Shandong Yisheng Livestock & Poultry Breeding Co., Ltd.
SZSE:002458.SZ
10.07 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 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 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,274.541 | 534.879 | 850.606 | 909.287 | 276.405 | 591.308 | 505.761 | 449.036 | 443.667 | 315.333 | 300.842 | 412.514 | 426.707 | 671.056 | 755.653 | 630.171 | 868.442 | 1,122.776 | 822.202 | 1,404.748 | 663.636 | 287.515 | 377.055 | 179.951 | 192.513 | 180.941 | 117.221 | 151.675 | 116.578 | 138.942 | 59.776 | 100.728 | 196.895 | 209.873 | 275.884 | 68.355 | 88.453 | 68.326 | 69.546 | 168.39 | 123.791 | 73.857 | 70.635 | 116.224 | 154.135 | 290.167 | 222.359 | 354.681 | 319.357 | 356.657 | 449.005 | 362.905 | 426.187 | 353.829 | 455.521 | 492.392 | 612.084 | 72.3 | 47.433 |
Short Term Investments
| 0 | 0 | 0 | 0 | -530.578 | -553.739 | -5.503 | -5.563 | 0 | 300.745 | 305.493 | 10 | 0 | -582.073 | -427.505 | -434.377 | -391.047 | -418.07 | -455.479 | -476.769 | -459.116 | -412.619 | -376.072 | -359.181 | -297.263 | -359.782 | -333.114 | -296.589 | -259.727 | -258.856 | -247.338 | -217.811 | -204.947 | -214.868 | -246.605 | -259.566 | -248.839 | -239.833 | -238.425 | -253.194 | -218.859 | -236.316 | -207.391 | -198.432 | -192.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,274.541 | 534.879 | 850.606 | 909.287 | 276.405 | 591.308 | 505.761 | 449.036 | 443.667 | 315.333 | 300.842 | 412.514 | 426.707 | 671.056 | 755.653 | 630.171 | 868.442 | 1,122.776 | 822.202 | 1,404.748 | 663.636 | 287.515 | 377.055 | 179.951 | 192.513 | 180.941 | 117.221 | 151.675 | 116.578 | 138.942 | 59.776 | 100.728 | 196.895 | 209.873 | 275.884 | 68.355 | 88.453 | 68.326 | 69.546 | 168.39 | 123.791 | 73.857 | 70.635 | 116.224 | 154.135 | 290.167 | 222.359 | 354.681 | 319.357 | 356.657 | 449.005 | 362.905 | 426.187 | 353.829 | 455.521 | 492.392 | 612.084 | 72.3 | 47.433 |
Net Receivables
| 73.142 | 85.972 | 74.599 | 80.442 | 133.521 | 119.438 | 145.887 | 136.76 | 127.585 | 134.824 | 129.175 | 118.84 | 173.625 | 164.082 | 196.218 | 128.364 | 283.628 | 209.392 | 183.267 | 136.634 | 227.45 | 191.114 | 221.36 | 170.248 | 190.437 | 174.366 | 154.114 | 134.737 | 119.724 | 100.631 | 158.033 | 145.66 | 130.674 | 86.718 | 80.76 | 58.637 | 97.847 | 135.406 | 134.26 | 123.513 | 130.081 | 97.052 | 97.629 | 49.945 | 104.64 | 79.231 | 80.73 | 68.575 | 98.047 | 105.569 | 122.855 | 103.949 | 115.129 | 135.743 | 124.794 | 110.996 | 104.973 | 91.336 | 71.961 |
Inventory
| 435.771 | 471.382 | 440.208 | 415.355 | 381.593 | 326.376 | 308.717 | 343.197 | 311.246 | 308.007 | 295.748 | 277.276 | 279.407 | 238.772 | 249.022 | 250.095 | 133.072 | 131.718 | 158.817 | 161.741 | 144.046 | 132.483 | 115.181 | 125.519 | 102.011 | 105.21 | 128.273 | 126.393 | 113.131 | 99.982 | 108.808 | 120.168 | 97.991 | 87.877 | 98.074 | 98.65 | 96.395 | 97.432 | 113.459 | 103.835 | 94.613 | 80.94 | 89.034 | 89.914 | 75.306 | 67.48 | 67.24 | 60.803 | 58.844 | 57.295 | 55.951 | 58.438 | 47.774 | 49.074 | 45.416 | 42.074 | 37.257 | 33.011 | 29.651 |
Other Current Assets
| 11.886 | 66.461 | 59.792 | 51.127 | 5.594 | 8.006 | 7.228 | 5.643 | 4.788 | 4.747 | 10.067 | 8.422 | 8.283 | 8.013 | 11.928 | 25.427 | 16.143 | 15.067 | 9.476 | 7.193 | 9.594 | 157.309 | 3.921 | 5.729 | 8.087 | 4.499 | 7.671 | 4.435 | 4.091 | 73.121 | 3.458 | 1.847 | 0.08 | 0.08 | 0.08 | 0.08 | -24.762 | -42.609 | -39.469 | -36.996 | -23.102 | -16.458 | -15.663 | 0.076 | 0.123 | 0.289 | 0.459 | 0.515 | -14.054 | -11.007 | -8.926 | -8.271 | -10.723 | -10.236 | -9.511 | -8.934 | -13.318 | -10.54 | -9.668 |
Total Current Assets
| 1,853.851 | 1,158.695 | 1,425.205 | 1,456.211 | 797.113 | 1,045.128 | 967.593 | 934.636 | 887.285 | 762.91 | 735.832 | 817.052 | 888.022 | 1,081.924 | 1,212.821 | 1,034.057 | 1,301.284 | 1,478.953 | 1,173.761 | 1,710.317 | 1,044.726 | 768.421 | 717.517 | 481.446 | 493.048 | 465.017 | 407.279 | 417.24 | 353.524 | 412.676 | 330.076 | 368.403 | 425.639 | 384.547 | 454.797 | 225.722 | 257.932 | 258.555 | 277.796 | 358.743 | 325.382 | 235.392 | 241.635 | 256.159 | 334.204 | 437.167 | 370.788 | 484.573 | 462.194 | 508.514 | 618.885 | 517.021 | 578.367 | 528.411 | 616.221 | 636.528 | 740.995 | 186.107 | 139.378 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,949.531 | 4,780.75 | 4,716.663 | 4,709.22 | 3,983.668 | 3,915.261 | 3,944.749 | 3,970.097 | 3,751.05 | 3,731.732 | 3,714.473 | 3,729.567 | 3,469.161 | 3,324.569 | 3,138.395 | 2,628.038 | 1,740.122 | 1,576.59 | 1,548.595 | 1,548.248 | 1,391.16 | 1,212.006 | 1,208.058 | 1,230.103 | 1,193.539 | 1,183.254 | 1,170.061 | 1,187.55 | 1,117.634 | 1,086.764 | 1,084.28 | 1,031.227 | 935.05 | 933.979 | 946.832 | 968.316 | 963.293 | 964.281 | 956.233 | 945.41 | 895.506 | 893.882 | 898.812 | 908.485 | 825.664 | 798.705 | 772.3 | 751.225 | 683.787 | 642.827 | 585.974 | 574.255 | 538.011 | 476.47 | 435.014 | 427.264 | 385.7 | 342.465 | 274.836 |
Goodwill
| 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 18.371 | 24.371 | 24.371 | 16.097 | 16.097 | 14.801 | 0.034 | 0.034 | 0.034 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 | 0.437 |
Intangible Assets
| 130.279 | 130.228 | 131.407 | 132.998 | 134.736 | 136.018 | 137.347 | 138.46 | 139.073 | 140.671 | 142.211 | 143.733 | 123.198 | 124.404 | 85.052 | 83.733 | 64.785 | 62.336 | 63.039 | 63.744 | 51.693 | 52.302 | 50.131 | 50.723 | 51.369 | 51.977 | 52.597 | 53.193 | 37.461 | 37.955 | 38.448 | 34.677 | 33.965 | 34.38 | 35.418 | 35.845 | 36.383 | 36.822 | 37.155 | 37.554 | 30.213 | 29.187 | 28.433 | 28.661 | 27.364 | 27.624 | 27.757 | 27.275 | 28.036 | 28.176 | 29.687 | 29.928 | 26.448 | 26.69 | 26.935 | 26.748 | 24.87 | 25.03 | 25.403 |
Goodwill and Intangible Assets
| 148.649 | 148.599 | 149.778 | 151.369 | 153.107 | 154.389 | 155.718 | 156.83 | 157.444 | 159.042 | 160.582 | 162.104 | 147.568 | 148.775 | 101.149 | 99.83 | 79.586 | 62.37 | 63.074 | 63.779 | 52.13 | 52.738 | 50.568 | 51.159 | 51.805 | 52.414 | 53.034 | 53.63 | 37.898 | 38.391 | 38.884 | 35.114 | 34.402 | 34.817 | 35.855 | 36.282 | 36.82 | 37.259 | 37.592 | 37.991 | 30.649 | 29.623 | 28.869 | 29.098 | 27.801 | 28.061 | 28.194 | 27.712 | 28.473 | 28.613 | 30.124 | 30.365 | 26.884 | 27.126 | 27.372 | 27.185 | 25.307 | 25.467 | 25.839 |
Long Term Investments
| 213.916 | 224.229 | 226.858 | 240.598 | 796.863 | 827.275 | 284.104 | 290.912 | 297.438 | 0 | 0 | 316.544 | 330.234 | 914.685 | 761.734 | 770.133 | 724.501 | 752.348 | 785.145 | 801.479 | 768.277 | 703.869 | 554.545 | 525.955 | 460.318 | 521.696 | 490.657 | 460.888 | 410.948 | 424.151 | 420.923 | 469.913 | 468.289 | 467.92 | 490.684 | 513.005 | 519.25 | 513.17 | 507.672 | 464.061 | 431.577 | 404.923 | 374.897 | 344.202 | 336.819 | 95.548 | 64.729 | 65.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Tax Assets
| 8.582 | 11.087 | 10.624 | 10.583 | 8.005 | 8.191 | 5.539 | 5.661 | 4.757 | 4.356 | 4.295 | 3.966 | 11.409 | 11.625 | 10.983 | 10.983 | 3.311 | 3.311 | 2.622 | 2.622 | 0.645 | 0.688 | 0.452 | 0.452 | 0.161 | 0.1 | 0.022 | 0.022 | 0.182 | 0.33 | 0.217 | 0.182 | 0.322 | 0.407 | 0.335 | 0.335 | 0.392 | 0.348 | 0.288 | 0.31 | 0.061 | 0.061 | 0.061 | 0.061 | 0.057 | 0.057 | 0.057 | 0.057 | 0.039 | 0.039 | 0.039 | 0.039 | 0.047 | 0.047 | 0.041 | 0.031 | 0.034 | 0.043 | 0.031 |
Other Non-Current Assets
| 19.021 | 7.074 | 32.478 | 7.014 | 43.155 | 46.229 | 622.206 | 576.189 | 616.591 | 906.466 | 969.811 | 642.285 | 758.87 | 141.791 | 177.333 | 125.441 | 216.109 | 42.378 | 11.841 | 14.414 | 42.838 | 42.68 | 31.907 | 21.509 | 27.059 | 33.532 | 37.065 | 25.061 | 76.54 | 68.394 | 60.615 | 32.222 | 31.915 | 21.44 | 12.713 | 11.136 | 7.445 | 9.635 | 14.279 | 17.997 | 31.824 | 23.792 | 24.627 | 25.185 | 6.21 | 207.056 | 208.963 | 197.137 | 229.265 | 236.731 | 212.672 | 149.457 | 133.518 | 138.095 | 131.506 | 131.233 | 135.935 | 141.864 | 105.137 |
Total Non-Current Assets
| 5,339.7 | 5,171.739 | 5,136.4 | 5,118.783 | 4,984.797 | 4,951.345 | 5,012.316 | 4,999.691 | 4,827.279 | 4,801.596 | 4,849.162 | 4,854.466 | 4,717.242 | 4,541.445 | 4,189.594 | 3,634.426 | 2,763.629 | 2,436.998 | 2,411.276 | 2,430.542 | 2,255.05 | 2,011.982 | 1,845.53 | 1,829.177 | 1,732.883 | 1,790.997 | 1,750.838 | 1,727.152 | 1,643.202 | 1,618.03 | 1,604.92 | 1,568.658 | 1,469.978 | 1,458.564 | 1,486.419 | 1,529.074 | 1,527.199 | 1,524.694 | 1,516.063 | 1,465.769 | 1,389.618 | 1,352.281 | 1,327.266 | 1,307.032 | 1,196.55 | 1,129.427 | 1,074.244 | 1,041.34 | 941.564 | 908.21 | 828.809 | 754.117 | 698.46 | 641.738 | 593.932 | 585.713 | 546.976 | 509.839 | 405.844 |
Total Assets
| 7,193.551 | 6,330.433 | 6,561.605 | 6,574.995 | 5,781.91 | 5,996.472 | 5,979.909 | 5,934.327 | 5,714.565 | 5,564.507 | 5,584.994 | 5,671.518 | 5,605.264 | 5,623.369 | 5,402.415 | 4,668.483 | 4,064.913 | 3,915.951 | 3,585.037 | 4,140.859 | 3,299.776 | 2,780.403 | 2,563.047 | 2,310.624 | 2,225.931 | 2,256.013 | 2,158.117 | 2,144.392 | 1,996.726 | 2,030.706 | 1,934.996 | 1,937.061 | 1,895.617 | 1,843.111 | 1,941.216 | 1,754.796 | 1,785.131 | 1,783.249 | 1,793.859 | 1,824.511 | 1,715 | 1,587.673 | 1,568.901 | 1,563.191 | 1,530.754 | 1,566.594 | 1,445.032 | 1,525.913 | 1,403.758 | 1,416.724 | 1,447.693 | 1,271.138 | 1,276.827 | 1,170.149 | 1,210.153 | 1,222.242 | 1,287.971 | 695.946 | 545.221 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 334.235 | 355.939 | 310.762 | 445.004 | 656.175 | 680.891 | 681.71 | 770.747 | 553.321 | 521.011 | 512.172 | 458.572 | 361.697 | 396.352 | 331.632 | 378.098 | 210.774 | 145.43 | 176.633 | 302.188 | 199.001 | 146.69 | 137.413 | 194.834 | 210.059 | 228.725 | 222.906 | 233.162 | 135 | 134.206 | 147.563 | 175.394 | 106.001 | 137.01 | 159.365 | 204.632 | 182.209 | 211.71 | 205.398 | 201.114 | 179.967 | 208.202 | 223.211 | 194.269 | 102.645 | 85.771 | 53.474 | 70.397 | 37.038 | 39.113 | 17.248 | 50.561 | 27.52 | 27.213 | 30.176 | 33.188 | 58.252 | 57.29 | 51.554 |
Short Term Debt
| 1,835.967 | 1,015.924 | 1,094.752 | 1,074.863 | 954.049 | 1,230.18 | 1,413.312 | 1,601.566 | 1,675.935 | 1,485.85 | 1,441.495 | 1,220.952 | 1,144.683 | 1,080.715 | 1,097.618 | 731.402 | 343.655 | 251.122 | 30.175 | 29.579 | 27.908 | 26.955 | 310.329 | 368.309 | 498.662 | 546.807 | 479.985 | 452.28 | 275.84 | 245.231 | 150.942 | 165.331 | 247.29 | 414.852 | 641.423 | 1,006.237 | 828.949 | 828.949 | 727.949 | 734.162 | 688 | 618 | 618 | 578 | 518 | 531.451 | 391.451 | 431.451 | 318 | 295 | 260 | 80 | 157.25 | 187.25 | 155.772 | 174.853 | 242.13 | 172.42 | 82.42 |
Tax Payables
| 0 | 0.054 | 3.488 | 0.108 | 3.419 | 3.374 | 3.619 | 5.473 | 5.771 | 6.335 | 4.928 | 4.177 | 5.248 | 5.934 | 14.365 | 12.61 | 4.223 | 3.56 | 5.697 | 4.213 | 1.953 | 1.174 | 0.685 | 2.47 | 0.799 | 0.748 | 1.013 | 1.392 | 0.887 | 0.907 | 0.858 | 1.05 | 0.904 | 0.934 | 0.939 | 0.886 | 0.652 | 0.856 | 0.77 | 0.788 | 0.479 | 0.41 | 0.373 | 0.329 | 0.217 | 0.237 | 0.297 | 0.318 | 0.419 | 0.408 | 0.49 | 6.047 | 0.418 | 0.491 | 0.58 | 9.454 | 0.262 | 0.32 | 0.27 |
Deferred Revenue
| 130.624 | 130.546 | 117.899 | 94.586 | 163.67 | 168.797 | 96.426 | 76.109 | 81.052 | 0 | 0 | 50.31 | 46.841 | 102.056 | 99.153 | 152.538 | 167.792 | 89.23 | 71.573 | 113.847 | 84.015 | 52.316 | 96.45 | 47.246 | 33.505 | 111.682 | 55.937 | 64.851 | 65.177 | 56.885 | 78.911 | 40.13 | 37.424 | 38.239 | 44.694 | 75.302 | 163.882 | 42.441 | 99.524 | 51.624 | 142.123 | 96.353 | 84.237 | 79.552 | 57.912 | 53.82 | 34.454 | 32.468 | 29.462 | 26.089 | 165.631 | 29.561 | 24.865 | 22.312 | 20.96 | 29.272 | 29.695 | 17.659 | 16.027 |
Other Current Liabilities
| 68.905 | 79.403 | 296.261 | 95.986 | 6.246 | 4.853 | 103.566 | 130.032 | 174.292 | 253.109 | 153.302 | 172.149 | 65.769 | 0.07 | 0.14 | 0.433 | 20.655 | 28.122 | 30.175 | 42.72 | 50.054 | 42.077 | 19.816 | 19.016 | 16.947 | 12.13 | 9.86 | 14.33 | 14.471 | 11.4 | 13.779 | 25.208 | 40.675 | 18.774 | 27.461 | 11.829 | 12.12 | 9.983 | 8.639 | 16.332 | 13.187 | 10.803 | 9.802 | 8.518 | 12.174 | 9.571 | 10.766 | 11.167 | 8.073 | 12.335 | 14.644 | 6.61 | 5.951 | 10.212 | 8.513 | 12.374 | 5.184 | 4.96 | 6.579 |
Total Current Liabilities
| 2,369.731 | 1,581.812 | 1,819.674 | 1,710.439 | 1,780.14 | 2,084.721 | 2,295.013 | 2,578.455 | 2,484.6 | 2,259.971 | 2,106.968 | 1,901.983 | 1,618.99 | 1,579.193 | 1,528.543 | 1,262.471 | 742.877 | 513.904 | 308.555 | 488.334 | 360.978 | 268.038 | 564.009 | 629.405 | 759.172 | 899.343 | 768.688 | 764.623 | 490.488 | 447.722 | 391.196 | 406.063 | 431.389 | 608.875 | 872.943 | 1,298 | 1,187.16 | 1,093.083 | 1,041.51 | 1,003.232 | 1,023.277 | 933.358 | 935.25 | 860.339 | 690.731 | 680.613 | 490.146 | 545.483 | 392.573 | 372.538 | 457.523 | 166.732 | 215.586 | 246.987 | 215.422 | 249.688 | 335.261 | 252.329 | 156.581 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 78.98 | 83.98 | 151.99 | 100.99 | 267.965 | 270.853 | 273.096 | 287.393 | 331.824 | 415.357 | 505.415 | 496.644 | 501.357 | 507.344 | 510.877 | 158.203 | 80 | 30 | 5.646 | 13.447 | 22.278 | 30.56 | 44.494 | 43.139 | 60.166 | 58.808 | 120 | 120 | 130 | 130 | 10 | 24.717 | 30.667 | 36.906 | 20 | 70 | 70 | 70 | 65.13 | 72.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 80 | 180.5 | 150.5 |
Deferred Revenue Non-Current
| 26.851 | 27.335 | 27.825 | 28.164 | 27.622 | 28.094 | 28.567 | 28.009 | 28.393 | 28.778 | 29.162 | 29.546 | 35.942 | 36.717 | 30.635 | 30.924 | 30.894 | 31.199 | 31.505 | 31.817 | 32.168 | 32.518 | 32.869 | 33.22 | 33.57 | 33.84 | 34.19 | 34.54 | 33.474 | 33.642 | 34.187 | 31.848 | 15.909 | 16.119 | 16.329 | 16.538 | 16.748 | 16.958 | 17.241 | 17.377 | 0 | 0 | 0 | 16.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.21 | 0.228 | 0.247 | 0.265 | 0 | 0 | 0 | 0.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -29.56 | -5.646 | -32.226 | -22.278 | 0 | -44.494 | -33.74 | -60.166 | 0 | -120 | -120 | -125.464 | -118.326 | 8.255 | -31.848 | -15.909 | -36.906 | 23.032 | -21.19 | 69.42 | 74.763 | 14.87 | 14.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 202.453 | 171.133 | 198.226 | 167.181 | 154.32 | 178.94 | 202.666 | 188.885 | 50.379 | 5.75 | 2.8 | 5.571 | 0.518 | 0.483 | 0.06 | 0.06 | 0.242 | 30 | 5.646 | 32.226 | 22.278 | 0 | 44.494 | 33.74 | 60.166 | 0 | 120 | 120 | 130 | 130 | 10 | 31.848 | 15.909 | 36.906 | 20 | 70 | 9.775 | 9.775 | 9.775 | 9.775 | 30.725 | 30.853 | 30.981 | 13.798 | 29.477 | 21.64 | 21.758 | 22.71 | 22.226 | 17.351 | 16.869 | 16.947 | 6.996 | 7.074 | 6.797 | 6.824 | 5.507 | 5.52 | 5.546 |
Total Non-Current Liabilities
| 308.494 | 282.677 | 378.287 | 296.601 | 449.907 | 477.887 | 504.328 | 504.327 | 410.596 | 449.884 | 537.377 | 531.76 | 537.816 | 544.544 | 541.572 | 189.186 | 111.136 | 61.639 | 37.151 | 45.264 | 54.445 | 63.078 | 77.363 | 76.358 | 93.736 | 92.648 | 154.19 | 154.54 | 168.01 | 175.317 | 62.442 | 56.566 | 46.576 | 53.025 | 79.361 | 135.349 | 165.943 | 171.496 | 107.014 | 114.068 | 30.725 | 30.853 | 30.981 | 30.119 | 29.477 | 21.64 | 21.758 | 22.71 | 22.226 | 17.351 | 16.869 | 16.947 | 6.996 | 7.074 | 86.797 | 86.824 | 85.507 | 186.02 | 156.046 |
Total Liabilities
| 2,678.225 | 1,864.489 | 2,197.961 | 2,007.04 | 2,230.047 | 2,562.608 | 2,799.341 | 3,082.782 | 2,895.196 | 2,709.855 | 2,644.345 | 2,433.743 | 2,156.806 | 2,123.736 | 2,070.115 | 1,451.657 | 854.013 | 575.543 | 345.706 | 533.598 | 415.423 | 331.116 | 641.371 | 705.763 | 852.908 | 991.992 | 922.878 | 919.163 | 658.498 | 623.039 | 453.637 | 462.629 | 477.965 | 661.9 | 952.304 | 1,433.349 | 1,353.103 | 1,264.578 | 1,148.524 | 1,117.301 | 1,054.002 | 964.211 | 966.231 | 890.458 | 720.208 | 702.253 | 511.904 | 568.193 | 414.799 | 389.888 | 474.392 | 183.679 | 222.582 | 254.062 | 302.219 | 336.511 | 420.768 | 438.348 | 312.626 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,106.413 | 1,106.413 | 1,106.413 | 1,106.413 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.91 | 992.182 | 991.843 | 990.261 | 985.515 | 577.045 | 576.039 | 574.026 | 573.544 | 337.379 | 337.379 | 337.379 | 337.379 | 337.379 | 337.379 | 337.379 | 333.516 | 333.516 | 333.516 | 333.516 | 334.714 | 283.4 | 283.4 | 283.4 | 284.514 | 284.514 | 284.514 | 284.514 | 280.8 | 280.8 | 280.8 | 280.8 | 280.8 | 280.8 | 280.8 | 280.8 | 140.4 | 140.4 | 140.4 | 140.4 | 108 | 108 | 108 | 81 | 81 |
Retained Earnings
| 1,513.462 | 1,395.874 | 1,322.259 | 1,434.204 | 1,620.89 | 1,502.185 | 1,251.094 | 937.267 | 901.05 | 933.174 | 1,015.447 | 1,303.457 | 1,530.919 | 1,578.161 | 1,414.32 | 1,302.346 | 1,366.658 | 1,524.958 | 1,516.691 | 1,898.229 | 1,375.395 | 983.181 | 461.608 | 147.142 | -73.626 | -175.211 | -197.012 | -207.611 | -82.385 | -17.423 | 106.156 | 102.758 | 57.802 | -177.058 | -362.205 | -447.02 | -324.803 | -238.356 | -109.735 | -46.385 | -96.452 | -134.682 | -139.742 | -69.895 | 71.722 | 125.504 | 194.293 | 218.839 | 250.888 | 288.679 | 235.177 | 349.196 | 338.921 | 200.74 | 192.657 | 170.451 | 166.886 | 152.46 | 127.644 |
Accumulated Other Comprehensive Income/Loss
| 1,871.192 | 309.885 | 1,871.025 | 309.885 | 811.209 | 266.028 | 811.209 | 266.028 | 873.749 | 335.833 | 873.749 | 335.833 | 846.524 | 308.581 | 850.374 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -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
| -40.995 | 1,561.312 | 0 | 1,570.785 | 0 | 545.181 | 0 | 545.181 | 0 | 537.916 | 0 | 537.916 | 0 | 537.943 | 0 | 843.488 | 830.363 | 815.144 | 729.182 | 1,125.453 | 926.297 | 888.623 | 877.503 | 1,110.653 | 1,097.925 | 1,090.412 | 1,082.676 | 1,082.676 | 1,081.948 | 1,076.772 | 1,038.862 | 1,035.164 | 1,022.71 | 1,020.738 | 1,017.567 | 484.926 | 470.867 | 470.867 | 467.78 | 465.807 | 470.17 | 470.17 | 459.92 | 459.92 | 457.521 | 457.521 | 457.521 | 457.521 | 455.433 | 455.433 | 595.833 | 595.833 | 572.918 | 572.918 | 605.318 | 605.318 | 590.469 | 22.264 | 22.264 |
Total Shareholders Equity
| 4,450.073 | 4,373.484 | 4,299.697 | 4,421.287 | 3,425.01 | 3,306.305 | 3,055.214 | 2,741.387 | 2,767.709 | 2,799.833 | 2,882.106 | 3,170.117 | 3,370.353 | 3,417.595 | 3,257.604 | 3,138.016 | 3,188.865 | 3,330.363 | 3,231.389 | 3,600.728 | 2,877.731 | 2,445.829 | 1,912.655 | 1,595.174 | 1,361.678 | 1,252.579 | 1,223.042 | 1,212.444 | 1,336.941 | 1,396.727 | 1,478.534 | 1,471.438 | 1,414.029 | 1,177.196 | 990.076 | 321.305 | 429.463 | 515.91 | 642.559 | 703.936 | 658.232 | 620.002 | 600.978 | 670.826 | 810.043 | 863.825 | 932.614 | 957.159 | 987.121 | 1,024.913 | 971.41 | 1,085.429 | 1,052.239 | 914.057 | 905.974 | 883.768 | 865.355 | 255.725 | 230.908 |
Total Equity
| 4,515.326 | 4,438.609 | 4,363.644 | 4,538.341 | 3,551.863 | 3,433.864 | 3,180.567 | 2,851.545 | 2,819.369 | 2,854.651 | 2,940.649 | 3,237.774 | 3,448.458 | 3,499.633 | 3,332.3 | 3,216.825 | 3,210.9 | 3,340.408 | 3,239.331 | 3,607.262 | 2,884.353 | 2,449.287 | 1,921.676 | 1,604.86 | 1,373.023 | 1,264.022 | 1,235.239 | 1,225.228 | 1,338.228 | 1,407.667 | 1,481.358 | 1,474.432 | 1,417.652 | 1,181.212 | 988.912 | 321.447 | 432.029 | 518.67 | 645.335 | 707.211 | 660.998 | 623.462 | 602.67 | 672.733 | 810.546 | 864.341 | 933.128 | 957.72 | 988.959 | 1,026.836 | 973.302 | 1,087.459 | 1,054.245 | 916.087 | 907.934 | 885.73 | 867.204 | 257.597 | 232.595 |
Total Liabilities & Shareholders Equity
| 7,193.551 | 6,330.433 | 6,561.605 | 6,574.995 | 5,781.91 | 5,996.472 | 5,979.909 | 5,934.327 | 5,714.565 | 5,564.507 | 5,584.994 | 5,671.518 | 5,605.264 | 5,623.369 | 5,402.415 | 4,668.483 | 4,064.913 | 3,915.951 | 3,585.037 | 4,140.859 | 3,299.776 | 2,780.403 | 2,563.047 | 2,310.624 | 2,225.931 | 2,256.013 | 2,158.117 | 2,144.392 | 1,996.726 | 2,030.706 | 1,934.996 | 1,937.061 | 1,895.617 | 1,843.111 | 1,941.216 | 1,754.796 | 1,785.131 | 1,783.249 | 1,793.859 | 1,824.511 | 1,715 | 1,587.673 | 1,568.901 | 1,563.191 | 1,530.754 | 1,566.594 | 1,445.032 | 1,525.913 | 1,403.758 | 1,416.724 | 1,447.693 | 1,271.138 | 1,276.827 | 1,170.149 | 1,210.153 | 1,222.242 | 1,287.971 | 695.946 | 545.221 |