China CIFCO Investment Co., Ltd
SZSE:000996.SZ
4.82 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.512 | 12.732 | 0.428 | 0.46 | 0.895 | 1.016 | 1.589 | 1.824 | 3.191 | 13.895 | 5.209 | 1.267 | 2.497 | 4.913 | 3.463 | 3.518 | 3.136 | 13.123 | 143.723 | 140.969 | 145.301 | 129.487 | 132.562 | 133.045 | 116.992 | 153.194 | 152.765 | 154.725 | 93.586 | 123.04 | 21.121 | 20.931 | 38.041 | 48.038 | 31.201 | 26.701 | 35.519 | 36.279 | 24.234 | 32.848 | 27.688 | 30.092 | 32.707 | 44.472 | 122.748 | 131.923 | 107.842 | 85.068 | 85.727 | 96.628 | 100.776 | 105.981 | 36.549 | 27.07 | 25.061 | 24.42 | 59.977 | 316.183 | 290.835 | 260.021 | 284.279 | 240.513 | 78.674 | 59.645 | 64.993 | 94.719 | 234.682 | 20.545 | 46.238 | 14.119 | 10.49 | 18.569 | 13.442 | 14.19 | 18.821 | 9.048 | 0 | 28.606 | 34.05 | 33.395 | 0 | 45.301 | 0 | 63.976 | 69.203 | 93.822 | 166.651 | 155.03 | 0 | 164.377 | 343.387 | 149.643 | 35.562 | 31.679 |
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 | 26.179 | 0 | 547.208 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0.52 | 0.513 | 5.352 | 5.364 | 6.253 | 0 | 0 | 297.503 | 0 | 0 | 0 | 0 | 206.623 | 0 | 0.02 | 0 | 2.241 | 4.389 | 0.636 | 0.389 | 0 | 0 | 0.064 | 0.108 | 0.309 | 130.065 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.798 | 0 | 0 |
Cash and Short Term Investments
| 0.512 | 12.732 | 0.428 | 0.46 | 0.895 | 1.016 | 1.589 | 1.824 | 3.191 | 13.895 | 5.209 | 1.267 | 2.497 | 4.913 | 3.463 | 3.518 | 3.136 | 13.123 | 143.723 | 140.969 | 145.301 | 129.487 | 132.562 | 133.045 | 116.992 | 153.194 | 152.765 | 154.725 | 93.586 | 123.04 | 21.121 | 20.931 | 38.041 | 48.038 | 31.201 | 26.701 | 35.519 | 36.279 | 24.234 | 34.848 | 28.208 | 30.604 | 38.059 | 49.835 | 122.748 | 131.923 | 107.842 | 85.068 | 85.727 | 96.628 | 100.776 | 105.981 | 36.549 | 27.07 | 25.081 | 24.42 | 62.218 | 320.572 | 291.471 | 260.411 | 284.279 | 240.513 | 78.738 | 59.753 | 65.302 | 94.719 | 234.682 | 20.545 | 46.238 | 14.119 | 10.49 | 18.569 | 13.442 | 14.19 | 18.821 | 9.048 | 0 | 28.606 | 34.05 | 33.395 | 0 | 45.301 | 0 | 63.976 | 69.203 | 93.822 | 166.651 | 155.03 | 0 | 164.377 | 343.387 | 244.441 | 35.562 | 31.679 |
Net Receivables
| 0.012 | 0.012 | 27.889 | 26.07 | 1.883 | 26.143 | 28.891 | 29.173 | 28.47 | 31.211 | 31.181 | 30.979 | 30.664 | 28.059 | 32.341 | 27.879 | 34.942 | 25.438 | 34.879 | 38.384 | 39.234 | 47.417 | 37.129 | 30.947 | 57.485 | 25.436 | 12.854 | 11.301 | 0 | 21.52 | 9.223 | 7.339 | 13.274 | 17.209 | 12.322 | 7.905 | 8.358 | 8.132 | 34.33 | 160.097 | 198.302 | 9.093 | 13.558 | 17.321 | 22.994 | 11.565 | 12.692 | 12.263 | 11.569 | 6.371 | 8.322 | 13.491 | 9.799 | 8.373 | 7.973 | 6.489 | 4.937 | 9.865 | 173.562 | 280.823 | 48.568 | 219.287 | 256.856 | 330.555 | 458.091 | 318.069 | 179.133 | 175.935 | 165.248 | 256.104 | 215.139 | 238.157 | 298.864 | 294.327 | 252.683 | 384.282 | 0 | 348.917 | 372.493 | 358.277 | 0 | 342.217 | 0 | 233.391 | 252.619 | 257.097 | 183.266 | 167.57 | 0 | 195.707 | 36.587 | 42.981 | 16.456 | 4.536 |
Inventory
| 0 | 2.092 | 0.098 | 1.176 | 5.925 | 7.171 | 12.06 | 12.432 | 15.906 | 14.227 | 13.298 | 16.11 | 21.245 | 24.232 | 24.039 | 22.669 | 19.704 | 24.369 | 14.706 | 18.054 | 27.922 | 21.554 | 19.436 | 22.346 | 20.024 | 18.938 | 18.005 | 20.293 | 0 | 17.728 | 18.642 | 23.33 | 25.801 | 13.805 | 15.801 | 19.218 | 15.217 | 25.92 | 22.426 | 23.81 | 109.744 | 22.934 | 28.015 | 24.495 | 22.571 | 18.888 | 26.138 | 27.369 | 21.481 | 21.687 | 24.112 | 21.576 | 22.533 | 14.941 | 23.738 | 21.646 | 15.501 | 16.221 | 12.072 | 11.277 | 8.089 | 10.106 | 15.72 | 14.696 | 23.449 | 14.528 | 12.562 | 20.485 | 18.682 | 7.051 | 29.118 | 12.498 | 14.455 | 12.245 | 10.211 | 8.129 | 0 | 3.139 | 3.605 | 7.79 | 0 | 8.873 | 0 | 14.219 | 21.097 | 21.819 | 36.353 | 33.398 | 0 | 27.45 | 23.58 | 24.519 | 26.503 | 25.082 |
Other Current Assets
| 3.178 | 1.091 | 1.29 | 1.291 | 15.984 | 1.29 | 1.235 | 1.259 | 1.235 | 1.321 | 1.166 | 1.166 | 1.125 | 1.125 | 0.996 | 0.995 | 0.99 | 0.903 | 0.78 | 0.661 | 0.542 | 0.527 | 0.636 | 1.294 | 0.989 | 0.845 | 0.711 | 1.214 | -1.85 | 1.212 | 0.136 | 2.25 | 2.202 | 2.202 | 1.35 | 1.35 | -0.434 | 2.17 | -11.117 | 4.217 | 17.367 | 6.67 | -0.569 | -1.015 | -1.413 | -0.477 | -0.711 | -0.473 | -0.436 | -0.239 | -0.382 | -0.444 | -0.59 | -0.281 | -0.566 | -0.613 | -0.883 | 235.349 | 0.689 | 0.473 | 69.871 | -80.339 | 0.335 | 0.202 | 0.44 | 0.013 | 0.029 | 0.053 | 0.028 | -80.905 | -76.125 | -111.243 | -142.836 | -139.736 | 0.322 | -174.548 | 0 | -162.365 | -104.992 | -99.349 | 0 | -94.631 | 0 | -64.495 | -73.896 | -82.953 | 0.046 | 0.046 | 338 | -55.013 | -2.878 | 45.138 | 17.031 | 10.941 |
Total Current Assets
| 3.703 | 15.926 | 29.704 | 28.997 | 24.687 | 35.621 | 43.775 | 44.688 | 48.802 | 60.654 | 50.854 | 49.522 | 55.531 | 58.329 | 60.839 | 55.061 | 58.772 | 63.833 | 194.089 | 198.068 | 212.999 | 198.985 | 189.763 | 187.632 | 195.49 | 198.413 | 184.335 | 187.533 | 131.745 | 163.5 | 49.122 | 53.85 | 79.318 | 81.255 | 60.674 | 55.174 | 58.66 | 72.502 | 69.874 | 222.972 | 353.622 | 69.302 | 79.063 | 90.636 | 166.9 | 161.899 | 145.962 | 124.228 | 118.341 | 124.448 | 132.828 | 140.605 | 68.291 | 50.102 | 56.225 | 51.941 | 81.773 | 582.007 | 477.794 | 552.983 | 410.806 | 389.566 | 351.649 | 405.206 | 547.283 | 427.33 | 426.406 | 217.019 | 230.196 | 196.369 | 178.622 | 157.98 | 183.925 | 181.026 | 282.037 | 226.911 | 0 | 218.297 | 305.155 | 300.113 | 0 | 301.76 | 0 | 247.091 | 269.023 | 289.784 | 386.317 | 356.045 | 338 | 332.52 | 400.676 | 357.079 | 95.553 | 72.237 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.643 | 0.646 | 16.776 | 17.673 | 20.181 | 20.514 | 21.612 | 22.976 | 25.141 | 26.321 | 25.743 | 26.55 | 28.424 | 2.189 | 3.436 | 3.586 | 3.818 | 3.432 | 2.746 | 2.69 | 2.946 | 2.998 | 3.408 | 3.616 | 3.75 | 3.965 | 4.063 | 4.102 | 4.428 | 4.449 | 51.489 | 52.675 | 53.748 | 54.758 | 60.795 | 62.021 | 63.187 | 65.336 | 65.55 | 66.394 | 67.658 | 68.885 | 70.34 | 71.053 | 72.072 | 73.385 | 74.354 | 75.777 | 77.088 | 78.249 | 79.641 | 81.129 | 198.501 | 200.576 | 202.29 | 204.505 | 206.769 | 228.084 | 229.64 | 116.735 | 118.444 | 120.477 | 206.935 | 209.992 | 213.919 | 215.225 | 219.274 | 220.214 | 222.613 | 225.042 | 222.448 | 223.877 | 226.617 | 231.375 | 234.253 | 237.11 | 0 | 232.564 | 236.385 | 237.236 | 0 | 241.252 | 0 | 215.916 | 244.332 | 247.161 | 195.563 | 197.415 | 0 | 200.696 | 105.898 | 118.945 | 119.752 | 123.162 |
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 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 14.751 | 29.076 | 29.076 | 30.535 | 13.108 | 29.076 | 29.276 | 29.276 | 29.276 | 29.276 | 0 | 0 | 0 | 0 | 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 | 0.082 | 0.082 | 3.387 | 0.082 | 0.123 | 0.123 | 0.144 | 0.164 | 0.205 | 0.205 | 0.258 | 0.27 | 0.364 | 0.376 | 0.388 | 0.401 | 0.085 | 0.097 | 0.109 | 0.121 | 0.133 | 0.145 | 0.157 | 0.169 | 0.181 | 0.194 | 0.206 | 0.218 | 24.522 | 24.707 | 24.892 | 25.078 | 26.775 | 26.972 | 27.168 | 27.364 | 27.56 | 27.797 | 27.994 | 28.192 | 28.389 | 28.708 | 29.224 | 29.786 | 30.355 | 30.926 | 31.496 | 32.066 | 32.271 | 32.723 | 33.282 | 33.84 | 34.398 | 34.956 | 35.515 | 40.088 | 40.581 | 41.208 | 41.836 | 42.463 | 13.333 | 13.569 | 13.407 | 13.814 | 14.23 | 14.563 | 14.971 | 15.378 | 15.801 | 16.193 | 16.596 | 17.007 | 17.412 | 17.824 | 0 | 18.626 | 6.12 | 6.156 | 0 | 6.239 | 0 | 6.323 | 6.388 | 6.082 | 4.837 | 4.881 | 0 | 4.97 | 5.017 | 5.138 | 3.045 | 3.112 |
Goodwill and Intangible Assets
| 0 | 0 | 0.082 | 0.082 | 3.387 | 0.082 | 0.123 | 0.123 | 0.144 | 0.164 | 0.205 | 0.205 | 0.258 | 0.27 | 0.364 | 0.376 | 0.388 | 0.401 | 0.085 | 0.097 | 0.109 | 0.121 | 0.133 | 0.145 | 0.157 | 0.169 | 0.181 | 0.194 | 0.206 | 0.218 | 24.522 | 24.707 | 24.892 | 25.078 | 26.775 | 26.972 | 27.168 | 27.364 | 27.56 | 27.797 | 27.994 | 28.192 | 28.389 | 28.708 | 29.224 | 29.786 | 45.106 | 45.677 | 46.247 | 46.817 | 47.022 | 47.474 | 48.033 | 48.591 | 49.149 | 49.707 | 50.266 | 69.164 | 69.657 | 71.744 | 54.944 | 71.539 | 42.61 | 42.845 | 42.683 | 43.09 | 14.23 | 14.563 | 14.971 | 15.378 | 15.801 | 16.193 | 16.596 | 17.007 | 17.412 | 17.824 | 0 | 18.626 | 6.12 | 6.156 | 0 | 6.239 | 0 | 6.323 | 6.388 | 6.082 | 4.837 | 4.881 | 0 | 4.97 | 5.017 | 5.138 | 3.045 | 3.112 |
Long Term Investments
| 662.35 | 659.451 | 651.429 | 651.847 | 643.486 | 642.936 | 641.559 | 635.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 534.541 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 471.49 | 467.141 | 462.992 | 447.462 | 439.298 | 361.325 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 199.141 | 0 | 109.343 | 31.799 | 35.553 | 35.799 | 0 | 0 | 21.019 | -79.216 | -164.912 | -104.981 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94.69 | 0 | 0 |
Tax Assets
| 0 | 0 | -651.429 | -651.847 | -643.486 | -642.936 | -641.559 | -635.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.778 | 0 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.066 | 0.066 | 0.066 | 0.066 | 0.048 | 0.048 | 0.048 | 0.048 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.049 | 0.421 | 0.378 | 1.679 | 1.679 | 1.418 | 1.512 | 1.512 | 1.512 | 2.59 | 2.59 | 2.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.798 | 0 | 0 |
Other Non-Current Assets
| 0 | 0 | 652.078 | 652.518 | 644.137 | 643.669 | 642.352 | 636.363 | 632.202 | 626.883 | 622.104 | 617.285 | 613.673 | 607.763 | 620.617 | 614.685 | 611.529 | 607.532 | 605.212 | 597.828 | 409.237 | 424.038 | 414.455 | 408.87 | 403.831 | 397.44 | 503.976 | 485.591 | -26.179 | 554.518 | 547.513 | 541.486 | 520.816 | 516.589 | 512.012 | 505.8 | 496.751 | 489.293 | 481.17 | 2.126 | 0.656 | 0.685 | 5.578 | 5.646 | 6.514 | 363.618 | 280.643 | 297.761 | 288.263 | 279.615 | 219.911 | 213.319 | 206.741 | 201.333 | 0.296 | 193.408 | 2.46 | 9.963 | 6.457 | 1.954 | 36.598 | 16.16 | 0.265 | 100.417 | 186.043 | 130.3 | 65.598 | 75.714 | 61.16 | 61.16 | 49.608 | 50.903 | 31.503 | 31.503 | 14.174 | 14.182 | 492.801 | 14.182 | 1.485 | 1.49 | 552.314 | 11.57 | 548.884 | 83.014 | 36.192 | 35.91 | 7.415 | 7.143 | 211.18 | 6.895 | 12.037 | 1.247 | 0.021 | 0.025 |
Total Non-Current Assets
| 662.993 | 660.097 | 668.937 | 670.272 | 667.705 | 664.264 | 664.087 | 659.462 | 657.487 | 653.368 | 648.052 | 644.04 | 642.356 | 610.222 | 624.417 | 618.647 | 615.735 | 611.365 | 608.042 | 600.614 | 412.291 | 427.157 | 417.996 | 412.631 | 407.738 | 401.574 | 508.22 | 489.886 | 565.773 | 559.184 | 623.533 | 618.877 | 599.467 | 596.434 | 599.592 | 594.802 | 587.115 | 582.003 | 574.346 | 567.874 | 563.515 | 560.82 | 551.817 | 544.754 | 469.184 | 466.836 | 400.152 | 419.264 | 411.647 | 404.731 | 346.623 | 341.971 | 453.324 | 450.548 | 450.924 | 447.669 | 368.887 | 339.059 | 341.728 | 226.61 | 211.665 | 209.855 | 272.247 | 275.549 | 279.245 | 285.146 | 301.692 | 313.082 | 301.335 | 301.58 | 287.857 | 290.973 | 274.715 | 279.885 | 265.839 | 269.116 | 492.801 | 265.372 | 243.99 | 244.882 | 552.314 | 259.062 | 548.884 | 305.252 | 286.911 | 289.153 | 207.816 | 209.439 | 211.18 | 212.561 | 122.952 | 125.438 | 122.818 | 126.299 |
Total Assets
| 666.696 | 676.023 | 698.64 | 699.27 | 692.393 | 699.886 | 707.862 | 704.149 | 706.289 | 714.022 | 698.906 | 693.561 | 697.886 | 668.551 | 685.256 | 673.708 | 674.507 | 675.198 | 802.131 | 798.683 | 625.291 | 626.142 | 607.759 | 600.264 | 603.228 | 599.987 | 692.555 | 677.419 | 697.518 | 722.684 | 672.655 | 672.727 | 678.784 | 677.688 | 660.265 | 649.976 | 645.775 | 654.505 | 644.219 | 790.846 | 917.137 | 630.122 | 630.88 | 635.39 | 636.084 | 628.736 | 546.114 | 543.491 | 529.987 | 529.178 | 479.451 | 482.576 | 521.615 | 500.65 | 507.149 | 499.61 | 450.66 | 921.066 | 819.522 | 779.593 | 622.472 | 599.421 | 623.896 | 680.755 | 826.528 | 712.476 | 728.099 | 530.101 | 531.531 | 497.949 | 466.479 | 448.953 | 458.639 | 460.911 | 547.876 | 496.027 | 492.801 | 483.669 | 549.145 | 544.995 | 552.314 | 560.822 | 548.884 | 552.343 | 555.934 | 578.937 | 594.132 | 565.484 | 549.18 | 545.081 | 523.628 | 482.517 | 218.371 | 198.536 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 4.538 | 4.538 | 6.853 | 5.906 | 7.424 | 7.419 | 11.631 | 13.874 | 20.577 | 27.395 | 16.524 | 7.809 | 16.342 | 18.681 | 22.329 | 16.144 | 11.767 | 15.797 | 18.869 | 13.195 | 24.094 | 28.419 | 23.41 | 19.216 | 27.35 | 29.575 | 13.52 | 8.548 | 36.391 | 64.748 | 26.739 | 30.589 | 47.317 | 46.011 | 28.886 | 18.255 | 21.041 | 33.281 | 29.115 | 34.665 | 11.785 | 23.47 | 33.47 | 37.081 | 41.575 | 35.342 | 25.769 | 30.361 | 22.949 | 28.518 | 38.512 | 44.398 | 44.848 | 26.689 | 30.888 | 26.659 | 29.961 | 43.561 | 35.006 | 49.938 | 35.11 | 20.865 | 17.846 | 21.796 | 28.909 | 20.156 | 14.732 | 22.334 | 25.981 | 23.235 | 18.89 | 20.249 | 18.353 | 20.645 | 23.865 | 19.255 | 0 | 14.209 | 8.291 | 6.632 | 0 | 7.498 | 0 | 39.609 | 21.758 | 20.659 | 20.253 | 19.019 | 0 | 9.746 | 5.075 | 11.632 | 22.867 | 17.136 |
Short Term Debt
| 0.407 | 0.407 | 3.781 | 4.151 | 3.966 | 3.966 | 5.24 | 5.24 | 1.693 | 5.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 140 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 30 | 49 | 69 | 69 | 39 | 19 | 69 | 69 | 39 | 40 | 32.5 | 34.5 | 35 | 35 | 35 | 0 | 50 | 70 | 70 | 0 | 70 | 0 | 65 | 65 | 95 | 95 | 65 | 0 | 65 | 55 | 35 | 32.5 | 35.5 |
Tax Payables
| 6.942 | 6.966 | 6.743 | 6.851 | 4.602 | 5.807 | 5.125 | 5.092 | 4.566 | 5.048 | 4.439 | 4.541 | 3.673 | 3.495 | 3.081 | 3.04 | 3.609 | 2.835 | 3.224 | 2.718 | 1.816 | 2.73 | 2.764 | 2.771 | 2.712 | 2.745 | 2.719 | 2.74 | 0.142 | 2.759 | 3.181 | 4.292 | 3.547 | 4.348 | 4.759 | 4.349 | 3.925 | 4.46 | 2.78 | 4.449 | 3.837 | 4.427 | 2.195 | 2.581 | 2.831 | 3.895 | 2.519 | 2.305 | 3.264 | 3.216 | 2.54 | 3.07 | 2.837 | 4.174 | 3.149 | 2.932 | 3.888 | 4.513 | 4.304 | 4.555 | 6.363 | 6.832 | 5.339 | 4.738 | 3.128 | 5.483 | 3.595 | 3.009 | 2.194 | 4.868 | 1.946 | 3.309 | 2.49 | 2.907 | 1.868 | 1.698 | 0 | 1.939 | 2.368 | 1.403 | 0 | 0.695 | 0 | -0.572 | 1.462 | 1.754 | 1.039 | 1.515 | 0 | -0.569 | 4.669 | 3.654 | 2.911 | 1.295 |
Deferred Revenue
| 0 | 0 | 155.846 | 156.53 | 0 | 0.203 | 1.098 | 0 | 0 | 146.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.743 | 7.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 437.72 | 346.525 | 293.37 | 168.531 | 136.665 | 150.98 | 184.54 | 327.121 | 250.426 | 292.45 | 40.362 | 43.373 | 46.61 | 22.434 | 12.424 | 25.373 | 28.038 | 113.114 | 68.334 | 0 | 49.77 | 58.357 | 54.785 | 0 | 71.704 | 0 | 32.313 | 32.28 | 28.35 | 11.989 | 17.542 | 0 | 13.113 | 18.85 | 19.354 | 24.495 | 17.401 |
Other Current Liabilities
| 144.747 | 156.296 | -6.203 | -6.767 | 146.074 | 150.652 | 146.641 | 143.56 | 139.731 | -4.879 | 135.546 | 138.821 | 134.529 | 132.821 | 146.481 | 144.24 | 150.315 | 150.371 | 192.779 | 201.19 | 14.855 | 15.37 | 10.204 | 8.047 | 5.01 | 4.491 | 4.102 | 3.685 | 4.816 | 4.022 | 6.503 | 6.367 | 4.392 | 6.402 | 4.398 | 5.271 | 4.471 | 5.443 | 5.807 | -0.853 | 156.289 | 7.073 | 4.397 | 11.035 | 3.639 | 4.773 | 3.514 | 3.471 | 3.357 | 3.479 | 3.092 | 3.594 | 54.278 | 53.529 | 56.323 | 54.268 | 12.358 | -2.41 | -2.004 | -2.958 | -4.593 | -4.703 | -5.145 | -4.595 | -1.854 | -1.509 | -0.626 | 0.27 | -0.06 | -2.194 | -1.013 | -2.567 | -1.512 | -2.426 | -0.844 | -1.231 | 0 | -1.47 | -0.851 | 0.87 | 0 | 1.021 | 0 | 7.293 | 5.174 | 4.9 | 1.911 | 1.481 | 94.65 | 2.911 | 3.081 | -0.703 | 4.426 | 8.14 |
Total Current Liabilities
| 156.635 | 168.208 | 167.019 | 166.671 | 162.066 | 168.047 | 169.734 | 167.766 | 166.566 | 178.88 | 156.509 | 151.171 | 154.544 | 154.997 | 171.891 | 163.424 | 165.691 | 169.003 | 214.872 | 217.102 | 40.765 | 46.518 | 36.378 | 30.034 | 35.072 | 36.81 | 20.341 | 14.972 | 41.349 | 71.529 | 36.423 | 41.248 | 55.256 | 56.761 | 38.043 | 27.874 | 29.437 | 43.184 | 37.702 | 189.004 | 319.622 | 34.97 | 40.063 | 50.697 | 48.045 | 44.01 | 31.803 | 36.137 | 29.571 | 35.213 | 44.145 | 51.061 | 101.964 | 84.392 | 90.36 | 83.859 | 46.206 | 513.384 | 413.831 | 374.906 | 235.412 | 189.659 | 218.021 | 275.479 | 426.304 | 313.557 | 329.151 | 134.976 | 140.488 | 111.519 | 82.257 | 65.915 | 79.205 | 84.165 | 173.003 | 123.056 | 0 | 114.447 | 138.165 | 133.69 | 0 | 150.918 | 0 | 143.643 | 125.674 | 150.663 | 130.192 | 104.557 | 94.65 | 90.202 | 86.676 | 68.937 | 87.199 | 79.473 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 14.085 | 14.772 | 17.397 | 17.397 | 17.437 | 18.679 | 23.099 | 20.577 | 24.704 | 25.484 | 26.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.676 | 1.25 | 1.836 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.34 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 33.781 | 33.781 | 47.865 | 48.553 | 51.177 | 51.177 | 51.218 | 52.46 | 56.88 | 54.358 | 58.485 | 59.265 | 60.32 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 33.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.105 | 0 | 1.105 | 0 | 0 | 1.105 | 1.105 | 0 | 0 | 0.34 | 0.676 | 1.25 | 1.836 | 0 | 0 |
Total Liabilities
| 190.416 | 201.988 | 214.884 | 215.224 | 213.243 | 219.224 | 220.952 | 220.226 | 223.446 | 233.238 | 214.993 | 210.436 | 214.864 | 188.778 | 205.672 | 197.205 | 199.472 | 202.784 | 248.653 | 250.883 | 74.546 | 80.299 | 70.159 | 63.815 | 68.852 | 70.591 | 54.122 | 48.753 | 75.13 | 105.31 | 70.204 | 75.029 | 89.037 | 90.542 | 71.824 | 61.655 | 63.218 | 76.965 | 71.483 | 222.785 | 353.403 | 68.751 | 73.844 | 84.478 | 81.826 | 77.791 | 31.803 | 36.137 | 29.571 | 35.213 | 44.145 | 51.061 | 101.964 | 84.392 | 90.36 | 83.859 | 46.206 | 513.384 | 413.831 | 374.906 | 235.412 | 189.659 | 218.021 | 275.479 | 426.304 | 313.557 | 329.151 | 134.976 | 140.488 | 111.519 | 82.257 | 65.915 | 79.205 | 84.165 | 173.003 | 123.056 | 492.801 | 114.447 | 138.165 | 133.69 | 552.314 | 150.918 | 548.884 | 143.643 | 125.674 | 150.663 | 130.192 | 104.557 | 94.99 | 90.878 | 87.926 | 70.773 | 87.199 | 79.473 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 3.943 | 3.943 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 345 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 230 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 115 | 0 | 115 | 115 | 115 | 0 | 115 | 0 | 115 | 115 | 115 | 115 | 115 | 0 | 115 | 115 | 115 | 80 | 80 |
Retained Earnings
| 91.091 | 88.861 | 96.541 | 96.519 | 94.875 | 96.387 | 99.257 | 99.559 | 99.348 | 99.786 | 104.68 | 103.932 | 104.692 | 101.442 | 102.53 | 99.448 | 97.98 | 95.359 | 126.886 | 124.112 | 122.118 | 122.458 | 115.617 | 114.377 | 112.014 | 107.274 | 104.958 | 95.169 | 88.938 | 83.882 | 79.616 | 74.92 | 66.945 | 64.358 | 67.711 | 67.483 | 61.733 | 56.691 | 60.089 | 147.173 | 142.804 | 140.701 | 137.8 | 131.676 | 135.022 | 131.708 | 61.455 | 54.498 | 47.56 | 41.109 | 31.354 | 27.562 | 15.699 | 12.306 | 12.079 | 9.808 | -1.491 | -4.195 | -5.12 | -5.966 | -20.896 | -9.249 | -12.412 | -12.74 | -17.021 | -18.13 | -18.767 | -19.526 | -23.089 | -27.39 | -26.791 | -27.852 | -30.774 | -33.096 | -34.739 | -34.889 | 0 | -37.972 | 0.281 | 0.698 | 0 | -0.214 | 0 | -8.179 | -7.78 | -9.458 | 22.347 | 20.144 | 0 | 14.55 | 16.838 | 8.969 | 13.309 | 1.309 |
Accumulated Other Comprehensive Income/Loss
| 0.948 | 0.933 | 42.215 | 22.893 | 39.275 | 19.641 | 42.652 | 19.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Total Stockholders Equity
| 35.298 | 35.298 | 0 | 19.633 | 0 | 19.633 | 0 | 19.633 | 38.495 | 35.998 | 34.233 | 34.193 | 33.331 | 33.331 | 32.055 | 32.055 | 32.055 | 32.055 | 81.592 | 78.687 | 83.627 | 78.384 | 77.503 | 77.503 | 77.788 | 77.503 | 188.838 | 303.838 | 303.838 | 303.838 | 293.155 | 293.155 | 293.155 | 293.155 | 290.973 | 290.973 | 290.973 | 290.973 | 282.659 | 190.867 | 190.896 | 190.607 | 189.013 | 189.013 | 189.013 | 189.013 | 222.604 | 222.604 | 222.604 | 222.604 | 173.687 | 173.687 | 173.687 | 173.687 | 174.445 | 174.436 | 174.436 | 175.88 | 174.527 | 174.527 | 171.951 | 173.07 | 172.535 | 172.535 | 287.535 | 287.535 | 286.06 | 286.06 | 286.06 | 286.06 | 284.245 | 284.245 | 284.245 | 284.245 | 283.733 | 283.733 | 362.802 | 283.733 | 284.25 | 284.25 | 399.561 | 284.25 | 400.259 | 290.308 | 290.308 | 290.308 | 289.076 | 289.076 | 0 | 289.076 | 284.45 | 284.444 | 36.746 | 36.746 |
Total Shareholders Equity
| 476.28 | 474.035 | 483.756 | 484.046 | 479.149 | 480.661 | 486.909 | 483.923 | 482.843 | 480.784 | 483.913 | 483.125 | 483.023 | 479.772 | 479.584 | 476.502 | 475.034 | 472.414 | 553.478 | 547.799 | 550.745 | 545.843 | 538.12 | 536.88 | 534.802 | 529.777 | 638.796 | 629.007 | 622.776 | 617.72 | 602.771 | 598.075 | 590.1 | 587.513 | 588.683 | 588.456 | 582.706 | 577.663 | 572.748 | 568.039 | 563.7 | 561.308 | 556.812 | 550.689 | 554.034 | 550.721 | 514.059 | 507.102 | 500.164 | 493.713 | 435.04 | 431.249 | 419.385 | 415.992 | 416.524 | 414.243 | 402.944 | 401.685 | 399.407 | 398.561 | 381.055 | 393.821 | 390.123 | 389.795 | 385.513 | 384.405 | 382.293 | 381.534 | 377.971 | 373.67 | 372.454 | 371.393 | 368.47 | 366.149 | 363.994 | 363.844 | 362.802 | 360.761 | 399.531 | 399.948 | 399.561 | 399.036 | 400.259 | 397.129 | 397.529 | 395.85 | 426.424 | 424.22 | 418.53 | 418.626 | 416.288 | 408.413 | 130.055 | 118.055 |
Total Equity
| 476.28 | 474.035 | 483.756 | 484.046 | 479.149 | 480.661 | 486.909 | 483.923 | 482.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 666.696 | 676.023 | 698.64 | 699.27 | 692.393 | 699.886 | 707.862 | 704.149 | 706.289 | 714.022 | 698.906 | 693.561 | 697.886 | 668.551 | 685.256 | 673.708 | 674.507 | 675.198 | 802.131 | 798.683 | 625.291 | 626.142 | 607.759 | 600.264 | 603.228 | 599.987 | 692.555 | 677.419 | 697.518 | 722.684 | 672.655 | 672.727 | 678.784 | 677.688 | 660.265 | 649.976 | 645.775 | 654.505 | 644.219 | 790.846 | 917.137 | 630.122 | 630.88 | 635.39 | 636.084 | 628.736 | 546.114 | 543.491 | 529.987 | 529.178 | 479.451 | 482.576 | 521.615 | 500.65 | 507.149 | 499.61 | 450.66 | 921.066 | 819.522 | 779.593 | 622.472 | 599.421 | 623.896 | 680.755 | 826.528 | 712.476 | 728.099 | 530.101 | 531.531 | 497.949 | 466.479 | 448.953 | 458.639 | 460.911 | 547.876 | 496.027 | 492.801 | 483.669 | 549.145 | 544.995 | 552.314 | 560.822 | 548.884 | 552.343 | 555.934 | 578.937 | 594.132 | 565.484 | 549.18 | 545.081 | 523.628 | 482.517 | 218.371 | 198.536 |