Delong Composite Energy Group Co., Ltd.

SZSE:000593.SZ

7.84 (CNY) • At close October 26, 2023
Overview | Financials

Numbers are in millions (except for per share data and ratios) CNY.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q22000 Q42000 Q21999 Q41999 Q21998 Q41998 Q21997 Q41997 Q21996 Q41996 Q21995 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 233.134189.909275.23893.683160.966301.445231.927220.532139.545183.945193.316164.53214.072133.396139.495138.084151.557167.042130.02145.03467.361107.59455.422108.90991.58141.99489.665111.513109.36436.01244.028108.002234.183137.28134.9882.51487.446217.953223.265208.671213.435287.201372.02785.96927.52131.81967.92644.80751.57961.979105.86485.321148.428129.393128.42850.98689.081109.69141.98621.03151.48244.37955.44440.94962.08525.58851.71129.99521.4629.25858.1935.48530.86741.49635.76116.45110.9487.36136.04524.64524.45535.41539.60840.48923.6534.82232.73334.06741.30246.47376.43446.48270.81842.1545.4133.78669.56950.82524.54704.936025.315
Short Term Investments -96.8310-100.934-102.986-105.038-107.089-109.141-111.193115.058117.826-148.922-119.399-142.717-123.39-144.314690.885-122.525-124.5641.697-123.211-121.598-118.38411.017000000000600000000000000056.36856.49956.49956.60856.740.3150.2950.3220.0690.02550.8450.0710.0720.0570.0430.0540.0750.0790.1060.1350.0720.0990.120.1160.0180.0160.1180.0590.0160.0950.3490.3240.5940.6320.4110.471.4232.025056.70555.41550.74030001.04146.6939.277.1210000
Cash and Short Term Investments 233.134189.909275.23893.683160.966301.445231.927220.532139.545183.945193.316164.53214.072133.396139.495138.084151.557167.042131.71845.03467.361107.59455.422108.90991.58141.99489.665111.513109.36436.01244.028108.002234.183137.28134.9882.51487.446217.953223.265208.671213.435287.201372.02785.96927.52131.81967.92644.80751.57961.979105.86485.321148.428129.708128.72351.30889.15109.715141.98621.10151.55444.43655.48741.00462.1625.66751.81730.1321.53129.35758.3135.60230.88541.51235.87916.5110.9647.45636.39524.9725.04936.04740.01940.95925.07336.84732.73390.77296.71797.21376.43476.48270.81842.1545.4180.476108.769127.92524.54704.936025.315
Net Receivables 288.618214.166258.765274.725307.759300.049259.096293.406304.087345.169304.892359.82374.036399.857362.803340.6322.471339.818313.73314.45257.704237.727263.295216.936237.598230.315239.34207.969215.829162.961196.26799.81970.65158.758166.926168.201168.31837.92144.21428.97130.45627.48335.63333.81130.29732.3734.23934.5928.13725.71529.82639.06829.0226.29723.70629.7229.15128.01250.32233.55420.03713.65240.25555.06535.102125.28585.25271.05589.72493.86689.95106.76890.81186.68275.25481.03985.33188.69669.963146.701130.013116.475103.417220.303233.611251.003265.246178.937211.814207.298240.265142.77719.36212.67116.7413.15212.9527.1362.79103.92504.062
Inventory 113.83120.44990.76897.95895.26993.34294.61799.85982.17980.60679.72770.74971.59166.0759.25348.80739.49734.40874.58189.52388.11981.06476.01781.79567.04168.1865.25261.37376.98479.85981.07768.37178.2647.50149.36755.45651.73753.28652.44162.60652.10157.04457.07657.3148.7650.66150.35149.57241.08141.56444.22833.74526.80124.8825.67722.62914.86316.45915.95819.85516.42415.64517.42517.40914.2113.55513.17624.09126.66225.44523.24620.49417.69418.15119.91721.11513.09615.18615.77312.4612.712.07313.1645.3515.9666.7637.316.04719.39221.2623.65431.14793.43135.74848.30952.48158.34560.23654.515055.272042.202
Other Current Assets 14.77647.88113.28111.99912.75914.50219.0079.838.96826.3422.99319.39920.65723.57622.65223.75522.01324.10824.89325.09723.88325.16324.45519.29415.42716.29515.77711.95413.4812.97712.279-7.4436-74.223-75.252-79.161-78.1-11.427-11.525-9.139-8.842-8.448-8.639-12.351-9.362-9.016-6.965-9.78-7.294-9.161-7.381-12.719-8.94-7.419-4.983-9.482-10.009-10.774-20.731-13.587-6.488-3.82-17.265-24.765-13.986-59.084-38.5111.0291.7891.2980.7831.51.4841.271.4392.0821.921.7151.287-48.843-43.291-36.754-33.008-109.688-115.971-124.426-130.637-75.015-87.977-82.047-98.451-63.02752.09251.62145.74337.1532.57619.9244.768127.09948.082137.19841.06
Total Current Assets 650.359572.405638.053478.366576.753709.338604.647623.627534.78636.06600.929614.498680.356622.898584.202551.247535.537565.376544.922474.103437.067451.547419.189426.934411.646356.783410.033392.809415.657291.809333.651268.749389.093269.315276.022227.011229.402297.733308.394291.109287.149363.28456.097164.73997.216105.834145.551119.19113.503120.097172.537145.415195.309173.465173.12494.175123.155143.412187.53660.92481.52769.91495.90188.71497.486105.423111.735126.305139.706149.966172.289164.364140.873147.616132.489120.745111.311113.053123.418135.288124.472127.841123.591156.925148.679170.187174.641210.741239.946243.723241.902187.379235.703142.19156.202183.26212.641215.217126.621127.099112.214137.198112.639
Non-Current Assets:
Property, Plant & Equipment, Net 916.05914.672921.731,047.9381,034.28897.005892.998872.674874.34878.784884.066858.8859.156858.155857.604825.87805.927795.943781.371742.133733.165641.582619.036563.485528.019514.813501.434460.33454.082525.756513.83486.718506.861392.225391.963381.387379.244378.203374.779371.535367.274366.209363.742360.289356.757354.327354.322344.865345.104345.646347.896356.785394.061383.036364.387361.065323.81293.197273.265352.775343.232340.455340.599341.007338.732343.985344.957372.63352.904362.228410.156302.391312.061312.355314.462317.521223.901223.352223.538216.994218.605219.96221.983167.363168.57172.81165.174160.714143.956125.471120.577112.537109.637101.14102.569110.514112.648111.599111.135106.793104.333103.51100.779
Goodwill 231.521231.521231.521406.177406.177354.233354.233354.233354.233354.233354.233354.233354.233354.233354.233354.233354.233354.233354.233344.403344.403282.639282.639488.144488.144488.144488.144488.144488.144488.144488.144521.144519.9840000000000000000000000000000000000000000000000000000000000000000000000
Intangible Assets 71.03564.24264.80163.39263.61153.67954.13649.2647.14847.65648.17348.65449.00949.30649.24649.06948.31648.55148.9549.11948.65642.95343.22843.46843.86443.95344.28244.5843.72643.99644.29444.22946.14515.3315.45215.57415.68315.77615.88215.99116.11316.23816.22116.3616.4716.4496.5476.6786.7046.7856.8759.6749.7589.7749.8559.5779.6069.6099.63820.41120.50620.60120.69720.74716.8517.98218.10833.45333.95329.75235.36524.05131.65732.26533.2934.54436.32336.97938.0639.06638.30537.51938.5376.2816.90216.17415.96815.72715.95116.09916.25218.8659.7689.4498.9711.0661.0811.0961.11101.1401.17
Goodwill and Intangible Assets 302.556295.763296.323469.569469.788407.911408.369403.493401.381401.888402.405402.887403.242403.539403.479403.301402.548402.783403.182393.522393.059325.592325.867531.612532.008532.097532.427532.724531.87532.14532.438565.373566.1315.3315.45215.57415.68315.77615.88215.99116.11316.23816.22116.3616.4716.4496.5476.6786.7046.7856.8759.6749.7589.7749.8559.5779.6069.6099.63820.41120.50620.60120.69720.74716.8517.98218.10833.45333.95329.75235.36524.05131.65732.26533.2934.54436.32336.97938.0639.06638.30537.51938.5376.2816.90216.17415.96815.72715.95116.09916.25218.8659.7689.4498.9711.0661.0811.0961.11101.1401.17
Long Term Investments 169.125172.515174.996216.754219.075221.618223.611226.09300266.927240.031253.435232.096250.351-582.945229.179230.111103.762231.841234.01231.7111.595104.798126.767114.667108.84898.537103.406105.36392.93294.6241.12639.63342.46338.16762.0548.4818.48610.50910.52310.53710.55610.5756.24956.25556.28256.3120000056.63656.65657.4157.66350.82071.67771.67671.69171.70571.69472.31238.48843.63717.93419.34121.988103162.394165.214165.804166.936178.726211.817210.994202.57206.212205.313205.654149.252126.473124.813127.263079.41183.63188.1890128.03100151.96297.40434.916-8.5257.950000
Tax Assets 19.24719.23219.41218.28918.25514.22514.09313.31812.99412.88612.80111.42111.38411.37611.3249.3319.1419.1219.548.6099.2999.6779.7026.13510.00811.93413.22514.47713.82913.73113.84912.62813.8610.5389.85110.2322.880.8440.8440.970.970.970.970.9780.9781.9763.2263.1233.1233.1233.1230.8833.8253.8253.8251.6361.6811.6811.6813.1673.5713.753.751.5081.5083.2663.2660.525003.2030000010.5928.34103.3083.0232.7262.2472.6133.6564.349059.32758.15153.589032.9600-151.96253.87645.06389.603-7.950000
Other Non-Current Assets 43.4444.65444.63440.20339.52539.56740.31229.771255.303259.298-5.07926.664-5.03413.371-5.034825.8714.95214.952143.71720.32324.27627.364148.159151.119154.131157.714159.651164.934167.82893.80194.08486.6653.31152.77354.47756.29757.28458.76760.2961.44762.22662.25858.36757.8959.05860.22661.39562.813120.381121.711122.924124.573125.91769.68570.80752.24952.52253.005104.35654.71655.28455.83656.38956.96757.56851.34751.83151.72352.10652.597-1.431.8351.8581.7211.9061.533-0.148-0.0198.029-0.261-0.034-0.03447.36115.07615.07615.076153.79126.57426.57426.574165.7229.05188.512203.016192.364.9038.9619.66878.43676.48378.7551.17848.676
Total Non-Current Assets 1,450.4181,446.8361,457.0951,792.7541,780.9241,580.3261,579.3821,545.3491,544.0181,552.8561,561.1211,539.8031,522.1821,518.5361,517.7241,481.4271,461.7481,452.911,441.5721,396.4281,393.8091,235.9151,214.3581,357.151,350.9331,331.2251,315.5861,271.0031,271.0161,270.7921,247.1321,245.9991,181.289510.499514.206501.656517.145462.07460.28460.452457.106456.212449.856446.086489.513479.233481.771473.791475.312477.265480.817491.915533.561522.956505.53481.936445.283408.313388.94502.747494.27492.333493.139491.923486.969455.068461.798476.266458.304466.566550.294490.671510.79512.144516.594532.325482.484479.648472.197465.319465.211465.826459.381317.806319.017335.671334.933341.754328.264309.922302.549321.443307.917313.606303.899267.763202.668203.439190.681183.275184.223154.688150.625
Total Assets 2,100.7772,019.2412,095.1472,271.122,357.6772,289.6652,184.0292,168.9762,078.7982,188.9162,162.0492,154.3012,202.5382,141.4342,101.9262,032.6741,997.2852,018.2871,986.4941,870.5311,830.8761,687.4621,633.5471,784.0841,762.581,688.0081,725.6191,663.8121,686.6731,562.6011,580.7831,514.7481,570.382779.814790.227728.666746.547759.803768.674751.562744.255819.492905.954610.825586.73585.067627.322592.98588.815597.362653.354637.33728.871696.422678.653576.111568.438551.724576.476563.671575.796562.247589.041580.637584.456560.491573.533602.571598.01616.532722.583655.035651.663659.76649.082653.07593.795592.701595.615600.607589.683593.666582.973474.731467.696505.858509.574552.495568.21553.645544.451508.822543.62455.795460.102451.023415.309418.656317.302310.375296.437291.886263.264
Liabilities & Equity:
Current Liabilities:
Account Payables 158.764155.738151.769136.724198.605207.835196.116190.245120.799103.588118.623115.783105.287107.223130.932113.054116.854115.787121.411108.509118.16194.95899.13371.10164.58766.42379.9958.27965.54371.67181.62748.82485.58855.92460.70244.6444.62351.46255.13345.87451.83249.59261.25455.3456.17453.83667.46356.93956.92852.61680.10244.25845.00946.61755.10921.73337.00836.76750.58235.06144.11344.16457.71341.33242.00549.0855.84555.34146.8562.34365.89147.46442.26444.6454.22837.40335.03831.01527.27524.52123.25124.44826.35816.23415.8316.85829.31543.60547.04655.28766.38659.594123.31633.33850.85643.71450.93149.1744.366047.015031.873
Short Term Debt 374.487369.096407.967455.48444.72416.58260.666287.581255.574398.66432.052463.412653.04603.04565.44588.34660.35684.6613336292240804040006012015015596.847.50.70.70.70.70.70.70.70.70.761.273.774.767.578.774.29663.37654.37675.87668.676103.576103.576103.57668.67673.57673.5875.5863.6898.5886.5896.5861.6866.5866.5874.58195.73200.76206.19217.94231.161229.5226.1228.48215.36214.91237.025249.12251.66246.65248.15243.69158.99159170.95166.22165.77155.77148.77128.7779.2784.7775.2790.2758.2736.9773.0760.5051.9043.82
Tax Payables 13.11715.96820.98615.08911.08113.71322.17916.37714.10622.6928.49916.14714.5115.06719.8514.62213.32911.67618.20613.699.79410.90810.5695.8845.9448.11311.0045.0925.5622.7878.342-5.2321.9292.3595.8841.9942.3053.6554.9273.6330.2119.03311.4547.3551.2649.92417.6489.2386.76413.87215.2072.509-10.4-5.181.405-2.151-0.5524.8197.96612.36211.53912.0312.213.11711.98811.05212.7814.81212.29611.1912.6323.14.5896.4479.42718.0835.1811.9622.4154.1714.2064.2035.143-0.495-1.638-1.437-1.024-0.5981.0840.6742.7613.1933.4782.2534.7131.7147.63516.8232.38203.09602.901
Deferred Revenue 258.822182.915257.697252.166230.587173.993169.916151.21500206.963190.358193.826201.298182.548137.338127.554145.28770.93474.20588.90738.60839.88134.05535.4670032.58432.69128.66233.61915.81291.50821.25325.2821.91221.44623.30626.06925.07320.63630.7334.85735.92529.52237.07845.86841.51532.39452.41352.40428.77814.91615.63624.39438.6634.16126.0130.74367.60939.42840.92939.85940.7238.4340.05342.36950.37149.69349.27959.30944.28746.17754.53445.79371.75656.35638.50333.30331.83731.56333.71227.322.77817.12821.62317.74417.12520.24617.6420.17620.54716.4728.87331.51119.77436.65822.94129.918037.983037.469
Other Current Liabilities 4.7250.7225.5084.1253.55650.81661.97253.257192.213219.5048.76917.19910.4156.5995.820.0640.0640.18191.194104.81791.103109.40695.343105.83589.759100.18121.22958.40455.97148.66250.28751.22247.21421.57423.15320.20319.2916.79721.47723.98520.81519.68127.27827.5725.72725.20831.73127.47224.85627.03232.547100.49170.273138.629101.35540.68512.9578.37514.76935.07731.9131.87933.80134.93834.70433.01631.34832.69229.34429.68829.4699.428.4488.56812.6747.5251.9790.9651.0376.1552.1351.681.1280.6830.6970.4840.8160.5480.8592.7720.851.9412.2282.4822.8693.7955.3113.7115.503137.8890.824138.7689.125
Total Current Liabilities 796.792758.47822.941848.495877.469849.223688.671682.298568.586721.752766.407786.751962.568918.16884.74838.797904.822945.855896.54623.531590.171482.972314.357250.991229.813166.602201.219209.268274.206298.995320.533212.658271.8199.45109.83687.45586.05992.265103.37995.63293.983100.702184.589192.535186.123183.623223.763200.222177.554186.437240.928242.202333.773304.458284.434169.753157.702144.732171.673201.427214.031203.552227.954178.67181.718188.729204.142334.133326.647347.5372.609332.332326.39333.841341.175332.045308.283307.508310.735314.173303.599307.989298.476198.684192.656209.915214.095227.049223.921224.468216.182161.352226.784139.963175.506125.553129.869148.892140.287137.889137.721138.768122.287
Non-Current Liabilities:
Long Term Debt 327.59257.07308.794137.587216.996281.562303.495310.805352.997294.427217.706226.02107.97599.3584.12585.586.87591.5793.365271.16274.705270.75387.375398.25399.375409.25410.375340.25290.25148.5148.5156.75156.7530300.1990.1990.1990.1990.1990.19950.72153.61558.95561.74364.47967.16569.80273.34775.84278.28785.584105.301108.282111.273119.125122.026125.077127.685147.511150.223152.889155.49193.281195.55167.769157.00766.37366.8367.27267.73731.5353510100.2090.1990.1990.1990.1990.1990.1990.1990.19920202030171737.520200.199300.1990.1990.19900.19900.199
Deferred Revenue Non-Current 02.9700000000000000-84.4540-90.1110-270.6180-387.176-398.051-399.176-409.051-410.176-340.051-290.051-148.301-148.3010.370.370.370.370.2010.2010.2010.2010000.22900000000000000000000-193.075-195.344-167.563-156.801-64.546-65.003-65.436-0.61700000000000000000000000000000000
Deferred Tax Liabilities Non-Current 6.7456.8777.017.0147.1365.9766.0845.0395.1475.2555.3644.9845.1485.3125.4766.5696.7336.8977.0614.6264.7624.8975.0335.1685.3045.4395.5745.715.8455.9816.1166.2526.387-29.801-29.8010000000-0.03000000000000000000000.0010.0041.1962.490.0330.4291.2220.61700000000000000000000000000000000
Other Non-Current Liabilities 17.88939.62817.88955.77856.25129.97829.97829.97829.97862.08369.5545.99856.69167.23377.67789.7286.8752.83793.3653.671274.7050.199387.375398.25399.375409.25410.375340.25290.25148.5148.50.1990.199303000000.2290.2290.4270.2290.5650.5650.5650.5650.1990.1990.1990.1990.2050.2050.2050.2050.2050.2050.2050.2050.2050.2050.2050.205193.281195.55167.769157.00766.37366.8367.2721.8212.5361.4862.5439.96524.5640000000000.1990.1990.1990.1990.1990.1990.1990.1990.5370.3440.4670.2690.2740.2740.4720.2710.4550.235
Total Non-Current Liabilities 352.224306.545333.692200.38280.383317.516339.558345.822388.122361.765292.619277.003169.814171.896167.279181.78996.029101.304103.68279.457283.554275.846392.606403.617404.877414.888416.148346.159296.294154.679154.815163.571163.70630.56930.5690.40.40.40.40.4270.42751.14954.04259.52162.30865.04567.73170.00173.54676.04178.48685.789105.506108.487111.478119.33122.232125.282127.89147.716150.428153.095155.696193.487195.759169.17159.70268.23469.08670.32969.55834.03636.48637.54319.96534.5640.2090.1990.1990.1990.1990.1990.1990.1990.19920.19920.19920.19930.19917.19917.19937.69920.19920.5370.54330.4670.4670.4720.4720.4720.4690.4550.433
Total Liabilities 1,149.0161,065.0161,156.6331,048.8751,157.8521,166.741,028.2281,028.12956.7091,083.5181,059.0261,063.7541,132.3821,090.0561,052.0181,020.5861,000.8511,047.1591,000.22902.988873.725758.818706.963654.608634.691581.49617.367555.426570.5453.675475.348376.229435.516130.019140.40587.85486.45992.665103.77996.05994.41151.851238.631252.055248.431248.668291.494270.223251.099262.477319.414327.991439.279412.944395.912289.083279.934270.013299.563349.142364.459356.647383.65372.157377.477357.899363.844402.367395.734417.829442.167366.369362.875371.385361.14366.609308.492307.707310.934314.372303.798308.188298.674198.883192.854230.113234.294247.247254.119241.667233.381199.051246.983160.5176.049156.02130.337149.364140.76138.361138.19139.224122.72
Equity:
Preferred Stock 0000000000000000000000000004.0490.8120023.77427.91325.62923.56928.1646.109000000000000000000000000000000000000000000000000000000000000000000
Common Stock 358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631358.631279.94279.94279.94279.94279.94279.94279.94279.94279.94279.94223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336223.336190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307190.307173.007173.007173.00786.50386.50386.50386.50386.50386.5037070705050
Retained Earnings -155.365-172.285-186.346111.389.61958.79455.02740.56225.2649.0976.739-5.076-24.768-41.446-41.903-50.324-62.839-85.341-70.079-86.3-95.721-108.04-110.56292.44884.69769.32875.07160.76165.11457.86155.779115.455117.432112.896110.863114.27111.491112.432110.19101.25895.601113.397113.07898.71578.24376.34575.77362.6776.66874.11773.10650.17230.40724.24823.46528.0729.55822.84918.04-44.192-47.421-52.999-53.199-50.044-51.553-59.374-56.181-59.437-58.214-63.319-10.989-11.674-11.579-11.953-12.207-13.992-14.024-14.127-14.309-13.679-13.877-13.998-14.886-15.674-16.692-17.153-17.4788.98218.5835.56234.82137.3742.65140.92329.6844.61934.58824.68819.78419.3396.52715.2833.164
Accumulated Other Comprehensive Income/Loss 65.602675.43565.499675.52154.127675.93866.45686.81266.011687.15965.366685.01363.568685.140.4980.4830.2580-0-0-0-01.1931.2956.8552.967-0-4.049-0.8120.3530-23.774-27.913-25.629-23.569-28.164-6.1090000-0-0-00-0000000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 592.895-0609.8940621.3370621.3370621.3370621.337-0621.3370684.849672.949672.949672.949672.949672.949672.949672.949672.949672.949672.949672.949672.949691.823695.06695.872695.872672.098667.959256.959259.019246.602268.656274.766274.766274.304274.304274.304274.30436.71836.71836.71836.71836.75136.99236.69336.69335.11135.11135.11135.11134.56334.56334.56334.56333.63333.63333.50133.50133.50133.50136.96240.84434.68635.53137.12466.45767.279100.308100.308100.135100.135100.135100.135100.135100.009100.01100.01100.01100.01100.01100.00699.93699.77999.24998.57798.49596.889166.077167.869167.869163.881163.881158.00686.31381.75181.7287.37987.379
Total Shareholders Equity 861.763861.781847.6791,145.4531,123.7131,093.3641,101.4451,086.0041,071.2431,054.8871,052.0731,038.5681,018.7671,002.3261,002.076981.739968.999946.239961.5945.28935.859923.54922.2111,125.3221,123.1311,103.8751,106.6511,111.2151,118.8051,112.7181,110.2821,146.1841,144.022649.795649.823640.812660.088667.138664.896655.502649.845667.641667.322358.77338.298336.4335.828322.758336.996334.147333.135308.619288.855282.696281.912285.97287.457280.748275.94212.777209.549203.839203.638206.793205.285200.925208198.585200.653197.142278.804278.941279.037278.662278.235276.45276.419276.315276.133276.638276.44276.319275.431274.643273.625273.16272.765299.068308.136307.146306.322307.266295.231295.296284.053295.004284.973269.198176.098171.09158.247152.662140.543
Total Equity 951.761954.225938.5141,222.2461,199.8251,122.9251,155.8011,140.8561,122.0891,105.3991,103.0241,090.5471,070.1561,051.3781,049.9071,012.088996.434971.127986.274967.543957.151928.645926.5841,129.4771,127.8891,106.5181,108.2521,108.3861,116.1731,108.9261,105.4361,138.5191,134.866649.795649.823640.812660.088667.138664.896655.502649.845667.641667.322358.77338.298336.4335.828322.758337.715334.885333.94309.339289.592283.477282.741287.028288.505281.711276.913214.528211.338205.6205.391208.479206.979202.592209.689200.204202.276198.703280.416288.667288.788288.375287.943286.461285.303284.994284.681286.235285.885285.479284.298275.848274.842275.744275.28305.248314.091311.978311.07309.771296.638295.296285.352295.004284.973269.292176.543171.09158.247152.662140.543
Total Liabilities & Shareholders Equity 2,100.7772,019.2412,095.1472,271.122,357.6772,289.6652,184.0292,168.9762,078.7982,188.9162,162.0492,154.3012,202.5382,141.4342,101.9262,032.6741,997.2852,018.2871,986.4941,870.5311,830.8761,687.4621,633.5471,784.0841,762.581,688.0081,725.6191,663.8121,686.6731,562.6011,580.7831,514.7481,570.382779.814790.227728.666746.547759.803768.674751.562744.255819.492905.954610.825586.73585.067627.322592.98588.815597.362653.354637.33728.871696.422678.653576.111568.438551.724576.476563.671575.796562.247589.041580.637584.456560.491573.533602.571598.01616.532722.583655.035651.663659.76649.082653.07593.795592.701595.615600.607589.683593.666582.973474.731467.696505.858509.574552.495568.21553.645544.451508.822543.62455.795460.102451.023415.309418.656317.302309.451296.437291.886263.264