Hangzhou Huaxing Chuangye Communication Technology Co., Ltd.
SZSE:300025.SZ
9.39 (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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 112.873 | 95.702 | 119.481 | 167.408 | 185.009 | 157.45 | 169.764 | 247.822 | 252.638 | 82.668 | 45.576 | 52.605 | 40.387 | 39.217 | 77.883 | 116.695 | 65.483 | 36.339 | 97.677 | 170.773 | 82.63 | 129.369 | 94.008 | 145.204 | 114.328 | 138.494 | 158.412 | 287.931 | 119.187 | 230.752 | 309.951 | 270.316 | 101.755 | 95.102 | 120.393 | 242.405 | 125.738 | 131.802 | 122.078 | 174.661 | 85.849 | 86.813 | 99.095 | 160.989 | 140.842 | 113.458 | 98.679 | 147.037 | 92.402 | 59.822 | 95.645 | 109.828 | 85.971 | 117.12 | 160.814 | 157.586 | 120.275 | 134.682 | 175.838 | 204.461 | 4.693 | 9.165 | 30.901 |
Short Term Investments
| 76.495 | 0 | 0 | -2.258 | -106.292 | -107.394 | -108.496 | 50 | 50 | 28.82 | 28.82 | -114.006 | 30.157 | -116.21 | -117.312 | 0 | -142.997 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.706 | 112.706 | 112.706 | 112.706 | -134.545 | -135.89 | -144.06 | -145.38 | -137.516 | -138.466 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.196 | 5.57 | 0 | 0 | 6.561 | 6.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 112.873 | 95.702 | 119.481 | 167.408 | 185.009 | 157.45 | 169.764 | 297.822 | 302.638 | 82.668 | 45.576 | 52.605 | 40.387 | 39.217 | 77.883 | 116.695 | 65.483 | 36.339 | 97.677 | 170.773 | 82.63 | 129.369 | 94.008 | 145.204 | 227.033 | 251.2 | 271.117 | 400.637 | 119.187 | 230.752 | 309.951 | 270.316 | 101.755 | 95.102 | 120.393 | 242.405 | 125.738 | 131.802 | 122.078 | 174.661 | 85.849 | 86.813 | 99.095 | 160.989 | 140.842 | 113.458 | 98.679 | 147.037 | 92.402 | 59.822 | 95.645 | 109.828 | 85.971 | 117.12 | 160.814 | 157.586 | 120.275 | 134.682 | 175.838 | 204.461 | 4.693 | 9.165 | 30.901 |
Net Receivables
| 5.806 | 473.129 | 456.271 | 434.345 | 413.24 | 425.233 | 427.677 | 419.311 | 448.987 | 434.646 | 481.338 | 509.756 | 504.819 | 561.033 | 567.252 | 567.824 | 625.11 | 672.479 | 983.251 | 970.226 | 1,117.46 | 1,199.155 | 1,123.903 | 1,147.63 | 1,289.326 | 1,444.915 | 1,481.475 | 1,478.919 | 1,592.686 | 1,617.295 | 1,586.139 | 1,628.726 | 1,513.694 | 1,490.895 | 1,383.447 | 1,413.6 | 1,283.56 | 1,225.818 | 1,171.671 | 1,184.082 | 1,008.9 | 883.676 | 817.072 | 790.365 | 651.685 | 566.635 | 560.881 | 542.111 | 520.747 | 495.11 | 472.01 | 419.535 | 406.544 | 347.317 | 281.961 | 161.642 | 139.507 | 119.245 | 80.62 | 75.488 | 79.615 | 67.974 | 42.081 |
Inventory
| 68.356 | 52.261 | 61.984 | 47.695 | 49.878 | 47.57 | 41.398 | 32.092 | 73.753 | 64.108 | 53.994 | 46.377 | 63.76 | 61.757 | 60.088 | 54.984 | 128.963 | 123.079 | 231.624 | 209.732 | 252.872 | 235.086 | 255.631 | 200.603 | 296.876 | 258.774 | 243.539 | 187.588 | 250.453 | 194.227 | 151.721 | 114.599 | 174.51 | 142.012 | 121.776 | 81.639 | 117.811 | 103.754 | 89.492 | 58.092 | 83.767 | 75.026 | 67.925 | 46.775 | 93.966 | 80.932 | 71.152 | 72.738 | 90.539 | 89.265 | 74.331 | 75.395 | 58.086 | 54.629 | 9.421 | 5.138 | 11.901 | 10.777 | 5.03 | 4.023 | 5.651 | 3.101 | 1.365 |
Other Current Assets
| 437.286 | 11.334 | 7.847 | 8.92 | 3.053 | 4.413 | 6.453 | 7.01 | 12.846 | 17.335 | 15.05 | 17.227 | 25.676 | 25.893 | 34.509 | 35.923 | 13.709 | 3.067 | 14.57 | 39.96 | 56.358 | 53.158 | 53.348 | 49.999 | 10.259 | 53.319 | 46.918 | 74.908 | 58.307 | 38.667 | 25.919 | 98.86 | 22.715 | 26.712 | 23.156 | 51.482 | 2.112 | 2.581 | 3.579 | 4.235 | 2.151 | 3.12 | 1.261 | 1.118 | 2.051 | 5.464 | 2.983 | 4.489 | 0.92 | 0.795 | 0.901 | 0.682 | 0.599 | 0.527 | 0.529 | 0.361 | 0.382 | 0.402 | 0.354 | 0.114 | 0.448 | 0.416 | 0.383 |
Total Current Assets
| 624.321 | 632.426 | 645.583 | 658.368 | 651.181 | 634.666 | 645.291 | 756.235 | 838.224 | 598.756 | 595.959 | 625.966 | 634.642 | 687.901 | 739.732 | 775.426 | 833.266 | 834.964 | 1,327.122 | 1,390.691 | 1,509.32 | 1,616.769 | 1,526.89 | 1,543.435 | 1,823.495 | 2,008.207 | 2,043.049 | 2,142.051 | 2,020.633 | 2,080.941 | 2,073.73 | 2,112.501 | 1,812.675 | 1,754.721 | 1,648.773 | 1,789.127 | 1,529.221 | 1,463.956 | 1,386.82 | 1,421.071 | 1,180.668 | 1,048.634 | 985.354 | 999.247 | 888.544 | 766.489 | 733.696 | 766.375 | 704.607 | 644.992 | 642.888 | 605.441 | 551.2 | 519.593 | 452.726 | 324.728 | 272.065 | 265.107 | 261.842 | 284.086 | 90.407 | 80.656 | 74.73 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 133.038 | 135.023 | 134.231 | 137.082 | 36.507 | 24.171 | 23.552 | 24.206 | 23.776 | 24.474 | 24.731 | 24.478 | 24.913 | 24.096 | 24.604 | 25.205 | 27.617 | 28.093 | 48.884 | 50.64 | 49.796 | 49.723 | 49.47 | 50.954 | 268.67 | 410.356 | 419.827 | 432.969 | 313.744 | 277.519 | 255.988 | 229.566 | 47.173 | 49.308 | 136.173 | 184.141 | 155.54 | 128.235 | 121.397 | 114.512 | 107.611 | 94.009 | 80.694 | 78.089 | 51.486 | 32.224 | 30.24 | 26.865 | 24.085 | 23.215 | 23.365 | 23.722 | 24.82 | 23.765 | 23.439 | 21.87 | 21.33 | 17.735 | 14.604 | 13.915 | 12.726 | 12.548 | 10.088 |
Goodwill
| 0.253 | 0.253 | 0.253 | 0.253 | 1.049 | 1.049 | 1.049 | 1.049 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 | 68.838 | 68.838 | 68.838 | 68.838 | 212.245 | 212.245 | 212.245 | 212.245 | 398.261 | 398.261 | 398.261 | 398.261 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 153.084 | 156.574 | 86.17 | 86.17 | 86.17 | 86.17 | 86.17 | 86.17 | 86.17 | 85.673 | 85.673 | 85.525 | 46.049 | 45.944 | 45.944 | 0.253 | 0.253 | 0.253 | 0.253 | 0.253 |
Intangible Assets
| 107.619 | 110.854 | 114.107 | 116.953 | 116.715 | 119.913 | 123.198 | 2.018 | 2.09 | 1.938 | 1.828 | 1.985 | 1.917 | 2.061 | 1.751 | 1.797 | 1.947 | 2.103 | 2.309 | 2.49 | 2.829 | 3.033 | 3.009 | 3.132 | 42.706 | 45.747 | 49.647 | 49.885 | 53.324 | 58.983 | 58.49 | 61.979 | 6.999 | 7.865 | 11.165 | 13.665 | 15.072 | 16.337 | 18.08 | 20.068 | 21.884 | 23.918 | 25.926 | 26.765 | 17.082 | 18.12 | 19.3 | 20.787 | 21.681 | 22.998 | 21.761 | 17.598 | 15.849 | 15.284 | 14.453 | 9.902 | 11.763 | 9.821 | 1.067 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 107.871 | 111.106 | 114.359 | 117.205 | 117.763 | 120.962 | 124.247 | 3.066 | 2.342 | 2.191 | 2.081 | 2.237 | 2.169 | 2.314 | 2.003 | 2.049 | 2.199 | 2.356 | 2.561 | 2.743 | 71.667 | 71.871 | 71.847 | 71.97 | 254.951 | 257.992 | 261.892 | 262.13 | 451.585 | 457.244 | 456.751 | 460.239 | 160.082 | 160.948 | 164.249 | 166.749 | 168.156 | 169.421 | 171.164 | 173.152 | 174.968 | 177.002 | 179.01 | 179.849 | 173.656 | 104.291 | 105.471 | 106.957 | 107.852 | 109.169 | 107.932 | 103.769 | 101.522 | 100.957 | 99.978 | 55.951 | 57.707 | 55.765 | 1.32 | 0.253 | 0.253 | 0.253 | 0.253 |
Long Term Investments
| 0 | 76.495 | 77.11 | 79.367 | 135.246 | 136.348 | 137.45 | -21.046 | -21.18 | 0 | 0 | 142.826 | 0 | 146.889 | 148.301 | 28.548 | 215.418 | 66.981 | 37.562 | 35.594 | 106.132 | 106.733 | 99.29 | 88.954 | -71.458 | -94.198 | -91.623 | -104.643 | 194.855 | 196.284 | 211.462 | 229.077 | 184.94 | 182.768 | 44.156 | 37.714 | 4.825 | 4.848 | 16.623 | 5.016 | 5.192 | 5.189 | 4.924 | 0 | 0 | 6.494 | 6.162 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 16.753 | 15.203 | 15.186 | 14.119 | 13.347 | 13.122 | 12.773 | 12.386 | 12.489 | 11.99 | 11.657 | 11.81 | 11.377 | 11.025 | 10.177 | 10.016 | 11.245 | 10.6 | 9.534 | 9.285 | 34.96 | 33.524 | 31.973 | 29.955 | 39.817 | 30.932 | 29.785 | 29.378 | 26.396 | 26.164 | 26.33 | 24.671 | 24.998 | 24.72 | 22.89 | 22.495 | 17.629 | 16.888 | 16.345 | 15.802 | 12.072 | 10.957 | 9.978 | 10.231 | 8.553 | 6.93 | 6.611 | 6.031 | 5.192 | 5.036 | 4.925 | 4.5 | 3.596 | 3.053 | 2.454 | 1.468 | 0.957 | 1.03 | 0.722 | 0.653 | 0.588 | 0.547 | 0.315 |
Other Non-Current Assets
| 79.565 | 2.268 | 2.013 | 0.362 | 1.617 | 1.788 | 1.883 | 162.625 | 161.577 | 140.639 | 141.761 | 0.056 | 151.99 | 0.1 | 0.125 | 118.564 | 0.44 | 154.124 | 122.094 | 123.221 | 181.532 | 182.79 | 202.975 | 204.152 | 243.494 | 245.167 | 245.87 | 247.002 | 1.552 | 1.456 | 0.494 | 0.494 | 0.494 | 0.494 | 47.778 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.196 | 5.57 | 0 | 0 | 6.561 | 6.95 | 6.079 | 10.826 | 11.286 | 11.248 | 10.989 | 10.8 | 10.064 | 12.081 | 9.447 | 5.763 | 4.749 | 2.84 | 2.966 | 0 |
Total Non-Current Assets
| 337.227 | 340.094 | 342.899 | 348.136 | 304.48 | 296.39 | 299.905 | 181.238 | 179.004 | 179.293 | 180.23 | 181.407 | 190.45 | 184.424 | 185.21 | 184.383 | 256.92 | 262.154 | 220.636 | 221.482 | 444.086 | 444.64 | 455.555 | 445.985 | 735.474 | 850.25 | 865.751 | 866.835 | 988.131 | 958.666 | 951.025 | 944.047 | 417.686 | 418.238 | 415.246 | 411.099 | 346.15 | 319.392 | 325.529 | 308.482 | 299.843 | 287.156 | 274.606 | 273.364 | 239.266 | 149.939 | 148.484 | 146.414 | 144.08 | 143.499 | 147.047 | 143.277 | 141.186 | 138.764 | 136.671 | 89.353 | 92.075 | 83.977 | 22.409 | 19.57 | 16.406 | 16.313 | 10.656 |
Total Assets
| 961.548 | 972.521 | 988.481 | 1,006.503 | 955.661 | 931.056 | 945.196 | 937.473 | 1,017.228 | 778.05 | 776.189 | 807.374 | 825.092 | 872.325 | 924.943 | 959.81 | 1,090.186 | 1,097.118 | 1,547.758 | 1,612.173 | 1,953.406 | 2,061.409 | 1,982.445 | 1,989.42 | 2,558.968 | 2,858.457 | 2,908.8 | 3,008.887 | 3,008.764 | 3,039.607 | 3,024.755 | 3,056.548 | 2,230.361 | 2,172.959 | 2,064.019 | 2,200.226 | 1,875.371 | 1,783.348 | 1,712.348 | 1,729.552 | 1,480.511 | 1,335.791 | 1,259.961 | 1,272.611 | 1,127.81 | 916.428 | 882.18 | 912.789 | 848.687 | 788.491 | 789.935 | 748.718 | 692.386 | 658.357 | 589.398 | 414.08 | 364.14 | 349.084 | 284.251 | 303.657 | 106.813 | 96.969 | 85.386 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 67.239 | 71.079 | 66.339 | 76.069 | 92.318 | 95.153 | 85.395 | 76.653 | 95.639 | 97.529 | 97.394 | 107.253 | 95.103 | 112.513 | 111.288 | 126.103 | 105.7 | 119.437 | 311.2 | 359.053 | 354.043 | 380.516 | 373 | 377.459 | 492.778 | 691.557 | 674.173 | 706.712 | 605.476 | 590.735 | 563.392 | 622.365 | 549.548 | 549.806 | 476.66 | 562.875 | 384.472 | 368.8 | 378.681 | 394.021 | 293.285 | 242.33 | 224.929 | 252.525 | 180.685 | 136.151 | 137.186 | 163.958 | 133.635 | 108.328 | 108.153 | 138.104 | 118.921 | 114.625 | 55.218 | 28.509 | 14.169 | 13.04 | 9.501 | 8.519 | 14.799 | 10.826 | 3.839 |
Short Term Debt
| 144.631 | 160.21 | 159.921 | 149.839 | 74.571 | 75.086 | 98.129 | 88.117 | 148.691 | 230.791 | 227.839 | 212.808 | 241.823 | 283.145 | 344.722 | 344.544 | 366.016 | 335.003 | 434.217 | 452.224 | 476.5 | 559.5 | 562 | 548.4 | 748.761 | 812.073 | 920.344 | 933.95 | 853.157 | 895.399 | 859.441 | 872.584 | 590.335 | 550.6 | 522.5 | 527 | 471 | 398.9 | 342.1 | 329.9 | 256 | 192.2 | 148.2 | 164.5 | 181.95 | 192 | 200.5 | 195 | 193 | 165.174 | 171.174 | 98 | 86 | 66 | 57 | 0 | 0 | 0 | 0 | 23.6 | 15 | 15 | 5 |
Tax Payables
| 24.654 | 0.024 | 23.531 | 24.892 | 23.471 | 25.329 | 25.755 | 26.445 | 27.274 | 30.275 | 34.035 | 37.397 | 31.431 | 33.569 | 34.161 | 37.436 | 36.073 | 36.172 | 37.745 | 40.29 | 40.444 | 49.752 | 48.603 | 51.05 | 53.888 | 54.679 | 44.104 | 69.363 | 60.577 | 42.312 | 77.361 | 90.875 | 54.194 | 56.336 | 69.877 | 89.916 | 66.65 | 66.372 | 79.278 | 82.257 | 48.086 | 44.101 | 43.415 | 50.364 | 27.69 | 17.723 | 12.113 | 18.18 | 6.026 | 5.064 | 10.964 | 13.654 | 8.339 | 14.994 | 12.343 | 8.12 | 3.799 | 3.439 | 3.209 | 5.002 | 3 | 3.626 | 4.385 |
Deferred Revenue
| 79.33 | 14.747 | 91.75 | 99.663 | 88.879 | 89.285 | 13.73 | 9.636 | 28.118 | 0 | 0 | 174.485 | 172.227 | 161.209 | 146.161 | 159.662 | 175.549 | 200.534 | 173.561 | 191.18 | 209.408 | 232.79 | 177.804 | 192.873 | 308.55 | 265.673 | 243.275 | 280.289 | 246.574 | 234.632 | 266.857 | 419.451 | 123.99 | 124.432 | 125.39 | 176.536 | 127.779 | 129.406 | 120.459 | 142.352 | 90.281 | 80.116 | 69.916 | 89.343 | 57.197 | 52.57 | 56.515 | 78.504 | 59.805 | 65.221 | 59.364 | 79.648 | 66.662 | 72.371 | 74.881 | 0 | 0 | 0 | 0 | 11.741 | 6.239 | 7.712 | 15.434 |
Other Current Liabilities
| 26.41 | 66.305 | 4.159 | 3.391 | 3.54 | 4.202 | 76.244 | 89.508 | 78.774 | 140.387 | 150.112 | 3.136 | 4.605 | 4.45 | 4.189 | 3.396 | 5.096 | 3.244 | 147.826 | 97.933 | 114.672 | 91.91 | 82.007 | 75.552 | 103.559 | 111.769 | 83.763 | 61.698 | 80.839 | 77.39 | 64.708 | 45.138 | 68.823 | 56.154 | 46.654 | 44.31 | 40.473 | 32.852 | 25.963 | 22.96 | 35.625 | 32.401 | 34.776 | 32.334 | 21.401 | 18.069 | 12.665 | 7.71 | 10.973 | 9.751 | 12.641 | 8.998 | 7.42 | 7.725 | 9.189 | 61.538 | 42.038 | 40.455 | 8.39 | 2.041 | 1.045 | 0.501 | 1.912 |
Total Current Liabilities
| 317.609 | 312.342 | 322.169 | 328.962 | 259.308 | 263.726 | 273.499 | 263.914 | 351.223 | 468.707 | 475.346 | 497.682 | 513.758 | 561.317 | 606.361 | 633.704 | 652.362 | 658.218 | 1,066.804 | 1,100.39 | 1,154.623 | 1,264.716 | 1,194.812 | 1,194.284 | 1,653.649 | 1,881.073 | 1,921.554 | 1,982.649 | 1,786.045 | 1,798.155 | 1,754.398 | 1,959.537 | 1,332.696 | 1,280.991 | 1,171.204 | 1,310.721 | 1,023.724 | 929.958 | 867.203 | 889.233 | 675.191 | 547.047 | 477.821 | 538.702 | 441.233 | 398.789 | 406.866 | 445.173 | 397.413 | 348.474 | 351.332 | 324.75 | 279.003 | 260.721 | 196.287 | 90.048 | 56.207 | 53.495 | 17.89 | 45.901 | 37.084 | 34.039 | 26.185 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 7.053 | 6.544 | 7.013 | 12.578 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.526 | 32.526 | 32.477 | 32.477 | 32.477 | 32.477 | 167.607 | 224.107 | 207.372 | 224.872 | 233.31 | 250.81 | 280.38 | 109.1 | 32.5 | 32.5 | 45 | 45 | 55 | 55 | 65 | 65 | 80 | 80 | 80 | 40 | 40 | 61 | 8.5 | 8.5 | 11.5 | 0 | 0 | 0 | 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 | -32.477 | -32.477 | -32.477 | -32.477 | -167.607 | -224.107 | -207.372 | -223.916 | -233.31 | -250.81 | -277.683 | -99.466 | -32.5 | -32.5 | -45 | -45 | 0.54 | 0.54 | 0.54 | 0.54 | 0 | 0 | 0 | 0.54 | -40 | -61 | -8.5 | -8.5 | -11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.142 | 0.142 | 0.142 | 0.142 | 0.142 | 0.153 | 0.184 | 0.215 | 0.246 | 0.308 | 0.308 | 0.339 | 0.521 | 0.573 | 0.625 | 0.676 | 0.767 | 0.85 | 0.98 | 1.11 | 1.262 | 1.384 | 1.465 | 1.629 | 0.752 | 0.822 | 0.893 | 0.964 | 0.964 | 1.105 | 1.246 | 1.246 | 1.336 | 1.413 | 1.503 | 0.779 | 0.882 | 0.882 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | -0 | 0 | 183.524 | 164.77 | 244.33 | 2.589 | 2.589 | 9.589 | 0 | 0 | 0 | 1.739 | 0 | 0 | 0 | 0 | 32.477 | 32.477 | 32.477 | 32.477 | 167.607 | 224.107 | 207.372 | 224.872 | 233.31 | 250.81 | 280.38 | 109.1 | 32.5 | 32.5 | 45 | 45 | 0 | 0 | 0 | 0 | 0.54 | 0.54 | 0.54 | 0 | 40 | 61 | 8.5 | 8.5 | 11.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 5.638 | 7.053 | 6.544 | 7.013 | 12.583 | 0 | 183.524 | 164.77 | 244.33 | 2.589 | 2.589 | 9.589 | 0 | 0 | 0 | 1.739 | 0 | 0 | 32.526 | 32.526 | 32.619 | 32.619 | 32.619 | 32.619 | 167.75 | 224.26 | 207.556 | 226.043 | 233.556 | 251.118 | 283.384 | 119.073 | 33.021 | 33.073 | 45.625 | 45.676 | 56.307 | 56.39 | 66.52 | 66.65 | 81.802 | 81.924 | 82.005 | 42.169 | 40.752 | 61.822 | 9.393 | 9.464 | 12.464 | 1.105 | 1.246 | 1.246 | 1.336 | 1.413 | 1.503 | 0.779 | 0.882 | 0.882 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 323.247 | 319.394 | 328.712 | 335.975 | 271.891 | 263.726 | 273.499 | 263.914 | 351.223 | 471.296 | 477.935 | 507.27 | 513.758 | 561.317 | 606.361 | 635.444 | 652.362 | 658.218 | 1,099.33 | 1,132.916 | 1,187.242 | 1,297.335 | 1,227.431 | 1,226.903 | 1,821.398 | 2,105.333 | 2,129.11 | 2,208.692 | 2,019.601 | 2,049.273 | 2,037.782 | 2,078.61 | 1,365.717 | 1,314.064 | 1,216.828 | 1,356.397 | 1,080.03 | 986.348 | 933.723 | 955.883 | 756.992 | 628.971 | 559.826 | 580.87 | 481.985 | 460.612 | 416.259 | 454.636 | 409.876 | 349.579 | 352.578 | 325.996 | 280.338 | 262.134 | 197.79 | 90.826 | 57.089 | 54.378 | 17.89 | 45.901 | 37.084 | 34.039 | 26.185 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 8.097 | 8.097 | 0 | 0 | 0 | 0 | 0 | 58.483 | 31.871 | 58.504 | 32.066 | 58.773 | 31.906 | 73.23 | 72.714 | 71.485 | 69.652 | 69.69 | 0.618 | 1.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 508.793 | 508.793 | 508.793 | 508.793 | 508.793 | 503.651 | 503.651 | 503.651 | 503.651 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 428.531 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 214.265 | 156 | 156 | 156 | 156 | 156 | 120 | 120 | 120 | 120 | 80 | 80 | 80 | 80 | 40 | 40 | 30 | 30 | 30 |
Retained Earnings
| -202.293 | -184.528 | -174.824 | -161.771 | -153.902 | -149.979 | -141.83 | -136.281 | -138.892 | -91.295 | -99.758 | -98.07 | -86.233 | -86.615 | -79.301 | -73.389 | 39.061 | 38.689 | 46.115 | 76.689 | 295.02 | 293.889 | 280.231 | 287.625 | 240.512 | 245.485 | 264.123 | 276.691 | 432.011 | 435.998 | 426.004 | 422.138 | 382.807 | 375.046 | 363.503 | 358.297 | 297.283 | 277.612 | 259.226 | 254.218 | 205.399 | 191.463 | 183.544 | 175.996 | 109.679 | 105.899 | 116.991 | 116.267 | 106.969 | 102.183 | 97.249 | 88.359 | 78.855 | 67.938 | 68.883 | 60.112 | 49.711 | 38.942 | 40.281 | 31.677 | 23.666 | 16.803 | 13.063 |
Accumulated Other Comprehensive Income/Loss
| 331.169 | 21.928 | -8.097 | -8.097 | 330.175 | 26.692 | 310.129 | 18.063 | 300.033 | -58.483 | -31.871 | -58.504 | -32.066 | -58.773 | -31.906 | -73.23 | -72.714 | -71.485 | -69.652 | -69.69 | -0.618 | -1.645 | 0.867 | 0.593 | 0.103 | 0.355 | 0.452 | 0.167 | 0.773 | 0.867 | 2.966 | 3.378 | 3.379 | 4.371 | 5.012 | 6.284 | 4.863 | 6.578 | 7.877 | 7.136 | 4.523 | 3.617 | 2.88 | 2.866 | 0.509 | 0.166 | 0.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0 | 306.478 | 326.258 | 323.495 | -0 | 287.751 | -0 | 287.751 | -0 | -31.786 | -31.871 | -31.807 | -32.066 | -32.076 | -31.906 | -31.938 | -31.422 | -30.192 | -28.359 | -28.397 | 40.674 | 39.647 | 41.292 | 41.292 | 36.007 | 36.484 | 36.007 | 36.007 | 36.007 | 36.007 | 41.08 | 41.08 | 41.057 | 41.058 | 255.323 | 255.323 | 255.247 | 263.774 | 263.774 | 264.27 | 263.931 | 263.931 | 264.208 | 264.208 | 265.895 | 71.814 | 71.696 | 71.258 | 70.734 | 72.804 | 107.918 | 106.959 | 112.805 | 110.824 | 148.826 | 148.826 | 145.562 | 145.562 | 185.562 | 185.562 | 15.686 | 15.686 | 15.686 |
Total Shareholders Equity
| 637.669 | 652.671 | 660.228 | 670.517 | 685.066 | 668.115 | 671.949 | 673.184 | 664.791 | 305.449 | 296.901 | 298.654 | 310.232 | 309.84 | 317.324 | 323.203 | 436.17 | 437.027 | 446.286 | 476.822 | 764.225 | 762.067 | 750.921 | 758.041 | 705.151 | 710.855 | 729.112 | 741.395 | 897.322 | 901.402 | 898.581 | 895.128 | 855.774 | 849.006 | 838.104 | 834.17 | 771.658 | 762.229 | 745.142 | 739.89 | 688.118 | 673.276 | 664.896 | 657.334 | 590.348 | 333.879 | 344.772 | 343.525 | 333.703 | 330.987 | 325.167 | 315.319 | 311.659 | 298.762 | 297.709 | 288.937 | 275.274 | 264.505 | 265.843 | 257.24 | 69.352 | 62.488 | 58.749 |
Total Equity
| 638.301 | 653.126 | 659.769 | 670.528 | 683.77 | 667.33 | 671.697 | 673.559 | 666.006 | 306.754 | 298.254 | 300.103 | 311.334 | 311.008 | 318.582 | 324.366 | 437.824 | 438.9 | 448.428 | 479.257 | 766.164 | 764.074 | 755.014 | 762.517 | 737.57 | 753.125 | 779.689 | 800.195 | 989.163 | 990.334 | 986.972 | 977.938 | 864.644 | 858.895 | 847.191 | 843.829 | 795.341 | 797 | 778.626 | 773.67 | 723.518 | 706.82 | 700.134 | 691.741 | 645.825 | 455.816 | 465.921 | 458.153 | 438.811 | 438.912 | 437.357 | 422.722 | 412.047 | 396.224 | 391.607 | 323.254 | 307.051 | 294.707 | 266.36 | 257.755 | 69.73 | 62.93 | 59.2 |
Total Liabilities & Shareholders Equity
| 961.548 | 972.521 | 988.481 | 1,006.503 | 955.661 | 931.056 | 945.196 | 937.473 | 1,017.228 | 778.05 | 776.189 | 807.374 | 825.092 | 872.325 | 924.943 | 959.81 | 1,090.186 | 1,097.118 | 1,547.758 | 1,612.173 | 1,953.406 | 2,061.409 | 1,982.445 | 1,989.42 | 2,558.968 | 2,858.457 | 2,908.8 | 3,008.887 | 3,008.764 | 3,039.607 | 3,024.755 | 3,056.548 | 2,230.361 | 2,172.959 | 2,064.019 | 2,200.226 | 1,875.371 | 1,783.348 | 1,712.348 | 1,729.552 | 1,480.511 | 1,335.791 | 1,259.961 | 1,272.611 | 1,127.81 | 916.428 | 882.18 | 912.789 | 848.687 | 788.491 | 789.935 | 748.718 | 692.386 | 658.357 | 589.398 | 414.08 | 364.14 | 349.084 | 284.251 | 303.657 | 106.813 | 96.969 | 85.386 |