Pengana International Equities Limited
ASX:PIA.AX
1.155 (AUD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) AUD.
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 | 2010 Q4 | 2009 Q4 | 2008 Q4 | 2007 Q4 | 2006 Q4 | 2005 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 14.042 | 14.042 | 9.864 | 9.864 | 9.698 | 9.698 | 9.354 | 9.354 | 10.834 | 10.834 | 6.013 | 6.013 | 6.518 | 6.518 | 23.448 | 23.448 | 37.755 | 37.755 | 23.607 | 23.607 | 34.089 | 34.089 | 40.508 | 40.508 | 41.23 | 41.23 | 17.058 | 17.058 | 26.104 | 26.104 | 79.054 | 79.054 | 70.144 | 70.144 | 72.25 | 72.25 | 33.064 | 33.064 | 39.472 | 39.472 | 34.538 | 34.538 | 20.906 | 20.906 | 12.778 | 12.778 | 27.439 | 27.439 | 42.112 | 34.823 | 25.497 | 35.231 | 45.14 | 43.901 | 17.586 |
Short Term Investments
| 337.501 | 337.501 | 309.926 | 309.926 | 304.745 | 304.745 | 265.342 | 265.342 | 264.594 | 264.594 | 383.408 | 383.408 | 372.568 | 372.568 | 327.431 | 327.431 | 285.155 | 285.155 | 0 | 0 | 275.825 | 275.825 | 0 | 0 | 267.537 | 267.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 14.042 | 351.543 | 9.864 | 319.79 | 314.443 | 314.443 | 9.354 | 274.696 | 275.428 | 275.428 | 389.421 | 389.421 | 6.518 | 379.086 | 350.879 | 350.879 | 37.755 | 322.91 | 23.607 | 23.607 | 34.089 | 309.914 | 40.508 | 40.508 | 41.23 | 308.767 | 17.058 | 17.058 | 26.104 | 26.104 | 79.054 | 79.054 | 70.144 | 70.144 | 72.25 | 72.25 | 33.064 | 33.064 | 39.472 | 39.472 | 34.538 | 34.538 | 20.906 | 20.906 | 12.778 | 12.778 | 27.439 | 27.439 | 42.112 | 34.823 | 25.497 | 35.231 | 45.14 | 43.901 | 17.586 |
Net Receivables
| 0.279 | 0.145 | 0.684 | 0.684 | 0.843 | 0.262 | 2.272 | 0.437 | 0.428 | 0.187 | 0.443 | 0.443 | 0.823 | 0.19 | 0.348 | 0.348 | 0.155 | 0.074 | 1.686 | 1.686 | 5.065 | 0.063 | 0.586 | 0.586 | 2.339 | 0.178 | 1.163 | 1.163 | 8.778 | 0.135 | 16.134 | 16.134 | 0.666 | 0.117 | 0.598 | 0.598 | 7.807 | 0.754 | 0.252 | 0.252 | 1.186 | 1.088 | 0.222 | 0.222 | 1.623 | 1.499 | 1.375 | 1.375 | 1.539 | 2.475 | 1.961 | 0.611 | 1.551 | 6.204 | 1.075 |
Inventory
| 0 | 0 | -309.926 | -309.926 | -304.745 | -304.745 | -265.342 | -265.342 | -264.594 | -264.594 | -383.408 | -383.408 | -372.568 | -372.568 | -327.431 | -327.431 | -285.155 | -285.155 | 0 | 0 | -275.825 | -275.825 | 0 | 0 | -267.537 | -267.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.053 | 0 | 0 | 0 | -0.098 | 0 | 0 | 0 | -0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -14.321 | 0.134 | -10.548 | 309.926 | 305.59 | 305.59 | -11.626 | 267.177 | 266.67 | 266.67 | 383.408 | 383.408 | 373.201 | 373.201 | 331.411 | 331.411 | 288.155 | 288.155 | 0 | 0 | 280.827 | 280.827 | 2.279 | 2.279 | 271.379 | 271.379 | 2.439 | 2.439 | 2.486 | 10.274 | 0 | 0 | 0.82 | 1.071 | 0.306 | 0.306 | 7.053 | 7.053 | -0 | -0 | 0.098 | 0.098 | 0 | 0 | 0.145 | 0.145 | 0 | 0 | 0 | 0 | 1.005 | 0 | 0 | 0 | 0 |
Total Current Assets
| 351.822 | 351.822 | 320.474 | 320.474 | 315.55 | 315.55 | 276.968 | 276.968 | 277.691 | 277.691 | 389.864 | 389.864 | 7.341 | 379.909 | 355.207 | 355.207 | 37.91 | 325.984 | 25.293 | 25.293 | 39.154 | 314.979 | 43.373 | 43.373 | 43.569 | 312.787 | 20.66 | 20.66 | 37.368 | 36.513 | 95.188 | 95.188 | 71.63 | 71.332 | 73.154 | 73.154 | 40.871 | 40.871 | 39.724 | 39.724 | 35.724 | 35.724 | 21.128 | 21.128 | 14.401 | 14.422 | 28.814 | 28.814 | 43.651 | 37.298 | 28.463 | 35.842 | 46.691 | 50.105 | 18.661 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 337.501 | 0 | 0 | 0 | 304.745 | 0 | 0 | 0 | 264.594 | 0 | 0 | 0 | 372.568 | 0 | 0 | 0 | 285.155 | 0 | 303.622 | 303.622 | 275.825 | 0 | 247.87 | 247.87 | 267.537 | 0 | 278.66 | 278.66 | 253.739 | 253.739 | 214.196 | 214.196 | 282.974 | 282.974 | 252.578 | 252.578 | 300.549 | 300.549 | 218.81 | 218.81 | 186.245 | 186.245 | 200.568 | 200.568 | 193.677 | 193.677 | 178.171 | 178.171 | 155.826 | 199.606 | 220.184 | 197.507 | 300.105 | 464.845 | 277.59 |
Tax Assets
| 0.034 | 0 | 9.003 | 0 | 7.217 | 0 | 9.212 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.014 | 23.208 | 33.364 | 10.359 | 0.341 | 0.693 |
Other Non-Current Assets
| -337.535 | 0.034 | 0 | 9.003 | -7.217 | 7.217 | 0 | 9.212 | -264.594 | 10.756 | 0.049 | 0.049 | -372.568 | 0.063 | 0.078 | 0.078 | -285.155 | 0.086 | 0.129 | 0.129 | -275.825 | 0.116 | 1.439 | 1.439 | -267.537 | 0.258 | 1.679 | 1.679 | 0 | 0.855 | 0.253 | 0.253 | 0 | 0.298 | 0.331 | 0.331 | 0 | 4.198 | -218.81 | -218.81 | 0 | -186.245 | -200.568 | -200.568 | 0.021 | -193.677 | -178.171 | -178.171 | 0.006 | 2.382 | -1.824 | 0.972 | 5.548 | 8.259 | -2.893 |
Total Non-Current Assets
| 0.034 | 0.034 | 9.003 | 9.003 | 304.745 | 7.217 | 9.212 | 9.212 | 264.594 | 10.756 | 0.049 | 0.049 | 372.568 | 0.063 | 0.078 | 0.078 | 285.155 | 0.086 | 303.751 | 303.751 | 275.825 | 0.116 | 249.309 | 249.309 | 267.537 | 0.258 | 280.339 | 280.339 | 253.739 | 254.594 | 214.449 | 214.449 | 282.974 | 283.272 | 252.909 | 252.909 | 304.747 | 304.747 | 218.81 | 218.81 | 186.245 | 186.245 | 200.568 | 200.568 | 193.698 | 193.677 | 178.171 | 178.171 | 155.832 | 221.002 | 241.568 | 231.843 | 316.012 | 473.445 | 275.39 |
Total Assets
| 351.856 | 351.856 | 329.477 | 329.477 | 322.767 | 322.767 | 286.18 | 286.18 | 288.447 | 288.447 | 389.913 | 389.913 | 379.972 | 379.972 | 355.285 | 355.285 | 326.07 | 326.07 | 329.044 | 329.044 | 315.095 | 315.095 | 292.682 | 292.682 | 313.045 | 313.045 | 300.999 | 300.999 | 291.107 | 291.107 | 309.637 | 309.637 | 354.604 | 354.604 | 326.063 | 326.063 | 345.618 | 345.618 | 258.534 | 258.534 | 221.969 | 221.969 | 221.696 | 221.696 | 208.099 | 208.099 | 206.985 | 206.985 | 199.483 | 258.3 | 270.031 | 267.685 | 362.703 | 523.55 | 294.051 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 0.327 | 0 | 0.423 | 0.423 | 0.309 | 0 | 0.348 | 0.348 | 0.28 | 0 | 0.542 | 0.542 | 0.368 | 0 | 2.02 | 2.02 | 0.986 | 0 | 0.418 | 0.418 | 0.293 | 0.928 | 0.811 | 0.811 | 6.679 | 6.377 | 1.269 | 1.269 | 0.77 | 0.652 | 0.578 | 0.578 | 3.197 | 3.028 | 0.563 | 0.563 | 3.644 | 3.644 | 1.178 | 1.178 | 0.187 | 0.187 | 0.788 | 0.788 | 2.993 | 2.993 | 1.086 | 1.086 | 1.635 | 1.262 | 0.786 | 0.433 | 1.579 | 5.333 | 6.557 |
Short 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -0.327 | 17.711 | 0 | 0 | 0.198 | 0.507 | 0 | 0 | 0.586 | 0.866 | 0.271 | 0.271 | -0.368 | 5.593 | 3.636 | 3.636 | -0.986 | 5.098 | 0 | 0 | -0.293 | 0.374 | 0.109 | 0.109 | -6.679 | 1.821 | 0 | 0 | 0.397 | 0.515 | 4.367 | 4.367 | 4.449 | 4.618 | 4.219 | 4.219 | 1.178 | 1.178 | 0.074 | 0.074 | 0.599 | 0.599 | 0.491 | 0.491 | 3.184 | 3.184 | 0.168 | 0.168 | 1.092 | 0.889 | 0.409 | 0.227 | 0.36 | 12.33 | 4.181 |
Total Current Liabilities
| 0.327 | 17.711 | 0.423 | 0.423 | 0.507 | 0.507 | 0.348 | 0.348 | 0.866 | 0.866 | 0.813 | 0.813 | 0.368 | 5.593 | 5.656 | 5.656 | 0.986 | 5.098 | 0.418 | 0.418 | 0.293 | 1.302 | 0.92 | 0.92 | 6.679 | 8.198 | 1.269 | 1.269 | 1.167 | 1.167 | 4.945 | 4.945 | 7.646 | 7.646 | 4.782 | 4.782 | 4.822 | 4.822 | 1.252 | 1.252 | 0.786 | 0.786 | 1.279 | 1.279 | 6.177 | 6.177 | 1.254 | 1.254 | 2.727 | 2.151 | 1.195 | 0.66 | 1.939 | 17.663 | 10.738 |
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 | 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
| 1.21 | 0 | 13.809 | 0 | 9.41 | 0 | 0.043 | 0 | 0 | 0 | 0 | 0 | 12.581 | 0 | 0 | 0 | 4.465 | 0 | 0 | 0 | 6.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.698 | 0 | 0 | 0 | 18.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.211 | 0.138 | 0.235 | 31.173 | 18.734 |
Other Non-Current Liabilities
| 17.711 | 1.21 | 0.423 | 0 | -9.41 | 0 | 0.348 | 0 | 0 | 0 | 0 | 0 | -12.581 | 0 | 0 | 0 | -4.465 | 0 | 0 | 0 | -6.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.235 | -31.173 | -18.734 |
Total Non-Current Liabilities
| 18.921 | 1.21 | 14.232 | 0 | 9.917 | 0 | 0.391 | 0 | 0 | 0 | 0 | 0 | 12.581 | 0 | 0 | 0 | 4.465 | 0 | 0 | 0 | 6.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.698 | 0 | 0 | 0 | 18.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.082 | 0.211 | 0.138 | 0.235 | 31.173 | 18.734 |
Total Liabilities
| 18.921 | 18.921 | 14.232 | 0.423 | 0.507 | 0.507 | 0.391 | 0.348 | 0.916 | 0.866 | 0.813 | 0.813 | 18.174 | 5.593 | 5.656 | 5.656 | 9.563 | 5.098 | 0.418 | 0.418 | 7.526 | 1.302 | 0.92 | 0.92 | 12.207 | 8.198 | 1.269 | 1.269 | 1.167 | 1.167 | 4.945 | 4.945 | 26.344 | 7.646 | 4.782 | 4.782 | 23.384 | 4.822 | 1.252 | 1.252 | 0.786 | 0.786 | 1.279 | 1.279 | 6.177 | 6.177 | 1.254 | 1.254 | 2.727 | 2.233 | 1.406 | 0.798 | 2.174 | 48.836 | 29.472 |
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 |
Common Stock
| 319.552 | 319.552 | 319.636 | 319.636 | 319.212 | 319.212 | 318.84 | 318.84 | 318.407 | 318.407 | 317.81 | 317.81 | 317.232 | 317.232 | 316.507 | 316.507 | 316.026 | 316.026 | 315.974 | 315.974 | 315.997 | 315.997 | 314.803 | 314.803 | 308.278 | 308.278 | 305.425 | 305.425 | 304.806 | 304.806 | 304.012 | 304.012 | 303.22 | 303.22 | 302.6 | 302.6 | 301.126 | 301.126 | 236.482 | 236.482 | 235.987 | 235.987 | 235.215 | 235.215 | 245.243 | 245.243 | 255.989 | 255.989 | 275.213 | 290.929 | 298.967 | 322.093 | 357.71 | 383.864 | 213.729 |
Retained Earnings
| -194.699 | 13.383 | -194.699 | -4.391 | -194.699 | -6.362 | -194.699 | -33.051 | -194.699 | -30.876 | 56.811 | 56.811 | -113.913 | 44.566 | 19.812 | 19.812 | -113.913 | 0.481 | -0.181 | -0.181 | -113.913 | -8.428 | -23.09 | -23.09 | -113.913 | -7.44 | -11.411 | -11.411 | -113.913 | -14.866 | -1.874 | -1.874 | -78.457 | 25.04 | 6.704 | 6.704 | -78.457 | 21.108 | 20.8 | 20.8 | -78.457 | -14.804 | -14.798 | -14.798 | -43.321 | -43.321 | -50.258 | -50.258 | -78.457 | -34.862 | -30.342 | -55.206 | 2.819 | 90.85 | 50.85 |
Accumulated Other Comprehensive Income/Loss
| 208.082 | -0 | 190.308 | -0 | 188.337 | 0 | 161.648 | 0 | 163.823 | 0 | -0 | -0 | 158.479 | -0 | 0 | 0 | 114.394 | -0 | 0 | 0 | 105.485 | 0 | 0 | 0 | 106.473 | 0 | -0 | -0 | 99.047 | 0 | -0 | -0 | 103.497 | -0 | -0 | -0 | 99.565 | 0 | -0 | -0 | 63.653 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | -312.85 | -0 | -285.789 | -285.789 | -287.531 | -287.531 | -374.621 | -374.621 | 0 | -361.798 | -336.319 | -336.319 | 0 | -316.507 | -315.793 | -315.793 | 0 | -307.569 | -291.713 | -291.713 | 0 | -300.838 | -294.014 | -294.014 | 0 | -289.94 | -302.138 | -302.138 | 0 | 0 | 0 | 0 | 0 | -322.234 | -0 | -0 | 0 | -221.183 | -220.417 | -220.417 | 0 | -201.922 | -205.731 | -205.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 332.935 | 332.935 | 315.245 | 315.245 | 312.85 | 312.85 | 285.789 | 285.789 | 287.531 | 287.531 | 374.621 | 374.621 | 361.798 | 361.798 | 336.319 | 336.319 | 316.507 | 316.507 | 315.793 | 315.793 | 307.569 | 307.569 | 291.713 | 291.713 | 300.838 | 300.838 | 294.014 | 294.014 | 289.94 | 289.94 | 302.138 | 302.138 | 328.26 | 328.26 | 309.304 | 309.304 | 322.234 | 322.234 | 257.282 | 257.282 | 221.183 | 221.183 | 220.417 | 220.417 | 201.922 | 201.922 | 205.731 | 205.731 | 196.756 | 256.067 | 268.625 | 266.887 | 360.529 | 474.714 | 264.579 |
Total Equity
| 332.935 | 332.935 | 315.245 | 315.245 | 312.85 | 312.85 | 285.789 | 285.789 | 287.531 | 287.531 | 374.621 | 374.621 | 361.798 | 361.798 | 336.319 | 336.319 | 316.507 | 316.507 | 315.793 | 315.793 | 307.569 | 307.569 | 291.713 | 291.713 | 300.838 | 300.838 | 294.014 | 294.014 | 289.94 | 289.94 | 302.138 | 302.138 | 328.26 | 328.26 | 309.304 | 309.304 | 322.234 | 322.234 | 257.282 | 257.282 | 221.183 | 221.183 | 220.417 | 220.417 | 201.922 | 201.922 | 205.731 | 205.731 | 196.756 | 256.067 | 268.625 | 266.887 | 360.529 | 474.714 | 264.579 |
Total Liabilities & Shareholders Equity
| 351.856 | 351.856 | 329.477 | 315.668 | 322.767 | 313.357 | 286.18 | 286.18 | 288.447 | 288.397 | 375.434 | 375.434 | 379.972 | 367.391 | 341.975 | 341.975 | 326.07 | 321.605 | 316.211 | 316.211 | 315.095 | 308.871 | 292.633 | 292.633 | 313.045 | 309.036 | 295.283 | 295.283 | 291.107 | 291.107 | 307.083 | 307.083 | 354.604 | 335.906 | 314.086 | 314.086 | 345.618 | 327.056 | 258.534 | 258.534 | 221.969 | 221.969 | 221.696 | 221.696 | 208.099 | 208.099 | 0 | 0 | 199.483 | 258.3 | 270.031 | 267.685 | 362.703 | 523.55 | 294.051 |