China National Building Material Company Limited
HKEX:3323.HK
3.46 (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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 24,808.887 | 32,802.628 | 27,430.5 | 35,092.098 | 32,524.847 | -35,086.091 | 26,025.935 | 26,025.935 | 37,772.843 | 37,772.843 | 27,260.215 | 27,409.75 | 26,964.23 | 26,964.23 | 29,718.31 | 29,823.909 | 24,717.159 | 24,717.159 | 24,082.935 | 24,085.121 | 19,289.967 | 33,985.123 | 20,898.058 | 20,927.22 | 26,121.577 | -26,316.36 | 9,355.281 | 25,071.07 | 12,552.539 | 12,552.539 | 10,250.639 | 10,252.05 | 14,870.818 | 14,870.818 | 10,579.535 | 10,584.045 | 17,990.295 | 17,990.295 | 10,290.653 | 10,290.653 | 15,054.467 | 15,054.467 | 8,979.909 | 12,583.373 | 11,235.963 | 11,235.963 | 10,222.056 | 13,547.73 | 9,738.253 | 10,719.668 | 7,971.737 | 6,261.072 | 3,843.633 |
Short Term Investments
| 6,509.914 | 0 | 9,934.678 | 10,155.062 | 7,022.442 | 70,172.182 | 7,637.051 | 7,665.12 | 6,280.347 | 6,280.347 | 8,259.699 | 8,276.277 | 4,873.307 | 4,873.307 | 6,156.222 | 6,182.9 | 4,583.156 | 4,583.156 | 6,523.573 | 6,528.827 | 6,718.469 | 8,843.327 | 7,194.035 | 7,194.26 | 5,003.203 | 52,632.72 | 2,933.211 | 2,737.144 | 2,729.04 | 57.536 | 2,736.939 | 43.998 | 2,536.956 | 132.48 | 3,216.823 | 132.48 | 4,072.533 | 4,072.533 | 1,978.704 | 1,978.704 | 205.386 | 205.386 | 189.897 | 200.878 | 168.678 | 168.678 | 247.663 | 130.968 | 299.402 | 849.618 | 446.626 | 299.394 | 313.968 |
Cash and Short Term Investments
| 31,318.801 | 32,802.628 | 37,365.178 | 45,247.16 | 32,524.847 | 35,086.091 | 33,662.986 | 33,691.055 | 44,053.19 | 44,053.19 | 35,519.914 | 35,686.027 | 31,837.537 | 31,837.537 | 35,874.532 | 36,006.809 | 29,300.315 | 29,300.315 | 30,606.508 | 30,613.948 | 26,008.436 | 42,828.45 | 28,092.093 | 28,121.48 | 31,124.78 | 26,316.36 | 12,288.492 | 27,808.214 | 15,281.579 | 15,281.579 | 12,987.578 | 12,988.989 | 17,407.774 | 17,407.774 | 13,796.358 | 13,800.868 | 22,062.828 | 22,062.828 | 12,269.357 | 12,269.357 | 15,259.853 | 15,259.853 | 9,169.806 | 12,784.251 | 11,404.641 | 11,404.641 | 10,469.719 | 13,678.698 | 10,037.655 | 11,569.286 | 8,418.363 | 6,560.466 | 4,157.601 |
Net Receivables
| 92,487.108 | 61,440.393 | 83,744.681 | 75,660.12 | 94,167.573 | 0 | 89,036.817 | 0 | 92,392.794 | 92,392.794 | 88,991.975 | 88,991.975 | 107,227.327 | 107,227.327 | 94,284.583 | 94,284.583 | 103,341.289 | 103,341.289 | 100,055.286 | 100,055.286 | 108,547.141 | 75,270.605 | 99,257.598 | 99,257.598 | 116,525.019 | 0 | 111,397.339 | 0 | 53,576.958 | 53,576.958 | 48,684.373 | 48,684.373 | 52,523.728 | 52,523.728 | 44,499.323 | 44,499.323 | 46,109.538 | 46,109.538 | 42,395.914 | 42,395.914 | 37,489.061 | 37,489.061 | 34,156.956 | 32,042.815 | 30,095.113 | 30,095.113 | 29,347.553 | 0 | 25,913.249 | 0 | 0 | 0 | 0 |
Inventory
| 22,358.621 | 23,374.6 | 21,128.454 | 24,370.245 | 24,492.319 | 24,492.319 | 23,947.488 | 23,947.488 | 25,953.003 | 25,953.003 | 21,199.061 | 21,433.752 | 24,434.775 | 24,434.775 | 20,287.977 | 20,308.739 | 22,281.614 | 22,281.614 | 20,021.854 | 20,021.854 | 22,882.978 | 22,934.315 | 19,676.213 | 19,724.172 | 25,232.233 | 0 | 16,381.022 | 17,439.885 | 17,046.627 | 17,046.627 | 15,204.778 | 15,204.778 | 16,216.583 | 16,216.583 | 15,164.523 | 15,164.523 | 16,567.907 | 16,567.907 | 16,663.437 | 16,663.437 | 16,521.815 | 16,521.815 | 14,721.004 | 14,146.01 | 14,270.701 | 14,270.701 | 12,222.221 | 11,331.606 | 9,677.22 | 9,501.241 | 7,209.56 | 6,558.021 | 4,741.566 |
Other Current Assets
| 4,722.801 | 39,347.652 | 6,264.117 | 19,800.861 | 5,415.899 | 0 | 1,021.689 | 0 | 4,895.221 | 4,895.221 | 4,006.765 | 4,906.753 | 7,420.335 | 7,420.335 | 5,848.115 | 5,864.55 | 7,351.837 | 7,351.837 | 6,473.151 | 6,299.574 | 8,828.196 | 30,399.436 | 9,772.945 | 9,302.809 | 13,122.519 | 0 | -13,883.945 | 91,360.124 | 45,067.559 | 45,067.559 | 47,793.13 | 47,800.804 | 47,129.182 | 47,129.182 | 43,588.169 | 43,635.628 | 37,610.279 | 37,610.279 | 35,371.06 | 35,371.06 | 32,420.187 | 32,420.187 | 29,208.982 | 31,964.899 | 58,118.884 | 28,023.771 | 54,818.881 | 3,876.565 | 29,177.904 | 2,038.234 | 1,267.802 | 899.812 | 971.688 |
Total Current Assets
| 150,887.331 | 156,965.274 | 148,503.893 | 165,078.385 | 32,524.847 | 35,086.091 | 149,700.076 | 149,700.076 | 167,294.208 | 167,294.208 | 149,717.715 | 151,018.507 | 170,919.974 | 170,919.974 | 156,295.207 | 156,464.681 | 162,275.055 | 162,275.055 | 157,156.799 | 156,990.662 | 166,266.751 | 171,432.807 | 156,798.849 | 156,406.059 | 186,004.551 | 26,316.36 | 126,182.908 | 136,608.222 | 130,972.723 | 130,972.723 | 124,671.27 | 124,678.944 | 133,277.267 | 133,277.267 | 117,052.883 | 117,100.342 | 122,350.552 | 122,350.552 | 106,699.768 | 106,699.768 | 101,690.916 | 101,690.916 | 87,256.748 | 90,937.976 | 83,794.226 | 83,794.226 | 77,510.821 | 69,309.75 | 48,892.779 | 65,992.891 | 35,935.812 | 31,979.05 | 20,853.676 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 230,200.681 | 202,533.668 | 225,991.474 | 203,260.301 | 227,525.329 | 226,352.384 | 249,378.466 | 222,479.862 | 218,320.186 | 214,757.421 | 213,807.66 | 210,704.861 | 211,546.072 | 211,546.072 | 200,362.592 | 202,436.447 | 202,095.233 | 202,095.233 | 195,466.8 | 204,732.46 | 198,949.019 | 172,933.993 | 184,014.082 | 175,541.218 | 175,778.213 | 0 | 139,018.807 | 129,052.113 | 129,637.627 | 129,637.627 | 136,069.932 | 129,095.73 | 127,937.554 | 127,937.554 | 133,196.027 | 126,225.43 | 127,696.133 | 127,696.133 | 131,186.365 | 126,019.321 | 126,190.474 | 126,190.474 | 127,784.122 | 119,343.634 | 117,770.82 | 117,770.82 | 108,625.152 | 80,551.425 | 71,161.14 | 57,479.875 | 51,721.651 | 43,359.673 | 36,589.612 |
Goodwill
| 34,495.525 | 34,174.622 | 32,243.664 | 32,536.194 | 32,687.901 | 32,687.901 | 32,569.114 | 32,569.114 | 32,338.152 | 32,338.152 | 32,323.232 | 32,323.232 | 35,257.128 | 35,257.128 | 33,290.321 | 33,290.321 | 36,375.203 | 36,375.203 | 37,886.421 | 37,886.421 | 42,693.76 | 43,579.275 | 43,657.58 | 43,657.58 | 46,055.906 | 0 | 44,682.354 | 44,571.507 | 42,724.389 | 42,724.389 | 42,604.255 | 42,604.255 | 42,604.255 | 42,604.255 | 42,604.255 | 42,604.255 | 44,625.516 | 44,625.516 | 42,847.327 | 42,847.327 | 42,530.3 | 42,530.3 | 42,310.902 | 39,932.865 | 39,234.776 | 39,234.776 | 31,002.443 | 19,771.193 | 14,901.036 | 9,392.253 | 9,034.431 | 8,125.308 | 7,044.298 |
Intangible Assets
| 30,802.431 | 52,118.346 | 30,567.235 | 51,583.289 | 31,509.099 | 30,477.83 | 2,034.287 | 28,932.891 | 27,187.618 | 26,355.519 | 22,312.414 | 25,602.241 | 23,653.669 | 23,653.669 | 21,070.881 | 19,074.13 | 15,045.674 | 15,045.674 | 21,407.873 | 12,182.414 | 9,729.749 | 28,395.241 | 20,173.786 | 9,527.254 | 28,698.579 | 0 | 15,659.946 | 22,595.561 | 21,994.537 | 7,342.922 | 14,938.562 | 7,259.784 | 21,818.649 | 7,154.45 | 14,686.976 | 7,144.897 | 20,029.271 | 5,748.206 | 14,277.269 | 5,336.403 | 18,355.617 | 4,455.943 | 13,820.757 | 17,376.726 | 16,976.99 | 4,223.187 | 11,876.962 | 2,396.217 | 2,147.433 | 1,701.28 | 1,480.261 | 1,199.443 | 983.407 |
Goodwill and Intangible Assets
| 65,297.956 | 86,292.967 | 62,810.899 | 84,119.483 | 64,197 | 63,165.731 | 34,603.401 | 61,502.005 | 59,525.77 | 58,693.671 | 54,635.646 | 57,925.473 | 58,910.797 | 58,910.797 | 54,361.202 | 52,364.451 | 51,420.877 | 51,420.877 | 59,294.294 | 50,068.835 | 52,423.509 | 71,974.517 | 63,831.366 | 53,184.834 | 74,754.485 | 0 | 60,342.3 | 67,167.068 | 64,718.926 | 50,067.311 | 57,542.817 | 49,864.039 | 64,422.904 | 49,758.705 | 57,291.231 | 49,749.152 | 64,654.787 | 50,373.722 | 57,124.596 | 48,183.73 | 60,885.917 | 46,986.243 | 56,131.659 | 57,309.591 | 56,211.766 | 43,457.963 | 42,879.405 | 22,167.41 | 17,048.469 | 11,093.533 | 10,514.692 | 9,324.751 | 8,027.705 |
Long Term Investments
| 36,376.564 | 33,263.784 | 26,835.77 | 31,088.619 | 26,933.979 | 33,956.421 | 26,332.377 | 33,969.428 | 24,063.216 | 30,343.563 | 21,266.811 | 29,493.99 | 18,760.506 | 23,633.813 | 15,780.031 | 21,948.467 | 15,756.663 | 20,339.819 | 12,028.583 | 18,552.156 | 9,704.245 | 14,475.105 | 8,408.828 | 15,604.295 | 9,191.698 | 0 | 10,829.586 | 10,774.097 | 11,008.489 | 13,737.529 | 11,073.869 | 13,810.808 | 10,955.239 | 13,492.195 | 10,478.888 | 13,679.136 | 8,215.533 | 12,288.066 | 9,355.533 | 11,334.237 | 9,322.211 | 9,527.597 | 8,949.375 | 9,011.441 | 7,687.72 | 7,856.398 | 6,677.841 | 16,771.858 | 11,905.935 | 6,165.745 | 5,649.057 | 5,951.439 | 5,780.332 |
Tax Assets
| 0 | 0 | 8,437.148 | 0 | 7,778.284 | -323,474.536 | 7,551.871 | 0 | 6,650.212 | 0 | 6,294.168 | 0 | 6,212.537 | 0 | 6,565.399 | 0 | 6,307.255 | 0 | 5,850.924 | 0 | 6,092.963 | 0 | 6,223.157 | 0 | 5,859.223 | 0 | 4,729.03 | 4,433.945 | 4,983.658 | 0 | 4,821.436 | 0 | 3,878.811 | 0 | 4,015.509 | 0 | 3,320.147 | 0 | 3,251.399 | 0 | 3,077.241 | 0 | 2,710.241 | 0 | 2,102.785 | 0 | 1,764.154 | 1,236.533 | 906.21 | 852.199 | 753.946 | 517.912 | 454.802 |
Other Non-Current Assets
| 16,911.906 | 24,184.39 | 16,318.74 | 24,512.868 | -262,237.592 | -35,086.091 | 14,901.142 | -317,951.295 | 10,011.403 | 14,776.132 | 16,820.131 | 14,857.726 | 22,601.069 | 23,940.299 | 23,013.847 | 23,428.544 | 19,691.535 | 21,415.634 | 16,750.577 | 16,080.277 | 18,401.939 | 22,005.502 | 17,371.887 | 35,753.282 | 12,258.586 | -26,316.36 | 6,091.07 | 6,267.928 | 7,035.374 | 23,941.607 | 6,574.85 | 23,337.806 | 6,484.398 | 22,490.452 | 7,753.396 | 23,064.771 | 11,546.089 | 25,074.768 | 8,864.165 | 24,244.77 | 9,383.273 | 26,154.802 | 8,799.03 | 4,624.785 | 8,393.396 | 23,081.306 | 8,976.174 | 9,508.312 | 8,480.685 | 7,799.867 | 6,941.192 | 5,954.677 | 5,302.91 |
Total Non-Current Assets
| 348,787.107 | 346,274.809 | 340,394.031 | 342,981.271 | 64,197 | -35,086.091 | 332,767.257 | 317,951.295 | 318,570.787 | 318,570.787 | 312,824.416 | 312,982.05 | 318,030.981 | 318,030.981 | 300,083.071 | 300,177.909 | 295,271.563 | 295,271.563 | 289,391.178 | 289,433.728 | 285,571.675 | 281,389.117 | 279,849.32 | 280,083.629 | 277,842.205 | -26,316.36 | 221,010.793 | 217,695.151 | 217,384.074 | 217,384.074 | 216,082.904 | 216,108.383 | 213,678.906 | 213,678.906 | 212,735.051 | 212,718.489 | 215,432.689 | 215,432.689 | 209,782.058 | 209,782.058 | 208,859.116 | 208,859.116 | 204,374.427 | 190,289.451 | 192,166.487 | 192,166.487 | 168,922.726 | 130,235.538 | 109,502.439 | 83,391.219 | 75,580.538 | 65,108.452 | 56,155.361 |
Total Assets
| 499,674.438 | 503,240.083 | 488,897.924 | 508,059.656 | 503,614.695 | 503,614.695 | 482,467.333 | 482,467.333 | 485,864.995 | 485,864.995 | 462,542.131 | 464,000.557 | 488,950.955 | 488,950.955 | 456,378.278 | 456,642.59 | 457,546.618 | 457,546.618 | 446,547.977 | 446,424.39 | 451,838.426 | 452,821.924 | 436,648.169 | 436,489.688 | 463,846.756 | 0 | 347,193.701 | 354,303.373 | 348,356.797 | 348,356.797 | 340,754.174 | 340,787.327 | 346,956.173 | 346,956.173 | 329,787.934 | 329,818.831 | 337,783.241 | 337,783.241 | 316,481.826 | 316,481.826 | 310,550.032 | 310,550.032 | 291,631.175 | 281,227.427 | 275,960.713 | 275,960.713 | 246,433.547 | 199,545.288 | 158,395.218 | 149,384.11 | 111,516.35 | 97,087.502 | 77,009.037 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 64,674.544 | 63,429.528 | 62,033.138 | 68,674.441 | 68,109.117 | 69,794.113 | 67,033.089 | 67,699.931 | 63,227.116 | 64,794.562 | 101,674.671 | 60,163.375 | 67,998.181 | 69,448.107 | 98,328.643 | 59,591.454 | 61,476.555 | 63,494.755 | 89,461.477 | 55,637.837 | 47,219.635 | 51,563.119 | 79,232.883 | 48,631.359 | 57,008.492 | 0 | 84,432.031 | 22,195.343 | 34,278.082 | 36,039.636 | 80,928.88 | 33,992.244 | 35,696.745 | 41,509.395 | 46,309.823 | 30,953.373 | 32,522.264 | 38,815.43 | 27,451.75 | 31,520.68 | 32,094.513 | 33,152.317 | 25,387.323 | 25,502.959 | 24,171.647 | 24,916.914 | 23,305.449 | 1,398.291 | 14,183.713 | 1,380.005 | 563.294 | 19,174.821 | 1,112.354 |
Short Term Debt
| 79,004.947 | 39,235.836 | 74,271.413 | 40,187.1 | 78,277.018 | 78,009.878 | 78,070.46 | 0 | 102,155.27 | 102,155.27 | 74,425.488 | 74,934.146 | 95,027.49 | 95,027.49 | 90,170.259 | 92,481.251 | 106,856.753 | 106,856.753 | 99,251.525 | 101,538.476 | 117,309.821 | 70,602.468 | 126,496.425 | 129,062.05 | 164,279.121 | 0 | 157,323.551 | 115,200.583 | 152,474.539 | 152,474.539 | 166,991.238 | 150,371.739 | 153,997.136 | 153,997.136 | 148,882.191 | 154,479.261 | 161,559.617 | 162,815.567 | 143,783.243 | 144,436.073 | 141,851.044 | 142,109.474 | 116,020.601 | 78,623.131 | 98,917.505 | 97,207.185 | 92,501.844 | 74,259.866 | 53,991.518 | 37,604.038 | 28,760.396 | 27,877.009 | 22,199.976 |
Tax Payables
| 0 | 0 | 1,544.897 | 0 | 1,607.647 | 0 | 2,111.502 | 0 | 2,385.793 | 0 | 3,976.82 | 0 | 3,688.322 | 0 | 4,774.046 | 0 | 3,636.761 | 0 | 4,309.586 | 0 | 3,415.698 | 0 | 4,315.509 | 0 | 2,969.229 | 0 | 2,594.784 | 2,747.212 | 1,588.124 | 0 | 1,885.842 | 0 | 1,300.542 | 0 | 1,652.014 | 0 | 1,244.869 | 0 | 1,913.31 | 0 | 1,607.38 | 0 | 2,119.409 | 0 | 1,627.024 | 0 | 1,926.978 | 1,171.776 | 2,108.342 | 1,629.464 | 1,248.421 | 548.077 | 582.324 |
Deferred Revenue
| 0 | 1,451.143 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,688.322 | 0 | 4,774.046 | 0 | 3,636.761 | 0 | 4,309.586 | 0 | 3,415.698 | 0 | 39,289.117 | 0 | 41,671.227 | 0 | 25,686.145 | 23,918.2 | 26,336.017 | 0 | 24,250.579 | 0 | 26,819.316 | 0 | 25,804.416 | 0 | 1,244.869 | 0 | 1,913.31 | 0 | 1,607.38 | 0 | 2,119.409 | 0 | 1,627.024 | 0 | 1,926.978 | 1,171.776 | 2,108.342 | 23,910.631 | 1,248.421 | 548.077 | 582.324 |
Other Current Liabilities
| 37,856.179 | 70,373.078 | 38,945.85 | 70,872.088 | 38,549.03 | -147,803.991 | 38,944.418 | 118,459.538 | 37,545.856 | 38,364.203 | 2,799.096 | 48,457.148 | 44,866.483 | 47,104.879 | 4,788.873 | 46,138.646 | 38,505.682 | 40,124.243 | 5,343.107 | 41,294.752 | 43,962.445 | 88,827.246 | 3,672.233 | 36,325.124 | 33,632.496 | 0 | -40,685.043 | 114,027.331 | 18,441.511 | 18,268.081 | -46,402.356 | 19,096.636 | 25,291.575 | 20,779.467 | 7,598.481 | 19,009.989 | 28,870.218 | 22,565.971 | 25,975.724 | 23,167.201 | 26,392.835 | 26,683.981 | 25,867.769 | 51,355.581 | 23,972.209 | 26,564.286 | 26,183.492 | 35,059.533 | 13,067.114 | 22,619.304 | 18,897.222 | 108.736 | 14,425.316 |
Total Current Liabilities
| 181,535.67 | 173,038.442 | 176,795.298 | 179,733.63 | 186,542.812 | 186,542.812 | 186,159.469 | 186,159.469 | 205,314.035 | 205,314.035 | 182,876.075 | 183,554.669 | 211,580.476 | 211,580.476 | 198,061.821 | 198,211.351 | 210,475.751 | 210,475.751 | 198,365.695 | 198,471.065 | 211,907.599 | 210,992.833 | 213,717.05 | 214,018.533 | 257,889.338 | 0 | 203,665.323 | 209,366.862 | 206,782.256 | 206,782.256 | 203,403.604 | 203,460.619 | 216,285.998 | 216,285.998 | 204,442.509 | 204,442.623 | 224,196.968 | 224,196.968 | 199,123.954 | 199,123.954 | 201,945.772 | 201,945.772 | 169,395.102 | 155,481.672 | 148,688.385 | 148,688.385 | 143,917.763 | 111,889.466 | 83,350.687 | 63,232.811 | 49,469.333 | 47,708.643 | 38,319.97 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 122,354.904 | 124,305.302 | 112,759.115 | 115,277.352 | 117,526.838 | 117,526.838 | 98,380.001 | 96,547.625 | 87,797.841 | 87,797.841 | 95,753.982 | 95,751.973 | 94,924.908 | 94,924.908 | 88,433.351 | 88,326.529 | 84,606.896 | 84,606.896 | 91,203.669 | 91,203.669 | 89,614.356 | 84,645.469 | 81,890.102 | 81,890.102 | 72,568.413 | 0 | 70,129.403 | 58,991.001 | 61,614.009 | 61,614.009 | 58,633.93 | 58,633.93 | 54,515.12 | 54,515.12 | 48,651.518 | 48,651.518 | 43,105.174 | 43,105.174 | 46,873.677 | 46,873.677 | 50,113.016 | 50,113.016 | 64,847.233 | 67,519.591 | 76,538.046 | 76,538.046 | 55,379.532 | 45,534.938 | 34,845.018 | 34,132.014 | 32,734.2 | 28,933.379 | 20,076.661 |
Deferred Revenue Non-Current
| 0 | 0 | 2,232.55 | 0 | 2,326.262 | 0 | 2,364.781 | 0 | 2,203.112 | 0 | 2,242.652 | 0 | 2,204.167 | 0 | 2,234.392 | 0 | 2,148.282 | 0 | 3,201.89 | 0 | 1,869.759 | 0 | 1,912.139 | 0 | 1,635.269 | 0 | 922.312 | 770.074 | 963.411 | 0 | 968.633 | 0 | 1,095.99 | 0 | 1,108.573 | 0 | 1,156.289 | 0 | 1,222.202 | 0 | 1,399.779 | 0 | 1,398.28 | 0 | 1,352.424 | 0 | 1,026.178 | 1,027.626 | 1,098.749 | 357.902 | 320.912 | 167.913 | 145.531 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 3,293.07 | 0 | 2,736.009 | 0 | 2,983.072 | 0 | 2,882.348 | 0 | 2,954.38 | 0 | 2,979.889 | 0 | 2,333.848 | 0 | 2,204.393 | 0 | 2,268.419 | 0 | 2,307.058 | 0 | 2,439.407 | 0 | 2,447.286 | 0 | 2,266.878 | 1,840.358 | 2,154.644 | 0 | 2,180.47 | 0 | 1,810.936 | 0 | 2,124.057 | 0 | 2,233.959 | 0 | 2,227.781 | 0 | 2,257.531 | 0 | 2,357.217 | 0 | 1,959.201 | 0 | 1,985.077 | 1,722.066 | 1,425.602 | 1,177.744 | 1,083.809 | 909.51 | 938.307 |
Other Non-Current Liabilities
| 6,022.338 | 12,342.966 | 5,829.424 | 12,775.128 | 5,503.736 | 5,503.736 | 5,589.386 | -96,547.625 | 5,295.742 | 5,295.742 | 70.333 | 5,416.559 | 5,415.039 | 5,415.039 | 4,702.296 | 4,809.118 | 4,598.355 | 4,598.355 | 5,721.701 | 5,736.363 | 4,442.294 | 12,719.192 | 187.915 | 4,653.676 | 4,347.564 | 0 | -16,862.165 | 4,612.295 | 0 | 3,118.055 | 0 | 3,149.103 | 0 | 2,906.926 | 0 | 3,232.63 | 3,447.229 | 3,447.229 | 3,506.964 | 3,506.964 | 3,714.591 | 3,714.591 | 57.444 | 8,559.595 | 3,370.32 | 3,370.32 | 60.15 | 64 | 64 | 19,009.868 | 9.71 | 13.14 | 13.14 |
Total Non-Current Liabilities
| 128,377.242 | 136,648.267 | 118,588.539 | 128,052.48 | 123,030.574 | 123,030.574 | 103,969.387 | 96,547.625 | 93,093.583 | 93,093.583 | 101,041.633 | 101,168.532 | 100,339.947 | 100,339.947 | 93,135.647 | 93,135.647 | 89,205.251 | 89,205.251 | 96,925.37 | 96,940.032 | 94,056.65 | 97,364.661 | 86,506.09 | 86,543.778 | 76,915.977 | 0 | 58,149.004 | 66,213.727 | 64,732.064 | 64,732.064 | 61,783.033 | 61,783.033 | 57,422.046 | 57,422.046 | 51,884.148 | 51,884.148 | 46,552.403 | 46,552.403 | 50,380.641 | 50,380.641 | 53,827.607 | 53,827.607 | 68,660.174 | 76,079.187 | 79,908.366 | 79,908.366 | 58,450.937 | 48,348.63 | 37,433.369 | 54,677.528 | 34,148.631 | 30,023.942 | 21,173.639 |
Total Liabilities
| 309,912.912 | 309,686.709 | 295,383.837 | 307,786.11 | 309,573.386 | 309,573.386 | 290,128.856 | 290,128.856 | 298,407.618 | 298,407.618 | 283,917.708 | 284,723.201 | 311,920.423 | 311,920.423 | 291,197.468 | 291,346.998 | 299,681.002 | 299,681.002 | 295,291.065 | 295,411.097 | 305,964.249 | 308,357.493 | 300,223.14 | 300,562.311 | 334,805.315 | 0 | 261,814.327 | 275,580.589 | 271,514.32 | 271,514.32 | 265,186.637 | 265,243.652 | 273,708.044 | 273,708.044 | 256,326.657 | 256,326.771 | 270,749.371 | 270,749.371 | 249,504.595 | 249,504.595 | 255,773.379 | 255,773.379 | 238,055.276 | 231,560.859 | 228,596.751 | 228,596.751 | 202,368.7 | 160,238.096 | 120,784.056 | 117,910.339 | 83,617.964 | 77,732.585 | 59,493.609 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 12,639.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 8,434.771 | 0 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 5,399.026 | 2,699.513 | 2,481.215 | 2,481.215 |
Retained Earnings
| 81,812.942 | 82,714.807 | 70,203.431 | 96,707.011 | 85,286.749 | 85,286.749 | 83,155.608 | 83,155.608 | 80,304.094 | 80,304.094 | 80,921.795 | 80,921.795 | 72,082.625 | 72,082.625 | 68,119.157 | 68,119.157 | 61,134.695 | 61,134.695 | 58,502.062 | 58,502.062 | 54,242.355 | 52,369.019 | 49,231.754 | 49,231.754 | 45,701.218 | 0 | 41,464.041 | 31,886.187 | 28,727.793 | 31,658.484 | 28,119.84 | 31,005.278 | 27,710.199 | 30,086.288 | 27,800.15 | 30,174.934 | 27,752.995 | 29,948.482 | 27,852.23 | 30,047.717 | 23,905.031 | 26,067.099 | 22,971.184 | 22,474.394 | 18,955.111 | 20,672.57 | 18,567.168 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 24,709.63 | 18,089.163 | 27,183.997 | 20,073.466 | 25,138.362 | 123,149.078 | 28,596.902 | 0 | 32,024.299 | 32,024.299 | 28,074.047 | 28,074.047 | 32,062.305 | 32,062.305 | 30,618.314 | 30,618.314 | 34,148.391 | 34,148.391 | -84,452.846 | 32,510.443 | 35,833.231 | 22,294.027 | -83,724.653 | 34,585.422 | -6,377.566 | 80,989.875 | -43,353.045 | 29,302.327 | 12,980.282 | 12,980.282 | -36,188.921 | 12,607.962 | 11,352.119 | 11,352.119 | -28,674.123 | 11,512.105 | 5,533.401 | 5,533.401 | -22,283.893 | 5,301.802 | -220.7 | -220.7 | -16,348.23 | 4,942.294 | -2,737.257 | 2.258 | -10,891.12 | 0 | -7,004.653 | 0 | -5,012.26 | -1,056.948 | 0 |
Other Total Stockholders Equity
| 1,788.736 | 12,639.748 | 1,788.736 | 0 | 1,788.736 | -20,882.676 | 434.814 | -91,590.379 | 1,788.736 | 1,788.736 | 1,251.931 | 1,788.736 | 1,788.736 | 1,788.736 | 1,705.036 | 1,788.736 | 1,788.736 | 1,788.736 | 118,937.205 | 1,788.736 | 1,788.736 | 13,377.023 | 120,488.153 | 1,788.736 | 1,788.736 | 43,775.456 | 56,558.333 | -10,440.047 | 4,824.481 | 4,824.481 | 20,334.652 | 4,824.481 | 4,824.481 | 4,824.481 | 18,694.162 | 4,824.481 | 4,824.481 | 4,824.481 | 4,824.481 | 4,824.481 | 4,383.081 | 4,824.481 | 7,008.213 | 0 | 6,544.198 | 4,824.481 | 6,529.904 | 21,616.617 | 27,937.395 | 16,616.66 | 21,475.227 | 12,541.462 | 10,413.552 |
Total Shareholders Equity
| 116,746.079 | 121,878.489 | 123,163.927 | 125,215.248 | 120,648.618 | 195,987.922 | 121,795.156 | 91,590.379 | 122,551.9 | 122,551.9 | 118,682.544 | 119,219.349 | 114,368.437 | 114,368.437 | 108,877.278 | 108,960.978 | 105,506.593 | 105,506.593 | 101,421.192 | 101,236.012 | 100,299.093 | 96,474.84 | 94,430.025 | 94,040.683 | 86,927.391 | 124,765.331 | 61,957.359 | 56,147.493 | 54,862.273 | 54,862.273 | 53,853.518 | 53,836.747 | 51,661.914 | 51,661.914 | 51,893.338 | 51,910.546 | 45,705.39 | 45,705.39 | 45,573.026 | 45,573.026 | 36,069.906 | 36,069.906 | 35,378.423 | 32,815.714 | 30,898.335 | 30,898.335 | 30,496.098 | 27,015.643 | 26,331.768 | 22,015.686 | 19,162.48 | 13,965.729 | 12,894.767 |
Total Equity
| 189,761.526 | 193,553.374 | 193,514.087 | 200,273.547 | 194,041.309 | 269,380.613 | 192,338.477 | 91,590.379 | 187,457.377 | 187,457.377 | 178,624.423 | 179,277.356 | 177,030.532 | 177,030.532 | 165,180.81 | 165,295.592 | 157,865.616 | 157,865.616 | 151,256.912 | 151,013.293 | 145,874.177 | 144,464.43 | 136,425.029 | 135,927.377 | 129,041.441 | 124,765.331 | 85,379.374 | 78,722.784 | 76,842.477 | 76,842.477 | 75,567.537 | 75,543.675 | 73,248.129 | 73,248.129 | 73,461.277 | 73,492.06 | 67,033.87 | 67,033.87 | 66,977.231 | 66,977.231 | 54,776.653 | 54,776.653 | 53,575.899 | 49,666.569 | 47,363.962 | 47,363.962 | 44,064.847 | 39,307.192 | 37,611.162 | 31,473.771 | 27,898.386 | 19,354.917 | 17,515.428 |
Total Liabilities & Shareholders Equity
| 499,674.438 | 503,240.083 | 488,897.924 | 508,059.656 | 503,614.695 | 195,987.922 | 482,467.333 | 0 | 485,864.995 | 485,864.995 | 462,542.131 | 464,000.557 | 488,950.955 | 488,950.955 | 456,378.278 | 456,642.59 | 457,546.618 | 457,546.618 | 446,547.977 | 446,424.39 | 451,838.426 | 452,821.924 | 436,648.169 | 436,489.688 | 463,846.756 | 124,765.331 | 347,193.701 | 354,303.373 | 348,356.797 | 348,356.797 | 340,754.174 | 340,787.327 | 346,956.173 | 346,956.173 | 329,787.934 | 329,818.831 | 337,783.241 | 337,783.241 | 316,481.826 | 316,481.826 | 310,550.032 | 310,550.032 | 291,631.175 | 281,227.427 | 275,960.713 | 275,960.713 | 246,433.547 | 199,545.288 | 158,395.218 | 149,384.11 | 111,516.35 | 97,087.502 | 77,009.037 |