Hefei Meyer Optoelectronic Technology Inc.
SZSE:002690.SZ
18.01 (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 | 2011 Q4 | 2011 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,181.498 | 1,190.447 | 1,571.298 | 1,419.808 | 1,264.654 | 1,186.385 | 1,572.262 | 1,454.837 | 1,379.917 | 1,143.984 | 1,090.02 | 1,082.103 | 819.055 | 843.176 | 1,055.221 | 708.149 | 657.501 | 461.46 | 568.526 | 604.402 | 672.137 | 324.822 | 621.374 | 373.953 | 461.316 | 394.343 | 421.518 | 770.841 | 663.899 | 666.566 | 767.22 | 523.635 | 246.646 | 447.157 | 508.298 | 431.517 | 397.794 | 545.141 | 661.663 | 451.42 | 551.745 | 1,213.543 | 1,206.151 | 967.011 | 1,034.394 | 979.04 | 994.749 | 908.218 | 1,009.155 | 240.183 | 226.771 | 199.075 |
Short Term Investments
| 281.139 | 0 | 0 | 200.559 | 100.296 | 0 | 0 | 140.477 | 50.166 | 110.018 | 281.04 | 451.069 | 350 | 190 | 320 | 710 | -0.284 | -0.407 | -0.53 | -0.654 | -0.777 | -0.901 | -1.024 | -1.147 | -1.271 | -1.394 | -1.517 | -1.641 | -1.764 | -1.752 | -2.769 | -2.353 | -2.514 | -2.685 | -4.175 | 1,054 | 1,035 | 820 | 691 | 923 | 742 | 13 | 40 | 260 | 120 | 120 | 100 | 230 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,462.638 | 1,190.447 | 1,571.298 | 1,620.367 | 1,364.949 | 1,186.385 | 1,572.262 | 1,595.314 | 1,430.083 | 1,254.002 | 1,371.06 | 1,533.172 | 1,169.055 | 1,033.176 | 1,375.221 | 1,418.149 | 657.501 | 461.46 | 568.526 | 604.402 | 672.137 | 324.822 | 621.374 | 373.953 | 461.316 | 394.343 | 421.518 | 770.841 | 663.899 | 666.566 | 767.22 | 523.635 | 246.646 | 447.157 | 508.298 | 431.517 | 397.794 | 545.141 | 661.663 | 451.42 | 551.745 | 1,213.543 | 1,206.151 | 967.011 | 1,034.394 | 979.04 | 994.749 | 908.218 | 1,009.155 | 240.183 | 226.771 | 199.075 |
Net Receivables
| 530.306 | 600.599 | 561.053 | 642.237 | 542.877 | 447.638 | 404.221 | 373.702 | 325.033 | 305.936 | 251.501 | 211.559 | 289.715 | 281.612 | 297.315 | 253.703 | 363.41 | 281.381 | 254.757 | 236.344 | 275.46 | 262.18 | 237.839 | 237.767 | 232.259 | 234.708 | 195.225 | 205.441 | 234.721 | 206.669 | 208.507 | 228.124 | 293.795 | 306.661 | 308.359 | 302.02 | 242.246 | 182.851 | 133.424 | 144.379 | 135.689 | 101.279 | 82.153 | 91.484 | 88.693 | 74.678 | 62.045 | 41.322 | 83.637 | 84.11 | 59.008 | 57.422 |
Inventory
| 409.059 | 458.283 | 486.968 | 413.46 | 516.61 | 503.893 | 497.213 | 472.966 | 481.78 | 476.346 | 432.303 | 352.518 | 287.331 | 262.582 | 275.917 | 267.71 | 239.975 | 213.491 | 188.698 | 145.962 | 158.04 | 151.228 | 143.822 | 126.672 | 131.794 | 112.534 | 116.998 | 102.054 | 137.158 | 153.465 | 158.107 | 154.476 | 138.858 | 146.034 | 150.377 | 110.151 | 103.199 | 94.201 | 113.757 | 89.137 | 86.052 | 84.904 | 94.589 | 80.702 | 81.854 | 77.227 | 72.342 | 67.45 | 80.664 | 86.913 | 76.974 | 60.709 |
Other Current Assets
| 551.567 | 4.522 | 31.614 | 4.069 | 38.086 | 39.713 | 44.4 | 45.711 | 45.73 | 52.066 | 297.143 | 278.44 | 16.51 | 10.307 | 18.193 | 43.097 | 967.264 | 974.592 | 1,290 | 1,370.593 | 1,105 | 1,265 | 1,326 | 1,624 | 1,393 | 1,305 | 1,480 | 1,352 | 1,048 | 920.8 | 885.68 | 1,104 | 1,173.82 | 850 | 885 | 1,054 | 1,035 | 820 | 691 | 923 | 742 | 13 | 40 | 260 | 120 | 120 | 100 | 230 | 90 | -3.144 | -2.467 | -2.755 |
Total Current Assets
| 2,427.122 | 2,253.85 | 2,650.933 | 2,680.133 | 2,462.523 | 2,177.629 | 2,518.096 | 2,487.694 | 2,282.626 | 2,088.35 | 2,352.006 | 2,375.688 | 1,762.611 | 1,587.677 | 1,966.647 | 1,982.659 | 2,228.151 | 1,930.925 | 2,301.982 | 2,357.302 | 2,210.637 | 2,003.23 | 2,329.035 | 2,362.392 | 2,218.368 | 2,046.585 | 2,213.74 | 2,430.335 | 2,083.778 | 1,947.499 | 2,019.513 | 2,010.235 | 1,853.119 | 1,749.852 | 1,852.033 | 1,897.688 | 1,778.239 | 1,642.193 | 1,599.844 | 1,607.936 | 1,515.487 | 1,412.725 | 1,422.894 | 1,399.197 | 1,324.941 | 1,250.944 | 1,229.136 | 1,246.989 | 1,263.456 | 408.062 | 360.286 | 314.451 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 463.133 | 474.02 | 469.887 | 481.937 | 482.683 | 476.896 | 478.522 | 480.943 | 435.577 | 443.525 | 450.56 | 441.836 | 438.615 | 404.25 | 389.912 | 384.164 | 326.358 | 320.966 | 311.736 | 291.434 | 281.69 | 259.31 | 242.448 | 234.245 | 213.795 | 215.485 | 217.999 | 220.875 | 222.72 | 213.542 | 216.128 | 216.645 | 219.492 | 218.399 | 223.467 | 226.85 | 223.913 | 226.421 | 229.394 | 229.034 | 228.415 | 228.381 | 230.909 | 234.043 | 232.129 | 233.594 | 234.512 | 232.943 | 147.502 | 138.425 | 123.629 | 119.958 |
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 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 56.963 | 56.646 | 56.765 | 56.742 | 57.421 | 56.731 | 57.378 | 57.854 | 58.74 | 57.22 | 56.15 | 56.643 | 54.73 | 55.163 | 55.61 | 56.057 | 56.479 | 56.86 | 57.051 | 57.482 | 57.798 | 52.277 | 52.403 | 52.348 | 34.574 | 34.699 | 34.969 | 30.486 | 30.699 | 30.95 | 31.195 | 31.437 | 31.683 | 31.372 | 31.778 | 32.017 | 31.593 | 31.793 | 32.002 | 32.22 | 32.366 | 32.505 | 32.722 | 32.939 | 33.156 | 33.31 | 33.526 | 33.741 | 33.477 | 33.585 | 33.983 | 34.233 |
Goodwill and Intangible Assets
| 56.963 | 56.646 | 56.765 | 56.742 | 57.421 | 56.731 | 57.378 | 57.854 | 58.74 | 57.22 | 56.15 | 56.643 | 54.73 | 55.163 | 55.61 | 56.057 | 56.479 | 56.86 | 57.051 | 57.482 | 57.798 | 52.277 | 52.403 | 52.348 | 34.574 | 34.699 | 34.969 | 30.486 | 31.449 | 31.7 | 31.944 | 32.187 | 32.433 | 32.122 | 32.527 | 32.767 | 32.343 | 32.543 | 32.751 | 32.97 | 32.366 | 32.505 | 32.722 | 32.939 | 33.156 | 33.31 | 33.526 | 33.741 | 33.477 | 33.585 | 33.983 | 34.233 |
Long Term Investments
| 185.539 | 164.364 | 162.455 | 189.704 | 125.163 | 242.12 | 267.808 | 121.028 | 191.399 | 194.168 | 9.327 | -108.575 | 217.95 | 225.236 | 95.236 | -294.764 | 50.284 | 50.407 | 50.53 | 50.654 | 50.777 | 50.901 | 51.024 | 51.147 | 51.271 | 51.394 | 51.517 | 51.641 | 51.764 | 51.752 | 52.769 | 52.353 | 52.514 | 52.685 | 54.175 | 2.841 | 4.023 | 3.199 | 2.459 | 1.992 | 0 | 0 | 0 | 0 | 0 | -3.447 | -2.95 | 266.684 | 0 | 0 | 0 | 0 |
Tax Assets
| 18.064 | 18.118 | 17.282 | 16.215 | 19.803 | 17.949 | 17.874 | 16.182 | 15.864 | 15.235 | 13.823 | 12.997 | 10.918 | 10.338 | 9.944 | 9.638 | 10.35 | 9.917 | 10.022 | 9.713 | 9.762 | 10.487 | 10.991 | 10.426 | 9.441 | 8.886 | 8.405 | 8.467 | 8.745 | 8.158 | 8.133 | 8.197 | 9.513 | 9.513 | 9.31 | 8.836 | 8.072 | 8.072 | 6.236 | 6.236 | 5.509 | 5.706 | 5.369 | 5.369 | 3.607 | 3.447 | 2.95 | 2.95 | 0.84 | 0.73 | 0.167 | 0.204 |
Other Non-Current Assets
| 7.02 | 0 | 8.828 | 0 | 108.592 | 13.316 | 10.968 | 151.219 | 85.393 | 149.065 | 303.028 | 474.057 | 352.766 | 200.417 | 330.258 | 721.413 | 6.173 | 4.151 | 2.674 | 2.387 | 5.387 | 3.503 | 3.314 | 1.071 | 23.42 | 4.738 | 1.955 | 0.953 | 0.967 | 11.302 | 11.098 | 14.537 | 13.473 | 7.52 | 2.061 | 4.114 | 9.556 | 9.106 | 3.574 | 4.031 | 5.994 | 8.165 | 9.583 | 6.593 | -0 | 3.447 | 2.95 | -266.684 | 0.136 | 0.146 | 0.15 | 0.159 |
Total Non-Current Assets
| 730.719 | 713.148 | 715.217 | 744.598 | 793.662 | 807.013 | 832.549 | 827.226 | 786.973 | 859.214 | 832.888 | 876.957 | 1,074.979 | 895.404 | 880.96 | 876.508 | 449.645 | 442.301 | 432.015 | 411.669 | 405.415 | 376.477 | 360.18 | 349.237 | 332.5 | 315.203 | 314.845 | 312.421 | 315.645 | 316.454 | 320.071 | 323.92 | 327.426 | 320.239 | 321.54 | 275.407 | 277.906 | 279.34 | 274.415 | 274.262 | 272.284 | 274.756 | 278.583 | 278.945 | 268.892 | 270.351 | 270.987 | 269.634 | 181.956 | 172.885 | 157.93 | 154.554 |
Total Assets
| 3,157.841 | 2,966.998 | 3,366.151 | 3,424.73 | 3,256.184 | 2,984.642 | 3,350.645 | 3,314.92 | 3,069.599 | 2,947.564 | 3,184.894 | 3,252.646 | 2,837.589 | 2,483.081 | 2,847.607 | 2,859.168 | 2,677.795 | 2,373.225 | 2,733.996 | 2,768.971 | 2,616.052 | 2,379.707 | 2,689.214 | 2,711.63 | 2,550.868 | 2,361.788 | 2,528.584 | 2,742.757 | 2,399.423 | 2,263.953 | 2,339.585 | 2,334.154 | 2,180.545 | 2,070.092 | 2,173.573 | 2,173.095 | 2,056.146 | 1,921.533 | 1,874.259 | 1,882.198 | 1,787.771 | 1,687.482 | 1,701.477 | 1,678.142 | 1,593.833 | 1,521.295 | 1,500.123 | 1,516.623 | 1,445.412 | 580.947 | 518.216 | 469.006 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 342.214 | 272.477 | 229.702 | 281.04 | 400.479 | 327.509 | 325.505 | 347.15 | 312.156 | 386.107 | 368.578 | 407.368 | 352.316 | 307.346 | 307.594 | 378.483 | 349.995 | 242.705 | 197.202 | 221.154 | 231.076 | 204.585 | 199.559 | 220.773 | 218.05 | 189.546 | 165.449 | 178.672 | 153.205 | 151.47 | 116.667 | 160.722 | 120.971 | 114.733 | 109.346 | 133.992 | 107.964 | 66.654 | 55.291 | 67.855 | 64.532 | 49.155 | 46.656 | 60.267 | 75 | 78.059 | 71.188 | 97.745 | 71.671 | 66.46 | 68.313 | 67.837 |
Short Term Debt
| 66.565 | 118.803 | 100.879 | 110.024 | 71.349 | 122.278 | 119.295 | 157.352 | 66.634 | 166.667 | 133.508 | 146.302 | 83.332 | 92.865 | 131.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0.144 | 3.333 | 10.46 | 14.644 | 10.821 | 9.039 | 216.106 | 12.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 53.37 | 32.661 | 47.136 | 34.535 | 50.03 | 49.554 | 37.3 | 32.165 | 43.414 | 52.012 | 27.56 | 16.097 | 18.699 | 29.1 | 33.581 | 27.178 | 28.535 | 19.999 | 21.435 | 33.817 | 30.209 | 7.337 | 11.055 | 40.893 | 26.933 | 32.834 | 18.763 | 36.808 | 25.911 | 25.889 | 30.64 | 29.485 | 21.037 | 17.034 | 3.348 | 23.503 | 26.352 | 28.517 | 14.589 | 31.088 | 20.963 | 18.855 | 19.568 | 26.756 | 16.591 | 17.905 | 9.701 | 8.972 | 18 | 14.325 | 2.635 | 14.05 |
Deferred Revenue
| 86.495 | 95.793 | 81.205 | 49.411 | 83.008 | 105.092 | 69.343 | 66.636 | 82.344 | 86.044 | 61.115 | 85.997 | 59.908 | 74.513 | 41.497 | 0 | 0 | 0 | 0 | 0 | 0 | 18.903 | 19.798 | 82.112 | 32.183 | 38.14 | 23.135 | 69.348 | 31.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 48.318 | 65.164 | 99.442 | 171.884 | 58.057 | -8.721 | -16.333 | 29.31 | 79.105 | -49.79 | -42.617 | 9.774 | -47.457 | -47.045 | -83.635 | 138.749 | 115.691 | 98.059 | 73.277 | 121.886 | 88.922 | 49.014 | 33.913 | 27.692 | 40.711 | 32.51 | 30.854 | 22.93 | 43.559 | 73.788 | 82.622 | 76.04 | 54.759 | 50.34 | 39.362 | 55.331 | 46.818 | 53.398 | 37.554 | 65.653 | 45.32 | 45.088 | 51.567 | 53.795 | 37.397 | 39.596 | 22.59 | 30.793 | 31.152 | 29.795 | 31.717 | 26.051 |
Total Current Liabilities
| 543.592 | 552.237 | 511.227 | 612.358 | 612.892 | 546.158 | 497.81 | 600.448 | 540.238 | 589.027 | 520.584 | 649.441 | 448.099 | 427.679 | 396.476 | 517.233 | 465.686 | 340.764 | 270.478 | 343.04 | 319.998 | 272.647 | 256.602 | 341.036 | 305.589 | 271.017 | 228.477 | 487.055 | 240.465 | 225.258 | 199.288 | 236.761 | 175.73 | 165.072 | 148.708 | 189.324 | 154.782 | 120.051 | 92.845 | 133.508 | 109.853 | 94.243 | 98.223 | 114.062 | 112.397 | 117.654 | 93.778 | 128.538 | 102.823 | 96.255 | 100.031 | 93.888 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 12.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -28.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 28.309 | 29.432 | 30.556 | 31.917 | 29.184 | 30.758 | 31.923 | 33.176 | 31.515 | 34.508 | 34.99 | 37.116 | 21.145 | 21.393 | 17.84 | 18.367 | 18.588 | 21.637 | 22.03 | 24.918 | 28.398 | 37.28 | 37.672 | 38.423 | 32.127 | 31.769 | 31.89 | 31.917 | 32.759 | 32.854 | 32.755 | 32.05 | 39.329 | 39.785 | 39.243 | 36.344 | 36.757 | 37.366 | 30.111 | 28.941 | 0 | 0 | 0 | 28.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 20.755 | 17.492 | 17.289 | 21.377 | 26.727 | 29.226 | 33.079 | 32.075 | 28.735 | 38.128 | 36.055 | 43.874 | 25.193 | 2.285 | 2.285 | 2.285 | 9.746 | 6.686 | 6.265 | 5.295 | 15.653 | 13.387 | 12.061 | 10.702 | 20.251 | 17.586 | 16.267 | 15.038 | 20.912 | 20.206 | 19.265 | 18.456 | 23.268 | 23.268 | 22.568 | 21.517 | 16.223 | 16.223 | 16.223 | 16.223 | 10.816 | 10.816 | 10.816 | 10.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | -29.432 | 0 | -31.917 | 0 | -0 | 0 | 0 | 16.061 | 18.37 | 13.333 | 16.954 | 15.318 | 14.233 | 14.857 | 13.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 27.235 | 29.2 | 29.416 | 28.786 | 16.687 | 16.687 | 14.218 | 13.418 | 22.42 | 22.42 | 19.4 | 19.4 |
Total Non-Current Liabilities
| 49.064 | 17.492 | 47.846 | 21.377 | 55.91 | 59.984 | 65.002 | 65.251 | 76.311 | 91.007 | 84.378 | 97.944 | 73.856 | 50.112 | 47.182 | 46.014 | 40.533 | 40.523 | 40.495 | 42.413 | 56.252 | 62.867 | 61.932 | 61.325 | 64.578 | 61.555 | 60.358 | 59.155 | 65.871 | 65.26 | 64.22 | 62.706 | 62.597 | 63.053 | 61.811 | 57.862 | 52.98 | 53.589 | 46.334 | 45.164 | 38.051 | 40.016 | 40.231 | 39.601 | 16.687 | 16.687 | 14.218 | 13.418 | 22.42 | 22.42 | 19.4 | 19.4 |
Total Liabilities
| 592.656 | 569.729 | 559.073 | 633.735 | 668.802 | 606.142 | 562.811 | 665.698 | 616.548 | 680.034 | 604.962 | 747.385 | 521.956 | 477.79 | 443.658 | 563.247 | 506.22 | 381.287 | 310.973 | 385.453 | 376.25 | 335.513 | 318.535 | 402.361 | 370.166 | 332.572 | 288.835 | 546.21 | 306.336 | 290.518 | 263.508 | 299.467 | 238.327 | 228.125 | 210.519 | 247.185 | 207.762 | 173.64 | 139.179 | 178.671 | 147.904 | 134.259 | 138.454 | 153.664 | 129.084 | 134.341 | 107.996 | 141.957 | 125.243 | 118.675 | 119.431 | 113.288 |
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 |
Common Stock
| 882.276 | 882.276 | 882.33 | 882.33 | 882.393 | 882.393 | 882.483 | 882.483 | 881.748 | 881.748 | 678.268 | 678.268 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 676 | 338 | 338 | 338 | 338 | 260 | 260 | 260 | 260 | 200 | 200 | 200 | 150 | 150 | 150 |
Retained Earnings
| 700.84 | 522.735 | 967.837 | 866.937 | 714.124 | 497.251 | 893.629 | 767.029 | 666.772 | 434.112 | 766.069 | 652.454 | 597.995 | 418.131 | 817.213 | 709.954 | 642.432 | 462.993 | 894.804 | 856.375 | 767.722 | 573.106 | 900.632 | 839.572 | 755.56 | 605.347 | 817.094 | 773.67 | 735.488 | 615.733 | 717.933 | 676.823 | 647.827 | 548.155 | 670.268 | 632.938 | 615.125 | 514.808 | 501.729 | 469.526 | 462.258 | 375.56 | 385.321 | 346.771 | 326.343 | 249.028 | 254.631 | 237.625 | 218.516 | 166.458 | 102.971 | 86.607 |
Accumulated Other Comprehensive Income/Loss
| 1,040.319 | 757.712 | 1,017.382 | 772.065 | 1,040.156 | 804.235 | 1,064.793 | 807.654 | 948.937 | 758.868 | 1,181.817 | 780.071 | 1,041.639 | 514.425 | 910.737 | 32.886 | 19.873 | 19.675 | 18.949 | 17.873 | 17.365 | 16.372 | 15.332 | 14.982 | 14.407 | 13.133 | 11.901 | 11.934 | 11.494 | 11.29 | 11.014 | 10.553 | 9.431 | 8.769 | 7.851 | 7.332 | 5.096 | 5.057 | 5.119 | 5.144 | 3.181 | 3.235 | 3.274 | 3.28 | 2.83 | 2.351 | 1.92 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -58.249 | 205.114 | -60.472 | 237.746 | -49.29 | 194.622 | -53.071 | 192.055 | -44.407 | 192.801 | -46.222 | 394.467 | 0 | 396.735 | 0 | 877.08 | 833.271 | 833.271 | 833.271 | 833.271 | 778.715 | 778.715 | 778.715 | 778.715 | 734.735 | 734.735 | 734.735 | 734.735 | 669.717 | 669.717 | 669.717 | 669.717 | 607.069 | 607.069 | 607.069 | 607.069 | 548.657 | 548.657 | 886.657 | 886.657 | 836.428 | 836.428 | 914.428 | 914.428 | 875.576 | 875.576 | 935.576 | 937.042 | 901.653 | 145.815 | 145.815 | 119.11 |
Total Shareholders Equity
| 2,565.185 | 2,367.837 | 2,807.078 | 2,759.078 | 2,587.382 | 2,378.5 | 2,787.834 | 2,649.221 | 2,453.05 | 2,267.53 | 2,579.932 | 2,505.26 | 2,315.634 | 2,005.291 | 2,403.949 | 2,295.921 | 2,171.576 | 1,991.939 | 2,423.023 | 2,383.518 | 2,239.802 | 2,044.193 | 2,370.679 | 2,309.269 | 2,180.702 | 2,029.215 | 2,239.731 | 2,196.339 | 2,092.699 | 1,972.74 | 2,074.664 | 2,033.093 | 1,940.327 | 1,839.993 | 1,961.188 | 1,923.339 | 1,844.877 | 1,744.522 | 1,731.504 | 1,699.327 | 1,639.867 | 1,553.223 | 1,563.023 | 1,524.478 | 1,464.749 | 1,386.954 | 1,392.127 | 1,374.666 | 1,320.17 | 462.272 | 398.785 | 355.717 |
Total Equity
| 2,565.185 | 2,367.837 | 2,807.078 | 2,759.078 | 2,587.382 | 2,378.5 | 2,787.834 | 2,649.221 | 2,453.05 | 2,267.53 | 2,579.932 | 2,505.26 | 2,315.634 | 2,005.291 | 2,403.949 | 2,295.921 | 2,171.576 | 1,991.939 | 2,423.023 | 2,383.518 | 2,239.802 | 2,044.193 | 2,370.679 | 2,309.269 | 2,180.702 | 2,029.215 | 2,239.75 | 2,196.546 | 2,093.088 | 1,973.435 | 2,076.076 | 2,034.688 | 1,942.217 | 1,841.966 | 1,963.054 | 1,925.91 | 1,848.384 | 1,747.893 | 1,735.081 | 1,703.527 | 1,639.867 | 1,553.223 | 1,563.023 | 1,524.478 | 1,464.749 | 1,386.954 | 1,392.127 | 1,374.666 | 1,320.17 | 462.272 | 398.785 | 355.717 |
Total Liabilities & Shareholders Equity
| 3,157.841 | 2,966.998 | 3,366.151 | 3,424.73 | 3,256.184 | 2,984.642 | 3,350.645 | 3,314.92 | 3,069.599 | 2,947.564 | 3,184.894 | 3,252.646 | 2,837.589 | 2,483.081 | 2,847.607 | 2,859.168 | 2,677.795 | 2,373.225 | 2,733.996 | 2,768.971 | 2,616.052 | 2,379.707 | 2,689.214 | 2,711.63 | 2,550.868 | 2,361.788 | 2,528.584 | 2,742.757 | 2,399.423 | 2,263.953 | 2,339.585 | 2,334.154 | 2,180.545 | 2,070.092 | 2,173.573 | 2,173.095 | 2,056.146 | 1,921.533 | 1,874.259 | 1,882.198 | 1,787.771 | 1,687.482 | 1,701.477 | 1,678.142 | 1,593.833 | 1,521.295 | 1,500.123 | 1,516.623 | 1,445.412 | 580.947 | 518.216 | 469.006 |