Jilin Jian Yisheng Pharmaceutical Co., Ltd.
SZSE:002566.SZ
8.52 (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 | 2009 Q4 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 108.909 | 118.164 | 565.652 | 487.734 | 446.023 | 426.921 | 435.153 | 343.264 | 289.993 | 272.646 | 200.99 | 219.695 | 283.417 | 209.988 | 290.238 | 286.997 | 238.5 | 70.532 | 88.754 | 63.015 | 61.355 | 70.201 | 103.671 | 38.843 | 63.186 | 33.822 | 89.922 | 80.586 | 77.452 | 64.332 | 122.543 | 79.889 | 126.61 | 152.036 | 257.658 | 161.802 | 189.069 | 205.408 | 265.826 | 312.125 | 288.055 | 358.733 | 319.826 | 398.048 | 422.472 | 614.542 | 881.076 | 850.61 | 810.472 | 848.228 | 887.457 | 883.867 | 914.117 | 969.376 | 1,049.281 | 46.181 | 47.135 | 53.323 |
Short Term Investments
| 433.245 | 432.571 | 52.243 | 102.982 | 100.95 | 99.886 | 61.004 | 59.843 | 60 | 20.63 | 70.94 | 70.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 0 | 0 | 0 | 0 | 0 | 0.49 | 0 | 33 | 0 | 63 | 0 | 82 | 0 | 312 | 0 | 296.73 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 542.154 | 550.735 | 617.895 | 590.716 | 546.972 | 526.807 | 496.156 | 403.107 | 349.993 | 293.276 | 271.93 | 289.858 | 283.417 | 209.988 | 290.238 | 286.997 | 238.5 | 70.532 | 88.754 | 63.015 | 61.355 | 70.201 | 103.671 | 38.843 | 63.186 | 33.822 | 89.922 | 80.586 | 77.452 | 64.332 | 122.543 | 79.889 | 126.61 | 152.036 | 257.658 | 161.802 | 189.069 | 205.408 | 265.826 | 312.125 | 288.055 | 358.733 | 319.826 | 398.048 | 422.472 | 614.542 | 881.076 | 850.61 | 810.472 | 848.228 | 887.457 | 883.867 | 914.117 | 969.376 | 1,049.281 | 46.181 | 47.135 | 53.323 |
Net Receivables
| 217.86 | 201.304 | 207.881 | 210.996 | 238.39 | 248.647 | 268.065 | 289.851 | 302.6 | 300.819 | 289.71 | 281.19 | 253.046 | 267.506 | 283.32 | 294.739 | 280.73 | 266.145 | 258.226 | 261.283 | 271.524 | 249.142 | 278.498 | 263.819 | 275.602 | 274.151 | 283.196 | 276.958 | 299.029 | 306.525 | 328.283 | 307.049 | 290.077 | 303.478 | 276.299 | 353.193 | 629.531 | 626.082 | 481.05 | 363.421 | 423.672 | 282.9 | 307.871 | 340.964 | 329.461 | 299.827 | 299.063 | 310.038 | 396.959 | 382.086 | 353.793 | 354.012 | 315.985 | 273.151 | 225.264 | 185.863 | 156.302 | 154.518 |
Inventory
| 1,626.091 | 1,633.04 | 1,621.048 | 1,616.748 | 1,613.63 | 1,594.013 | 1,592.167 | 1,603.101 | 1,602.332 | 1,586.034 | 1,593.579 | 1,596.872 | 1,609.706 | 1,614.51 | 1,609.842 | 1,615.762 | 1,628.721 | 1,639.212 | 1,627.422 | 1,633.711 | 1,656.74 | 1,653.736 | 1,666.037 | 1,679.396 | 1,710.552 | 1,689.635 | 1,670.781 | 1,666.234 | 1,682.151 | 1,657.598 | 1,626.208 | 1,621.781 | 1,629.486 | 1,617.966 | 1,495.907 | 1,448.653 | 1,337.97 | 1,296.19 | 1,336.38 | 1,212.01 | 695.98 | 718.546 | 684.324 | 475.558 | 359.535 | 285.759 | 201.499 | 195.28 | 191.728 | 136.856 | 130.646 | 133.84 | 143.678 | 119.536 | 105.854 | 98.524 | 68.826 | 68.873 |
Other Current Assets
| 222.472 | 7.506 | 3.924 | 12.607 | 1.762 | 1.858 | 2.824 | 6.554 | 3.501 | 53.045 | 53.091 | 53.873 | 20.742 | 22.399 | 21.89 | 25.858 | 23.179 | 24.145 | 25.07 | 25.152 | 31.192 | 32.968 | 31.422 | 32.505 | 29.117 | 47.443 | 73.332 | 93.557 | 101.753 | 112.493 | 127.088 | 147.608 | 156.586 | 176.302 | 169.217 | 190.949 | 190.418 | 228.736 | 239.289 | 207.31 | 320.418 | 342.795 | 332.824 | 324.845 | 325.03 | 203.71 | 3.066 | 10.01 | -22.076 | -21.633 | -23.117 | -22.513 | -32.927 | -20.542 | -18.598 | -17.623 | -18.508 | -21.532 |
Total Current Assets
| 2,401.423 | 2,392.585 | 2,450.747 | 2,431.067 | 2,400.754 | 2,371.324 | 2,359.213 | 2,302.613 | 2,258.426 | 2,233.174 | 2,208.31 | 2,221.793 | 2,166.912 | 2,114.404 | 2,205.29 | 2,223.356 | 2,171.13 | 2,000.034 | 1,999.471 | 1,983.16 | 2,020.811 | 2,006.047 | 2,079.629 | 2,014.563 | 2,078.456 | 2,045.051 | 2,117.231 | 2,117.335 | 2,160.385 | 2,140.948 | 2,204.122 | 2,156.326 | 2,202.759 | 2,249.782 | 2,199.081 | 2,154.598 | 2,346.987 | 2,356.416 | 2,322.545 | 2,094.866 | 1,728.126 | 1,702.973 | 1,644.845 | 1,539.413 | 1,436.498 | 1,403.838 | 1,384.704 | 1,365.938 | 1,377.083 | 1,345.537 | 1,348.779 | 1,349.205 | 1,340.853 | 1,341.522 | 1,361.8 | 312.945 | 253.756 | 255.183 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 456.916 | 467.797 | 473.552 | 484.931 | 497.858 | 506.564 | 515.313 | 526.11 | 494.85 | 512.889 | 499.876 | 501.486 | 466.004 | 422.935 | 415.081 | 423.296 | 402.996 | 411.693 | 420.911 | 430.526 | 437.27 | 443.796 | 453.599 | 460.602 | 451.4 | 458.079 | 460.92 | 458.121 | 424.937 | 427.417 | 434.933 | 438.359 | 467.887 | 456.408 | 428.213 | 398.36 | 309.947 | 302.338 | 298.633 | 295.954 | 299.414 | 305.826 | 289.715 | 279.491 | 258.394 | 241.003 | 243.957 | 230.261 | 239.677 | 229.503 | 210.854 | 207.803 | 203.994 | 202.115 | 191.948 | 185.166 | 160.13 | 99.813 |
Goodwill
| 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 1.906 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 112.059 | 112.767 | 113.508 | 114.183 | 114.895 | 115.604 | 116.365 | 117.025 | 117.786 | 118.448 | 119.233 | 119.957 | 120.807 | 121.789 | 122.668 | 123.412 | 53.577 | 53.99 | 54.443 | 54.738 | 54.997 | 55.27 | 54.926 | 55.334 | 55.882 | 56.059 | 56.709 | 57.286 | 57.492 | 57.96 | 58.4 | 58.521 | 58.736 | 59.253 | 59.619 | 60.139 | 61.782 | 17.928 | 16.816 | 16.427 | 15.848 | 16.038 | 16.244 | 16.477 | 16.813 | 17.003 | 17.307 | 17.397 | 16.228 | 16.466 | 15.122 | 15.25 | 10.599 | 10.475 | 12.243 | 11.771 | 9.223 | 7.028 |
Goodwill and Intangible Assets
| 113.965 | 114.673 | 115.414 | 116.088 | 116.801 | 117.51 | 118.271 | 118.931 | 119.691 | 120.354 | 121.139 | 121.863 | 122.713 | 123.695 | 124.574 | 125.318 | 55.483 | 55.895 | 56.349 | 56.644 | 56.903 | 57.176 | 56.832 | 57.24 | 57.788 | 57.965 | 58.614 | 59.192 | 59.398 | 59.866 | 60.306 | 60.427 | 60.642 | 61.159 | 61.524 | 62.045 | 63.688 | 19.833 | 18.722 | 18.333 | 17.753 | 17.944 | 18.15 | 18.383 | 18.719 | 18.909 | 19.213 | 19.302 | 18.134 | 18.372 | 17.028 | 17.156 | 10.599 | 10.475 | 12.243 | 11.771 | 9.223 | 7.028 |
Long Term Investments
| 0 | 15.039 | 1.844 | 0 | 2.374 | 2.585 | 0 | 0 | 0 | 0 | 0 | 2.989 | 3.397 | 3.664 | 3.572 | 4.096 | 2.185 | 2.29 | 2.37 | 2.475 | 2.244 | 1.771 | 0.675 | 0.748 | 0.834 | 1.044 | 1.874 | 1.329 | 1.22 | 1.92 | 2.748 | 2.101 | 0.766 | 0.94 | 1.089 | 1.228 | 1.431 | 1.63 | 2.136 | 1.794 | 1.844 | 1.973 | 2.102 | 1.921 | 0.862 | 0.92 | 0.978 | 1.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 13.399 | 12.508 | 12.867 | 12.619 | 13.954 | 13.849 | 14.724 | 14.202 | 15.242 | 15.646 | 15.388 | 15.198 | 19.462 | 19.611 | 17.802 | 17.868 | 19.102 | 16.789 | 16.383 | 16.159 | 16.424 | 15.256 | 15.495 | 14.88 | 15.02 | 15.216 | 14.585 | 14.346 | 12.118 | 13.473 | 10.963 | 10.963 | 8.249 | 9.62 | 9.728 | 12.445 | 11.231 | 9.488 | 9.381 | 8.898 | 8.208 | 8.437 | 7.868 | 7.647 | 6.923 | 6.484 | 5.695 | 5.276 | 6.27 | 5.236 | 4.5 | 4.467 | 5.81 | 5.871 | 5.581 | 5.162 | 4.45 | 2.388 |
Other Non-Current Assets
| 19.164 | 2.125 | 0.742 | 2.017 | 1.271 | 0.976 | 5.361 | 4.752 | 4.174 | 6.53 | 5.906 | 1.038 | 3.947 | 6.07 | 2.5 | 2.165 | 5.332 | 3.337 | 7.55 | 7.55 | 6.422 | 5.365 | 5.069 | 5.069 | 3.86 | 3.86 | 3.171 | 3.163 | 33.501 | 17.675 | 1.842 | 2.544 | 10.724 | 8.494 | 9.376 | 5.049 | 62.885 | 71.914 | 72.824 | 70.502 | 65.129 | 64.771 | 52.183 | 43.8 | 36.581 | 47.677 | 31.801 | 40.361 | 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0.011 | 0.016 | 0.106 | 0.112 |
Total Non-Current Assets
| 603.444 | 612.141 | 604.42 | 615.655 | 632.257 | 641.482 | 653.669 | 663.994 | 633.958 | 655.419 | 642.308 | 642.574 | 615.523 | 575.975 | 563.529 | 572.743 | 485.098 | 490.004 | 503.561 | 513.353 | 519.263 | 523.364 | 531.67 | 538.539 | 528.901 | 536.164 | 539.164 | 536.151 | 531.174 | 520.351 | 510.793 | 514.394 | 548.267 | 536.621 | 509.93 | 479.127 | 449.181 | 405.204 | 401.695 | 395.481 | 392.349 | 398.95 | 370.018 | 351.242 | 321.479 | 314.993 | 301.644 | 296.235 | 264.081 | 253.112 | 232.382 | 229.426 | 220.404 | 218.467 | 209.783 | 202.114 | 173.909 | 109.341 |
Total Assets
| 3,004.868 | 3,004.726 | 3,055.167 | 3,046.722 | 3,033.011 | 3,012.806 | 3,012.882 | 2,966.607 | 2,892.384 | 2,888.593 | 2,850.619 | 2,864.367 | 2,782.435 | 2,690.379 | 2,768.819 | 2,796.099 | 2,656.227 | 2,490.038 | 2,503.032 | 2,496.514 | 2,540.075 | 2,529.411 | 2,611.299 | 2,553.101 | 2,607.358 | 2,581.215 | 2,656.395 | 2,653.486 | 2,691.559 | 2,661.298 | 2,714.915 | 2,670.721 | 2,751.026 | 2,786.403 | 2,709.012 | 2,633.726 | 2,796.169 | 2,761.619 | 2,724.24 | 2,490.347 | 2,120.475 | 2,101.924 | 2,014.863 | 1,890.655 | 1,757.977 | 1,718.831 | 1,686.348 | 1,662.173 | 1,641.165 | 1,598.649 | 1,581.16 | 1,578.63 | 1,561.257 | 1,559.989 | 1,571.583 | 515.059 | 427.665 | 364.524 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 14.473 | 20.365 | 17.101 | 24.865 | 24.817 | 21.985 | 19.585 | 24.326 | 25.461 | 24.117 | 21.674 | 19.813 | 23.501 | 27.19 | 19.196 | 24.801 | 20.176 | 21.216 | 18.647 | 25.572 | 25.768 | 16.269 | 21.942 | 21.436 | 27.524 | 29.374 | 19.474 | 25.603 | 32.039 | 30.533 | 19.09 | 19.989 | 24.977 | 48.005 | 15.673 | 24.143 | 76.322 | 67.824 | 60.262 | 134.598 | 25.077 | 18.759 | 31.195 | 19.649 | 14.637 | 17.199 | 18.86 | 18.093 | 15.041 | 14.965 | 11.448 | 12.119 | 12.014 | 11.246 | 14.353 | 7.34 | 10.02 | 8.177 |
Short Term Debt
| 320.365 | 322.891 | 472.764 | 472.337 | 473.528 | 473.515 | 473.432 | 433.721 | 433.576 | 403.527 | 403.72 | 403.718 | 397.717 | 310.189 | 435.421 | 415.402 | 405.47 | 275.47 | 280.47 | 280.47 | 350.38 | 360.38 | 430.38 | 430.38 | 490.38 | 490.38 | 540.38 | 540.38 | 600.38 | 610.38 | 680.38 | 710.38 | 730.38 | 750.38 | 800.38 | 760.38 | 760.48 | 790.38 | 790.38 | 480.38 | 260.38 | 260.38 | 160.38 | 100.38 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 1.13 | 0 | 0 | 26 | 40 | 23.75 | 71 |
Tax Payables
| 10.678 | 1.561 | 16.873 | 2.779 | 11.485 | 16.283 | 21.705 | 18.821 | 16.897 | 21.96 | 21.274 | 30.391 | 13.82 | 14.636 | 17.813 | 15.824 | 16.363 | 11.743 | 16.414 | 15.68 | 15.461 | 17.128 | 28.764 | 11.669 | 5.62 | 3.053 | 6.822 | 16.457 | 16.961 | 10.219 | 11.186 | 9.042 | 5.786 | 19.526 | 13.393 | 16.791 | 18.806 | 5.312 | 9.684 | 2.884 | 19.467 | 12.16 | 9.966 | 9.526 | 15.496 | 3.069 | 7.606 | 4.367 | 1.884 | -5.565 | -6.643 | 2.416 | 7.583 | 9.723 | 2.657 | 11.282 | 4.352 | -0.461 |
Deferred Revenue
| 14.506 | 9.814 | 86.675 | 11.011 | 112.297 | 106.949 | 23.045 | 24.509 | 19.576 | 0 | 0 | 108.047 | 65.698 | 87.997 | 87.399 | 129.093 | 41.985 | 40.903 | 45.027 | 54.701 | 42.114 | 66.098 | 97.625 | 71.179 | 76.468 | 79.301 | 97.727 | 137.821 | 132.598 | 107.881 | 119.603 | 101.469 | 131.913 | 137.742 | 93.214 | 66.691 | 99.201 | 33.408 | 58.146 | 71.907 | 69.462 | 76.277 | 92.547 | 57.839 | 49.785 | 35.988 | 38.468 | 33.822 | 33.861 | 22.266 | 38.041 | 32.7 | 0 | 0 | 98.109 | 89.13 | 77.724 | 24.5 |
Other Current Liabilities
| 69.22 | 62.54 | 1.191 | 81.632 | 1.902 | 1.586 | 86.787 | 105.608 | 55.408 | 122.737 | 92.336 | 2.17 | 1.707 | 2.74 | 2.323 | 5.226 | 27.791 | 30.922 | 34.011 | 35.266 | 40.815 | 22.519 | 31.296 | 19.221 | 12.56 | 14.426 | 36.612 | 14.643 | 16.684 | 24.475 | 24.293 | 5.813 | 15.136 | 9.202 | 8.421 | 6.097 | 19.356 | 45.232 | 16.439 | 16.259 | 9.764 | 9.334 | 3.818 | 3.465 | 4.698 | 2.197 | 2.322 | 2.416 | 2.416 | 1.223 | 1.969 | 0.812 | 69.99 | 92.78 | 2.87 | 2.246 | 19.548 | 2.103 |
Total Current Liabilities
| 418.564 | 415.609 | 577.732 | 589.845 | 612.544 | 604.035 | 602.849 | 588.165 | 534.021 | 550.381 | 517.73 | 533.748 | 488.623 | 428.117 | 544.338 | 574.522 | 495.422 | 368.511 | 378.155 | 396.009 | 459.078 | 465.266 | 581.244 | 542.216 | 606.933 | 613.48 | 694.192 | 718.447 | 781.701 | 773.269 | 843.366 | 837.651 | 902.406 | 945.329 | 917.687 | 857.311 | 955.359 | 936.844 | 925.227 | 703.145 | 364.683 | 364.749 | 287.94 | 181.333 | 70.25 | 56.514 | 60.78 | 55.462 | 52.448 | 39.584 | 52.588 | 46.762 | 82.004 | 104.026 | 141.332 | 138.716 | 131.043 | 105.781 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 150 | 150 | 2.709 | 4.026 | 7.27 | 7.692 | 7.832 | 9.825 | 9.766 | 10.023 | 11.542 | 11.463 | 2.55 | 2.55 | 2.55 | 2.55 | 12.55 | 12.55 | 12.55 | 12.55 | 13.02 | 10.47 | 10.47 | 10.47 | 10.85 | 0.85 | 0.85 | 0.85 | 1.23 | 1.23 | 1.23 | 1.23 | 1.61 | 1.61 | 1.61 | 1.61 | 1.99 | 1.99 | 1.99 | 1.99 | 2.37 | 2.37 | 2.37 | 2.37 | 2.75 | 2.75 | 2.75 | 2.75 | 3.88 | 3.88 | 3.88 | 3.88 | 3.89 | 3.89 | 3.89 | 3.89 | 4.27 | 8.77 |
Deferred Revenue Non-Current
| 114.908 | 117.251 | 119.289 | 118.694 | 118.894 | 117.125 | 120.094 | 118.023 | 121.602 | 119.176 | 120.94 | 120.846 | 123.297 | 116.924 | 85.227 | 86.792 | 43.162 | 28.696 | 29.274 | 30.103 | 34.148 | 34.977 | 34.232 | 34.808 | 40.683 | 34.559 | 37.234 | 37.105 | 36.556 | 34.886 | 35.739 | 30.79 | 29.026 | 28.926 | 30.153 | 29.726 | 33.701 | 33.001 | 31.951 | 34.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.2 |
Deferred Tax Liabilities Non-Current
| 1.449 | 1.554 | 1.601 | 1.736 | 1.224 | 1.109 | 1.288 | 1.166 | 0 | 0.095 | 0.141 | 0.024 | -123.297 | -116.924 | -85.227 | -86.792 | -43.162 | -12.55 | -12.55 | -12.55 | -13.02 | -10.47 | -10.47 | -10.47 | -10.85 | 0 | -0.85 | -0.85 | -1.23 | -1.23 | -1.23 | -1.23 | -1.61 | -1.61 | -1.61 | -1.61 | -1.99 | -1.99 | -1.99 | -1.99 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.77 |
Other Non-Current Liabilities
| 3.766 | -113.08 | 0 | -118.694 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.297 | 116.924 | 85.227 | 86.792 | 43.162 | 12.55 | 12.55 | 12.55 | 13.02 | 10.47 | 10.47 | 10.47 | 10.85 | 0.018 | 0.85 | 0.85 | 1.23 | 1.23 | 1.23 | 1.23 | 1.61 | 1.61 | 1.61 | 1.61 | 1.99 | 1.99 | 1.99 | 1.99 | 30.615 | 31.285 | 30.307 | 30.091 | 23.431 | 22.351 | 17.522 | 14.602 | 22.098 | 17.428 | 17.805 | 13.875 | 12.728 | 12.837 | 14.353 | 13.055 | 11.361 | 8.77 |
Total Non-Current Liabilities
| 270.123 | 155.726 | 123.598 | 5.763 | 127.388 | 125.926 | 129.214 | 129.014 | 131.368 | 129.294 | 132.623 | 132.334 | 125.847 | 119.474 | 87.777 | 89.342 | 55.712 | 41.246 | 41.824 | 42.653 | 47.168 | 45.447 | 44.702 | 45.278 | 51.533 | 35.427 | 38.084 | 37.955 | 37.786 | 36.116 | 36.969 | 32.02 | 30.636 | 30.536 | 31.763 | 31.336 | 35.691 | 34.991 | 33.941 | 36.091 | 32.985 | 33.655 | 32.677 | 32.461 | 26.181 | 25.101 | 20.272 | 17.352 | 25.978 | 21.308 | 21.685 | 17.755 | 16.618 | 16.727 | 18.243 | 16.945 | 15.631 | 16.97 |
Total Liabilities
| 688.687 | 571.335 | 701.33 | 595.608 | 739.931 | 729.961 | 732.062 | 717.179 | 665.388 | 679.675 | 650.353 | 666.082 | 614.471 | 547.591 | 632.115 | 663.865 | 551.133 | 409.756 | 419.979 | 438.662 | 506.246 | 510.714 | 625.946 | 587.494 | 658.466 | 648.907 | 732.277 | 756.402 | 819.487 | 809.385 | 880.335 | 869.671 | 933.042 | 975.864 | 949.45 | 888.647 | 991.05 | 971.836 | 959.169 | 739.236 | 397.668 | 398.405 | 320.617 | 213.794 | 96.432 | 81.615 | 81.052 | 72.814 | 78.426 | 60.892 | 74.273 | 64.517 | 98.622 | 120.753 | 159.575 | 155.661 | 146.674 | 122.751 |
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 |
Common Stock
| 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 330.952 | 220.634 | 220.634 | 220.634 | 220.634 | 220.634 | 220.634 | 220.634 | 220.634 | 220.634 | 110.317 | 110.317 | 110.317 | 110.317 | 82.717 | 61.272 | 61.272 |
Retained Earnings
| 913.529 | 911 | 948.324 | 927.307 | 899.116 | 888.075 | 885.897 | 857.195 | 845.815 | 829.293 | 822.64 | 795.41 | 775.125 | 751.245 | 747.567 | 719.802 | 699.703 | 678.358 | 683.545 | 662.061 | 645.15 | 629.888 | 606.708 | 589.836 | 576.569 | 562.722 | 560.344 | 539.987 | 527.567 | 512.904 | 501.872 | 483.549 | 506.696 | 500.527 | 490.054 | 475.569 | 541.018 | 525.342 | 500.793 | 486.704 | 466.168 | 447.221 | 437.662 | 420.463 | 415.324 | 391.098 | 358.944 | 343.268 | 326.27 | 301.251 | 270.488 | 278.045 | 254.918 | 231.535 | 204.288 | 190.897 | 142.846 | 109.725 |
Accumulated Other Comprehensive Income/Loss
| 974.904 | 181.096 | 974.904 | 181.096 | 966.832 | 173.023 | 966.832 | 173.023 | 955.448 | 161.64 | 955.448 | 161.64 | 944.964 | 151.156 | 944.964 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 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
| 0 | 793.809 | 0 | 793.809 | 0 | 793.809 | 0 | 793.809 | 0 | 793.809 | 0 | 793.809 | 0 | 793.809 | 0 | 944.964 | 939.192 | 939.192 | 939.192 | 939.192 | 934.819 | 934.819 | 934.819 | 934.819 | 931.975 | 931.975 | 931.975 | 931.975 | 926.826 | 926.826 | 926.374 | 926.374 | 920.415 | 920.415 | 918.219 | 918.219 | 912.719 | 912.838 | 912.838 | 912.838 | 904.734 | 904.734 | 1,015.051 | 1,015.051 | 1,004.928 | 1,004.928 | 1,004.928 | 1,004.928 | 995.587 | 995.587 | 995.587 | 1,105.904 | 1,096.732 | 1,096.732 | 1,096.732 | 85.111 | 76.159 | 70.041 |
Total Shareholders Equity
| 2,219.385 | 2,216.856 | 2,254.18 | 2,233.163 | 2,196.9 | 2,185.859 | 2,183.681 | 2,154.978 | 2,132.215 | 2,115.693 | 2,109.039 | 2,081.81 | 2,051.041 | 2,027.16 | 2,023.483 | 1,995.718 | 1,969.847 | 1,948.502 | 1,953.689 | 1,932.205 | 1,910.92 | 1,895.659 | 1,872.478 | 1,855.607 | 1,839.496 | 1,825.648 | 1,823.27 | 1,802.913 | 1,785.344 | 1,770.682 | 1,759.198 | 1,740.875 | 1,758.062 | 1,751.893 | 1,739.225 | 1,724.739 | 1,784.688 | 1,769.132 | 1,744.583 | 1,730.494 | 1,701.854 | 1,682.907 | 1,673.348 | 1,656.149 | 1,640.886 | 1,616.66 | 1,584.507 | 1,568.83 | 1,542.491 | 1,517.472 | 1,486.709 | 1,494.267 | 1,461.967 | 1,438.584 | 1,411.338 | 358.725 | 280.278 | 241.038 |
Total Equity
| 2,316.18 | 2,316.14 | 2,353.837 | 2,332.421 | 2,293.08 | 2,282.846 | 2,280.819 | 2,249.428 | 2,226.996 | 2,208.918 | 2,200.266 | 2,198.284 | 2,167.964 | 2,142.788 | 2,136.704 | 2,132.234 | 2,105.094 | 2,080.282 | 2,083.054 | 2,057.852 | 2,033.828 | 2,018.697 | 1,985.353 | 1,965.607 | 1,948.892 | 1,932.308 | 1,924.118 | 1,897.084 | 1,872.072 | 1,851.914 | 1,834.579 | 1,801.05 | 1,817.985 | 1,810.538 | 1,759.561 | 1,745.078 | 1,805.118 | 1,789.784 | 1,765.071 | 1,751.111 | 1,722.807 | 1,703.519 | 1,694.246 | 1,676.861 | 1,661.545 | 1,637.217 | 1,605.296 | 1,589.359 | 1,562.738 | 1,537.756 | 1,506.887 | 1,514.113 | 1,462.635 | 1,439.236 | 1,412.008 | 359.398 | 280.991 | 241.773 |
Total Liabilities & Shareholders Equity
| 3,004.868 | 3,004.726 | 3,055.167 | 3,046.722 | 3,033.011 | 3,012.806 | 3,012.882 | 2,966.607 | 2,892.384 | 2,888.593 | 2,850.619 | 2,864.367 | 2,782.435 | 2,690.379 | 2,768.819 | 2,796.099 | 2,656.227 | 2,490.038 | 2,503.032 | 2,496.514 | 2,540.075 | 2,529.411 | 2,611.299 | 2,553.101 | 2,607.358 | 2,581.215 | 2,656.395 | 2,653.486 | 2,691.559 | 2,661.298 | 2,714.915 | 2,670.721 | 2,751.026 | 2,786.403 | 2,709.012 | 2,633.726 | 2,796.169 | 2,761.619 | 2,724.24 | 2,490.347 | 2,120.475 | 2,101.924 | 2,014.863 | 1,890.655 | 1,757.977 | 1,718.831 | 1,686.348 | 1,662.173 | 1,641.165 | 1,598.649 | 1,581.16 | 1,578.63 | 1,561.257 | 1,559.989 | 1,571.583 | 515.059 | 427.665 | 364.524 |