Zee Entertainment Enterprises Limited
NSE:ZEEL.NS
115.54 (INR) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) INR.
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 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9,491 | 13,163 | 11,931.9 | 6,166 | 4,759.7 | 5,344 | 7,178.7 | 6,726 | 7,878 | 11,271 | 11,987 | 15,494 | 9,702.5 | -18,573.9 | 10,485 | 17,931 | 5,433 | 13,203 | 7,302 | -28,083.9 | 4,860.2 | -20,758 | 12,182 | -31,033.9 | 11,766.9 | -29,790 | 16,094 | -30,425.8 | 12,922.4 | -38,001 | 26,116 | -17,025.5 | 4,091.2 | -17,494 | 9,726 | -10,760.4 | 2,938 | -15,851 | 7,387 | -8,976.2 | 3,525.7 | -11,135 | 4,457 | -9,392.8 | 1,700.7 | -12,653 | 4,059 | -10,024.8 | 2,285.8 | 3,283 |
Short Term Investments
| 6,022 | 8,063 | 4,430.9 | 2,120 | 4,926.6 | 0 | 4,495.3 | 0 | 5,445 | 25,949 | 242 | 32,048.2 | 9,977.6 | 37,147.8 | 7,667 | 0 | 12,568.8 | 3,621 | 2,770 | 56,167.8 | 23,223.7 | 41,516 | 8,576 | 62,067.8 | 19,267 | 59,580 | 13,696 | 60,851.6 | 17,503.4 | 76,002 | 11,868 | 34,051 | 12,934.3 | 34,988 | 7,391 | 21,520.8 | 7,822.4 | 31,702 | 8,294 | 17,952.4 | 5,450.5 | 22,270 | 5,349 | 18,785.6 | 7,692.1 | 25,306 | 7,322 | 20,049.6 | 7,739 | 12,213 |
Cash and Short Term Investments
| 17,815 | 13,163 | 11,931.9 | 8,286 | 9,686.3 | 5,344 | 11,674 | 6,726 | 13,323 | 11,271 | 12,229 | 15,494 | 19,680.1 | 18,573.9 | 18,152 | 17,931 | 18,001.8 | 16,824 | 10,072 | 28,083.9 | 28,083.9 | 20,758 | 20,758 | 31,033.9 | 31,033.9 | 29,790 | 29,790 | 30,425.8 | 30,425.8 | 38,001 | 37,984 | 17,025.5 | 17,025.5 | 17,494 | 17,117 | 10,760.4 | 10,760.4 | 15,851 | 15,681 | 8,976.2 | 8,976.2 | 11,135 | 9,806 | 9,392.8 | 9,392.8 | 12,653 | 11,381 | 10,024.8 | 10,024.8 | 15,496 |
Net Receivables
| 16,973 | 18,244 | 17,015.6 | 19,731 | 22,562.4 | 18,031 | 18,893 | 17,242 | 17,557.4 | 16,393 | 21,717 | 18,733 | 19,310.4 | 35,562 | 23,095 | 24,768 | 20,087 | 17,355 | 24,061 | 0 | 24,184.6 | 0 | 22,273 | 0 | 18,683.9 | 0 | 17,793.3 | 0 | 16,763.5 | 0 | 14,601 | 0 | 17,035.2 | 0 | 14,702 | 0 | 15,653.4 | 0 | 11,835 | 0 | 11,637.8 | 0 | 11,033 | 0 | 11,824.7 | 0 | 9,894 | 0 | 10,690.4 | 8,722 |
Inventory
| 65,037 | 65,852 | 69,129.1 | 68,978 | 70,216.4 | 73,013 | 73,078.9 | 72,931 | 71,548.8 | 67,580 | 63,862 | 61,407 | 56,299.3 | 54,932 | 54,030 | 48,768 | 52,085.8 | 52,177 | 53,475 | 0 | 43,059.1 | 0 | 38,505 | 0 | 27,106.8 | 0 | 26,278 | 0 | 20,269.8 | 0 | 16,843 | 0 | 14,481.3 | 0 | 13,160 | 0 | 13,742.6 | 0 | 11,878 | 0 | 13,183.7 | 0 | 11,736 | 0 | 10,155.6 | 0 | 8,745 | 0 | 7,583.1 | 7,339 |
Other Current Assets
| 13,383 | 12,304 | 13,355.8 | 14,793 | 15,861.8 | 17,491 | 31,284 | 16,389 | 17,168 | 16,017 | 12,944 | 16,367 | 17,534.5 | -2,799.9 | 11,599 | 14,090 | 14,448.6 | 12,902 | 13,322 | 0 | 14,939.5 | 0 | 21,803 | 0 | 16,003 | 0 | 12,015.8 | 0 | 15,374.1 | 0 | 11,495 | 0 | 10,372.2 | 0 | 10,971 | 0 | 10,974.1 | 0 | 22,402 | 0 | 9,165 | 0 | 9,424 | 0 | 7,476.7 | 0 | 16,883 | 0 | 4,386.7 | 14,290 |
Total Current Assets
| 113,208 | 110,412 | 111,432.4 | 111,788 | 113,361.8 | 112,355 | 112,273.3 | 112,715 | 114,726.8 | 111,261 | 111,445 | 112,001 | 107,820.9 | 106,268 | 106,509 | 106,414 | 99,865.7 | 100,207 | 100,973 | 28,083.9 | 110,267.1 | 20,758 | 103,339 | 31,033.9 | 92,827.6 | 29,790 | 85,900 | 30,425.8 | 82,833.2 | 38,001 | 80,941 | 17,025.5 | 58,914.2 | 17,494 | 53,870 | 10,760.4 | 51,130.5 | 15,851 | 49,802 | 8,976.2 | 42,962.7 | 11,135 | 42,116 | 9,392.8 | 38,849.8 | 12,653 | 37,061 | 10,024.8 | 32,685 | 31,600 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,905 | 11,795 | 6,490.9 | 12,507 | 6,869.9 | 13,381 | 7,306.4 | 14,693 | 7,950.5 | 15,563 | 5,872 | 12,116 | 5,717.8 | 12,695 | 5,938 | 12,688 | 6,489.4 | 13,646 | 7,131 | 0 | 7,639.4 | 0 | 7,042 | 0 | 7,119.1 | 0 | 6,785 | 0 | 6,758.2 | 0 | 6,301 | 0 | 5,276.5 | 0 | 5,590 | 0 | 4,845.1 | 0 | 4,091 | 0 | 4,113.9 | 0 | 4,022 | 0 | 3,904.8 | 0 | 2,786 | 0 | 2,811.2 | 2,365 |
Goodwill
| 3,303 | 0 | 3,302.6 | 0 | 3,301.6 | 0 | 3,301.6 | 0 | 3,452.3 | 0 | 3,450 | 0 | 3,448.3 | 0 | 3,804 | 0 | 5,949.6 | 0 | 4,070 | 0 | 5,251.6 | 0 | 5,252 | 0 | 5,472 | 0 | 5,467 | 0 | 6,176 | 0 | 2,676 | 0 | 8,585 | 0 | 9,150 | 0 | 8,225 | 0 | 7,887 | 0 | 7,786.2 | 0 | 7,625 | 0 | 7,909.7 | 0 | 7,127 | 0 | 6,958.6 | 0 |
Intangible Assets
| 1,248 | 0 | 1,852.9 | 0 | 2,360 | 0 | 2,680.2 | 0 | 3,108 | 0 | 2,718 | 0 | 2,567.9 | 0 | 2,403 | 0 | 1,853.6 | 0 | 1,981 | 0 | 1,723.9 | 0 | 1,861 | 0 | 1,966.3 | 0 | 1,873 | 0 | 1,375.3 | 0 | 744 | 0 | 718.6 | 0 | 220 | 0 | 0 | 0 | 276 | 0 | 0 | 0 | 83 | 0 | 0 | 0 | 62 | 0 | 0 | 7,035 |
Goodwill and Intangible Assets
| 4,551 | 0 | 5,155.5 | 0 | 5,661.6 | 0 | 5,981.8 | 0 | 6,560.3 | 0 | 6,168 | -1 | 6,016.2 | 0 | 6,207 | 0 | 7,803.2 | 0 | 6,051 | 0 | 6,975.5 | 0 | 7,113 | 0 | 7,438.3 | 0 | 7,340 | 0 | 7,551.3 | 0 | 3,420 | 0 | 9,303.6 | 0 | 9,370 | 0 | 8,225 | 0 | 8,163 | 0 | 7,786.2 | 0 | 7,708 | 0 | 7,909.7 | 0 | 7,189 | 0 | 6,958.6 | 7,035 |
Long Term Investments
| -4,348 | 380 | 1,483.2 | 986 | -3,947.8 | 984 | 348.9 | 957 | 302.8 | 739 | -5,289.5 | 895 | -9,374.6 | 673 | -7,299 | 363 | -11,648.9 | 440 | -2,292 | 0 | -21,834.1 | 0 | -7,387 | 0 | -16,375.3 | 0 | -12,103 | 0 | -14,630.3 | 0 | -10,305 | 0 | -9,840 | 0 | -4,343 | 0 | -6,020.6 | 0 | -6,830 | 0 | -2,578.6 | 0 | -2,408 | 0 | -4,483.3 | 0 | -6,671 | 0 | 674.9 | -10,681 |
Tax Assets
| 4,583 | 0 | 4,542.2 | 0 | 4,900.8 | 0 | 4,229.4 | 0 | 3,357.1 | 0 | 3,080 | 7,425 | 3,435.6 | 0 | 3,151 | 0 | 2,839.5 | 0 | 2,742 | 0 | 29,238 | 0 | 19,223 | 0 | 27,659.8 | 0 | 0 | 0 | 1,112.2 | 0 | 903 | 0 | 745 | 0 | 556 | 0 | 591.4 | 0 | 531 | 0 | 508.5 | 0 | 298 | 0 | 401.5 | 0 | 288 | 0 | 0 | 337 |
Other Non-Current Assets
| 11,300 | 9,869 | 5,392.6 | 10,224 | 11,134.1 | 10,876 | 7,143.7 | 8,717 | 6,333 | 7,875 | 11,120.5 | 694 | 15,963.2 | 8,509 | 13,680 | 8,077 | 18,567.2 | 7,515 | 9,132 | -28,083.9 | 345.5 | -20,758 | 591 | -31,033.9 | 327.7 | -29,790 | 23,375 | -30,425.8 | 25,727.6 | -38,001 | 19,107 | -17,025.5 | 18,745.9 | -17,494 | 13,898 | -10,760.4 | 15,495.5 | -15,851 | 14,301 | -8,976.2 | 11,202.2 | -11,135 | 8,581 | -9,392.8 | 9,734.5 | -12,653 | 9,905 | 0 | -10,444.7 | 12,529 |
Total Non-Current Assets
| 21,991 | 22,044 | 23,064.4 | 23,717 | 24,618.6 | 25,241 | 25,010.2 | 24,367 | 24,503.7 | 24,177 | 20,951 | 21,129 | 21,758.2 | 21,877 | 21,677 | 21,128 | 24,050.4 | 21,601 | 22,764 | -28,083.9 | 22,364.3 | -20,758 | 26,582 | -31,033.9 | 26,169.6 | -29,790 | 25,397 | -30,425.8 | 26,519 | -38,001 | 19,426 | -17,025.5 | 24,231 | -17,494 | 25,071 | -10,760.4 | 23,136.4 | -15,851 | 20,256 | -8,976.2 | 21,032.2 | -11,135 | 18,201 | -9,392.8 | 17,467.2 | -12,653 | 13,497 | 0 | 10,444.7 | 11,585 |
Total Assets
| 135,199 | 132,456 | 134,496.8 | 135,505 | 137,980.4 | 137,596 | 137,283.5 | 137,082 | 139,230.5 | 135,438 | 132,396 | 133,130 | 129,579.1 | 128,145 | 128,187 | 127,542 | 122,035.1 | 121,808 | 123,737 | 0 | 132,631.4 | 0 | 129,330 | 0 | 118,997.2 | 0 | 111,297 | 0 | 109,352.2 | 0 | 100,367 | 0 | 83,145.2 | 0 | 78,941 | 0 | 74,266.9 | 0 | 70,058 | 0 | 63,994.9 | 0 | 60,317 | 0 | 56,317 | 0 | 50,558 | 0 | 45,455.2 | 43,185 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 12,403 | 12,370 | 14,354.6 | 16,534 | 18,764.9 | 19,127 | 17,494 | 16,156 | 16,911.2 | 14,794 | 13,719 | 14,423 | 14,018.6 | 13,185 | 13,982 | 14,293 | 13,968.7 | 15,890 | 16,803 | 0 | 14,075 | 0 | 14,897 | 0 | 12,128.2 | 0 | 11,497 | 0 | 5,761.2 | 0 | 8,343 | 0 | 5,312.6 | 0 | 4,768 | 0 | 5,271.2 | 0 | 3,737 | 0 | 5,102 | 0 | 278 | 0 | 5,817.6 | 0 | 5,172 | 0 | 3,460.4 | 3,872 |
Short Term Debt
| 726 | 301 | 681.7 | 662 | 659.6 | 675 | 653 | 410 | 617.7 | 557 | 207 | 4,393 | 174.3 | 4,014 | 204 | 4,014 | 3,630.5 | 3,520 | 351 | 0 | -9,302 | 0 | 3,869 | 0 | -7,178.5 | 0 | 8 | 0 | -4,196.8 | 0 | 8 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 12 | 0 | 172.1 | 0 | 11 | 0 | 0 | 9 |
Tax Payables
| 0 | 429 | 12.4 | 12 | 713.4 | 105 | 103.2 | 254 | 410.5 | 267 | 359 | 739 | 838.3 | 1,253 | 1,085 | 0 | 38.6 | 0 | 906 | 0 | 2,233.7 | 0 | 2,080 | 0 | 2,637.8 | 0 | 1,799 | 0 | 2,847.1 | 0 | 1,782 | 0 | 1,464.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 429 | 12.4 | 12 | 3,604.4 | 105 | 4,485.5 | 254 | 6,608.7 | 267 | 5,025 | 739 | 8,065.9 | 1,253 | 1,085 | 0 | -3,630.5 | 0 | 5,100 | 0 | 9,773.9 | 0 | 12,403 | 0 | 6,290 | 0 | 7,874 | 0 | 8,171.8 | 0 | 5,229 | 0 | 0 | 0 | 10,316 | 0 | 0 | 0 | 9,295 | 0 | 0 | 0 | 6,995 | 0 | 167 | 0 | 5,588 | 0 | 0 | 0 |
Other Current Liabilities
| 5,315 | 5,435 | 7,408.7 | 6,359 | 2,666.4 | 7,439 | 8,072.2 | 6,868 | 2,301.9 | 5,924 | 6,101 | 5,744 | 1,664.8 | 5,179 | 10,100 | 5,155 | 4,650.7 | 3,010 | 7,222 | 0 | -1,077.5 | 0 | 13,605 | 0 | -549.2 | 0 | 2,016 | 0 | -971.7 | 0 | 7,617 | 0 | 6,280.2 | 0 | 10,900 | 0 | 7,006.8 | 0 | 10,029 | 0 | 4,177.3 | 0 | 11,913 | 0 | 3,662.9 | 0 | 5,731 | 0 | 4,203.6 | 4,710 |
Total Current Liabilities
| 18,444 | 19,393 | 22,457.4 | 23,567 | 26,408.7 | 27,198 | 26,322.4 | 24,196 | 26,850 | 21,542 | 22,172 | 25,299 | 24,761.9 | 23,631 | 25,371 | 23,462 | 22,288.5 | 22,420 | 25,282 | 0 | 28,534.7 | 0 | 31,169 | 0 | 24,308.8 | 0 | 23,194 | 0 | 19,783.4 | 0 | 17,750 | 0 | 13,057.4 | 0 | 15,678 | 0 | 12,278 | 0 | 13,776 | 0 | 9,279.3 | 0 | 12,203 | 0 | 9,819.6 | 0 | 10,914 | 0 | 7,664 | 8,591 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,575 | 1,573 | 1,621.5 | 1,691 | 1,855.8 | 2,046 | 2,167 | 2,296 | 2,383.4 | 2,547 | 556 | 236 | 284.2 | 158 | 195 | 4,234 | 275.6 | 3,979 | 526 | 0 | 305.6 | 0 | 20 | 0 | 8.3 | 0 | 9 | 0 | 15,795.7 | 0 | 11 | 0 | 19,088.3 | 0 | 9 | 0 | 9.3 | 0 | 12 | 0 | 13.8 | 0 | 17 | 0 | 18.7 | 0 | 17 | 0 | 10.7 | 12 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,607 | 1,528 | 1,671.4 | 1,670 | 1,813.7 | 1,807 | 1,575.4 | 1,331 | 1,280.2 | 1,233 | 1,041 | 1,054 | 1,046.7 | 1,039 | 1,545 | 1,524 | 5,062.5 | 1,459 | 4,380 | 0 | 8,730.2 | 0 | 8,759 | 0 | 12,983.9 | 0 | 12,335 | 0 | 849.5 | 0 | 16,029 | 0 | 1,103.9 | 0 | 854 | 0 | 865.3 | 0 | 768 | 0 | 690.4 | 0 | 659 | 0 | 541.6 | 0 | 479 | 0 | -10.7 | 228 |
Total Non-Current Liabilities
| 4,182 | 3,070 | 3,310.4 | 3,361 | 3,669.5 | 3,853 | 3,742.4 | 3,627 | 3,663.6 | 3,780 | 1,597 | 1,290 | 1,330.9 | 1,197 | 1,740 | 5,758 | 5,338.1 | 5,438 | 4,906 | 0 | 9,035.8 | 0 | 8,779 | 0 | 12,992.2 | 0 | 12,344 | 0 | 16,645.2 | 0 | 16,040 | 0 | 20,192.2 | 0 | 863 | 0 | 874.6 | 0 | 780 | 0 | 704.2 | 0 | 676 | 0 | 560.3 | 0 | 496 | 0 | 10.7 | 240 |
Total Liabilities
| 22,626 | 22,463 | 25,767.8 | 26,928 | 30,078.2 | 31,051 | 30,064.8 | 27,823 | 30,513.6 | 25,322 | 23,769 | 26,589 | 26,092.8 | 24,828 | 27,111 | 29,220 | 27,626.6 | 27,858 | 30,188 | 0 | 37,570.5 | 0 | 39,948 | 0 | 37,301 | 0 | 35,538 | 0 | 36,428.6 | 0 | 33,790 | 0 | 33,249.6 | 0 | 16,541 | 0 | 13,152.6 | 0 | 14,556 | 0 | 9,983.5 | 0 | 12,879 | 0 | 10,379.9 | 0 | 11,410 | 0 | 7,969.7 | 8,831 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 24 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 19 | 0 | 0 | 16 | 16 | 0 | 0 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 20,170 | 20,170 | 0 | 0 | 20,192 | 20,192 | 0 | 0 | 20,170 | 20,170 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 961 | 109,993 | 960.6 | 108,576 | 960.6 | 106,547 | 960.6 | 960.6 | 960.6 | 0 | 961 | 0 | 960.6 | 0 | 961 | 98,322 | 960.5 | 960.5 | 960 | 0 | 960.5 | 0 | 960 | 0 | 960.5 | 0 | 960 | 0 | 960.4 | 0 | 960 | 0 | 960.5 | 0 | 960 | 0 | 21,152.1 | 0 | 960 | 0 | 21,152.1 | 0 | 21,130 | 0 | 960 | 0 | 954 | 0 | 954 | 959 |
Retained Earnings
| 0 | 0 | 0 | 0 | 0 | 0 | 79,665 | 0 | 0 | 0 | 82,183 | 0 | 0 | 0 | 78,967 | 0 | 0 | 0 | 75,290 | 0 | 0 | 0 | 75,901 | 0 | 0 | 0 | 68,003 | 0 | 0 | 0 | 62,901 | 0 | 0 | 0 | 46,139 | 0 | 0 | 0 | 31,807 | 0 | 0 | 0 | 24,184 | 0 | 0 | 0 | 28,739 | 0 | 0 | 23,785 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 107,768.4 | 107,902.2 | 106,941.6 | 0 | 26,253 | 108,297.4 | 107,756.3 | 108,627.5 | 25,483 | 103,496.5 | 102,535.9 | 100,945.1 | 961 | 0 | 93,266.5 | 92,989.5 | 14,369 | 94,951.1 | 93,990.6 | 89,239 | 9,558 | 81,565.3 | 80,604.8 | 75,617 | 3,834 | 72,772.7 | 71,812.3 | 66,567 | 226 | 49,869.8 | 48,909.4 | 42,145 | 940 | 61,076.5 | 60,116.1 | 35,306 | 2,539 | 53,960.9 | 53,000.5 | 27,207 | 2,063 | 45,864.1 | 44,904.1 | 39,115 | 1,176 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 111,612 | 0 | 0 | -107,902.2 | 0 | 0 | -25.3 | 0 | 0 | 1,488.5 | -25 | 3,044.5 | 0 | 2,372.9 | -25 | 0 | 0 | 0 | -19 | 109.8 | 0 | 143 | -16 | 130.9 | 0 | 142 | 2,816 | 150.9 | 0 | 10 | -337 | 25.8 | -0.1 | 85 | -20,170 | 37.8 | 0 | 4 | 0 | 50.5 | 0 | 61 | -20,170 | 73 | 0 | 33 | 38,161 | 0 | 36,489.2 | 9,610 |
Total Shareholders Equity
| 112,573 | 109,993 | 108,729 | 108,576 | 107,902.2 | 106,547 | 107,218.7 | 109,258 | 108,716.9 | 110,116 | 108,627 | 106,541 | 103,496.5 | 103,318 | 100,947 | 98,322 | 94,227 | 93,950 | 93,439 | 95,060.9 | 94,951.1 | 89,398 | 89,239 | 81,696.2 | 81,565.3 | 75,763 | 75,617 | 72,923.6 | 72,772.7 | 66,577 | 66,567 | 49,895.6 | 49,869.8 | 62,400 | 62,315 | 61,114.3 | 61,076.5 | 55,502 | 55,498 | 54,011.4 | 53,960.9 | 47,438 | 47,377 | 45,937.1 | 45,864.1 | 39,148 | 39,115 | 37,485.5 | 37,443.2 | 34,354 |
Total Equity
| 112,573 | 109,993 | 108,729 | 108,576 | 107,902.2 | 106,547 | 107,218.7 | 109,258 | 108,716.9 | 110,116 | 108,627 | 106,541 | 103,486.3 | 103,318 | 101,076 | 98,322 | 94,408.5 | 93,950 | 93,549 | 95,060.9 | 95,060.9 | 89,398 | 89,382 | 81,696.2 | 81,696.2 | 75,763 | 75,759 | 72,923.6 | 72,923.6 | 66,577 | 66,577 | 49,895.6 | 49,895.6 | 62,400 | 62,400 | 61,114.3 | 61,114.3 | 55,502 | 55,502 | 54,011.4 | 54,011.4 | 47,438 | 47,438 | 45,937.1 | 45,937.1 | 39,148 | 39,148 | 37,485.5 | 37,485.5 | 34,354 |
Total Liabilities & Shareholders Equity
| 135,199 | 132,456 | 134,496.8 | 135,504 | 137,980.4 | 137,598 | 137,283.5 | 137,081 | 139,230.5 | 135,438 | 132,396 | 133,130 | 129,579.1 | 128,146 | 128,187 | 127,542 | 122,035.1 | 121,808 | 123,737 | 95,060.9 | 132,631.4 | 89,398 | 129,330 | 81,696.2 | 118,997.2 | 75,763 | 111,297 | 72,923.6 | 109,352.2 | 66,577 | 100,367 | 49,895.6 | 83,145.2 | 62,400 | 78,941 | 61,114.3 | 74,266.9 | 55,502 | 70,058 | 54,011.4 | 63,994.9 | 47,438 | 60,317 | 45,937.1 | 56,317 | 39,148 | 50,558 | 0 | 0 | 43,185 |