Far East Smarter Energy Co., Ltd.

SSE:600869.SS

4.36 (CNY) • At close April 21, 2025
Overview | Financials

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

2024 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 Q22000 Q42000 Q21999 Q41999 Q21998 Q41998 Q21997 Q41997 Q21996 Q41996 Q21995 Q41995 Q2
Assets:
Current Assets:
Cash & Cash Equivalents 2,801.9023,149.0933,394.7043,450.2493,905.7334,457.014,447.6684,318.4484,469.9864,680.8414,156.2373,386.3253,160.4633,619.4393,956.2793,249.142,781.8462,518.6262,788.7782,592.7212,208.2362,441.8692,993.3482,303.6552,418.8721,967.2151,685.6682,542.9342,117.6662,091.3921,697.6731,913.952,142.1152,927.841,724.6582,497.8582,029.7492,537.5483,255.463,279.951,405.9011,324.3041,593.0162,100.4041,766.0041,492.6512,693.9482,117.772,820.3743,055.3683,420.2334,021.1532,509.2233,106.5782,967.842,709.3422,577.2158.35357.08142.84439.44932.79246.23451.34125.89121.44123.6437.2125.32231.44136.61928.4812.75317.81916.47428.21924.95322.69838.05959.92717.9722.615.02317.58122.92117.45321.63317.16323.07617.14817.46125.88425.77822.36727.54352.52864.95460.45668.1269.745026.227054.0370
Short Term Investments -43.11200-54.16-56.816-59.557-60.1710.032-64.97610488.171300.098-4.1552.0440.0210.3480.17430.5690.20552.161-8.695-4.6970.6620.035-6.919-6.065-6.161-7.007-1.5660.007-0.2710.1041.0021.1960.8183.2930.7950.8740.0950.8460.6860.9680.8360.9890.990.8117.7941.86282.709318.33100000000000000000000059.99300002.0011.8900000000000000000000000100045.030
Cash and Short Term Investments 2,801.9023,149.0933,394.7043,450.2493,905.7334,457.014,447.6684,318.484,469.9864,690.8414,156.2373,686.4233,160.4633,621.4833,956.33,249.4892,782.0192,549.1952,788.9832,644.8822,208.2362,441.8692,994.012,303.6892,418.8721,967.2151,685.6682,542.9342,117.6662,091.3991,697.6731,914.0542,143.1172,929.0361,725.4772,501.152,030.5452,538.4223,255.5553,280.7961,406.5871,325.2721,593.8522,101.3931,766.9941,493.4612,701.7422,119.6322,903.0843,373.6993,420.2334,021.1532,509.2233,106.5782,967.842,709.3422,577.2158.35357.08142.84439.44932.79246.23451.34125.89121.44123.6437.2125.32231.44136.61928.4812.75317.81916.47428.21926.95324.58838.05959.92717.9722.615.02317.58122.92117.45321.63317.16323.07617.14817.46125.88425.77822.36727.54352.52864.95460.45668.1269.7450126.227099.0670
Net Receivables 7,682.9297,235.0056,482.4446,429.3526,700.6267,249.7995,762.9055,612.5395,689.4967,023.7114,411.5846,336.8795,334.5135,893.0244,908.2025,762.195,214.3124,931.6784,536.924,812.7644,767.2274,834.4035,410.9675,758.7385,681.1126,549.1686,101.13606,700.6746,623.4845,622.7125,204.0315,530.4885,350.6044,035.5654,355.1693,848.494,039.6283,483.3633,604.1863,803.4623,691.7133,453.1483,534.2893,600.3083,470.3273,403.3433,471.45500000000000133.70400000000000000161.834000000169.906011.6790000133.079128.456156.029175.305121.5952.9967.180.9411.39113.7353.4143.87902.50303.1650
Inventory 3,245.8393,060.6133,217.9922,903.1783,180.8883,102.3762,966.4032,573.9212,899.3222,823.3372,784.442,612.8022,876.5532,561.8042,200.3041,955.5613,072.083,179.9412,573.9852,597.5562,578.5952,437.2822,478.8792,601.5192,915.7323,169.9672,862.4652,787.52,937.3972,360.4621,947.4291,651.2651,797.8461,675.7061,284.0741,133.3921,043.648999.142881.878917.7521,018.827935.075906.771968.1511,160.9921,064.951,087.1411,124.9921,194.5861,072.8861,153.3571,180.31,426.6351,290.5871,255.5111,037.8521,171.51346.00231.94147.3326.39624.73828.08641.539.53149.61649.4656.52358.34450.94549.29744.03134.78432.0235.57139.59640.95231.43632.95832.80231.04534.43735.02738.32537.55335.50127.03736.72845.34242.48241.85747.50144.80450.39338.40942.46940.63339.62447.11449.622025.208060.3940
Other Current Assets 845.1761,410.4371,541.1341,268.2891,463.241,370.0021,401.2781,417.5321,976.9462,005.6152,117.1981,933.731,429.5741,304.3441,511.1271,175.911,472.7551,333.8631,382.3761,249.4041,516.5711,181.1711,204.6411,165.2561,402.3126,958.9161,410.3057,395.498989.674776.1511,340.195742.348954.811777.9891,153.511578.05808.036721.131,188.558971.853852.209690.581792.096620.6871,049.281,435.3991,362.6571,110.0464,063.1353,851.2024,709.6224,630.074,549.6094,400.243,519.943,562.3413,680.509103.937109.1892,703.87790.3787.08478.64975.851141.352115.61102.7195.096111.054104.26498.69124.956136.115114.415131.908104.774117.595111.534125.244118.369178.484173.786147.748125.13168.328147.194161.58141.91345.80742.83742.72235.02260.574179.631181.076159.379138.611131.83133.001122.126232.409116.034224.99857.706100.899
Total Current Assets 14,575.84614,853.14914,636.27514,051.06715,250.48715,298.76214,578.25313,922.47215,035.7515,113.64113,469.45813,104.79312,801.10412,674.31512,575.93311,483.23912,541.16711,994.67711,282.26411,304.60511,070.62910,894.72511,630.75211,826.86612,418.02812,096.09812,059.57412,725.93312,745.41111,258.59410,014.4899,014.8379,993.87410,220.7728,198.6278,567.7627,730.7198,301.8228,809.3548,774.5877,081.0866,813.2316,745.8677,224.5197,577.5756,968.6948,109.7057,479.4978,160.8058,297.7879,283.2129,831.5238,485.4668,797.4057,743.2917,309.5357,429.232208.292198.211211.109156.215144.615152.97168.693206.774186.667175.81188.829194.72186.65184.606197.466183.652164.254183.953172.588185.501167.558196.26211.097227.499230.822197.799192.715228.802200.148210.251195.804247.304230.923258.069271.072252.751255.388248.002255.318245.589243.996251.65245.373232.409269.972224.998220.332100.899
Non-Current Assets:
Property, Plant & Equipment, Net 4,036.4014,522.413,836.1343,778.6073,600.7953,417.4013,256.5343,089.9832,477.6512,353.9972,365.6912,426.2933,282.2513,360.8693,338.0143,401.023,269.7693,321.4023,364.0023,425.8493,386.0543,433.0833,428.663,341.3443,063.8192,738.8152,601.772,537.9122,321.8192,200.8262,198.3562,140.2192,207.0242,166.9852,190.0642,199.472,173.4052,215.522,248.5412,250.392,019.5061,893.7161,859.0931,780.5931,648.1411,568.4841,396.6011,343.3691,157.1251,014.144853.31851.07942.651906.409835.276812.818768.00260.265.666.26867.40268.50869.33270.43473.22974.31675.72875.8590.90192.0192.96394.34995.80797.33298.70999.53896.57197.23299.00399.12886.49486.68786.30687.38288.90189.81589.64889.62395.09693.12497.49293.39168.17555.61735.59835.68736.12635.49434.36933.85131.02429.8635.0824.98316.035
Goodwill 603.884603.884603.884603.884603.884603.884603.884603.884603.884603.884603.884603.884649.241649.241649.241649.2411,517.5021,517.5021,517.5021,517.5021,710.0781,733.4671,733.4671,733.4671,925.6981,925.6981,925.6981,925.6981,942.8331,344.1091,318.6651,318.6651,332.3631,332.3631,332.3631,332.363391.323391.323391.323391.323387.70924.624.624.624.624.624.624.6000000000000000000000000000000000000000000000000000000000
Intangible Assets 747.805752.775758.84764.763754.972689.623696.16625.925579.795584.065587.555592.111612.878618.966624.636630.131636.205644.083649.618654.558653.137658.637664.375669.722666.554675.817681.163686.035465.863469.905471.57475.184475.25479.821484.213488.641342.367346.003348.654321.64354.767257.58260.173261.478265.062235.137219.232145.49289.63590.44586.1679.53676.75375.29175.94876.53676.8910.7070.8680.933.8063.8093.9153.9794.1274.1914.2554.324.6294.5324.5964.664.7554.824.8844.9483.8873.8913.8953.8994.1914.1584.2034.2064.2494.2544.2974.3024.3832.8192.8252.83016.67617.3259.6158.5478.1087.2556.46605.74503.1313.03
Goodwill and Intangible Assets 1,351.6891,356.6591,362.7241,368.6471,358.8561,293.5071,300.0451,229.811,183.6791,187.9491,191.4391,195.9951,262.1191,268.2081,273.8771,279.3732,153.7072,161.5862,167.122,172.062,363.2152,392.1042,397.8422,403.1892,592.2522,601.5152,606.8612,611.7332,408.6961,814.0131,790.2351,793.8491,807.6131,812.1841,816.5771,821.005733.69737.326739.977712.963742.477282.18284.774286.079289.663259.738243.833170.09389.63590.44586.1679.53676.75375.29175.94876.53676.8910.7070.8680.933.8063.8093.9153.9794.1274.1914.2554.324.6294.5324.5964.664.7554.824.8844.9483.8873.8913.8953.8994.1914.1584.2034.2064.2494.2544.2974.3024.3832.8192.8252.83016.67617.3259.6158.5478.1087.2556.46605.74503.1313.03
Long Term Investments 189.806187.451241.574247.812249.605252.526253.368195.316381.339331.739010.09236.582230.439232.884233.85260.568235.666276.581224.1285.272254.358254254.251257.547257.037232.797232.172236.882224.98254.289146.617137.44135.094135.582131.908117.10996.60495.31183.0679.4777.98973.2273.06853.12853.30846.35252.284-81.656-317.277000000000000000000000-11.325000052.84852.7890000000000000000000000000-43.4490
Tax Assets 282.621408.452260.085252.344290.923293.347278.812276.812249.965236.054234.467246.895265.611286.677293.734288.927392.633403.579403.69385.447414.666395.11374.557368.667366.489349.238335.608361.69322.259295.304283.665285.815267.617260.193250.436247.673211.47209.538195.02193.523169.375164.379150.024159.445137.475137.315136.997135.768159.656103.59384.81884.81873.55679.25679.25682.45168.9545.1795.1225.1224.7645.3224.7644.76412.00512.00512.00512.00516.40816.40816.40811.32500002.0011.89000000000000000000000000045.030
Other Non-Current Assets 570.9144.849596.132379.779287.624263.9266.643350.663144.979208.136664.997625.481304.812294.261225.945174.242142.696171.313122.441161.167194.583193.26188.715175.91297.279483.359352.874396.055503.941340.001155.531229.028193.739203.169187.711194.607167.352190.576211.765228.545252.68401.562375.403432.17416.90717.3424.93619.61794.223329.99312.86513.01413.20513.3213.46913.61827.39121.94122.10922.25827.42527.57427.72227.87136.52236.77136.8236.96931.81431.83830.90848.67852.42252.64253.28353.4290.0970.05355.3855.3833.02633.02679.38578.28950.32850.32850.22750.22854.58657.75860.31454.38948.57751.48950.77452.2552.35152.71558.23557.71967.81713.07134.05326.145113.632
Total Non-Current Assets 6,431.4316,479.8226,296.6496,027.195,787.8045,520.685,355.45,142.5844,437.6134,317.8754,456.5944,504.7545,351.3755,440.4535,364.4555,377.4126,219.3736,293.5476,333.8346,368.6246,643.796,667.9156,643.7746,543.3616,577.3876,429.9646,129.9096,139.5635,793.5974,875.1244,682.0774,595.5284,613.4334,577.6244,580.374,594.6623,403.0263,449.5653,490.6133,468.4823,263.5072,819.8262,742.5142,731.3582,145.3142,036.1851,848.7191,721.1311,418.9841,220.8981,037.1531,028.4381,106.1651,074.2761,003.948985.422941.23988.02893.69994.577103.397105.213105.733107.049125.883127.284128.808129.143143.752144.788144.875147.687152.985154.793156.876157.915155.404155.856158.278158.407123.71123.871169.894169.878143.479144.398144.172144.153154.065153.701160.63150.61116.752123.782103.69797.55397.02496.31899.85998.03598.84148.67669.13355.84132.696
Total Assets 21,007.27821,332.9720,932.92420,078.25721,038.29120,819.44219,933.65319,065.05619,473.36319,431.51617,926.05217,609.54718,152.47918,114.76817,940.38816,860.65118,760.53918,288.22417,616.09817,673.22917,714.41817,562.63918,274.52618,370.22718,995.41518,526.06118,189.48318,865.49618,539.00816,133.71814,696.56613,610.36414,607.30714,798.39712,778.99713,162.42311,133.74511,751.38712,299.96712,243.06910,344.5939,633.0579,488.3819,955.8779,722.8899,004.8789,958.4239,200.6289,579.7899,518.68510,320.36410,859.9619,591.6319,871.688,747.248,294.9578,370.472296.32291.911305.686259.612249.827258.703275.742332.656313.951304.619317.973338.471331.439329.481345.154336.637319.047340.83330.503340.905323.414354.538369.505351.209354.693367.692362.593372.281344.546354.423339.957401.369384.624418.699421.682369.503379.17351.699352.871342.613340.314351.508343.408331.249318.648294.13276.172233.595
Liabilities & Equity:
Current Liabilities:
Account Payables 4,835.2185,740.5965,489.865,395.5745,642.845,478.0374,503.7674,885.2245,493.1045,140.0914,623.8884,928.3215,090.4444,601.6084,680.4244,354.7973,956.4673,314.0512,793.6342,967.1512,651.2072,727.5282,292.012,542.5072,422.2322,694.5192,659.2133,091.6752,982.8741,597.2591,585.9461,609.1392,159.6351,964.9971,527.5641,492.9641,133.4521,099.318911.5321,119.28764.733580.921686.228591.505623.706612526.304499.878434.626409.627299.528364.085620.793645.309658.397682.354876.61338.57335.405513.25331.33830.3627.37233.69919.63821.51828.45333.99165.01256.48467.12556.27563.54259.83456.26848.72143.45746.02444.04839.05148.80850.53451.48952.09348.01645.5743.60949.15345.86233.28434.58234.27223.68132.1222.2821.80118.83918.24612.54711.685010.14505.4360
Short Term Debt 5,300.1775,509.1456,485.3745,965.8815,661.6675,929.9425,426.0975,554.6265,504.5525,836.4635,954.0925,480.2575,388.6036,282.5155,899.0945,074.6375,092.9484,987.0325,354.6764,945.8964,945.6795,185.7956,288.2745,932.7725,258.884,511.5363,830.4313,868.43,540.0512,026.8832,153.8011,923.0512,432.952,772.8053,337.6443,625.2863,926.2514,586.7625,507.935,337.4653,7553,952.8973,515.464,234.8364,269.1273,792.8224,387.0123,672.6784,548.6043,9924,508.7075,057.6565,369.465,586.854,935.854,455.5574,3976571.58669.5788294.311479.785.8592.5808076.7591.25747998.5115.02599.9101.95129.2115.35139.27105.79152.6796.5957.43103.13101.8739.8335.7473741.241.641.648.646.637.639.373.673.63052.73030.450
Tax Payables 83.37947.44171.19677.867115.986158.553180.551153.564137.822109.552139.095182.382285.355212.84292.23257.407272.042235.286299.905297.945263.833221.142198.502220.162179.996105.11590.529137.159176.099132.73140.676148.198205.097190.445219.933252.367154.728116.393160.145167.303146.431174.39168.884176.37468.86748.959168.039124.80186.97474.347112.38164.744112.581103.594120.259129.04696.81329.95919.35916.6847.4017.4312.32313.4198.7238.5788.3048.4623.9034.5912.268.1634.4025.2466.1456.6965.5315.3587.0839.21.1591.2690.5222.8260.0750.3740.7570.6351.1531.2371.4832.51712.28811.5526.6028.1674.4776.5817.2046.092012.284011.5710
Deferred Revenue 01,212.2811,240.6322,043.8262,282.6392,067.4491,296.113885.6241,263.666002,017.2522,284.1322,166.5522,196.5282,118.6772,683.932,776.811,054.0861,167.8471,185.5881,120.6021,175.0421,585.9931,508.6371,136.9291,145.5761,324.641,304.1391,160.0811,020.1791,085.1321,024.5051,032.3241,412.5271,573.046876.261745.004721.137777.9121,021.975816.895755.268850.575706.639624.252740.446730.105663.7871,141.125718.766745.218439.863349.595403.585514.56456.65693.002105.43289.07797.13267.60964.37259.78161.72258.30443.45425.66716.83318.32715.91528.56947.99937.20144.91525.83446.77328.80935.29844.43652.20638.8339.04127.8242.10222.79334.93612.71417.8759.77128.49623.23131.90222.01418.75116.8711.84112.22827.09721.235024.569036.2930
Other Current Liabilities 4,010.2173,159.6412,479.5971,629.1892,390.8531,309.9273,461.2532,159.4791,225.7342,657.2252,464.922493.8482,661.66879.044325.181720.4921,697.647516.4182,750.5961,483.6622,829.4492,367.643868.442,463.896813.8351,882.9662,519.4852,642.452,336.7911,788.2011,349.7411,905.3361,750.639999.5241,024.4092,571.044799.335957.45793.999590.4891,723.848704.97957.812710.06790.2421,411.1241,608.0871,650.791,619.1041,972.8781,835.4461,761.2581,358.0381,538.2971,2361,323.4871,288.33363.44187.6514,701.02991.31460.23352.6546.71456.69473.43638.17840.88817.35419.57814.48121.46947.80232.10838.90820.71454.90837.12741.92876.5951.81383.5639.08387.599100.92524.75134.76572.95228.19110.32929.48224.13164.3656.84753.98351.4897.9496.13620.52115.41286.70112.39169.75124.84429.315
Total Current Liabilities 14,228.99214,456.82314,526.02714,077.93815,110.0514,943.90913,571.66812,752.89313,624.87713,743.33113,181.99713,102.0613,426.0713,342.55913,393.45812,526.0112,527.21611,829.59611,198.81110,853.23510,690.16810,502.10810,822.26811,152.01510,183.589,194.1369,099.6579,739.6849,035.8157,337.4426,250.3425,585.7236,548.326,960.0957,522.0767,941.6616,890.0267,504.9278,094.7437,992.4496,390.0126,230.0736,083.6526,563.356,458.5815,864.9046,689.4415,948.1486,689.3086,448.8526,756.0617,347.7437,460.8727,874.056,950.5066,590.4446,658.759196.972213.914229.091199.554176.023174.345188.132199.055183.231160.785175.842166.268160.654160.616177.157189.745176.188199.821191.157203.796190.46222.258240.192241.05241.152243.764239.108206.446173.825181.001162.57110.90791.851102.547102.121141.928142.119131.464128.05868.86470.263113.872106.81986.70187.5569.75172.30129.315
Non-Current Liabilities:
Long Term Debt 1,309.6341,506.18521.94234.22781.99380.4121,391.0121,172.995682682.03213.11913.97245.59396.852359297.832304.032689.192648.5491,167.087963.5161,161.6761,669.091,586.3482,906.1912,938.5342,817.4332,538.0762,695.0562,416.8692,031.3211,775.5381,601.2971,716.243172.95504.272155.85560.684178.75600.37200006444215.32343.72225.01143.851121.478111.66373.85870850094010101000002020202000000000000040.7547.5494910010011011024.00872.5282.52842.528400.9990.40801.00100.30
Deferred Revenue Non-Current 422.753424.716396.707366.039373.206373.406342.247319.351272.368269.833278.06278.536269.216271.58275.015278.183282.408284.219282.706285.367106.627107.092107.626108.022346.72747.78648.29748.62715.19415.5715.94716.32114.5314.96415.89615.65536.20332.64331.45533.34234.66533.66533.66521.939255.271204.336198.33202.2120206.487194.084193.9260000193.21500-94.05800000000000-0.438000000000000000000000000000000000
Deferred Tax Liabilities Non-Current 9.589105.73810.53511.00511.54612.08612.61613.14113.61314.35914.91715.16219.18319.78520.4321.19321.20220.08820.85821.62822.20623.02123.83624.65327.90828.79429.67930.52843.10815.84516.33916.85221.86922.48123.01524.29312.47313.00713.15413.57910.75310.93311.611.29111.82812.01212.3712.5780.8250.8250.8250.82500000.154000.058000000000000.438000000000000000000000000000000000
Other Non-Current Liabilities 558.30361.144699.823634.926609.764633.918661.526719.724543.5536.811518.693370.165438.901460.88483.661453.19453.863484.829518.06553.14640.699574.965593.386518.647402.666633.843593.106500.111638.596445.83489.526525.915547.732598.907608.362320.462682.974705.023649.983671.524640.89424.95325.942256.07721.31420.97421.97522.09110.58310.58310.58310.583197.064181.677170.019148.58511.530.10.1-93.9580.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.10.1000000000.00700.0320.0210.01100.0690.780.6040.7220.9811.3940.180.71.10801.9171.5750.35
Total Non-Current Liabilities 2,300.2791,992.041,629.0051,246.1971,076.5081,099.8221,791.991,877.8161,511.4811,503.034824.79677.834972.8891,149.0981,138.1071,050.3981,061.5051,332.5591,470.1721,809.4191,733.0481,866.7542,393.9382,237.6713,683.4923,553.933,488.5153,117.3433,391.9542,894.1152,553.1332,142.5692,185.4292,081.464820.222864.682887.499910.973873.342947.444686.312298.104271.304289.308294.413241.322236.675240.88226.731261.617230.504249.185318.542293.34243.877218.585289.8990.10.10.10.110.110.110.10.10.10.10.120.120.120.120.10.10.10.10.10.10.100000040.7547.549.00749100.032100.021110.01111024.0777.783.1323.2543.50941.3941.1791.1081.1081.0011.9171.8750.35
Total Liabilities 16,529.27116,448.86316,155.03215,324.13516,186.55816,043.73115,363.65714,630.70915,136.35815,246.36514,006.78713,779.89314,398.95914,491.65714,531.56413,576.40813,588.72213,162.15612,668.98312,662.65312,423.21612,368.86213,216.20613,389.68513,867.07312,748.06612,588.17212,857.02712,427.76910,231.5578,803.4757,728.2928,733.7499,041.5598,342.2998,806.3437,777.5258,415.9018,968.0858,939.8937,076.3246,528.1786,354.9566,852.6586,752.9956,106.2266,926.1166,189.0286,916.0396,710.4696,986.5657,596.9287,779.4148,167.397,194.3836,809.0296,948.658197.072214.014229.191199.654186.123184.445198.232199.155183.331160.885175.942186.368180.754180.716197.257189.845176.288199.921191.257203.896190.56222.258240.192241.05241.152243.764239.108247.196221.325230.008211.57210.939191.872212.558212.121166.005149.899134.596131.308112.373111.657115.052107.92787.80988.55271.66874.17629.665
Equity:
Preferred Stock 00000000000000000.0010.0010.0010.0010000000000000000000000000000000000000000000000000000000000000000000000000000000000000
Common Stock 2,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,219.3532,082.9892,082.989990.043990.043990.043990.043990.043990.043990.043990.043990.043990.043990.043990.043990.043495.022495.022495.022427.433427.433427.433427.433427.43312012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012012060
Retained Earnings 634.761604.307914.288889.411991.923926.401727.653607.258577.832436.888175.53888.928-19.464-140.111-322.288-441.971,434.9131,392.2681,219.9021,287.2281,563.9941,439.6511,321.921,245.8731,392.0221,315.991,164.4551,094.091,210.3781,171.831,167.1891,155.3221,152.6621,076.038955.268868.599700.477612.867533.852450.556459.457371.803401.643368.101253.481183.085313.518295.938448.257592.7511,104.2271,033.4691,029.539921.611770.14703.25638.668-22.201-43.577-44.987-64.68-60.946-50.566-47.2717.8815.00418.11116.4210.7239.2858.32410.06413.4779.4446.6145.139-76.773-80.927-81.508-84.475-105.693-102.332-92.068-92.376-88.408-90.263-89.109-85.131-23.527-21.083-8.008-4.437-10.33213.6623.9388.2215.36213.28221.3720.40830.96717.72418.5184.78520.582
Accumulated Other Comprehensive Income/Loss 0733.4861,565.043679.7621,515.208635.7131,488.401608.7441,430.057561.021,430.463561.0291,426.513554.4431,404.130.008-0.001-0.001-0.001-0.0010000-0-000-0-00-0-0-000-00-0-0-0-0-0-0-0-000000000000000000000000000000000000000000000000000000000000
Other Total Stockholders Equity 1,619.7811,610.34101,556.61601,505.14901,478.1801,430.4560869.4360869.4360869.4361,391.6651,391.6661,391.6651,402.8651,391.667869.4361,391.6661,391.6661,364.621,889.6831,888.7032,273.6342,252.3132,252.3132,252.3132,252.3132,253.4082,252.3131,206.9191,206.9191,349.3851,573.441,464.7111,507.2831,507.2831,507.2831,507.2831,507.2831,507.2831,646.0541,646.0541,646.0541,224.1561,719.1781,733.251,733.25353.941353.941353.941353.941354.4030.1320.1321,107.3343.1523.1523.1523.1523.9563.9563.95611.19519.70619.70618.78816.18511.5411.5412.5212.5291.68391.68391.68391.68394.04594.04594.045103.62691.51991.51991.51991.51991.49791.49791.83891.49791.442113.489.63189.63192.83488.95693.03993.03990.35590.35582.04677.211123.349
Total Shareholders Equity 4,473.8954,4344,698.6834,665.384,726.4834,650.9034,435.4074,304.7914,227.2414,086.6973,825.3543,738.7463,626.4013,503.1213,301.1953,181.5135,045.935,003.2864,830.924,898.2465,175.0135,050.674,932.9394,856.8924,975.9955,425.0265,272.5115,587.0765,682.0445,643.4965,638.8555,626.9885,625.4235,547.7044,245.1764,158.5073,206.1543,176.353,154.8553,114.1313,121.7773,034.1233,063.9623,030.4212,889.5792,819.1822,949.6152,925.5352,662.4572,806.953,332.4993,261.7411,810.9121,702.9841,551.5131,484.6231,420.50497.93176.55575.14558.47262.20572.58675.88131.837128.96142.067140.376150.429148.991147.112146.249145.016140.984139.134137.659134.91130.755130.174127.207108.352111.713121.976121.668123.111121.256122.41126.388187.971190.414203.83207.06201.11227.25213.569217.851228.195226.673234.409233.446241.322228.08220.564201.997203.93
Total Equity 4,478.0074,459.3914,777.8924,754.1224,851.7334,775.7114,569.9964,434.3474,337.0054,185.1513,919.2663,829.6543,753.523,623.1113,408.8233,284.2425,171.8185,126.0684,947.1165,010.5765,291.2025,193.7785,058.324,980.5425,128.3425,777.9965,601.3116,008.4696,111.2395,902.1615,893.0915,882.0725,873.5585,756.8384,436.6984,356.083,356.223,335.4873,331.8823,303.1763,268.2693,104.8793,133.4263,103.2192,969.8942,898.6523,032.3073,011.5992,663.752,808.2163,333.7993,263.0331,812.2171,704.291,552.8561,485.9281,421.81399.24877.89776.49559.95863.70474.25977.51133.501130.62143.734142.031152.103150.685148.765147.896146.792142.759140.909139.246137.009132.855132.28129.313110.159113.541123.928123.485125.084123.221124.415128.387190.43192.752206.141209.561203.498229.271217.103221.563230.24228.657236.457235.481243.441230.096222.463201.997203.93
Total Liabilities & Shareholders Equity 21,007.27821,332.9720,932.92420,078.25721,038.29120,819.44219,933.65319,065.05619,473.36319,431.51617,926.05217,609.54718,152.47918,114.76817,940.38816,860.65118,760.53918,288.22417,616.09817,673.22917,714.41817,562.63918,274.52618,370.22718,995.41518,526.06118,189.48318,865.49618,539.00816,133.71814,696.56613,610.36414,607.30714,798.39712,778.99713,162.42311,133.74511,751.38712,299.96712,243.06910,344.5939,633.0579,488.3819,955.8779,722.8899,004.8789,958.4239,200.6289,579.7899,518.68510,320.36410,859.9619,591.6319,871.688,747.248,294.9578,370.472296.32291.911305.686259.612249.827258.703275.742332.656313.951304.619317.973338.471331.439329.481345.154336.637319.047340.83330.503340.905323.414354.538369.505351.209354.693367.692362.593372.281344.546354.423339.957401.369384.624418.699421.682369.503379.17351.699352.871342.613340.314351.508343.408331.249318.648294.13276.172233.595