Strait Innovation Internet Co., Ltd.
SZSE:300300.SZ
4.28 (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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.41 | 18.687 | 17.864 | 33.168 | 49.416 | 30.479 | 11.305 | 11.243 | 9.973 | 36.598 | 28.582 | 58.169 | 66.951 | 93.252 | 131.364 | 201.956 | 99.769 | 81.688 | 158.71 | 187.62 | 129.008 | 143.045 | 196.667 | 287.63 | 288.133 | 394.664 | 335.646 | 418.477 | 528.466 | 934.19 | 1,002.869 | 1,178.366 | 964.462 | 1,599.106 | 432.27 | 300.546 | 298.265 | 200.03 | 211.656 | 243.962 | 210.157 | 237.705 | 287.523 | 323.712 | 260.698 | 276.211 | 281.765 | 323.265 | 316.95 | 336.279 | 399.484 | 64.129 | 48.604 |
Short Term Investments
| 22.233 | 22.271 | 22.398 | 22.424 | 22.105 | 22.105 | 22.366 | 23.115 | 23.282 | 23.993 | 37.118 | 52.714 | 55.06 | 110.844 | 83.623 | 94.828 | 94.291 | 128.057 | 71.055 | 91.306 | 121.271 | 135.212 | 170.788 | -379.533 | -369.144 | -322.921 | -189.689 | -210.144 | -129.125 | -140.373 | -124.839 | -146.771 | -145.507 | -150.949 | -52.14 | -12.125 | -12.295 | -12.603 | 8.233 | -6.761 | -0.294 | -0.445 | -0.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 34.643 | 40.957 | 40.262 | 55.592 | 71.52 | 52.584 | 33.67 | 34.358 | 33.256 | 60.59 | 65.701 | 110.883 | 122.011 | 204.096 | 214.988 | 296.784 | 194.06 | 209.745 | 229.765 | 278.927 | 250.279 | 278.257 | 367.455 | 287.63 | 288.133 | 394.664 | 335.646 | 418.477 | 528.466 | 934.19 | 1,002.869 | 1,178.366 | 964.462 | 1,599.106 | 432.27 | 300.546 | 298.265 | 200.03 | 211.656 | 243.962 | 210.157 | 237.705 | 287.523 | 323.712 | 260.698 | 276.211 | 281.765 | 323.265 | 316.95 | 336.279 | 399.484 | 64.129 | 48.604 |
Net Receivables
| 277.819 | 303.136 | 283.187 | 316.364 | 396.737 | 409.576 | 374.135 | 421.811 | 415.512 | 409.552 | 399.221 | 475.312 | 530.434 | 545.649 | 487.872 | 478.683 | 470.757 | 473.153 | 523.388 | 254.849 | 348.811 | 338.852 | 329.651 | 326.769 | 454.898 | 443.061 | 472.905 | 419.961 | 517.443 | 546.927 | 508.06 | 510.793 | 511.47 | 573.062 | 532.201 | 645.593 | 794.22 | 711.836 | 675.101 | 562.436 | 435.282 | 439.773 | 362.66 | 336.657 | 339.795 | 277.635 | 288.863 | 253.107 | 169.854 | 161.52 | 111.535 | 133.422 | 115.145 |
Inventory
| 26.568 | 24.364 | 25.137 | 12.971 | 12.438 | 11.128 | 12.149 | 11.563 | 19.512 | 19.222 | 18.247 | 11.781 | 111.084 | 110.659 | 110.565 | 111.617 | 139.844 | 140.276 | 145.721 | 407.971 | 530.659 | 508.283 | 558.457 | 516.161 | 517.858 | 508.241 | 491.448 | 501.016 | 564.801 | 554.926 | 530.673 | 545.718 | 540.472 | 542.437 | 535.436 | 438.755 | 425.135 | 321.412 | 293.478 | 334.01 | 330.944 | 321.576 | 240.87 | 226.029 | 261.178 | 262.812 | 223.416 | 177.602 | 219.842 | 149.296 | 96.634 | 87.108 | 75.607 |
Other Current Assets
| 15.665 | 13.862 | 14.45 | 13.68 | 10.23 | 10.689 | 15.074 | 16.565 | 19.254 | 20.835 | 60.082 | 62.57 | 69.715 | 68.404 | 64.677 | 58.894 | 100.033 | 90.837 | 180.181 | 148.682 | 152.744 | 159.069 | 194.075 | 219.141 | 252.332 | 250.667 | 315.637 | 259.016 | 190.01 | 186.411 | 129.891 | 95.786 | 1.414 | 0.459 | 0.564 | 0.274 | -170.227 | -136.933 | -123.349 | -71.705 | -62.503 | -76.808 | -67.297 | -60.994 | -70.481 | -50.891 | -64.156 | -48.377 | -36.206 | -34.983 | 0.005 | -33.013 | -36.062 |
Total Current Assets
| 364.422 | 382.32 | 363.036 | 398.607 | 490.925 | 483.977 | 435.028 | 484.297 | 487.533 | 510.199 | 543.25 | 660.546 | 833.243 | 928.808 | 878.102 | 945.978 | 904.695 | 914.01 | 1,079.056 | 1,090.429 | 1,282.492 | 1,284.461 | 1,449.638 | 1,349.701 | 1,513.222 | 1,596.633 | 1,615.636 | 1,598.47 | 1,800.72 | 2,222.454 | 2,171.493 | 2,330.663 | 2,017.818 | 2,715.065 | 1,500.471 | 1,385.168 | 1,347.393 | 1,096.345 | 1,056.885 | 1,068.704 | 913.879 | 922.246 | 823.757 | 825.403 | 791.19 | 765.767 | 729.888 | 705.597 | 670.439 | 612.112 | 607.658 | 251.646 | 203.294 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 35.766 | 37.126 | 52.649 | 61.479 | 72.614 | 85.568 | 90.98 | 94.878 | 107.078 | 112.216 | 139.462 | 156.145 | 223.601 | 261.255 | 261.917 | 173.765 | 158.435 | 161.537 | 165.627 | 180.051 | 205.972 | 227.076 | 244.33 | 249.913 | 220.17 | 271.663 | 331.622 | 373.808 | 259.016 | 238.441 | 209.184 | 200.491 | 78.453 | 73.571 | 74.61 | 78.627 | 80.503 | 82.757 | 95.287 | 97.931 | 100.823 | 97.269 | 97.18 | 98.631 | 91.313 | 93.294 | 94.856 | 88.357 | 86.867 | 76.277 | 72.745 | 72.556 | 70.534 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.906 | 7.906 | 7.906 | 7.906 | 66.345 | 66.345 | 72.311 | 72.108 | 101.882 | 103.054 | 84.509 | 73.483 | 91.037 | 91.037 | 91.037 | 6.908 | 6.908 | 6.908 | 6.908 | 6.908 | 47.12 | 17.331 | 46.825 | 46.825 | 39.896 | 39.896 | 39.896 | 36.401 | 6.908 | 6.908 | 6.908 | 6.908 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.065 | 0.086 | 0.11 | 0.134 | 0.158 | 0.211 | 0.264 | 0.317 | 0.369 | 0.422 | 0.485 | 0.562 | 2.256 | 1.951 | 0.8 | 0.891 | 0.96 | 0.915 | 0.996 | 1.076 | 1.045 | 0.983 | 0.945 | 1.031 | 0.592 | 0.648 | 0.676 | 1.677 | 2.069 | 2.549 | 2.526 | 2.958 | 3.07 | 3.752 | 1.308 | 1.489 | 14.279 | 10.995 | 13.135 | 12.039 | 5.853 | 2.446 | 2.361 | 2.539 | 2.716 | 2.893 | 3.07 | 3.248 | 0.337 | 0.113 | 0.11 | 0.116 | 0.128 |
Goodwill and Intangible Assets
| 0.065 | 0.086 | 0.11 | 0.134 | 0.158 | 0.211 | 0.264 | 0.317 | 0.369 | 0.422 | 0.485 | 0.562 | 2.256 | 1.951 | 0.8 | 0.891 | 8.866 | 8.821 | 8.901 | 8.982 | 67.39 | 67.328 | 73.256 | 73.139 | 102.474 | 103.702 | 85.185 | 75.16 | 93.106 | 93.586 | 93.563 | 9.866 | 9.978 | 10.66 | 8.216 | 8.397 | 61.399 | 28.326 | 59.959 | 58.863 | 45.749 | 42.341 | 42.257 | 38.94 | 9.624 | 9.801 | 9.979 | 10.156 | 0.337 | 0.113 | 0.11 | 0.116 | 0.128 |
Long Term Investments
| 642.648 | 410.331 | 415.637 | 411.166 | 416.065 | 432.986 | 353.018 | 347.493 | 391.428 | 379.097 | 353.664 | 333.398 | 405.285 | 343.996 | 368.66 | 350.485 | 506.113 | 506.341 | 716.898 | 706.235 | 1,355.087 | 1,319.094 | 1,192.251 | 1,741.637 | 1,688.083 | 1,407.127 | 1,249.933 | 1,297.76 | 1,043.779 | 832.954 | 883.298 | 782.876 | 747.414 | 422.724 | 215.368 | 91.806 | 85.865 | 53.693 | 0 | 14.339 | 10.399 | 6.92 | 9.33 | 0.348 | 0.256 | 0.27 | 0 | 0 | 87.204 | 0 | 0 | 0 | 0 |
Tax Assets
| 92.504 | 93.09 | 86.69 | 90.623 | 138.258 | 129.635 | 133.987 | 133.759 | 121.293 | 118.443 | 116.028 | 114.998 | 85.215 | 76.854 | 82.666 | 80.157 | 85.549 | 81.055 | 79.641 | 78.558 | 34.7 | 34.905 | 36.693 | 33.034 | 25.15 | 23.908 | 21.059 | 21.312 | 14.171 | 13.224 | 12.246 | 11.102 | 15.485 | 14.675 | 12.449 | 13.794 | 9.772 | 6.959 | 6.06 | 6.098 | 4.2 | 4.508 | 3.422 | 3.551 | 2.935 | 2.578 | 2.483 | 2.403 | 1.1 | 1.101 | 0.935 | 0.896 | 0.623 |
Other Non-Current Assets
| 1.135 | 234.497 | 244.699 | 249.211 | 259.455 | 264.4 | 270.987 | 276.721 | 281.812 | 287.57 | 308.4 | 330.788 | 286.304 | 333.808 | 320.902 | 294.068 | 351.531 | 410.096 | 349.33 | 395 | 513.342 | 525.613 | 562.506 | 1.6 | 5.082 | 5 | 16.722 | 23.439 | 147.671 | 204.061 | 145.511 | 184.517 | 258.321 | 130 | 40 | 40 | 40 | 40 | 14.844 | 1 | 0.579 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 0.849 | 1.19 | -87.204 | 0 | 0 | 0.143 | 0.251 |
Total Non-Current Assets
| 772.118 | 775.13 | 799.785 | 812.614 | 886.55 | 912.8 | 849.237 | 853.168 | 901.981 | 897.748 | 918.039 | 935.891 | 1,002.661 | 1,017.863 | 1,034.944 | 899.367 | 1,110.494 | 1,167.85 | 1,320.398 | 1,368.826 | 2,176.492 | 2,174.016 | 2,109.036 | 2,099.322 | 2,040.96 | 1,811.4 | 1,704.521 | 1,791.479 | 1,557.743 | 1,382.267 | 1,343.802 | 1,188.852 | 1,109.651 | 651.631 | 350.642 | 232.625 | 277.539 | 211.735 | 176.15 | 178.231 | 161.75 | 151.887 | 153.038 | 142.318 | 104.977 | 106.793 | 108.167 | 102.105 | 88.305 | 77.491 | 73.791 | 73.712 | 71.535 |
Total Assets
| 1,136.54 | 1,157.449 | 1,162.822 | 1,211.221 | 1,377.475 | 1,396.778 | 1,284.264 | 1,337.465 | 1,389.514 | 1,407.947 | 1,461.289 | 1,596.437 | 1,835.904 | 1,946.671 | 1,913.047 | 1,845.345 | 2,015.189 | 2,081.86 | 2,399.454 | 2,459.254 | 3,458.984 | 3,458.477 | 3,558.674 | 3,449.023 | 3,554.182 | 3,408.032 | 3,320.157 | 3,389.949 | 3,358.463 | 3,604.721 | 3,515.295 | 3,519.515 | 3,127.469 | 3,366.696 | 1,851.112 | 1,617.792 | 1,624.932 | 1,308.08 | 1,233.035 | 1,246.935 | 1,075.629 | 1,074.133 | 976.794 | 967.722 | 896.167 | 872.56 | 838.055 | 807.702 | 758.744 | 689.603 | 681.449 | 325.358 | 274.83 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 396.378 | 392.842 | 376.43 | 400.465 | 386.994 | 391.185 | 368.386 | 383.627 | 349.646 | 331.456 | 327.416 | 365.35 | 303.51 | 358.351 | 333.346 | 370.414 | 273.902 | 298.365 | 319.707 | 351.819 | 312.326 | 296.712 | 285.326 | 306.491 | 360.623 | 347.865 | 276.034 | 317.456 | 296.401 | 326.08 | 292.751 | 312.538 | 297.74 | 303.706 | 300.663 | 349.224 | 284.513 | 214.185 | 170.285 | 247.323 | 180.327 | 190.264 | 119.444 | 199.019 | 179.075 | 191.575 | 167.195 | 141.959 | 134.996 | 90.693 | 61.337 | 61.804 | 42.766 |
Short Term Debt
| 428.945 | 424.78 | 428.444 | 429.451 | 420.504 | 374.034 | 348.267 | 383.45 | 434.87 | 439.586 | 456.001 | 466.693 | 427.963 | 428.81 | 427.779 | 464.135 | 438.97 | 440.654 | 489.97 | 490.803 | 505.616 | 521.156 | 591.2 | 608.576 | 575.241 | 526.188 | 584.738 | 607.817 | 559.292 | 826.478 | 831.974 | 833.305 | 547.554 | 730.317 | 558.143 | 298 | 298 | 150 | 170 | 120 | 70 | 70 | 70 | 20 | 20 | 10 | 2.7 | 2.7 | 0 | 0 | 15 | 15 | 15 |
Tax Payables
| 0 | 3.571 | 3.504 | 3.855 | 3.642 | 3.606 | 3.577 | 4.197 | 3.16 | 3.128 | 4.848 | 5.954 | 2.839 | 4.485 | 7.776 | 6.035 | 3.68 | 3.348 | 4.211 | 6.146 | 5.283 | 5.622 | 5.368 | 9.264 | 24.789 | 25.911 | 24.2 | 21.925 | 5.788 | 10.311 | 4.954 | 7.419 | 34.7 | 34.619 | 37.78 | 37.462 | 50.635 | 43.659 | 28.709 | 33.725 | 21.414 | 24.394 | 20.696 | 25.982 | 23.348 | 20.149 | 23.13 | 25.898 | 14.162 | 13.555 | 11.887 | 11.68 | 9.118 |
Deferred Revenue
| 11.942 | 88.245 | 91.957 | 81.423 | 114.961 | 129.079 | 23.481 | 20.439 | 20.152 | 0 | 22.789 | 95.878 | 125.735 | 63.187 | 73.939 | 65.486 | 121.851 | 83.833 | 82.504 | 91.738 | 133.211 | 131.06 | 149.13 | 153.415 | 184.929 | 233.102 | 161.143 | 205.811 | 129.254 | 79.04 | 86.352 | 49.371 | 74.967 | 139.571 | 122.149 | 122.076 | 200.26 | 131.355 | 87.306 | 89.233 | 60.948 | 77.233 | 61.029 | 61.523 | 46.778 | 42.135 | 46.038 | 45.911 | 0 | 0 | 21.524 | 16.347 | 11.496 |
Other Current Liabilities
| 75.099 | 2.335 | 1.436 | 0.925 | 1.701 | 1.787 | 80.178 | 66.973 | 45.278 | 71.771 | 50.026 | 2.974 | 5.538 | 3.013 | 2.542 | 3.154 | 1.188 | 1.035 | 73.209 | 35.336 | 48.516 | 40.412 | 56.221 | 53.577 | 68.462 | 63.179 | 46.551 | 38.183 | 103.136 | 88.629 | 72.453 | 72.562 | 7.659 | 13.793 | 46.728 | 55.495 | 37.17 | 46.25 | 39.273 | 46.035 | 62.103 | 38.494 | 53.11 | 42.649 | 18.946 | 12.375 | 20.823 | 27.289 | 46.646 | 34.524 | 18.705 | 25.09 | 25.704 |
Total Current Liabilities
| 912.364 | 908.201 | 898.267 | 912.264 | 924.159 | 896.085 | 820.312 | 854.489 | 849.945 | 842.813 | 856.232 | 930.896 | 862.746 | 853.36 | 837.605 | 903.189 | 835.911 | 823.887 | 965.391 | 969.696 | 999.67 | 989.34 | 1,081.878 | 1,122.06 | 1,189.255 | 1,170.333 | 1,068.466 | 1,169.266 | 1,088.083 | 1,320.227 | 1,283.531 | 1,267.775 | 927.921 | 1,187.387 | 1,027.683 | 824.796 | 819.943 | 541.79 | 466.864 | 502.591 | 373.379 | 375.991 | 303.583 | 323.19 | 264.8 | 256.086 | 236.757 | 217.858 | 181.642 | 125.218 | 116.566 | 118.242 | 94.966 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 57.595 | 64.203 | 78.951 | 84.479 | 89.897 | 98.955 | 103.131 | 103.966 | 61.25 | 64.155 | 88.208 | 99.684 | 115.738 | 132.246 | 135.905 | 23.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.519 | 24.537 | 61.23 | 75.881 | 41.19 | 49.117 | 25.03 | 64.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.322 | 19.421 | 21.62 |
Deferred Revenue Non-Current
| 6.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 4.366 | 10.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.301 | 0.301 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.675 | 1.675 | 1.675 | 1.675 | 1.662 | 1.662 | 1.662 | 1.662 | 1.662 | 1.662 | 1.662 | 0.182 | 0.182 | 0.182 | 0 | 0 | 0 | 0 | 0.179 | 0.179 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.151 | 21.144 | 22.032 | 23.826 | 14.067 | 8.383 | 8.619 | 8.619 | 4.207 | 15.033 | 15.632 | 23.195 | 17.067 | 10.325 | 26.861 | 8.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.088 |
Total Non-Current Liabilities
| 83.76 | 87.022 | 102.658 | 109.979 | 105.627 | 109 | 113.412 | 114.247 | 67.118 | 80.85 | 105.501 | 123.061 | 137.353 | 153.586 | 162.767 | 32.272 | 0 | 0 | 0.179 | 0.179 | 0 | 0 | 0 | 0 | 15.519 | 24.537 | 61.23 | 75.881 | 41.19 | 49.117 | 25.03 | 64.698 | 0 | 0 | 0 | 0 | 0 | 0.301 | 0.301 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.322 | 19.421 | 21.708 |
Total Liabilities
| 996.123 | 995.223 | 1,000.925 | 1,022.243 | 1,029.785 | 1,005.085 | 933.724 | 968.736 | 917.064 | 923.663 | 961.733 | 1,053.957 | 1,000.1 | 1,006.946 | 1,000.372 | 935.461 | 835.911 | 823.887 | 965.569 | 969.875 | 999.67 | 989.34 | 1,081.878 | 1,122.06 | 1,204.774 | 1,194.87 | 1,129.696 | 1,245.147 | 1,129.273 | 1,369.344 | 1,308.561 | 1,332.472 | 927.921 | 1,187.387 | 1,027.683 | 824.796 | 819.943 | 542.092 | 467.165 | 502.892 | 373.379 | 375.991 | 303.583 | 323.19 | 264.8 | 256.086 | 236.757 | 217.858 | 181.642 | 125.218 | 134.888 | 137.663 | 116.674 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.708 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.971 | 1.873 | 2.693 | 2.941 | 1.341 | 1.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 666.847 | 666.847 | 666.847 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 671.397 | 678.57 | 679.946 | 679.946 | 683.136 | 683.136 | 683.931 | 683.931 | 459.394 | 459.394 | 459.394 | 459.394 | 459.394 | 459.394 | 459.394 | 459.394 | 459.394 | 383.41 | 382.8 | 382.8 | 382.8 | 191.4 | 191.4 | 191.4 | 191.4 | 191.4 | 191.4 | 191.4 | 191.4 | 87 | 87 | 87 | 87 | 87 | 65 | 65 |
Retained Earnings
| -1,702.487 | -1,678.714 | -1,678.796 | -1,650.449 | -1,454.405 | -1,410.869 | -1,354.821 | -1,336.253 | -1,236.11 | -1,220.74 | -1,202.31 | -1,159.916 | -867.865 | -763.483 | -794.201 | -796.534 | -500.894 | -434.89 | -270.649 | -207.872 | 614.027 | 636.884 | 645.61 | 498.035 | 511.819 | 498.281 | 474.995 | 383.824 | 345.136 | 351.63 | 324.077 | 305.745 | 316.111 | 295.234 | 320.632 | 297.736 | 303.577 | 271.543 | 263.484 | 245.194 | 219.133 | 212.856 | 191.77 | 173.503 | 170.789 | 156.198 | 141.318 | 130.231 | 127.481 | 114.765 | 96.94 | 88.55 | 64.258 |
Accumulated Other Comprehensive Income/Loss
| 1,172.444 | 167.124 | 1,171.668 | 197.208 | 1,164.793 | 161.483 | 1,067.942 | 63.848 | 1,071.088 | 63.789 | 1,064.128 | 60.593 | 1,065.018 | 60.752 | 1,068.935 | -2.708 | 9.16 | 21.51 | 25.805 | 16.789 | 142.996 | 129.176 | 127.343 | 123.831 | 122.448 | 3.857 | 1.936 | 1.42 | -0.971 | -1.873 | -2.693 | -2.941 | -1.341 | -1.049 | 0.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0 | 1,003.697 | 0 | 970.304 | -33.393 | 970.304 | -33.393 | 970.304 | -33.393 | 970.304 | -33.393 | 970.304 | -33.393 | 971.606 | -33.393 | 1,034.545 | 1,035.823 | 1,035.823 | 1,037.05 | 1,035.09 | 1,054.875 | 1,048.838 | 1,046.072 | 1,042.238 | 1,039.566 | 1,256.389 | 1,256.389 | 1,299.388 | 1,414.947 | 1,413.844 | 1,412.975 | 1,412.384 | 1,417.342 | 1,417.604 | 112.661 | 106.26 | 102.564 | 101.579 | 291.685 | 289.185 | 278.333 | 272.633 | 269.518 | 268.479 | 263.438 | 263.438 | 367.838 | 367.838 | 362.621 | 362.621 | 362.621 | 34.145 | 28.897 |
Total Shareholders Equity
| 136.804 | 158.955 | 159.719 | 188.46 | 348.392 | 392.316 | 351.124 | 369.296 | 472.981 | 484.75 | 499.822 | 542.378 | 835.157 | 940.272 | 912.738 | 909.408 | 1,215.486 | 1,293.84 | 1,470.776 | 1,523.952 | 2,491.844 | 2,498.035 | 2,502.161 | 2,348.036 | 2,357.764 | 2,217.92 | 2,192.714 | 2,144.026 | 2,219.476 | 2,224.867 | 2,196.446 | 2,177.522 | 2,192.847 | 2,172.232 | 816.989 | 786.796 | 788.941 | 755.922 | 746.569 | 725.779 | 688.866 | 676.889 | 652.688 | 633.382 | 625.626 | 611.035 | 596.155 | 585.069 | 577.102 | 564.385 | 546.561 | 187.695 | 158.156 |
Total Equity
| 140.417 | 162.227 | 161.897 | 188.978 | 347.69 | 391.693 | 350.54 | 368.729 | 472.45 | 484.285 | 499.556 | 542.48 | 835.805 | 939.725 | 912.675 | 909.885 | 1,179.278 | 1,257.973 | 1,433.885 | 1,489.38 | 2,459.315 | 2,469.138 | 2,476.795 | 2,326.962 | 2,349.408 | 2,213.162 | 2,190.461 | 2,144.802 | 2,229.19 | 2,235.377 | 2,206.734 | 2,187.042 | 2,199.548 | 2,179.308 | 823.43 | 792.997 | 804.989 | 765.988 | 765.87 | 744.043 | 702.25 | 698.142 | 673.211 | 644.532 | 631.368 | 616.474 | 601.299 | 589.843 | 577.102 | 564.385 | 546.561 | 187.695 | 158.156 |
Total Liabilities & Shareholders Equity
| 1,136.54 | 1,157.449 | 1,162.822 | 1,211.221 | 1,377.475 | 1,396.778 | 1,284.264 | 1,337.465 | 1,389.514 | 1,407.947 | 1,461.289 | 1,596.437 | 1,835.904 | 1,946.671 | 1,913.047 | 1,845.345 | 2,015.189 | 2,081.86 | 2,399.454 | 2,459.254 | 3,458.984 | 3,458.477 | 3,558.674 | 3,449.023 | 3,554.182 | 3,408.032 | 3,320.157 | 3,389.949 | 3,358.463 | 3,604.721 | 3,515.295 | 3,519.515 | 3,127.469 | 3,366.696 | 1,851.112 | 1,617.792 | 1,624.932 | 1,308.08 | 1,233.035 | 1,246.935 | 1,075.629 | 1,074.133 | 976.794 | 967.722 | 896.167 | 872.56 | 838.055 | 807.702 | 758.744 | 689.603 | 681.449 | 325.358 | 274.83 |