Shenzhen China Bicycle Company (Holdings) Limited
SZSE:000017.SZ
4.16 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 15.727 | 25.166 | 24.952 | 54.149 | 10.767 | 19.738 | 48.038 | 54.699 | 20.646 | 25.905 | 24.174 | 33.247 | 14.058 | 17.435 | 21.281 | 19.888 | 19.18 | 12.214 | 9.784 | 6.074 | 8.67 | 9.587 | 12.383 | 18.489 | 19.282 | 15.814 | 28.819 | 27.986 | 17.076 | 15.177 | 22.578 | 24.015 | 18.084 | 19.044 | 24.52 | 26.752 | 29.832 | 24.323 | 27.189 | 30.164 | 29.666 | 29.361 | 29.356 | 26.834 | 41.999 | 31.866 | 34.371 | 52.395 | 28.68 | 22.032 | 23.375 | 24.547 | 21.587 | 20.299 | 25.244 | 17.757 | 28.005 | 25.535 | 30.479 | 22.232 | 33.768 | 19.351 | 23.088 | 10.087 | 27.788 | 18.263 | 29.164 | 14.062 | 21.234 | 17.12 | 24.224 | 15.98 | 33.993 | 23.534 | 28.337 | 27.692 | 34.588 | 14.154 | 0 | 6.781 | 6.988 | 5.794 | 5.965 | 5.585 | 5.908 | 6.237 | 0 | 6.8 | 6.161 | 5.95 | 0 | 3.294 | 0 | 46.928 | 73.775 | 83.815 | 205.065 | 34.684 | 28.697 | 25.823 | 39.918 | 0 | 58.763 | 0 | 87.596 | 0 | 132.511 | 0 |
Short Term Investments
| 0 | 0 | 0 | 54.135 | 0 | 15.521 | 0 | 50.979 | 50.979 | 0 | 0 | 33.219 | 0 | 0 | 0 | 19.866 | 0 | 0 | 0 | 5.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 67.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0.02 | 0.02 | 0 | 0 | 0 | 0 | 0 | 0.223 | 0 | 0.276 | 0 |
Cash and Short Term Investments
| 15.727 | 25.166 | 24.952 | 54.149 | 10.767 | 19.738 | 48.038 | 54.699 | 20.646 | 25.905 | 24.174 | 33.247 | 14.058 | 17.435 | 21.281 | 19.888 | 19.18 | 12.214 | 9.784 | 6.074 | 8.67 | 9.587 | 12.383 | 18.489 | 19.282 | 15.814 | 28.819 | 27.986 | 17.076 | 15.177 | 22.578 | 24.015 | 18.084 | 19.044 | 24.52 | 26.752 | 29.832 | 24.323 | 27.189 | 30.164 | 29.666 | 29.361 | 29.356 | 26.834 | 41.999 | 31.866 | 34.371 | 52.395 | 28.68 | 22.032 | 23.375 | 24.547 | 21.587 | 20.299 | 25.244 | 17.757 | 28.005 | 25.535 | 30.479 | 22.232 | 33.768 | 19.351 | 23.088 | 10.087 | 27.788 | 18.263 | 29.164 | 14.062 | 21.234 | 17.12 | 24.224 | 15.98 | 33.993 | 23.534 | 28.337 | 27.692 | 34.588 | 14.154 | 0 | 6.781 | 6.988 | 5.794 | 5.965 | 5.585 | 5.908 | 6.237 | 0 | 6.8 | 6.161 | 5.95 | 0 | 3.294 | 0 | 46.928 | 73.775 | 83.835 | 205.085 | 34.704 | 28.717 | 25.823 | 39.918 | 0 | 58.763 | 0 | 87.819 | 0 | 132.786 | 0 |
Net Receivables
| 171.879 | 240.894 | 239.5 | 196.293 | 58.602 | 150.049 | 141.237 | 251.171 | 59.838 | 42.931 | 49.654 | 46.85 | 65.256 | 55.552 | 49.872 | 55.031 | 62.14 | 46.238 | 41.377 | 39.197 | 42.473 | 36.506 | 38.935 | 29.852 | 24.936 | 35.559 | 37.886 | 30.508 | 25.158 | 15.761 | 15.477 | 14.591 | 30.407 | 19.259 | 14.602 | 9.195 | 14.415 | 9.545 | 10.899 | 8.643 | 5.674 | 11.078 | 12.387 | 222.029 | 5.663 | 8.53 | 16.215 | 7.63 | 53.784 | 47.634 | 46.678 | 56.846 | 41.009 | 37.267 | 0 | 0 | 40.465 | 39.411 | 0 | 0 | 70.33 | 0 | 61.256 | 90.686 | 38.513 | 37.26 | 0 | 45.009 | 24.995 | 30.179 | 0 | 0 | 0 | 0 | 0 | 19.085 | 0 | 0 | 0 | 43.006 | 0 | 101.459 | 131.463 | 126.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 136.157 | 0 | 1,359.544 | 8.329 | 11.222 | 16.73 | 13.84 | 16.891 | 55.373 | 23.073 | 0 | 49.965 | 0 | 63.645 | 0 | 83.376 | 0 |
Inventory
| 160.393 | 88.114 | 65.54 | 81.916 | 252.528 | 190.375 | 158.023 | 48.207 | 14.738 | 23.761 | 19.655 | 8.249 | 7.212 | 7.601 | 6.416 | 7.729 | 4.05 | 4.126 | 6.768 | 6.078 | 3.456 | 3.08 | 3.48 | 2.387 | 5.838 | 4.81 | 4.332 | 2.777 | 8.569 | 6.085 | 2.779 | 3.118 | 4.947 | 10.556 | 16.28 | 4.057 | 16.488 | 14.96 | 17.348 | 6.171 | 24.508 | 22.846 | 22.937 | 4.545 | 44.912 | 35.96 | 28.629 | 17.612 | 58.092 | 31.345 | 33.148 | 14.31 | 49.562 | 39.519 | 37.1 | 21.693 | 40.721 | 41.95 | 39.491 | 32.564 | 50.942 | 42.806 | 38.881 | 36.197 | 43.526 | 47.099 | 38.321 | 41.117 | 55.58 | 48.996 | 44.541 | 43.71 | 60.834 | 56.548 | 67.811 | 49.597 | 96.081 | 73.678 | 0 | 71.998 | 75.62 | 74.403 | 58.456 | 68.882 | 73.046 | 74.472 | 0 | 73.442 | 66.668 | 63.856 | 60.849 | 63.159 | 206.655 | 206.036 | 215.972 | 221.687 | 240.331 | 232.259 | 242.695 | 499.47 | 436.398 | 0 | 579.372 | 0 | 727.667 | 0 | 770.222 | 0 |
Other Current Assets
| 14.96 | 3.806 | 45.358 | 31.727 | 37.454 | 42.526 | 58.916 | 44.465 | 61.571 | 4.386 | 9.303 | 4.91 | 6.807 | 12.759 | 7.975 | 4.925 | 6.241 | 8.684 | 7.808 | 5.942 | 10.073 | 9.749 | 18.103 | 16.066 | 13.584 | 10.331 | 8.191 | 7.43 | 7.506 | 6.143 | 6.303 | 6.444 | 2.879 | 3.732 | 4.748 | 1.4 | 2.324 | 2.272 | 2.018 | 1.208 | 7.029 | 2.448 | 103.191 | 114.633 | 30.554 | 26.302 | 24.591 | 25.128 | 32.204 | 26.088 | 24.911 | 31.652 | 22.31 | 19.936 | 22.327 | 22.652 | 21.174 | 20.59 | 29.913 | 30.63 | 38.133 | 38.352 | 31.275 | 48.492 | 21.799 | 19.332 | 23.801 | 24.235 | 16.547 | 18.943 | 30.05 | 26.905 | 19.505 | 30.679 | 40.94 | 37.469 | 51.425 | 64.701 | 0 | 47.436 | 56.269 | 53.232 | 71.538 | 69.204 | 69.492 | 62.769 | 0 | 63.928 | 74.681 | 75.908 | 79.548 | 74.628 | 1,319.577 | 1,365.367 | 1,376.78 | 1,255.704 | 1,389.572 | 1,507.723 | 1,266.896 | 1,776.638 | 1,776.723 | 2,250.561 | 1,391.959 | 2,005.798 | 1,123.328 | 1,915.232 | 1,031.465 | 1,781.055 |
Total Current Assets
| 362.959 | 357.979 | 347.246 | 360.263 | 355.627 | 399.945 | 393.036 | 394.256 | 96.954 | 96.472 | 96.704 | 91.955 | 90.292 | 88.965 | 81.001 | 86.757 | 90.556 | 68.773 | 64.206 | 56.347 | 61.9 | 58.923 | 64.531 | 66.794 | 63.64 | 64.053 | 76.331 | 66.218 | 55.416 | 41.67 | 45.285 | 46.302 | 56.317 | 51.115 | 58.244 | 41.007 | 63.059 | 51.101 | 56.74 | 46.186 | 66.877 | 65.734 | 162.811 | 146.013 | 117.465 | 97.848 | 103.268 | 101.935 | 118.975 | 79.465 | 81.434 | 70.509 | 93.459 | 79.754 | 84.67 | 62.101 | 89.9 | 88.075 | 99.883 | 85.427 | 122.842 | 100.509 | 93.244 | 94.776 | 93.113 | 84.694 | 91.286 | 79.414 | 93.361 | 85.059 | 98.815 | 81.858 | 114.331 | 110.761 | 137.088 | 121.315 | 182.095 | 152.533 | 0 | 151.343 | 138.877 | 133.43 | 135.959 | 143.671 | 148.446 | 143.478 | 0 | 144.17 | 147.509 | 145.713 | 140.396 | 141.08 | 1,526.233 | 1,618.332 | 1,672.393 | 1,570.911 | 1,851.717 | 1,788.526 | 1,825.367 | 2,357.11 | 2,276.112 | 2,250.561 | 2,079.853 | 2,005.798 | 2,002.459 | 1,915.232 | 2,017.85 | 1,781.055 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.583 | 3.618 | 3.864 | 4.105 | 4.354 | 2.256 | 2.303 | 2.478 | 4.332 | 4.547 | 4.746 | 4.944 | 3.519 | 3.612 | 3.704 | 3.792 | 3.871 | 3.964 | 4.091 | 4.192 | 4.29 | 3.333 | 3.41 | 3.503 | 3.682 | 3.757 | 3.849 | 3.941 | 3.498 | 3.616 | 3.656 | 3.729 | 3.813 | 3.886 | 0.967 | 1.008 | 1.042 | 1.052 | 0.902 | 0.774 | 0.573 | 0.452 | 0.186 | 0.228 | 10.622 | 12.623 | 12.806 | 12.97 | 13.119 | 13.67 | 14.394 | 15.263 | 17.61 | 18.933 | 20.208 | 21.548 | 23.25 | 24.64 | 22.62 | 23.933 | 46.886 | 50.285 | 53.291 | 56.01 | 57.549 | 61.151 | 65.266 | 68.561 | 135.542 | 139.288 | 142.227 | 156.6 | 163.086 | 166.778 | 170.242 | 174.12 | 231.888 | 234.982 | 0 | 242.787 | 251.04 | 253.832 | 258.271 | 262.108 | 282.348 | 288.439 | 0 | 326.358 | 334.915 | 370.026 | 413.753 | 378.208 | 466.409 | 472.451 | 484.235 | 495.768 | 510.038 | 510 | 505.077 | 618.715 | 635.827 | 657.698 | 673.055 | 755.91 | 736.623 | 776.037 | 731.192 | 649.825 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.188 | 0.377 | 0.565 | 0.753 | 0.941 | 1.13 | 1.318 | 1.506 | 1.694 | 1.883 | 2.071 | 2.259 | 2.447 | 2.636 | 2.824 | 3.012 | 3.2 | 3.389 | 3.577 | 3.765 | 3.953 | 4.142 | 4.33 | 4.518 | 4.706 | 4.895 | 5.083 | 5.271 | 23.082 | 23.297 | 23.513 | 23.729 | 23.944 | 24.16 | 24.376 | 24.592 | 24.807 | 25.023 | 25.239 | 25.454 | 25.67 | 25.886 | 26.102 | 26.317 | 26.533 | 26.749 | 26.964 | 27.18 | 27.396 | 27.652 | 27.848 | 28.043 | 0 | 0 | 0 | 28.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | -0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.188 | 0.377 | 0.565 | 0.753 | 0.941 | 1.13 | 1.318 | 1.506 | 1.694 | 1.883 | 2.071 | 2.259 | 2.447 | 2.636 | 2.824 | 3.012 | 3.2 | 3.389 | 3.577 | 3.765 | 3.953 | 4.142 | 4.33 | 4.518 | 4.706 | 4.895 | 5.083 | 5.271 | 23.082 | 23.297 | 23.513 | 23.729 | 23.944 | 24.16 | 24.376 | 24.592 | 24.807 | 25.023 | 25.239 | 25.454 | 25.67 | 25.886 | 26.102 | 26.317 | 26.533 | 26.749 | 26.964 | 27.18 | 27.396 | 27.652 | 27.848 | 28.043 | 0 | 0 | 0 | 28.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -279.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1.03 | 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0.089 | -0 | -0 | -0 | -0.012 | -0.012 | -0.012 | -0.012 | 0 | 0 | 0 | 0 | 2.62 | 2.62 | 2.62 | 2.62 | 2.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -38.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 138.013 | 86.942 | 112.351 | 113.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.791 | 4.749 | 4.791 | 4.909 | 0.202 | 0.202 | 0.119 | 0.119 | 0.064 | 0.064 | 0.064 | 0.064 | 0.793 | 0.793 | 0.793 | 0.793 | 0.98 | 0.98 | 1.043 | 1.043 | 1.045 | 1.045 | 1.041 | 1.041 | 0.742 | 0.742 | 0.742 | 0.742 | 0.634 | 0.634 | 0.645 | 0.645 | 0.089 | 0.089 | 0.089 | 0.089 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | -2.62 | -2.62 | -2.62 | -2.62 | -2.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.155 | 6.603 | 3.562 | 9.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 279.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.03 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 1.136 | 1.136 | 0.7 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 | 0.089 | 0 | 0 | 0 | 0.012 | 0.012 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 23.287 | 23.53 | 23.772 | 24.015 | 24.278 | 24.54 | 24.857 | 25.383 | 25.91 | 26.716 | 27.832 | 29.054 | 30.296 | 31.537 | 32.778 | 34.019 | 12.447 | 12.608 | 12.77 | 12.931 | 35.69 | 37.418 | 38.014 | 38.363 | 38.826 | 39.42 | 39.694 | 28.563 | 32.58 | 32.872 | 33.443 | 33.443 | 32.655 | 32.879 | 401.195 | 33.443 | 39.132 | 39.071 | 39.071 | 39.071 | 42.454 | 42.454 | 474.134 | 42.449 | 44.643 | 42.666 | 6.392 | 46.287 | 294.804 | 299.5 | 302.679 | 269.748 | 272.746 | 271.172 | 274.405 | 451.411 | 455.294 | 185.46 | 186.096 | 202.036 | 177.778 | 237.258 | 190.9 | 94.856 |
Total Non-Current Assets
| 9.404 | 8.397 | 9.055 | 9.414 | 4.955 | 2.857 | 2.822 | 2.997 | 4.796 | 5.011 | 5.21 | 5.409 | 5.448 | 5.541 | 5.197 | 4.985 | 5.439 | 5.72 | 6.099 | 6.387 | 6.676 | 5.908 | 6.168 | 6.449 | 6.518 | 6.781 | 7.061 | 7.342 | 6.979 | 7.285 | 7.525 | 7.786 | 7.102 | 7.364 | 4.633 | 4.862 | 5.008 | 5.205 | 5.244 | 5.304 | 5.28 | 5.347 | 5.269 | 5.499 | 56.99 | 59.45 | 60.092 | 60.714 | 61.341 | 62.371 | 63.627 | 65.237 | 68.327 | 70.671 | 73.279 | 76.057 | 79.216 | 82.063 | 81.5 | 84.269 | 85.866 | 89.642 | 93.025 | 96.122 | 120.636 | 126.221 | 131.128 | 134.968 | 183.523 | 185.311 | 185.484 | 185.164 | 195.666 | 199.649 | 203.685 | 207.562 | 264.542 | 267.861 | 401.195 | 276.229 | 290.172 | 292.903 | 297.341 | 301.179 | 324.802 | 330.892 | 474.134 | 368.807 | 379.558 | 414.803 | 420.145 | 424.495 | 761.213 | 771.951 | 786.913 | 903.53 | 869.727 | 893.523 | 892.567 | 1,070.126 | 1,091.121 | 843.159 | 859.151 | 957.946 | 914.401 | 1,013.295 | 922.092 | 744.681 |
Total Assets
| 372.363 | 366.376 | 356.301 | 369.677 | 360.583 | 402.803 | 395.858 | 397.253 | 101.75 | 101.483 | 101.915 | 97.363 | 95.741 | 94.506 | 86.197 | 91.743 | 95.995 | 74.494 | 70.304 | 62.734 | 68.575 | 64.831 | 70.699 | 73.243 | 70.158 | 70.834 | 83.392 | 73.56 | 62.395 | 48.955 | 52.81 | 54.088 | 63.419 | 58.479 | 62.877 | 45.869 | 68.067 | 56.306 | 61.984 | 51.49 | 72.157 | 71.08 | 168.08 | 151.511 | 174.456 | 157.298 | 163.359 | 162.649 | 180.316 | 141.836 | 145.061 | 135.747 | 161.786 | 150.425 | 157.949 | 138.158 | 169.115 | 170.137 | 181.383 | 169.696 | 208.708 | 190.15 | 186.269 | 190.898 | 213.749 | 210.915 | 222.414 | 214.382 | 276.884 | 270.37 | 284.299 | 267.022 | 309.997 | 310.411 | 340.772 | 328.877 | 446.637 | 420.394 | 401.195 | 427.572 | 429.048 | 426.333 | 433.301 | 444.85 | 473.248 | 474.37 | 474.134 | 512.977 | 527.067 | 560.516 | 560.542 | 565.575 | 2,287.446 | 2,390.283 | 2,459.306 | 2,474.44 | 2,721.443 | 2,682.048 | 2,717.934 | 3,427.235 | 3,367.233 | 3,093.719 | 2,939.004 | 2,963.744 | 2,916.86 | 2,928.527 | 2,939.942 | 2,525.736 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 6.155 | 4.65 | 3.56 | 6.214 | 9.441 | 23.43 | 13.211 | 2.877 | 14.378 | 14.874 | 14.463 | 8.297 | 12.888 | 9.987 | 2.618 | 9.606 | 12.218 | 8.719 | 10.699 | 10.191 | 9.206 | 9.076 | 14.708 | 11.979 | 10.964 | 10.828 | 22.054 | 12.408 | 16.033 | 11.752 | 8.624 | 9.752 | 20.375 | 19.591 | 23.114 | 7.788 | 26.436 | 14.755 | 20.501 | 10.278 | 23.426 | 25.02 | 25.657 | 9.936 | 147.79 | 138.976 | 139.32 | 118.476 | 142.81 | 129.04 | 124.857 | 116.792 | 144.185 | 139.529 | 139.472 | 125.628 | 138.913 | 134.791 | 138.763 | 125.874 | 141.717 | 135.036 | 134.975 | 130.715 | 147.122 | 139.364 | 134.554 | 135.33 | 157.345 | 151.673 | 147.107 | 144.593 | 140.291 | 135.192 | 155.516 | 131.136 | 143.457 | 138.735 | 0 | 142.256 | 161.151 | 158.687 | 140.428 | 140.04 | 140.843 | 141.954 | 0 | 139.879 | 145.908 | 149.578 | 0 | 133.178 | 0 | 88.782 | 163.922 | 80.432 | 93.138 | 93.342 | 122.799 | 878.553 | 909.764 | 0 | 649.82 | 0 | 703.716 | 0 | 788.56 | 0 |
Short Term Debt
| 0 | 25.681 | 0 | 0.847 | 0 | 0 | 0 | 0.211 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 809.544 | 355.796 | 355.796 | 355.796 | 359.447 | 358.941 | 357.982 | 359.994 | 375.784 | 843.012 | 382.131 | 1,090.863 | 1,247.789 | 391.127 | 395.259 | 395.327 | 399.46 | 399.552 | 399.712 | 1,272.752 | 398.753 | 401.311 | 1,297.499 | 418.165 | 1,396.812 | 430.607 | 436.515 | 438.826 | 445.045 | 447.557 | 449.403 | 461.055 | 438.632 | 444.348 | 0 | 444.348 | 444.519 | 444.519 | 444.604 | 444.348 | 462.607 | 462.607 | 0 | 462.607 | 464.132 | 464.143 | 0 | 463.552 | 0 | 715.633 | 586.449 | 1,350.414 | 1,427.811 | 1,605.791 | 1,691.595 | 1,010.093 | 927.042 | 0 | 652.078 | 0 | 577.452 | 0 | 551.342 | 0 |
Tax Payables
| 0.437 | 0.71 | 2.365 | 11.298 | 0.952 | 18.481 | 23.361 | 38.145 | 1.041 | 0.943 | 0.734 | 0.912 | 0.689 | 0.753 | 1.133 | 0.722 | 1.567 | 0.824 | 0.57 | 0.585 | 0.178 | 0.121 | 0.931 | 6.297 | 2.031 | 2.733 | 3.899 | 3.807 | 0.684 | 0.419 | 2.539 | 1.565 | 2.751 | 0.588 | 0.314 | 1.271 | 1.142 | 0.783 | 1.448 | 2.232 | 1.73 | 1.732 | 93.673 | 93.778 | 96.314 | 96.629 | 95.936 | 95.981 | 92.785 | 94.798 | 94.202 | 98.407 | 95.227 | 95.594 | 95.017 | 98.219 | 96.337 | 95.163 | 95.811 | 96.149 | 94.934 | 94.645 | 95.371 | 95.399 | 97.409 | 94.91 | 96.854 | 95.46 | 94.013 | 93.946 | 94.354 | 93.829 | 94.313 | 94.348 | 96.553 | 93.833 | 88.481 | 91.021 | 0 | 91.309 | 91.134 | 90.145 | 91.493 | 88.729 | 89.595 | 88.448 | 0 | 88.067 | 87.766 | 87.32 | 0 | 86.969 | 0 | 87.081 | 86.42 | 79.449 | 80.926 | 75.975 | 75.941 | 75.732 | 76.083 | 0 | 65.555 | 0 | 50.507 | 0 | 76.176 | 0 |
Deferred Revenue
| 0 | 0.528 | 0.958 | 52.114 | 0.929 | 0.437 | 0.746 | 0.792 | 0.361 | 0 | 0 | 63.367 | 16.386 | 16.699 | 14.532 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | 0 | -6.5 | -3.216 | -6.5 | -4.426 | -6.5 | 0 | -6.5 | 0 | -2.596 | 0 | -6.5 | 0 | 0 | 762.324 | 759.529 | 764.015 | 761.816 | 715.21 | 710.021 | 708.28 | 705.306 | 697.73 | 691.261 | 493.744 | 481.346 | 470.368 | 457.312 | 455.773 | 436.093 | 266.157 | 260.403 | 259.323 | 265.69 | 262.844 | 259.908 | 274.084 | 264.454 | 388.609 | 365.769 | 350.775 | 358.93 | 355.123 | 358.486 | 354.368 | 349.197 | 308.782 | 333.375 | 0 | 333.674 | 309.243 | 309.309 | 333.338 | 338.678 | 433.391 | 427.034 | 0 | 419.573 | 1,666.278 | 1,658.386 | 0 | 1,635.338 | 0 | 1,517.176 | 1,485.508 | 833.854 | 851.37 | 622.491 | 533.91 | 278.046 | 225.496 | 0 | 106.718 | 0 | 138.297 | 0 | 127.445 | 0 |
Other Current Liabilities
| 39.677 | 9.575 | 37.008 | 40.266 | 62.752 | 49.229 | 49.99 | 50.286 | 60.106 | 62.848 | 63.354 | 63.924 | 54.319 | 56.546 | 57.016 | 55.772 | 54.913 | 45.363 | 45.077 | 40.516 | 42.251 | 39.744 | 38.564 | 37.986 | 37.066 | 31.42 | 38.375 | 38.484 | 30.009 | 21.629 | 24.008 | 25.489 | 23.995 | 24.522 | 25.846 | 23.42 | 26.201 | 26.679 | 26.143 | 25.483 | 35.183 | 34.268 | 40.618 | 40.099 | 690.946 | 1,138.356 | 1,142.082 | 1,135.574 | 1,125.318 | 1,092.522 | 1,092.205 | 1,077.18 | 1,089.307 | 619.02 | 1,130.577 | 400.545 | 397.731 | 1,259.792 | 1,262.322 | 1,234.273 | 1,234.316 | 1,211.934 | 1,192.295 | 310.554 | 1,172.881 | 1,202.515 | 312.646 | 1,188.324 | 317.585 | 1,266.877 | 1,263.081 | 1,453.304 | 449.682 | 445.115 | 441.164 | 1,470.697 | 439.922 | 419.753 | 0 | 421.818 | 385.764 | 386.819 | 410.799 | 425.828 | 511.892 | 506.882 | 0 | 502.215 | 1,749.379 | 1,742.053 | 2,430.247 | 1,734.724 | 2,112.441 | 1,430.502 | 1,514.055 | 754.813 | 846.852 | 644.285 | 458.748 | 220.393 | 149.788 | 1,564.74 | 76.968 | 1,454.738 | 127.891 | 1,387.246 | 51.446 | 1,168.789 |
Total Current Liabilities
| 46.269 | 41.143 | 42.932 | 59.258 | 73.145 | 91.14 | 86.562 | 91.519 | 75.525 | 78.664 | 78.551 | 73.132 | 67.896 | 67.286 | 60.767 | 66.1 | 68.698 | 54.907 | 56.346 | 51.292 | 51.635 | 48.941 | 54.203 | 56.262 | 50.061 | 51.481 | 64.327 | 54.699 | 46.726 | 33.8 | 35.171 | 36.806 | 47.12 | 44.569 | 49.274 | 32.479 | 53.779 | 42.217 | 48.092 | 37.994 | 60.339 | 61.02 | 159.948 | 143.813 | 1,744.592 | 1,729.757 | 1,733.134 | 1,705.827 | 1,720.36 | 1,675.301 | 1,669.245 | 1,652.373 | 1,704.503 | 1,697.155 | 1,747.197 | 1,715.255 | 1,880.771 | 1,880.873 | 1,892.154 | 1,851.622 | 1,870.426 | 1,841.167 | 1,822.353 | 1,809.42 | 1,816.164 | 1,838.1 | 1,841.553 | 1,837.28 | 1,965.755 | 1,943.103 | 1,941.058 | 2,130.552 | 1,129.33 | 1,122.212 | 1,142.637 | 1,124.745 | 1,110.492 | 1,093.857 | 0 | 1,099.73 | 1,082.568 | 1,080.171 | 1,087.324 | 1,098.944 | 1,204.938 | 1,199.892 | 0 | 1,189.267 | 2,447.185 | 2,443.094 | 2,430.247 | 2,418.422 | 2,112.441 | 2,321.999 | 2,350.846 | 2,265.107 | 2,448.727 | 2,419.393 | 2,349.083 | 2,184.772 | 2,062.677 | 1,564.74 | 1,444.42 | 1,454.738 | 1,459.566 | 1,387.246 | 1,467.524 | 1,168.789 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.574 | 0.799 | 1.019 | 2.01 | 0 | 0 | 0 | 0.039 | 0.039 | 0.086 | 0.228 | 0 | 0 | 0 | 3.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 86.098 | 86.622 | 86.751 | 87.071 | 86.24 | 88.456 | 0 | 88.456 | 88.456 | 88.456 | 88.456 | 88.456 | 88.456 | 88.456 | 0 | 88.456 | 88.456 | 88.456 | 0 | 88.456 | 0 | 2 | 90.456 | 12.45 | 12.45 | 20.75 | 29.05 | 70.377 | 70.377 | 0 | 68.972 | 0 | 79.015 | 0 | 140.552 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0.878 | 0.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 184.134 | 184.134 | 184.134 | 184.134 | 161.441 | 161.441 | 161.441 | 161.441 | 161.877 | 161.877 | 161.877 | 916.268 | 923.637 | 925.452 | -87.071 | 927.473 | 945.064 | 0 | 945.064 | 945.064 | 945.064 | 945.064 | 945.064 | 1,170.528 | 1,170.528 | 0 | 1,227.749 | -0.02 | 50.379 | -2,430.247 | 50.211 | -2,112.441 | 50.057 | 49.34 | 56.848 | 54.533 | 15.522 | 15.763 | 85.315 | 84.103 | 169.085 | 74.418 | 180.795 | 57.968 | 173.391 | 37.422 | 197.758 |
Total Non-Current Liabilities
| 0 | 0.574 | 0.799 | 1.019 | 2.01 | 0.878 | 0.887 | 0.887 | 0.039 | 0.039 | 0.086 | 0.228 | 0 | 0 | 0 | 3.052 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 166.213 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 179.088 | 184.134 | 184.134 | 184.134 | 184.134 | 161.441 | 161.441 | 161.441 | 161.441 | 161.877 | 161.877 | 161.877 | 1,002.366 | 1,010.259 | 1,012.202 | 1,017.034 | 1,013.713 | 1,033.52 | 0 | 1,033.52 | 1,033.52 | 1,033.52 | 1,033.52 | 1,033.52 | 1,258.984 | 1,258.984 | 0 | 1,309.412 | 88.436 | 138.836 | -2,430.247 | 138.667 | -2,112.441 | 52.057 | 66.712 | 69.298 | 66.983 | 36.272 | 44.813 | 155.691 | 154.48 | 169.085 | 143.389 | 180.795 | 136.984 | 173.391 | 177.974 | 197.758 |
Total Liabilities
| 46.269 | 41.717 | 43.731 | 60.276 | 75.155 | 92.018 | 87.449 | 92.406 | 75.564 | 78.703 | 78.637 | 73.361 | 67.896 | 67.286 | 60.767 | 66.1 | 68.698 | 54.907 | 56.346 | 51.292 | 51.635 | 48.941 | 54.203 | 56.262 | 50.061 | 51.481 | 64.327 | 54.699 | 46.726 | 33.8 | 35.171 | 36.806 | 47.12 | 44.569 | 49.274 | 32.479 | 53.779 | 42.217 | 48.092 | 37.994 | 60.339 | 61.02 | 159.948 | 143.813 | 1,910.805 | 1,895.97 | 1,899.347 | 1,872.04 | 1,886.573 | 1,841.514 | 1,835.458 | 1,818.586 | 1,870.716 | 1,863.368 | 1,926.285 | 1,894.344 | 2,059.859 | 2,059.961 | 2,071.243 | 2,030.711 | 2,049.515 | 2,025.301 | 2,006.487 | 1,993.554 | 2,000.298 | 1,999.541 | 2,002.994 | 1,998.721 | 2,127.196 | 2,104.98 | 2,102.935 | 2,130.552 | 2,131.696 | 2,132.47 | 2,154.839 | 2,141.779 | 2,124.205 | 2,127.377 | 401.195 | 2,133.25 | 2,116.088 | 2,113.69 | 2,120.844 | 2,132.464 | 2,463.922 | 2,458.876 | 474.134 | 2,498.679 | 2,535.622 | 2,581.93 | 560.542 | 2,557.09 | 2,287.446 | 2,374.055 | 2,417.558 | 2,334.405 | 2,515.711 | 2,455.664 | 2,393.896 | 2,340.463 | 2,217.157 | 1,733.825 | 1,587.81 | 1,635.532 | 1,596.55 | 1,560.637 | 1,645.498 | 1,366.547 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 689.185 | 689.185 | 689.185 | 689.185 | 689.185 | 689.185 | 689.185 | 689.185 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 551.348 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 0 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 0 | 479.433 | 479.433 | 479.433 | 0 | 479.433 | 0 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 479.433 | 0 | 399.528 | 0 |
Retained Earnings
| -1,185.229 | -1,186.934 | -1,189.436 | -1,192.651 | -1,205.499 | -1,205.691 | -1,207.705 | -1,210.553 | -1,201.725 | -1,204.42 | -1,203.841 | -1,202.937 | -1,199.009 | -1,199.585 | -1,201.162 | -1,200.95 | -1,199.473 | -1,201.938 | -1,205.328 | -1,204.736 | -1,197.308 | -1,198.348 | -1,197.916 | -1,197.549 | -1,194.873 | -1,195.403 | -1,195.725 | -1,195.957 | -1,198.85 | -1,199.178 | -1,197.274 | -1,197.487 | -1,198.01 | -1,199.642 | -1,199.944 | -1,200.09 | -1,199.414 | -1,199.536 | -1,199.68 | -1,199.952 | -1,201.45 | -1,202.963 | -1,204.483 | -1,204.838 | -2,807.025 | -2,809.345 | -2,806.708 | -2,780.062 | -2,775.794 | -2,760.963 | -2,743.397 | -2,727.618 | -2,745.456 | -2,741.126 | -2,779.49 | -2,767.339 | -2,893.212 | -2,883.536 | -2,860.662 | -2,831.817 | -2,800.108 | -2,782.392 | -2,755.711 | -2,726.059 | -2,661.85 | -2,663.089 | -2,654.713 | -2,658.473 | -2,724.606 | -2,709.126 | -2,692.77 | -2,667.827 | -2,630.19 | -2,630.862 | -2,623.281 | -2,621.775 | -2,479.196 | -2,507.234 | 0 | -2,505.931 | -2,486.461 | -2,486.752 | -2,486.941 | -2,487.038 | -2,432.17 | -2,427.032 | 0 | -2,428.357 | -2,451.688 | -2,464.582 | 0 | -3,884.657 | 0 | -1,703.765 | -1,660.86 | -1,164.571 | -1,099.789 | -1,079.56 | -981.92 | -219.902 | -157.908 | 50.101 | 40.717 | 34.203 | 25.626 | 0 | 137.209 | 0 |
Accumulated Other Comprehensive Income/Loss
| 812.228 | 660.508 | 812.228 | 779.554 | 801.098 | 660.508 | 811.498 | 660.508 | 660.508 | 660.508 | 660.508 | -2.161 | 660.508 | 660.508 | 660.508 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 0 | 627.82 | 627.82 | 486.589 | -0 | 486.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 151.72 | 0 | 151.72 | 0 | 150.99 | 0 | 150.99 | -0 | 0 | 0 | 627.834 | -32.673 | -32.673 | 0 | 660.508 | -32.673 | -32.673 | 32.673 | 449.907 | 627.834 | 627.834 | 627.834 | 660.508 | 627.834 | 660.508 | 627.834 | 449.907 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 627.834 | 660.507 | 660.493 | 627.82 | 660.493 | 519.262 | 519.262 | 519.262 | 519.262 | 518.162 | 509.89 | 501.652 | 493.431 | 485.178 | 476.835 | 459.806 | 459.806 | 451.12 | 442.308 | 419.454 | 491.369 | 479.425 | 467.475 | 455.527 | 443.567 | 394.701 | 394.701 | 394.701 | 417.394 | 394.701 | 394.701 | 394.701 | 394.701 | 325.358 | 325.688 | 325.894 | 362.723 | 323.705 | 323.701 | -1,705.927 | 443.283 | 322.855 | 322.855 | 322.855 | 324.518 | -35.133 | -34.091 | -1,971.245 | -8.235 | -33.355 | -33.292 | -2,005.506 | 1,416.546 | 125.408 | 1,243.005 | 1,227.015 | 827.446 | 1,210.566 | 827.446 | 1,114.505 | 828.232 | 828.985 | 830.184 | 830.184 | 814.707 | 815.108 | 1,365.134 | 756.157 | 1,157.313 |
Total Shareholders Equity
| 316.183 | 314.479 | 311.977 | 308.761 | 284.783 | 294.992 | 292.978 | 290.129 | 10.13 | 7.435 | 8.015 | 8.919 | 12.847 | 12.271 | 10.694 | 10.905 | 12.383 | 9.917 | 6.527 | 7.119 | 14.548 | 13.507 | 13.94 | 14.306 | 16.983 | 16.452 | 16.13 | 15.898 | 13.005 | 12.677 | 14.581 | 14.369 | 13.846 | 12.213 | 11.911 | 11.765 | 12.441 | 12.32 | 12.176 | 11.903 | 10.406 | 8.878 | 7.358 | 7.003 | -1,736.414 | -1,738.735 | -1,736.098 | -1,709.451 | -1,706.284 | -1,699.725 | -1,690.397 | -1,682.84 | -1,708.93 | -1,712.943 | -1,768.336 | -1,756.185 | -1,890.744 | -1,889.88 | -1,889.86 | -1,861.015 | -1,841.25 | -1,835.484 | -1,820.75 | -1,803.059 | -1,787.716 | -1,788.955 | -1,780.579 | -1,784.339 | -1,850.472 | -1,834.992 | -1,818.636 | -1,863.531 | -1,825.4 | -1,825.741 | -1,817.954 | -1,816.024 | -1,676.058 | -1,704.101 | -1,705.927 | -1,702.798 | -1,684.173 | -1,684.464 | -1,684.652 | -1,684.75 | -1,987.87 | -1,981.69 | -1,971.245 | -1,982.892 | -2,005.61 | -2,018.44 | -2,005.506 | -1,988.678 | 125.408 | 18.673 | 45.588 | 142.309 | 207.09 | 227.319 | 324.96 | 1,087.763 | 1,150.511 | 1,359.718 | 1,350.334 | 1,328.344 | 1,320.167 | 1,365.134 | 1,292.894 | 1,157.313 |
Total Equity
| 326.094 | 324.659 | 312.57 | 309.401 | 285.428 | 310.785 | 308.409 | 304.848 | 26.186 | 22.78 | 23.278 | 24.003 | 27.845 | 27.22 | 25.431 | 25.642 | 27.297 | 19.587 | 13.959 | 11.442 | 16.94 | 15.89 | 16.496 | 16.98 | 20.097 | 19.353 | 19.065 | 18.861 | 15.669 | 15.155 | 17.64 | 17.282 | 16.299 | 13.909 | 13.603 | 13.39 | 14.287 | 14.089 | 13.892 | 13.496 | 11.817 | 10.06 | 8.133 | 7.699 | -1,736.35 | -1,738.672 | -1,735.988 | -1,709.391 | -1,706.257 | -1,699.679 | -1,690.397 | -1,682.84 | -1,708.93 | -1,712.943 | -1,768.336 | -1,756.185 | -1,890.744 | -1,889.824 | -1,889.86 | -1,861.015 | -1,840.807 | -1,835.15 | -1,820.218 | -1,802.656 | -1,786.549 | -1,788.626 | -1,780.579 | -1,784.339 | -1,850.312 | -1,834.61 | -1,818.636 | -1,863.531 | -1,821.699 | -1,822.059 | -1,814.067 | -1,812.902 | -1,677.568 | -1,706.983 | -1,705.927 | -1,705.678 | -1,687.04 | -1,687.357 | -1,687.543 | -1,687.614 | -1,990.674 | -1,984.506 | -1,971.245 | -1,985.702 | -2,008.554 | -2,021.414 | -2,008.495 | -1,991.515 | 122.948 | 16.228 | 41.748 | 140.035 | 205.733 | 226.384 | 324.038 | 1,086.772 | 1,150.076 | 1,359.894 | 1,351.194 | 1,328.211 | 1,320.31 | 1,367.89 | 1,294.444 | 1,159.189 |
Total Liabilities & Shareholders Equity
| 372.363 | 366.376 | 356.301 | 369.677 | 360.583 | 402.803 | 395.858 | 397.253 | 101.75 | 101.483 | 101.915 | 97.363 | 95.741 | 94.506 | 86.197 | 91.743 | 95.995 | 74.494 | 70.304 | 62.734 | 68.575 | 64.831 | 70.699 | 73.243 | 70.158 | 70.834 | 83.392 | 73.56 | 62.395 | 48.955 | 52.81 | 54.088 | 63.419 | 58.479 | 62.877 | 45.869 | 68.067 | 56.306 | 61.984 | 51.49 | 72.157 | 71.08 | 168.08 | 151.511 | 174.456 | 157.298 | 163.359 | 162.649 | 180.316 | 141.836 | 145.061 | 135.747 | 161.786 | 150.425 | 157.949 | 138.158 | 169.115 | 170.137 | 181.383 | 169.696 | 208.708 | 190.15 | 186.269 | 190.898 | 213.749 | 210.915 | 222.414 | 214.382 | 276.884 | 270.37 | 284.299 | 267.022 | 309.997 | 310.411 | 340.772 | 328.877 | 446.637 | 420.394 | 401.195 | 427.572 | 429.048 | 426.333 | 433.301 | 444.85 | 473.248 | 474.37 | 474.134 | 512.977 | 527.067 | 560.516 | 560.542 | 565.575 | 2,287.446 | 2,390.283 | 2,459.306 | 2,474.44 | 2,721.443 | 2,682.048 | 2,717.934 | 3,427.235 | 3,367.233 | 3,093.719 | 2,939.004 | 2,963.744 | 2,916.86 | 2,928.527 | 2,939.942 | 2,525.736 |