Shenke Slide Bearing Corporation
SZSE:002633.SZ
10.22 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.577 | 41.569 | 56.087 | 61.129 | 35.082 | 34.981 | 51.944 | 27.963 | 42.829 | 25.392 | 33.901 | 30.77 | 13.835 | 13.732 | 32.077 | 31.211 | 50.801 | 88.264 | 49.261 | 54.798 | 71.322 | 178.51 | 43.984 | 39.549 | 44.033 | 168.16 | 46.971 | 74.732 | 49.47 | 174.974 | 84.705 | 73.651 | 96.865 | 184.818 | 270.1 | 61.446 | 35.155 | 55.102 | 206.976 | 193.768 | 143.441 | 125.755 | 115.572 | 121.736 | 175.771 | 174.842 | 150.95 | 152.198 | 143.527 | 149.556 | 221.694 | 274.319 | 16.29 | 12.141 | 14.595 |
Short Term Investments
| 0 | 0 | 122.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.016 | 5.008 | 15.132 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 37.577 | 41.569 | 56.087 | 61.129 | 35.082 | 34.981 | 51.944 | 27.963 | 42.829 | 25.392 | 33.901 | 30.77 | 13.835 | 23.748 | 37.086 | 46.343 | 50.801 | 88.264 | 49.261 | 54.798 | 71.322 | 178.51 | 43.984 | 39.549 | 44.033 | 168.16 | 46.971 | 74.732 | 49.47 | 174.974 | 84.705 | 73.651 | 96.865 | 184.818 | 270.1 | 61.446 | 35.155 | 55.102 | 206.976 | 193.768 | 143.441 | 125.755 | 115.572 | 121.736 | 175.771 | 174.842 | 150.95 | 152.198 | 143.527 | 149.556 | 221.694 | 274.319 | 16.29 | 12.141 | 14.595 |
Net Receivables
| 200.593 | 250.798 | 192.473 | 186.619 | 199.898 | 185.167 | 180.329 | 192.047 | 192.131 | 178.974 | 197.308 | 198.549 | 217.576 | 196.445 | 172.324 | 169.851 | 191.227 | 172.721 | 158.082 | 155.211 | 171.134 | 156.176 | 177.049 | 204.713 | 186.309 | 180.255 | 180.16 | 191.994 | 152.473 | 132.432 | 139.082 | 148.03 | 120.584 | 120.69 | 132.25 | 242.87 | 254.192 | 224.159 | 235.456 | 245.01 | 249.168 | 239.443 | 256.119 | 255.705 | 239.668 | 241.347 | 233.209 | 257.825 | 242.712 | 228.314 | 188.915 | 165.786 | 136.68 | 150.138 | 125.615 |
Inventory
| 134.695 | 139.822 | 154.59 | 157.781 | 152.541 | 164.751 | 164.963 | 170.727 | 165.891 | 171.937 | 151.728 | 153.504 | 139.371 | 125.533 | 117.528 | 108.267 | 102.171 | 98.412 | 110.684 | 99.924 | 98.321 | 93.436 | 78.919 | 63.463 | 72.567 | 70.381 | 65.909 | 58.635 | 76.438 | 77.652 | 74.929 | 74.048 | 83.182 | 78.715 | 69.417 | 68.082 | 126.436 | 121.922 | 126.274 | 122.746 | 127.773 | 126.631 | 139.619 | 131.203 | 136.991 | 124.041 | 131.89 | 130.008 | 140.837 | 132.851 | 96.75 | 82.281 | 82.233 | 66.114 | 62.038 |
Other Current Assets
| 6.102 | 4.356 | 21.247 | 4.736 | 2.079 | 2.236 | 2.549 | 1.794 | 6.247 | 7.471 | 6.276 | 5.508 | 6.919 | 7.844 | 7.568 | 7.934 | 25.248 | 4.937 | 15.067 | 6.949 | 5.208 | 8.709 | 29.786 | 29.243 | 30.24 | 0.224 | 31.877 | 0.248 | 31.976 | 0.286 | 2.097 | 2.343 | 1.515 | 0.843 | 2.787 | 5.337 | 1.725 | 3.092 | 1.169 | 2.971 | 2.683 | 0.036 | -3.438 | 0.838 | 0.44 | 0.44 | 0.44 | 0.44 | 0.144 | -3.179 | -2.449 | -0.382 | -0.442 | -1.369 | -1.986 |
Total Current Assets
| 397.377 | 436.546 | 424.396 | 425.227 | 389.599 | 387.135 | 399.785 | 392.529 | 407.098 | 383.774 | 389.213 | 388.332 | 377.701 | 353.57 | 334.507 | 332.395 | 369.448 | 364.334 | 333.094 | 316.882 | 345.985 | 436.831 | 329.737 | 336.969 | 333.149 | 419.019 | 324.916 | 325.609 | 310.357 | 385.343 | 300.814 | 298.072 | 302.147 | 385.066 | 474.555 | 377.735 | 417.508 | 404.274 | 569.875 | 564.494 | 523.066 | 491.864 | 507.872 | 509.483 | 552.87 | 540.669 | 516.488 | 540.472 | 527.221 | 507.541 | 504.91 | 522.004 | 234.762 | 227.023 | 200.262 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 182.942 | 187.308 | 190.808 | 193.939 | 198.835 | 202.557 | 209.356 | 216.742 | 219.55 | 227.393 | 223.567 | 231.148 | 232.47 | 239.324 | 246.607 | 253.727 | 255.13 | 256.07 | 258.368 | 249.55 | 230.732 | 230.707 | 229.47 | 228.447 | 238.538 | 232.988 | 238.145 | 244.533 | 250.536 | 257.7 | 259.746 | 262.446 | 269.502 | 277.591 | 284.027 | 292.913 | 292.752 | 300.431 | 309.101 | 316.817 | 320.146 | 322.638 | 325.138 | 334.913 | 340.51 | 329.554 | 344.37 | 351.053 | 346.835 | 351.445 | 354.385 | 360.385 | 363.66 | 366.522 | 368.708 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 36.641 | 37.028 | 37.414 | 37.801 | 38.192 | 38.583 | 39.134 | 39.366 | 38.577 | 38.909 | 39.24 | 39.571 | 39.906 | 39.863 | 39.757 | 40.045 | 39.906 | 40.615 | 40.892 | 41.161 | 41.002 | 41.278 | 41.554 | 41.733 | 42.041 | 42.348 | 42.656 | 42.963 | 43.209 | 43.513 | 43.817 | 44.121 | 44.425 | 44.729 | 45.033 | 45.337 | 45.64 | 45.885 | 46.186 | 46.487 | 46.788 | 47.095 | 47.044 | 46.963 | 47.228 | 47.492 | 51.03 | 51.313 | 51.597 | 51.893 | 40.228 | 40.452 | 40.676 | 40.9 | 41.349 |
Goodwill and Intangible Assets
| 36.641 | 37.028 | 37.414 | 37.801 | 38.192 | 38.583 | 39.134 | 39.366 | 38.577 | 38.909 | 39.24 | 39.571 | 39.906 | 39.863 | 39.757 | 40.045 | 39.906 | 40.615 | 40.892 | 41.161 | 41.002 | 41.278 | 41.554 | 41.733 | 42.041 | 42.348 | 42.656 | 42.963 | 43.209 | 43.513 | 43.817 | 44.121 | 44.425 | 44.729 | 45.033 | 45.337 | 45.64 | 45.885 | 46.186 | 46.487 | 46.788 | 47.095 | 47.044 | 46.963 | 47.228 | 47.492 | 51.03 | 51.313 | 51.597 | 51.893 | 40.228 | 40.452 | 40.676 | 40.9 | 41.349 |
Long 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.222 | 9.363 | 9.504 | 9.662 | 9.803 | 9.836 | 10.03 | 10.144 | 10.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0.77 | 0.68 | 0.869 | 1.57 | 1.31 | 0.82 | 0.923 | 3.726 | 3.274 | 3.499 | 3.668 | 3.083 | 2.528 | 2.484 | 2.552 | 1.946 | 1.963 | 1.981 |
Other Non-Current Assets
| 0.937 | -0 | 0 | 0 | 0.405 | -241.141 | 0.225 | -256.108 | 0.983 | 0.361 | 0 | 0.025 | 2.257 | 1.351 | 1.441 | 1.127 | 1.352 | 4.107 | 1.851 | 4.873 | 18.513 | 11.583 | 13.174 | 13.015 | 0 | 0 | 0 | 0 | 0 | 0 | 2.525 | 2.525 | 0 | 2.365 | 0 | 0.1 | 9.081 | 0.034 | 0.034 | 0.045 | 0.034 | 0.034 | 0.782 | 0.298 | 0.435 | 0.435 | 0.435 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Assets
| 220.521 | 224.336 | 228.223 | 231.74 | 237.432 | 241.141 | 248.715 | 256.108 | 259.11 | 266.663 | 262.807 | 270.744 | 274.633 | 280.538 | 287.805 | 294.899 | 296.389 | 300.792 | 301.111 | 295.584 | 290.247 | 283.568 | 284.198 | 283.195 | 280.579 | 275.336 | 280.801 | 287.496 | 293.745 | 301.213 | 306.088 | 309.092 | 313.926 | 324.686 | 329.06 | 338.35 | 348.324 | 356.342 | 365.364 | 373.722 | 378.2 | 380.881 | 383.621 | 393.128 | 402.043 | 391.093 | 399.333 | 406.469 | 401.515 | 405.866 | 397.097 | 403.389 | 406.282 | 409.385 | 412.038 |
Total Assets
| 617.898 | 660.882 | 652.619 | 656.967 | 627.032 | 628.275 | 648.5 | 648.638 | 666.208 | 650.437 | 652.02 | 659.076 | 652.334 | 634.108 | 622.312 | 627.294 | 665.837 | 665.126 | 634.205 | 612.465 | 636.233 | 720.399 | 613.935 | 620.164 | 613.727 | 694.355 | 605.717 | 613.105 | 604.102 | 686.556 | 606.902 | 607.164 | 616.073 | 709.751 | 803.615 | 716.085 | 765.831 | 760.616 | 935.239 | 938.216 | 901.266 | 872.745 | 891.493 | 902.61 | 954.913 | 931.762 | 915.821 | 946.941 | 928.736 | 913.408 | 902.008 | 925.393 | 641.044 | 636.408 | 612.3 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 89.793 | 112.581 | 84.472 | 100.167 | 99.971 | 107.888 | 99.554 | 117.522 | 99.155 | 94.059 | 84.943 | 93.347 | 88.829 | 93.613 | 93.661 | 94.694 | 86.547 | 79.247 | 83.378 | 86.139 | 82.885 | 73.106 | 64.371 | 64.665 | 64.484 | 67.969 | 60.978 | 58.864 | 58.834 | 64.192 | 63.485 | 61.271 | 64.687 | 64.136 | 67.416 | 79.009 | 99.81 | 71.812 | 74.815 | 94.994 | 80.708 | 76.563 | 85.265 | 92.076 | 79.762 | 71.19 | 65.114 | 84.59 | 84.476 | 86.091 | 79.135 | 72.305 | 62.342 | 71.72 | 70.676 |
Short Term Debt
| 78.865 | 91.056 | 119.76 | 103.898 | 81.206 | 78.217 | 100.364 | 71.408 | 89.577 | 80.582 | 80.591 | 75.1 | 55.067 | 42.56 | 30.041 | 30.041 | 62.5 | 67.5 | 35 | 0 | 10 | 99 | 0 | 0 | 0.05 | 80 | 0.05 | 0.05 | 0.05 | 80.05 | 0.05 | 0.1 | 0.1 | 90.1 | 176 | 68 | 134 | 158.28 | 323.28 | 293.28 | 259.28 | 230.465 | 239.28 | 219.28 | 274.28 | 267.28 | 257.5 | 257.5 | 265.28 | 204.53 | 180.03 | 206.75 | 190.07 | 186.57 | 115.6 |
Tax Payables
| 0 | 6.583 | 4.538 | 5.119 | 2.505 | 1.382 | 2.907 | 2.888 | 2.277 | 1.812 | 1.837 | 2.754 | 0.766 | 1.334 | 1.552 | 2.054 | 1.709 | 0.796 | 0.334 | 0.193 | 1.115 | 0.626 | 1.158 | 1.277 | 1.771 | 0.807 | 0.473 | 2.828 | 1.407 | 0.451 | 1.035 | 0.053 | 0.457 | 1.489 | 0.375 | 0.232 | 1.565 | 1.801 | 0.186 | 0.611 | 0.655 | 2.341 | 2.71 | 0.444 | -1.926 | 1.447 | 2.945 | 5.415 | -0.892 | 2.061 | 3.188 | 7.227 | 4.684 | 6.339 | -0.028 |
Deferred Revenue
| 1.613 | 31.447 | 3.013 | 18.377 | 17.587 | 14.092 | 4.606 | 9.502 | 7.416 | 3.942 | 0 | 2.345 | 6.771 | 12.617 | 14.353 | 19.49 | 1.709 | 5.129 | 7.757 | 0 | 7.833 | 6.513 | 0 | 0 | 8.689 | 7.075 | 5.937 | 11.715 | 8.291 | 6.813 | 6.403 | 7.992 | 6.947 | 5.618 | 3.266 | 7.057 | 9.175 | 8.394 | 5.974 | 11.031 | 11.04 | 10.83 | 10.626 | 11.369 | 7.04 | 9.425 | 8.645 | 13.624 | 4.736 | 7.275 | 7.48 | 14.682 | 12.193 | 13.016 | 16.623 |
Other Current Liabilities
| 24.15 | 2.472 | 28.411 | 17.771 | 0.485 | 0.431 | 14.596 | 14.365 | 13.155 | 8.756 | 10.732 | 13.455 | 16.726 | 0.634 | 0.964 | 0.84 | 7.188 | 0.942 | 0.471 | 11.007 | 2.236 | 1.549 | 6.315 | 10.895 | 1.02 | 1.623 | 1.633 | 1.42 | 1.456 | 1.899 | 1.862 | 1.596 | 2.76 | 1.278 | 1.163 | 1.217 | 1.086 | 1.993 | 1.249 | 2.452 | 3.554 | 2.565 | 1.705 | 2.363 | 3.966 | 4.344 | 3.09 | 3.548 | 3.146 | 1.784 | 2.583 | 1.212 | 3.221 | 2.546 | 4.628 |
Total Current Liabilities
| 194.421 | 237.556 | 235.656 | 240.213 | 199.249 | 200.628 | 219.12 | 212.797 | 209.303 | 187.339 | 176.266 | 184.246 | 167.394 | 149.424 | 139.019 | 145.065 | 157.944 | 152.817 | 126.606 | 97.146 | 102.954 | 180.167 | 70.686 | 75.56 | 74.242 | 156.667 | 68.598 | 72.049 | 68.632 | 152.954 | 71.799 | 70.959 | 74.494 | 161.133 | 247.845 | 155.284 | 244.071 | 240.479 | 405.318 | 401.757 | 354.583 | 320.423 | 336.876 | 325.088 | 365.047 | 352.24 | 334.35 | 359.262 | 357.637 | 299.679 | 269.228 | 294.949 | 267.826 | 273.851 | 207.527 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.5 | 18.5 | 18.5 | 18.5 | 0 | 18.5 | 18.5 | 18.5 | 18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43 | 48 | 48 | 113.28 | 113.28 | 175.5 |
Deferred Revenue Non-Current
| 3.832 | 3.971 | 3.743 | 4.279 | 4.057 | 4.207 | 3.862 | 4.557 | 4.182 | 4.342 | 4.502 | 4.662 | 0.328 | 0.367 | 0.407 | 0.446 | 0.549 | 0.653 | 0.757 | 0.86 | 18.86 | 1.067 | 1.171 | 1.275 | 1.393 | 1.521 | 1.654 | 1.791 | 1.928 | 2.069 | 2.21 | 2.352 | 2.501 | 2.65 | 2.793 | 2.95 | 3.106 | 3.263 | 3.419 | 3.576 | 0 | 0 | 0 | 3.441 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.5 | 0 | -18.5 | 0 | 0 | 0 | -18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.27 | 0.307 | 0.354 | 0.38 | 0.424 | 0.468 | 0.512 | 0.556 | 0.667 | 0.643 | 0.667 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.5 | 18.5 | 0 | 18.5 | 0 | 0 | 0 | 18.5 | 0 | 0 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 18.5 | 21.527 | 21.665 | 21.803 | 18.5 | 21.273 | 2.89 | 3.007 | 3.124 | 3.241 | 3.358 | 3.707 | 3.593 | 3.71 | 3.827 | 3.91 |
Total Non-Current Liabilities
| 3.832 | 3.971 | 3.743 | 4.279 | 4.057 | 4.207 | 3.862 | 4.557 | 4.182 | 4.342 | 4.502 | 4.662 | 0.328 | 0.367 | 0.407 | 18.946 | 19.049 | 19.153 | 19.257 | 19.36 | 18.86 | 19.567 | 19.671 | 19.775 | 19.893 | 20.021 | 20.154 | 20.291 | 20.428 | 20.569 | 20.71 | 20.852 | 21.001 | 21.15 | 21.293 | 21.45 | 21.606 | 21.763 | 21.919 | 22.076 | 21.527 | 21.665 | 21.803 | 21.941 | 21.543 | 3.196 | 3.361 | 3.504 | 3.665 | 46.826 | 52.218 | 52.148 | 117.657 | 117.75 | 180.078 |
Total Liabilities
| 198.253 | 241.527 | 239.399 | 244.492 | 203.306 | 204.836 | 222.982 | 217.354 | 213.485 | 191.682 | 180.768 | 188.908 | 167.722 | 149.791 | 139.425 | 164.011 | 176.994 | 171.971 | 145.863 | 116.507 | 121.815 | 199.735 | 90.357 | 95.334 | 94.136 | 176.688 | 88.753 | 92.34 | 89.06 | 173.523 | 92.51 | 91.811 | 95.495 | 182.283 | 269.139 | 176.733 | 265.678 | 262.242 | 427.237 | 423.833 | 376.109 | 342.087 | 358.679 | 347.03 | 386.59 | 355.437 | 337.71 | 362.766 | 361.302 | 346.505 | 321.447 | 347.097 | 385.483 | 391.601 | 387.605 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 17.687 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 100 | 100 | 75 | 75 | 75 |
Retained Earnings
| -71.606 | -71.989 | -77.879 | -78.624 | -67.183 | -67.47 | -65.392 | -59.625 | -38.186 | -32.154 | -19.657 | -20.741 | -6.297 | -6.592 | -8.023 | -9.125 | 16.434 | 20.746 | 15.933 | 23.55 | 42.009 | 48.255 | 51.169 | 52.421 | 47.183 | 45.259 | 44.555 | 48.356 | 42.633 | 40.624 | 41.984 | 42.944 | 49.876 | 56.766 | 63.774 | 68.649 | 33.115 | 31.335 | 41.403 | 47.784 | 74.425 | 79.925 | 82.082 | 85.784 | 97.946 | 106.522 | 107.544 | 114.325 | 118.883 | 118.417 | 132.375 | 130.109 | 125.443 | 114.689 | 94.578 |
Accumulated Other Comprehensive Income/Loss
| 341.251 | 58.298 | 341.099 | 0.19 | 340.909 | 57.864 | 340.909 | 57.864 | 340.909 | 57.864 | 340.909 | 57.864 | 340.909 | 57.864 | 340.909 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0.745 | 0.462 | 0.328 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 283.045 | -0 | 323.222 | 0 | 283.045 | -0 | 283.045 | -0 | 283.045 | -0 | 283.045 | -0 | 283.045 | -0 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 322.409 | 320.702 | 320.702 | 320.702 | 320.702 | 317.039 | 317.039 | 316.599 | 316.599 | 300.732 | 300.732 | 300.732 | 303.244 | 303.244 | 303.244 | 303.244 | 303.244 | 298.55 | 298.486 | 348.186 | 348.186 | 55.118 | 55.118 | 55.118 |
Total Shareholders Equity
| 419.645 | 419.355 | 413.22 | 412.475 | 423.726 | 423.439 | 425.517 | 431.284 | 452.723 | 458.755 | 471.252 | 470.168 | 484.612 | 484.317 | 482.886 | 463.283 | 488.843 | 493.155 | 488.342 | 495.959 | 514.418 | 520.664 | 523.578 | 524.83 | 519.592 | 517.668 | 516.964 | 520.765 | 515.042 | 513.033 | 514.393 | 515.353 | 520.578 | 527.469 | 534.476 | 539.352 | 500.154 | 498.374 | 508.002 | 514.383 | 525.157 | 530.657 | 532.814 | 539.028 | 551.936 | 560.228 | 561.116 | 567.569 | 567.434 | 566.903 | 580.561 | 578.295 | 255.56 | 244.807 | 224.695 |
Total Equity
| 419.645 | 419.355 | 413.22 | 412.475 | 423.726 | 423.439 | 425.517 | 431.284 | 452.723 | 458.755 | 471.252 | 470.168 | 484.612 | 484.317 | 482.886 | 463.283 | 488.843 | 493.155 | 488.342 | 495.959 | 514.418 | 520.664 | 523.578 | 524.83 | 519.592 | 517.668 | 516.964 | 520.765 | 515.042 | 513.033 | 514.393 | 515.353 | 520.578 | 527.469 | 534.476 | 539.352 | 500.154 | 498.374 | 508.002 | 514.383 | 525.157 | 530.657 | 532.814 | 555.581 | 568.323 | 576.325 | 578.111 | 584.175 | 567.434 | 566.903 | 580.561 | 578.295 | 255.56 | 244.807 | 224.695 |
Total Liabilities & Shareholders Equity
| 617.898 | 660.882 | 652.619 | 656.967 | 627.032 | 628.275 | 648.5 | 648.638 | 666.208 | 650.437 | 652.02 | 659.076 | 652.334 | 634.108 | 622.312 | 627.294 | 665.837 | 665.126 | 634.205 | 612.465 | 636.233 | 720.399 | 613.935 | 620.164 | 613.727 | 694.355 | 605.717 | 613.105 | 604.102 | 686.556 | 606.902 | 607.164 | 616.073 | 709.751 | 803.615 | 716.085 | 765.831 | 760.616 | 935.239 | 938.216 | 901.266 | 872.745 | 891.493 | 902.61 | 954.913 | 931.762 | 915.821 | 946.941 | 928.736 | 913.408 | 902.008 | 925.393 | 641.044 | 636.408 | 612.3 |