Bukit Sembawang Estates Limited
SGX:B61.SI
3.82 (SGD) • At close September 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
| 2024 Q4 | 2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2003 Q4 | 2003 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 452.243 | 356.62 | 179.279 | 533.114 | 522.185 | 702.575 | 717.205 | 474.594 | 280.223 | 245.205 | 209.96 | 152.765 | 43.604 | 75.349 | 76.897 | 107.678 | 16.037 | 226.975 | 236.379 | 353.204 | 365.378 | 383.29 | 400.595 | 448.034 | 369.365 | 392.153 | 348.066 | 363.201 | 251.73 | 320.452 | 287.578 | 216.703 | 99.674 | 98.073 | 77.818 | 160.604 | 17.9 | 157.533 | 170.559 | 345.097 | 298.438 | 284.439 | 242.418 | 173.524 | 205.257 | 203.315 | 151.296 | 117.025 | 12.466 | -8.033 | 4.779 |
| Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.066 | 0 |
| Cash and Short Term Investments
| 452.243 | 356.62 | 179.279 | 533.114 | 522.185 | 702.575 | 717.205 | 474.594 | 280.223 | 245.205 | 209.96 | 152.765 | 43.604 | 75.349 | 76.897 | 107.678 | 16.037 | 226.975 | 236.379 | 353.204 | 365.378 | 383.29 | 400.595 | 448.034 | 369.365 | 392.153 | 348.066 | 363.201 | 251.73 | 320.452 | 287.578 | 216.703 | 99.674 | 98.073 | 77.818 | 160.604 | 17.9 | 157.533 | 170.559 | 345.097 | 298.438 | 284.439 | 242.418 | 173.524 | 205.257 | 203.315 | 151.296 | 117.025 | 12.466 | 8.033 | 4.779 |
| Net Receivables
| 198.766 | 91.547 | 14.378 | 5.18 | 3.32 | 2.456 | 33.001 | 6.93 | 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 | -1,108.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.764 | 0 |
| Inventory
| 711.942 | 856.485 | 1,025.183 | 835.772 | 910.161 | 871.237 | 963.624 | 1,136.235 | 1,246.397 | 1,270.957 | 1,226.927 | 1,281.32 | 1,304.353 | 979.726 | 1,035.207 | 1,090.756 | 857.742 | 811.13 | 1,001.783 | 994.962 | 997.02 | 976.364 | 913.519 | 949.759 | 941.883 | 957.34 | 927.568 | 1,036.74 | 1,040.717 | 1,027.296 | 1,006.923 | 1,138.91 | 1,118.445 | 1,196.942 | 1,198.021 | 1,137.697 | 1,083.29 | 1,058.482 | 0 | 0 | 1,123.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 260.189 | 0 |
| Other Current Assets
| -651.009 | -1,304.652 | -1,333.569 | -1,374.066 | -533.43 | -705.031 | -761.972 | -481.524 | 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 | 1,067.862 | 1,011.008 | 1,123.999 | 1,090.635 | 1,118.771 | 1,194.588 | 1,201.861 | 1,233.752 | 1,337.661 | 1,354.59 | 1,342.2 | -9.797 | -4.779 |
| Total Current Assets
| 1,374.732 | 1,323.812 | 1,350.154 | 1,388.698 | 1,445.444 | 1,580.613 | 1,733.117 | 1,661.022 | 1,612.224 | 1,617.388 | 1,567.739 | 1,541.13 | 1,517.163 | 1,245.566 | 1,222.303 | 1,210.855 | 1,064.668 | 1,042.795 | 1,293.422 | 1,380.803 | 1,386.892 | 1,381.271 | 1,389.855 | 1,459.812 | 1,446.157 | 1,370.154 | 1,347.288 | 1,414.599 | 1,385.454 | 1,380.975 | 1,338.442 | 1,357.868 | 1,328.951 | 1,299.186 | 1,285.951 | 1,307.856 | 1,242.334 | 1,219.976 | 1,252.703 | 1,445.147 | 1,438.322 | 1,415.567 | 1,414.724 | 1,401.402 | 1,428.308 | 1,629.231 | 1,504.596 | 1,476.112 | 1,427.185 | -0 | 0 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 212.521 | 208.624 | 212.411 | 210.081 | 212.355 | 202.206 | 204.052 | 208.226 | 210.777 | 255.299 | 255.917 | 257.488 | 258.277 | 261.439 | 243.239 | 241.781 | 241.284 | 241.032 | 0.223 | 0.252 | 0.102 | 0.141 | 0.176 | 0.121 | 0.079 | 0.087 | 0.095 | 0.116 | 0.132 | 0.154 | 0.183 | 0.177 | 0.204 | 0.203 | 0.207 | 0.221 | 0.268 | 0.293 | 0.317 | 0.095 | 0.119 | 0.144 | 0.127 | 0.143 | 0.155 | 0.173 | 0.169 | 0.183 | 0.198 | 6.173 | 6.293 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 8.553 | 8.573 | 13.019 | 11.684 | 12.404 | 11.976 | 10.903 | 13.417 | 11.287 | 4.87 | 3.544 | 2.461 | 2.461 | 3.716 | 11.656 | 12.998 | 16.814 | 18.69 | 21.165 | 22.264 | 23.76 | 22.954 | 24.029 | 20.667 | 7.324 | 4.982 | 4.408 | 6.067 | 3.388 | 1.208 | 0.772 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.244 | 0.25 | 0.25 | 0.25 | 0.25 | 0.224 | 0.224 | 0.224 | 0.224 | 1.197 | 1.197 | 1.197 | 1.394 | 0 | 1.595 |
| Other Non-Current Assets
| -221.074 | 2.917 | 2.998 | 3.079 | 3.16 | 3.242 | 3.323 | 3.404 | 3.485 | 3.525 | 3.566 | 3.609 | 3.649 | 3.69 | 3.73 | 3.771 | 3.811 | 3.85 | 3.891 | 3.932 | 3.973 | 4.013 | 4.054 | 4.094 | 4.135 | 4.174 | 4.121 | 4.161 | 4.202 | 4.242 | 4.282 | 4.322 | 4.362 | 4.402 | 4.442 | 4.482 | 4.522 | 4.563 | 4.603 | 4.643 | 4.683 | 6.76 | 48.273 | 53.845 | 52.937 | 52.44 | 48.493 | 45.782 | 118.492 | -6.173 | -7.888 |
| Total Non-Current Assets
| 223.91 | 220.114 | 228.428 | 224.844 | 227.919 | 217.424 | 218.278 | 225.047 | 225.549 | 263.694 | 263.027 | 263.558 | 264.387 | 268.845 | 258.625 | 258.55 | 261.909 | 263.572 | 25.279 | 26.448 | 27.835 | 27.108 | 28.259 | 24.882 | 11.538 | 9.243 | 8.624 | 10.344 | 7.722 | 5.604 | 5.237 | 4.743 | 4.81 | 4.849 | 4.893 | 4.947 | 5.034 | 5.106 | 5.17 | 4.988 | 5.052 | 7.128 | 48.624 | 54.212 | 53.316 | 53.81 | 49.859 | 47.162 | 120.084 | 6.173 | 0 |
| Total Assets
| 1,598.642 | 1,543.926 | 1,578.582 | 1,613.542 | 1,673.363 | 1,798.037 | 1,951.395 | 1,886.069 | 1,837.773 | 1,881.082 | 1,830.766 | 1,804.688 | 1,781.55 | 1,514.411 | 1,480.928 | 1,469.405 | 1,326.577 | 1,306.367 | 1,318.701 | 1,407.251 | 1,414.727 | 1,408.379 | 1,418.114 | 1,484.694 | 1,457.695 | 1,379.397 | 1,355.912 | 1,424.943 | 1,393.176 | 1,386.579 | 1,343.679 | 1,362.611 | 1,333.761 | 1,304.035 | 1,290.844 | 1,312.803 | 1,247.368 | 1,225.082 | 1,257.873 | 1,450.135 | 1,443.374 | 1,422.695 | 1,463.348 | 1,455.614 | 1,481.624 | 1,683.041 | 1,554.455 | 1,523.274 | 1,547.269 | 289.547 | 275.881 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 23.169 | 49.309 | 9.303 | 42.749 | 4.479 | 59.83 | 8.537 | 119.508 | 12.332 | 91.171 | 67.029 | 67.204 | 26.959 | 61.096 | 68.144 | 73.096 | 33.14 | 79.607 | 90.658 | 98.01 | 22.517 | 110.544 | 113.117 | 130.616 | 25.479 | 73.291 | 69.98 | 72.171 | 2.801 | 82.492 | 64.472 | 77.021 | 0.422 | 55.711 | 58.328 | 63.27 | 9.667 | 64.327 | 64.679 | 55.079 | 48.511 | 32.189 | 28.69 | 33.497 | 42.87 | 31.436 | 27.791 | 26.565 | 142.166 | 0 | 0 |
| Short Term Debt
| 0.419 | 0.398 | 25.477 | 0.385 | 0.481 | 0.389 | 0.374 | 0.397 | 0.496 | 0.29 | 0.323 | 0 | 15.4 | 0 | 13 | 117.6 | 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 | 135.179 | 134.989 | 134.8 | 0 | 98.25 | 95.38 |
| Tax Payables
| 1.272 | 1.726 | 3.405 | 13.672 | 19.314 | 28.574 | 37.26 | 46.456 | 44.833 | 33.482 | 27.851 | 14.866 | 0.127 | 1.095 | 2.804 | 0.735 | 0.735 | 0.312 | 13.112 | 26.073 | 25.713 | 23.236 | 35.75 | 36.734 | 20.901 | 17.298 | 27.193 | 29.725 | 29.353 | 26.85 | 31.816 | 25.073 | 25.615 | 7.179 | 11.536 | 19.744 | 17.821 | 18.924 | 25.709 | 32.222 | 16.291 | 12.217 | 21.298 | 31.607 | 26.247 | 25.584 | 7.336 | 0.938 | 0.018 | 0 | 0 |
| Deferred Revenue
| 14.468 | 16.992 | 39.348 | 37.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 34.192 | 1.726 | 28.797 | 13.672 | 54.606 | 28.829 | 110.878 | 47.076 | 146.904 | 33.956 | 27.851 | 14.866 | 36.535 | 8.847 | 2.804 | 0.735 | 44.206 | 0.312 | 13.112 | 26.073 | 115.006 | 23.236 | 35.75 | 36.734 | 136.47 | 17.298 | 27.193 | 29.725 | 101.335 | 26.85 | 31.816 | 25.073 | 90.939 | 7.179 | 11.536 | 19.744 | 65.117 | 18.924 | 26.071 | 33.343 | 18.183 | 14.794 | 21.546 | 32.135 | 27.083 | 30.085 | 7.336 | 2.914 | 0.793 | -98.25 | -95.38 |
| Total Current Liabilities
| 72.248 | 68.425 | 102.925 | 94.191 | 59.566 | 89.048 | 119.789 | 166.981 | 159.732 | 125.417 | 95.203 | 82.07 | 78.894 | 69.943 | 83.948 | 191.431 | 77.346 | 79.919 | 103.77 | 124.083 | 137.523 | 133.78 | 148.867 | 167.35 | 161.949 | 90.589 | 97.173 | 101.896 | 104.136 | 109.342 | 96.288 | 102.094 | 91.361 | 62.89 | 69.864 | 83.014 | 74.784 | 83.251 | 90.75 | 88.422 | 66.694 | 46.983 | 50.236 | 65.632 | 69.953 | 196.7 | 170.116 | 164.279 | 142.959 | 98.25 | 95.38 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0.231 | 0.288 | 0.452 | 66.028 | 131.63 | 251.413 | 338.255 | 338.359 | 338.342 | 387.882 | 367.704 | 367.952 | 367.242 | 117.331 | 117.317 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.512 | 238.643 | 275.481 | 295.319 | 373.155 | 359.807 | 443.042 | 562.816 | 562.042 | 571.269 | 570.505 | 0 | 0 |
| Deferred Revenue Non-Current
| 14.468 | 16.992 | 39.348 | 37.385 | 3.339 | 0.255 | 43.351 | 0.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 6.157 | 0.776 | 0.099 | 0.036 | 0.036 | 5.006 | 5.007 | 4.782 | 5.248 | 5.189 | 5.363 | 4.405 | 15.976 | 11.05 | 8.223 | 4.981 | 2.511 | 1.206 | 0.387 | 0.355 | 0.355 | 0.014 | 0.014 | 0.014 | 5.914 | 5.88 | 0.153 | 9.394 | 5.746 | 0.84 | 3.393 | 14.366 | 10.422 | 27.385 | 25.716 | 21.043 | 13.027 | 7.982 | 7.105 | 3.87 | 9.682 | 8.462 | 5.062 | 3.562 | 2.015 | 5.495 | 4.895 | 3.295 | 0.014 | 0 | 2.207 |
| Other Non-Current Liabilities
| -14.378 | -16.846 | -39.202 | -37.239 | -3.193 | -0.109 | -39.514 | 6.604 | 10.899 | 24.757 | 48.337 | 23.745 | 14.905 | 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 | 3.8 | 4.132 | 4.272 | 1.074 | 5.688 | 1.727 | 0 | 13.642 | 10.12 |
| Total Non-Current Liabilities
| 6.478 | 1.21 | 0.697 | 66.21 | 131.812 | 256.565 | 347.099 | 350.365 | 354.489 | 417.828 | 421.404 | 396.102 | 398.123 | 128.381 | 125.54 | 4.981 | 2.511 | 1.206 | 0.387 | 0.355 | 0.355 | 0.014 | 0.014 | 0.014 | 5.914 | 5.88 | 0.153 | 9.394 | 5.746 | 0.84 | 3.393 | 14.366 | 10.422 | 27.385 | 25.716 | 21.043 | 13.027 | 7.982 | 56.617 | 242.513 | 285.163 | 303.781 | 382.017 | 367.501 | 449.329 | 569.385 | 572.625 | 576.291 | 570.519 | 13.642 | 12.327 |
| Total Liabilities
| 78.726 | 69.635 | 103.622 | 160.401 | 191.378 | 345.613 | 466.888 | 517.346 | 514.221 | 543.245 | 516.607 | 478.172 | 477.017 | 198.324 | 209.488 | 196.412 | 79.857 | 81.125 | 104.157 | 124.438 | 137.878 | 133.794 | 148.881 | 167.364 | 167.863 | 96.469 | 97.326 | 111.29 | 109.882 | 110.182 | 99.681 | 116.46 | 101.783 | 90.275 | 95.58 | 104.057 | 87.811 | 91.233 | 147.367 | 330.935 | 351.857 | 350.764 | 432.253 | 433.133 | 519.282 | 766.085 | 742.741 | 740.57 | 713.478 | 111.892 | 107.707 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.801 | 631.796 | 616.16 | 599.157 | 597.251 | 590.115 | 587.057 | 0 | 0 |
| Retained Earnings
| 888.115 | 842.49 | 843.159 | 821.34 | 850.184 | 820.623 | 852.706 | 736.922 | 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 | 502.749 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 691.751 | 706.036 | 682.358 | 694.715 | 672.732 | 684.286 | 639.639 | 641.192 | 614.919 | 593.441 | 582.743 | 651.012 | 645.048 | 642.784 | 637.432 | 685.529 | 658.031 | 651.127 | 626.785 | 681.852 | 651.493 | 644.596 | 612.197 | 614.35 | 600.177 | 581.959 | 60.714 | 576.945 | 527.756 | 502.048 | 478.705 | 487.399 | 459.716 | 440.13 | 399.294 | 390.685 | 346.182 | 317.799 | 214.463 | 192.589 | 246.734 | 0 | 0 |
| Total Shareholders Equity
| 1,519.916 | 1,474.291 | 1,474.96 | 1,453.141 | 1,481.985 | 1,452.424 | 1,484.507 | 1,368.723 | 1,323.552 | 1,337.837 | 1,314.159 | 1,326.516 | 1,304.533 | 1,316.087 | 1,271.44 | 1,272.993 | 1,246.72 | 1,225.242 | 1,214.544 | 1,282.813 | 1,276.849 | 1,274.585 | 1,269.233 | 1,317.33 | 1,289.832 | 1,282.928 | 1,258.586 | 1,313.653 | 1,283.294 | 1,276.397 | 1,243.998 | 1,246.151 | 1,231.978 | 1,213.76 | 1,195.264 | 1,208.746 | 1,159.557 | 1,133.849 | 1,110.506 | 1,119.2 | 1,091.517 | 1,071.931 | 1,031.095 | 1,022.481 | 962.342 | 916.956 | 811.714 | 782.704 | 833.791 | 177.655 | 168.174 |
| Total Equity
| 1,519.916 | 1,474.291 | 1,474.96 | 1,453.141 | 1,481.985 | 1,452.424 | 1,484.507 | 1,368.723 | 1,323.552 | 1,337.837 | 1,314.159 | 1,326.516 | 1,304.533 | 1,316.087 | 1,271.44 | 1,272.993 | 1,246.72 | 1,225.242 | 1,214.544 | 1,282.813 | 1,276.849 | 1,274.585 | 1,269.233 | 1,317.33 | 1,289.832 | 1,282.928 | 1,258.586 | 1,313.653 | 1,283.294 | 1,276.397 | 1,243.998 | 1,246.151 | 1,231.978 | 1,213.76 | 1,195.264 | 1,208.746 | 1,159.557 | 1,133.849 | 1,110.506 | 1,119.2 | 1,091.517 | 1,071.931 | 1,031.095 | 1,022.481 | 962.342 | 916.956 | 811.714 | 782.704 | 833.791 | 177.655 | 168.174 |
| Total Liabilities & Shareholders Equity
| 1,598.642 | 1,543.926 | 1,578.582 | 1,613.542 | 1,673.363 | 1,798.037 | 1,951.395 | 1,886.069 | 1,837.773 | 1,881.082 | 1,830.766 | 1,804.688 | 1,781.55 | 1,514.411 | 1,480.928 | 1,469.405 | 1,326.577 | 1,306.367 | 1,318.701 | 1,407.251 | 1,414.727 | 1,408.379 | 1,418.114 | 1,484.694 | 1,457.695 | 1,379.397 | 1,355.912 | 1,424.943 | 1,393.176 | 1,386.579 | 1,343.679 | 1,362.611 | 1,333.761 | 1,304.035 | 1,290.844 | 1,312.803 | 1,247.368 | 1,225.082 | 1,257.873 | 1,450.135 | 1,443.374 | 1,422.695 | 1,463.348 | 1,455.614 | 1,481.624 | 1,683.041 | 1,554.455 | 1,523.274 | 1,547.269 | 289.547 | 275.881 |