Citic Pacific Special Steel Group Co., Ltd.

SZSE:000708.SZ

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

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

2024 Q32024 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 Q4
Assets:
Current Assets:
Cash & Cash Equivalents 6,478.1357,650.5585,749.8138,478.0247,180.0438,052.51711,427.718,927.8828,763.2787,539.71412,077.9797,625.2586,658.9294,801.3976,581.7589,247.1777,550.8618,998.8528,799.1917,838.1818,122.3861,580.8561,855.8971,938.2261,683.2791,631.5021,296.1471,178.405823.859392.027714.7131,185.421854.734383.194455.554519.289512.205668.303493.028530.586206.953128.21798.65282.211118.749122.53378.57872.73155.09988.28385.161418.766153.73380.342336.736278.101196.502194.766219.453142.62394.531326.469383.329382.021226.364215.922150.166175.214138.434188.944199.059259.8180.382163.32767.544172.949184.991266.782396.367327.59395.65309.319508.067409.489407.326469.863341.939222.822279.891257.937258.484201.149267.449146.051131.79365.984110.3568040.72794.74043.053
Short Term Investments -180.605000-292.957-298.065-118.193-33.658-1,543.439693.74701.369-1,656.638-1,785.229-1,764.819-1,786.563-191.979-165.144-166.356-176.1-176.376-135.2270080.24000000000000000000000000000000000000000000000000003333330000000000000000000000
Cash and Short Term Investments 6,478.1357,650.5585,749.8138,478.0247,180.0438,052.51711,427.718,927.8828,763.2787,539.71412,077.9797,625.2586,658.9294,801.3976,581.7589,247.1777,550.8618,998.8528,799.1917,838.1818,122.3861,580.8561,855.8971,938.2261,683.2791,631.5021,296.1471,178.405823.859392.027714.7131,185.421854.734383.194455.554519.289512.205668.303493.028530.586206.953128.21798.65282.211118.749122.53378.57872.73155.09988.28385.161418.766153.73380.342336.736278.101196.502194.766219.453142.62394.531326.469383.329382.021226.364215.922150.166175.214138.434188.944199.059259.8180.382163.32770.544175.949187.991269.782399.367330.59395.65309.319508.067409.489407.326469.863341.939222.822279.891257.937258.484201.149267.449146.051131.79365.984110.3568040.72794.74043.053
Net Receivables 24,232.5419,502.16723,221.44322,894.85725,236.10121,347.66121,741.98315,254.94516,405.69716,787.45516,146.93513,777.19516,985.72415,864.95513,757.65811,801.73615,383.55313,030.16512,531.2712,618.9677,228.162,526.312,095.9792,333.727002,036.8881,744.5821,722.039001,079.568977.0711,368.6541,063.051,032.529000860.316734.779736.985731.191756.812813.942536.494582.545568.984525.429568.894531.475679.669767.558661.8960783.8570896.021,105.411889.9040611.339563.95540.672807.855736.9490486.286000285.7910558.7350000000000001,076.63108.4374.2690000117.6877.34538.2740.91203.32854.63455.713097.267
Inventory 15,940.4617,304.37317,177.4217,213.78815,193.03115,079.06817,173.38210,767.99310,934.8512,477.47811,060.789,125.55411,600.76210,501.9549,430.4728,616.7167,944.1937,446.0389,311.2767,976.298,283.0271,002.698824.074902.44745.57774.651829.6961,026.5051,007.918901.745783.501714.978703.586709.782706.367713.25740.195794.285795.3181,003.0231,114.7141,072.251937.811936.395920.913895.801918.498874.0911,075.6791,002.251,027.0911,009.1311,211.7671,234.0181,042.6361,138.414830.479935.808805.966836.346648.008594.107590.082573.563992.057917.786907.6261,039.738764.127711.45650.157713.027587.653521.368636.007712.235751.703787.102720.197852.548996.268939.138978.445484.978586.989550.032534.064434.792601.689618.368673.559615.349650.824609.315603.246611.307743.981764.535724.969728.390638.162
Other Current Assets 2,501.5963,671.9173,253.9962,662.3744,292.7394,150.1614,607.7112,697.9422,294.3731,668.7122,836.2582,534.59717,563.8772,107.9062,015.1552,118.5491,888.681,280.6582,610.57713,639.5292,205.698161.84484.48323,454.76274.83638.26-1.537-2.02954.75248.62496.107-2.07343.0931,381.28658.5141,097.14565.4748.41851.02162.863108.87991.636146.097154.25944.326610.6723.132654.535477.758566.308528.987658.238721.629648.2321,173.352782.5041,125.114871.8021,092.262886.42612.371604.381555.676536.693800.211729.048667.918475.795624.922506.253467.718321.857485.934554.854576.217537.827783.386882.3551,019.8221,148.7791,730.4091,886.191,469.165678.2711,131.1331,167.289278.9121,415.4831,317.6241,678.2941,518.8641,597.2761,972.1681,759.841,367.7451,341.7661,236.231,051.932855.429843.7012,104.58656.425
Total Current Assets 49,152.73148,129.01549,402.67351,249.04451,901.91448,629.40754,950.78637,648.76238,398.19838,473.35942,121.95233,062.60537,647.53233,276.21231,785.04231,756.99632,767.28730,755.71333,252.31429,45425,839.2715,271.7074,860.4335,200.6434,699.9074,744.6214,161.1943,947.4633,608.5693,415.7792,974.2782,977.8942,578.4842,474.2632,283.4852,329.6832,071.042,292.9732,205.672,456.7882,165.3252,029.0891,913.751,929.6781,897.9291,628.9351,720.2081,561.4771,608.5351,656.8391,941.2392,086.1352,087.1262,262.5922,552.7242,199.0182,152.0952,002.3752,117.6821,865.3861,654.911,524.9581,529.0881,492.2782,018.6321,862.7561,725.7091,690.7471,527.4841,406.6481,316.9351,253.221,253.9681,239.551,282.7681,426.0111,723.081,939.2382,139.3862,331.9173,122.3283,134.6482,955.6781,572.7392,125.4482,187.1842,231.5461,372.3842,573.4732,554.5982,450.9082,413.7752,890.4412,632.8872,180.1292,057.3272,131.4771,971.4031,675.7591,722.5442,104.581,434.906
Non-Current Assets:
Property, Plant & Equipment, Net 52,633.37453,243.62553,576.11354,181.55854,409.3454,822.97354,996.18244,502.41243,850.36943,680.96843,742.7343,294.63841,401.73240,918.02839,747.36338,748.76738,378.01137,178.93836,426.43836,480.19735,598.7342,328.5592,314.1212,313.7582,438.0072,464.8022,516.8012,521.0032,612.9882,657.4062,707.782,793.8462,829.7012,856.5742,616.6752,585.8842,554.3182,513.062,489.9182,429.92,397.522,436.5172,487.5132,519.6622,531.8572,557.4482,582.472,636.5932,533.9972,380.7532,357.1232,331.0582,255.1832,194.0392,075.4862,059.0751,961.1772,018.5141,884.7481,875.6391,828.571,850.7421,841.5311,854.6611,750.0771,721.4661,692.9051,719.221,624.7921,618.9791,624.3821,673.9871,656.1611,660.1981,704.71,714.9651,667.8821,680.5251,688.1611,697.7981,758.5671,754.4621,746.4551,665.0811,678.211,498.7771,474.4571,387.5251,251.3691,275.7181,275.9031,286.4381,101.4131,126.4981,133.0681,140.9221,183.9181,196.8531,122.6911,187.994809.627775.571
Goodwill 18.33118.33118.33118.33118.33118.33118.33118.33118.33118.33118.33118.33127.2118.33118.33118.33118.33118.33118.33118.33118.3310018.331000000000000000000000000000000000000000000000000000000000000000000000000000000
Intangible Assets 7,581.0367,652.1267,738.7537,811.2927,054.597,134.8147,347.8434,272.1744,260.7524,322.7254,316.0974,331.3284,297.3314,340.254,070.764,121.0834,291.7114,362.1374,333.0994,409.5394,242.98714.23914.42214.60418.74118.94519.14919.35219.55619.7619.96420.16820.37220.57620.7820.98421.18821.39221.59621.822.00422.20822.41222.61622.8223.02423.22823.43226.0826.30526.5326.75526.9827.20527.4327.65527.8828.10528.3328.55528.7829.00529.2329.45529.6829.90530.1330.35530.5830.80531.0331.25531.4831.70531.9332.15532.3832.60532.8333.05533.2833.50533.7333.95534.17434.39434.61334.80935.07535.27135.46735.66336.12536.51736.97937.37237.83338.22635.17535.567036.352
Goodwill and Intangible Assets 7,599.3687,670.4587,757.0847,829.6237,072.9217,153.1457,366.1744,290.5054,279.0834,341.0564,334.4284,349.6594,324.5414,358.5814,089.0914,139.4144,310.0424,380.4684,351.4314,427.874,261.31814.23914.42214.60418.74118.94519.14919.35219.55619.7619.96420.16820.37220.57620.7820.98421.18821.39221.59621.822.00422.20822.41222.61622.8223.02423.22823.43226.0826.30526.5326.75526.9827.20527.4327.65527.8828.10528.3328.55528.7829.00529.2329.45529.6829.90530.1330.35530.5830.80531.0331.25531.4831.70531.9332.15532.3832.60532.8333.05533.2833.50533.7333.95534.17434.39434.61334.80935.07535.27135.46735.66336.12536.51736.97937.37237.83338.22635.17535.567036.352
Long Term Investments 955.5661,268.309725.178721.632948.665952.364768.4291,955.9872,198.015002,404.1192,663.6592,646.2382,761.312779.153754.593255.17260.512260.788219.807-0-0-000000000-0-00000-0-00000000000000000000000000000000000-0.340-0.340000000000000000000000000
Tax Assets 1,873.4931,820.0861,790.1011,740.8521,933.7631,918.1111,905.3931,303.9781,452.5911,526.3561,395.6091,425.3561,234.131,265.5861,203.7821,207.931,336.9721,467.6691,452.7031,573.9121,631.494.43591.76691.766108.119108.11955.70155.70165.12865.12846.76746.76738.26738.26731.56931.56931.06331.06329.44829.44824.75124.75122.01522.01511.7911.7912.56312.56321.70725.69125.69325.69314.85814.85814.85814.85815.01615.01614.313.92515.91215.91217.64821.95900000000003030000000000000000000000000
Other Non-Current Assets 823.247298.676790.885783.8971,128.504877.1621,001.8871,072.973608.0912,544.1012,780.435339.919671.136221.469597.582808.695425.966412.85442.174388.245728.48659.99258.23157.13355.45742.03838.6635.2218.226.7826.4148.45816.0823.889144.493169.438197.126184.312141.5289.56655.15327.16310.0857.7644.4234.624192.83220.112242.32220.641234.645231.75245.672241.596292.201236.448000000000000000000-2.660-2.66000000000002.7024.20214.20214.20214.20228.15731.91787.35396.30198.917102.405122.243113.27275.804
Total Non-Current Assets 63,885.04964,301.15464,639.36165,257.56265,493.19465,723.75666,038.06553,125.85652,388.14952,092.48152,253.20251,813.69150,295.19749,409.90348,399.1345,683.95945,205.58443,695.09442,933.25843,131.01342,439.7452,497.2252,478.542,477.2622,620.3242,633.9042,630.3112,631.2772,705.8922,749.0762,780.9262,869.242,904.4222,919.3072,813.5172,807.8752,803.6962,749.8272,682.4822,570.7142,499.4292,510.6382,542.0262,572.0572,570.892,596.8852,811.0932,692.72,824.1042,653.3912,643.9912,615.2572,542.6932,477.6982,409.9742,338.0362,004.0732,061.6351,927.3781,918.1191,873.2631,895.661,888.4091,906.0751,779.7571,751.3711,723.0351,749.5751,655.3721,649.7841,655.4121,705.2421,687.6411,691.9031,736.631,747.121,700.2621,713.131,720.9911,730.8531,791.8471,787.9671,780.1851,699.0361,712.3851,533.171,509.071,422.3341,289.1461,315.1921,325.5731,336.3041,151.741,191.1721,201.9651,265.6471,318.0521,333.9961,260.2721,345.804922.899887.727
Total Assets 113,037.78112,430.169114,042.033116,506.606117,395.108114,353.163120,988.85190,774.61790,786.34790,565.8494,375.15484,876.29687,942.7382,686.11580,184.17277,440.95677,972.8774,450.80776,185.57272,585.01368,279.0167,768.9327,338.9737,677.9057,320.2317,378.5256,791.5046,578.746,314.4616,164.8555,755.2045,847.1335,482.9065,393.575,097.0025,137.5584,874.7365,042.84,888.1525,027.5024,664.7544,539.7274,455.7764,501.7354,468.8194,225.824,531.3024,254.1784,432.6394,310.234,585.234,701.3914,629.8194,740.294,962.6984,537.0544,156.1684,064.014,045.0613,783.5053,528.1733,420.6183,417.4963,398.3523,798.3893,614.1273,448.7443,440.3223,182.8553,056.4322,972.3462,958.4622,941.6092,931.4533,019.3983,173.1313,423.3423,652.3683,860.3774,062.774,914.1754,922.6154,735.8633,271.7753,837.8333,720.3543,740.6162,794.7183,862.6193,869.793,776.4813,750.0794,042.1823,824.0583,382.0943,322.9743,449.5293,305.3992,936.0313,068.3483,027.4792,322.633
Liabilities & Equity:
Current Liabilities:
Account Payables 13,159.25311,390.8720,408.33522,730.55323,154.88923,423.48824,451.4417,958.0818,485.5136,230.6477,387.89116,949.05519,543.78919,251.51419,480.88519,160.58713,103.59423,235.38423,315.32921,483.01215,747.7842,322.5471,719.24713,881.8341,913.4781,901.0881,532.4851,683.51,225.7411,306.0941,058.2811,040.261982.1251,082.382770.534958.377714.925950.865926.181,112.45861.744804.377778.172880.56887.502766.5651,094.388912.047986.967891.191,092.111,240.7021,219.3541,431.2781,507.951,349.896991.3061,092.841,113.4091,108.192929.701964.21806.144893.9531,109.295893.984837.5941,024.161762.807708.295706.923798.346780.244722.888807.172930.1791,037.0241,116.3161,087.1451,291.9891,406.171,493.6361,423.7851,257.9711,046.946977.467750.498787.16796.602898.247845.176871.83949.495821.268483.477440.838360.447364.089305.041282.4870262.812
Short Term Debt 10,997.47513,001.47814,412.51412,287.25415,400.89911,163.3111,297.625,272.7017,731.5557,515.0526,111.9989,644.177,169.6995,615.7445,353.1274,042.72410,932.6624,572.1813,440.7642,566.3083,278.9685005005005005002000200200200200200.01199.328261.892194.139200200200265247162.2441142067202137137192.905187.905187.905187.905137.9057.9057.9057.90557.905187.905187.905187.905137.905137.905187.905137.9057.9057.9057.9057.90590.74130.685109.629109.57477.531275.008428.918555.8551,081.8271,226.3941,042.8541,104.81,099.98977947487587383614.92553.284784.453710.176720.176893.208784.808816.47795.17899.51733.92786.81751.88769.440861.43
Tax Payables 645.152236.308790.561280.511775.248816.453770.241729.164694.807622.5931,196.5511,321.0611,102.742845.8471,101.819954.866722.541746.872814.743562.771489.04526.42357.11845.06564.8975.30852.91836.90633.10757.04939.98837.59416.5426.13410.36613.94730.78323.62417.1377.13434.9423.6556.47237.758-12.902-24.33135.537-13.67918.515-4.13933.254-1.186-26.69732.93235.714.52954.60923.46931.05140.76144.37414.12147.95330.66851.847.82348.50317.82253.85965.85249.3232.0343.98257.72364.26669.8852.06947.47667.41462.388113.3794.20785.33281.23971.48660.63859.72957.46447.15641.64934.24326.42922.0917.942.1422.40312.9737.6723.3853.39402.253
Deferred Revenue 03,087.8643,367.3274,901.22813,421.5712,244.7713,944.9853,521.1612,767.00703,219.7014,348.17814,154.03815,668.18813,407.75912,876.47612,274.14913,087.05510,935.20712,247.516350.488324.883327.146345.52554.129390.02268.277392.144347.889214.555309.182161.161107.86883.19183.55140.006120.78382.36396.86177.824136.715129.152125.679112.55958.08110.98753.827150.263126.059155.092151.578243.544290.162352.357213.663343.853281.719238.355186.374240.581182.834255.563199.318292.816345.305253.798196.093299.272293.552202.928221.428288.668250.485246.481242.162219.406213.073295.288235.351212204.568254.294314.69134.394178.417158.809222.001171.46147.256151.185144.874220.39177.922118.726102.25118.905101.247.918221.1610196.692
Other Current Liabilities 20,338.13220,377.86411,009.35314,241.9259,066.13411,322.59211,890.34110,026.2459,730.65327,380.02626,940.61415,058.72510,628.17122,732.2112,090.82313,420.80419,891.189,056.52910,156.26613,253.8281,778.827439.771111.14822,808.83585.872622.71366.917754.627866.509701.797285.802471.939258.154172.289163.294134.271160.539187.308351.835310.164225.914211.829168.448269.434221.103166.863153.566163.836232.352230.484244.163328.168437.222407.092483.524406.669483.486441.583481.364362.489356.332336.664354.481294.873367.18485.555411.253365.227370.459345.958293.983316.481318.878295.659289.163248.737271.117290.565371.255316.104187.515258.848315.971342.647136.564292.227224.413311.246534.283520.135483.099271.185484.738369.328283.043177.667297.967145.092172.672346.2511,441.438271.267
Total Current Liabilities 45,140.01245,006.52146,620.76349,540.24352,430.24350,384.68552,354.62937,507.3539,409.53541,748.31841,637.05538,712.56241,926.86839,903.00241,068.21237,578.98242,338.91140,297.26139,978.83937,865.91933,542.143,288.7422,712.3973,139.3322,909.7613,099.1062,542.3392,475.0332,325.3582,264.941,584.0721,749.7951,456.831,460.1321,206.0861,300.7341,106.2471,361.7971,495.1531,694.7471,369.5991,202.11,117.0921,207.7511,162.7031,111.0971,420.4911,199.2051,430.7391,305.4411,557.4321,755.591,767.7851,879.2072,035.091,7691,587.3061,745.7961,813.7291,699.3471,468.3111,452.91,396.4831,357.41,536.181,435.2661,305.2551,415.1151,277.8661,150.791,159.8541,256.431,220.6351,351.2771,589.5191,804.6522,442.0382,680.752,568.6682,775.2812,807.0352,823.692,772.0872,168.8561,841.9961,713.3321,649.561,627.0342,162.4932,170.2062,082.6932,062.6512,241.1322,025.0061,563.8321,520.4191,405.3061,303.6631,232.9781,401.5731,441.4381,397.763
Non-Current Liabilities:
Long Term Debt 23,284.10423,889.32922,409.50421,799.821,471.92822,756.28522,317.0312,438.87811,929.44412,197.81213,559.21310,440.98110,073.2879,224.7179,917.769,120.0327,8207,9708,585.9578,3855,954007,9690000002972972982982992993003000001341341351824793934550005018018018013000011011020025038038038034530038038038048040040040053.89159.412411.874409.991431.733450.342330.321330.342349.487387.83480.914366.835124.581124.581124.581124.581228.867230.06222.135220.826273.277273.871132.839148.7510160.015
Deferred Revenue Non-Current 1,436.4731,443.3851,423.9971,435.7151,348.3041,332.5571,370.3071,267.9131,160.2091,121.6551,099.2031,054.502891.434928.527835.737831.13761.212754.643700.415734.15541.224132.47133.105131.105132.685126.495126.49571.59573.37573.375073.24574503030000000000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 434.601445.362453.496464.805728.725741.701760.963199.052210.549214.511212.623214.075222.587217.113220.909222.286289.165290.636295.798297.578282.31600287.654000000000000000000000000000000000000000000000000000000000000000000000000000000
Other Non-Current Liabilities 130.7291,575.978157.7381,631.55979.035107.6693,021.3582,924.0812,925.5151,934.7891,934.9231,486.5333,795.9923,337.6211,329.6411,303.35852.10639.95632.471759.934206.2063.8113.8111,130.9243.8113.8113.8113.8113.8113.81185.5683.81183.5019.19837.08539.81135.16214.6115.62815.25419.92122.54620.02819.65819.14919.14924.30824.30830.65646.59446.59446.59449.07549.07549.07549.07546.84947.89942.6539.6533.97233.97233.97234.29432.86333.62733.23534.54836.18132.5432.4930000000000000002.755012.37812.37812.37812.37814.75514.75516.93516.96416.97419.41519.44222.006154.22313.117
Total Non-Current Liabilities 25,285.90724,467.28424,444.73523,896.15524,527.99224,938.21127,469.65816,829.92316,225.71815,468.76716,805.96313,196.09114,983.29913,707.97712,304.04711,476.8058,922.4849,055.2359,614.6429,442.5126,983.747136.281136.916134.916136.496130.306130.30675.40677.18677.186382.568374.057381.501357.198336.085338.811335.162314.6115.62815.25419.921156.546154.028154.658201.14966.149117.308117.30875.65696.59446.59446.59499.075229.075229.075229.075176.84947.89942.6539.65143.972143.972233.972284.294412.863413.627413.235379.548336.181412.54412.49338048040040040053.89159.412411.874409.991431.733450.342330.321330.342349.487387.83483.669366.835136.959136.959136.959136.959243.621244.815239.07237.791290.252293.285152.281170.757154.223173.133
Total Liabilities 70,425.91969,473.80571,065.49873,436.39876,958.23575,322.89679,824.28754,337.27455,635.25257,217.08658,443.01751,908.65356,910.16853,610.9853,372.25949,055.78751,261.39549,352.49549,593.48147,308.4340,525.8873,425.0222,849.3123,274.2473,046.2563,229.4122,672.6452,550.4392,402.5442,342.1261,966.642,123.8511,838.3311,817.3311,542.1711,639.5451,441.4091,676.4071,510.7821,710.0011,389.521,358.6461,271.121,362.4081,363.8521,177.2461,537.7991,316.5131,506.3951,402.0351,604.0261,802.1841,866.8592,108.2822,264.1641,998.0741,764.1541,793.6951,856.3781,738.9971,612.2841,596.8731,630.4551,641.6941,949.0441,848.8931,718.491,794.6631,614.0471,563.331,572.3481,636.431,700.6351,751.2771,989.5192,204.6522,495.9292,740.1622,980.5413,185.2723,238.7683,274.0323,102.4092,499.1982,191.4832,101.1622,133.2291,993.872,299.4532,307.1652,219.6532,199.612,484.7532,269.8211,802.9011,758.211,695.5581,596.9491,385.2591,572.331,595.6611,570.895
Equity:
Preferred Stock 000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 5,047.1575,047.1575,047.1565,047.1565,047.1565,047.1565,047.1555,047.1545,047.1475,047.1435,047.1435,047.1435,047.1435,047.1435,047.1435,047.1435,047.1435,047.1432,968.9082,968.9082,968.908449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408449.408418.842418.842279.228209.228
Retained Earnings 22,334.56221,223.79522,708.25321,348.44320,483.69619,149.57421,121.0319,642.39818,360.63216,594.11719,216.92117,029.79415,545.18413,671.18711,395.5813,001.32111,701.9710,104.63611,616.19410,324.4879,997.1283,182.7343,328.4843,242.4813,112.7992,987.9362,957.6832,867.1252,750.7412,661.5532,627.3872,562.1062,483.3992,415.0632,393.6552,336.8372,272.1512,205.2172,216.1942,156.3252,114.0582,019.9052,023.481,978.151,943.7911,887.3981,832.3271,776.4891,765.0681,747.0191,820.0281,738.0311,601.7841,470.8321,537.3581,377.8041,287.0261,165.3271,083.694939.52844.18752.037715.332684.949797.724713.613678.633594.038549.55473.843380.741302.774273.366213.23963.62616.881-674.815-689.696-721.984-722.847142.602118.138107.584-749.861127.391100.81590.274-707.14255.47255.07449.27842.91950.83150.64871.19559.653211.018174.601167.922124.119156.52789.104
Accumulated Other Comprehensive Income/Loss 12,271.793,300.96212,247.773,261.21411,645.4472,659.0511,788.6642,635.3811,575.9112,594.89311,511.391,775.19810,348.4971,369.54610,332.754125.018131.377116.56199.49976.4994.535-0-030.8230-0-0-0000-000-00-0-0000-0000-000000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 012,253.2808,952.313011,634.29908,952.033011,546.909,126.87010,345.652010,286.35908,985.645011,951.73611,621.757711.768711.768264.909711.768711.768711.768711.768711.768711.768711.768711.768711.768711.768485.653711.768485.653711.768711.768711.768485.653485.653485.653711.768485.653711.768711.768711.768711.768711.768711.768711.768711.768711.768711.768711.768655.579655.579655.579655.579622.3622.3622.3622.3602.212602.212602.212602.212569.85569.85569.85569.85518.199517.528516.844502.191,152.8191,152.4931,152.4111,150.9361,083.3961,081.0371,076.4611,073.031,069.551,068.9681,067.7051,854.2091,058.2861,058.1421,058.1421,058.1421,057.1891,067.7181,058.5891,075.6411,093.5441,221.44964.007953.057996.062453.406
Total Shareholders Equity 39,653.50938,524.23140,003.1838,609.12637,176.29935,831.02937,956.8536,277.19734,983.6933,188.16135,775.45432,804.14330,940.82429,063.98226,775.47728,350.11926,677.49225,065.34226,559.83925,245.13124,587.7934,343.914,489.6614,403.6574,273.9754,149.1134,118.8594,028.3013,911.9173,822.7293,788.5633,723.2823,644.5763,576.2393,554.8323,498.0133,433.3273,366.3933,377.3713,317.5023,275.2343,181.0813,184.6573,139.3263,104.9673,048.5742,993.5032,937.6652,926.2442,908.1952,981.2042,899.2072,762.962,632.0082,698.5342,538.982,392.0142,270.3152,188.6822,044.5081,915.8891,823.7451,787.0411,756.6581,849.3451,765.2341,730.2541,645.6591,568.8081,493.1011,399.9991,322.0321,240.9741,180.1761,029.879968.479927.413912.206879.836877.4981,675.4061,648.5831,633.454772.5771,646.351,619.1921,607.387800.8481,563.1661,562.6241,556.8281,550.4691,557.4281,554.2381,579.1931,564.7641,753.971,708.451,550.7711,496.0181,431.817751.737
Total Equity 42,611.8641,512.97942,976.53541,634.49340,436.87339,030.26641,164.56436,437.34435,151.09433,348.75435,932.13732,967.64431,032.56229,075.13526,811.91328,385.16926,711.47625,098.31226,592.09225,276.58227,753.134,343.914,489.6618,996.7674,273.9754,149.1134,118.8594,028.3013,911.9173,822.7293,788.5633,723.2823,644.5763,576.2393,554.8323,498.0133,433.3273,366.3933,377.3713,317.5023,275.2343,181.0813,184.6573,139.3263,104.9673,048.5742,993.5032,937.6652,926.2442,908.1952,981.2042,899.2072,762.962,632.0082,698.5342,538.982,392.0142,270.3152,188.6822,044.5081,915.8891,823.7451,787.0411,756.6581,849.3451,765.2341,730.2541,645.6591,568.8081,493.1011,399.9991,322.0321,240.9741,180.1761,029.879968.479927.413912.206879.836877.4981,675.4061,648.5831,633.454772.5771,646.351,619.1921,607.387800.8481,563.1661,562.6241,556.8281,550.4691,557.4281,554.2381,579.1931,564.7641,753.971,708.451,550.7711,496.0181,431.817751.737
Total Liabilities & Shareholders Equity 113,037.78112,430.169114,042.033116,506.606117,395.108114,353.163120,988.85190,774.61790,786.34790,565.8494,375.15484,876.29687,942.7382,686.11580,184.17277,440.95677,972.8774,450.80776,185.57272,585.01368,279.0167,768.9327,338.9737,677.9057,320.2317,378.5256,791.5046,578.746,314.4616,164.8555,755.2045,847.1335,482.9065,393.575,097.0025,137.5584,874.7365,042.84,888.1525,027.5024,664.7544,539.7274,455.7764,501.7354,468.8194,225.824,531.3024,254.1784,432.6394,310.234,585.234,701.3914,629.8194,740.294,962.6984,537.0544,156.1684,064.014,045.0613,783.5053,528.1733,420.6183,417.4963,398.3523,798.3893,614.1273,448.7443,440.3223,182.8553,056.4322,972.3462,958.4622,941.6092,931.4533,019.3983,173.1313,423.3423,652.3683,860.3774,062.774,914.1754,922.6154,735.8633,271.7753,837.8333,720.3543,740.6162,794.7183,862.6193,869.793,776.4813,750.0794,042.1823,824.0583,382.0943,322.9743,449.5293,305.3992,936.0313,068.3483,027.4792,322.633