3U Holding AG
FSX:UUU.DE
1.626 (EUR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
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 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 43.338 | 51.211 | 55.412 | 64.751 | 68.025 | 185.77 | 189.702 | 189.61 | 10.802 | 22.05 | 12.715 | 10.231 | 25.792 | 30.531 | 26.421 | 20.604 | 17.409 | 21.63 | 20.551 | 11.629 | 11.982 | 12.392 | 12.301 | 13.329 | 14.776 | 10.03 | 11.269 | 8.281 | 8.351 | 10.569 | 11.672 | 16.555 | 8.414 | 9.48 | 7.698 | 10.215 | 11.159 | 15.596 | 16.068 | 15.849 | 17.892 | 6.901 | 8.019 | 10.589 | 4.755 | 4.515 | 6.746 | 9.22 | 11.945 | 20.834 | 33.372 | 32.919 | 33.725 | 23.062 | 29.142 | 26.871 | 28.33 | 30.146 | 33.289 |
Short Term Investments
| 0 | -3.586 | 0 | -3.636 | -3.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.804 | -3.849 | -3.892 | -3.937 | -3.982 | -4.025 | -4.063 | -4.108 | -3.509 | -3.548 | -7.421 | -7.462 | -7.527 | -7.592 | -7.657 | -7.723 | -7.723 | -7.788 | -7.843 | -7.901 | -7.952 | -7.947 | -8.011 | -8.075 | -8.139 | -8.159 | -4.09 | -3.977 | -5.216 | -5.092 | -5.1 | -11.365 | 0 | 0 | 0 | 0 | 0 | 0 | -1.348 | -0.667 | -1.417 | -1.737 | 0 | 0 |
Cash and Short Term Investments
| 43.338 | 51.211 | 55.412 | 64.751 | 68.025 | 185.77 | 189.702 | 189.61 | 10.802 | 22.05 | 12.715 | 10.231 | 25.792 | 30.531 | 26.421 | 20.604 | 17.409 | 21.63 | 20.551 | 11.629 | 11.982 | 12.392 | 12.301 | 13.329 | 14.776 | 10.03 | 11.269 | 8.281 | 8.351 | 10.569 | 11.672 | 16.555 | 8.414 | 9.48 | 7.698 | 10.215 | 11.159 | 15.596 | 16.068 | 15.849 | 17.892 | 6.901 | 8.019 | 10.589 | 4.755 | 4.515 | 6.746 | 9.22 | 11.945 | 20.834 | 33.372 | 32.919 | 33.725 | 23.062 | 29.142 | 26.871 | 28.33 | 30.146 | 33.289 |
Net Receivables
| 6.343 | 6.706 | 5.652 | 4.137 | 3.669 | 4.337 | 3.601 | 4.042 | 5.136 | 16.063 | 18.648 | 4.482 | 3.711 | 3.943 | 3.799 | 4.498 | 4.607 | 4.899 | 3.911 | 4.271 | 3.893 | 4.441 | 4.44 | 4.095 | 4.447 | 4.505 | 4.288 | 7.031 | 4.54 | 3.914 | 4.71 | 5.474 | 5.263 | 5.478 | 6.912 | 5.255 | 6.098 | 5.164 | 5.988 | 7.522 | 7.283 | 7.644 | 7.428 | 6.169 | 6.111 | 5.913 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 17.16 | 16.281 | 13.707 | 14.375 | 11.764 | 12.105 | 10.78 | 11.637 | 12.694 | 12.053 | 13.585 | 14.974 | 9.143 | 8.958 | 8.57 | 8.915 | 8.123 | 8.03 | 7.796 | 8.255 | 7.904 | 7.456 | 6.99 | 6.899 | 6.69 | 6.278 | 5.947 | 5.539 | 15.114 | 15.056 | 14.797 | 7.119 | 4.941 | 5.456 | 6.798 | 5.621 | 5.094 | 4.885 | 4.601 | 4.179 | 2.447 | 2.263 | 2.19 | 2.24 | 2.47 | 2.301 | 2 | 3.262 | 2.062 | 2.306 | 2.38 | 6.543 | 9.111 | 3.357 | 1.247 | 0.671 | 0.493 | 0.44 | 0.196 |
Other Current Assets
| 3.256 | 5.9 | 4.89 | 6.44 | 5.646 | 9.377 | 5.372 | 4.974 | 39.88 | 6.15 | 5.911 | 5.932 | 5.382 | 5.17 | 7.902 | 4.74 | 5.749 | 3.385 | 2.561 | 2.605 | 2.697 | 2.817 | 2.724 | 2.759 | 11.648 | 11.926 | 11.466 | 1.678 | 1.798 | 2.299 | 2.905 | 2.147 | 3.221 | 2.22 | 1.908 | 3.447 | 3.096 | 2.55 | 2.924 | 2.725 | 3.028 | 3.426 | 2.806 | 2.126 | 2.194 | 3.764 | 9.376 | 13.996 | 17.062 | 26.256 | 12.692 | 17.284 | 19.14 | 14.728 | 15.804 | 17.619 | 16.82 | 16.825 | 15.254 |
Total Current Assets
| 70.097 | 80.098 | 79.661 | 89.703 | 89.104 | 211.589 | 209.455 | 210.263 | 68.512 | 56.316 | 49.195 | 35.619 | 44.028 | 48.602 | 46.692 | 38.757 | 35.888 | 37.944 | 34.819 | 26.76 | 26.476 | 27.106 | 26.455 | 27.082 | 37.561 | 32.739 | 32.97 | 22.529 | 29.803 | 31.838 | 34.084 | 31.295 | 21.839 | 22.634 | 23.335 | 24.538 | 25.447 | 28.195 | 29.61 | 30.275 | 30.65 | 20.234 | 20.487 | 21.124 | 15.53 | 16.493 | 18.122 | 26.478 | 31.069 | 49.396 | 48.444 | 56.746 | 61.976 | 41.147 | 46.193 | 45.161 | 45.643 | 47.411 | 48.739 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 34.993 | 29.478 | 29.821 | 30.011 | 29.787 | 30.05 | 30.992 | 30.389 | 35.397 | 41.888 | 37.227 | 37.438 | 38.504 | 35.48 | 34.745 | 39.959 | 37.793 | 36.934 | 34.757 | 39.465 | 40.349 | 42.341 | 39.664 | 41.124 | 33.276 | 36.689 | 37.292 | 46.613 | 47.217 | 47.969 | 48.728 | 49.469 | 50.135 | 42.64 | 42.156 | 42.57 | 43.2 | 43.85 | 44.49 | 33.888 | 34.022 | 30.372 | 30.379 | 29.564 | 29.496 | 29.506 | 29.662 | 22.944 | 25.909 | 22.003 | 16.169 | 7.929 | 7.673 | 23.22 | 23.172 | 23.336 | 24.13 | 23.653 | 25.072 |
Goodwill
| 0 | 0 | 3.321 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 18.349 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.603 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0.17 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9.262 | 5.435 | 2.18 | 3.813 | 2.213 | 2.27 | 1.722 | 2.373 | 30.706 | 30.643 | 12.23 | 29.61 | 2.554 | 2.443 | 1.789 | 2.612 | 2.619 | 2.665 | 1.998 | 2.519 | 2.187 | 2.26 | 1.585 | 2.187 | 1.59 | 1.611 | 1.02 | 2.432 | 2.33 | 2.308 | 1.705 | 2.328 | 2.357 | 2.095 | 0.927 | 1.579 | 1.592 | 1.645 | 1.065 | 0.616 | 0.636 | 0.682 | 0.561 | 0.722 | 0.729 | 0.946 | 0.672 | 0.746 | 0.758 | 0.782 | 0.824 | 0.844 | 0.73 | 1.092 | 1.299 | 1.983 | 2.164 | 2.352 | 2.551 |
Goodwill and Intangible Assets
| 9.262 | 5.435 | 5.501 | 3.813 | 2.213 | 2.27 | 2.325 | 2.373 | 30.706 | 30.643 | 30.579 | 29.61 | 2.554 | 2.443 | 2.392 | 2.612 | 2.619 | 2.665 | 2.601 | 2.519 | 2.187 | 2.26 | 2.188 | 2.187 | 1.59 | 1.611 | 1.623 | 2.432 | 2.33 | 2.308 | 2.308 | 2.328 | 2.357 | 2.095 | 1.53 | 1.579 | 1.592 | 1.645 | 1.668 | 0.616 | 0.636 | 0.682 | 0.731 | 0.722 | 0.729 | 0.946 | 0.842 | 0.746 | 0.758 | 0.782 | 0.824 | 0.844 | 0.73 | 1.092 | 1.299 | 1.983 | 2.164 | 2.352 | 2.551 |
Long Term Investments
| 3.675 | 3.693 | 3.703 | 3.878 | 3.605 | 0.088 | 0.088 | 0.092 | 0.093 | 0.093 | 0.093 | 0.092 | 0.092 | 0.108 | 0.105 | 3.915 | 3.96 | 4.003 | 5.368 | 4.122 | 4.266 | 4.297 | 4.231 | 3.668 | 3.709 | 7.58 | 7.619 | 7.684 | 7.751 | 7.816 | 7.882 | 7.898 | 7.97 | 8.782 | 8.091 | 7.968 | 7.963 | 8.024 | 8.088 | 8.28 | 8.774 | 4.703 | 4.585 | 5.754 | 10.496 | 11.815 | 11.969 | 7.118 | 0 | 0 | 0 | 0 | 0 | 2.483 | 1.616 | 2.305 | 2.357 | 0 | 0 |
Tax Assets
| 0.473 | 0.525 | 1.919 | 0.623 | 0.65 | 0.703 | 0.632 | 0.549 | 1.732 | 1.784 | 1.808 | 2.131 | 1.924 | 1.85 | 1.855 | 2.329 | 2.558 | 2.621 | 2.671 | 2.033 | 1.744 | 1.639 | 1.661 | 1.635 | 1.401 | 1.306 | 1.459 | 1.535 | 1.991 | 2.279 | 1.833 | 1.273 | 1.055 | 0.573 | 0.502 | 0.471 | 0.471 | 0.495 | 0.472 | 0.537 | 0.537 | 0.537 | 0.537 | 0.574 | 0.637 | 0.637 | 0.599 | 0.352 | 0.352 | 0.352 | 0.352 | 0.624 | 0.751 | 5.707 | 5.621 | 1.407 | 1.383 | 0 | 0 |
Other Non-Current Assets
| 0.07 | 0.083 | 0.085 | 0.081 | 0.095 | 0.107 | 0.111 | 0.101 | 0.14 | 0.134 | 0.145 | 0.129 | 0.106 | 0.118 | 0.106 | 0.128 | 0.154 | 0.173 | 0.262 | 0.241 | 0.258 | 0.281 | 0.291 | 0.309 | 0.282 | 0.294 | 0.275 | 0.337 | 0.816 | 0.856 | 0.927 | 1.151 | 1.186 | 1.172 | 1.202 | 1.169 | 1.19 | 1.347 | 1.384 | 0.563 | 0.544 | 0.545 | 0.326 | 0.304 | 0.316 | 0.342 | 0.366 | 8.423 | 11.342 | 12.794 | 9.69 | 10.488 | 10.43 | 0.091 | 0.098 | 0.117 | 0.499 | 2.905 | 1.958 |
Total Non-Current Assets
| 48.473 | 39.214 | 41.029 | 38.406 | 36.35 | 33.218 | 34.148 | 33.504 | 68.068 | 74.542 | 69.852 | 69.4 | 43.18 | 39.999 | 39.203 | 48.943 | 47.084 | 46.396 | 45.659 | 48.38 | 48.804 | 50.818 | 48.035 | 48.923 | 40.258 | 47.48 | 48.268 | 58.601 | 60.105 | 61.228 | 61.678 | 62.119 | 62.703 | 55.262 | 53.481 | 53.757 | 54.416 | 55.361 | 56.102 | 43.884 | 44.513 | 36.839 | 36.558 | 36.918 | 41.674 | 43.246 | 43.438 | 39.583 | 38.361 | 35.931 | 27.035 | 19.885 | 19.584 | 32.593 | 31.806 | 29.148 | 30.533 | 28.91 | 29.581 |
Total Assets
| 118.57 | 119.312 | 120.69 | 128.109 | 125.454 | 244.807 | 243.603 | 243.767 | 136.58 | 130.858 | 119.047 | 105.019 | 87.208 | 88.601 | 85.895 | 87.7 | 82.972 | 84.34 | 80.478 | 75.14 | 75.28 | 77.924 | 74.49 | 76.005 | 77.819 | 80.219 | 81.238 | 81.13 | 89.908 | 93.066 | 95.762 | 93.414 | 84.542 | 77.896 | 76.816 | 78.295 | 79.863 | 83.556 | 85.712 | 74.159 | 75.163 | 57.073 | 57.045 | 58.042 | 57.204 | 59.739 | 61.56 | 66.061 | 69.43 | 85.327 | 75.479 | 76.631 | 81.56 | 73.74 | 77.999 | 74.309 | 76.176 | 76.321 | 78.32 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.411 | 5.442 | 4.682 | 6.291 | 4.471 | 4.237 | 3.044 | 4.787 | 6.067 | 4.948 | 3.884 | 4.529 | 4.63 | 3.775 | 3.172 | 3.467 | 3.542 | 3.235 | 2.986 | 3.616 | 2.715 | 3.11 | 3.181 | 3.506 | 3.806 | 2.645 | 3.124 | 2.824 | 2.42 | 2.805 | 4.56 | 1.822 | 1.722 | 1.863 | 3.517 | 2.405 | 2.593 | 2.12 | 3.331 | 4.333 | 4.211 | 4.5 | 3.711 | 2.293 | 1.708 | 1.586 | 3.201 | 5.046 | 6.626 | 17.981 | 5.965 | 4.969 | 4.777 | 7.907 | 10.144 | 6.518 | 8.312 | 7.098 | 7.76 |
Short Term Debt
| 2.179 | 0.793 | 2.31 | 0.697 | 0.603 | 0.698 | -7.05 | 0.675 | 0.945 | 0.952 | 2.589 | 1.022 | 0.735 | 0.749 | -1.601 | 3.258 | 2.56 | 2.504 | 2.433 | 2.858 | 3.29 | 3.717 | 1.927 | 3.545 | 3.025 | 7.017 | -2.687 | 7.533 | 7.803 | 8.632 | 7.034 | 8.348 | 8.568 | 3.244 | 0.971 | 1.396 | 1.438 | 1.396 | -1.178 | 0.002 | 0 | 0 | -3.177 | 1.51 | 0 | 0.003 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 | 2.245 | 2.528 | 2.039 | 2.431 | 1.588 | 2.367 |
Tax Payables
| 0.37 | 0.471 | 0.446 | 0.697 | 0.661 | 0.669 | 2.381 | 1.087 | 0.907 | 0.774 | 1.304 | 0.613 | 1.078 | 0.966 | 1.364 | 0.828 | 1.447 | 1.275 | 1.579 | 0.275 | 0.224 | 0.198 | 0.519 | 0.343 | 0.639 | 0.709 | 0.623 | 0.664 | 0.58 | 0.65 | 1.398 | 0.708 | 0.499 | 0.204 | 0.847 | 0.118 | 0.299 | 0.461 | 0.931 | 0.352 | 0.291 | 0.252 | 0.566 | 0.163 | 0.023 | 0.023 | 0.411 | 0.197 | 0.218 | 0.225 | 0.278 | 0.58 | 0.633 | 0.785 | 0.675 | 0 | 0 | 0 | 3.987 |
Deferred Revenue
| 0.37 | 2.127 | 0.446 | 2.805 | 2.571 | 0 | 8.286 | 0 | 0 | 0 | 3.488 | 2.621 | 2.946 | 3.002 | 4.492 | 3.345 | 3.196 | 3.031 | 4.355 | 2.789 | 3.134 | 3.587 | 1.464 | 0.576 | 9.343 | 9.81 | 9.756 | 0.929 | 0.786 | 0.869 | 2.385 | 1.034 | 0.768 | 0.494 | 2.541 | 0.465 | 0.893 | 0.97 | 2.573 | 1.11 | 0 | 0 | 3.181 | 0.732 | 0 | 0.647 | 3.432 | 0 | 0 | 0 | 0 | 0 | 0 | 2.196 | 2.039 | 3.187 | 3.067 | 0 | 8.108 |
Other Current Liabilities
| 2.157 | 2.544 | 2.904 | 2.271 | 1.786 | 6.058 | -1.834 | 7.671 | 33.36 | 10.041 | 3.725 | 6.952 | 4.139 | 4.528 | 2.227 | -1.635 | 4.713 | 5.125 | 4.323 | 4.124 | 4.161 | 4.709 | 2.4 | 3.993 | 4.247 | 3.83 | 3.888 | 3.557 | 3.549 | 3.754 | 1.539 | 4.748 | 5.21 | 4.768 | 1.794 | 4.433 | 4.107 | 15.333 | 13.39 | 2.036 | 3.133 | 3.718 | -0.124 | 2.919 | 4.078 | 5.478 | 3.527 | 3.091 | 3.166 | 3.746 | 4.669 | 3.486 | 4.42 | 5.488 | 7.823 | 5.225 | 4.379 | 9.371 | 8.134 |
Total Current Liabilities
| 9.857 | 11.377 | 10.788 | 12.761 | 10.092 | 11.662 | 12.518 | 14.22 | 41.279 | 16.715 | 14.99 | 15.737 | 13.528 | 13.02 | 11.961 | 12.608 | 12.262 | 12.139 | 11.321 | 10.873 | 10.39 | 11.734 | 11.108 | 11.963 | 21.06 | 24.011 | 24.46 | 15.507 | 15.138 | 16.71 | 19.301 | 16.66 | 16.767 | 10.573 | 11.917 | 8.817 | 9.33 | 20.28 | 21.62 | 7.833 | 7.635 | 8.47 | 7.338 | 7.617 | 5.809 | 7.09 | 7.152 | 8.334 | 10.01 | 21.952 | 10.912 | 9.035 | 9.83 | 16.425 | 21.17 | 16.969 | 18.189 | 18.057 | 22.248 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18.095 | 0.538 | 16.369 | 0.516 | 0.558 | 2.038 | 17.435 | 1.246 | 2.729 | 2.885 | 32.445 | 2.111 | 0.658 | 0.756 | 17.677 | 21.214 | 19.317 | 19.472 | 19.613 | 20.892 | 21.376 | 21.879 | 18.574 | 20.519 | 13.537 | 14.202 | 14.947 | 23.085 | 32.927 | 33.935 | 35.417 | 36.311 | 27.475 | 27.195 | 24.96 | 27.584 | 28.384 | 20.645 | 21.014 | 22.744 | 23.111 | 3.447 | 3.501 | 3.556 | 3.612 | 3.661 | 3.413 | 3.441 | 1.997 | 1.997 | 2.026 | 2.081 | 2.07 | 10.289 | 10.343 | 11.79 | 11.547 | 13.002 | 11.314 |
Deferred Revenue Non-Current
| 0 | 15.316 | 2.223 | 15.969 | 15.986 | 0 | 1.453 | 0 | 0 | 0 | 1.281 | 19.365 | 16.571 | 16.349 | 1.303 | 1.447 | 1.416 | 1.384 | 1.111 | 1.081 | 1.078 | 1.076 | 1.074 | 1.05 | 0.779 | 0.718 | 0.716 | 0.833 | 0.831 | 0.829 | 0.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.441 | 0 | 0 | 0 | 0 | 0.016 | 1.186 | 1.225 | 1.6 | 1.637 | 1.821 | 2.038 |
Deferred Tax Liabilities Non-Current
| 0.539 | 0.564 | 2.122 | 0.522 | 0.546 | 0.569 | 0.625 | 0.607 | 4.904 | 4.779 | 4.315 | 3.011 | 0.765 | 0.85 | 0.888 | 1.019 | 0.798 | 0.819 | 0.893 | 0.83 | 0.805 | 0.785 | 0.766 | 0.848 | 0.732 | 0.695 | 0.938 | 0.909 | 0.906 | 1.234 | 0.84 | 0.791 | 0.777 | 0.776 | 0.705 | 0.968 | 0.78 | 0.699 | 0.667 | 0.058 | 0.064 | 0.071 | 0.078 | 0.087 | 0.093 | 0.101 | 0.107 | 0.112 | 0.118 | 0.125 | 0.132 | 0 | 0 | 0 | 0 | 0 | 0.267 | 0.267 | 0.267 |
Other Non-Current Liabilities
| 1.874 | 0.361 | 3.245 | 0.324 | 0.379 | 16.71 | 1.025 | 17.17 | 24.88 | 42.475 | 8.219 | 3.95 | 2.448 | 2.338 | 2.01 | 2.593 | 1.387 | 1.292 | 1.028 | 0.703 | 0.622 | 0.49 | 0.453 | 0.221 | 0.216 | 0.246 | 1.149 | 0.192 | 0.24 | 0.183 | 1.06 | 0.793 | 1.565 | 1.442 | 1.37 | 0.763 | 1.542 | 1.459 | 1.425 | 0.507 | 0.574 | 0.579 | 0.497 | 0.363 | 0.249 | 0.257 | 0.158 | -0.112 | 0 | 0 | 0.144 | 0.148 | 0.302 | 5.013 | 4.956 | 5.182 | 5.116 | 5.044 | 5.045 |
Total Non-Current Liabilities
| 20.508 | 18.269 | 20.354 | 18.813 | 18.941 | 19.317 | 19.913 | 19.023 | 32.513 | 50.139 | 41.945 | 29.731 | 21.741 | 21.592 | 21.936 | 25.254 | 22.918 | 22.967 | 22.645 | 23.506 | 23.881 | 24.23 | 21.941 | 22.638 | 15.264 | 15.861 | 16.812 | 25.852 | 35.735 | 37.01 | 37.303 | 37.895 | 29.04 | 28.637 | 26.33 | 29.315 | 29.926 | 22.104 | 22.439 | 23.251 | 23.685 | 4.026 | 3.998 | 4.006 | 3.861 | 3.918 | 3.678 | 3.553 | 2.115 | 2.122 | 2.302 | 2.229 | 2.388 | 16.488 | 16.524 | 18.572 | 18.567 | 20.134 | 18.664 |
Total Liabilities
| 30.365 | 29.646 | 31.142 | 31.574 | 29.033 | 30.979 | 32.431 | 33.243 | 73.792 | 66.854 | 56.935 | 45.468 | 35.269 | 34.612 | 33.897 | 37.862 | 35.18 | 35.106 | 33.966 | 34.379 | 34.271 | 35.964 | 33.049 | 34.601 | 36.324 | 39.872 | 41.272 | 41.359 | 50.873 | 53.72 | 56.604 | 54.555 | 45.807 | 39.21 | 38.247 | 38.132 | 39.256 | 42.384 | 44.059 | 31.084 | 31.32 | 12.496 | 11.336 | 11.623 | 9.67 | 11.008 | 10.83 | 11.887 | 12.125 | 24.074 | 13.214 | 11.264 | 12.218 | 32.913 | 37.694 | 35.541 | 36.756 | 38.191 | 40.912 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 15.605 | 0 | 0 | 0 | 10.888 | 0 | 0 | 0 | 8.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 36.816 | 36.813 | 36.813 | 36.757 | 36.706 | 36.701 | 35.83 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 35.314 | 39.238 | 39.238 | 39.238 | 39.238 | 39.238 | 39.238 | 43.598 | 43.598 | 46.842 | 46.842 | 46.842 | 46.842 |
Retained Earnings
| 45.908 | 47.349 | 47.444 | 46.477 | 46.496 | 163.739 | 162.333 | 162.172 | 5.036 | 6.498 | 5.112 | 5.936 | 3.631 | 5.744 | 3.948 | 1.301 | 1.435 | 2.926 | 2.064 | -1.886 | -1.564 | -0.542 | -1.034 | -1.009 | -0.805 | -1.943 | -2.301 | -2.462 | -3.141 | -2.735 | -2.91 | -3.206 | -3.286 | -3.495 | -3.596 | -2.674 | -2.271 | -1.723 | -1.364 | 0.696 | 1.266 | 1.877 | 2.767 | -12.615 | -11.644 | -10.704 | -7.558 | -4.467 | -1.648 | 2.106 | 2.884 | 5.645 | 6.549 | 2.179 | -22.218 | 29.499 | -27.479 | -28.836 | -29.536 |
Accumulated Other Comprehensive Income/Loss
| 7.709 | 7.708 | -15.605 | 12.41 | 12.396 | 12.393 | -10.888 | 12.003 | 15.105 | 14.962 | -8.154 | 11.937 | 11.921 | 11.904 | -27.526 | 11.868 | 11.024 | 11.025 | -24.59 | 10.391 | 10.377 | 10.363 | -23.48 | 10.345 | 10.345 | 10.345 | -19.886 | 10.345 | 10.345 | 10.311 | -17.199 | 10.272 | 10.272 | 10.272 | -14.154 | 10.247 | 10.144 | 10.089 | -11.287 | 10.048 | 9.925 | 9.753 | -9.404 | 25.154 | 25.115 | 25.039 | -7.818 | 0 | 0 | 0 | -6.816 | 0 | 0 | 0 | -111.293 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -3.241 | -3.241 | 4.467 | 0 | 12.396 | 0 | 12.201 | 0 | 15.105 | 0 | 14.821 | 11.937 | 0 | 0 | 22.975 | 11.868 | 9.84 | -1.184 | 9.83 | -2.184 | 8.193 | -2.184 | 31.645 | 8.161 | 8.161 | 8.161 | 19.315 | 8.161 | 8.161 | 8.127 | 19.315 | 8.088 | -2.184 | -2.184 | 19.315 | -2.089 | -1.909 | -1.715 | 20.026 | -1.279 | -1.048 | -0.821 | 20.894 | 24.995 | 25.06 | 25.039 | 25.039 | 20.97 | 20.968 | 20.969 | 20.969 | 20.552 | 23.38 | -4.643 | 19.147 | -37.618 | 20.045 | 20.051 | 20.051 |
Total Shareholders Equity
| 87.192 | 88.629 | 88.724 | 95.644 | 95.598 | 212.833 | 210.364 | 209.489 | 55.455 | 56.774 | 55.247 | 53.187 | 50.866 | 52.962 | 51.149 | 48.483 | 46.589 | 48.081 | 47.208 | 41.635 | 41.943 | 42.951 | 42.445 | 42.466 | 42.67 | 41.532 | 41.174 | 41.013 | 40.334 | 40.706 | 40.53 | 40.196 | 40.116 | 39.907 | 39.806 | 40.798 | 41.278 | 41.965 | 42.476 | 44.779 | 45.457 | 46.123 | 47.112 | 47.694 | 48.73 | 49.649 | 52.795 | 55.741 | 58.558 | 62.313 | 63.091 | 65.435 | 69.167 | 41.134 | 40.527 | 38.723 | 39.408 | 38.057 | 37.394 |
Total Equity
| 88.205 | 89.666 | 89.548 | 96.535 | 96.421 | 213.828 | 211.172 | 210.524 | 62.788 | 64.004 | 62.112 | 59.551 | 51.939 | 53.989 | 51.998 | 49.838 | 47.792 | 49.234 | 46.512 | 40.761 | 41.009 | 41.96 | 41.441 | 41.404 | 41.495 | 40.347 | 39.966 | 39.771 | 39.035 | 39.346 | 39.158 | 38.859 | 38.735 | 38.686 | 38.569 | 40.163 | 40.607 | 41.172 | 41.653 | 43.075 | 43.843 | 44.577 | 45.709 | 46.419 | 47.534 | 48.731 | 50.73 | 54.174 | 57.305 | 61.253 | 62.265 | 65.367 | 69.342 | 40.827 | 40.305 | 38.768 | 39.42 | 38.13 | 37.408 |
Total Liabilities & Shareholders Equity
| 118.57 | 119.312 | 120.69 | 128.109 | 125.454 | 244.807 | 243.603 | 243.767 | 136.58 | 130.858 | 119.047 | 105.019 | 87.208 | 88.601 | 85.895 | 87.7 | 82.972 | 84.34 | 80.478 | 75.14 | 75.28 | 77.924 | 74.49 | 76.005 | 77.819 | 80.219 | 81.238 | 81.13 | 89.908 | 93.066 | 95.762 | 93.414 | 84.542 | 77.896 | 76.816 | 78.295 | 79.863 | 83.556 | 85.712 | 74.159 | 75.163 | 57.073 | 57.045 | 58.042 | 57.204 | 59.739 | 61.56 | 66.061 | 69.43 | 85.327 | 75.479 | 76.631 | 81.56 | 73.74 | 77.999 | 74.309 | 76.176 | 76.321 | 78.32 |