China City Infrastructure Group Limited
HKEX:2349.HK
0.055 (HKD) • At close September 20, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.991 | 12.566 | 12.566 | 14.047 | 14.047 | 17.084 | 17.084 | 16.72 | 16.72 | 17.428 | 17.428 | 24.572 | 24.572 | 27.118 | 27.118 | 92.905 | 92.905 | 21.151 | 21.151 | 21.95 | 21.95 | 49.98 | 49.98 | 56.078 | 56.078 | 64.501 | 64.501 | 136.208 | 136.208 | 58.89 | 58.89 | 236.979 | 236.979 | 89.846 | 89.846 | 298.634 | 298.634 | 449.5 | 449.5 | 437.554 | 437.554 | 322.222 | 322.222 | 107.942 | 107.942 | 124.986 | 124.986 | 115.348 | 150.186 | 144.561 | 263.602 | 361.388 | 164.646 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2,452.747 | 0 | -2,588.764 | 0 | -1,998.864 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8 | 8 | 25 | 25 | 25 | 25 | 37 | 37 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.974 | 15.484 |
Cash and Short Term Investments
| 9.991 | 12.566 | 12.566 | 14.047 | 14.047 | 17.084 | 17.084 | 16.72 | 16.72 | 17.428 | 17.428 | 24.572 | 24.572 | 27.118 | 27.118 | 92.905 | 92.905 | 21.151 | 21.151 | 21.95 | 21.95 | 49.98 | 49.98 | 56.078 | 56.078 | 64.501 | 64.501 | 136.208 | 136.208 | 58.89 | 58.89 | 244.979 | 244.979 | 114.846 | 114.846 | 323.634 | 323.634 | 486.5 | 486.5 | 437.554 | 437.554 | 322.222 | 322.222 | 107.942 | 107.942 | 124.986 | 124.986 | 115.348 | 150.186 | 144.561 | 263.602 | 375.362 | 180.13 |
Net Receivables
| 22.136 | 20.092 | 9.304 | 76.078 | 8.95 | 83.037 | 9.661 | 48.827 | 9.039 | 35.613 | 18.5 | 70.534 | 23.868 | 45.817 | 25.126 | 449.579 | 25.256 | 375.174 | 24.05 | 384.657 | 27.952 | 42.959 | 42.959 | 58.844 | 58.844 | 51.83 | 51.83 | 61.151 | 61.151 | 149.946 | 149.946 | 83.568 | 83.568 | 108.774 | 108.774 | 35.303 | 35.303 | 39.579 | 39.579 | 48.009 | 48.009 | 12.425 | 12.425 | 13.182 | 13.182 | 7.676 | 7.676 | 165.191 | 0 | 182.516 | 225.93 | 244.296 | 122.367 |
Inventory
| 126.524 | 128.04 | 128.04 | 151.27 | 151.27 | 155.217 | 155.217 | 186.691 | 186.691 | 191.443 | 191.443 | 189.871 | 189.871 | 188.304 | 188.304 | 374.316 | 374.316 | 385.238 | 385.238 | 392.388 | 392.388 | 393.62 | 393.62 | 1,198.113 | 1,198.113 | 1,285.77 | 1,285.77 | 1,619.378 | 1,619.378 | 1,719.001 | 1,719.001 | 2,035.151 | 2,035.151 | 2,117.528 | 2,117.528 | 2,436.46 | 2,436.46 | 1,590.923 | 1,590.923 | 1,944.207 | 1,944.207 | 1,712.258 | 1,712.258 | 1,502.874 | 1,502.874 | 1,457.235 | 1,457.235 | 0.648 | 1,218.367 | 5.847 | 9.851 | 35.857 | 33.048 |
Other Current Assets
| 9.092 | 10.788 | 10.788 | 67.128 | 67.128 | 4.299 | 77.675 | 971.002 | 961.963 | 157.482 | 138.982 | 169.737 | 145.869 | 162.843 | 137.717 | 449.579 | 424.323 | 400.965 | 376.915 | 384.657 | 356.705 | 382.931 | 339.972 | 454.623 | 395.779 | 460.153 | 408.323 | 361.58 | 300.429 | 482.552 | 332.606 | 518.056 | 434.488 | 327.569 | 218.795 | 257.23 | 221.927 | 307.566 | 267.987 | 609.807 | 561.798 | 692.752 | 680.327 | 322.597 | 309.415 | 200.824 | 193.148 | 1,679.301 | 248.642 | 1,111.304 | 968.173 | 1,172.619 | 412.48 |
Total Current Assets
| 158.651 | 160.698 | 160.698 | 241.395 | 241.395 | 259.637 | 259.637 | 1,174.413 | 1,174.413 | 366.353 | 366.353 | 384.18 | 384.18 | 378.265 | 378.265 | 916.8 | 916.8 | 807.354 | 807.354 | 798.995 | 798.995 | 826.531 | 826.531 | 1,708.814 | 1,708.814 | 1,810.424 | 1,810.424 | 2,117.166 | 2,117.166 | 2,260.443 | 2,260.443 | 2,798.186 | 2,798.186 | 2,559.943 | 2,559.943 | 3,017.324 | 3,017.324 | 2,384.989 | 2,384.989 | 2,991.568 | 2,991.568 | 2,727.232 | 2,727.232 | 1,933.413 | 1,933.413 | 1,783.045 | 1,783.045 | 1,960.488 | 1,617.195 | 1,444.228 | 1,467.556 | 1,828.134 | 748.025 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 20.459 | 17.493 | 17.493 | 18.826 | 18.826 | 21.304 | 21.304 | 26.051 | 26.051 | 28.502 | 28.502 | 35.41 | 35.41 | 33.43 | 33.43 | 39.724 | 39.724 | 46.482 | 46.482 | 51.589 | 51.589 | 1.924 | 1.924 | 12.458 | 12.458 | 18.231 | 18.231 | 193.643 | 193.643 | 193.413 | 193.413 | 196.35 | 196.35 | 207.946 | 207.946 | 169.039 | 169.039 | 44.418 | 44.418 | 50.742 | 50.742 | 56.984 | 56.984 | 63.591 | 63.591 | 69.964 | 69.964 | 115.537 | 132.887 | 94.359 | 95.965 | 151.57 | 157.467 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 227.203 | 227.203 | 227.203 | 227.203 | 48.605 | 48.605 | 48.605 | 48.605 | 67.605 | 67.605 | 79.605 | 79.605 | 169.342 | 169.342 | 168.516 | 168.516 | 212.206 | 212.206 | 219.313 | 219.313 | 224.646 | 224.646 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 |
Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.737 | 120.737 | 120.571 | 120.571 | 128.912 | 128.912 | 213.725 | 213.725 | 163.162 | 163.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.724 | 0 | 0 | 0 | 0 | 0 | 0.962 | 0.962 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 151.598 | 227.203 | 227.203 | 227.203 | 227.203 | 48.605 | 48.605 | 48.605 | 48.605 | 67.605 | 67.605 | 79.605 | 79.605 | 290.079 | 290.079 | 289.087 | 289.087 | 341.118 | 341.118 | 433.038 | 433.038 | 387.808 | 387.808 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 197.329 | 174.605 | 174.605 | 174.605 | 174.605 | 174.605 | 175.567 | 175.567 |
Long Term Investments
| 1,004.731 | 1,051.648 | 0 | 1,062.366 | 0 | 1,121.364 | 0 | 1,132.941 | 0 | 2,131.707 | 0 | 2,142.169 | 0 | 2,146.429 | 0 | 2,456.557 | 3.81 | 2,591.601 | 2.837 | 2,000.619 | 1.755 | 2.139 | 2.139 | 3.35 | 3.35 | 0 | 0 | 0 | 0 | 129.999 | 129.999 | 13.79 | 21.79 | 0 | 0 | -12.342 | 12.658 | -24.342 | 12.658 | 12.658 | 12.658 | 12.658 | 12.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.844 | 7.593 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,132.941 | 0 | -2,131.707 | 0 | -2,142.169 | 0 | -2,146.429 | 0 | -2,456.557 | 0 | -2,591.601 | 0 | -2,000.619 | 0 | -2.139 | 0 | -3.35 | 0 | 0 | 0 | 0 | 0 | -129.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.658 | 0 | -12.658 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.918 | 3.918 |
Other Non-Current Assets
| -0 | 0 | 1,051.648 | 0 | 1,062.366 | 0 | 1,121.364 | -177.649 | 1,132.941 | 2,131.707 | 2,131.707 | 2,142.169 | 2,142.169 | 2,146.429 | 2,146.429 | 2,456.557 | 2,452.747 | 2,591.601 | 2,588.764 | 2,000.619 | 1,998.864 | 1,990.775 | 1,988.636 | 2,056.921 | 2,053.571 | 2,100 | 2,100 | 2,047.372 | 2,047.372 | 2,171.511 | 2,041.512 | 2,134.92 | 2,126.92 | 2,489.347 | 2,489.347 | 2,632.354 | 2,607.354 | 3,255.66 | 3,218.66 | 2,260.209 | 2,247.551 | 2,190.07 | 2,177.412 | 2,270.479 | 2,270.479 | 2,079.012 | -244.569 | 1,442.593 | 1,462.591 | 1,156.2 | 1,042.928 | 21.327 | -0.156 |
Total Non-Current Assets
| 1,025.19 | 1,069.141 | 1,069.141 | 1,081.192 | 1,081.192 | 1,142.668 | 1,142.668 | 1,310.59 | 1,310.59 | 2,311.807 | 2,311.807 | 2,329.177 | 2,329.177 | 2,331.457 | 2,331.457 | 2,723.484 | 2,723.484 | 2,865.286 | 2,865.286 | 2,100.813 | 2,100.813 | 2,041.304 | 2,041.304 | 2,136.984 | 2,136.984 | 2,197.836 | 2,197.836 | 2,531.094 | 2,531.094 | 2,654.011 | 2,654.011 | 2,686.178 | 2,686.178 | 3,130.331 | 3,130.331 | 3,176.859 | 3,176.859 | 3,450.341 | 3,450.341 | 2,485.556 | 2,485.556 | 2,421.659 | 2,421.659 | 2,508.675 | 2,508.675 | 2,346.305 | 244.569 | 1,732.735 | 1,770.083 | 1,425.164 | 1,313.498 | 395.226 | 344.389 |
Total Assets
| 1,183.841 | 1,229.839 | 1,229.839 | 1,322.587 | 1,322.587 | 1,402.305 | 1,402.305 | 2,485.003 | 2,485.003 | 2,678.16 | 2,678.16 | 2,713.357 | 2,713.357 | 2,709.722 | 2,709.722 | 3,640.284 | 3,640.284 | 3,672.64 | 3,672.64 | 2,899.808 | 2,899.808 | 2,867.835 | 2,867.835 | 3,845.798 | 3,845.798 | 4,008.26 | 4,008.26 | 4,648.26 | 4,648.26 | 4,914.454 | 4,914.454 | 5,484.364 | 5,484.364 | 5,690.274 | 5,690.274 | 6,194.183 | 6,194.183 | 5,835.33 | 5,835.33 | 5,477.124 | 5,477.124 | 5,148.891 | 5,148.891 | 4,442.088 | 4,442.088 | 4,129.35 | 4,129.35 | 3,693.223 | 3,387.278 | 2,869.392 | 2,781.054 | 2,223.36 | 1,092.414 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 10.171 | 10.928 | 10.928 | 11.404 | 11.404 | 12.541 | 12.541 | 10.29 | 10.29 | 7.26 | 7.26 | 7.945 | 7.945 | 8.141 | 8.141 | 41.812 | 41.812 | 45.766 | 45.766 | 41.967 | 41.967 | 43.874 | 43.874 | 79.596 | 79.596 | 90.027 | 90.027 | 558.102 | 189.343 | 169.396 | 169.396 | 482.777 | 207.94 | 654.004 | 343.568 | 394.867 | 394.867 | 713.127 | 515.382 | 214.058 | 214.058 | 670.263 | 313.282 | 201.792 | 201.792 | 523.488 | 205.678 | 485.446 | 323.167 | 474.48 | 473.434 | 203.011 | 238.32 |
Short Term Debt
| 31.374 | 31.09 | 29.67 | 31.846 | 29.032 | 33.438 | 30.682 | 516.216 | 513.528 | 615.081 | 612.255 | 120.13 | 113.253 | 99.596 | 89.583 | 198.995 | 185.155 | 288.179 | 274.414 | 400.496 | 387.707 | 355.762 | 355.762 | 744.486 | 744.486 | 333.113 | 904.54 | 489.764 | 910.733 | 869.907 | 1,185.873 | 1,455.349 | 1,769.358 | 1,358.028 | 1,622.609 | 1,077.7 | 1,307.581 | 1,012.413 | 1,115.017 | 667.098 | 667.098 | 561.139 | 818.483 | 456.95 | 646.014 | 364.354 | 0 | 366.667 | 353.478 | 441.755 | 171.643 | 199.284 | 316.093 |
Tax Payables
| 76.137 | 81.175 | 0 | 61.603 | 0 | 65.103 | 0 | 49.317 | 0 | 50.456 | 0 | 49.903 | 0 | 49.089 | 0 | 69.373 | 0 | 71.592 | 0 | 74.308 | 0 | 74.201 | 0 | 94.477 | 0 | 102.592 | 0 | 111.386 | 0 | 130.747 | 0 | 92.468 | 0 | 121.96 | 0 | 108.724 | 0 | 122.452 | 0 | 144.86 | 0 | 114.948 | 0 | 34.558 | 0 | 27.212 | 0 | 43.426 | 118.91 | 124.282 | 122.168 | 2.354 | 2.354 |
Deferred Revenue
| 0.765 | 1.24 | 0 | 89.68 | 0 | 1.17 | 0 | 1.146 | 0 | 188.036 | 0 | 186.641 | 0 | 163.139 | 0 | 132.556 | 0 | 158.495 | 0 | 118.264 | 0 | 0 | 0 | 0 | 0 | 865.627 | 0 | 533.588 | 0 | 663.627 | 0 | 406.639 | 0 | 386.685 | 0 | 649.554 | 0 | 227.992 | 0 | 749.576 | 0 | 373.609 | 0 | 579.886 | 0 | 206.092 | 0 | 43.426 | 320.359 | 124.282 | 122.168 | 2.354 | 0 |
Other Current Liabilities
| 104.381 | 110.583 | 113.243 | 5.248 | 97.742 | 99.314 | 103.24 | 620.276 | 624.11 | 6.22 | 197.082 | 5.713 | 199.231 | 6.233 | 179.385 | 179.098 | 325.494 | 195.06 | 367.32 | 234.251 | 365.304 | 346.089 | 346.089 | 476.826 | 476.826 | 175.668 | 469.868 | 123.516 | 604.894 | 283.548 | 631.209 | 58.748 | 426.215 | 59.239 | 491.779 | 255.886 | 675.559 | 124.217 | 447.35 | 104.499 | 854.075 | 134.601 | 607.847 | 158.452 | 549.274 | 220.139 | 1,108.395 | 423.218 | 122.244 | 141.647 | 77.837 | 656.182 | 2.354 |
Total Current Liabilities
| 146.691 | 153.841 | 153.841 | 138.178 | 138.178 | 146.463 | 146.463 | 1,147.928 | 1,147.928 | 816.597 | 816.597 | 320.429 | 320.429 | 277.109 | 277.109 | 552.461 | 552.461 | 687.5 | 687.5 | 794.978 | 794.978 | 745.725 | 745.725 | 1,300.908 | 1,300.908 | 1,464.435 | 1,464.435 | 1,704.97 | 1,704.97 | 1,986.478 | 1,986.478 | 2,403.513 | 2,403.513 | 2,457.956 | 2,457.956 | 2,378.007 | 2,378.007 | 2,077.749 | 2,077.749 | 1,735.231 | 1,735.231 | 1,739.612 | 1,739.612 | 1,397.08 | 1,397.08 | 1,314.073 | 1,314.073 | 1,318.757 | 1,119.248 | 1,182.164 | 845.082 | 1,060.831 | 556.767 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 332.454 | 314.594 | 314.594 | 342.634 | 342.634 | 338.39 | 338.39 | 312.926 | 312.926 | 474.871 | 474.871 | 924.215 | 924.215 | 906.941 | 906.941 | 1,617.654 | 1,617.654 | 1,356.3 | 1,356.3 | 624.95 | 624.95 | 615.588 | 615.588 | 690.173 | 690.173 | 183.699 | 573.805 | 263.854 | 926.074 | 372.717 | 1,020.734 | 461.187 | 823.774 | 534.312 | 891.455 | 1,164.449 | 1,164.449 | 1,141.27 | 1,141.27 | 1,353.994 | 1,353.994 | 1,003.683 | 1,003.683 | 743.225 | 743.225 | 532.981 | 532.981 | 182.952 | 192.513 | 63.287 | 356.29 | 302.046 | 246.227 |
Deferred Revenue Non-Current
| 2.536 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.306 | 0 | 11.944 | 0 | 662.22 | 0 | 648.017 | 0 | 362.587 | 0 | 357.143 | 0 | 0 | 0 | 0 | 0 | -374.652 | 0 | 2.929 | 0 | 9.503 | 0 | 11.665 | 0 | 0 | 22.114 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 92.277 | 100.285 | 0 | 114.058 | 0 | 119.607 | 0 | 121.42 | 0 | 364.81 | 0 | 371.229 | 0 | 375.269 | 0 | 437.45 | 0 | 462.238 | 0 | 233.889 | 0 | 232.307 | 0 | 330.82 | 0 | 345.742 | 0 | 394.34 | 0 | 404.945 | 0 | 428.421 | 0 | 440.38 | 0 | 459.708 | 0 | 412.546 | 0 | 374.652 | 0 | 362.645 | 0 | 397.716 | 0 | 388.708 | 0 | 337.777 | 280.444 | 241.644 | 224.115 | 111.603 | 0 |
Other Non-Current Liabilities
| 4.317 | 4.72 | 105.005 | 6.037 | 120.095 | 5.381 | 124.988 | 4.885 | 126.305 | 6.768 | 371.578 | 7.359 | 378.588 | 7.367 | 382.636 | 11.61 | 449.06 | 11.78 | 474.018 | 12.617 | 246.506 | 12.852 | 245.159 | 0 | 344.126 | 390.106 | 357.686 | 1.494 | 395.834 | 1.461 | 406.406 | 1.529 | 429.95 | 1.667 | 442.047 | 1.772 | 461.48 | 3.399 | 415.945 | 374.652 | 374.652 | 39.211 | 404.785 | 107.139 | 514.358 | 113.578 | -532.981 | 143.792 | 123.706 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 431.584 | 419.599 | 419.599 | 462.729 | 462.729 | 463.378 | 463.378 | 439.231 | 439.231 | 846.449 | 846.449 | 1,302.803 | 1,302.803 | 1,289.577 | 1,289.577 | 2,066.714 | 2,066.714 | 1,830.318 | 1,830.318 | 871.456 | 871.456 | 860.747 | 860.747 | 1,034.299 | 1,034.299 | 931.491 | 931.491 | 1,321.908 | 1,321.908 | 1,427.14 | 1,427.14 | 1,253.724 | 1,253.724 | 1,333.502 | 1,333.502 | 1,625.929 | 1,625.929 | 1,557.215 | 1,557.215 | 1,728.646 | 1,728.646 | 1,408.468 | 1,408.468 | 1,257.583 | 1,257.583 | 1,046.932 | 532.981 | 664.521 | 618.777 | 304.931 | 580.405 | 413.649 | 246.227 |
Total Liabilities
| 578.275 | 573.44 | 573.44 | 600.907 | 600.907 | 609.841 | 609.841 | 1,587.159 | 1,587.159 | 1,663.046 | 1,663.046 | 1,623.232 | 1,623.232 | 1,566.686 | 1,566.686 | 2,619.175 | 2,619.175 | 2,517.818 | 2,517.818 | 1,666.434 | 1,666.434 | 1,606.472 | 1,606.472 | 2,335.207 | 2,335.207 | 2,395.926 | 2,395.926 | 3,026.878 | 3,026.878 | 3,413.618 | 3,413.618 | 3,657.237 | 3,657.237 | 3,791.458 | 3,791.458 | 4,003.936 | 4,003.936 | 3,634.964 | 3,634.964 | 3,463.877 | 3,463.877 | 3,148.08 | 3,148.08 | 2,654.663 | 2,654.663 | 2,361.005 | 2,361.005 | 1,983.278 | 1,738.025 | 1,487.095 | 1,425.487 | 1,474.48 | 802.994 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 102.034 | 0 | 61.089 | 0 | 1,156.088 | 0 | 1,038.818 | 0 | 1,031.17 | 0 | 978.259 | 0 | 1,025.098 | 0 | 0 | 0 | 44.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 312.828 | 308.228 | 308.228 | 308.228 | 308.228 | 308.228 | 308.228 | 286.659 | 286.659 | 230.659 | 230.659 | 230.659 | 230.659 | 204.459 | 204.459 | 204.459 | 204.459 | 204.459 | 204.459 | 185.872 | 185.872 | 185.872 | 185.872 | 185.872 | 185.872 | 180.872 | 180.872 | 180.872 | 175.872 | 125.623 | 125.142 | 122.376 | 84.8 |
Retained Earnings
| -1,347.625 | -1,311.192 | -1,311.192 | -1,230.218 | -1,230.218 | -1,200.379 | -1,200.379 | -1,211.981 | -1,211.981 | -1,153.526 | -1,153.526 | -1,059.504 | -1,059.504 | -986.415 | -986.415 | -994.808 | -994.808 | -901.074 | -901.074 | -776.676 | -776.676 | -725.447 | -725.447 | -654.875 | -654.875 | -573.106 | -573.106 | -483.86 | -458.295 | -313.708 | -288.143 | -69.515 | -43.95 | 79.175 | 104.74 | 170.041 | 195.606 | 258.469 | 284.034 | 198.647 | 224.212 | 226.399 | 251.964 | 65.587 | 91.152 | 131.751 | 157.316 | 0 | 82.661 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| -100.741 | -86.341 | -86.341 | -102.034 | -102.034 | -61.089 | -61.089 | 55.893 | 55.893 | 114.708 | 114.708 | 28.334 | 95.697 | 8.156 | 75.519 | -30.29 | -30.29 | -87.822 | 7.698 | -44.202 | -44.202 | -73.874 | -38.734 | 41.05 | 41.05 | -73.511 | 60.066 | 34.2 | 34.2 | -74.836 | 24.021 | 105.729 | 105.729 | -61.993 | 147.14 | 209.701 | 209.701 | -49.503 | 152.12 | 152.136 | 152.136 | -111.522 | 151.295 | 144.702 | 144.702 | -94.781 | 0 | 0 | -100.646 | 0 | -59.19 | 0 | -58.132 |
Other Total Stockholders Equity
| 1,741.104 | 1,741.104 | 1,741.104 | 1,639.07 | 1,741.104 | 1,680.015 | 1,741.104 | 585.016 | 1,741.104 | 702.286 | 1,741.104 | 777.297 | 1,741.104 | 830.208 | 1,741.104 | 716.006 | 1,741.104 | 1,836.624 | 1,741.104 | 1,696.902 | 1,741.104 | 1,752.456 | 1,717.316 | 1,717.316 | 1,717.316 | 1,850.893 | 1,717.316 | 1,656.311 | 1,630.746 | 1,529.084 | 1,404.662 | 1,430.227 | 1,404.662 | 1,534.812 | 1,300.114 | 1,325.679 | 1,300.114 | 1,527.302 | 1,300.114 | 1,203.436 | 1,177.871 | 1,466.253 | 1,177.871 | 1,203.436 | 1,177.871 | 1,381.187 | 1,260.841 | 1,393.849 | 1,354.435 | 1,113.236 | 1,129.249 | 458.719 | 226.042 |
Total Shareholders Equity
| 605.566 | 656.399 | 656.399 | 721.68 | 721.68 | 792.464 | 792.464 | 897.844 | 897.844 | 1,015.114 | 1,015.114 | 1,090.125 | 1,090.125 | 1,143.036 | 1,143.036 | 1,028.834 | 1,028.834 | 1,160.556 | 1,160.556 | 1,233.054 | 1,233.054 | 1,261.363 | 1,261.363 | 1,411.719 | 1,411.719 | 1,512.504 | 1,512.504 | 1,493.31 | 1,493.31 | 1,371.199 | 1,371.199 | 1,697.1 | 1,697.1 | 1,756.453 | 1,756.453 | 1,909.88 | 1,909.88 | 1,940.727 | 1,940.727 | 1,740.091 | 1,740.091 | 1,767.002 | 1,767.002 | 1,599.597 | 1,599.597 | 1,599.029 | 1,599.029 | 1,574.721 | 1,512.322 | 1,238.859 | 1,195.201 | 581.095 | 252.71 |
Total Equity
| 605.566 | 656.399 | 656.399 | 721.68 | 721.68 | 792.464 | 792.464 | 897.844 | 897.844 | 1,015.114 | 1,015.114 | 1,090.125 | 1,090.125 | 1,143.036 | 1,143.036 | 1,021.109 | 1,021.109 | 1,154.822 | 1,154.822 | 1,233.374 | 1,233.374 | 1,261.363 | 1,261.363 | 1,510.591 | 1,510.591 | 1,612.334 | 1,612.334 | 1,621.382 | 1,621.382 | 1,500.836 | 1,500.836 | 1,827.127 | 1,827.127 | 1,898.816 | 1,898.816 | 2,190.247 | 2,190.247 | 2,200.366 | 2,200.366 | 2,013.247 | 2,013.247 | 2,000.811 | 2,000.811 | 1,787.425 | 1,787.425 | 1,768.345 | 1,768.345 | 1,709.945 | 1,649.253 | 1,382.297 | 1,355.567 | 748.88 | 289.42 |
Total Liabilities & Shareholders Equity
| 1,183.841 | 1,229.839 | 1,229.839 | 1,322.587 | 1,322.587 | 1,402.305 | 1,402.305 | 2,485.003 | 2,485.003 | 2,678.16 | 2,678.16 | 2,713.357 | 2,713.357 | 2,709.722 | 2,709.722 | 3,640.284 | 3,640.284 | 3,672.64 | 3,672.64 | 2,899.808 | 2,899.808 | 2,867.835 | 2,867.835 | 3,845.798 | 3,845.798 | 4,008.26 | 4,008.26 | 4,648.26 | 4,648.26 | 4,914.454 | 4,914.454 | 5,484.364 | 5,484.364 | 5,690.274 | 5,690.274 | 6,194.183 | 6,194.183 | 5,835.33 | 5,835.33 | 5,477.124 | 5,477.124 | 5,148.891 | 5,148.891 | 4,442.088 | 4,442.088 | 4,129.35 | 0 | 3,693.223 | 3,387.278 | 2,869.392 | 2,781.054 | 2,223.36 | 1,092.414 |