ZheJiang Haers Vacuum Containers Co.,Ltd.
SZSE:002615.SZ
6.94 (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 | 2010 Q4 | 2010 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 848.29 | 786.281 | 925.128 | 848.581 | 708.051 | 774.148 | 771.037 | 814.077 | 757.192 | 791.235 | 697.04 | 666.563 | 516.06 | 528.158 | 595.669 | 588.329 | 571.91 | 620.967 | 415.912 | 500.2 | 464.959 | 161.872 | 139.989 | 138.318 | 110.334 | 105.769 | 192.059 | 259.88 | 101.361 | 56.802 | 117.552 | 261.934 | 117.626 | 137.804 | 100.666 | 122.731 | 87.04 | 78.268 | 162.328 | 205.586 | 159.355 | 229.424 | 225.334 | 310.161 | 248.431 | 278.564 | 287.301 | 329.372 | 348.406 | 323.084 | 342.579 | 395.289 | 448.983 | 66.921 | 64.753 | 41.895 |
Short Term Investments
| 20.271 | 0 | 0 | -3.58 | 6.328 | 6.979 | 4.814 | 4.574 | 3.85 | 5.266 | 0.099 | 5.593 | 2.585 | 5.59 | 58.926 | 47.024 | 7.229 | 0 | 0 | 1 | 0 | 0.092 | 0.256 | 0 | -3.187 | -3.562 | 0.136 | 0.136 | 0.037 | 0.037 | -2.942 | -3.204 | -3.489 | -3.786 | -4.077 | -4.309 | 0.319 | 0.319 | -5.729 | -0.076 | -3.163 | 0 | 0.059 | 0.059 | -0 | -0 | -0 | 0 | 0 | 0 | 0.132 | 0.132 | 0.733 | 0.733 | 0.698 | 0 |
Cash and Short Term Investments
| 868.56 | 786.281 | 925.128 | 848.581 | 714.379 | 781.127 | 775.851 | 818.651 | 761.043 | 796.501 | 697.139 | 672.155 | 518.645 | 533.748 | 654.595 | 635.353 | 579.14 | 620.967 | 415.912 | 501.2 | 464.959 | 161.964 | 140.246 | 138.318 | 110.334 | 105.769 | 192.195 | 260.016 | 101.398 | 56.838 | 117.552 | 261.934 | 117.626 | 137.804 | 100.666 | 122.731 | 87.36 | 78.587 | 162.328 | 205.586 | 159.355 | 229.424 | 225.393 | 310.22 | 248.431 | 278.564 | 287.301 | 329.372 | 348.406 | 323.084 | 342.711 | 395.42 | 449.715 | 67.654 | 65.451 | 41.895 |
Net Receivables
| 28.558 | 335.224 | 193.198 | 422.921 | 487.656 | 272.515 | 189.431 | 194.879 | 232.535 | 256.948 | 197.237 | 233.168 | 298.723 | 304.151 | 197.662 | 154.646 | 244.505 | 199.426 | 206.155 | 247.019 | 288.028 | 301.603 | 310.375 | 272.297 | 292.488 | 316.861 | 228.909 | 168.991 | 256.085 | 269.114 | 168.989 | 136.63 | 217.372 | 175.66 | 154.089 | 111.239 | 141.274 | 134.089 | 113.82 | 81.435 | 121.726 | 91.812 | 93.383 | 63.634 | 92.117 | 74.715 | 75.973 | 58.976 | 107.016 | 98.44 | 92.022 | 69.078 | 91.068 | 73.714 | 73.296 | 66.088 |
Inventory
| 626.95 | 585.349 | 489.706 | 495.384 | 441.701 | 415.078 | 405.544 | 413.275 | 444.962 | 490.996 | 525.691 | 515.726 | 511.859 | 448.866 | 434.575 | 437.643 | 388.474 | 417.711 | 449.708 | 421.001 | 437.287 | 429.339 | 461.5 | 388.052 | 361.161 | 347.389 | 321.225 | 308.591 | 283.328 | 287.98 | 279.435 | 267.134 | 226.504 | 192.731 | 162.442 | 123.107 | 123.246 | 146.042 | 138.412 | 133.442 | 127.239 | 121.641 | 107.447 | 95.971 | 83.823 | 80.692 | 87.656 | 81.276 | 88.207 | 85.722 | 90.95 | 88.698 | 88.181 | 85.97 | 69.516 | 71.452 |
Other Current Assets
| 463.497 | 41.322 | 19.433 | 20.196 | 6.518 | 6.486 | 6.244 | 8.828 | 1.776 | 1.381 | 13.388 | 13.98 | 12.766 | 10.881 | 9.57 | 18.22 | 15.687 | 17.684 | 18.683 | 21.679 | 22.051 | 17.132 | 13.912 | 25.977 | 22.983 | 35.997 | 31.862 | 28.224 | 16.982 | 14.518 | 13.7 | 12.758 | 1.113 | 5.455 | 4.931 | 3.801 | 3.312 | 2.804 | -1.628 | 7.149 | -3.534 | 0.46 | -1.875 | 0.79 | 0.369 | 0.369 | 0.369 | 1.19 | -1.496 | -3.087 | -0.98 | -2.387 | -1.37 | -1.129 | -5.103 | -3.166 |
Total Current Assets
| 1,987.566 | 1,748.176 | 1,673.238 | 1,787.082 | 1,650.254 | 1,475.207 | 1,377.07 | 1,435.633 | 1,440.315 | 1,545.826 | 1,433.456 | 1,435.03 | 1,341.993 | 1,297.645 | 1,296.403 | 1,245.862 | 1,227.806 | 1,255.788 | 1,090.458 | 1,190.899 | 1,212.325 | 910.038 | 926.033 | 824.644 | 786.967 | 806.016 | 774.191 | 765.823 | 657.793 | 628.45 | 579.676 | 678.456 | 562.615 | 511.651 | 422.127 | 360.878 | 355.192 | 361.521 | 412.932 | 427.612 | 404.786 | 443.337 | 424.348 | 470.614 | 424.74 | 434.34 | 451.299 | 470.813 | 542.133 | 504.159 | 524.704 | 550.809 | 627.594 | 226.208 | 203.161 | 176.269 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 912.928 | 825.493 | 779.626 | 743.278 | 728.028 | 733.487 | 729.078 | 733.762 | 715.564 | 713.615 | 707.664 | 707.697 | 687.259 | 681.215 | 687.683 | 659.117 | 670.034 | 681.646 | 689.538 | 698.6 | 727.067 | 716.046 | 718.671 | 721.518 | 721.992 | 658.077 | 612.343 | 591.85 | 553.613 | 524.054 | 509.734 | 484.896 | 435.232 | 401.893 | 382.181 | 341.436 | 283.403 | 279.137 | 269.613 | 267.325 | 227.393 | 206.314 | 190.357 | 175.123 | 154.443 | 142.504 | 134.636 | 128.689 | 109.848 | 105.561 | 97.903 | 97.659 | 91.011 | 85.632 | 69.577 | 67.303 |
Goodwill
| 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 17.432 | 29.473 | 29.473 | 29.473 | 29.473 | 29.473 | 29.473 | 29.473 | 29.473 | 29.614 | 29.614 | 29.614 | 29.614 | 29.614 | 29.614 | 29.614 | 29.614 | 88.932 | 88.932 | 88.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 222.375 | 219.054 | 216.964 | 106.276 | 96.695 | 88.624 | 78.422 | 79.898 | 80.68 | 83.129 | 83.891 | 86.351 | 87.117 | 89.403 | 91.204 | 93.944 | 93.243 | 95.559 | 96.282 | 98.299 | 98.36 | 101.535 | 103.656 | 104.4 | 100.258 | 101.891 | 103.506 | 105.464 | 107.554 | 109.603 | 111.631 | 113.718 | 59.921 | 60.428 | 60.97 | 60.6 | 59.603 | 60.025 | 39.089 | 21.394 | 20.932 | 20.64 | 20.873 | 21.106 | 21.334 | 21.562 | 21.79 | 22.018 | 22.336 | 22.607 | 22.534 | 22.42 | 22.113 | 21.85 | 21.367 | 21.598 |
Goodwill and Intangible Assets
| 239.807 | 236.486 | 234.396 | 123.709 | 114.127 | 106.056 | 95.854 | 97.331 | 98.113 | 100.561 | 101.323 | 103.783 | 104.549 | 106.835 | 108.636 | 111.376 | 122.716 | 125.032 | 125.755 | 127.772 | 127.834 | 131.009 | 133.129 | 133.874 | 129.871 | 131.504 | 133.119 | 135.078 | 137.167 | 139.217 | 141.245 | 143.332 | 148.853 | 149.36 | 149.902 | 60.6 | 59.603 | 60.025 | 39.089 | 21.394 | 20.932 | 20.64 | 20.873 | 21.106 | 21.334 | 21.562 | 21.79 | 22.018 | 22.336 | 22.607 | 22.534 | 22.42 | 22.113 | 21.85 | 21.367 | 21.598 |
Long Term Investments
| 15.63 | 36.152 | 35.982 | 39.418 | 58.375 | 57.721 | 59.926 | 60.166 | 61.353 | 60.159 | 67.426 | 59.793 | 62.362 | 57.495 | 1.599 | 13.902 | 53.446 | 61.146 | 61.394 | 60.779 | 92.264 | 89.589 | 89.239 | 89.707 | 94.812 | 91.844 | 95.628 | 88.696 | 89.761 | 90.403 | 93.522 | 94.346 | 52.392 | 56.072 | 57.72 | 57.967 | 56.607 | 56.257 | 61.736 | 55.539 | 55.599 | 51.631 | 50.471 | 49.278 | 47.61 | 46.837 | 46.179 | 45.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 61.502 | 59.084 | 60.186 | 61.152 | 15.907 | 15.907 | 14.904 | 14.924 | 15.623 | 14.71 | 15.827 | 13.982 | 11.624 | 11.44 | 10.61 | 10.38 | 8.411 | 8.411 | 8.061 | 8.061 | 7.276 | 7.276 | 7.796 | 7.796 | 12.319 | 12.319 | 13.038 | 13.077 | 2.394 | 2.394 | 2.187 | 2.187 | 2.056 | 2.056 | 1.617 | 1.617 | 2.047 | 2.028 | 1.254 | 1.254 | 1.384 | 1.384 | 1.16 | 1.16 | 1.008 | 0.915 | 0.915 | 0.915 | 1.584 | 1.584 | 1.526 | 1.526 | 0.719 | 0.719 | 0.783 | 0.733 |
Other Non-Current Assets
| 30.074 | 3.03 | 11.688 | 33.879 | 11.675 | 10.701 | 8.297 | 10.82 | 6.542 | 8.775 | 5.037 | 10.099 | 4.462 | 7.289 | 60.737 | 49.633 | 10.779 | 2.997 | 3.33 | 5.797 | 6.558 | 7.685 | 10.036 | 2.614 | 3.289 | 60.981 | 62.527 | 61.87 | 61.497 | 60.98 | 85.699 | 58.136 | 68.308 | 64.791 | 73.91 | 66.993 | 75.726 | 15.21 | 11.945 | 38.689 | 52.657 | 48.308 | 40.084 | 34.381 | 36.357 | 30.862 | 25.529 | 20.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 1,259.94 | 1,160.245 | 1,121.878 | 1,001.436 | 928.113 | 923.872 | 908.059 | 917.003 | 897.195 | 897.821 | 897.277 | 895.355 | 870.257 | 864.274 | 869.264 | 844.408 | 865.386 | 879.232 | 888.078 | 901.01 | 960.999 | 951.605 | 958.871 | 955.509 | 962.283 | 954.725 | 916.655 | 890.57 | 844.432 | 817.048 | 832.387 | 782.896 | 706.842 | 674.172 | 665.331 | 528.612 | 477.385 | 412.657 | 383.637 | 384.201 | 357.966 | 328.278 | 302.945 | 281.048 | 260.752 | 242.681 | 229.049 | 217.583 | 133.769 | 129.753 | 121.963 | 121.605 | 113.842 | 108.201 | 91.727 | 89.634 |
Total Assets
| 3,247.506 | 2,908.421 | 2,795.116 | 2,788.517 | 2,578.367 | 2,399.079 | 2,285.13 | 2,352.636 | 2,337.51 | 2,443.647 | 2,330.733 | 2,330.384 | 2,212.25 | 2,161.919 | 2,165.667 | 2,090.27 | 2,093.192 | 2,135.02 | 1,978.537 | 2,091.909 | 2,173.324 | 1,861.643 | 1,884.904 | 1,780.153 | 1,749.25 | 1,760.741 | 1,690.847 | 1,656.393 | 1,502.225 | 1,445.498 | 1,412.063 | 1,461.353 | 1,269.457 | 1,185.823 | 1,087.458 | 889.49 | 832.577 | 774.179 | 796.568 | 811.813 | 762.752 | 771.615 | 727.293 | 751.663 | 685.492 | 677.021 | 680.347 | 688.397 | 675.902 | 633.912 | 646.667 | 672.414 | 741.437 | 334.409 | 294.888 | 265.902 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 744.971 | 575.35 | 543.388 | 623.901 | 495.736 | 412.839 | 334.498 | 448.991 | 481.918 | 585.32 | 554.772 | 585.692 | 535.814 | 503.682 | 439.328 | 397.701 | 362.081 | 273.551 | 254.734 | 302.775 | 281.16 | 279.511 | 367.241 | 312.255 | 276.508 | 318.602 | 294.199 | 277.974 | 125.906 | 171.949 | 190.542 | 247.152 | 187.625 | 181.821 | 176.207 | 127.16 | 84.646 | 95.659 | 110.979 | 124.713 | 98.181 | 124.266 | 82.141 | 110.229 | 69.474 | 76.42 | 76.021 | 90.697 | 65.764 | 62.867 | 57.633 | 84.442 | 58.586 | 58.859 | 51.48 | 30.72 |
Short Term Debt
| 153.398 | 452.123 | 237.886 | 242.123 | 137.887 | 92.405 | 161.266 | 250.278 | 316.021 | 377.508 | 339.65 | 320.241 | 313.01 | 357.319 | 459.485 | 479.634 | 511.5 | 691.054 | 515.306 | 539.06 | 512.595 | 513.544 | 449.449 | 370.139 | 394.631 | 373.974 | 250.48 | 247.013 | 224.903 | 154.961 | 97.459 | 71.015 | 59.287 | 59.287 | 27 | 23 | 74 | 24.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.932 | 12.944 | 47 | 0 | 0 | 9.211 | 114.335 | 81.858 | 74.4 | 45.994 |
Tax Payables
| 29.568 | 5.245 | 11.228 | 13.958 | 16.413 | 6.394 | 10.438 | 20.529 | 26.195 | 29.352 | 13.568 | 22.54 | 7.525 | 12.309 | 12.118 | 5.188 | 5.881 | 3.07 | 3.11 | 6.314 | 8.112 | 10.54 | 12.505 | 21.208 | 8.39 | 8.788 | 22.792 | 25.494 | 11.825 | 9.853 | 17.409 | 24.551 | 4.676 | 5.452 | 4.401 | 5.459 | 6.808 | 4.147 | 4.639 | 5.829 | 3.329 | 4.093 | 3.472 | 5.886 | 2.927 | 3.863 | 2.306 | 1.416 | 1.089 | 9.87 | 5.654 | 5.543 | 2.563 | 3.507 | 4.267 | 3.318 |
Deferred Revenue
| 166.61 | 34.766 | 126.791 | 151.395 | 148.732 | 140.474 | 33.38 | 46.842 | 25.366 | 0 | 0 | 174.953 | 150.26 | 130.371 | 129.34 | 128.321 | 5.881 | 45.09 | 56.783 | 73.473 | 78.544 | 73.689 | 70.721 | 83.532 | 55.685 | 47.579 | 60.216 | 69.713 | 61.517 | 70.857 | 73.362 | 86.296 | 62.37 | 52.526 | 39.303 | 35.806 | 32.674 | 26.531 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.132 | 18.992 | 10.963 | 0 | 0 | 19.071 | 20.612 | 17.257 | 18.169 | 15.442 |
Other Current Liabilities
| 223.396 | 109.754 | 0.881 | 0.881 | 0.668 | 0.518 | 91.41 | 122.673 | 148.704 | 166.629 | 154.809 | 1.053 | 3.814 | 1.783 | 2.089 | 3.952 | 103.046 | 39.848 | 33.309 | 33.459 | 21.763 | 21.113 | 31.63 | 35.139 | 35.069 | 53.563 | 54.96 | 50.865 | 49.253 | 36.067 | 39.035 | 91.807 | 24.293 | 27.573 | 20.948 | 15.235 | 11.869 | 11.276 | 31.781 | 40.442 | 31.664 | 30.066 | 22.63 | 35.964 | 25.579 | 22.471 | 4.559 | 5.071 | 4.948 | 27.686 | 24.054 | 3.243 | 5.789 | 10.908 | 8.68 | 2.724 |
Total Current Liabilities
| 1,288.375 | 1,171.993 | 908.946 | 1,018.299 | 783.023 | 646.236 | 620.554 | 868.784 | 972.008 | 1,129.457 | 1,049.231 | 1,081.94 | 1,002.897 | 993.155 | 1,030.242 | 1,009.609 | 982.508 | 1,049.544 | 860.133 | 948.766 | 894.062 | 887.858 | 919.041 | 801.066 | 761.894 | 793.719 | 659.855 | 645.565 | 461.579 | 433.835 | 400.399 | 496.271 | 333.575 | 321.207 | 263.458 | 201.201 | 203.189 | 158.357 | 142.76 | 165.155 | 129.845 | 154.332 | 104.771 | 146.193 | 95.052 | 98.891 | 105.645 | 127.704 | 128.675 | 90.553 | 81.687 | 115.967 | 199.323 | 168.882 | 152.729 | 94.88 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 270.329 | 181.15 | 404.913 | 297.82 | 440.654 | 441.928 | 266 | 91.695 | 258.012 | 305.743 | 297.076 | 295.264 | 298.517 | 295.601 | 293.321 | 264.18 | 259.441 | 256.659 | 251.156 | 247.216 | 343.566 | 124.041 | 123.24 | 146.522 | 178.529 | 183.678 | 195.785 | 195.474 | 228.946 | 228.31 | 207.191 | 207.978 | 220.822 | 199.502 | 171.502 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 |
Deferred Revenue Non-Current
| 12.421 | 9.303 | 9.632 | 10.056 | 8.108 | 8.447 | 8.786 | 9.124 | 9.414 | 9.724 | 8.956 | 9.231 | 9.22 | 7.706 | 7.932 | 8.157 | 7.023 | 7.248 | 8.011 | 7.698 | 8.383 | 3.611 | 3.775 | 3.94 | 3.861 | 4.026 | 4.191 | 4.356 | 2.113 | 2.146 | 2.18 | 2.214 | 2.247 | 2.281 | 2.315 | 2.348 | 0.994 | 1.008 | 1.022 | 1.036 | 0 | 0 | 0 | 1.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.368 | 0.368 | 0.394 | 0.394 | 0.539 | 0.539 | 0.974 | 0.974 | 0.246 | 0.246 | 0.134 | 0.134 | 0.839 | 0.839 | 2.554 | 2.554 | 0 | -0 | 0 | -247.216 | -343.566 | -124.041 | -123.24 | -146.522 | -178.529 | -183.678 | -195.785 | -195.474 | -228.946 | -228.31 | -207.191 | -207.978 | -220.822 | -199.502 | -171.502 | -45 | 0.122 | 0.122 | 0.12 | 0.122 | 0 | 0 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0.033 | 0.033 | 0.11 | 0.11 | 0.105 | 0 |
Other Non-Current Liabilities
| 16.169 | 8.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.029 | 0.799 | 0.321 | 247.216 | 343.566 | 124.041 | 123.24 | 146.522 | 178.529 | 183.678 | 195.785 | 195.474 | 228.946 | 228.31 | 207.191 | 207.978 | 220.822 | 199.502 | 171.502 | 45 | 0 | 0 | 0 | 0 | 1.05 | 1.064 | 1.078 | 1.092 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 |
Total Non-Current Liabilities
| 299.286 | 199.028 | 414.939 | 308.27 | 449.301 | 450.914 | 275.759 | 101.792 | 267.671 | 315.713 | 306.165 | 304.63 | 308.576 | 304.145 | 303.806 | 274.89 | 267.492 | 264.705 | 259.488 | 254.914 | 351.949 | 127.651 | 127.016 | 150.462 | 182.39 | 187.704 | 199.976 | 199.83 | 231.059 | 230.456 | 209.371 | 210.191 | 223.07 | 201.783 | 173.816 | 47.348 | 1.116 | 1.13 | 1.142 | 1.158 | 1.05 | 1.064 | 1.087 | 1.101 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.12 | 1.153 | 1.153 | 1.23 | 1.23 | 1.225 | 51.12 |
Total Liabilities
| 1,587.661 | 1,371.021 | 1,323.885 | 1,326.57 | 1,232.323 | 1,097.15 | 896.313 | 970.576 | 1,239.68 | 1,445.17 | 1,355.396 | 1,386.569 | 1,311.474 | 1,297.301 | 1,334.048 | 1,284.499 | 1,250 | 1,314.249 | 1,119.621 | 1,203.68 | 1,246.011 | 1,015.509 | 1,046.057 | 951.528 | 944.284 | 981.423 | 859.831 | 845.395 | 692.637 | 664.29 | 609.77 | 706.462 | 556.645 | 522.989 | 437.274 | 248.549 | 204.305 | 159.487 | 143.901 | 166.313 | 130.895 | 155.396 | 105.858 | 147.294 | 96.172 | 100.011 | 106.765 | 128.824 | 129.795 | 91.673 | 82.84 | 117.12 | 200.553 | 170.112 | 153.953 | 146 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 161.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.34 | 4.829 | 2.917 | 10.964 | 5.663 | 0.421 | 2.138 | 4.611 | 3.897 | 1.307 | 1.157 | 2.811 | 0.692 | 0.72 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 466.38 | 466.38 | 466.38 | 466.476 | 466.749 | 466.749 | 466.749 | 466.902 | 424.322 | 413.66 | 413.66 | 414.119 | 412.18 | 413.033 | 413.205 | 413.016 | 410.582 | 410.422 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 410.4 | 273.6 | 273.6 | 273.6 | 273.6 | 182.4 | 182.4 | 182.4 | 182.4 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 91.2 | 68.4 | 68.4 | 38 |
Retained Earnings
| 797.55 | 701.279 | 650.24 | 618.76 | 538.119 | 430.698 | 481.227 | 477.656 | 474.998 | 421.966 | 387.613 | 356.803 | 332.671 | 297.521 | 266.405 | 240.836 | 259.787 | 242.451 | 283.881 | 306.535 | 353.629 | 316.302 | 308.482 | 295.65 | 293.112 | 260.753 | 305.223 | 293.248 | 304.65 | 274.684 | 292.145 | 255.956 | 239.796 | 187.385 | 174.476 | 164.121 | 161.344 | 147.764 | 185.739 | 178.572 | 172.746 | 157.108 | 162.325 | 145.258 | 135.991 | 123.681 | 120.254 | 106.244 | 96.855 | 92.987 | 114.575 | 106.042 | 96.655 | 84.197 | 60.834 | 50.115 |
Accumulated Other Comprehensive Income/Loss
| 0 | 161.594 | -28.268 | 178.124 | 430.461 | 159.344 | 474.406 | 160.55 | 233.615 | 180.368 | 208.003 | 189.906 | 181.77 | 164.675 | 177.644 | 48.178 | 41.183 | 37.126 | 34.937 | 40.238 | 41.033 | -4.34 | -4.829 | -2.917 | -10.964 | -5.663 | -0.421 | -2.138 | -4.611 | -3.897 | -1.307 | -1.157 | -2.811 | -0.692 | -0.72 | 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
| 402.035 | 204.562 | 226.972 | 204.465 | -84.545 | 261.515 | -18.027 | 291.435 | -23.501 | -7.298 | -24.189 | -7.763 | -19.926 | -6.863 | -22.42 | 107.163 | 134.664 | 133.877 | 133.768 | 133.768 | 121.417 | 117.077 | 116.588 | 118.5 | 95.567 | 100.868 | 106.11 | 104.393 | 86.867 | 87.581 | 226.971 | 217.851 | 196.566 | 198.685 | 289.857 | 290.577 | 284.528 | 284.528 | 375.728 | 375.728 | 367.911 | 367.911 | 367.911 | 367.911 | 362.128 | 362.128 | 362.128 | 362.128 | 358.052 | 358.052 | 358.052 | 358.052 | 353.029 | 11.7 | 11.7 | 31.788 |
Total Shareholders Equity
| 1,665.965 | 1,533.815 | 1,476.688 | 1,467.825 | 1,350.784 | 1,318.306 | 1,404.355 | 1,396.543 | 1,109.434 | 1,008.695 | 985.087 | 953.065 | 906.696 | 868.366 | 834.834 | 809.194 | 846.216 | 823.876 | 862.985 | 890.941 | 926.479 | 843.779 | 835.47 | 824.549 | 799.079 | 772.021 | 821.733 | 808.041 | 801.916 | 772.666 | 792.716 | 747.407 | 709.962 | 659.67 | 646.733 | 637.098 | 628.271 | 614.691 | 652.667 | 645.5 | 631.857 | 616.219 | 621.436 | 604.368 | 589.319 | 577.01 | 573.583 | 559.573 | 546.106 | 542.239 | 563.827 | 555.294 | 540.884 | 164.297 | 140.934 | 119.903 |
Total Equity
| 1,659.845 | 1,528.097 | 1,471.231 | 1,461.948 | 1,346.043 | 1,301.93 | 1,388.817 | 1,382.059 | 1,097.83 | 998.477 | 975.336 | 943.815 | 900.776 | 864.618 | 831.619 | 805.771 | 843.192 | 820.772 | 858.916 | 888.229 | 927.313 | 846.134 | 838.847 | 828.625 | 804.967 | 779.318 | 831.016 | 810.998 | 809.587 | 781.208 | 802.294 | 754.891 | 712.812 | 662.833 | 650.184 | 640.942 | 628.271 | 614.691 | 652.667 | 645.5 | 631.857 | 616.219 | 621.436 | 604.368 | 589.319 | 577.01 | 573.583 | 559.573 | 546.106 | 542.239 | 563.827 | 555.294 | 540.884 | 164.297 | 140.934 | 119.903 |
Total Liabilities & Shareholders Equity
| 3,247.506 | 2,908.421 | 2,795.116 | 2,788.517 | 2,578.367 | 2,399.079 | 2,285.13 | 2,352.636 | 2,337.51 | 2,443.647 | 2,330.733 | 2,330.384 | 2,212.25 | 2,161.919 | 2,165.667 | 2,090.27 | 2,093.192 | 2,135.02 | 1,978.537 | 2,091.909 | 2,173.324 | 1,861.643 | 1,884.904 | 1,780.153 | 1,749.25 | 1,760.741 | 1,690.847 | 1,656.393 | 1,502.225 | 1,445.498 | 1,412.063 | 1,461.353 | 1,269.457 | 1,185.823 | 1,087.458 | 889.49 | 832.577 | 774.179 | 796.568 | 811.813 | 762.752 | 771.615 | 727.293 | 751.663 | 685.492 | 677.021 | 680.347 | 688.397 | 675.902 | 633.912 | 646.667 | 672.414 | 741.437 | 334.409 | 294.888 | 265.902 |