Feishang Anthracite Resources Limited
HKEX:1738.HK
0.105 (HKD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 19.52 | 19.52 | 10.107 | 10.107 | 34.452 | 34.452 | 24.713 | 24.713 | 28.739 | 28.739 | 23.952 | 23.952 | 29.968 | 29.968 | 29.587 | 29.587 | 94.172 | 94.172 | 42.417 | 42.417 | 78.149 | 78.149 | 54.468 | 54.468 | 86.466 | 86.466 | 77.639 | 77.639 | 71.682 | 71.682 | 117.192 | 117.192 | 72.636 | 72.636 | 71.855 | 71.855 | 73.279 | 73.279 | 270.14 | 270.14 | 92.212 | 92.212 | 146.883 | 146.883 | 140.812 | 140.812 | 160.984 | 160.984 |
Short Term Investments
| 16.438 | 16.438 | 25.904 | 25.904 | 7.031 | 19.883 | 7.031 | 26.571 | 6.85 | 23.385 | 6.431 | 24.286 | 6.431 | 18.766 | 6.412 | 22.208 | 6.541 | 19.519 | 5.019 | 20.407 | 5.019 | 20.461 | 5 | 18.471 | 14.492 | 14.492 | 15.053 | 15.053 | 16.995 | 16.995 | 11.889 | 11.889 | 11.47 | 11.47 | 10.335 | 10.335 | -37.884 | 7.942 | 7.546 | 7.546 | 7.688 | 7.688 | 10.453 | 10.453 | 9.986 | 9.986 | 30.249 | 30.249 |
Cash and Short Term Investments
| 35.958 | 35.958 | 10.107 | 36.011 | 41.483 | 61.366 | 31.744 | 58.315 | 35.589 | 58.974 | 30.383 | 54.669 | 36.399 | 55.165 | 35.999 | 58.207 | 100.713 | 120.232 | 47.436 | 67.843 | 83.168 | 103.629 | 59.468 | 77.939 | 86.466 | 100.958 | 77.639 | 92.692 | 71.682 | 88.677 | 117.192 | 129.081 | 72.636 | 84.106 | 71.855 | 82.19 | 73.279 | 81.221 | 270.14 | 277.686 | 92.212 | 99.9 | 146.883 | 157.336 | 150.798 | 150.798 | 191.233 | 191.233 |
Net Receivables
| 8.758 | 8.758 | 9.316 | 9.316 | 67.942 | 67.942 | 82.042 | 82.042 | 38.036 | 38.036 | 91.866 | 91.866 | 99.246 | 99.246 | 165.895 | 165.895 | 155.763 | 155.763 | 126.887 | 126.887 | 164.754 | 164.754 | 167.885 | 167.885 | 126.079 | 126.079 | 141.646 | 141.646 | 189.263 | 189.263 | 107.68 | 107.68 | 125.943 | 125.943 | 115.536 | 115.536 | 121.182 | 121.182 | 99.366 | 99.366 | 116.345 | 116.345 | 68.059 | 68.059 | 46.298 | 46.298 | 48.967 | 48.967 |
Inventory
| 66.551 | 66.551 | 60.555 | 78.987 | 41.092 | 81.807 | 38.688 | 71.97 | 33.443 | 71.398 | 31.527 | 74.312 | 32.887 | 62.898 | 54.252 | 82.354 | 38.256 | 70.753 | 37.317 | 72.247 | 51.637 | 90.576 | 45.155 | 73.481 | 42.016 | 42.016 | 25.467 | 42.621 | 19.868 | 19.868 | 11.743 | 11.743 | 20.625 | 20.625 | 17.255 | 17.255 | 29.645 | 29.645 | 17.503 | 17.503 | 19.02 | 19.02 | 14.363 | 14.363 | 15.08 | 15.08 | 11.266 | 11.266 |
Other Current Assets
| 74.334 | 74.334 | 117.395 | 117.395 | 201.033 | 201.033 | 82.07 | 82.07 | 190.659 | 91.283 | 197.898 | 197.898 | 147.904 | 147.904 | 218.163 | 218.163 | 198.841 | 198.841 | 225.377 | 225.377 | 227.314 | 227.314 | 132.229 | 132.229 | 208.166 | 208.166 | 94.32 | 94.32 | 62.046 | 62.046 | 315.461 | 315.461 | 395.066 | 395.066 | 260.093 | 260.093 | 120.558 | 120.558 | 59.06 | 59.06 | 176.46 | 176.46 | 57.002 | 57.002 | 33.676 | 33.676 | 34.288 | 34.288 |
Total Current Assets
| 185.601 | 185.601 | 241.709 | 241.709 | 412.148 | 412.148 | 294.397 | 294.397 | 259.691 | 259.691 | 418.745 | 418.745 | 365.213 | 365.213 | 524.619 | 524.619 | 545.589 | 545.589 | 492.354 | 492.354 | 586.273 | 586.273 | 451.534 | 451.534 | 477.219 | 477.219 | 371.279 | 371.279 | 359.854 | 359.854 | 563.965 | 563.965 | 625.74 | 625.74 | 475.074 | 475.074 | 352.606 | 352.606 | 453.615 | 453.615 | 411.725 | 411.725 | 296.76 | 296.76 | 245.852 | 245.852 | 285.754 | 285.754 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,832.607 | 2,832.607 | 2,797.968 | 2,797.968 | 2,923.275 | 2,897.716 | 2,902.513 | 2,902.513 | 2,886.344 | 2,856.906 | 2,816.01 | 2,816.01 | 2,800.1 | 2,800.1 | 2,716.912 | 2,771.195 | 3,043.814 | 3,043.814 | 2,986.467 | 3,042.088 | 2,925.819 | 2,925.819 | 2,878.82 | 2,878.82 | 2,610.94 | 2,610.94 | 2,457.99 | 2,457.99 | 2,328.277 | 2,328.277 | 2,284.273 | 2,284.273 | 2,247.262 | 2,247.262 | 2,298.141 | 2,298.141 | 2,259.454 | 2,259.454 | 2,603.568 | 2,603.568 | 2,478.461 | 2,478.461 | 2,461.963 | 2,461.963 | 2,287.056 | 2,287.056 | 2,327.641 | 2,327.641 |
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 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.283 | 0 | 0 | 0 | 55.621 | 0 | 0 | 0 | 0.743 | 0 | 1.359 | 1.359 | 0.743 | 0.743 | 5.743 | 5.743 | 5.743 | 5.743 | 5.693 | 5.693 | 57.709 | 57.709 | 57.9 | 57.9 | 57.041 | 57.041 | 53.035 | 53.035 | 49.245 | 49.245 | 47.86 | 47.86 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.283 | 0 | 0 | 0 | 55.621 | 0 | 0 | 0 | 0.743 | 0 | 1.359 | 1.359 | 0.743 | 0.743 | 5.743 | 5.743 | 5.743 | 5.743 | 5.693 | 5.693 | 57.709 | 57.709 | 57.9 | 57.9 | 57.041 | 57.041 | 53.035 | 53.035 | 49.245 | 49.245 | 47.86 | 47.86 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.634 | 0.797 | -5.643 | 0.788 | -5.376 | 1.036 | -4.414 | 2.127 | -2.505 | 2.514 | -2.734 | 2.285 | -2.452 | 2.548 | 1 | 1 | 0 | 0 | 111.042 | 0 | 70.855 | 0 | 73.565 | 0 | 18.99 | 0 | 78.197 | 40.313 | 43.311 | 0 | 68.924 | 0 | 51.413 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 14.633 | 0 | 58.258 | 0 | 55.783 | 0 | 47.115 | 0 | 54.745 | 0 | 38.725 | 0 | 41.497 | 0 | 21.971 | 0 | 9.527 | 0 | 8.927 | 0 | 18.904 | 0 | 38.226 | 0 | 46.172 | 0 | 47.319 | 0 | 55.912 | 0 | 51.214 | 0 | 43.223 | 0 | 37.787 | 0 | 28.576 | 0 | 13.112 | 0 | 9.83 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 49.923 | 49.923 | 51.57 | 66.203 | 79.698 | 163.515 | 65.031 | 121.102 | 47.537 | 124.09 | 82.578 | 130.892 | 77.896 | 110.19 | 75.067 | 110.152 | 75.854 | 91.284 | 81.649 | 86.157 | 99.566 | 103.474 | 121.492 | 136.139 | 226.096 | 264.322 | 166.805 | 212.977 | 10.572 | 168.933 | 10.676 | 137.443 | 9.043 | 133.822 | 12.193 | 74.406 | 22.676 | 98.347 | 34.868 | 106.755 | 33.725 | 115.761 | 37.35 | 98.593 | 116.327 | 116.327 | -2,327.641 | -2,327.641 |
Total Non-Current Assets
| 2,882.53 | 2,882.53 | 2,864.171 | 2,864.171 | 3,061.231 | 3,061.231 | 3,023.327 | 3,023.615 | 2,980.996 | 2,980.996 | 2,947.699 | 2,947.699 | 2,911.078 | 2,911.078 | 2,882.383 | 2,882.383 | 3,137.225 | 3,137.225 | 3,130.759 | 3,130.759 | 3,031.578 | 3,031.578 | 3,017.507 | 3,017.507 | 2,877.621 | 2,877.621 | 2,671.71 | 2,671.71 | 2,502.953 | 2,502.953 | 2,427.459 | 2,427.459 | 2,386.777 | 2,386.777 | 2,430.256 | 2,430.256 | 2,456.014 | 2,456.014 | 2,767.364 | 2,767.364 | 2,647.257 | 2,647.257 | 2,609.801 | 2,609.801 | 2,451.243 | 2,451.243 | 2,327.641 | 2,327.641 |
Total Assets
| 3,068.131 | 3,068.131 | 3,105.88 | 3,105.88 | 3,473.379 | 3,473.379 | 3,317.724 | 3,318.012 | 3,240.687 | 3,240.687 | 3,366.444 | 3,366.444 | 3,276.291 | 3,276.291 | 3,407.002 | 3,407.002 | 3,682.814 | 3,682.814 | 3,623.113 | 3,623.113 | 3,617.851 | 3,617.851 | 3,469.041 | 3,469.041 | 3,354.84 | 3,354.84 | 3,042.989 | 3,042.989 | 2,862.807 | 2,862.807 | 2,991.424 | 2,991.424 | 3,012.517 | 3,012.517 | 2,905.33 | 2,905.33 | 2,808.62 | 2,808.62 | 3,220.979 | 3,220.979 | 3,058.982 | 3,058.982 | 2,906.561 | 2,906.561 | 2,697.095 | 2,697.095 | 2,762.862 | 2,762.862 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 846.697 | 846.697 | 948.91 | 948.91 | 961.004 | 961.004 | 906.998 | 906.998 | 762.426 | 762.53 | 722.964 | 723.128 | 620.475 | 620.791 | 829.122 | 830.514 | 820.475 | 822.467 | 881.993 | 883.72 | 669.574 | 669.574 | 545.602 | 545.602 | 442.62 | 442.62 | 237.631 | 237.631 | 222.988 | 222.988 | 537.402 | 537.402 | 651.211 | 651.211 | 491.565 | 491.565 | 278.46 | 278.46 | 203.101 | 203.101 | 254.273 | 254.273 | 143.246 | 143.246 | 97.737 | 97.737 | 103.798 | 103.798 |
Short Term Debt
| 1,730.91 | 1,730.91 | 1,811.272 | 1,811.272 | 1,726.242 | 1,726.242 | 1,650.125 | 1,650.125 | 1,666.263 | 1,666.263 | 1,749.876 | 1,749.876 | 444.408 | 444.408 | 384.646 | 384.646 | 751.218 | 794.998 | 713.71 | 713.71 | 1,008.856 | 1,008.856 | 1,087.23 | 1,131.01 | 522.309 | 522.309 | 569.663 | 569.663 | 814.45 | 814.45 | 647.368 | 647.368 | 639.269 | 639.269 | 708.274 | 708.274 | 531.99 | 531.99 | 1,143.081 | 1,143.081 | 1,585.818 | 1,585.818 | 1,057.426 | 1,057.426 | 1,033.901 | 1,033.901 | 0 | 0 |
Tax Payables
| 0 | 0 | 146.515 | 0 | 127.878 | 0 | 188.747 | 0 | 180.789 | 0 | 169.429 | 0 | 105.646 | 0 | 92.189 | 0 | 90.163 | 0 | 66.782 | 0 | 71.28 | 0 | 101.053 | 0 | 34.367 | 0 | 90.694 | 0 | 60.095 | 0 | 35.277 | 0 | 27.434 | 0 | 28.501 | 0 | 23.702 | 0 | 31.932 | 0 | 20.457 | 0 | 13.47 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 416.582 | -20.831 | 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 |
Other Current Liabilities
| 1,255.641 | 1,255.641 | 872.5 | 1,019.015 | 750.047 | 877.925 | 560.263 | 749.01 | 621.686 | 802.371 | 672.837 | 842.102 | 676.217 | 781.547 | 556.066 | 646.863 | 460.498 | 504.889 | 459.015 | 524.07 | 372.696 | 443.976 | 350.496 | 407.769 | 264.673 | 299.04 | 256.774 | 347.468 | 193.876 | 253.971 | 159.459 | 194.736 | 130.018 | 157.452 | 129.852 | 158.353 | 148.987 | 172.689 | 102.054 | 133.986 | 243.548 | 264.005 | 250.826 | 264.296 | 69.319 | 69.319 | 1,212.067 | 1,212.067 |
Total Current Liabilities
| 3,833.248 | 3,833.248 | 3,779.197 | 3,779.197 | 3,565.171 | 3,565.171 | 3,306.133 | 3,306.133 | 3,231.164 | 3,231.164 | 3,315.106 | 3,315.106 | 1,846.746 | 1,846.746 | 1,862.023 | 1,862.023 | 2,122.354 | 2,122.354 | 2,121.5 | 2,121.5 | 2,122.406 | 2,122.406 | 2,084.381 | 2,084.381 | 1,263.969 | 1,263.969 | 1,154.762 | 1,154.762 | 1,291.409 | 1,291.409 | 1,379.506 | 1,379.506 | 1,447.932 | 1,447.932 | 1,358.192 | 1,358.192 | 983.139 | 983.139 | 1,480.168 | 1,480.168 | 2,104.096 | 2,104.096 | 1,464.968 | 1,464.968 | 1,200.957 | 1,200.957 | 1,315.865 | 1,315.865 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 342.695 | 342.695 | 267.987 | 267.987 | 229.536 | 342.854 | 431.534 | 431.534 | 515.339 | 515.339 | 366.753 | 600.031 | 1,985.239 | 1,985.239 | 1,693.87 | 2,006.422 | 1,348.868 | 1,745.218 | 1,580.094 | 1,580.094 | 1,445.181 | 1,445.181 | 91.194 | 1,335.312 | 2,244.868 | 2,244.868 | 2,103.561 | 2,103.561 | 157.704 | 157.704 | 2,055.929 | 2,055.929 | 194.601 | 194.601 | 395.496 | 395.496 | 733.043 | 733.043 | 795.445 | 795.445 | 558.229 | 602.012 | 944.946 | 944.946 | 963.599 | 963.599 | 647.44 | 647.44 |
Deferred Revenue Non-Current
| 0 | 0 | 12.903 | 0 | 14.281 | 0 | 15.706 | 0 | 14.28 | 0 | 15.706 | 0 | 14.522 | 0 | 15.381 | 0 | 14.907 | 0 | 15.633 | 0 | 16.309 | 0 | 10.511 | 0 | 1.966 | 0 | 2.113 | 0 | 1.26 | 0 | 1.407 | 0 | 1.554 | 0 | 1.701 | 0 | 1.97 | 0 | 362.903 | 0 | 1,056.915 | 0 | 55.972 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 74.062 | 0 | 88.905 | 0 | 85.063 | 0 | 76.843 | 0 | 63.35 | 0 | 62.162 | 0 | 62.092 | 0 | 88.124 | 0 | 88.65 | 0 | 110.855 | 0 | 138.275 | 0 | 139.32 | 0 | 134.987 | 0 | 129.127 | 0 | 126.981 | 0 | 119.573 | 0 | 113.992 | 0 | 101.464 | 0 | 187.834 | 0 | 196.779 | 0 | 216.32 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 101.822 | 101.822 | 117.218 | 117.218 | 142.295 | 132.163 | 127.891 | 128.154 | 113.943 | 113.943 | 253.603 | 99.381 | 90.039 | 90.039 | 325.459 | 90.38 | 408.838 | 115.519 | 116.351 | 116.351 | 139.274 | 139.274 | 1,257.154 | 161.822 | 153.748 | 153.748 | 148.988 | 148.988 | 1,943.896 | 1,943.896 | 139.232 | 139.232 | 1,910.35 | 1,910.35 | 1,528.464 | 1,528.464 | 1,358.977 | 1,358.977 | 425.63 | 788.533 | 68.504 | 221.5 | 185.299 | 241.271 | 242.968 | 242.968 | -647.44 | -647.44 |
Total Non-Current Liabilities
| 444.517 | 444.517 | 385.205 | 385.205 | 475.017 | 475.017 | 559.425 | 559.688 | 629.282 | 629.282 | 699.412 | 699.412 | 2,075.278 | 2,075.278 | 2,096.802 | 2,096.802 | 1,860.737 | 1,860.737 | 1,696.445 | 1,696.445 | 1,584.455 | 1,584.455 | 1,497.134 | 1,497.134 | 2,398.616 | 2,398.616 | 2,252.549 | 2,252.549 | 2,101.6 | 2,101.6 | 2,195.161 | 2,195.161 | 2,104.951 | 2,104.951 | 1,923.96 | 1,923.96 | 2,092.02 | 2,092.02 | 1,583.978 | 1,583.978 | 823.512 | 823.512 | 1,186.217 | 1,186.217 | 1,206.567 | 1,206.567 | 647.44 | 647.44 |
Total Liabilities
| 4,277.765 | 4,277.765 | 4,164.402 | 4,164.402 | 4,040.188 | 4,040.188 | 3,865.558 | 3,865.821 | 3,860.446 | 3,860.446 | 4,014.518 | 4,014.518 | 3,922.024 | 3,922.024 | 3,958.825 | 3,958.825 | 3,983.091 | 3,983.091 | 3,817.945 | 3,817.945 | 3,706.861 | 3,706.861 | 3,581.515 | 3,581.515 | 3,662.585 | 3,662.585 | 3,407.311 | 3,407.311 | 3,393.009 | 3,393.009 | 3,574.667 | 3,574.667 | 3,552.883 | 3,552.883 | 3,282.152 | 3,282.152 | 3,075.159 | 3,075.159 | 3,064.146 | 3,064.146 | 2,927.608 | 2,927.608 | 2,651.185 | 2,651.185 | 2,407.524 | 2,407.524 | 2,255.267 | 2,255.267 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,054.81 | 0 | 1,033.351 | 0 | 941.176 | 0 | 0 | 0 | 0 | 0 | 474.778 | 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
| 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 1.081 | 0.973 | 0.973 | 0.973 | 0.973 | 0 | 0 | 0 | 0 |
Retained Earnings
| -1,950.228 | -1,950.228 | -1,815.797 | -1,815.797 | -1,362.9 | -1,362.9 | -1,334.14 | -1,334.115 | -1,387.036 | -1,387.036 | -1,420.427 | -1,420.427 | -1,403.227 | -1,403.227 | -1,306.036 | -1,306.036 | -1,036.936 | -1,036.936 | -897.911 | -897.911 | -749.44 | -749.44 | -730.806 | -730.806 | -842.37 | -842.37 | -855.026 | -855.026 | -963.36 | -963.36 | -972.583 | -972.583 | 4.767 | -914.446 | -726.542 | -726.542 | -610.97 | -610.97 | -194.347 | -194.347 | -84.359 | -84.359 | 43.633 | 43.633 | 152.849 | 152.849 | 376.366 | 376.366 |
Accumulated Other Comprehensive Income/Loss
| 317.965 | 317.965 | 327.568 | 327.568 | 336.31 | 336.31 | 331.617 | 331.617 | 343.395 | 343.395 | 365.617 | 365.617 | 369.876 | 369.876 | 364.86 | 364.86 | 344.881 | 344.881 | -1,643.143 | 312.672 | 274.662 | 274.662 | -1,632.634 | 249.136 | 204.127 | 204.127 | -1,439.247 | 172.165 | 135.479 | 135.479 | -1,227.508 | 108.482 | 96.536 | 96.536 | -961.9 | 73.663 | 58.288 | 58.288 | -426.022 | 56.001 | 44.558 | 44.558 | -247.687 | 41.388 | 43.59 | 43.59 | 0 | 0 |
Other Total Stockholders Equity
| 204.524 | 204.524 | 532.092 | 204.524 | 540.834 | 204.524 | 536.141 | 204.524 | 204.524 | 204.524 | 204.524 | 204.524 | 204.524 | 204.524 | 204.524 | 204.524 | 549.405 | 204.524 | 517.196 | 204.524 | 204.524 | 204.524 | 453.66 | 204.524 | 408.651 | 204.524 | 376.689 | 204.524 | 340.003 | 204.524 | 313.006 | 204.524 | -714.689 | 204.524 | 278.187 | 204.524 | 262.812 | 204.524 | 204.524 | 204.524 | 120.417 | 75.859 | 75.859 | 75.859 | 0 | 0 | 37.288 | 37.288 |
Total Shareholders Equity
| -1,426.658 | -1,426.658 | -1,282.624 | -1,282.624 | -820.985 | -820.985 | -796.918 | -796.893 | -838.036 | -838.036 | -849.205 | -849.205 | -827.746 | -827.746 | -735.571 | -735.571 | -486.45 | -486.45 | -379.634 | -379.634 | -269.173 | -269.173 | -276.065 | -276.065 | -432.638 | -432.638 | -477.256 | -477.256 | -622.276 | -622.276 | -658.496 | -658.496 | -612.305 | -612.305 | -447.274 | -447.274 | -347.077 | -347.077 | 67.259 | 67.259 | 37.031 | 37.031 | 161.853 | 161.853 | 196.439 | 196.439 | 413.654 | 413.654 |
Total Equity
| -1,209.634 | -1,209.634 | -1,058.522 | -1,058.522 | -566.809 | -566.809 | -547.834 | -547.809 | -619.759 | -619.759 | -648.074 | -648.074 | -645.733 | -645.733 | -551.823 | -551.823 | -300.277 | -300.277 | -194.832 | -194.832 | -89.01 | -89.01 | -112.474 | -112.474 | -307.745 | -307.745 | -364.322 | -364.322 | -530.202 | -530.202 | -583.243 | -583.243 | -540.366 | -540.366 | -376.822 | -376.822 | -266.539 | -266.539 | 156.833 | 156.833 | 131.374 | 131.374 | 255.376 | 255.376 | 289.571 | 289.571 | 507.595 | 507.595 |
Total Liabilities & Shareholders Equity
| 3,068.131 | 3,068.131 | 3,105.88 | 3,105.88 | 3,473.379 | 3,473.379 | 3,317.724 | 3,318.012 | 3,240.687 | 3,240.687 | 3,366.444 | 3,366.444 | 3,276.291 | 3,276.291 | 3,407.002 | 3,407.002 | 3,682.814 | 3,682.814 | 3,623.113 | 3,623.113 | 3,617.851 | 3,617.851 | 3,469.041 | 3,469.041 | 3,354.84 | 3,354.84 | 3,042.989 | 3,042.989 | 2,862.807 | 2,862.807 | 2,991.424 | 2,991.424 | 3,012.517 | 3,012.517 | 2,905.33 | 2,905.33 | 2,808.62 | 2,808.62 | 3,220.979 | 3,220.979 | 3,058.982 | 3,058.982 | 2,906.561 | 2,906.561 | 2,697.095 | 2,697.095 | 0 | 0 |