Jiangsu Huifeng Bio Agriculture Co., Ltd.
SZSE:002496.SZ
1.98 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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
| 44.472 | 51.44 | 72.973 | 77.849 | 105.893 | 126.728 | 57.971 | 194.693 | 151.222 | 146.49 | 155.666 | 144.99 | 277.103 | 201.978 | 420.405 | 227.308 | 490.31 | 322.345 | 292.133 | 485.794 | 553.161 | 559.72 | 509.756 | 509.908 | 650.766 | 753.597 | 869.189 | 981.046 | 828.688 | 1,010.723 | 928.878 | 991.274 | 1,183.188 | 524.093 | 701.799 | 720 | 1,338.419 | 1,523.837 | 494.97 | 654.024 | 786.065 | 716.478 | 764.195 | 648.775 | 728.475 | 762.151 | 803.57 | 937.783 | 976.36 | 926.7 | 951.845 | 916.918 | 953.691 | 1,041.272 | 1,117.676 | 102.163 | 107.654 | 108.159 |
| Short Term Investments
| 0 | -30.596 | -8.407 | -9.112 | -9.821 | 0.487 | 0 | 0 | 7 | 2 | 2 | -9.204 | -8.742 | -9.322 | -9.684 | -10.695 | -11.276 | -11.95 | -12.539 | 254.605 | 254.605 | -13.969 | -14.885 | -64.25 | -39.418 | -40.179 | -21.852 | -3.334 | -3.513 | -3.765 | -3.855 | -6.44 | -4.18 | -29.263 | -30.134 | -2.207 | -1.798 | -2.361 | -2.625 | -1.788 | -0.98 | -1.885 | -3.808 | -2.078 | -3.545 | -4.063 | -4.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 44.472 | 51.44 | 72.973 | 77.849 | 105.893 | 126.728 | 57.971 | 194.693 | 158.222 | 148.49 | 157.666 | 144.99 | 277.103 | 201.978 | 420.405 | 227.308 | 490.31 | 322.345 | 292.133 | 740.399 | 807.766 | 559.72 | 509.756 | 509.908 | 650.766 | 753.597 | 869.189 | 981.046 | 828.688 | 1,010.723 | 928.878 | 991.274 | 1,183.188 | 524.093 | 701.799 | 720 | 1,338.419 | 1,523.837 | 494.97 | 654.024 | 786.065 | 716.478 | 764.195 | 648.775 | 728.475 | 762.151 | 803.57 | 937.783 | 976.36 | 926.7 | 951.845 | 916.918 | 953.691 | 1,041.272 | 1,117.676 | 102.163 | 107.654 | 108.159 |
| Net Receivables
| 152.421 | 166.964 | 192.522 | 304.947 | 296.989 | 350.969 | 387.99 | 454.481 | 485.615 | 461.515 | 462.792 | 579.179 | 615.894 | 450.138 | 459.241 | 623.759 | 683.582 | 717.55 | 893.79 | 985.002 | 900.214 | 1,105.289 | 863.803 | 1,258.379 | 1,433.903 | 1,984.67 | 1,990.874 | 2,289.185 | 2,181.683 | 2,220.918 | 1,867.401 | 1,265.909 | 907.584 | 765.522 | 751.143 | 683.326 | 605.731 | 618.326 | 613.439 | 595.799 | 606.405 | 532.625 | 471.487 | 534.134 | 497.009 | 559.905 | 447.252 | 524.656 | 523.007 | 429.371 | 346.479 | 333.434 | 263.628 | 230.946 | 144.044 | 173.242 | 127.235 | 62.395 |
| Inventory
| 93.987 | 101.336 | 98.777 | 98.344 | 81.799 | 91.142 | 83.036 | 122.51 | 143.379 | 122.965 | 128.025 | 279.691 | 277.472 | 628.187 | 639.158 | 680.545 | 686.369 | 759.475 | 585.74 | 643.943 | 751.824 | 865.604 | 883.669 | 964.361 | 1,270.127 | 1,270.934 | 1,201.742 | 1,134.043 | 1,105.723 | 995.867 | 1,096.297 | 1,074.315 | 1,082.587 | 1,316.625 | 1,224.125 | 1,214.051 | 1,010.577 | 904.282 | 832.995 | 759.168 | 848.648 | 734.549 | 614.132 | 601.988 | 580.617 | 566.53 | 531.307 | 575.99 | 452.443 | 400.375 | 338.46 | 276.092 | 267.849 | 217.493 | 181.038 | 177.701 | 170.654 | 198.556 |
| Other Current Assets
| 41.035 | 18.886 | 19.523 | 18.596 | 16.045 | 15.507 | 13.618 | 17.161 | 19.519 | 20.336 | 19.491 | 21.774 | 20.367 | 33.62 | 40.485 | 52.528 | 53.018 | 57.665 | 45.579 | 36.306 | 50.234 | 56.125 | 57.807 | 47.99 | 109.567 | 115.559 | 109.184 | 90.465 | 51.462 | 37.491 | 81.249 | 47.347 | 55.058 | 62.775 | 95.278 | 79.746 | 45.932 | 44.176 | 79.711 | 53.624 | 68.994 | 67.704 | 73.332 | 49.84 | 44.529 | 34.716 | 59.815 | -34.255 | -40.592 | 0.396 | -21.027 | -55.542 | -21.167 | -39.761 | -9.444 | -21.483 | -11.599 | -6.202 |
| Total Current Assets
| 331.914 | 338.626 | 383.795 | 499.736 | 500.727 | 584.345 | 542.615 | 788.845 | 806.736 | 753.306 | 767.974 | 1,025.634 | 1,190.837 | 1,313.924 | 1,559.288 | 1,584.14 | 1,913.279 | 1,857.035 | 1,817.242 | 2,405.65 | 2,510.039 | 2,586.738 | 2,315.034 | 2,780.638 | 3,464.363 | 4,124.76 | 4,170.989 | 4,494.738 | 4,167.556 | 4,265 | 3,973.826 | 3,378.846 | 3,228.417 | 2,669.015 | 2,772.345 | 2,697.122 | 3,000.66 | 3,090.621 | 2,021.115 | 2,062.614 | 2,310.112 | 2,051.357 | 1,923.146 | 1,834.737 | 1,850.631 | 1,923.302 | 1,841.944 | 2,004.174 | 1,911.218 | 1,756.842 | 1,615.758 | 1,470.901 | 1,464.001 | 1,449.95 | 1,433.315 | 431.623 | 393.944 | 362.908 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 457.911 | 487.18 | 494.073 | 498.567 | 504.386 | 509.306 | 513.115 | 518.938 | 534.713 | 574.507 | 600.762 | 735.1 | 749.504 | 1,941.572 | 1,966.566 | 2,392.059 | 2,391.609 | 2,403.779 | 2,439.923 | 2,522.078 | 2,551.209 | 2,598.381 | 2,615.733 | 2,642.658 | 2,865.732 | 2,877.32 | 2,877.585 | 2,820.17 | 2,764.074 | 2,681.818 | 2,628.122 | 2,489.143 | 2,485.22 | 2,673.36 | 2,647.956 | 2,565.966 | 2,373.165 | 2,239.21 | 2,082.293 | 1,901.743 | 1,806.543 | 1,598.033 | 1,548.852 | 1,219.347 | 1,201.999 | 1,034.841 | 954.273 | 783.569 | 666.607 | 629.404 | 598.457 | 495.119 | 459.376 | 337.994 | 323.112 | 300.723 | 288.862 | 245.372 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 84.474 | 103.478 | 103.478 | 103.478 | 129.993 | 129.993 | 136.757 | 136.757 | 143.29 | 143.29 | 143.29 | 143.29 | 143.29 | 143.29 | 152.482 | 152.482 | 138.972 | 24.69 | 49.49 | 39.812 | 85.877 | 80.847 | 13.015 | 13.015 | 9.878 | 15.247 | 10.73 | 9.878 | 9.878 | 9.878 | 9.878 | 9.878 | 10.069 | 10.069 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 83.271 | 116.122 | 121.507 | 128.721 | 130.317 | 131.486 | 132.774 | 136.146 | 136.044 | 143.706 | 145.053 | 147.172 | 148.441 | 284.48 | 286.515 | 318.087 | 321.345 | 323.025 | 325.953 | 324.308 | 323.701 | 346.223 | 348.875 | 354.526 | 364.039 | 439.07 | 442.915 | 423.221 | 418.868 | 417.328 | 413.323 | 375.601 | 372.688 | 433.322 | 433.157 | 417.928 | 389.203 | 374.576 | 369.05 | 244.729 | 244.436 | 222.444 | 223.767 | 186.384 | 193.232 | 190.731 | 189.475 | 146.383 | 140.718 | 139.09 | 121.939 | 110.616 | 114.203 | 98.038 | 99.229 | 96.221 | 98.234 | 102.145 |
| Goodwill and Intangible Assets
| 83.271 | 116.122 | 121.507 | 128.721 | 130.317 | 131.486 | 132.774 | 136.146 | 136.044 | 143.706 | 145.053 | 147.172 | 148.441 | 284.48 | 286.515 | 318.087 | 321.345 | 323.025 | 325.953 | 408.781 | 427.179 | 449.701 | 452.353 | 484.518 | 494.032 | 575.826 | 579.672 | 566.511 | 562.157 | 560.618 | 556.613 | 518.891 | 515.977 | 585.804 | 585.639 | 556.9 | 413.892 | 424.066 | 408.861 | 330.606 | 325.283 | 235.459 | 236.782 | 196.262 | 208.479 | 201.461 | 199.353 | 156.261 | 150.596 | 148.968 | 131.817 | 120.685 | 124.272 | 98.038 | 99.229 | 96.221 | 98.234 | 102.145 |
| Long Term Investments
| 1,709.801 | 1,739.307 | 1,713.458 | 1,909.549 | 1,975.218 | 1,975.35 | 1,953.182 | 2,061.105 | 2,045.109 | 2,079.416 | 2,080.205 | 2,142.01 | 2,129.106 | 925.154 | 917.783 | 760.344 | 681.647 | 674 | 681.913 | -72.105 | -72.886 | 444.673 | 325.822 | 372.063 | 350.645 | 343.773 | 318.27 | 245.369 | 230.417 | 218.154 | 212.856 | 144.677 | 93.569 | 114.809 | 115.302 | 89.821 | 62.863 | 58.399 | 57.483 | 47.123 | 57.701 | 52.595 | 54.518 | 18.943 | 16.254 | 26.316 | 18.882 | 13.676 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 37.2 | 37.345 | 35.422 | 119.316 | 117.604 | 114.809 | 114.175 | 129.095 | 129.913 | 129.393 | 130.317 | 115.235 | 109.124 | 197.07 | 193.011 | 70.598 | 80.395 | 79.671 | 79.632 | 115.428 | 101.628 | 83.908 | 85.6 | 47.281 | 26.893 | 27.319 | 23.328 | 31.827 | 30.684 | 36.809 | 32.329 | 34.087 | 34.076 | 31.962 | 32.344 | 46.304 | 46.105 | 24.571 | 24.3 | 21.072 | 24.199 | 11.717 | 11.762 | 8.705 | 10.745 | 6.876 | 8.505 | 6.926 | 7.321 | 7.518 | 7.287 | 4.075 | 5.172 | 3.662 | 3.637 | 0.639 | 1.051 | 0.515 |
| Other Non-Current Assets
| 24.283 | 0.606 | 1.2 | 4.205 | 1.072 | 11.963 | 13.073 | 41.617 | 49.125 | 43.7 | 39.714 | 39.12 | 41.826 | 51.4 | 43.869 | 56.442 | 75.572 | 70.383 | 70.177 | 328.395 | 339.032 | 47.809 | 166.078 | 167.103 | 192.441 | 179.636 | 150.094 | 60.373 | 80.771 | 83.72 | 55.247 | 69.444 | 36.532 | 28.333 | 18.7 | 27.301 | 53.124 | 78.377 | 29.492 | 72.528 | 47.729 | 42.703 | 36.649 | 104.073 | 85.279 | 32.334 | 42.88 | 1.846 | 14.798 | 9.543 | 19.407 | 10.208 | 7.22 | 3.475 | 3.508 | 3.541 | 3.576 | 3.646 |
| Total Non-Current Assets
| 2,312.465 | 2,380.56 | 2,365.66 | 2,660.358 | 2,728.598 | 2,742.913 | 2,726.319 | 2,886.901 | 2,894.905 | 2,970.722 | 2,996.051 | 3,178.638 | 3,178.001 | 3,399.676 | 3,407.744 | 3,597.53 | 3,550.568 | 3,550.858 | 3,597.598 | 3,302.578 | 3,346.163 | 3,624.472 | 3,645.587 | 3,713.623 | 3,929.742 | 4,003.875 | 3,948.95 | 3,724.251 | 3,668.104 | 3,581.119 | 3,485.167 | 3,256.242 | 3,165.375 | 3,434.268 | 3,399.942 | 3,286.292 | 2,949.149 | 2,824.624 | 2,602.429 | 2,373.072 | 2,261.454 | 1,940.507 | 1,888.563 | 1,547.329 | 1,522.757 | 1,301.827 | 1,223.893 | 962.278 | 839.322 | 795.434 | 756.968 | 630.087 | 596.041 | 443.169 | 429.486 | 401.124 | 391.723 | 351.678 |
| Total Assets
| 2,644.38 | 2,719.186 | 2,749.455 | 3,160.094 | 3,229.324 | 3,327.258 | 3,268.934 | 3,675.746 | 3,701.641 | 3,724.028 | 3,764.025 | 4,204.271 | 4,368.838 | 4,713.6 | 4,967.033 | 5,181.67 | 5,463.847 | 5,407.893 | 5,414.84 | 5,708.227 | 5,856.202 | 6,211.21 | 5,960.621 | 6,494.261 | 7,394.105 | 8,128.635 | 8,119.939 | 8,218.989 | 7,835.66 | 7,846.119 | 7,458.993 | 6,635.088 | 6,393.792 | 6,103.283 | 6,172.286 | 5,983.414 | 5,949.809 | 5,915.245 | 4,623.544 | 4,435.686 | 4,571.566 | 3,991.864 | 3,811.709 | 3,382.067 | 3,373.388 | 3,225.129 | 3,065.837 | 2,966.452 | 2,750.54 | 2,552.276 | 2,372.726 | 2,100.988 | 2,060.042 | 1,893.119 | 1,862.801 | 832.747 | 785.667 | 714.586 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 174.982 | 218.617 | 216.359 | 223.312 | 256.664 | 292.604 | 313.185 | 403.865 | 375.783 | 296.081 | 357.151 | 432.597 | 491.434 | 553.408 | 545.06 | 621.199 | 614.52 | 495.475 | 413.339 | 406.777 | 556.115 | 586.538 | 509.245 | 496.565 | 733.138 | 936.365 | 1,173.131 | 1,270.252 | 1,073.309 | 1,138.885 | 839.628 | 673.492 | 651.953 | 913.968 | 1,031.821 | 1,018.677 | 965.224 | 875.274 | 799.421 | 653.843 | 826.731 | 847.548 | 862.648 | 662.227 | 662.893 | 578.35 | 539.73 | 511.469 | 487.666 | 400.182 | 286.995 | 214.961 | 206.167 | 179.404 | 190.179 | 170.085 | 176.48 | 157.921 |
| Short Term Debt
| 467.511 | 294.374 | 296.458 | 296.31 | 295.294 | 295.735 | 219.679 | 320.683 | 348.778 | 347.313 | 339.824 | 285.482 | 339.771 | 782.517 | 727.922 | 1,016.289 | 699.34 | 577.177 | 563.97 | 619.5 | 606.624 | 635.86 | 488.59 | 748.577 | 1,122.881 | 1,592.981 | 1,313.332 | 1,435.91 | 1,466.609 | 1,349.126 | 1,131.98 | 812.412 | 679.035 | 844.482 | 914.439 | 900.091 | 1,203.948 | 1,308.591 | 1,160.211 | 1,241.988 | 1,264.875 | 831.677 | 724.957 | 592.417 | 579.21 | 512.619 | 474.56 | 514.801 | 372.479 | 327.5 | 269.15 | 132.85 | 68.35 | 52.846 | 2.739 | 146.001 | 110.1 | 109.9 |
| Tax Payables
| 71.479 | 79.43 | 79.356 | 79.659 | 81.57 | 88.6 | 88.901 | 91.727 | 86.227 | 81.092 | 80.336 | 78.781 | 80.643 | 101.312 | 99.75 | 30.517 | 19.645 | 17.101 | 16.902 | 19.807 | 18.583 | 26.226 | 32.119 | 28.276 | 26.017 | 52.56 | 50.94 | 43.979 | 30.583 | 36.692 | 101.781 | 20.124 | 19.651 | 39.044 | 104.453 | 44.138 | 44.778 | 15.093 | 55.524 | 20.204 | 24.683 | 21.623 | 40.658 | 23.325 | 21.419 | 14.22 | 16.586 | -36.832 | -31.615 | -26.789 | -15.574 | 5.358 | 11.339 | -12.464 | 1.295 | 14.885 | 12.872 | 9.333 |
| Deferred Revenue
| 47.238 | 406.042 | 486.755 | 498.603 | 478.607 | 60.622 | 44.92 | 65.11 | 0 | 0 | 506.145 | 485.626 | 523.172 | 574.652 | 890.764 | 463.586 | 326.775 | 505.758 | 246.977 | 240.041 | 230.681 | 264.875 | 325.199 | 253.693 | 360.783 | 179.259 | 234.454 | 178.199 | 190.33 | 227.293 | 407.411 | 317.343 | 288.539 | 292.079 | 357.984 | 246.544 | 269.852 | 220.047 | 239.169 | 159.47 | 178.337 | 103.342 | 115.949 | 91.66 | 79.133 | 84.826 | 65.15 | 11.449 | 15.497 | 8.62 | 29.47 | 39.33 | 81.899 | 4.106 | 22.859 | 48.351 | 48.313 | 40.232 |
| Other Current Liabilities
| 160.108 | 1.571 | 1.507 | 2.129 | 2.172 | 455.451 | 482.847 | 448.828 | 499.011 | 510.782 | 1.028 | 6.447 | 8.884 | 2.874 | 8.73 | 8.011 | 16.021 | 27.039 | 306.369 | 340.926 | 224.337 | 357.682 | 267.564 | 280.335 | 191.806 | 199.383 | 306.5 | 353.173 | 210.421 | 250.39 | 424.681 | 96.768 | 79.335 | 97.517 | 114.884 | 69.332 | 61.577 | 86.951 | 97.63 | 87.189 | 60.198 | 78.409 | 51.499 | 52.595 | 46.674 | 52.041 | 29.103 | 37.154 | 34.139 | 41.013 | 47.23 | 13.924 | 22.561 | 23.324 | 23.777 | 1.669 | 11.288 | 32.25 |
| Total Current Liabilities
| 849.839 | 920.605 | 1,001.079 | 1,020.355 | 1,032.737 | 1,104.412 | 1,060.631 | 1,238.486 | 1,223.572 | 1,154.176 | 1,204.148 | 1,210.152 | 1,363.261 | 1,913.451 | 2,172.476 | 2,109.085 | 1,656.656 | 1,605.449 | 1,530.654 | 1,607.244 | 1,617.757 | 1,844.955 | 1,590.598 | 1,779.171 | 2,408.607 | 2,907.988 | 3,027.416 | 3,237.534 | 2,940.67 | 2,965.694 | 2,803.701 | 1,900.016 | 1,698.861 | 2,148.046 | 2,419.128 | 2,234.644 | 2,500.601 | 2,490.864 | 2,296.43 | 2,142.49 | 2,330.14 | 1,860.975 | 1,755.053 | 1,398.899 | 1,367.91 | 1,227.836 | 1,108.543 | 1,074.873 | 909.781 | 777.315 | 632.845 | 401.065 | 378.978 | 259.68 | 239.554 | 366.106 | 346.181 | 340.302 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 37.561 | 41.606 | 41.837 | 43.569 | 43.787 | 45.506 | 45.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.135 | 778.879 | 781.24 | 772.071 | 765.651 | 767.33 | 772.392 | 776.748 | 781.014 | 785.507 | 783.863 | 787.871 | 792.412 | 796.441 | 800.275 | 804.458 | 841.481 | 834.504 | 176.5 | 92.663 | 57 | 13.528 | 1.393 | 1.414 | 1.465 | 1.486 | 1.475 | 1.495 | 1.516 | 1.536 | 1.557 | 1.577 | 1.591 | 0 | 1.652 | 1.652 | 6.146 | 6.146 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 13.15 | 24.917 | 25.211 | 25.526 | 25.84 | 26.155 | 26.469 | 26.834 | 27.198 | 29.046 | 29.511 | 29.977 | 30.442 | 39.817 | 40.749 | 45.279 | 46.248 | 47.228 | 48.197 | 49.379 | 50.551 | 51.742 | 52.905 | 52.728 | 53.891 | 63.769 | 68.49 | 61.037 | 62.095 | 60.839 | 61.689 | 61.191 | 60.414 | 68.113 | 67.411 | 61.214 | 45.573 | 33.634 | 33.961 | 0 | 0 | 0 | 28.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 22.018 | 22.018 | 20.143 | 89.758 | 89.758 | 88.061 | 86.098 | 86.377 | 84.584 | 86.378 | 88.435 | 90.308 | 83.162 | 164.734 | 155.06 | 27.185 | 24.513 | 22.61 | 26.457 | 3.394 | 3.416 | 3.439 | 3.462 | 3.485 | 3.507 | 3.53 | 3.553 | 3.575 | 3.598 | 3.621 | 3.643 | 3.666 | 3.689 | 3.712 | 3.735 | 3.758 | 3.78 | 3.804 | 3.826 | 3.917 | 3.917 | 3.917 | 3.917 | 3.94 | 3.963 | 4.009 | 4.009 | 4.258 | 4.507 | 5.005 | 5.005 | 6.001 | 6.001 | 6.001 | 6.001 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 231.621 | 242.854 | 242.886 | 195.32 | 196.544 | 205.593 | 201.142 | 194.901 | 191.263 | 217.954 | 221.282 | 209.04 | 193.98 | 202.546 | 212.827 | 83.099 | 91.477 | 102.556 | 102.556 | 112.742 | 116.195 | 126.994 | 129.994 | 174.377 | 14.714 | 30.18 | 30.18 | 1.263 | 9.778 | 9.814 | 9.814 | 5.525 | 12.188 | 39.211 | 40.702 | 39.924 | 0 | 7.773 | 7.773 | 46.912 | 47.22 | 28.367 | 0 | 24.951 | 28.623 | 23.135 | 19.787 | 7.9 | 9.511 | 8.305 | 8.305 | 8.365 | 8.365 | 8.365 | 8.365 | 8.95 | 8.95 | 8.1 |
| Total Non-Current Liabilities
| 304.35 | 331.394 | 330.077 | 354.173 | 355.93 | 365.315 | 359.433 | 308.112 | 303.046 | 333.378 | 339.229 | 329.325 | 307.584 | 407.097 | 408.637 | 177.697 | 941.117 | 953.634 | 949.282 | 931.166 | 937.492 | 954.567 | 963.109 | 1,011.604 | 857.62 | 881.342 | 890.094 | 858.288 | 871.912 | 874.549 | 879.605 | 911.863 | 910.794 | 287.536 | 204.511 | 161.895 | 62.881 | 46.604 | 46.975 | 52.294 | 52.623 | 33.759 | 34.031 | 30.407 | 34.122 | 28.7 | 25.372 | 13.748 | 14.018 | 14.962 | 14.962 | 20.511 | 20.511 | 14.366 | 14.366 | 8.95 | 8.95 | 8.1 |
| Total Liabilities
| 1,154.189 | 1,251.999 | 1,331.156 | 1,374.528 | 1,388.667 | 1,469.726 | 1,420.065 | 1,546.598 | 1,526.618 | 1,487.554 | 1,543.377 | 1,539.477 | 1,670.845 | 2,320.548 | 2,581.113 | 2,286.782 | 2,597.773 | 2,559.083 | 2,479.936 | 2,538.41 | 2,555.249 | 2,799.522 | 2,553.707 | 2,790.774 | 3,266.227 | 3,789.33 | 3,917.51 | 4,095.822 | 3,812.582 | 3,840.243 | 3,683.305 | 2,811.879 | 2,609.655 | 2,435.582 | 2,623.639 | 2,396.539 | 2,563.482 | 2,537.468 | 2,343.405 | 2,194.785 | 2,382.763 | 1,894.735 | 1,789.084 | 1,429.306 | 1,402.032 | 1,256.536 | 1,133.916 | 1,088.621 | 923.799 | 792.277 | 647.806 | 421.576 | 399.489 | 274.046 | 253.92 | 375.056 | 355.131 | 348.402 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 4.427 | 4.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.578 | 0 | 0 | 0 | 0 | 0 | 0.276 | 0 | 0 | 0.205 | 2.242 | 1.975 | 1.763 | 0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.59 | 1,507.564 | 1,507.562 | 1,507.562 | 1,507.562 | 1,507.505 | 1,507.501 | 1,507.501 | 1,507.479 | 1,507.479 | 1,507.479 | 1,507.478 | 1,507.478 | 1,507.477 | 1,507.475 | 1,507.475 | 1,507.475 | 396.704 | 396.704 | 396.704 | 396.704 | 396.704 | 318.55 | 318.55 | 318.55 | 245.039 | 245.048 | 245.048 | 245.048 | 163.365 | 163.415 | 163.415 | 163.415 | 160 | 160 | 160 | 160 | 100 | 100 | 75 | 75 | 75 |
| Retained Earnings
| -837.251 | -823.634 | -872.01 | -506.664 | -453.262 | -393.976 | -404.687 | -15.998 | 11.842 | 70.221 | 50.265 | 341.7 | 359.79 | -196.981 | -183.954 | 322.938 | 126.285 | 99.077 | 174.626 | 365.044 | 481.85 | 574.696 | 563.361 | 866.387 | 1,208.306 | 1,280.457 | 1,155.406 | 1,097.47 | 1,003.077 | 991.374 | 777.599 | 832.927 | 797.049 | 781.664 | 672.35 | 718.673 | 692.897 | 683.566 | 592.675 | 608.931 | 559.847 | 535.429 | 469.328 | 447.416 | 413.849 | 419.98 | 387.083 | 359.206 | 346.884 | 314.096 | 297.64 | 293.56 | 277.083 | 311.181 | 300.889 | 301.315 | 274.174 | 209.833 |
| Accumulated Other Comprehensive Income/Loss
| 187.568 | -4.427 | -4.209 | 856.771 | 193.049 | 855.481 | 191.987 | 856.819 | 192.318 | 854.353 | 190.255 | 921.747 | 186.259 | 1,159.408 | 202.861 | 4.82 | 5.502 | 5.699 | 5.8 | 5.885 | 5.365 | 5.029 | 5.038 | 5.669 | 3.582 | 0.609 | 1.405 | 2.664 | 1.714 | 1.879 | 1.199 | 1.674 | -0.578 | 4.477 | 3.79 | 2.416 | 1.027 | 0.372 | -0.276 | 0.77 | 1.029 | -0.205 | -2.242 | -1.975 | -1.763 | -0.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 675.139 | 850.575 | 850.793 | -0 | 663.773 | -0 | 663.773 | 0 | 663.773 | 0 | 663.773 | 0 | 735.663 | 0 | 933.775 | 946.127 | 1,086.467 | 1,086.31 | 1,086.3 | 1,086.3 | 1,086.3 | 1,085.881 | 1,085.86 | 1,085.859 | 1,085.732 | 1,114.699 | 1,114.699 | 1,093.775 | 1,093.772 | 1,095.025 | 1,081.458 | 1,068.716 | 1,070.712 | 2,018.735 | 2,012.074 | 2,003.045 | 1,996.855 | 1,986.848 | 1,075.254 | 1,070.818 | 1,069.786 | 1,142.061 | 1,137.227 | 1,121.264 | 1,118.838 | 1,198.259 | 1,196.938 | 1,183.48 | 1,176.367 | 1,153.487 | 1,153.487 | 1,147.892 | 1,147.892 | 1,207.892 | 1,206.325 | 79.774 | 79.774 | 79.774 |
| Total Shareholders Equity
| 1,533.046 | 1,534.531 | 1,486.372 | 1,857.697 | 1,911.151 | 1,969.095 | 1,958.663 | 2,348.411 | 2,375.522 | 2,432.163 | 2,411.883 | 2,771.038 | 2,789.301 | 2,470.017 | 2,460.271 | 2,781.475 | 2,725.844 | 2,698.649 | 2,774.289 | 2,964.792 | 3,081.078 | 3,173.111 | 3,161.76 | 3,465.415 | 3,805.099 | 3,903.243 | 3,778.988 | 3,701.387 | 3,606.041 | 3,595.754 | 3,367.731 | 3,410.792 | 3,375.236 | 3,201.58 | 3,084.918 | 3,120.838 | 3,087.483 | 3,067.49 | 1,986.48 | 1,999.069 | 1,949.212 | 1,922.529 | 1,851.603 | 1,813.727 | 1,777.734 | 1,781.604 | 1,747.436 | 1,706.101 | 1,686.667 | 1,627.582 | 1,611.126 | 1,601.452 | 1,584.975 | 1,619.073 | 1,607.214 | 456.089 | 428.948 | 364.607 |
| Total Equity
| 1,477.04 | 1,467.187 | 1,418.299 | 1,785.566 | 1,840.657 | 1,857.532 | 1,848.869 | 2,129.148 | 2,175.023 | 2,236.474 | 2,220.648 | 2,664.794 | 2,697.993 | 2,393.051 | 2,385.92 | 2,894.888 | 2,866.075 | 2,848.811 | 2,934.905 | 3,169.818 | 3,300.952 | 3,411.689 | 3,406.914 | 3,703.486 | 4,127.878 | 4,339.305 | 4,202.429 | 4,123.167 | 4,023.078 | 4,005.876 | 3,775.688 | 3,823.209 | 3,784.136 | 3,667.701 | 3,548.647 | 3,586.875 | 3,386.327 | 3,377.777 | 2,280.139 | 2,240.901 | 2,188.803 | 2,097.129 | 2,022.626 | 1,952.76 | 1,971.356 | 1,968.593 | 1,931.921 | 1,877.83 | 1,826.742 | 1,760 | 1,724.92 | 1,679.412 | 1,660.553 | 1,619.073 | 1,608.881 | 457.691 | 430.535 | 366.184 |
| Total Liabilities & Shareholders Equity
| 2,644.38 | 2,719.186 | 2,749.455 | 3,160.094 | 3,229.324 | 3,327.258 | 3,268.934 | 3,675.746 | 3,701.641 | 3,724.028 | 3,764.025 | 4,204.271 | 4,368.838 | 4,713.6 | 4,967.033 | 5,181.67 | 5,463.847 | 5,407.893 | 5,414.84 | 5,708.227 | 5,856.202 | 6,211.21 | 5,960.621 | 6,494.261 | 7,394.105 | 8,128.635 | 8,119.939 | 8,218.989 | 7,835.66 | 7,846.119 | 7,458.993 | 6,635.088 | 6,393.792 | 6,103.283 | 6,172.286 | 5,983.414 | 5,949.809 | 5,915.245 | 4,623.544 | 4,435.686 | 4,571.566 | 3,991.864 | 3,811.709 | 3,382.067 | 3,373.388 | 3,225.129 | 3,065.837 | 2,966.452 | 2,750.54 | 2,552.276 | 2,372.726 | 2,100.988 | 2,060.042 | 1,893.119 | 1,862.801 | 832.747 | 785.667 | 714.586 |