 | 0.336 | 0.146 | 0.253 | 0.282 | 21.236 | 0.2 | 0.165 | 4.654 | 0 |
Total Non-Current Liabilities
| 8.469 | 0 | 10.67 | 0 | 0 | 0 | 11.583 | 0 | 0 | 0 | 5.218 | 0 | 3.871 | 0 | 5.153 | 0 | 5.082 | 0 | 4.803 | 0 | 5.046 | 0 | 4.988 | 0 | 5.188 | 0 | 11.086 | 0 | 0.154 | 0 | 0.153 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.926 | 0.926 | 0.007 | 0.057 | 0.104 | 0.343 | 0.152 | 0.125 | 0.236 | 0.387 | 0.385 | 0.257 | 0.272 | 0.349 | 0.336 | 0.146 | 0.268 | 0.745 | 21.997 | 1.802 | 2.453 | 4.891 | 2.372 |
Total Liabilities
| 16.035 | 7.565 | 16.252 | 16.252 | 17.615 | 17.615 | 19.176 | 7.593 | 5.953 | 8.327 | 7.937 | 2.719 | 8.938 | 5.067 | 8.244 | 3.091 | 6.982 | 1.9 | 7.23 | 2.427 | 8.933 | 3.888 | 12.045 | 7.057 | 10.572 | 10.572 | 13.609 | 2.524 | 1.586 | 1.586 | 1.668 | 1.515 | 1.778 | 1.777 | 2.245 | 2.245 | 3.247 | 3.247 | 4.059 | 4.059 | 1.708 | 1.707 | 1.325 | 1.325 | 3.872 | 4.76 | 8.307 | 5.582 | 6.114 | 4.952 | 9.069 | 8.401 | 7.76 | 7.672 | 6.739 | 7.318 | 6.518 | 6.59 | 6.965 | 6.6 | 29.12 | 8.384 | 7.86 | 18.225 | 12.292 |
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 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 97.452 | 97.452 | 90.344 | 90.344 | 84.48 | 84.48 | 80.307 | 80.307 | 80.29 | 80.29 | 72.391 | 72.391 | 48.781 | 48.781 | 40.38 | 40.38 | 36.642 | 36.642 | 36.642 | 36.642 | 31.576 | 31.576 | 31.576 | 31.576 | 193.769 | 193.769 | 193.769 | 193.769 | 191.301 | 191.301 | 191.301 | 191.301 | 190.404 | 190.404 | 149.955 | 149.955 | 142.586 | 142.586 | 141.479 | 141.479 | 137.663 | 137.663 | 134.488 | 134.488 | 199.026 | 192.191 | 194.295 | 206.419 | 206.419 | 206.419 | 206.419 | 205.985 | 0 | 0 | 0 | 190.737 | 177.049 | 177.191 | 175.519 | 171.314 | 117.656 | 137.694 | 137.322 | 237.55 | 100.285 |
Retained Earnings
| -89.083 | -89.083 | -82.2 | -82.2 | -68.617 | -68.617 | -56.628 | -56.628 | -44.201 | -44.204 | -42.222 | -42.222 | -36.186 | -36.186 | -30.829 | -30.829 | -24.948 | -24.948 | -20.706 | -20.706 | -14.641 | -14.641 | -8.313 | -8.313 | -170.961 | -170.961 | -164.473 | -164.473 | -160.507 | -160.507 | -152.278 | -152.278 | -148.445 | -148.444 | -143.553 | -143.553 | -141.306 | -141.306 | -136.893 | -136.893 | -133.838 | -133.838 | -132.311 | -132.311 | -191.701 | -180.899 | -186.644 | -199.785 | -191.452 | -185.35 | -179.73 | -170.705 | -162.158 | -6.107 | -146.306 | -137.355 | -131.745 | -122.58 | -115.598 | -109.729 | -72.844 | -94.074 | -84.014 | -135.834 | -47.555 |
Accumulated Other Comprehensive Income/Loss
| -0.742 | 0 | 3.439 | 0 | 0 | 0 | 1.35 | 0 | 0 | 0 | 1.046 | 0 | 1.066 | 0 | -0.452 | 0 | 2.037 | 0 | 1.966 | 0 | 1.843 | 0 | 2.045 | 0 | 1.93 | 0 | 1.746 | 0 | 1.421 | 0 | 0.77 | 0 | 0.99 | 0 | -0.115 | 0 | 0.231 | 0 | 0.213 | 0 | 0.216 | 0 | 0 | 0 | -3.85 | -3.484 | -3.422 | 0 | -3.778 | -4.006 | 0 | 0 | -7.487 | -152.04 | -5.16 | -3.846 | -2.848 | -2.43 | -3.399 | -3.869 | 0 | -1.949 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 4.423 | 3.681 | 0 | 3.439 | 2.412 | 2.412 | 0.464 | 1.814 | 1.765 | 1.765 | 0.464 | 1.51 | 0.464 | 1.53 | 3.157 | 2.705 | 0.464 | 2.501 | 0.464 | 2.43 | 0.464 | 2.307 | 0.464 | 2.509 | 0.6 | 2.529 | 0.6 | 2.346 | 1.716 | 3.136 | 1.716 | 2.486 | 1.716 | 2.706 | 1.716 | 1.601 | 0 | 0.23 | 0 | 0.213 | 0 | 0.216 | 0.736 | 0.736 | 0 | 0 | 0 | 0 | 0 | 0 | -3.01 | 0 | 200.318 | 200.176 | 192.085 | -0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | -0 |
Total Shareholders Equity
| 12.051 | 12.051 | 11.583 | 11.583 | 18.275 | 18.275 | 25.493 | 25.493 | 37.853 | 37.851 | 31.678 | 31.678 | 14.125 | 14.126 | 12.255 | 12.255 | 14.195 | 14.195 | 18.365 | 18.365 | 19.242 | 19.242 | 25.772 | 25.772 | 25.338 | 25.338 | 31.642 | 31.642 | 33.931 | 33.931 | 41.51 | 41.51 | 44.665 | 44.666 | 8.003 | 8.003 | 1.511 | 1.511 | 4.798 | 4.798 | 4.041 | 4.041 | 2.913 | 2.913 | 3.475 | 7.808 | 4.229 | 6.634 | 11.189 | 17.063 | 23.679 | 35.28 | 30.673 | 42.029 | 40.619 | 49.535 | 42.457 | 52.182 | 56.522 | 57.716 | 44.813 | 41.671 | 53.307 | 101.717 | 52.729 |
Total Equity
| 12.051 | 12.051 | 11.583 | 11.583 | 18.275 | 18.275 | 25.493 | 25.493 | 37.853 | 37.851 | 31.678 | 31.678 | 14.125 | 14.126 | 12.255 | 12.255 | 14.195 | 14.195 | 18.365 | 18.365 | 19.242 | 19.242 | 25.772 | 25.772 | 25.338 | 25.338 | 31.642 | 31.642 | 33.931 | 33.931 | 41.19 | 41.19 | 44.362 | 44.362 | 7.686 | 7.686 | 1.413 | 1.412 | 4.783 | 4.783 | 4.041 | 4.041 | 2.913 | 2.913 | 5.113 | 8.814 | 4.42 | 7.224 | 13.176 | 20.316 | 28.773 | 44.456 | 35.617 | 49.61 | 44.676 | 54.753 | 44.594 | 55.363 | 60.245 | 61.185 | 47.822 | 42.24 | 54.073 | 101.717 | 52.729 |
Total Liabilities & Shareholders Equity
| 28.085 | 0 | 27.836 | 27.836 | 35.889 | 35.889 | 44.669 | 0 | 0 | 0 | 39.615 | 0 | 23.063 | 0 | 20.5 | 0 | 21.177 | 0 | 25.596 | 0 | 28.175 | 0 | 37.817 | 0 | 35.91 | 35.91 | 45.251 | 0 | 35.517 | 35.517 | 42.858 | 0 | 46.14 | 0 | 9.931 | 0 | 4.66 | 0 | 8.842 | 0 | 5.749 | 0 | 4.238 | 0 | 8.985 | 13.574 | 12.727 | 12.806 | 19.29 | 25.268 | 37.842 | 52.857 | 43.376 | 57.281 | 51.415 | 62.072 | 51.113 | 61.952 | 67.211 | 67.786 | 76.942 | 50.623 | 61.933 | 119.941 | 65.021 |