Shanghai Xinnanyang Only Education & Technology Co., Ltd.

SSE:600661.SS

10.54 (CNY) • At close June 10, 2025
Overview | Financials

Numbers are in millions (except for per share data and ratios) CNY.

2025 Q12024 Q42024 Q32024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q32012 Q22012 Q12011 Q42011 Q32011 Q22011 Q12010 Q42010 Q32010 Q22010 Q12009 Q42009 Q32009 Q22009 Q12008 Q42008 Q32008 Q22008 Q12007 Q42007 Q32007 Q22007 Q12006 Q42006 Q32006 Q22006 Q12005 Q42005 Q32005 Q22005 Q12004 Q42004 Q32004 Q22004 Q12003 Q42003 Q32003 Q22003 Q12002 Q42002 Q32002 Q22002 Q12001 Q42001 Q32001 Q22000 Q42000 Q21999 Q41999 Q21998 Q41998 Q21997 Q41997 Q21996 Q41996 Q21995 Q41995 Q21994 Q41994 Q21993 Q41993 Q2
Assets:
Current Assets:
Cash & Cash Equivalents 421.205605.01546.872416.632393.553565.857396.899415.858401.54400.198381.672316.861339.104450.067323.878660.588845.302893.917709.101741.817685.536659.89376.402408.376655.078840.242768.331771.67545.935667.442642.709995.822839.212561.387456.49458.506340.568373.335287.316443.961354.994435.026441.367129.629143.986174.969139.316156.44993.382155.753143.918125.077133.172156.421118.93122.895115.467131.707107.38966.064106.23122.35129.102121.222175.999158.569135.015174.37776.814127.966128.269122.80384.81199.1598.436127.46865.007116.8882.271116.11113.539115.47569.24992.94587.623109.72662.21388.08955.354103.10380.638137.04966.476131.6457.4594.0693.126101.57888.79445.04940.25629.5150.195039.122049.836060.068058.74230.726
Short Term Investments 505.02938.649186.49139.75130.958170.922137.909167.425182.677117.497113.252122.93460.12422.35430.61103.91146.531352.432247.68191.12356.291670.89758.528-214.701-209.457-196.605-190.256-182.052-179.899-196.451-152.862-109.216-108.589-95.751-86.719-78.154-77.856-55.278-48.305-46.412-46.1320002100000000000000000000000000056.04557.19857.46857.16157.11657.36657.76660.75659.2163.14387.21374.7558.153114.816117.6664.9578.8139.14138.82828.5128.5128.250.49115.7830.9581.1792.1799.7349.7482.42802.379019.329020.374013.83722.187
Cash and Short Term Investments 471.205610.039585.521603.121533.304596.815567.821553.767568.965582.875499.169316.861339.104510.187746.2281,091.198949.2121,040.4481,061.533989.497876.6561,016.1811,047.2921,166.904655.078840.242768.331771.67545.935667.442642.709995.822839.212561.387456.49458.506340.568373.335287.316443.961354.994435.026441.367129.629143.986174.969139.316156.44993.382155.753143.918125.077133.172156.421118.93122.895115.467131.707107.38966.064106.23122.35129.102121.222175.999158.569135.015174.37776.814127.966128.269122.80384.811155.195155.635184.935122.168173.995139.636173.876174.295174.685132.393180.158162.372167.88177.029205.748120.311111.913119.78175.87794.989140.15365.794.551108.91102.53589.97347.22849.9939.25852.623041.501069.164080.443072.57952.913
Net Receivables 106.578111.586113.105104.94429.35927.00920.59919.32517.3517.759088.538109.119122.53925.30434.94331.775152.356133.741123.711133.318152.278112.812123.68679.354104.924106.86190.26867.85364.84760.76485.90381.08665.4769.61672.16946.10754.1896.12460.70551.60163.09473.64844.55649.762228.84868.45373.0668.07160.78600000000000000000094.10388.666000151.225000000098.10700128.08973.7382.729061.6228.31957.68997.76700229.489025.6432.29413.0450.5558.387034.3601.2901.520000.623109.002
Inventory 7.411.0437.7939.21412.4115.0288.6768.60210.61211.56810.1749.86712.62514.60422.17422.30127.0169.29888.10681.328105.33490.55183.3785.02594.02281.31789.62697.61693.78176.12875.78677.67172.29866.23564.85582.29384.4478.48997.607102.27894.19392.971100.32191.81996.755106.488101.65499.91698.42793.13114.65495.985104.54989.48588.70177.35684.93674.37113.181101.94680.52974.55595.246102.16277.26683.68873.91483.43793.39875.67692.40276.71971.13478.83761.86153.0356.59958.0995.926101.61486.54667.7250.77357.68249.25741.67163.86368.28525.90432.67226.55223.73133.759183.569176.01199.864121.812160.679143.22782.04397.747115.41477.3760127.931073.054031.354029.36826.931
Other Current Assets 34.50829.615.0716.09723.4137.9129.21312.18230.48.067124.99866.72773.987104.97178.421219.843130.483270.44487.205200.327119.947170.648122.076268.799935.901335.031,219.804308.8041,254.923295.6861,099.693573.873166.818177.517310.696192.696271.683226.169219.425150.005185.376142.54149.01759.16239.113160.49536.60237.5335.53833.527123.552126.45123.321108.059131.748128.794121.13106.101110.437117.32875.657101.87191.391104.538100.4797.828174.806203.966167.571151.351182.333172.26163.51189260.605297.151251.144200.327158.128183.307181.52272.928196.652145.305128.108111.819115.76894.803120.34269.41441.31690.341151.40699.154148.001135.15460.45146.82556.634145.518111.926121.044121.141290.816118.442291.818159.486240.566128.769267.142160.08674.103
Total Current Assets 619.691762.268721.491723.378677.083728.674719.407705.11723.208736.633634.341481.993534.835752.7621,012.9071,368.2851,294.9251,532.5461,483.6571,394.8641,337.711,568.7241,511.1751,644.4141,902.772,177.0832,301.8872,278.4322,058.0692,082.1271,965.8821,852.9461,153.3821,214.466993.391981.348815.442814.766678.214773.703656.504792.114716.011325.166329.616365.665346.026366.954284.204343.196382.124347.512361.042353.965339.378329.044321.534312.178331.007285.338262.417298.777315.738327.922353.736340.085383.735461.78431.885443.659403.004371.782319.456364.672478.1535.117429.911432.412393.69458.797442.363413.439379.818383.144339.737395.1439.389368.836328.177242.318245.337289.948280.154422.876389.712329.569293.215312.334275.512275.344267.762275.717276.505290.816289.165291.818303.224240.566240.566267.142262.656153.947
Non-Current Assets:
Property, Plant & Equipment, Net 552.968552.016528.812396.069451.28434.3334.956296.198245.481237.034299.558391.243415.492433.878747.249747.114770.818301.347304.131304.285307.915315.166379.23377.213369.597360.027355.797356.512342.071345.697343.502348.017354.65297.175297.676303.081305.083305.745319.153310.085313.32317.875319.509236.74240.045244.533246.32247.149249.104226.895230.081231.571233.446236.325248.335248.123250.371252.412254.172249.488260.818253.227255.441258.6260.76262.979239.419206.082205.35206.629206.32206.758203.811233.26228.554196.894198.8199.958229.634267.671264.385263.377254.41257.227258.206259.863180.76998.67995.89890.23476.27668.78765.75163.82858.0557.45656.35956.45244.67245.23650.61548.87746.2245.14942.26839.88738.02337.54733.88228.72829.72726.771
Goodwill 72.09272.09282.9882.9882.9882.9893.81493.81493.81493.81485.9385.9372.09272.092120.079120.079120.079120.079307.787226.151226.151226.151136.296136.29600000000000000000000000000000000000000000000000.1840.1840.184000000000000000000000000000000000000000
Intangible Assets 10.3367.2466.77.39516.10716.45116.94217.28317.76118.10717.19517.5217.7318.17174.26970.26466.64364.99979.14778.98476.94777.48975.19973.65669.75669.40384.34980.20771.29370.7774.1017678.70172.60978.25978.71277.51175.24105.75887.53977.11576.03777.48411.69811.76712.10212.17312.87412.31512.38612.19512.26712.33812.40912.4812.55112.62312.69612.75812.83612.91712.99313.07113.14913.22713.29614.1914.26714.35914.4414.52214.60414.68514.76914.8491.03177.7178.12378.53678.94881.6382.05482.47882.69682.842.86510.5642.9122.9352.9589.8379.99.6149.6759.7369.8449.0329.1319.2299.1059.2232.3812.21101.1591.1861.2150000.2280.005
Goodwill and Intangible Assets 82.42879.33889.6890.37699.08799.431110.757111.097111.576111.921103.125103.4589.82290.263194.348190.343186.722185.078386.934305.135303.099303.641211.495209.95269.75669.40384.34980.20771.29370.7774.1017678.70172.60978.25978.71277.51175.24105.75887.53977.11576.03777.48411.69811.76712.10212.17312.87412.31512.38612.19512.26712.33812.40912.4812.55112.62312.69612.75812.83612.91712.99313.07113.14913.22713.29614.1914.26714.35914.4414.70614.78714.86914.76914.8491.03177.7178.12378.53678.94881.6382.05482.47882.69682.842.86510.5642.9122.9352.9589.8379.99.6149.6759.7369.8449.0329.1319.2299.1059.2232.3812.21101.1591.1861.2150000.2280.005
Long Term Investments 15.38158.60138.748-105.074-60.40249.458-96.043-64.003-97.612-112.92-35.8130062.613-197.596-145.427173.306127.941-97.003-35.76419.523-147.417-380.099-481.91487.324482.091655.667599.894607.411608.832626.574597.063571.281570.646602.178584.464602.929632.539553.205490.115519.478509.655354.017318.555325.889340.407331.585331.123356.233391.32300000000000000000000000272.184231.591222.819246.609239.864224.504194.618192.544192.529207.97213.091227.897241.93185.324231.123117.665162.372131.253120.986124.45148.828167.125178.652128.702120.68117.70581.8670.35673.222000051.34100059.940
Tax Assets 10.20210.2299.689.6059.1119.1110.8640.8640.8730.8772.5162.5162.5162.51633.76833.7682821.1320.8320.8320.67820.8323.46823.46823.46823.46837.50635.19231.33228.35737.25929.33731.26231.02422.62422.62424.42524.42521.52621.52620.18521.52620.781.2191.2191.2190.8450.8450.8450.8451.0181.0181.0181.0181.1261.1261.1261.1261.0961.0961.0961.0960.7820.7820.7820.7820.7930.7930.7930.7931.2541.2161.11556.04561.72962.01164.58463.76363.29862.88465.19962.95865.72589.09775.74858.811117.348119.03666.46610.85740.85540.06130.16811.43211.1193.29518.6523.8842.2264.02912.05919.538000019.32900013.8370
Other Non-Current Assets 288.683231.256255.886395.336248.54133.191260.036219.571242.688256.468187.695187.651195.345142.092547.872584.491281.351330.849558.28518.664472.471650.4391,008.2291,025.40451.34652.399.07921.1222.60622.6068.89.532.70364.3113910.5056.58.13616.712.528.0925.77245.30431.05132.94822.6733.65233.98134.32834.675403.127415.887415.649415.883466.796467.356463.946422.821412.712420.399401.516398.559402.395385.399374.479373.319447.834434.324428.63428.795490.323488.643496.0386.83733.83733.8371212121212121644444.13511.0196.8956.1516.1316.7016.1046.1046.1048.3996.7836.4144.7254.8424.78796.398111.402112.195.08220.076150.20286.37281.8196.648104.625
Total Non-Current Assets 949.662931.44922.806786.312747.616725.491610.569563.727503.006493.38557.081684.86703.175731.3631,325.6411,410.291,440.197966.3451,173.1711,113.151,123.6871,142.6581,242.3231,154.1261,001.492987.3791,142.3981,092.9261,074.7121,076.2631,090.2361,059.9161,068.5971,035.7651,039.737999.3861,016.4481,046.0851,016.343921.785938.19930.865817.094599.262611.868620.93624.575625.971652.826666.125646.421660.743662.451665.635728.737729.156728.066689.054680.738683.818676.347665.875671.688657.93649.247650.375702.236655.466649.131650.657712.603711.405715.825663.095570.559516.592599.702593.707607.971616.121615.758612.918626.583646.112648.691567.47498.005455.884293.984273.315264.373245.864236.685239.868252.134255.352221.145196.93180.246144.955147.094148.804144.83156.551155.526136.156129.984187.749120.254110.547110.381131.401
Total Assets 1,569.3531,693.7081,644.2971,509.691,424.71,454.1651,329.9761,268.8371,226.2141,230.0131,191.4211,166.8531,238.011,484.1252,338.5482,778.5742,735.1222,498.8912,656.8282,508.0142,461.3972,711.3822,753.4982,798.542,904.2623,164.4613,444.2853,371.3583,132.7813,158.393,056.1182,912.8622,221.9782,250.2312,033.1281,980.7341,831.891,860.8511,694.5561,695.4891,594.6941,722.9791,533.105924.429941.485986.595970.6992.926937.031,009.3211,028.5451,008.2551,023.4921,019.5991,068.1151,058.21,049.61,001.2331,011.745969.156938.764964.652987.427985.8521,002.982990.461,085.9711,117.2461,081.0161,094.3161,115.6071,083.1861,035.2811,027.7671,048.661,051.7091,029.6131,026.121,001.6611,074.9181,058.1211,026.3571,006.41,029.257988.428962.571937.394824.72622.16515.633509.71535.812516.838662.743641.847584.921514.36509.264455.758420.299414.857424.521421.335447.367444.691427.974433.208428.314360.82377.689373.037285.348
Liabilities & Equity:
Current Liabilities:
Account Payables 46.03250.73433.06540.41340.34144.16833.42831.63325.92531.1943.35380.09559.24569.25425.60521.69655.555117.26580.41299.48398.207121.198110.35487.6272.87288.30567.26969.45274.10563.38754.61248.30141.6959.7637.26950.56967.85170.60758.43172.68638.11845.51560.64954.57948.14687.16873.23470.92267.68965.68377.31573.75270.73252.22455.1440.32348.95142.93353.18450.75921.11333.40437.5542.99623.40731.62925.99819.13323.20825.66440.44126.70522.48331.37848.02959.7446.80459.35554.34762.18444.9537.78535.22138.09236.94240.706118.714113.02755.91941.0336.89431.64322.52914.53614.6914.6239.41518.89314.76713.98614.39815.67834.615042.322044.29023.143017.40111.82
Short Term Debt 000000000000000-1,230.829144.8116.089174.464133.16125.93220.13321.523.520.6511.15000000205050117.288127127125.788124.5114197334.2303.48333.48338.08341.98362.08325.28365.61360.46327.8370.8346.524342.944355.271409.87378.401388.754356.279384.52394.869416.019417.25461.29422.085438.434463.391441.8439.776453424.7422.7396.6415.6411.5384.5363.5322.5386.5396.5395387356.5292.843300.364245.835232.83513476.582121.5121146176.5136.588.75108.258271686344.5019035.8018.107.9431.69
Tax Payables 30.61544.02948.41644.29842.6850.9242.41944.92453.24250.87538.05141.97835.61745.71827.9386.58954.3343.54628.91535.93749.03272.40559.13741.70756.21463.473.24655.76579.9888.97556.18438.19451.75278.74234.03520.5474.63946.79418.60618.87512.90627.2262.5792.7684.2744.5543.1064.4023.0888.7933.1792.5472.4944.7663.9014.814.1624.7572.8193.6223.3213.3260.2550.0382.5894.05702.7352.1615.3792.2551.6891.644-0.5281.6083.3971.9481.575-0.454-0.256-2.6022.4771.4041.9611.5583.5732.7340.311.466-0.4420.2810.5960.4021.0935.419.6139.9860.826.283.0874.9230.5224.0200.41301.27304.86701.9681.795
Deferred Revenue 000909.993767.343819.029752.347763.758449.706391.398416.03200837.2061,079.2321,449.3291,354.7711,505.411,482.1011,377.7111,313.645315.894242.093207.015224.37279.879000000188.577271.006198.481198.444120.483190.449122.954124.73395.075109.2686.47421.27320.96124.61519.38326.05219.73132.42617.96524.48317.42633.23424.40128.79323.68140.33141.24656.16445.44242.53652.99246.49449.16553.15366.48678.70158.24569.43570.31289.17440.88654.71255.77153.58669.6180.72881.27878.4163.27163.17968.558115.565148.608120.3669.27453.52769.16453.2454.75254.28748.59781.67966.72966.33877.63653.08453.05527.37433.33835.9842.379030.923041.18025.969029.89422.993
Other Current Liabilities 941.2941,068.7731,032.531325.972894.017897.978290.475802.884672.571651.724610.859602.557696.113403.6131,270.849394.0951,305.296481.646297.979222.75214.4991,161.8891,345.0941,413.8411,163.8541,564.1551,573.5681,584.1911,337.9441,370.6731,305.6911,259.6141,090.872192.264946.552912.354737.731702.178633.554570.176476.564496.696494.463130.752123.558469.883117.267132.29596.60195.87399.605102.78675.589103.393119.413114.31980.313108.204135.3128.0297.715102.112103.26594.88983.07499.239119.064127.138100.845101.65998.699114.30670.97981.07577.0281.942102.762104.612147.051123.561114.72889.4188.51139.216170.019131.86695.82468.20275.00659.00161.67860.96453.208153.59275.51966.60182.46771.68162.53640.0943.23653.80754.86168.126108.962138.92165.815137.87123.91674.07645.3828.874
Total Current Liabilities 1,017.9411,163.5361,114.0121,109.733977.038993.066893.958879.441751.738733.789692.262724.63790.9751,102.991,324.3851,751.5991,559.9811,830.071,763.0591,615.0971,473.1281,691.5181,536.0851,566.6681,537.961,727.011,714.0831,709.4081,492.0291,523.0351,416.4881,346.1081,204.3141,233.4231,067.8551,100.758937.222946.579836.379786.237641.588766.437891.891491.579509.457551.73535.586569.698492.658535.959540.558506.885519.615506.906521.398514.722543.296534.295580.057538.68506.668533.711557.089555.172570.359557.009583.496612.396568.015572.479594.395567.4517.806508.644542.257556.579536.014529.041523.443571.988553.577524.672512.135535.769501.362476.508463.108414.374266.39176.089180.852214.703197.139315.221272.118227.337190.618199.644165.582128.163130.557133.007137.178168.126170.698138.921147.179137.87170.02674.07672.69144.178
Non-Current Liabilities:
Long Term Debt 361.187365.62326.131235.696226.344216.439105.93597.74654.82958.45291.364151.682148.642153.195395.148392.867619.787299.031000000005.95300000000000001617.819.600250000000000000000000000000000000000.70.70.75.3775.1775.1775.1774.76.2400.0220.0220.0220.02200.4220.4220.4223.319.06419.0631.21.9202.40202.507.5542.598
Deferred Revenue Non-Current 000000000000001.7121.1351.8481.8482.9583.0043.0493.0944.9945.0395.0845.1286.8086.8526.8876.9137.6077.6267.6347.6396.4116.4114.4114.4113.6613.6613.6613.6610004.645000000000000000000000000000000000000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 0.5610.3032.1192.292.1192.1190.5410.50.5410.5411.8851.8851.8851.8852.1452.1452.1452.1452.4052.4052.4052.40500000.04700000000000000.4860.524000-29.645000000000000000000000000000000000000000000000000000000000000000000
Other Non-Current Liabilities 35.40135.40134.65134.65134.65134.65112.81511.72112.81512.81511.72111.72111.72111.72111.72112.85611.72111.72114141414130130130.007130.041414.05814.07314.0993.5543.57611.2333.62310.0813.6943.7123.7483.8283.8583.47.0618.094.0814.227-20.6864.4574.558.5528.6441.4811.6541.7571.8842.332.8353.0173.3273.3053.7154.0174.1434.1144.454.885.0215.0145.3925.886.0916.7057.16808.03000000000000000000000.422000-2.8780026.78426.36328.91926.53613.51913.53419.554-72.52647.19238.8934.722
Total Non-Current Liabilities 397.148401.324362.902272.638263.114253.21119.292109.96868.18571.808104.971165.288162.248166.801410.726407.868635.50215.71519.36319.40919.45419.499134.994135.039135.091135.16926.85520.91120.9621.01211.16111.20211.23311.26310.08110.1058.1238.1597.4897.51923.54725.38527.694.0814.2274.3144.4574.558.5528.6441.4811.6541.7571.8842.332.8353.0173.3273.3053.7154.0174.1434.1144.454.885.0215.0145.3925.886.0916.7057.16808.03000000.70.70.75.3775.1775.1775.1774.76.2400.0220.0220.0220.0220.4220.4220.4220.4220.42219.06419.06327.98428.28328.91928.93613.51915.53419.554-70.02647.19246.44347.32
Total Liabilities 1,415.0891,564.861,476.9131,382.3711,240.1521,246.2761,013.25989.408819.923805.597797.233889.918953.2241,269.7911,735.1112,159.4662,195.4831,845.7851,782.4231,634.5061,492.5821,711.0171,671.0791,701.7071,673.0511,862.1791,740.9371,730.3181,512.9891,544.0471,427.6491,357.311,215.5481,244.6851,077.9361,110.863945.345954.738843.868793.756665.135791.822919.582495.66513.684556.044540.044574.248501.21544.603542.039508.539521.372508.79523.728517.558546.313537.623583.362542.395510.686537.853561.203559.622575.24562.03588.51617.789573.894578.569601.1574.568517.806508.644542.257556.579536.014529.041523.443572.688554.277525.372517.511540.946506.539481.685467.808420.574270.39176.089180.874214.725197.16315.242272.54227.758191.039200.066166.004147.227149.62160.991165.461197.045199.634152.441162.712157.426360.82121.268119.13491.498
Equity:
Preferred Stock 000012.62311.9470283.5810247.945045.669045.6690169.1860142.389141.327141.843141.652141.65291.17100000000000000000000.0280.0280.02800.0280.0280.028000000000000000000000000000000000000000000000000000000000000000
Common Stock 286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549286.549259.077259.077259.077259.077259.077259.077259.077259.077259.077259.077251.353173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677173.677144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.731144.73196.48787.71687.71687.71687.71687.71687.71687.71687.71685.71885.71877.92566
Retained Earnings -440.257-453.578-385.944-422.117-394.157-404.993-304.038-325.336-247.425-217.664-217.038-322.746-312.149-385.17113.964125.68724.883-4.122173.242164.19226.193244.351294.124123.671101.17673.609436.924387.89358.369340.376344.979266.961298.038281.985240.492148.676147.371133.527121.511104.18181.81273.425-0.503-12.405-15.68-16.453-23.778-28.67-29.05-31.40410.883.29111.62618.41316.26917.20121.19920.09516.06915.56214.93614.21412.61812.06411.78511.60159.16655.84656.62354.5919.8486.05213.62616.9714.22512.6611.67713.1279.5527.22212.86912.2248.89536.31631.28331.89830.99128.31718.46517.2631.69928.36918.72816.42443.59434.31917.39632.26415.53316.18410.1369.8245.2154.211-15.68314.89210.08417.19921.23414.95919.04810.369
Accumulated Other Comprehensive Income/Loss 00368.34989.933-12.623-11.947533.331-283.581568.261-247.945768.967-45.669758.835-45.669624.894-169.186631.538-142.389-141.327-141.843-141.652-141.652-91.17114.08314.57125.33226.46228.45639.67147.84666.72267.10579.08483.43587.25288.964111.988145.738100.822169.179205.268199.884-0.028-0.028-0.02871.986-0.028-0.028-0.028000000000000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 223.111211.828-177.294177.194132.424258.97-354.3131,027.085-354.313515.817-1,389.137826.853-554.545826.853-701.493827.882-428.608959.612-441.8391,015.261-442.164242.514584.576656.939818.16910.42912.597805.609925.806805.609935.65936.033391.466395.817388.44390.151410.689444.438399.522467.879503.969498.585260.168187.294187.858300.566200.218195.283211.089228.598205.863226.523219.844216.997257.101253.908211.346170.882138.167138.203139.105139.381138.588138.769138.084137.635139.551145.685148.02150.445195.312195.236196.262195.104193.007192.743192.167188.828184.153183.799181.99180.956177.736177.365177.365175.438170.087168.95139.893125.353136.014131.724131.497131.958124.269124.269123.798116.296116.03154.068170.958161.452162.301156.768171.375171.375171.169164.543160.143155.744155.922117.48
Total Shareholders Equity 69.40344.79891.6641.625103.064128.578227.154193.45318.697336.757349.558233.718244.316171.295536.487559.663514.362561.279789.706808.291896.908915.0661,074.0771,067.1581,205.8851,270.5771,636.071,589.0291,570.7241,560.9061,567.1771,489.542948.581936.879888.008797.904817.137837.041780.109831.137844.857831.087510.99348.538345.827350.737350.088340.262355.687370.87390.42403.491405.147409.087447.047444.787406.222364.653327.913327.442327.717327.271324.883324.51323.546322.913372.395375.208378.32378.712378.837374.965383.565385.751380.909379.08377.52375.633367.383364.698368.536366.857360.307358.411353.379352.067345.809341.998303.089301.817312.443304.825294.956293.053312.594303.319284.571293.29276.293266.739260.289258.991253.893248.695243.407273.982268.968269.457267.096256.42252.896193.849
Total Equity 154.263128.848167.383127.319184.547207.889316.726279.429406.291424.416394.189276.934284.787214.333603.438619.108539.639653.107874.405873.508968.8151,000.3651,082.4191,096.8341,231.2111,302.2831,703.3471,641.041,619.7921,614.3431,628.4691,555.5521,006.4311,005.546955.193869.871886.545906.113850.688901.733929.559931.157613.523428.769427.8430.552430.557418.677435.82464.719486.506499.715502.121510.81544.387540.642503.287463.61428.383426.761428.079426.799426.224426.229427.742428.43497.461499.457507.122515.746514.507508.619517.475519.123506.403495.13493.599497.078478.218502.229503.844500.985488.889488.31481.889480.886469.586404.146351.77339.544328.836321.087319.678347.501369.307357.163323.321309.198289.754273.072265.236263.53255.874250.322245.057275.533270.496270.889268.523256.42253.903193.849
Total Liabilities & Shareholders Equity 1,569.3531,693.7081,644.2971,509.691,424.71,454.1651,329.9761,268.8371,226.2141,230.0131,191.4211,166.8531,238.011,484.1252,338.5482,778.5742,735.1222,498.8912,656.8282,508.0142,461.3972,711.3822,753.4982,798.542,904.2623,164.4613,444.2853,371.3583,132.7813,158.393,056.1182,912.8622,221.9782,250.2312,033.1281,980.7341,831.891,860.8511,694.5561,695.4891,594.6941,722.9791,533.105924.429941.485986.595970.6992.926937.031,009.3211,028.5451,008.2551,023.4921,019.5991,068.1151,058.21,049.61,001.2331,011.745969.156938.764964.652987.427985.8521,002.982990.461,085.9711,117.2461,081.0161,094.3161,115.6071,083.1861,035.2811,027.7671,048.661,051.7091,029.6131,026.121,001.6611,074.9181,058.1211,026.3571,006.41,029.257988.428962.571937.394824.72622.16515.633509.71535.812516.838662.743641.847584.921514.36509.264455.758420.299414.857424.521421.335447.367444.691427.974433.208428.314360.82377.689373.037285.348