Suzhou Yangtze New Materials Co., Ltd.
SZSE:002652.SZ
3.16 (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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 22.401 | 49.039 | 1.65 | 2.959 | 8.516 | 15.933 | 17.751 | 43.26 | 11.558 | 4.014 | 12.755 | 44.326 | 76.192 | 222.804 | 266.657 | 185.745 | 253.012 | 161.264 | 178.184 | 163.727 | 165.549 | 151.358 | 177.208 | 289.331 | 365.443 | 259.054 | 217.066 | 225.34 | 267.155 | 238.87 | 239.679 | 213.758 | 358.708 | 43.525 | 99.852 | 169.686 | 283.78 | 241.597 | 184.919 | 264.572 | 126.106 | 164.857 | 116.504 | 127.468 | 106.361 | 138.849 | 185.342 | 198.793 | 234.286 | 169.614 | 173.716 | 172.007 | 167.59 |
Short Term Investments
| -21.08 | 0 | 69.9 | 69.9 | -23.811 | -24.542 | -25.273 | 10.1 | -26.542 | 174.686 | 0.004 | 0.004 | -31.035 | -31.712 | -28.29 | -29.806 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.092 | 0 | 0 | 0 | 0 | 0 | 25.28 | 0 | 7.3 | 0 | 5.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 22.401 | 49.039 | 71.55 | 72.859 | 8.516 | 15.933 | 17.751 | 53.36 | 11.558 | 4.014 | 12.759 | 44.329 | 76.192 | 222.804 | 266.657 | 185.745 | 253.012 | 161.264 | 178.184 | 163.727 | 165.549 | 151.358 | 177.208 | 289.331 | 365.443 | 259.054 | 217.066 | 225.34 | 267.155 | 238.87 | 239.679 | 213.758 | 358.708 | 43.525 | 99.852 | 169.686 | 283.78 | 241.597 | 184.919 | 264.572 | 126.106 | 164.857 | 116.504 | 127.468 | 106.361 | 138.849 | 185.342 | 198.793 | 234.286 | 169.614 | 173.716 | 172.007 | 167.59 |
Net Receivables
| 129.987 | 132.086 | 142.653 | 172.874 | 182.33 | 175.219 | 208.924 | 206.216 | 322.746 | 315.154 | 452.448 | 469.837 | 774.425 | 755.303 | 595.352 | 587.896 | 594.961 | 808.498 | 913.559 | 645.805 | 954.325 | 854.713 | 843.767 | 790.817 | 1,015.294 | 1,007.395 | 877.431 | 579.276 | 812.307 | 592.542 | 586.915 | 564.672 | 388.674 | 574.011 | 738.812 | 604.181 | 500.448 | 747.777 | 452.801 | 323.906 | 466.516 | 440.083 | 336.078 | 271.149 | 123.843 | 121.04 | 89.81 | 65.523 | 0 | 176.546 | 106.655 | 120.637 | 159.62 |
Inventory
| 43.481 | 31.679 | 46.63 | 45.549 | 47.42 | 39.95 | 43.505 | 48.131 | 52.438 | 52.432 | 50.483 | 45.397 | 61.578 | 77.409 | 52.836 | 48.175 | 329.788 | 663.15 | 723.328 | 775.843 | 1,021.357 | 1,022.479 | 842.174 | 688.356 | 746.031 | 725.435 | 884.912 | 899.626 | 993.567 | 947.659 | 792.785 | 522.598 | 518.382 | 340.963 | 264.486 | 293.757 | 276.251 | 295.404 | 183.524 | 116.936 | 144.347 | 129.745 | 130.397 | 104.911 | 165.614 | 149.767 | 109.978 | 108.79 | 141.906 | 134.38 | 130.201 | 75.983 | 112.198 |
Other Current Assets
| 130.769 | 6.707 | 0.012 | 0.001 | 0.174 | 0.123 | 0.924 | 0.499 | 0.122 | 0.122 | 0.646 | 0.934 | 9.14 | 12.956 | 1.935 | 1.935 | 156.069 | 146.209 | 237.543 | 112.266 | 147.533 | 81.419 | 166.174 | 45.544 | 88.913 | 73.601 | 118.412 | 77.54 | 97.522 | 124.12 | 175.237 | 118.273 | 18.47 | 57.094 | 13.945 | 12.43 | 13.409 | 26.672 | 18.024 | 0.328 | -3.013 | -1.1 | -1.099 | -0.043 | 160.068 | 156.908 | 94.837 | 129.219 | 0 | -0.017 | 0.391 | -0.068 | -0.874 |
Total Current Assets
| 205.057 | 219.511 | 260.845 | 291.283 | 238.439 | 231.225 | 271.104 | 308.206 | 386.865 | 371.722 | 516.336 | 560.497 | 921.335 | 1,068.472 | 916.781 | 823.751 | 1,333.83 | 1,779.121 | 2,052.614 | 1,697.642 | 2,288.763 | 2,109.969 | 2,029.322 | 1,814.048 | 2,215.681 | 2,065.484 | 2,097.822 | 1,781.782 | 2,170.551 | 1,903.192 | 1,794.617 | 1,419.302 | 1,284.233 | 1,015.594 | 1,117.095 | 1,080.054 | 1,073.888 | 1,311.45 | 839.269 | 705.741 | 733.957 | 733.584 | 581.881 | 503.485 | 555.887 | 566.563 | 479.967 | 502.325 | 576.343 | 480.524 | 410.963 | 368.558 | 438.534 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 73.337 | 75.999 | 79.64 | 83.268 | 86.753 | 89.939 | 93.545 | 96.553 | 100.042 | 103.617 | 107.253 | 110.732 | 238.711 | 228.337 | 123.796 | 126.576 | 642.664 | 851.425 | 724.674 | 911.7 | 683.62 | 712.118 | 723.083 | 688.899 | 679.947 | 666.764 | 687.912 | 708.025 | 614.913 | 580.094 | 644.151 | 607.147 | 570.618 | 550.477 | 461.749 | 441.932 | 383.88 | 371.081 | 333.683 | 272.413 | 245.547 | 209.934 | 198.889 | 232.743 | 184.244 | 166.438 | 170.418 | 165.65 | 163.845 | 168.649 | 174.543 | 180.351 | 191.163 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.327 | 104.327 | 0 | 0 | 0.636 | 0.636 | 0.636 | 0.636 | 257.698 | 257.698 | 257.698 | 257.698 | 257.698 | 257.698 | 257.698 | 257.698 | 257.698 | 257.062 | 257.062 | 257.062 | 257.062 | 257.062 | 257.062 | 257.062 | 169.903 | 108.121 | 0 | 0 | 1.658 | 1.658 | 1.467 | 1.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 9.21 | 9.269 | 9.329 | 9.389 | 9.482 | 9.541 | 9.601 | 9.661 | 9.754 | 9.813 | 9.873 | 9.932 | 74.932 | 75.902 | 10.026 | 10.06 | 0.078 | 13.943 | 14.043 | 17.778 | 14.157 | 14.255 | 14.357 | 17.664 | 14.554 | 14.652 | 14.75 | 18.258 | 14.947 | 16.607 | 15.143 | 16.799 | 15.298 | 16.953 | 17.056 | 17.147 | 15.686 | 15.784 | 15.877 | 15.829 | 16.049 | 16.151 | 16.142 | 16.243 | 16.312 | 16.41 | 16.542 | 16.607 | 16.706 | 16.804 | 16.903 | 17.001 | 14.398 |
Goodwill and Intangible Assets
| 9.21 | 9.269 | 9.329 | 9.389 | 9.482 | 9.541 | 9.601 | 9.661 | 9.754 | 9.813 | 9.873 | 9.932 | 179.259 | 180.228 | 10.026 | 10.06 | 0.714 | 14.579 | 14.679 | 18.414 | 271.855 | 271.954 | 272.056 | 275.362 | 272.252 | 272.35 | 272.448 | 275.956 | 272.645 | 273.669 | 272.205 | 273.861 | 272.36 | 274.015 | 274.119 | 274.209 | 185.589 | 123.904 | 15.877 | 15.829 | 17.707 | 17.808 | 17.609 | 17.901 | 16.312 | 16.41 | 16.542 | 16.607 | 16.706 | 16.804 | 16.903 | 17.001 | 14.398 |
Long Term Investments
| 152.166 | 154.924 | 63.213 | 63.213 | 156.234 | 156.965 | 161.239 | 127.079 | 186.164 | 0 | 26.082 | 26.082 | 61.29 | 61.967 | 61.031 | 59.561 | 135.176 | 20.054 | 0 | 0 | 0 | 0 | 0 | 4.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.424 | 0 | 0 | 0 | 0 | -0.114 | -0.136 | -0.129 | -0.096 | -0.068 | -0.06 | -0.054 | 182.257 | 180.55 | 0 | 0 | 0 | 0 |
Tax Assets
| 26.737 | 26.737 | 24.712 | 24.712 | 23.523 | 23.523 | 20.277 | 20.277 | 15.897 | 13.586 | 11.343 | 11.35 | 5.393 | 4.707 | 3.189 | 3.189 | 20.431 | 23.15 | 18.504 | 23.824 | 9.939 | 11.064 | 6.611 | 24.118 | 6.895 | 7.962 | 3.946 | 8.664 | 6.825 | 3.552 | 6.984 | 3.734 | 3.152 | 3.066 | 2.659 | 3.191 | 1.799 | 1.029 | 0.851 | 0.156 | 0.114 | 0.136 | 0.129 | 0.096 | 0.068 | 0.06 | 0.054 | 0.051 | 0.056 | 0.033 | 0.065 | 0.033 | 0.049 |
Other Non-Current Assets
| 0.332 | 0.416 | 92.942 | 93.758 | 0.668 | 0.752 | 0.836 | 37.404 | 1.013 | 203.128 | 29.332 | 30.219 | 17.186 | 8.022 | 2.264 | 2.444 | 0.034 | 0.109 | 19.992 | 3.957 | 3.603 | 3.875 | 4.187 | 3.98 | 2.149 | 1.68 | 1.719 | 1.759 | 1.464 | 28.121 | 1.296 | 1.321 | 1.347 | 1.373 | 1.398 | 7.3 | 1.442 | 1.468 | 1.463 | 0 | 0.114 | 0.136 | 0.129 | 0.096 | 0.068 | 0.06 | 0.054 | -182.257 | -180.55 | 0 | 0.012 | 0.233 | 1.512 |
Total Non-Current Assets
| 261.783 | 267.346 | 269.837 | 274.339 | 276.66 | 280.721 | 285.499 | 290.975 | 312.87 | 330.144 | 183.882 | 188.315 | 501.839 | 483.261 | 200.306 | 201.829 | 799.019 | 909.317 | 777.849 | 957.895 | 969.017 | 999.011 | 1,005.937 | 996.75 | 961.243 | 948.757 | 966.026 | 994.404 | 895.848 | 885.437 | 924.636 | 886.064 | 847.476 | 828.931 | 739.925 | 728.056 | 572.711 | 497.482 | 351.874 | 288.399 | 263.368 | 227.878 | 216.628 | 250.74 | 200.625 | 182.908 | 187.013 | 182.308 | 180.607 | 185.486 | 191.524 | 197.618 | 207.122 |
Total Assets
| 466.84 | 486.857 | 530.682 | 565.622 | 515.099 | 511.946 | 556.603 | 599.18 | 699.734 | 701.866 | 700.218 | 748.812 | 1,423.173 | 1,551.733 | 1,117.087 | 1,025.58 | 2,132.849 | 2,688.438 | 2,830.463 | 2,655.537 | 3,257.78 | 3,108.979 | 3,035.259 | 2,810.799 | 3,176.924 | 3,014.241 | 3,063.848 | 2,776.186 | 3,066.399 | 2,788.629 | 2,719.253 | 2,305.365 | 2,131.709 | 1,844.524 | 1,857.021 | 1,808.111 | 1,646.599 | 1,808.932 | 1,191.143 | 994.141 | 997.324 | 961.463 | 798.509 | 754.225 | 756.512 | 749.471 | 666.98 | 684.632 | 756.949 | 666.01 | 602.487 | 566.177 | 645.656 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10.943 | 10.469 | 12.399 | 14.546 | 12.518 | 12.495 | 13.859 | 13.591 | 16.553 | 13.85 | 15.911 | 12.829 | 299.079 | 447.556 | 474.273 | 410.887 | 518.428 | 732.251 | 677.266 | 668.841 | 846.728 | 871.284 | 899.212 | 934.569 | 1,082 | 990.456 | 966.156 | 775.825 | 923.773 | 769.501 | 743.82 | 415.092 | 383.714 | 409.626 | 492.565 | 481.241 | 333.053 | 781.423 | 456.104 | 238.039 | 297.88 | 151.448 | 73.25 | 92.033 | 110.578 | 142.772 | 94.524 | 76.86 | 119.813 | 88.303 | 68.992 | 255.781 | 363.662 |
Short Term Debt
| 111.856 | 178.909 | 132.186 | 160.825 | 176.776 | 190.176 | 247.134 | 273.865 | 339.785 | 349.295 | 362.287 | 427.314 | 379.595 | 365.131 | 281.99 | 268.6 | 344.332 | 425.971 | 427.178 | 589.968 | 391.201 | 346.098 | 333.056 | 351.36 | 328.578 | 299.48 | 500.449 | 462.669 | 674.002 | 641.655 | 690.524 | 486.413 | 592.849 | 306.703 | 448.471 | 428.024 | 509.464 | 266.614 | 85 | 139 | 92 | 165 | 91 | 75 | 40 | 37 | 0 | 38 | 50 | 0 | 0 | 18 | 0 |
Tax Payables
| 1.033 | 0.016 | 1.295 | 2.066 | 1.44 | 2.12 | 2.33 | 1.272 | 0.968 | 1.617 | 2.433 | 2.191 | 11.278 | 8.242 | 1.344 | 3.846 | 1.203 | -2.112 | 8.131 | 2.12 | 22.104 | 5.691 | 5.457 | 5.539 | 8.564 | 11.071 | 17.997 | 6.217 | 7.651 | 11.804 | 2.563 | 5.993 | 14.923 | 8.316 | 7.476 | 2.584 | 4.441 | 10.287 | 5.291 | 1.739 | -0.203 | 2.314 | 0.048 | 2.622 | -1.615 | -9.945 | -3.73 | 6.653 | 3.614 | 5.855 | -3.384 | -2.165 | -0.133 |
Deferred Revenue
| 4.48 | 2.716 | 70.674 | 70.707 | 66.056 | 65.706 | 1.617 | 1.296 | 1.166 | 67.295 | 48.362 | 28.721 | 228.42 | 238.758 | 36.126 | 24.318 | 37.137 | 51.33 | 135.017 | 9.346 | 46.926 | 27.535 | 25.153 | 30.81 | 30.761 | 34.194 | 43.048 | 39.797 | 35.233 | 31.651 | 84.134 | 32.224 | 46.243 | 26.895 | 25.418 | 7.977 | 6.397 | 12.477 | 15.486 | 6.646 | 0.677 | 3.302 | 1.476 | 7.354 | -1.412 | -9.545 | 0 | 10.815 | 3.762 | 0 | 0 | -0.767 | 0 |
Other Current Liabilities
| 65.079 | 16.379 | 57.337 | 57.075 | 47.165 | 27.13 | 70.548 | 80.808 | 78.204 | 0.431 | 0.663 | 0.146 | 5.761 | 6.795 | 1.079 | 1.079 | 23.883 | 75.094 | 104.735 | 97.17 | 171.837 | 52.25 | 47.758 | 55.19 | 93.18 | 87.702 | 127.442 | 57.787 | 164.752 | 108.164 | 110.933 | 169.228 | 98.384 | 58.149 | 89.144 | 93.894 | 55.314 | 17.073 | 15.212 | 24.535 | 28.578 | 72.038 | 57.201 | 11.973 | 47.53 | 29.335 | 18.802 | 14.083 | 50.413 | 50.201 | 8.359 | 23.991 | 37.647 |
Total Current Liabilities
| 192.358 | 208.473 | 272.596 | 303.153 | 302.516 | 295.508 | 333.157 | 369.561 | 435.709 | 430.871 | 427.222 | 469.011 | 912.854 | 1,058.241 | 793.468 | 704.884 | 923.78 | 1,284.646 | 1,344.197 | 1,365.325 | 1,456.693 | 1,297.167 | 1,305.178 | 1,371.93 | 1,534.519 | 1,411.833 | 1,637.095 | 1,336.078 | 1,797.759 | 1,550.971 | 1,629.41 | 1,102.957 | 1,121.191 | 801.372 | 1,055.597 | 1,011.136 | 904.228 | 1,077.588 | 571.802 | 408.219 | 419.135 | 391.788 | 222.928 | 186.36 | 196.695 | 199.562 | 113.326 | 139.758 | 223.989 | 138.504 | 77.351 | 297.004 | 401.308 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.208 | 0.166 | 0.166 | 0.163 | 0.18 | 0.258 | 0.322 | 0.114 | 0.318 | 0.471 | 0.471 | 62.576 | 46.441 | 0 | 0 | 675.583 | 786.154 | 891.15 | 632.413 | 784.334 | 793.345 | 712.779 | 468.088 | 629.358 | 615.224 | 428.683 | 455.185 | 327.739 | 326.394 | 178.411 | 334.298 | 193.965 | 296.767 | 106.5 | 106.5 | 75 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | -0.208 | -2.947 | 0 | 0 | -1.881 | 0 | 0 | 0 | 0 | 0 | -0.001 | 0 | 0 | 0 | 0 | -0.055 | 2.421 | 2.54 | 2.659 | 2.778 | 2.897 | 3.016 | 3.135 | 3.254 | 3.373 | 3.492 | 3.611 | -327.739 | 3.845 | 2.722 | 2.814 | 0 | 2.99 | 0 | 3.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.931 | 2.931 | 2.947 | 2.947 | 1.881 | 1.881 | 1.881 | 1.881 | 0 | 0 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0.055 | 0.053 | 0.041 | 0.057 | 0.026 | 0.031 | 0.025 | 0.1 | 9.228 | 0.022 | 0.017 | 0.286 | 3.837 | 0.118 | 0.13 | 0.473 | 0.015 | 0.76 | 0.017 | 0.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.091 | 0.208 | 2.947 | 0 | 0 | 1.881 | 0 | 0 | 8 | 8 | 0 | 0.001 | 37.441 | 42.842 | 0 | 0 | 0.055 | 0 | 0 | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 327.739 | 0 | 0 | 0 | 2.962 | 0 | 3.078 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 3.022 | 3.139 | 3.114 | 3.113 | 2.044 | 2.061 | 2.139 | 2.203 | 8.114 | 8.318 | 0.472 | 0.472 | 100.016 | 89.283 | 0 | 0 | 675.638 | 788.629 | 893.731 | 635.072 | 787.138 | 796.274 | 715.821 | 471.323 | 641.841 | 618.619 | 432.192 | 459.083 | 331.576 | 330.357 | 181.262 | 337.585 | 196.942 | 300.518 | 109.595 | 110.451 | 75 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 195.38 | 211.612 | 275.71 | 306.266 | 304.56 | 297.569 | 335.296 | 371.764 | 443.823 | 439.189 | 427.693 | 469.482 | 1,012.871 | 1,147.523 | 793.468 | 704.884 | 1,599.418 | 2,073.275 | 2,237.928 | 2,000.397 | 2,243.831 | 2,093.441 | 2,021 | 1,843.252 | 2,176.36 | 2,030.452 | 2,069.287 | 1,795.161 | 2,129.335 | 1,881.328 | 1,810.672 | 1,440.542 | 1,318.133 | 1,101.889 | 1,165.192 | 1,121.587 | 979.228 | 1,152.588 | 571.802 | 408.219 | 419.135 | 391.788 | 222.928 | 186.36 | 196.695 | 199.562 | 113.326 | 139.758 | 223.989 | 138.504 | 77.351 | 297.004 | 401.308 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.999 | 3.452 | 56.283 | 0 | 10.786 | 12.518 | 23.386 | 23.712 | 11.45 | 10.875 | 3.679 | 0 | 0 | 0 | 0 | 0 | 0.866 | 9.054 | 18.117 | 17.87 | 9.01 | 3.058 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 512.064 | 320.04 | 320.04 | 320.04 | 320.04 | 320.04 | 320.04 | 320.04 | 320.04 | 320.04 | 160.02 | 160.02 | 160.02 | 160.02 | 160.02 | 160.02 | 160.02 | 106.68 | 106.68 | 106.68 | 106.68 | 106.68 | 80 | 80 |
Retained Earnings
| -284.079 | -280.295 | -300.568 | -296.184 | -345 | -341.163 | -334.233 | -328.123 | -315.328 | -308.562 | -298.715 | -291.91 | -229.728 | -231.838 | -234.852 | -235.929 | -134.47 | -128.827 | -86.086 | -115.105 | 214.932 | 218.161 | 213.878 | 202.512 | 212.976 | 201.026 | 210.614 | 189.56 | 167.938 | 157.454 | 272.992 | 267.69 | 251.763 | 219.016 | 202.438 | 204.303 | 188.994 | 172.999 | 165.662 | 198.615 | 192.231 | 183.552 | 189.287 | 181.435 | 179.815 | 169.908 | 173.653 | 164.874 | 157.084 | 151.63 | 149.259 | 138.419 | 119.458 |
Accumulated Other Comprehensive Income/Loss
| 43.476 | 36.075 | 0 | 0 | 43.476 | 36.075 | 43.476 | 36.075 | 44.562 | 36.075 | 44.562 | 0 | 44.562 | 36.075 | 46.407 | 36.075 | -5.999 | -3.452 | -56.283 | 3.37 | -10.786 | -12.518 | -23.386 | -23.712 | -11.45 | -10.875 | -3.679 | 3.933 | 5.886 | 2.916 | 15.811 | 6.835 | -0.866 | -9.054 | -18.117 | -17.87 | -9.01 | -3.058 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0 | 7.401 | 43.476 | 43.476 | -0 | 7.401 | -0 | 7.401 | 0 | 8.487 | 0 | 44.562 | 0 | 8.487 | 0 | 8.487 | 38.563 | 41.837 | -10.637 | 45.289 | 34.503 | 32.771 | 21.903 | 21.578 | 31.234 | 31.809 | 39.005 | 42.684 | 38.546 | 39.273 | 102.554 | 103.281 | 99.802 | 92.341 | 83.278 | 83.525 | 107.446 | 112.844 | 100.031 | 227.286 | 223.616 | 223.616 | 223.616 | 223.616 | 219.981 | 219.981 | 273.321 | 273.321 | 269.197 | 269.197 | 269.197 | 50.753 | 44.889 |
Total Shareholders Equity
| 271.461 | 275.245 | 254.972 | 259.356 | 210.54 | 214.377 | 221.306 | 227.417 | 241.298 | 248.064 | 257.911 | 264.716 | 326.898 | 324.788 | 323.619 | 320.697 | 416.158 | 425.074 | 415.341 | 445.618 | 761.498 | 762.996 | 747.846 | 736.154 | 756.274 | 744.899 | 761.683 | 748.241 | 724.434 | 711.707 | 711.397 | 697.846 | 671.605 | 631.397 | 605.756 | 607.868 | 616.481 | 605.883 | 585.733 | 585.922 | 575.867 | 567.188 | 572.923 | 565.071 | 559.817 | 549.91 | 553.654 | 544.875 | 532.961 | 527.506 | 525.136 | 269.173 | 244.347 |
Total Equity
| 271.461 | 275.245 | 254.972 | 259.356 | 210.54 | 214.377 | 221.306 | 227.417 | 255.911 | 262.677 | 272.525 | 279.33 | 410.303 | 404.209 | 323.619 | 320.697 | 533.431 | 615.162 | 592.535 | 655.14 | 1,013.949 | 1,015.539 | 1,014.26 | 967.546 | 1,000.564 | 983.789 | 994.561 | 981.026 | 937.063 | 907.3 | 908.581 | 864.823 | 813.577 | 742.635 | 691.828 | 686.524 | 667.371 | 656.344 | 619.341 | 619.49 | 578.189 | 569.675 | 575.581 | 567.865 | 559.817 | 549.91 | 553.654 | 544.875 | 532.961 | 527.506 | 525.136 | 269.173 | 244.347 |
Total Liabilities & Shareholders Equity
| 466.84 | 486.857 | 530.682 | 565.622 | 515.099 | 511.946 | 556.603 | 599.18 | 699.734 | 701.866 | 700.218 | 748.812 | 1,423.173 | 1,551.733 | 1,117.087 | 1,025.58 | 2,132.849 | 2,688.438 | 2,830.463 | 2,655.537 | 3,257.78 | 3,108.979 | 3,035.259 | 2,810.799 | 3,176.924 | 3,014.241 | 3,063.848 | 2,776.186 | 3,066.399 | 2,788.629 | 2,719.253 | 2,305.365 | 2,131.709 | 1,844.524 | 1,857.021 | 1,808.111 | 1,646.599 | 1,808.932 | 1,191.143 | 994.141 | 997.324 | 961.463 | 798.509 | 754.225 | 756.512 | 749.471 | 666.98 | 684.632 | 756.949 | 666.01 | 602.487 | 566.177 | 645.656 |