Minsheng Holdings Co.,Ltd
SZSE:000416.SZ
1.98 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 12.429 | 142.66 | 55.956 | 48.248 | 36.266 | 54.132 | 43.636 | 49.099 | 48.741 | 61.515 | 35.716 | 27.433 | 26.34 | 46.767 | 66.736 | 12.732 | 95.955 | 57.223 | 48.43 | 46.931 | 52.446 | 51.073 | 33.176 | 8.713 | 40.131 | 79.032 | 124.658 | 66.965 | 43.908 | 118.275 | 166.99 | 122.425 | 192.437 | 146.645 | 144.16 | 63.069 | 295.831 | 447.505 | 156.833 | 237.108 | 454.887 | 496.39 | 401.491 | 432.504 | 467.282 | 487.715 | 466.181 | 603.868 | 589.697 | 607.353 | 579.74 | 600.648 | 600.896 | 645.207 | 645.834 | 540.399 | 667.98 | 689.856 | 406.147 | 608.634 | 549.958 | 207.553 | 362.308 | 285.313 | 318.65 | 601.445 | 195.253 | 174.731 | 704.265 | 429.106 | 422.245 | 347.963 | 248.498 | 159.774 | 185.043 | 109.926 | 216.92 | 65.98 | 97.489 | 108.01 | 188.313 | 135.732 | 204.631 | 178.558 | 127.732 | 239.727 | 33.892 | 71.374 | 114.573 | 143.349 | 66.951 | 2.078 | 7.121 | 7.671 | 9.392 | 19.495 | 23.273 | 6.812 | 28.77 | 0 | 48.556 | 0 | 5.281 |
Short Term Investments
| 24.029 | 27.391 | 133.497 | 132.991 | 188.302 | 156.857 | 175.904 | 211.889 | 212.286 | 222.032 | 236.261 | 236.45 | 228.465 | 234.187 | 197.484 | 150.09 | 119.003 | 0.05 | 8.705 | 15.14 | 19.137 | 23.318 | 25.098 | 33.873 | 80.182 | 87.786 | 110.275 | 52.395 | 65.913 | 59.99 | 134.701 | 40.857 | 56.558 | 41.792 | 226.033 | 262.001 | 177.055 | 1.649 | 265.682 | 253.499 | 289.488 | 298.016 | 420.762 | 387.077 | 382.881 | 359.72 | 270.039 | 144.946 | 156.089 | 157.333 | 155.179 | 117.299 | 98.186 | 85.985 | 88.405 | 80.466 | 25.226 | 18.021 | 14.213 | 0 | 51.312 | 258.708 | 90.137 | 140.196 | 147.115 | 10.22 | 1.831 | 0.312 | 56.096 | 0.696 | 0.696 | 0.696 | 0.7 | 0 | 21.532 | 108.585 | 78.912 | 75.033 | 80.092 | 95.607 | 29.164 | 29.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.598 | 0.598 | 0 | 1.993 | 0 | 0 |
Cash and Short Term Investments
| 36.458 | 170.051 | 189.453 | 181.239 | 224.568 | 210.988 | 219.54 | 260.988 | 261.027 | 283.547 | 271.977 | 263.883 | 254.804 | 280.955 | 264.22 | 162.822 | 214.959 | 57.273 | 57.135 | 62.071 | 71.583 | 74.39 | 58.274 | 42.586 | 120.313 | 166.818 | 234.933 | 119.359 | 109.821 | 178.265 | 301.691 | 163.282 | 248.995 | 188.437 | 370.193 | 325.071 | 472.886 | 449.154 | 422.515 | 490.607 | 744.375 | 794.407 | 822.252 | 819.581 | 850.163 | 847.435 | 736.22 | 748.813 | 745.786 | 764.686 | 734.92 | 717.948 | 699.082 | 731.193 | 734.239 | 620.865 | 693.206 | 707.877 | 420.36 | 608.635 | 601.27 | 466.261 | 452.446 | 425.51 | 465.765 | 611.665 | 197.084 | 175.043 | 760.361 | 429.802 | 422.942 | 348.659 | 249.198 | 159.774 | 206.575 | 218.511 | 295.832 | 141.012 | 177.581 | 203.617 | 217.477 | 164.896 | 204.631 | 178.558 | 127.732 | 239.727 | 33.892 | 71.374 | 114.573 | 143.349 | 66.951 | 2.078 | 7.121 | 7.671 | 9.392 | 19.495 | 23.273 | 7.41 | 29.368 | 0 | 50.55 | 0 | 5.281 |
Net Receivables
| 3.477 | 3.081 | 3.396 | 6.342 | 4.035 | 4.265 | 8.89 | 9.888 | 9.66 | 11.103 | 12.669 | 11.564 | 9.989 | 0 | 10.687 | 10.629 | 9.945 | 0 | 0 | 0 | 11.759 | 0 | 15.554 | 10.978 | 11.091 | 11.459 | 6.366 | 0 | 6.743 | 5.966 | 76.879 | 77.049 | 43.185 | 18.253 | 51.678 | 0 | 3.491 | 0 | 50.535 | 47.651 | 78.825 | 68.093 | 55.496 | 10.8 | 16.672 | 12.569 | 20.108 | 12.271 | 15.652 | 21.722 | 50.931 | 26.316 | 34.144 | 30.368 | 27.721 | 160.619 | 70.734 | 39.313 | 172.054 | 152.398 | 178.275 | 384.17 | 123.94 | 125.378 | 102.046 | 101.795 | 470.55 | 463.422 | 210.492 | 337.489 | 316.893 | 382.567 | 571.501 | 698.07 | 378.081 | 263.178 | 296.08 | 393.669 | 352.348 | 219.761 | 224.727 | 222.87 | 139.691 | 173.716 | 197.986 | 108.242 | 141.209 | 70.642 | 70.148 | 73.006 | 66.014 | 114.078 | 0.961 | 0.529 | 0.635 | 65.138 | 58.858 | 45.7 | 40.554 | 0 | 5.388 | 0 | 11.41 |
Inventory
| 0.011 | -27.391 | 0.027 | 0.018 | 0.018 | 0.018 | 0.018 | 0.027 | 0.027 | 0.018 | 0.026 | 0.022 | 0.006 | 0 | 0.013 | 0.013 | 0.06 | 0 | 0 | 0 | 0.041 | 0 | 0.001 | 0.049 | 0.03 | 0.006 | 0.037 | 0 | 0.007 | 0.007 | 0.019 | 0.016 | 0.012 | 0.029 | 0.004 | 0 | 0.074 | 0 | 18.609 | 17.197 | 17.315 | 19.724 | 19.621 | 18.322 | 19.232 | 16.721 | 23.101 | 17.256 | 19.886 | 18.932 | 22.092 | 28.534 | 29.9 | 27.245 | 33.367 | 25.988 | 28.856 | 25.327 | 38.094 | 29.344 | 29.305 | 33.433 | 32.144 | 26.256 | 28.01 | 29.084 | 32.093 | 25.797 | 38.248 | 50.979 | 44.698 | 31.898 | 39.932 | 47.967 | 38.695 | 43.157 | 39.835 | 78.38 | 40.43 | 44.171 | 28.238 | 56.61 | 26.349 | 25.041 | 37.802 | 62.698 | 33.944 | 11.344 | 14.188 | 25.307 | 15.5 | 12.425 | 15.42 | 26.116 | 52.15 | 100.586 | 89.245 | 99.491 | 34.037 | 0 | 41.523 | 0 | 34.056 |
Other Current Assets
| 580.101 | 461.531 | 509.393 | 503.507 | 501.231 | 527.671 | 551.783 | 523.217 | 529.416 | 519.219 | 509.332 | 517.515 | 543.25 | 540.784 | 475.673 | 570.122 | 564.55 | 612.348 | 610.884 | 569.27 | 564.328 | 650.979 | 662.654 | 671.886 | 651.408 | 500.03 | 424.558 | 622.077 | 632.973 | 551.279 | 492.211 | 985.45 | 812.411 | 924.137 | 190.765 | 361.958 | 492.361 | 306.787 | 188.795 | 145.493 | -34.959 | -29.7 | -3.504 | 2.99 | -2.054 | -1.598 | -5.413 | -3.289 | -3.77 | 0.6 | -21.596 | -7.823 | -8.708 | -5.704 | 0.125 | -73.526 | -27.479 | -10.399 | -77.993 | -69.701 | -82.205 | -183.64 | -52.54 | -54.536 | -42.976 | -43.62 | 0.08 | 0.013 | -27.012 | -25.908 | -22.508 | -92.142 | -163.68 | -178.573 | -74.422 | -51.577 | -51.141 | -84.527 | -48.176 | -29.733 | -26.36 | -24.347 | -23.848 | -22.221 | -20.454 | -16.603 | -25.027 | -20.901 | -25.761 | -24.249 | -28.885 | -55.455 | 57.442 | 74.955 | 79.37 | -0.187 | -0.15 | -0.106 | -0.02 | 108.381 | -0.007 | 29.077 | -4.641 |
Total Current Assets
| 620.046 | 634.592 | 702.269 | 691.106 | 729.853 | 742.943 | 780.231 | 794.12 | 800.13 | 813.887 | 794.005 | 792.983 | 808.05 | 836.285 | 750.593 | 743.586 | 789.514 | 680.886 | 679.288 | 643.724 | 647.711 | 739.575 | 736.483 | 725.499 | 782.841 | 678.314 | 665.894 | 747.807 | 749.544 | 735.516 | 870.8 | 1,225.797 | 1,104.603 | 1,130.856 | 612.64 | 708.774 | 968.812 | 760.623 | 680.455 | 700.948 | 805.557 | 852.524 | 893.866 | 851.693 | 884.013 | 875.128 | 774.016 | 775.051 | 777.555 | 805.94 | 786.346 | 764.974 | 754.419 | 783.102 | 795.452 | 733.947 | 765.318 | 762.117 | 552.515 | 720.676 | 726.645 | 700.224 | 555.989 | 522.608 | 552.844 | 698.924 | 699.807 | 664.276 | 982.089 | 792.363 | 762.025 | 670.983 | 696.952 | 727.238 | 548.929 | 473.269 | 580.605 | 528.535 | 522.183 | 437.816 | 444.083 | 420.029 | 346.823 | 355.093 | 343.066 | 394.064 | 184.019 | 132.459 | 173.147 | 217.412 | 119.581 | 73.126 | 80.944 | 109.271 | 141.546 | 185.033 | 171.226 | 152.494 | 103.938 | 108.381 | 97.454 | 29.077 | 46.106 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 119.448 | 115.205 | 85.444 | 81.914 | 44.348 | 47.271 | 39.567 | 32.973 | 35.916 | 38.86 | 41.791 | 44.056 | 46.922 | 30.811 | 31.588 | 32.348 | 33.116 | 33.908 | 34.705 | 35.495 | 36.292 | 37.091 | 37.89 | 38.682 | 39.49 | 40.298 | 41.109 | 41.921 | 42.72 | 43.603 | 46.104 | 46.073 | 46.683 | 46.957 | 47.086 | 46.316 | 45.189 | 45.704 | 51.171 | 51.152 | 50.826 | 51.53 | 52.406 | 53.313 | 54.224 | 54.635 | 55.415 | 56.712 | 57.503 | 58.644 | 58.591 | 138.078 | 138.822 | 141.118 | 142.436 | 144.855 | 146.73 | 147.758 | 149.779 | 151.085 | 147.1 | 67.699 | 67.854 | 67.689 | 68.674 | 69.797 | 73.515 | 73.162 | 131.425 | 139.535 | 139.701 | 138.95 | 283.452 | 286.147 | 121.3 | 120.158 | 120.736 | 119.997 | 121.131 | 121.806 | 122.796 | 124.326 | 125.629 | 126.988 | 125.704 | 126.232 | 123.074 | 121.426 | 119.213 | 120.054 | 121.141 | 251.653 | 256.275 | 262.599 | 264.27 | 279.572 | 282.213 | 292.235 | 286.84 | 243.349 | 200.117 | 201.132 | 196.752 |
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 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 24.144 | 45.119 | 45.119 | 45.119 | 45.119 | 45.119 | 45.119 | 45.119 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 51.139 | 80.605 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.088 | 0.1 | 0.113 | 0.126 | 0.138 | 0.151 | 0.163 | 0.176 | 0.188 | 0.201 | 0.213 | 0.226 | 0.239 | 0.251 | 0.264 | 0.276 | 0.289 | 0.301 | 0.314 | 0.326 | 0.339 | 0.352 | 0.364 | 0.377 | 0.389 | 0.402 | 0.414 | 0.427 | 0.439 | 0.452 | 1.858 | 1.911 | 1.949 | 1.71 | 0.938 | 0.954 | 0 | 0 | 0.054 | 0.062 | 0.075 | 0.091 | 0.109 | 0.126 | 0.142 | 0.157 | 0.176 | 0.197 | 0.218 | 0.239 | 0.259 | 7.703 | 7.81 | 7.916 | 7.97 | 8.065 | 8.151 | 8.257 | 8.363 | 8.438 | 0.323 | 0.327 | 2.064 | 2.093 | 2.122 | 2.152 | 2.144 | 2.172 | 11.237 | 11.32 | 11.374 | 11.303 | 13.106 | 13.058 | 12.857 | 12.94 | 13.045 | 13.129 | 11.662 | 11.705 | 11.783 | 11.856 | 11.949 | 12.016 | 12.123 | 12.146 | 12.254 | 12.32 | 7.773 | 6.305 | 6.344 | 14.828 | 14.897 | 15.11 | 15.323 | 15.57 | 15.685 | 15.92 | 15.663 | 0 | 15.918 | 0 | 15.316 |
Goodwill and Intangible Assets
| 0.088 | 0.1 | 0.113 | 0.126 | 0.138 | 0.151 | 0.163 | 0.176 | 0.188 | 0.201 | 0.213 | 0.226 | 0.239 | 0.251 | 0.264 | 0.276 | 0.289 | 0.301 | 0.314 | 0.326 | 0.339 | 0.352 | 0.364 | 0.377 | 0.389 | 0.402 | 0.414 | 0.427 | 0.439 | 0.452 | 1.858 | 1.911 | 1.949 | 1.71 | 0.938 | 0.954 | 182.172 | 1.649 | 24.197 | 24.205 | 24.219 | 24.235 | 24.253 | 24.269 | 24.286 | 24.301 | 24.32 | 24.341 | 24.362 | 24.382 | 24.403 | 52.821 | 52.928 | 53.035 | 53.088 | 53.184 | 53.269 | 53.375 | 59.502 | 59.576 | 51.462 | 51.465 | 53.202 | 53.232 | 53.261 | 53.29 | 53.282 | 53.311 | 91.842 | 11.32 | 11.374 | 11.303 | 13.106 | 13.058 | 12.857 | 12.94 | 13.045 | 13.129 | 11.662 | 11.705 | 11.783 | 11.856 | 11.949 | 12.016 | 12.123 | 12.146 | 12.254 | 12.32 | 7.773 | 6.305 | 6.344 | 14.828 | 14.897 | 15.11 | 15.323 | 15.57 | 15.685 | 15.92 | 15.663 | 0 | 15.918 | 0 | 15.316 |
Long Term Investments
| 72.91 | 63.891 | -24.559 | -16.864 | -77.864 | -56.428 | -76.272 | -112.612 | -117.575 | -126.951 | -136.696 | -137.589 | -130.528 | -132.568 | -49.357 | -5.458 | -16.589 | 206.582 | 196.16 | 188.535 | 185.279 | 104.087 | 100.075 | 84.266 | 22.239 | 14.681 | -7.836 | 49.784 | 36.235 | 42.046 | -32.735 | 61.055 | 153.338 | 168.154 | -15.683 | -51.078 | -56.118 | 88.452 | -175.434 | -163.251 | -289.246 | -297.774 | -420.5 | -386.816 | -382.62 | -359.359 | -269.747 | -144.654 | -155.797 | -157.041 | -154.48 | -116.001 | -96.888 | -84.688 | -87.753 | -79.813 | -24.574 | -17.368 | 186.01 | 0.223 | -51.089 | -258.485 | 50.125 | 10.066 | 3.148 | -9.957 | -1.565 | -0.046 | 61.171 | 210.704 | 227.534 | 231.408 | 230.262 | 0 | 309.164 | 232.138 | 147.507 | 156.724 | 37.401 | 39.729 | 111.812 | 115.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.392 | 1.392 | 0 | 0.113 | 0 | 0 |
Tax Assets
| 9.553 | 9.316 | 17.823 | 16.254 | 17.091 | 15.602 | 9.092 | 8.049 | 9.507 | 7.484 | 5.976 | 6.206 | 6.406 | 4.355 | 3.79 | 5.124 | 5.64 | 4.419 | 7.228 | 7.502 | 7.876 | 8.632 | 8.252 | 9.658 | 8.002 | 7.279 | 6.364 | 6.26 | 6.232 | 6.559 | 24.611 | 32.22 | 28.516 | 22.228 | 21.678 | 7.315 | 5.583 | 5.557 | 6.221 | 6.37 | 5.782 | 5.773 | 5.814 | 5.769 | 5.75 | 5.728 | 13.487 | 9.665 | 5.79 | 5.845 | 8.041 | 7.264 | 7.276 | 7.813 | 8.013 | 9.986 | 7.549 | 7.72 | 7.324 | 6.657 | 6.906 | 12.68 | 8.478 | 10.52 | 6.319 | 6.327 | 6.129 | 8.105 | 12.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.598 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 24.087 | 27.456 | 133.567 | 133.067 | 188.384 | 156.945 | 175.998 | 211.989 | 212.392 | 222.145 | 236.261 | 236.477 | 228.519 | 234.268 | 197.592 | 150.225 | 128.086 | 9.273 | 18.255 | 49.537 | 49.292 | 30.025 | 32.131 | 41.232 | 87.868 | 201.799 | 223.297 | 59.775 | 98.624 | 92.71 | 144.412 | 49.4 | 67.063 | 51.06 | 605.556 | 309.094 | 2.9 | 33.5 | 369.473 | 284.435 | 290.469 | 299.043 | 422.121 | 388.482 | 384.332 | 361.216 | 272.178 | 147.156 | 158.372 | 159.687 | 158.225 | 122.877 | 103.965 | 92.056 | 95.417 | 87.784 | 32.816 | 25.907 | 22.644 | 9.325 | 56.065 | 263.026 | 94.669 | 144.807 | 151.888 | 15.201 | 3.072 | 0.731 | 63.515 | 1.023 | 0.838 | 0.882 | 0.834 | 182.495 | 21.532 | 108.585 | 78.912 | 75.033 | 80.092 | 95.607 | 29.164 | 29.164 | 151 | 155.07 | 160.248 | 163.671 | 170.354 | 173.738 | 181.715 | 150.496 | 152.02 | 26.862 | 29.359 | 28.362 | 14.269 | 9.412 | 5.422 | 3.824 | 1.534 | 17.907 | 1.993 | 16.242 | 2.203 |
Total Non-Current Assets
| 226.086 | 215.968 | 212.388 | 214.497 | 172.097 | 163.541 | 148.548 | 140.576 | 140.429 | 141.739 | 147.546 | 149.376 | 151.557 | 137.117 | 183.876 | 182.515 | 150.541 | 254.483 | 256.663 | 281.396 | 279.078 | 180.186 | 178.712 | 174.215 | 157.987 | 264.459 | 263.348 | 158.167 | 184.25 | 185.37 | 184.25 | 190.659 | 297.548 | 290.11 | 659.575 | 312.601 | 179.726 | 174.863 | 275.627 | 202.911 | 82.05 | 82.807 | 84.094 | 85.017 | 85.972 | 86.52 | 95.654 | 93.221 | 90.229 | 91.516 | 94.779 | 205.039 | 206.103 | 209.334 | 211.201 | 215.996 | 215.791 | 217.392 | 425.259 | 226.867 | 210.444 | 136.386 | 274.328 | 286.313 | 283.289 | 134.657 | 134.433 | 135.263 | 360.683 | 362.582 | 379.446 | 382.543 | 527.653 | 481.7 | 464.853 | 473.821 | 360.199 | 364.883 | 250.287 | 268.848 | 275.556 | 280.818 | 288.578 | 294.074 | 298.076 | 302.049 | 305.682 | 307.484 | 308.701 | 276.855 | 279.505 | 293.343 | 300.531 | 306.071 | 293.862 | 304.553 | 303.32 | 313.371 | 306.026 | 261.256 | 218.141 | 217.374 | 214.271 |
Total Assets
| 846.132 | 850.56 | 914.657 | 905.603 | 901.95 | 906.484 | 928.779 | 934.696 | 940.559 | 955.626 | 941.551 | 942.359 | 959.607 | 973.401 | 934.469 | 926.102 | 940.055 | 935.369 | 935.95 | 925.12 | 926.79 | 919.761 | 915.195 | 899.714 | 940.828 | 942.773 | 929.242 | 905.974 | 933.794 | 920.886 | 1,055.049 | 1,416.456 | 1,402.15 | 1,420.966 | 1,272.215 | 1,021.375 | 1,148.538 | 935.486 | 956.083 | 903.859 | 887.607 | 935.331 | 977.96 | 936.71 | 969.985 | 961.648 | 869.669 | 868.272 | 867.784 | 897.457 | 881.126 | 970.013 | 960.522 | 992.436 | 1,006.653 | 949.942 | 981.109 | 979.509 | 977.774 | 947.543 | 937.089 | 836.61 | 830.317 | 808.921 | 836.134 | 833.581 | 834.24 | 799.539 | 1,342.771 | 1,154.944 | 1,141.471 | 1,053.526 | 1,224.605 | 1,208.938 | 1,013.782 | 947.09 | 940.805 | 893.418 | 772.469 | 706.663 | 719.639 | 700.847 | 635.401 | 649.167 | 641.142 | 696.114 | 489.7 | 439.943 | 481.848 | 494.267 | 399.086 | 366.469 | 381.475 | 415.342 | 435.408 | 489.586 | 474.547 | 465.865 | 409.964 | 369.637 | 315.595 | 246.45 | 260.377 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| -2.508 | -1.208 | -1.707 | -0.719 | -1.657 | -0.852 | -1.56 | -0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.397 | 0.208 | 0.383 | 0.223 | 0.274 | 0.374 | 0 | 0 | 76.877 | 71.771 | 67.728 | 72.822 | 85.194 | 69.659 | 75.293 | 74.388 | 83.441 | 81.06 | 63.293 | 85.908 | 85.259 | 139.083 | 151.439 | 151.339 | 157.349 | 117.09 | 137.61 | 144.674 | 134.694 | 109.36 | 119.649 | 133.278 | 135.524 | 111.222 | 130.229 | 113.55 | 97.931 | 76.051 | 154.444 | 177.338 | 125.155 | 89.942 | 93.201 | 137.492 | 51.332 | 32.389 | 34.28 | 29.888 | 25.722 | 37.924 | 11.991 | 59.018 | 20.184 | 22.994 | 46.267 | 49.669 | 30.756 | 13.115 | 10.473 | 17.112 | 16.745 | 15.264 | 14.805 | 20.182 | 15.361 | 16.29 | 28.332 | 28.303 | 29.905 | 0 | 0 | 0 | 32.454 |
Short Term Debt
| 5.478 | 5.409 | 5.414 | 3.703 | 5.048 | 6.361 | 7.664 | 6.092 | 6.857 | 7.61 | 0 | 0 | 0 | 0 | 0 | 0 | 2.475 | 5.197 | 6.599 | 8.568 | 4.124 | 0 | 4.537 | 1.14 | 20.195 | 20.982 | 13.262 | 0 | 0 | 0 | 0 | 300 | 300 | 300 | 300 | 0 | 226.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.272 | 0 | 240 | 7 | 37 | 7 | 138.626 | 78.626 | 120 | 120 | 120 | 120 | 0 | 0 | 25.82 | 25.82 | 31.17 | 71.17 | 71.17 | 211.17 | 36.52 | 36.52 | 36.52 | 76.52 | 71.87 | 115.65 | 115.65 | 121.5 | 111.5 | 2 | 2 | 0 | 1 | 0 | 35.823 | 0 | 0 |
Tax Payables
| 0.095 | 1.544 | 4.929 | 1.378 | 0.137 | 0.914 | 1.035 | 0.421 | 1.185 | 8.304 | 1.026 | 1.431 | 2.296 | 4.994 | 3.432 | 3.95 | 4.688 | 4.397 | 5.2 | 5.542 | 4.612 | 5.907 | 6.016 | 4.851 | 4.301 | 3.481 | 3.821 | 4.364 | 3.91 | 3.921 | 22.101 | 17.452 | 17.596 | 25.227 | 7.705 | 12.137 | 4.232 | 35.699 | 3.447 | 5.768 | 0.382 | 8.221 | 5.363 | 2.809 | 1.319 | 9.219 | 3.308 | 1.09 | 1.849 | 10.87 | 2.204 | 3.291 | 3.554 | 7.506 | 2.7 | 0.224 | 2.519 | 5.562 | 2.35 | 0.839 | 13.683 | 3.608 | 2.454 | 1.423 | 1.772 | 6.956 | 1.758 | 0.069 | 6.153 | 36.071 | 17.194 | 5.874 | 8.226 | 30.476 | 5.056 | 9.805 | 5.711 | 7.873 | 14.273 | 16.261 | 15.129 | 30.396 | 27.482 | 27.743 | 18.513 | 16.569 | 18.823 | 12.814 | 33.202 | 19.234 | 10.02 | -1.812 | -0.06 | -2.065 | -3.639 | -2.539 | 3.275 | 0.499 | -1.109 | 0 | 0.659 | 0 | 1.811 |
Deferred Revenue
| 2.508 | 1.208 | 1.707 | 0.719 | 1.657 | 0.852 | 1.56 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 195.79 | 151.138 | 173.626 | 122.185 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.296 | 0 | 36.708 | 59.103 | 76.339 | 5.874 | 80.17 | 91.534 | 5.056 | 9.805 | 5.711 | 27.886 | 0 | 0 | 15.129 | 30.396 | 52.723 | 54.039 | 18.513 | 16.569 | 0 | 0 | 115.08 | 65.33 | 0 | 23.916 | 21.314 | 21.378 | 18.22 | 20.455 | 29.945 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 85.974 | 88.859 | 16.428 | 12.469 | 13.669 | 14.776 | 12.707 | 23.878 | 13.342 | 21.24 | 11.307 | 12.119 | 15.828 | 47.628 | 12.806 | 13.552 | 18.852 | 19.642 | 17.621 | 17.135 | 17.994 | 20.35 | 17.61 | 17.56 | 14.827 | 18.443 | 13.367 | 14.974 | 23.904 | 18.008 | 174.066 | 49.488 | 63.071 | 60.656 | 3.335 | 132.708 | 45.309 | 46.522 | 22.764 | 19.3 | 12.563 | 31.161 | 30.857 | 52.377 | 21.985 | 24.087 | 20.683 | 16.683 | 32.722 | 22.974 | 37.924 | 55.568 | 43.972 | 38.884 | 52.187 | 44.003 | 38.507 | 32.932 | 41.411 | 35.143 | 81.297 | 29.123 | 32.659 | 29.791 | 26.344 | 32.661 | 0.272 | 56.494 | 11.015 | 3.515 | 2.488 | 57.456 | 0.296 | 0.391 | 22.076 | 14.156 | 18.366 | 2.511 | 31.54 | 35.905 | 60.012 | 24.479 | 0.736 | 0.628 | 41.81 | 35.497 | 43.386 | 47.209 | 1.581 | 1.839 | 54.675 | 4.812 | 9.689 | 9.132 | 43.626 | 47.559 | 49.082 | 112.316 | 74.144 | 71.23 | 32.624 | 68.048 | 46.059 |
Total Current Liabilities
| 91.452 | 94.269 | 21.842 | 16.172 | 18.717 | 21.137 | 20.371 | 29.97 | 20.2 | 28.85 | 11.307 | 12.119 | 15.828 | 47.628 | 12.806 | 13.552 | 21.327 | 24.839 | 24.22 | 25.703 | 22.118 | 20.35 | 22.146 | 18.701 | 35.022 | 39.424 | 26.629 | 14.974 | 23.904 | 18.008 | 174.463 | 545.486 | 514.592 | 534.505 | 425.794 | 133.082 | 271.533 | 46.522 | 99.641 | 91.071 | 80.292 | 103.983 | 116.051 | 122.037 | 97.279 | 98.475 | 104.125 | 97.743 | 96.014 | 108.882 | 123.183 | 194.651 | 195.411 | 190.224 | 209.535 | 161.094 | 176.117 | 177.607 | 176.105 | 144.503 | 200.946 | 162.402 | 168.183 | 141.013 | 156.574 | 146.21 | 167.77 | 132.545 | 442.167 | 246.956 | 240.982 | 160.272 | 312.292 | 308.043 | 198.465 | 176.35 | 178.357 | 180.285 | 57.262 | 73.829 | 112.953 | 139.714 | 104.813 | 148.831 | 177.76 | 312.905 | 110.662 | 96.843 | 163.653 | 160.801 | 143.29 | 159.642 | 161.458 | 172.192 | 188.708 | 86.304 | 109.36 | 140.619 | 105.049 | 71.23 | 68.447 | 68.048 | 78.513 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.557 | 5.925 | 7.298 | 4.206 | 5.003 | 5.808 | 6.591 | 0.905 | 2.3 | 3.681 | 13.402 | 14.938 | 16.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.123 | 0.118 | 0.129 | 0.125 | 0.105 | 0.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.781 | 52.812 | 54.844 | 56.875 | 58.906 | 60.937 | 62.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 110.35 | 72.46 | 31.8 | 93.5 | 0 | 36.8 | 0 | 85.8 |
Deferred Revenue Non-Current
| 2.508 | 1.208 | 1.707 | 0.719 | 1.657 | 0.852 | 1.56 | 0.256 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -56.875 | 0 | 0 | -62.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -85.974 | -88.859 | -16.428 | -12.469 | -13.669 | -14.776 | -12.707 | -23.878 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.406 | 0.528 | 0.362 | 1.178 | 0.53 | 0 | 0 | 4.519 | 3.595 | 1.842 | 0.96 | 0.547 | 3.114 | 0.048 | 2.472 | 0 | 6.083 | 8.215 | 18.022 | 9.447 | 21.63 | 15.84 | 0 | 0 | 0 | 0.287 | 0 | 1.292 | 1.241 | 0 | 0 | 0 | 0.321 | 0 | 0 | 0 | 0.924 | 0 | 0 | 0 | -2.231 | 1.045 | 0 | 0 | 0.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 83.465 | 87.651 | 14.721 | 11.751 | 12.012 | 13.924 | 11.147 | 23.622 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.875 | 0 | 0 | 62.969 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.66 | -2.126 | -1.962 | -2.633 | -2.667 | -3.713 | 0.256 | 80.578 | 0.088 | 73.913 | 0 |
Total Non-Current Liabilities
| 4.557 | 5.925 | 7.298 | 4.206 | 5.003 | 5.808 | 6.591 | 0.905 | 2.3 | 3.681 | 13.402 | 14.938 | 16.912 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.406 | 0.528 | 0.362 | 1.178 | 0.53 | 0 | 0.123 | 4.637 | 3.723 | 1.967 | 1.065 | 0.58 | 3.114 | 0.048 | 2.472 | 0 | 6.083 | 8.215 | 18.022 | 9.447 | 21.63 | 15.84 | 0 | 0 | 0 | 0.287 | 0 | 1.292 | 1.241 | 40.781 | 52.812 | 54.844 | 57.196 | 58.906 | 60.937 | 62.969 | 0.924 | 0 | 0 | 0 | -2.231 | 1.045 | 0 | 0 | 0.768 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.66 | -2.126 | -1.962 | 107.717 | 69.793 | 28.087 | 93.756 | 80.578 | 36.888 | 73.913 | 85.8 |
Total Liabilities
| 96.009 | 100.194 | 29.141 | 20.378 | 23.719 | 26.945 | 26.962 | 30.875 | 22.499 | 32.532 | 24.708 | 27.057 | 32.74 | 47.823 | 12.806 | 13.552 | 21.327 | 24.839 | 24.22 | 25.703 | 22.118 | 20.35 | 22.146 | 18.701 | 35.428 | 39.952 | 26.991 | 16.153 | 24.434 | 18.008 | 174.586 | 550.123 | 518.316 | 536.471 | 426.859 | 133.662 | 274.646 | 46.57 | 102.113 | 91.071 | 86.374 | 112.198 | 134.074 | 131.483 | 118.909 | 114.315 | 104.125 | 97.743 | 96.014 | 109.169 | 123.183 | 195.943 | 196.652 | 231.005 | 262.348 | 215.937 | 233.313 | 236.513 | 237.042 | 207.472 | 201.87 | 162.402 | 168.183 | 141.013 | 154.343 | 147.255 | 167.77 | 132.545 | 442.935 | 246.956 | 240.982 | 160.272 | 312.292 | 308.043 | 198.465 | 176.35 | 178.357 | 180.285 | 57.262 | 73.829 | 112.953 | 139.714 | 104.813 | 148.831 | 177.76 | 312.905 | 110.662 | 96.843 | 163.653 | 160.801 | 143.29 | 159.642 | 156.798 | 170.066 | 186.746 | 194.021 | 179.153 | 168.706 | 198.805 | 151.808 | 105.335 | 141.961 | 164.313 |
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 |
Common Stock
| 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 531.871 | 408.25 | 408.25 | 408.25 | 408.25 | 408.25 | 408.25 | 408.25 | 408.25 | 408.25 | 314.038 | 314.038 | 314.038 | 314.038 | 251.231 | 251.231 | 251.231 | 193.254 | 193.254 | 113.679 | 113.679 | 113.679 | 113.679 | 113.679 | 113.679 | 113.679 | 113.679 | 113.679 | 97.008 | 64.672 | 64.672 | 46.672 | 46.672 |
Retained Earnings
| 107.601 | 109.209 | 244.479 | 242.565 | 238.109 | 238.756 | 258.974 | 263.05 | 279.251 | 283.889 | 277.743 | 276.39 | 287.608 | 286.729 | 282.516 | 272.666 | 279.619 | 272.553 | 276.489 | 265.885 | 270.255 | 263.083 | 260.354 | 249.42 | 274.52 | 271.214 | 271.673 | 259.172 | 277.569 | 271.408 | 265.41 | 252.157 | 270.989 | 282.17 | 244.393 | 288.396 | 274.395 | 288.956 | 235.309 | 203.811 | 211.862 | 217.069 | 242.583 | 207.998 | 258.366 | 239.815 | 172.341 | 182.017 | 185.287 | 186.951 | 171.212 | 177.316 | 169.767 | 157.902 | 150.318 | 144.003 | 147.618 | 144.666 | 148.123 | 148.744 | 145.441 | 86.053 | 77.832 | 86.888 | 90.484 | 98.157 | 25.804 | 27.698 | -37.542 | -30.094 | -29.594 | 93.481 | 100.491 | 88.459 | 108.364 | 101.653 | 97.611 | 43.811 | 74.223 | 45.806 | 117.46 | 81.195 | 102.67 | 76.075 | 106.721 | 38.532 | 48.078 | 54.73 | 62.816 | -5.068 | -76.95 | -56.852 | -43.374 | -22.821 | -19.435 | 26.76 | 26.581 | 29.404 | 22.503 | 31.357 | 23.788 | 14.295 | 5.87 |
Accumulated Other Comprehensive Income/Loss
| 85.82 | 61.644 | 84.24 | 63.616 | 84.187 | 61.995 | 84.543 | 59.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 22.845 | 0 | 22.845 | 0 | 22.845 | 0 | 22.845 | 80.75 | 81.034 | 81.187 | 81.139 | 81.746 | 81.573 | 78.355 | 79.808 | 79.818 | 79.091 | 76.668 | 75.834 | 77.66 | 77.009 | 73.916 | 72.711 | 71.395 | 72.687 | 72.143 | 72.929 | 73.772 | 73.956 | 57.237 | 57.031 | 56.228 | 56.397 | 53.918 | 52.663 | 53.564 | 53.438 | 48.815 | 55.25 | 38.558 | 38.558 | 37.943 | 37.943 | 37.943 | 37.943 | 32.1 | 32.1 | 32.1 | 32.1 | 29.251 | 29.251 | 29.251 | 29.251 | 28.153 | 28.153 | 28.153 | 28.153 | 21.455 | 21.455 | 21.455 | 21.455 | 21.455 | 21.455 | 21.455 | 21.455 | 83.97 | 83.97 | 147.59 | 147.59 | 145.037 | 145.037 | 145.037 | 145.037 | 141.155 | 141.155 | 141.155 | 141.155 | 112.198 | 111.759 | 111.759 | 111.759 | 64.034 | 64.034 | 64.034 | 64.034 | 44.619 | 63.944 | 34.773 | 114.348 | 149.902 | 149.902 | 154.273 | 154.273 | 154.273 | 155.133 | 155.133 | 154.076 | 91.648 | 121.8 | 121.8 | 43.521 | 43.521 |
Total Shareholders Equity
| 725.292 | 725.569 | 860.59 | 860.897 | 854.168 | 855.468 | 875.388 | 877.55 | 891.873 | 896.794 | 890.802 | 889.4 | 901.225 | 900.173 | 892.743 | 884.346 | 891.308 | 883.515 | 885.029 | 873.59 | 879.787 | 871.964 | 866.141 | 854.002 | 877.786 | 875.773 | 875.687 | 863.972 | 883.212 | 877.235 | 854.518 | 841.059 | 859.089 | 870.438 | 830.182 | 872.93 | 859.831 | 874.266 | 815.996 | 790.933 | 782.292 | 787.499 | 812.397 | 777.812 | 828.18 | 809.629 | 736.312 | 745.988 | 749.258 | 750.922 | 732.334 | 738.438 | 730.889 | 719.024 | 710.343 | 704.027 | 707.643 | 704.69 | 701.449 | 702.071 | 698.767 | 639.38 | 631.158 | 640.214 | 643.81 | 651.483 | 641.646 | 643.54 | 641.919 | 649.368 | 647.315 | 646.768 | 653.778 | 641.746 | 657.769 | 651.058 | 647.015 | 593.215 | 594.67 | 565.815 | 543.257 | 506.992 | 480.742 | 454.147 | 421.986 | 353.797 | 343.928 | 311.928 | 290.843 | 222.96 | 186.631 | 206.728 | 224.578 | 245.131 | 248.517 | 295.572 | 295.393 | 297.16 | 211.16 | 217.829 | 210.26 | 104.489 | 96.063 |
Total Equity
| 750.123 | 750.366 | 885.516 | 885.226 | 878.23 | 879.538 | 901.817 | 903.821 | 918.059 | 896.794 | 890.802 | 889.4 | 901.225 | 900.173 | 892.743 | 884.346 | 891.308 | 883.515 | 885.029 | 873.59 | 879.787 | 871.964 | 866.141 | 854.002 | 877.786 | 875.773 | 875.687 | 863.972 | 883.212 | 877.235 | 854.518 | 841.059 | 859.089 | 870.438 | 830.182 | 872.93 | 859.831 | 874.266 | 815.996 | 790.933 | 782.292 | 787.499 | 812.397 | 777.812 | 828.18 | 809.629 | 736.312 | 745.988 | 749.258 | 750.922 | 732.334 | 738.438 | 730.889 | 719.024 | 710.343 | 704.027 | 707.643 | 704.69 | 701.449 | 702.071 | 698.767 | 639.38 | 631.158 | 640.214 | 643.81 | 651.483 | 641.646 | 643.54 | 641.919 | 649.368 | 647.315 | 646.768 | 653.778 | 641.746 | 657.769 | 651.058 | 647.015 | 593.215 | 594.67 | 565.815 | 543.257 | 506.992 | 480.742 | 454.147 | 421.986 | 353.797 | 343.928 | 311.928 | 290.843 | 222.96 | 186.631 | 206.728 | 224.578 | 245.131 | 248.517 | 295.572 | 295.393 | 297.16 | 211.16 | 217.829 | 210.26 | 104.489 | 96.063 |
Total Liabilities & Shareholders Equity
| 846.132 | 850.56 | 914.657 | 905.603 | 901.95 | 906.484 | 928.779 | 934.696 | 940.559 | 955.626 | 941.551 | 942.359 | 959.607 | 973.401 | 934.469 | 926.102 | 940.055 | 935.369 | 935.95 | 925.12 | 926.79 | 919.761 | 915.195 | 899.714 | 940.828 | 942.773 | 929.242 | 905.974 | 933.794 | 920.886 | 1,055.049 | 1,416.456 | 1,402.15 | 1,420.966 | 1,272.215 | 1,021.375 | 1,148.538 | 935.486 | 956.083 | 903.859 | 887.607 | 935.331 | 977.96 | 936.71 | 969.985 | 961.648 | 869.669 | 868.272 | 867.784 | 897.457 | 881.126 | 970.013 | 960.522 | 992.436 | 1,006.653 | 949.942 | 981.109 | 979.509 | 977.774 | 947.543 | 937.089 | 836.61 | 830.317 | 808.921 | 836.134 | 833.581 | 834.24 | 799.539 | 1,342.771 | 1,154.944 | 1,141.471 | 1,053.526 | 1,224.605 | 1,208.938 | 1,013.782 | 947.09 | 940.805 | 893.418 | 772.469 | 706.663 | 719.639 | 700.847 | 635.401 | 649.167 | 641.142 | 696.114 | 489.7 | 439.943 | 454.496 | 494.267 | 399.086 | 366.469 | 381.475 | 415.342 | 435.408 | 489.586 | 474.547 | 465.865 | 409.964 | 369.637 | 315.595 | 246.449 | 260.377 |