Hainan Shuangcheng Pharmaceuticals Co., Ltd.
SZSE:002693.SZ
6.85 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 37.071 | 18.095 | 17.684 | 3.387 | 3.712 | 43.358 | 5.92 | 12.197 | 2.254 | 8.275 | 14.376 | 21.618 | 10.474 | 11.649 | 13.78 | 5.797 | 6.222 | 31.066 | 37.601 | 42.675 | 17.232 | 8.808 | 47.942 | 68.086 | 4.16 | 78.74 | 22.949 | 31.713 | 23.732 | 61.382 | 14.768 | 24.979 | 11.915 | 47.942 | 57.042 | 246.235 | 163.714 | 57.019 | 98.647 | 85.396 | 67.605 | 282.317 | 369.059 | 346.758 | 437.917 | 207.673 | 244.236 | 446.761 | 588.843 | 40.921 | 33.588 |
Short Term Investments
| 13.179 | 25.039 | 8.117 | 28.517 | 87.629 | 99.005 | 126.572 | 133.813 | 120.811 | 119.256 | 93.347 | 55.403 | 69.235 | 53.145 | 31.48 | 94.25 | 98.85 | 75.746 | 96.014 | 52.8 | 70.339 | 84.072 | 63.79 | 0 | 0 | 172.41 | 0 | 147.25 | -2.252 | -7.077 | -7.527 | -8.128 | 6 | 3 | 0 | 64.401 | -13.657 | 52.78 | 200 | 380 | 430 | 220 | 170 | 220 | 130 | 350.6 | 353.95 | 161 | 0 | 0 | 0 |
Cash and Short Term Investments
| 50.25 | 43.134 | 25.801 | 31.904 | 91.341 | 142.363 | 132.492 | 146.01 | 123.065 | 127.531 | 107.723 | 77.021 | 79.709 | 64.794 | 45.26 | 100.047 | 105.072 | 106.812 | 133.615 | 95.475 | 87.571 | 92.88 | 111.732 | 68.086 | 4.16 | 78.74 | 22.949 | 31.713 | 23.732 | 61.382 | 14.768 | 24.979 | 11.915 | 47.942 | 57.042 | 246.235 | 163.714 | 57.019 | 98.647 | 85.396 | 67.605 | 282.317 | 369.059 | 346.758 | 437.917 | 207.673 | 244.236 | 446.761 | 588.843 | 40.921 | 33.588 |
Net Receivables
| 24.806 | 43.469 | 14.685 | 16.359 | 32.28 | 33.682 | 37.883 | 40.967 | 37.551 | 0 | 33.371 | 33.133 | 36.854 | 45.65 | 49.576 | 44.624 | 43.908 | 49.158 | 58.48 | 82.236 | 55.637 | 82.188 | 61.699 | 69.192 | 79.267 | 108.144 | 244.14 | 244.699 | 105.645 | 85.658 | 89.931 | 84.178 | 172.059 | 160.494 | 220.642 | 201.092 | 135.063 | 134.321 | 420.047 | 102.747 | 58.544 | 76.678 | 62.059 | 65.785 | 45.326 | 60.21 | 45.594 | 36.136 | 55.949 | 56.321 | 50.446 |
Inventory
| 81.11 | 70.985 | 76.738 | 74.307 | 79.379 | 76.189 | 70.769 | 65.413 | 68.258 | 59.341 | 57.577 | 55.242 | 55.768 | 53.033 | 54.44 | 52.791 | 53.069 | 51.035 | 53.045 | 47.636 | 42.255 | 54.253 | 69.785 | 86.306 | 127.733 | 147.478 | 103.373 | 119.865 | 146.051 | 149.632 | 39.557 | 34.237 | 34.931 | 31.16 | 29.966 | 28.319 | 53.149 | 54.141 | 57.019 | 53.054 | 44.998 | 37.256 | 39.173 | 30.621 | 28.842 | 23.965 | 23.34 | 23.466 | 19.42 | 18.738 | 12.208 |
Other Current Assets
| 0.034 | 0.031 | 0.02 | 0.196 | 0.024 | 0.011 | 0.007 | 0.005 | 0.003 | 34.684 | 0.056 | 0.054 | 0.053 | 0.042 | 0.04 | 0.039 | 0.035 | 0.738 | 0.04 | 0.039 | 74.367 | 3.202 | 7.564 | 148.562 | 202.863 | 188.908 | 117.197 | 161.658 | 40.63 | 36.776 | 18.821 | 8.021 | 6 | 3 | -17.176 | 3.37 | 4.49 | 52.78 | 200 | 380 | 430 | 220 | 170 | 220 | 130 | 350.6 | 353.95 | 161 | -0.327 | -0.148 | -0.756 |
Total Current Assets
| 159.188 | 157.618 | 131.101 | 135.236 | 203.023 | 252.244 | 241.152 | 252.394 | 228.877 | 221.557 | 198.727 | 165.45 | 172.383 | 163.52 | 149.316 | 197.5 | 202.085 | 207.743 | 245.18 | 225.387 | 204.193 | 232.522 | 250.78 | 372.146 | 414.023 | 523.271 | 487.66 | 557.935 | 316.058 | 333.448 | 163.077 | 151.414 | 224.904 | 242.595 | 290.474 | 479.016 | 356.416 | 298.261 | 775.714 | 621.196 | 601.147 | 616.251 | 640.29 | 663.164 | 642.085 | 642.448 | 667.121 | 667.362 | 663.886 | 115.832 | 95.486 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 436.297 | 443.544 | 449.846 | 457.597 | 459.072 | 457.411 | 461.2 | 471.766 | 482.638 | 488.694 | 494.806 | 504.732 | 514.272 | 525.423 | 531.187 | 541.001 | 566.51 | 579.765 | 589.534 | 601.099 | 605.461 | 614.397 | 624.777 | 637.817 | 660.264 | 672.414 | 681.434 | 679.522 | 661.652 | 656.166 | 624.049 | 658.936 | 626.189 | 564.554 | 514.739 | 443.222 | 381.916 | 325.638 | 298.706 | 264.146 | 260.653 | 243.976 | 231.618 | 213.317 | 197.387 | 190.679 | 181.157 | 182.119 | 172.389 | 159.322 | 133.85 |
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 |
Intangible Assets
| 188.175 | 179.834 | 175.28 | 171.782 | 173.795 | 167.192 | 162.647 | 164.905 | 158.796 | 159.148 | 158.955 | 156.924 | 146.602 | 142.862 | 137.71 | 134.377 | 154.012 | 154.507 | 116.648 | 115.218 | 110.664 | 94.297 | 96.026 | 96.485 | 96.235 | 97.534 | 98.983 | 101.15 | 106.022 | 104.324 | 104.746 | 105.855 | 148.13 | 144.087 | 137.324 | 134.2 | 128.751 | 118.605 | 88.185 | 48.17 | 45.796 | 34.492 | 33.925 | 33.536 | 33.47 | 33.115 | 33.172 | 33.261 | 20.503 | 19.861 | 18.216 |
Goodwill and Intangible Assets
| 188.175 | 179.834 | 175.28 | 171.782 | 173.795 | 167.192 | 162.647 | 164.905 | 158.796 | 159.148 | 158.955 | 156.924 | 146.602 | 142.862 | 137.71 | 134.377 | 154.012 | 154.507 | 116.648 | 115.218 | 110.664 | 94.297 | 96.026 | 96.485 | 96.235 | 97.534 | 98.983 | 101.15 | 106.022 | 104.324 | 104.746 | 105.855 | 148.13 | 144.087 | 137.324 | 134.2 | 128.751 | 118.605 | 88.185 | 48.17 | 45.796 | 34.492 | 33.925 | 33.536 | 33.47 | 33.115 | 33.172 | 33.261 | 20.503 | 19.861 | 18.216 |
Long Term Investments
| 23.942 | -15.039 | 10 | 10 | 12.575 | 12.231 | 8.682 | 8.794 | 15.089 | 0 | 0 | 17.3 | 24.955 | 25.33 | 25.482 | 25.864 | 2.797 | 2.835 | 2.836 | 3.139 | 4.1 | 4.414 | 3.35 | 3.311 | 2.902 | 3.178 | 3.455 | 3.738 | 210.809 | 213.611 | 213.962 | 215.128 | 300.614 | 480.891 | 479.868 | 412.913 | 530.533 | 512.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.996 | 1.004 | 1.517 | 1.517 | 0.866 | 0.866 | 0.97 | 0.97 | 1.033 | 1.033 | 1.033 | 1.033 | 0.661 | 0.661 | 0.661 | 0.661 | 0.721 | 0.721 | 0.721 | 0.721 | 1.494 | 1.494 | 1.494 | 1.494 | 1.168 | 1.168 | 1.168 | 1.168 | 2.956 | 2.956 | 2.956 | 2.956 | 8.749 | 12.489 | 8.808 | 5.872 | 6.92 | 5.216 | 3.979 | 3.993 | 3.132 | 2.935 | 2.566 | 2.618 | 2.69 | 2.299 | 2.387 | 2.387 | 2.39 | 2.391 | 0.321 |
Other Non-Current Assets
| 15.963 | 52.88 | 30.713 | 27.117 | 12.134 | 13.206 | 16.135 | 12.189 | 9.244 | 22.745 | 29.865 | 9.118 | 7.154 | 6.816 | 8.658 | 8.273 | 7.094 | 7.674 | 6.78 | 5.419 | 11.332 | 12.656 | 8.831 | 8.993 | 7.649 | 32.701 | 30.3 | 33.601 | 48.679 | 49.415 | 87.946 | 31.239 | 8.833 | 9.388 | 9.943 | 74.938 | -0.103 | 10.241 | 7.989 | 6.037 | 5.083 | 4.15 | 4.342 | 4.41 | 4.496 | 1.474 | 1.433 | 1.522 | 0.921 | 0.154 | 0.185 |
Total Non-Current Assets
| 665.373 | 662.223 | 667.356 | 668.012 | 658.441 | 650.905 | 649.633 | 658.624 | 666.8 | 671.62 | 684.66 | 689.106 | 693.644 | 701.093 | 703.698 | 710.177 | 731.135 | 745.502 | 716.52 | 725.596 | 733.05 | 727.258 | 734.479 | 748.099 | 768.217 | 806.994 | 815.339 | 819.179 | 1,030.118 | 1,026.473 | 1,033.66 | 1,014.114 | 1,092.515 | 1,211.409 | 1,150.682 | 1,071.145 | 1,048.016 | 972.599 | 398.859 | 322.346 | 314.663 | 285.553 | 272.452 | 253.881 | 238.043 | 227.567 | 218.149 | 219.289 | 196.203 | 181.728 | 152.572 |
Total Assets
| 824.561 | 819.841 | 798.457 | 803.248 | 861.464 | 903.149 | 890.784 | 911.019 | 895.677 | 893.177 | 883.387 | 854.556 | 866.027 | 864.613 | 853.014 | 907.677 | 933.22 | 953.245 | 961.7 | 950.983 | 937.244 | 959.78 | 985.259 | 1,120.246 | 1,182.239 | 1,330.265 | 1,302.999 | 1,377.114 | 1,346.177 | 1,359.921 | 1,196.737 | 1,165.528 | 1,317.42 | 1,454.005 | 1,441.156 | 1,550.161 | 1,404.432 | 1,270.86 | 1,174.573 | 943.542 | 915.81 | 901.805 | 912.742 | 917.045 | 880.128 | 870.015 | 885.27 | 886.651 | 860.089 | 297.56 | 248.058 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 19.37 | 14.862 | 15.831 | 17.136 | 14.71 | 13.905 | 15.438 | 15.498 | 16.996 | 13.956 | 14.864 | 17.159 | 14.993 | 13.049 | 14.213 | 15.443 | 12.693 | 32.007 | 10.677 | 9.891 | 8.16 | 8.999 | 10.871 | 11.786 | 20.473 | 97.657 | 72.95 | 80.491 | 83.53 | 132.89 | 44.734 | 28.532 | 56.413 | 13.476 | 24.323 | 13.172 | 12.942 | 21.103 | 17.751 | 8.876 | 14.124 | 9.277 | 9.069 | 10.68 | 4.518 | 7.969 | 7.323 | 10.651 | 7.223 | 7.26 | 7.072 |
Short Term Debt
| 22.233 | 21.039 | 10.57 | 10.051 | 165.984 | 201.694 | 201.475 | 205.303 | 40.799 | 10.616 | 10.381 | 0.25 | 4.032 | 4.031 | 5.597 | 55.657 | 51.769 | 50.227 | 50.25 | 0.26 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 0 | 0 | 10 | 190 | 210 | 230 | 220 | 345 | 365 | 250 | 250 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 2.698 | 1.878 | 3.718 | 3.702 | 4.098 | 3.266 | 12.78 | 9.424 | 9.102 | 8.353 | 7.17 | 5.518 | 4.552 | 6.18 | 6.333 | 6.496 | 2 | 2.023 | 10.12 | 5.524 | 4.101 | 3.509 | 5.276 | 3.779 | 3.488 | 3.566 | 8.805 | 6.492 | 2.942 | 1.618 | 4.458 | -6.841 | -6.263 | -2.299 | 11.94 | 3.781 | 5.853 | 0.245 | 7.19 | 3.219 | 6.882 | -0.06 | 8.316 | 4.138 | 7.266 | 2.301 | 6.658 | 6.297 | 8.586 | 3.997 |
Deferred Revenue
| 41.26 | 107.324 | 101.546 | 110.718 | 89.836 | 83.47 | 16.485 | 24.953 | 25.345 | 0 | 0 | 89.183 | 79.117 | 68.227 | 62.67 | 56.848 | 53.047 | 42.138 | 53.596 | 70.089 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45 | 0 | 0 | 247.86 | 31.535 | 10.999 | -1.466 | 70.813 | 83.122 | 7.832 | 9.916 | 3.839 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 77 | 2.821 | 1.296 | 2.037 | 2.899 | 2.825 | 65.143 | 73.608 | 62.347 | 70.192 | 73.496 | 1.819 | 2.381 | 0.481 | 0.988 | 1.461 | 0.229 | 0.227 | 0.25 | 13.34 | 104.775 | 98.042 | 95.534 | 95.049 | 91.511 | 109.309 | 84.026 | 120.128 | 95.721 | 146.433 | 4.039 | 5.025 | 4.553 | 3.497 | 5.227 | 3.372 | 6.684 | 3.63 | 4.665 | 13.802 | 8.553 | 11.596 | 9.813 | 18.31 | 10.106 | 12.347 | 9.17 | 14.292 | 12.405 | 14.136 | 10.655 |
Total Current Liabilities
| 159.863 | 146.046 | 129.243 | 139.942 | 273.428 | 301.895 | 298.54 | 319.362 | 145.487 | 94.764 | 98.741 | 108.412 | 100.522 | 85.789 | 83.467 | 129.409 | 117.738 | 124.599 | 114.774 | 93.58 | 112.935 | 107.041 | 106.405 | 106.835 | 111.984 | 206.966 | 156.976 | 200.62 | 179.252 | 279.323 | 306.633 | 255.092 | 281.964 | 245.506 | 320.363 | 444.667 | 392.458 | 284.649 | 276.255 | 22.678 | 22.677 | 20.873 | 18.882 | 28.99 | 14.623 | 20.316 | 16.493 | 24.942 | 19.628 | 21.395 | 17.727 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 187 | 170 | 155.021 | 135 | 0 | 0 | 0 | 0 | 165 | 207 | 207 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 167 | 177 | 177 | 187 | 306 | 316 | 345.5 | 345.5 | 367 | 367 | 285.5 | 285.5 | 297 | 271 | 261 | 172 | 145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 9.071 | 7.723 | 7.875 | 8.027 | 8.179 | 7.181 | 7.409 | 7.636 | 7.316 | 8.137 | 8.144 | 8.867 | 9.539 | 10.11 | 9.681 | 10.253 | 8.824 | 9.396 | 9.967 | 10.538 | 10.089 | 25.474 | 30.545 | 31.117 | 31.725 | 32.274 | 32.226 | 32.754 | 32.428 | 32.884 | 33.34 | 33.796 | 32.902 | 31.147 | 31.567 | 31.986 | 32.406 | 27.24 | 26.16 | 26.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.347 | 2.417 | 2.633 | 2.633 | 2.999 | 2.999 | 3.079 | 3.079 | 5.613 | 5.613 | 3.527 | 3.527 | 2.704 | 2.704 | 2.704 | 2.704 | 1.603 | 1.603 | 1.603 | 1.603 | 0.878 | 0.878 | 0.878 | 0.878 | 1.071 | 1.071 | 1.071 | 1.071 | 1.108 | 1.108 | 1.108 | 1.108 | 1.691 | 1.566 | 0.903 | 0.903 | 0.822 | 0.689 | 0.731 | 0.731 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.33 | 3.532 | 5.729 | 7.774 | 9.82 | 11.917 | 13.963 | 18.726 | 20.954 | 23.141 | 25.405 | 14.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.595 | 19.515 | 17.09 | 17.434 | 17.778 | 15.172 | 15.86 | 15.86 | 15.86 | 15.86 | 2.1 |
Total Non-Current Liabilities
| 198.419 | 180.14 | 165.53 | 145.66 | 11.178 | 10.18 | 10.487 | 10.715 | 177.929 | 220.75 | 218.671 | 179.393 | 179.243 | 179.814 | 179.386 | 179.957 | 177.427 | 177.999 | 178.57 | 179.141 | 187.967 | 204.682 | 221.955 | 343.724 | 356.571 | 388.666 | 390.715 | 414.789 | 419.262 | 340.446 | 343.089 | 357.309 | 320.366 | 293.714 | 204.469 | 177.889 | 33.228 | 27.929 | 26.891 | 27.31 | 20.595 | 19.515 | 17.09 | 17.434 | 17.778 | 15.172 | 15.86 | 15.86 | 15.86 | 15.86 | 2.1 |
Total Liabilities
| 358.282 | 326.186 | 294.772 | 285.603 | 284.606 | 312.075 | 309.028 | 330.076 | 323.416 | 315.514 | 317.412 | 287.805 | 279.765 | 265.604 | 262.853 | 309.366 | 295.165 | 302.598 | 293.343 | 272.721 | 300.903 | 311.723 | 328.36 | 450.559 | 468.555 | 595.632 | 547.691 | 615.408 | 598.514 | 619.768 | 649.722 | 612.4 | 602.331 | 539.22 | 524.833 | 622.556 | 425.686 | 312.579 | 303.146 | 49.988 | 43.272 | 40.388 | 35.972 | 46.424 | 32.401 | 35.488 | 32.353 | 40.802 | 35.488 | 37.255 | 19.827 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 34.425 | 34.425 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.368 | 0.368 | 0.368 | 0.368 | 0.368 | 0.088 | 0.019 | 0.984 | 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
| 414.69 | 416.79 | 416.79 | 416.729 | 416.631 | 416.184 | 414.737 | 414.737 | 414.737 | 414.737 | 412 | 412 | 412 | 412 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 405 | 419.186 | 419.186 | 419.186 | 419.186 | 405 | 270 | 270 | 270 | 180 | 180 | 180 | 180 | 120 | 120 | 120 | 90 | 90 |
Retained Earnings
| -384.797 | -363.905 | -355.702 | -346.959 | -297.838 | -287.427 | -291.712 | -296.218 | -308.85 | -307.044 | -304.5 | -305.23 | -288.667 | -278.636 | -288.011 | -284.633 | -256.979 | -248.358 | -236.564 | -231.304 | -277.594 | -270.521 | -264.843 | -255.96 | -218.956 | -205.312 | -189.949 | -186.504 | -202.44 | -210.36 | -201.564 | -192.819 | -27.375 | 175.804 | 184.31 | 195.592 | 184.411 | 169.435 | 152.004 | 174.13 | 158.973 | 147.852 | 163.205 | 157.056 | 140.8 | 127.601 | 145.99 | 138.923 | 124.452 | 109.775 | 77.701 |
Accumulated Other Comprehensive Income/Loss
| 403.987 | 86.317 | -0.354 | -0.351 | 410.496 | 91.477 | 403.762 | 95.189 | 401.319 | 91.737 | 390.165 | 95.551 | 385.182 | 89.157 | 372.561 | -0.368 | -0.368 | -0.368 | -0.368 | -0.368 | -0.088 | -0.019 | -0.984 | 0.087 | 0.009 | 0.001 | 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 | 315.567 | 367.814 | 367.642 | -4.011 | 313.071 | -8.022 | 299.84 | -8.022 | 299.84 | -13.37 | 279.527 | -13.37 | 279.527 | -0 | 372.559 | 372.559 | 372.558 | 372.559 | 372.559 | 372.838 | 372.907 | 371.943 | 372.927 | 372.903 | 372.903 | 372.903 | 372.902 | 372.451 | 371.057 | 343.579 | 340.947 | 337.463 | 333.98 | 312.828 | 312.828 | 375.15 | 369.661 | 314.424 | 449.424 | 443.564 | 443.564 | 533.564 | 533.564 | 526.926 | 526.926 | 586.926 | 586.926 | 580.15 | 60.53 | 60.53 |
Total Shareholders Equity
| 433.88 | 454.769 | 462.973 | 471.486 | 525.277 | 533.305 | 518.764 | 513.548 | 499.183 | 499.27 | 484.295 | 481.848 | 495.145 | 502.047 | 489.551 | 492.925 | 520.58 | 529.2 | 540.995 | 546.255 | 500.244 | 507.387 | 512.1 | 522.053 | 558.956 | 572.592 | 587.954 | 591.397 | 575.011 | 565.697 | 547.015 | 553.128 | 715.089 | 914.785 | 916.324 | 927.605 | 978.746 | 958.281 | 871.428 | 893.554 | 872.538 | 861.417 | 876.77 | 870.621 | 847.726 | 834.527 | 852.916 | 845.849 | 824.601 | 260.305 | 228.231 |
Total Equity
| 466.279 | 493.655 | 503.684 | 517.646 | 576.857 | 591.074 | 581.757 | 580.942 | 572.261 | 577.663 | 565.975 | 566.751 | 586.262 | 599.009 | 590.161 | 598.312 | 638.055 | 650.648 | 668.356 | 678.262 | 636.341 | 648.057 | 656.898 | 669.687 | 713.685 | 734.633 | 755.308 | 761.706 | 747.663 | 740.153 | 547.015 | 553.128 | 715.089 | 914.785 | 916.324 | 927.605 | 978.746 | 958.281 | 871.428 | 893.554 | 872.538 | 861.417 | 876.77 | 870.621 | 847.726 | 834.527 | 852.916 | 845.849 | 824.601 | 260.305 | 228.231 |
Total Liabilities & Shareholders Equity
| 824.561 | 819.841 | 798.457 | 803.248 | 861.464 | 903.149 | 890.784 | 911.019 | 895.677 | 893.177 | 883.387 | 854.556 | 866.027 | 864.613 | 853.014 | 907.677 | 933.22 | 953.245 | 961.7 | 950.983 | 937.244 | 959.78 | 985.259 | 1,120.246 | 1,182.239 | 1,330.265 | 1,302.999 | 1,377.114 | 1,346.177 | 1,359.921 | 1,196.737 | 1,165.528 | 1,317.42 | 1,454.005 | 1,441.156 | 1,550.161 | 1,404.432 | 1,270.86 | 1,174.573 | 943.542 | 915.81 | 901.805 | 912.742 | 917.045 | 880.128 | 870.015 | 885.27 | 886.651 | 860.089 | 297.56 | 248.058 |