Sunshine Oilsands Ltd.
HKEX:2012.HK
0.55 (HKD) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 0.548 | 0.914 | 0.388 | 0.527 | 0.69 | 0.234 | 0.062 | 0.542 | 0.904 | 0.429 | 0.19 | 0.312 | 0.421 | 0.262 | 0.469 | 0.838 | 0.609 | 0.47 | 0.39 | 1.254 | 1.676 | 0.555 | 0.249 | 0.583 | 2.323 | 1.726 | 1.518 | 3.671 | 1.703 | 4.544 | 12.876 | 13.635 | 0.615 | 4.506 | 1.56 | 6.545 | 21.87 | 35.179 | 89.859 | 136.097 | 164.078 | 24.436 | 13.378 | 15.854 | 34.187 | 94.329 | 199.151 | 282.231 | 355.645 | 419.548 | 529.118 | 84.957 |
| Short Term Investments
| 0 | 0 | 0 | 0.489 | 0.489 | 0 | 0 | 0.241 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.765 | 0 | 0 | 0 | 0.373 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.042 | 0.776 | 0.776 | 0.087 | 0.761 | 0.752 | 0.835 | 7.601 | 0.889 | 0.999 | 0.97 | 5.711 | 0.853 | 0.717 | 0.553 | 0.463 | 0.479 | 0.546 | 0.394 | 0.425 | 0.444 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 0.548 | 0.914 | 0.388 | 0.527 | 0.69 | 0.234 | 0.062 | 0.542 | 0.904 | 0.429 | 0.19 | 0.312 | 0.421 | 0.262 | 0.469 | 0.838 | 0.609 | 0.47 | 0.39 | 1.254 | 1.676 | 0.555 | 0.249 | 0.583 | 2.323 | 1.726 | 1.518 | 3.671 | 1.703 | 4.544 | 12.876 | 13.635 | 0.615 | 4.506 | 1.56 | 6.545 | 21.87 | 35.179 | 89.859 | 136.097 | 164.078 | 24.436 | 13.378 | 15.854 | 34.187 | 94.329 | 199.151 | 282.231 | 355.645 | 419.548 | 529.118 | 84.957 |
| Net Receivables
| 0 | 3.494 | 4.154 | 3.501 | 0 | 3.359 | 2.612 | 0.822 | 0 | 0 | 0 | 0 | 0 | 1.508 | 0 | 0 | 2.331 | 2.503 | 2.821 | 0 | 6.251 | 2.106 | 1.943 | 0 | 5 | 1.75 | 1.995 | 1.548 | 0 | 4.589 | 4.491 | 1.434 | 1.514 | 1.357 | 1.254 | 1.184 | 1.201 | 1.102 | 1.069 | 1.035 | 0.955 | 0.839 | 0.755 | 0.558 | 0.311 | 1.038 | 0 | 0.297 | 0 | 0 | 0 | 0 |
| Inventory
| 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.241 | -3.072 | -0.235 | -3.379 | -2.29 | 0 | -1.508 | 0 | 0 | 0 | -2.503 | -2.821 | -0 | -6.251 | -2.106 | -1.943 | -2.422 | -5 | -1.75 | -1.995 | -1.548 | 0 | 1.818 | 1.616 | -1.434 | 1.221 | 0.561 | 1.411 | 15.976 | 0 | 0 | 28.217 | 0 | 0 | -0.839 | -0.755 | 0 | -0.311 | -1.038 | -0.51 | 0 | -0.142 | 0 | 0 | 0 |
| Other Current Assets
| 6.96 | 3.454 | 1.954 | 1.434 | 1.434 | 6.332 | 7.458 | 8.54 | 6.36 | 4.762 | 10.545 | 10.758 | 7.745 | 1.77 | 2.1 | 0.871 | 14.502 | 16.369 | 19.063 | 15.274 | 3.191 | 18.97 | 15.946 | 14.243 | 2.971 | 7.295 | 5.322 | 4.494 | 1.709 | 2.594 | 2.392 | 6.187 | 6.321 | 5.661 | 7.011 | 23.577 | 21.538 | 31.857 | 32.717 | 30.188 | 29.428 | 5.015 | 3.452 | 1.392 | 2.948 | 6.432 | 5.971 | 2.856 | 3.189 | 3.137 | 5.371 | 4.381 |
| Total Current Assets
| 7.508 | 7.862 | 6.496 | 5.951 | 5.731 | 9.925 | 10.132 | 10.386 | 10.336 | 5.426 | 14.114 | 13.36 | 8.166 | 3.54 | 2.569 | 2.474 | 17.442 | 19.342 | 22.274 | 24.707 | 11.118 | 21.631 | 18.138 | 17.248 | 10.294 | 10.771 | 8.835 | 9.713 | 8.016 | 11.727 | 19.759 | 21.343 | 9.211 | 12.276 | 10.66 | 31.306 | 45.498 | 69.137 | 124.615 | 167.32 | 195.314 | 31.007 | 18.138 | 17.804 | 37.446 | 100.761 | 205.122 | 285.087 | 358.834 | 422.685 | 534.49 | 89.338 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 721.742 | 720.766 | 724.707 | 725.338 | 721.896 | 722.668 | 726.034 | 725.986 | 920.028 | 858.216 | 794.71 | 738.835 | 737.435 | 732.282 | 734.422 | 739.742 | 743.887 | 748.703 | 749.501 | 751.153 | 754.748 | 759.754 | 763.228 | 762.033 | 764.591 | 770.359 | 772.804 | 775.643 | 972.931 | 979.969 | 980.725 | 976.247 | 976.063 | 962.605 | 954.091 | 941.875 | 1,208.027 | 1,169.422 | 1,136.234 | 1,081.139 | 1,029.62 | 1,026.154 | 1,017.568 | 1,011.584 | 1,012.842 | 935.019 | 817.566 | 694.639 | 599.854 | 532.942 | 500.505 | 382.996 |
| 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 | 0 |
| Intangible Assets
| 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 | 181.829 | 181.794 | 272.278 | 272.299 | 272.053 | 273.217 | 272.469 | 262.725 | 269.363 | 272.766 | 269.992 | 271.469 | 272.174 | 272.02 | 258.664 | 500.513 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 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 | 181.829 | 181.794 | 272.278 | 272.299 | 272.053 | 273.217 | 272.469 | 262.725 | 269.363 | 272.766 | 269.992 | 271.469 | 272.174 | 272.02 | 258.664 | 500.513 | 0 | 0 | 0 |
| Long Term Investments
| 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 |
| Tax Assets
| 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 |
| Other Non-Current Assets
| 12.051 | 13.492 | 14.76 | 14.643 | 12.081 | 11.891 | 11.391 | 11.347 | 14.199 | 13.466 | 3.499 | 3.529 | 17.246 | 17.603 | 19.218 | 19.444 | 5.421 | 3.516 | 1.83 | 1.668 | 9.952 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -181.829 | -181.794 | -272.278 | -272.299 | -272.053 | -273.217 | -260.868 | -251.517 | -269.363 | -272.766 | -269.992 | -271.469 | -272.174 | -272.02 | -258.664 | -500.513 | 0 | 0 | 3.38 |
| Total Non-Current Assets
| 733.793 | 734.258 | 739.467 | 739.981 | 733.977 | 734.559 | 737.425 | 737.333 | 934.227 | 871.682 | 798.209 | 742.364 | 754.681 | 749.885 | 753.64 | 759.186 | 749.308 | 752.219 | 751.331 | 752.821 | 764.7 | 759.754 | 763.228 | 762.033 | 764.591 | 770.359 | 772.804 | 775.643 | 972.931 | 979.969 | 980.725 | 976.247 | 976.063 | 962.605 | 954.091 | 941.875 | 1,208.027 | 1,169.422 | 1,136.234 | 1,092.74 | 1,040.828 | 1,026.154 | 1,017.568 | 1,011.584 | 1,012.842 | 935.019 | 817.566 | 694.639 | 599.854 | 532.942 | 500.505 | 386.376 |
| Total Assets
| 741.301 | 742.12 | 745.963 | 745.932 | 739.708 | 744.484 | 747.557 | 747.719 | 944.563 | 877.108 | 812.323 | 755.724 | 762.847 | 753.425 | 756.209 | 761.66 | 766.75 | 771.561 | 773.605 | 777.528 | 775.818 | 781.385 | 781.366 | 779.281 | 774.885 | 781.13 | 781.639 | 785.356 | 980.947 | 991.696 | 1,000.484 | 997.59 | 985.274 | 974.881 | 964.751 | 973.181 | 1,253.525 | 1,238.559 | 1,260.849 | 1,260.06 | 1,236.142 | 1,057.161 | 1,035.706 | 1,029.388 | 1,050.288 | 1,035.78 | 1,022.688 | 979.726 | 958.687 | 955.627 | 1,034.995 | 475.714 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 19.812 | 19.815 | 19.64 | 0 | 0 | 19.339 | 0 | 0 | 0 | 0 | 0 | 16.13 | 17.519 | 17.399 | 16.674 | 15.493 | 29.95 | 30.175 | 29.617 | 16.994 | 30.506 | 33.603 | 29.196 | 28.262 | 27.911 | 24.644 | 23.412 | 23.506 | 20.829 | 21.305 | 27.775 | 27.341 | 27.62 | 23.841 | 26.442 | 22.718 | 10.004 | 5.162 | 11.348 | 4.021 | 6.645 | 26.755 | 71.529 | 103.006 | 90.495 | 12.594 | 8.206 | 6.815 | 3.514 | 0 | 0 | 11.952 |
| Short Term Debt
| 274.508 | 15.336 | 13.371 | 12.959 | 12.922 | 24.515 | 288.971 | 288.639 | 276.522 | 4.068 | 58.044 | 54.217 | 42.42 | 41.82 | 288.604 | 287.807 | 299.521 | 36.643 | 32.417 | 284.48 | 275.467 | 291.38 | 294.892 | 295.452 | 267.249 | 271.254 | 259.664 | 257.99 | 253.233 | 259.469 | 266.44 | 268.54 | 262.34 | 265.638 | 259.102 | 237.936 | 231.834 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Payables
| 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 |
| Deferred Revenue
| 0 | 0 | 57.163 | -18.973 | -18.973 | 228.505 | -18.011 | -16.433 | -16.143 | -16.576 | -16.286 | -36.58 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.385 | 21.859 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 227.229 | 56.483 | 57.727 | 72.45 | 86.891 | 53.15 | 238.626 | 233.33 | 233.071 | 58.983 | 56.613 | 36.018 | 45.374 | 224.789 | 210.394 | 208.218 | 226.15 | 213.056 | 222.244 | 229.543 | 193.197 | 186.441 | 177.983 | 154.875 | 138.494 | 126.94 | 111.003 | 96.81 | 77.09 | 64.441 | 51.28 | 44.766 | 34.104 | 33.821 | 23.26 | 0.003 | 0.133 | 26.41 | 19.966 | 25.05 | 10.61 | 16.681 | 16.68 | 17.98 | 64.778 | 123.539 | 101.224 | 62.801 | 44.733 | 39.63 | 104.48 | 84.482 |
| Total Current Liabilities
| 521.549 | 91.634 | 90.738 | 85.409 | 99.813 | 97.004 | 527.597 | 521.969 | 509.593 | 63.051 | 114.657 | 106.365 | 105.313 | 284.008 | 515.672 | 511.518 | 555.621 | 279.874 | 284.278 | 531.017 | 499.17 | 511.424 | 502.071 | 478.589 | 433.654 | 422.838 | 394.079 | 378.306 | 351.152 | 345.215 | 345.495 | 340.647 | 324.064 | 323.3 | 308.804 | 317.427 | 285.689 | 31.572 | 31.314 | 29.071 | 17.255 | 43.436 | 88.209 | 120.986 | 155.273 | 136.133 | 109.43 | 69.616 | 48.247 | 39.63 | 104.48 | 96.434 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 86.6 | 348.94 | 346.46 | 338.091 | 328.966 | 321.893 | 65.97 | 64.127 | 74.154 | 320.566 | 250.069 | 253.697 | 268.239 | 266.912 | 22.196 | 23.574 | 20.285 | 288.511 | 304.977 | 20.78 | 26.251 | 2.759 | 2.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 232.652 | 233.024 | 210.05 | 200.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 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 |
| Deferred Tax Liabilities Non-Current
| 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 |
| Other Non-Current Liabilities
| 75.949 | 243.764 | 239.935 | 231.385 | 222.657 | 221.557 | 55.631 | 51.614 | 55.537 | 214.793 | 214.998 | 219.295 | 213.17 | 53.749 | 55.832 | 61.148 | 49.381 | 49.662 | 49.932 | 49.976 | 49.193 | 49.479 | 49.759 | 48.739 | 48.837 | 51.089 | 50.702 | 50.481 | 48.108 | 52.661 | 51.409 | 49.488 | 57.862 | 56.295 | 54.37 | 51.656 | 50.726 | 50.116 | 54.381 | 48.923 | 35.773 | 31.291 | 32.332 | 27.429 | 29.773 | 29.285 | 39.565 | 39.034 | 30.789 | 16.018 | 15.952 | 230.694 |
| Total Non-Current Liabilities
| 162.549 | 592.704 | 586.395 | 569.476 | 551.623 | 543.45 | 121.601 | 115.741 | 129.691 | 535.359 | 465.067 | 472.992 | 481.409 | 320.661 | 78.028 | 84.722 | 69.666 | 338.173 | 354.909 | 70.756 | 75.444 | 52.238 | 52.124 | 48.739 | 48.837 | 51.089 | 50.702 | 50.481 | 48.108 | 52.661 | 51.409 | 49.488 | 57.862 | 56.295 | 54.37 | 51.656 | 50.726 | 282.768 | 287.405 | 258.973 | 235.844 | 31.291 | 32.332 | 27.429 | 29.773 | 29.285 | 39.565 | 39.034 | 30.789 | 16.018 | 15.952 | 230.694 |
| Total Liabilities
| 684.098 | 684.338 | 677.133 | 654.885 | 651.436 | 640.454 | 649.198 | 637.71 | 639.284 | 598.41 | 579.724 | 579.357 | 586.722 | 604.669 | 593.7 | 596.24 | 625.287 | 618.047 | 639.187 | 601.773 | 574.614 | 563.662 | 554.195 | 527.328 | 482.491 | 473.927 | 444.781 | 428.787 | 399.26 | 397.876 | 396.904 | 390.135 | 381.926 | 379.595 | 363.174 | 369.083 | 336.415 | 314.34 | 318.719 | 288.044 | 253.099 | 74.727 | 120.541 | 148.415 | 185.046 | 165.418 | 148.995 | 108.65 | 79.036 | 55.648 | 120.432 | 327.128 |
| 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 | 0.036 | 0.036 | 0.039 | 0.04 | 0.042 | 0 | 0 | 0 |
| Common Stock
| 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,315.265 | 1,296.798 | 1,296.814 | 1,296.814 | 1,296.814 | 1,296.829 | 1,296.523 | 1,295.657 | 1,293.379 | 1,293.379 | 1,293.379 | 1,289.829 | 1,288.848 | 1,287.76 | 1,275.008 | 1,272.09 | 1,272.09 | 1,263.6 | 1,247.302 | 1,221.051 | 1,189.708 | 1,174.987 | 1,174.987 | 1,162.607 | 1,139.617 | 1,139.286 | 1,139.022 | 1,138.748 | 1,138.331 | 1,062.894 | 1,024.423 | 1,003.894 | 1,003.549 | 1,001.321 | 991.798 | 994.077 | 1,006.269 | 1,019.553 | 219.174 |
| Retained Earnings
| -1,328.131 | -1,327.626 | -1,316.652 | -1,294.508 | -1,296.692 | -1,281.006 | -1,286.751 | -1,275.178 | -1,080.636 | -1,107.291 | -1,153.464 | -1,209.775 | -1,214.47 | -1,242.045 | -1,213.929 | -1,211.241 | -1,235.747 | -1,223.719 | -1,238.31 | -1,196.599 | -1,170.012 | -1,150.872 | -1,141.073 | -1,115.957 | -1,069.226 | -1,052.939 | -1,021.792 | -988.961 | -760.518 | -747.757 | -728.278 | -707.109 | -683.872 | -657.308 | -636.572 | -633.799 | -308.038 | -277.625 | -258.503 | -227.664 | -215.384 | -214.046 | -205.15 | -200.897 | -193.382 | -184.701 | -176.374 | -168.117 | -158.926 | -143.395 | -138.721 | -100.662 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 71.508 | 71.508 | 71.508 | 71.508 | 70.921 | 70.921 | 70.921 | 71.56 | 71.56 | 71.56 | 71.56 | 75.921 | 75.919 | -423.543 | -423.484 | -423.313 | -423.24 | -423.162 | -420.947 | -417.535 | -412.867 | -408.54 | -406.319 | -403.952 | -400.188 | -396.834 | -392.663 | -217.431 | -213.391 | -209.793 | -207.927 | -207.801 | -207.672 | -207.531 | -207.38 | -2.221 | -2.064 | -2.101 | -1.96 | -1.802 | -1.61 | -1.435 | -1.262 | -1.109 | -0.99 | -0.883 | -0.779 | -0.688 | -0.615 | -0.549 | -0.489 |
| Other Total Stockholders Equity
| 71.508 | 0 | 0 | 0 | -0.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 503.568 | 0 | 503.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 52.504 | 49.629 | 48.174 | 45.187 | 37.719 | 34.28 | 30.563 |
| Total Shareholders Equity
| 58.642 | 59.147 | 70.121 | 92.265 | 89.494 | 105.18 | 99.435 | 111.008 | 306.189 | 279.534 | 233.361 | 177.05 | 176.716 | 149.139 | 162.894 | 165.742 | 141.723 | 153.719 | 134.55 | 175.828 | 201.204 | 217.723 | 227.171 | 251.953 | 292.394 | 307.203 | 336.858 | 356.569 | 581.687 | 593.82 | 603.58 | 607.455 | 603.348 | 595.286 | 601.577 | 604.098 | 917.11 | 924.219 | 942.13 | 972.016 | 983.043 | 982.434 | 915.165 | 880.973 | 865.242 | 870.362 | 873.693 | 871.076 | 879.651 | 899.979 | 914.563 | 148.586 |
| Total Equity
| 57.203 | 57.782 | 68.83 | 91.047 | 88.272 | 104.03 | 98.359 | 110.009 | 305.279 | 278.698 | 232.599 | 176.367 | 176.125 | 148.756 | 162.509 | 165.42 | 141.463 | 153.514 | 134.418 | 175.755 | 201.204 | 217.723 | 227.171 | 251.953 | 292.394 | 307.203 | 336.858 | 356.569 | 581.687 | 593.82 | 603.58 | 607.455 | 603.348 | 595.286 | 601.577 | 604.098 | 917.11 | 924.219 | 942.13 | 972.016 | 983.043 | 982.434 | 915.165 | 880.973 | 865.242 | 870.362 | 873.693 | 871.076 | 879.651 | 899.979 | 914.563 | 148.586 |
| Total Liabilities & Shareholders Equity
| 741.301 | 742.12 | 745.963 | 745.932 | 739.708 | 744.484 | 747.557 | 747.719 | 944.563 | 877.108 | 812.323 | 755.724 | 762.847 | 753.425 | 756.209 | 761.66 | 766.75 | 771.561 | 773.605 | 777.528 | 775.818 | 781.385 | 781.366 | 779.281 | 774.885 | 781.13 | 781.639 | 785.356 | 980.947 | 991.696 | 1,000.484 | 997.59 | 985.274 | 974.881 | 964.751 | 973.181 | 1,253.525 | 1,238.559 | 1,260.849 | 1,260.06 | 1,236.142 | 1,057.161 | 1,035.706 | 1,029.388 | 1,050.288 | 1,035.78 | 1,022.688 | 979.726 | 958.687 | 955.627 | 1,034.995 | 475.714 |