China Ever Grand Financial Leasing Group Co., Ltd.
HKEX:0379.HK
0.031 (HKD) • At close September 11, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 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 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 17.287 | 28.413 | 28.413 | 36.303 | 36.303 | 38.143 | 38.143 | 22.566 | 22.566 | 23.299 | 23.299 | 36.567 | 36.567 | 132.483 | 132.483 | 10.716 | 10.716 | 107.033 | 107.033 | 137.388 | 137.388 | 262.123 | 262.123 | 111.909 | 111.909 | 56.879 | 56.879 | 110.904 | 110.904 | 81.236 | 81.236 | 362.765 | 362.765 | 394.867 | 394.867 | 243.273 | 243.273 | 346.144 | 346.144 | 266.552 | 266.552 | 394.184 | 394.069 | 419.791 | 419.671 | 127.725 | 12.311 | 323.617 | 149.024 | 194.94 | 263.003 | 287.285 | 14.591 | 36.278 | 18.15 |
Short Term Investments
| 3.138 | 4.01 | 0.233 | 127.657 | 5.961 | 156.475 | 34.182 | 137.741 | 8.441 | 160.668 | 13.599 | 214.54 | 99.17 | 195.279 | 39.227 | 140.462 | 54.195 | 116.223 | 90.545 | 71.257 | 34.961 | 141.325 | 82.891 | 67.603 | 7.603 | 183.916 | 143.288 | 63.703 | 15.848 | 112.964 | 18.602 | 119.515 | 1.83 | 80.567 | 55.335 | 107.544 | 144.529 | 133.713 | 7.051 | 64.652 | 8.005 | 34.529 | 34.644 | 34.534 | 0.12 | 3.163 | 0.126 | 3.379 | 10.01 | 72.118 | 92.516 | 71.998 | 115.159 | 147.661 | 87.159 |
Cash and Short Term Investments
| 20.425 | 32.423 | 32.654 | 163.96 | 163.96 | 194.618 | 195.583 | 160.307 | 160.307 | 183.967 | 183.967 | 251.107 | 251.107 | 327.762 | 327.762 | 151.178 | 151.178 | 223.256 | 223.256 | 208.645 | 208.645 | 403.448 | 403.448 | 179.512 | 179.512 | 240.795 | 240.795 | 174.607 | 190.455 | 194.2 | 212.802 | 482.28 | 484.11 | 475.434 | 530.769 | 350.817 | 495.346 | 479.857 | 486.908 | 331.204 | 339.209 | 428.713 | 428.713 | 454.325 | 454.325 | 130.888 | 15.6 | 326.996 | 159.034 | 267.058 | 355.519 | 359.283 | 129.75 | 183.939 | 105.309 |
Net Receivables
| 28.993 | 25.906 | 14.989 | 62.09 | 44.814 | 61.625 | 61.625 | 244.476 | 130.292 | 233.955 | 136.416 | 287.598 | 143.674 | 242.056 | 156.889 | 479.867 | 305.332 | 553.521 | 339.309 | 639.403 | 451.578 | 430.624 | 430.624 | 431.397 | 431.397 | 523.823 | 523.823 | 339.492 | 339.492 | 374.339 | 374.339 | 256.75 | 24.926 | 29.598 | 26.523 | 18.642 | 14.275 | 28.563 | 23.053 | 25.341 | 19.514 | 36.253 | 36.253 | 27.67 | 27.67 | 35.444 | 35.444 | 216.81 | 134.277 | 208.005 | 355.975 | 237.46 | 399.683 | 129.655 | 216.426 |
Inventory
| 19.716 | 19.401 | 26.307 | 19.888 | 19.888 | 13.391 | 23.107 | 19.915 | 19.915 | 16.778 | 34.19 | 21.985 | 21.985 | 19.06 | 19.06 | 16.821 | 16.821 | 2.137 | 2.137 | 3.069 | 3.069 | 0.088 | 0.088 | -60 | -60 | -40.628 | -40.628 | -63.703 | -63.703 | -112.964 | -112.964 | 9.804 | 9.804 | 8.746 | 8.746 | 7.844 | 7.844 | 8.778 | 8.778 | 9.612 | 9.612 | 4.585 | 4.585 | 17.539 | 17.539 | 22.642 | 18.394 | 25.117 | 25.509 | 30.571 | 25.976 | 15.763 | 9.456 | 23.288 | 27.017 |
Other Current Assets
| 11.477 | 20.977 | 28.765 | 44.562 | 183.534 | 48.425 | 161.002 | 279.18 | 278.188 | 288.076 | 281.317 | 359.718 | 331.414 | 285.959 | 285.122 | 828.429 | 609.364 | 572.133 | 258.502 | 656.215 | 240.933 | 614.267 | 242.077 | 663.683 | 292.286 | 676.077 | 192.882 | 567.464 | 275.827 | 17.763 | 227.261 | 1.83 | 351.339 | 54.72 | 83.027 | 144.529 | 111.911 | 7.051 | 139.223 | 8.005 | 70.479 | 41.806 | 40.197 | 35 | 41.864 | 182.765 | 47.625 | 0.153 | 108.398 | 86.016 | 8.275 | 86.26 | 48.982 | 138.02 | 20.865 |
Total Current Assets
| 80.611 | 98.707 | 98.707 | 290.5 | 290.5 | 318.059 | 318.059 | 459.402 | 459.402 | 488.821 | 488.821 | 632.81 | 632.81 | 632.781 | 632.781 | 996.428 | 996.428 | 797.526 | 797.526 | 867.929 | 867.929 | 1,017.803 | 1,017.803 | 843.195 | 843.195 | 916.872 | 916.872 | 742.071 | 742.071 | 701.438 | 701.438 | 750.664 | 750.664 | 568.498 | 568.498 | 521.832 | 521.832 | 524.249 | 524.249 | 374.162 | 374.162 | 475.104 | 475.104 | 506.864 | 506.864 | 336.295 | 113.9 | 569.076 | 427.218 | 591.65 | 745.745 | 698.766 | 587.871 | 474.902 | 369.617 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 56.995 | 54.659 | 54.659 | 81.393 | 81.393 | 87.912 | 87.912 | 102.352 | 85.08 | 106.367 | 88.52 | 89.081 | 89.081 | 90.112 | 90.112 | 92.151 | 92.151 | 93.811 | 93.811 | 53.976 | 53.976 | 30.338 | 30.338 | 25.371 | 25.371 | 26.157 | 26.157 | 27.187 | 27.187 | 1.656 | 1.656 | 27.445 | 27.445 | 1.347 | 1.347 | 1.608 | 1.608 | 1.883 | 1.883 | 0.936 | 0.936 | 1.674 | 1.674 | 4.155 | 4.155 | 684.988 | 4.875 | 491.877 | 461.521 | 442.115 | 17.585 | 18.676 | 20.049 | 102.001 | 105.999 |
Goodwill
| 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 0 | 0 | 0 | 0 | 9.373 | 9.373 | 9.373 | 9.373 | 72.373 | 72.373 | 72.373 | 72.373 | 103.373 | 103.373 | 103.373 | 103.373 | 39.564 | 39.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.949 | 0 | 39.949 | 39.949 | 36.831 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 25.556 | 0 | 25.556 | 0 | 25.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 111.068 | 0.35 | 110.984 | 111.452 | 65.504 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 25.556 | 0 | 0 | 0 | 0 | 9.373 | 9.373 | 9.373 | 9.373 | 72.373 | 72.373 | 72.373 | 72.373 | 103.373 | 103.373 | 103.373 | 103.373 | 39.564 | 39.914 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 151.017 | 0.35 | 150.933 | 151.401 | 102.335 | 97.79 | 0 | 0 | 0 | 0 |
Long Term Investments
| 285.093 | 323.909 | 188.141 | 63.698 | 191.355 | 35.255 | 191.73 | 57.919 | 195.66 | 47.702 | 208.37 | -44.201 | 170.339 | 23.613 | 218.892 | -35.918 | 104.544 | 277.5 | 393.723 | 292.148 | 363.405 | 209.554 | 350.879 | 831.044 | 898.647 | 724.416 | 908.332 | 738.863 | 802.566 | 648.045 | 761.009 | 691.166 | 810.331 | 685.285 | 765.852 | 797.031 | 904.225 | 743.37 | 877.083 | 994.109 | 1,058.761 | 856.859 | 891.388 | 736.511 | 771.045 | 76.181 | 755.419 | 142.016 | 186.644 | 345.222 | 369.365 | 385.112 | 164.748 | 23.251 | 144.318 |
Tax Assets
| 0 | -135.768 | 0 | 0 | 0 | -35.255 | 0 | 0 | 0 | 0 | 0 | 1.689 | 0 | 1.579 | 0 | 1.377 | 0 | 1.324 | 0 | 1.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.35 | 0 | -0.35 | 0 | -0.35 | 0 | 0 | 0 | -0.35 | 0 | -0.35 | 0 | 23.536 | 0 | 21.791 | 33.834 | 0.324 | 0.012 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 135.768 | 135.768 | 292.608 | 164.951 | 369.808 | 178.078 | 323.937 | 203.468 | 413.051 | 270.23 | 394.781 | 181.93 | 412.075 | 218.375 | 378.854 | 239.769 | 376.514 | 261.615 | 502.13 | 432.139 | 611.807 | 470.482 | 709.869 | 642.266 | 844.771 | 660.855 | 507.306 | 443.603 | 379.363 | 266.399 | 638.357 | 518.842 | 80.917 | 0 | 107.544 | 0 | 134.063 | 0 | 64.652 | 0 | 34.879 | 0 | 34.935 | 0.051 | 0.35 | -760.644 | 0.35 | 0.35 | 83.644 | -0.224 | 76.448 | 119.609 | 241.941 | 101.729 |
Total Non-Current Assets
| 367.644 | 404.124 | 404.124 | 463.255 | 463.255 | 483.276 | 483.276 | 509.764 | 509.764 | 592.676 | 592.676 | 466.906 | 466.906 | 552.935 | 552.935 | 436.464 | 436.464 | 749.149 | 749.149 | 858.893 | 858.893 | 861.072 | 861.072 | 1,638.657 | 1,638.657 | 1,667.717 | 1,667.717 | 1,376.729 | 1,376.729 | 1,132.437 | 1,132.437 | 1,396.532 | 1,396.532 | 767.549 | 767.549 | 906.183 | 906.183 | 879.316 | 879.316 | 1,060.047 | 1,060.047 | 893.412 | 893.412 | 775.601 | 775.601 | 936.072 | 760.644 | 806.967 | 833.75 | 973.64 | 484.528 | 480.236 | 304.406 | 367.193 | 352.046 |
Total Assets
| 448.255 | 502.831 | 502.831 | 753.755 | 753.755 | 801.335 | 801.335 | 969.166 | 969.166 | 1,081.497 | 1,081.497 | 1,099.716 | 1,099.716 | 1,185.716 | 1,185.716 | 1,432.892 | 1,432.892 | 1,546.675 | 1,546.675 | 1,726.822 | 1,726.822 | 1,878.875 | 1,878.875 | 2,481.852 | 2,481.852 | 2,584.589 | 2,584.589 | 2,118.8 | 2,118.8 | 1,833.875 | 1,833.875 | 2,147.196 | 2,147.196 | 1,336.047 | 1,336.047 | 1,428.015 | 1,428.015 | 1,403.565 | 1,403.565 | 1,434.209 | 1,434.209 | 1,368.516 | 1,368.516 | 1,282.465 | 1,282.465 | 1,272.367 | 874.544 | 1,376.043 | 1,260.968 | 1,565.29 | 1,230.273 | 1,179.002 | 892.277 | 842.095 | 721.663 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2.416 | 4.697 | 4.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 1.041 | 1.041 | 1.059 | 1.059 | 7.563 | 7.563 | 40.162 | 23.498 | 42.351 | 42.351 | 32.006 | 14.952 | 58.168 | 19.583 | 269.629 | 10.301 | 5.254 | 5.254 | 51.194 | 5.775 | 93.044 | 4.571 | 35.932 | 1.946 | 6.638 | 6.638 | 37.632 | 5.719 | 132.949 | 8.553 | 196.748 | 167.564 | 167.546 | 21.709 | 11.461 | 12.27 | 52.647 | 72.761 |
Short Term Debt
| 4.085 | 2.311 | 2.311 | 145.854 | 145.854 | 152.645 | 152.645 | 392.572 | 392.572 | 423.691 | 423.691 | 448.37 | 448.37 | 458.603 | 458.603 | 513.542 | 513.542 | 523.654 | 523.654 | 457.512 | 456.87 | 428.57 | 428.57 | 416.558 | 416.558 | 472.795 | 472.795 | 295.872 | 295.872 | 135.346 | 135.346 | 3.901 | 3.5 | 2.595 | 2.293 | 0.73 | 0 | 0.73 | 0 | 9.548 | 40.7 | 9.242 | 8.7 | 8.799 | 8.7 | 132.985 | 0 | 203.001 | 92.476 | 89.109 | 9.9 | 5.644 | 11.515 | 11.009 | 14.285 |
Tax Payables
| 19.032 | 19.047 | 0 | 20.784 | 0 | 20.829 | 0 | 20.901 | 0 | 21.586 | 0 | 21.289 | 0 | 21.523 | 0 | 14.028 | 0 | 14.656 | 0 | 13.974 | 0 | 13.517 | 0 | 16.506 | 0 | 20.432 | 0 | 15.738 | 0 | 27.747 | 0 | 37.308 | 0 | 36.982 | 0 | 38.48 | 0 | 36.985 | 0 | 37.391 | 0 | 37.391 | 0 | 37.303 | 0 | 42.786 | 0 | 39.86 | 41.599 | 40.807 | 36.743 | 32.452 | 32.398 | 11.529 | 0.802 |
Deferred Revenue
| 8.585 | 10.456 | -2.311 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.931 | 0 | 5.216 | 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 |
Other Current Liabilities
| 32.342 | 32.424 | 45.191 | 89.595 | 89.595 | 96.724 | 96.724 | 110.308 | 110.308 | 123.541 | 123.541 | 92.889 | 92.889 | 109.388 | 109.388 | 41.008 | 41.008 | 57.153 | 60.084 | 53.552 | 59.41 | 60.684 | 60.684 | 51.954 | 68.618 | 73.984 | 73.984 | 27.251 | 44.305 | 100.788 | 139.373 | 37.308 | 297.037 | 104.482 | 104.784 | 38.553 | 84.702 | 37.06 | 126.263 | 69.391 | 72.225 | 108.484 | 109.026 | 69.303 | 101.315 | 152.446 | 209.142 | 39.86 | 41.599 | 55.807 | 36.743 | 40.51 | 40.821 | 11.529 | 0.802 |
Total Current Liabilities
| 47.428 | 49.888 | 49.888 | 235.449 | 235.449 | 249.369 | 249.369 | 502.88 | 502.88 | 547.232 | 547.232 | 541.259 | 541.259 | 567.991 | 567.991 | 554.553 | 554.553 | 584.779 | 584.779 | 517.339 | 517.339 | 496.817 | 496.817 | 508.674 | 508.674 | 589.13 | 589.13 | 355.129 | 355.129 | 294.302 | 294.302 | 310.838 | 310.838 | 112.331 | 112.331 | 90.477 | 90.477 | 130.834 | 130.834 | 114.871 | 114.871 | 124.364 | 124.364 | 115.734 | 115.734 | 418.38 | 217.695 | 439.609 | 301.639 | 312.462 | 68.352 | 57.615 | 64.606 | 75.185 | 87.848 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | -15.358 | 0 | -13.51 | 0 | -16.029 | 0 | -16.478 | 0 | -24.862 | 0 | 14.786 | 14.786 | 40.973 | 40.973 | 69.633 | 69.633 | 270.141 | 270.141 | 421.644 | 421.644 | 596.886 | 596.886 | 597.466 | 597.466 | 334.095 | 334.095 | 142.523 | 142.523 | 496.553 | 496.553 | 0.555 | 0.555 | 0.504 | 0.504 | 0.858 | 0.858 | 1.505 | 1.505 | 0.749 | 0.749 | 0 | 0 | 172.136 | 0 | 221.104 | 205.326 | 230.314 | 230.061 | 232.956 | 0 | 0 | 0.132 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 15.358 | 0 | 13.51 | 0 | 16.029 | 0 | 16.478 | 0 | 24.862 | 0 | 27.1 | 0 | 24.707 | 0 | 24.872 | 0 | 24.983 | 0 | 24.682 | 0 | 25.897 | 0 | 25.912 | 0 | 62.335 | 0 | 31.159 | 0 | -15.829 | 0 | -14.773 | 0 | -20.468 | 0 | -17.858 | 0 | -27.158 | 0 | -18.311 | 0 | 0 | 0 | 0 | 0 | 0 | 55.243 | 0 | 0 | -219.555 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 1.68 | 0 | 1.797 | 0 | 1.91 | 0 | 2.041 | 0 | 0.991 | 0 | 1.221 | 0 | 6.574 | 0 | 6.372 | 0 | 6.371 | 0 | 8.031 | 0 | 17.363 | 0 | 17.673 | 0 | 15.941 | 0 | 17.194 | 0 | 15.829 | 0 | 14.773 | 0 | 20.468 | 0 | 17.858 | 0 | 27.158 | 0 | 18.311 | 0 | 0 | 0 | 34.743 | 0 | 27.703 | 27.703 | 0 | 0 | 3.704 | 3.704 | 2.527 | 2.452 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 15.358 | 0 | 13.51 | 0 | 16.029 | 0 | 16.478 | 0 | 24.862 | 0 | 0 | 28.321 | 0 | 31.281 | 0 | 31.244 | 0 | 31.354 | 0 | 32.713 | 0 | 43.26 | 0 | 43.585 | 2.877 | 81.153 | 8.8 | 57.153 | 15.829 | 15.829 | 14.773 | 14.773 | 20.468 | 20.468 | 17.858 | 17.858 | 27.158 | 27.158 | 18.311 | 18.311 | 46.431 | 0 | 0 | 0 | 151.793 | 151.793 | 202.718 | 51.377 | 269.394 | 0 | 0 | 0.276 |
Total Non-Current Liabilities
| 2.42 | 0 | 0 | 17.038 | 0 | 15.307 | 0 | 17.939 | 0 | 18.519 | 0 | 25.853 | 0 | 43.107 | 43.107 | 72.254 | 72.254 | 100.877 | 100.877 | 301.495 | 301.495 | 454.357 | 454.357 | 640.146 | 640.146 | 641.051 | 641.051 | 415.248 | 415.248 | 199.676 | 199.676 | 512.382 | 512.382 | 15.328 | 15.328 | 20.972 | 20.972 | 18.716 | 18.716 | 28.663 | 28.663 | 19.06 | 19.06 | 46.431 | 0 | 206.879 | 0 | 400.6 | 440.065 | 433.032 | 281.438 | 286.499 | 3.704 | 2.527 | 2.86 |
Total Liabilities
| 49.848 | 49.888 | 49.888 | 252.487 | 235.449 | 264.676 | 249.369 | 520.819 | 502.88 | 565.751 | 547.232 | 567.112 | 541.259 | 611.098 | 611.098 | 626.807 | 626.807 | 685.656 | 685.656 | 818.834 | 818.834 | 951.174 | 951.174 | 1,148.82 | 1,148.82 | 1,230.181 | 1,230.181 | 770.377 | 770.377 | 493.978 | 493.978 | 823.22 | 823.22 | 127.659 | 127.659 | 111.449 | 111.449 | 149.55 | 149.55 | 143.534 | 143.534 | 143.424 | 143.424 | 115.734 | 115.734 | 625.259 | 217.695 | 840.209 | 741.704 | 745.494 | 349.79 | 344.114 | 68.31 | 77.712 | 90.708 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 54.934 | 0 | 44.319 | 0 | 34.834 | 0 | 23.787 | 0 | 20.855 | 0 | 0 | 0 | 20.814 | 0 | 0 | 0 | 1.215 | 0 | 0 | 0 | 14.409 | 0 | 0 | 0 | 430.117 | 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
| 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 168.73 | 143.03 | 143.03 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 119.192 | 94.042 | 94.042 | 59.642 | 50.842 | 40.642 | 25.442 | 18.147 | 18.052 | 17.611 | 17.586 |
Retained Earnings
| 0 | -1,215.086 | -1,215.086 | -1,200.746 | 0 | -1,178.104 | -1,171.707 | -1,224.444 | -1,218.047 | -1,186.83 | -1,180.433 | -1,170.439 | -1,164.042 | -1,149.452 | -1,143.055 | -939.266 | -932.869 | -891.554 | -885.157 | -866.95 | -860.553 | -857.831 | -851.434 | -441.062 | -434.665 | -442.697 | -436.3 | -396.312 | -396.312 | -353.177 | -348.366 | 0 | 0 | -378.179 | -378.179 | 0 | 0 | -445.327 | -445.327 | 0 | 0 | -476.305 | -476.305 | 0 | 0 | -586.264 | -586.264 | 0 | -583.838 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | -58.299 | -58.299 | -54.934 | 301.918 | -44.319 | -50.716 | -34.834 | -41.231 | -23.787 | -30.184 | -20.855 | -27.252 | -19.978 | -15.21 | -20.814 | -27.211 | -8.413 | -14.537 | -1.215 | -4.162 | -3.695 | -0.742 | -14.409 | -14.409 | -2.1 | 0.634 | -33.805 | -33.805 | -2.103 | -104.545 | 1,083.754 | 1,083.754 | -4.28 | -54.391 | 1,196.512 | 1,196.512 | -3.712 | 58.384 | 1,170.638 | 1,170.638 | -3.1 | 60.439 | 1,046.695 | 1,046.695 | -52.251 | 0 | 0 | -48.246 | 0 | -35.638 | 0 | -31.181 | 0 | -48.344 |
Other Total Stockholders Equity
| 229.677 | 1,557.598 | 1,557.598 | 1,502.664 | -0 | 1,513.279 | 1,557.598 | 1,522.764 | 1,557.598 | 1,533.811 | 1,557.598 | 1,536.743 | 1,557.598 | 1,568.763 | 1,557.598 | 1,508.514 | 1,529.328 | 1,521.194 | 1,520.921 | 1,523.156 | 1,520.921 | 1,530.271 | 1,520.921 | 1,512.909 | 1,520.921 | 1,530.052 | 1,520.921 | 1,090.804 | 1,520.921 | 1,423.29 | 1,520.921 | 0 | 0 | 1,470.81 | 1,520.921 | 0 | 0 | 1,583.017 | 1,520.921 | 0 | 0 | 1,584.46 | 1,520.921 | 0 | 0 | 1,190.736 | 1,138.485 | 475.345 | 1,099.531 | 778.058 | 889.566 | 815.81 | 836.128 | 746.12 | 661.437 |
Total Shareholders Equity
| 398.407 | 452.943 | 452.943 | 470.648 | 470.648 | 503.905 | 503.905 | 467.05 | 467.05 | 515.711 | 515.711 | 535.034 | 535.034 | 568.063 | 568.063 | 712.278 | 712.278 | 740.419 | 740.419 | 775.398 | 775.398 | 787.937 | 787.937 | 1,191.039 | 1,191.039 | 1,204.447 | 1,204.447 | 1,209.996 | 1,209.996 | 1,187.202 | 1,187.202 | 1,202.946 | 1,202.946 | 1,207.543 | 1,207.543 | 1,315.704 | 1,315.704 | 1,253.17 | 1,253.17 | 1,289.83 | 1,289.83 | 1,224.247 | 1,224.247 | 1,165.887 | 1,165.887 | 646.263 | 646.263 | 534.987 | 518.289 | 818.7 | 879.37 | 833.957 | 822.999 | 763.731 | 630.679 |
Total Equity
| 398.407 | 452.943 | 452.943 | 501.268 | 501.268 | 536.659 | 536.659 | 448.347 | 448.347 | 515.746 | 515.746 | 532.604 | 532.604 | 574.618 | 574.618 | 806.085 | 806.085 | 861.019 | 861.019 | 907.988 | 907.988 | 927.701 | 927.701 | 1,333.032 | 1,333.032 | 1,354.408 | 1,354.408 | 1,348.423 | 1,348.423 | 1,339.897 | 1,339.897 | 1,323.976 | 1,323.976 | 1,208.388 | 1,208.388 | 1,316.566 | 1,316.566 | 1,254.015 | 1,254.015 | 1,290.675 | 1,290.675 | 1,225.092 | 1,225.092 | 1,166.731 | 1,166.731 | 647.108 | 647.108 | 535.834 | 519.264 | 819.796 | 880.483 | 834.888 | 823.967 | 764.383 | 630.955 |
Total Liabilities & Shareholders Equity
| 448.255 | 502.831 | 502.831 | 753.755 | 753.755 | 801.335 | 801.335 | 969.166 | 951.227 | 1,081.497 | 1,062.978 | 1,099.716 | 1,073.863 | 1,185.716 | 1,185.716 | 1,432.892 | 1,432.892 | 1,546.675 | 1,546.675 | 1,726.822 | 1,726.822 | 1,878.875 | 1,878.875 | 2,481.852 | 2,481.852 | 2,584.589 | 2,584.589 | 2,118.8 | 2,118.8 | 1,833.875 | 1,833.875 | 2,147.196 | 2,147.196 | 1,336.047 | 1,336.047 | 1,428.015 | 1,428.015 | 1,403.565 | 1,403.565 | 1,434.209 | 1,434.209 | 1,368.516 | 1,368.516 | 1,282.465 | 1,282.465 | 1,272.367 | 0 | 1,376.043 | 1,260.968 | 1,565.29 | 1,230.273 | 1,179.002 | 892.277 | 842.095 | 721.663 |