Changsha Tongcheng Holdings Co.Ltd
SZSE:000419.SZ
5.27 (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 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,168.295 | 1,076.275 | 895.332 | 1,073.176 | 1,178.307 | 1,143.694 | 824.972 | 970.559 | 1,198.587 | 1,222.956 | 1,160.921 | 1,218.43 | 1,036.124 | 885.933 | 887.433 | 1,131.461 | 1,206.468 | 956.645 | 640.31 | 930.791 | 996.85 | 1,025.788 | 1,127.982 | 1,122.496 | 975.028 | 1,039.634 | 954.677 | 1,071.353 | 856.824 | 945.37 | 718.4 | 1,082.177 | 814.92 | 854.039 | 720.077 | 1,052.099 | 880.063 | 967.686 | 901.876 | 1,038.566 | 760.225 | 1,090.898 | 846.314 | 1,095.36 | 909.249 | 903.098 | 799.952 | 974.251 | 776.008 | 790.54 | 660.655 | 914.916 | 749.67 | 717.779 | 537.385 | 599.69 | 535.147 | 500.144 | 256.188 | 510.53 | 414.368 | 374.822 | 353.75 | 339.33 | 312.86 | 314.86 | 365.321 | 446.446 | 356.455 | 394.08 | 350.481 | 277.308 | 384.052 | 289.208 | 210.187 | 229.537 | 199.642 | 231.876 | 216.605 | 247.315 | 179.644 | 149.489 | 124.262 | 132.132 | 230.529 | 182.497 | 0 | 98.513 | 78.181 | 180.135 | 160.646 | 98.533 | 248.994 | 290.609 | 325.989 | 73.553 | 36.596 | 49.728 | 72.402 | 99.357 | 0 | 55.906 |
Short Term Investments
| -127.922 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,253.145 | 1,218.615 | 0 | 0 | 0 | 0 | -106.386 | -109.212 | -111.286 | -118 | -127.542 | 0 | 0 | 0 | -150.054 | 0 | 20 | 0 | -143.422 | 0 | 0 | -169.913 | -147.017 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -144.916 | 0 | 0 | -160.772 | -148.621 | 0 | 0 | 0 | 0 | 0 | 109.718 | 109.718 | 109.718 | 109.718 | 0 | 109.718 | 0 | 23.6 | 23.6 | 23.6 | 23.6 | 23.6 | 20.6 | 20.6 | 20.6 | 30.1 | 30.1 | 30.1 | 30.1 | 0 | 30.1 | 34.3 | 183.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 1,168.295 | 1,076.275 | 895.332 | 1,073.176 | 1,178.307 | 1,143.694 | 824.972 | 970.559 | 1,198.587 | 1,222.956 | 1,160.921 | 1,218.43 | 1,036.124 | 885.933 | 887.433 | 1,131.461 | 1,206.468 | 956.645 | 640.31 | 930.791 | 996.85 | 1,025.788 | 1,127.982 | 1,122.496 | 975.028 | 1,039.634 | 954.677 | 1,071.353 | 856.824 | 945.37 | 718.4 | 1,082.177 | 814.92 | 854.039 | 720.077 | 1,052.099 | 880.063 | 967.686 | 901.876 | 1,038.566 | 760.225 | 1,090.898 | 846.314 | 1,095.36 | 909.249 | 903.098 | 799.952 | 974.251 | 776.008 | 790.54 | 660.655 | 914.916 | 749.67 | 717.779 | 537.385 | 599.69 | 535.147 | 500.144 | 256.188 | 510.53 | 414.368 | 374.822 | 353.75 | 339.33 | 312.86 | 314.86 | 365.321 | 446.446 | 356.455 | 394.08 | 350.481 | 277.308 | 384.052 | 289.208 | 210.187 | 229.537 | 199.642 | 231.876 | 216.605 | 247.315 | 179.644 | 149.489 | 124.262 | 132.132 | 230.529 | 182.497 | 0 | 98.513 | 78.181 | 180.135 | 160.646 | 98.533 | 248.994 | 290.609 | 325.989 | 73.553 | 36.596 | 49.728 | 72.402 | 99.357 | 0 | 55.906 |
Net Receivables
| 68.603 | 1,144.734 | 41.671 | 1,188.066 | 80.949 | 126.58 | 88.489 | 60.154 | 80.855 | 125.835 | 92.106 | 86.103 | 122.752 | 172.821 | 170.086 | 113.805 | 148.588 | 101.559 | 77.747 | 38.378 | 79.456 | 77.047 | 122.707 | 55.485 | 101.195 | 97.391 | 125.371 | 67.885 | 94.268 | 79.269 | 101.925 | 62.491 | 88.118 | 80.876 | 91.786 | 39.178 | 101.242 | 89.591 | 123.862 | 63.767 | 87.476 | 87.125 | 94.888 | 53.041 | 102.285 | 95.909 | 117.825 | 93.805 | 97.472 | 106.889 | 95.34 | 168.032 | 95.41 | 111.985 | 132.623 | 119.97 | 83.771 | 69.966 | 71.154 | 49.795 | 76.362 | 85.921 | 63.557 | 35.881 | 130.552 | 57.573 | 45.576 | 32.391 | 64.946 | 57.795 | 101.314 | 56.377 | 69.741 | 67.235 | 76.527 | 44.621 | 48.462 | 53.446 | 114.257 | 64.383 | 54.613 | 53.575 | 44.636 | 94.67 | 37.601 | 42.181 | 0 | 36.947 | 29.11 | 35.177 | 15.078 | 25.933 | 27.31 | 10.68 | 7.624 | 7.044 | 4.39 | 13.128 | 3.716 | 3.557 | 0 | 6.435 |
Inventory
| 161.304 | 174.76 | 185.394 | 173.51 | 267.55 | 229.149 | 181.994 | 173.089 | 200.663 | 141.669 | 163.594 | 168.778 | 205.382 | 170.634 | 176.553 | 214.442 | 200.564 | 242.772 | 313.575 | 313.892 | 321.444 | 240.37 | 277.414 | 318.231 | 299.677 | 252.311 | 306.203 | 297.501 | 309.382 | 256.205 | 318.739 | 328.416 | 307.979 | 233.363 | 322.091 | 346.714 | 437.989 | 306.932 | 427.926 | 431.676 | 366.632 | 286.587 | 361.54 | 405.411 | 328.581 | 239.936 | 273.396 | 294.051 | 283.439 | 200.774 | 297.39 | 333.239 | 347.77 | 252.285 | 251.942 | 264.829 | 284.603 | 260.596 | 233.744 | 243.191 | 233.069 | 165.115 | 166.257 | 211.037 | 202.247 | 190.458 | 197.312 | 168.547 | 183.978 | 161.306 | 162.887 | 173.506 | 170.634 | 148.621 | 154.456 | 169.435 | 183.409 | 173.893 | 219.789 | 169.232 | 158.552 | 173.409 | 173.63 | 139.411 | 154.96 | 125.605 | 0 | 146.054 | 137.88 | 123.078 | 145.664 | 130.527 | 108.522 | 139.358 | 140.632 | 142.665 | 160.633 | 157.074 | 107.673 | 69.276 | 0 | 63.495 |
Other Current Assets
| 1,041.638 | 24.716 | 1,300.595 | 9.407 | 935.268 | 984.064 | 1,188.818 | 1,097.488 | 921.765 | 951.577 | 995.588 | 1,005.188 | 1,088.558 | 1,273.861 | 1,205.081 | 1,090.608 | 873.854 | 970.992 | 1,025.267 | 1,057.056 | 927.06 | 784.987 | 626.881 | 767.748 | 675.212 | 680.965 | 805.291 | 807.442 | 810.105 | 760.011 | 643.208 | 496.406 | 605.565 | 616.417 | 609.374 | 595.248 | 489.271 | 459.869 | 364.641 | 485.216 | 495.501 | 219.518 | 421.693 | 430.627 | 525.838 | 498.457 | 511.611 | 495.48 | 234.083 | 226.79 | 218.156 | 201.645 | 191.517 | 213.503 | 184.109 | 198.62 | 192.698 | 172.671 | 166.134 | 135.282 | 105.11 | 89.861 | 97.656 | 100.406 | 109.058 | 120.457 | 103.613 | 97.472 | 53.127 | 33.637 | 34.712 | 24.157 | -13.604 | -14.584 | -25.908 | -12.804 | -11.418 | -14.004 | -29.405 | -17.106 | -12.032 | -9.364 | -8.747 | -6.21 | -4.73 | -10.274 | 0 | -9.711 | -7.626 | -7.441 | 11.349 | -2.905 | -3.236 | 13.469 | 17.73 | 15.705 | 24.516 | 17.882 | 14.878 | 74.205 | 228.609 | 64.541 |
Total Current Assets
| 2,390.344 | 2,420.484 | 2,422.992 | 2,444.16 | 2,462.073 | 2,483.487 | 2,284.274 | 2,301.29 | 2,401.87 | 2,442.038 | 2,412.209 | 2,478.499 | 2,452.816 | 2,503.25 | 2,439.153 | 2,550.317 | 2,429.474 | 2,271.968 | 2,056.899 | 2,340.116 | 2,324.809 | 2,128.192 | 2,154.983 | 2,263.96 | 2,051.112 | 2,070.301 | 2,191.542 | 2,244.181 | 2,070.58 | 2,040.855 | 1,782.272 | 1,969.489 | 1,816.583 | 1,784.695 | 1,743.328 | 2,033.238 | 1,908.565 | 1,824.077 | 1,818.304 | 2,019.226 | 1,709.834 | 1,684.129 | 1,724.435 | 1,984.439 | 1,865.954 | 1,737.4 | 1,702.784 | 1,857.587 | 1,391.002 | 1,324.993 | 1,271.542 | 1,617.831 | 1,384.368 | 1,295.552 | 1,106.059 | 1,183.109 | 1,096.218 | 1,003.376 | 727.221 | 938.797 | 828.909 | 715.72 | 681.22 | 686.653 | 754.717 | 683.346 | 711.822 | 744.856 | 658.506 | 646.818 | 649.393 | 531.348 | 610.824 | 490.48 | 415.261 | 430.788 | 420.094 | 445.211 | 521.246 | 463.824 | 380.777 | 367.109 | 333.782 | 360.003 | 418.36 | 340.009 | 0 | 271.804 | 237.545 | 330.949 | 332.736 | 252.088 | 381.59 | 454.115 | 491.976 | 238.967 | 226.135 | 237.811 | 198.668 | 246.395 | 228.609 | 190.378 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,037.592 | 1,071.663 | 1,090.887 | 1,164.403 | 1,302.678 | 1,327.981 | 1,347.15 | 1,378.501 | 1,415.164 | 1,371.052 | 1,469.757 | 1,675.753 | 1,769.9 | 1,775.96 | 1,775.588 | 1,000.484 | 1,009.739 | 1,022.714 | 1,036.66 | 1,051.046 | 1,060.231 | 1,073.836 | 1,088.098 | 1,103.897 | 1,121.26 | 1,136.998 | 1,152.851 | 1,174.479 | 1,184.381 | 1,201.545 | 1,216.979 | 1,255.234 | 1,201.18 | 1,178.982 | 1,153.339 | 1,122.536 | 1,106.952 | 1,108.961 | 1,125.422 | 1,139.982 | 1,162.64 | 1,180.502 | 1,200.038 | 1,218.666 | 1,227.584 | 1,245.82 | 1,306.346 | 1,316.866 | 1,332.279 | 1,350.633 | 1,370.64 | 1,392.035 | 1,412.162 | 1,433.171 | 1,439.302 | 1,455.272 | 1,471.312 | 1,507.754 | 1,441.735 | 1,452.489 | 1,392.397 | 1,408.317 | 1,380.065 | 1,385.782 | 1,089.569 | 1,072.692 | 1,044.057 | 1,046.061 | 1,106.347 | 1,049.156 | 1,037.477 | 1,028.359 | 1,050.686 | 1,060.759 | 1,063.214 | 1,065.598 | 1,068.215 | 1,067.503 | 1,075.22 | 1,046.105 | 1,027.928 | 1,050.809 | 870.471 | 833.674 | 724.089 | 732.162 | 0 | 732.4 | 739.294 | 744.294 | 651.421 | 720.929 | 680.041 | 566.186 | 569.046 | 574.795 | 581.98 | 569.75 | 530.663 | 29.779 | 31.118 | 32.328 |
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 |
Intangible Assets
| 201.963 | 204.387 | 206.882 | 209.395 | 227.764 | 230.458 | 233.094 | 235.652 | 238.486 | 241.2 | 242.732 | 245.376 | 247.996 | 250.793 | 253.634 | 256.408 | 259.327 | 261.894 | 264.608 | 267.569 | 270.285 | 273.258 | 275.183 | 278.158 | 281.015 | 284.01 | 287.017 | 289.776 | 292.688 | 295.616 | 298.659 | 301.679 | 300.76 | 303.432 | 306.041 | 308.757 | 311.552 | 313.71 | 269.371 | 271.863 | 341.771 | 344.23 | 278.599 | 280.928 | 283.424 | 285.635 | 287.964 | 290.272 | 292.545 | 294.579 | 297.046 | 299.495 | 358.015 | 304.371 | 305.085 | 307.549 | 366.106 | 368.303 | 369.786 | 372.251 | 145.632 | 146.426 | 178.332 | 178.912 | 60.858 | 61.445 | 62.032 | 62.62 | 30.134 | 30.345 | 30.639 | 30.688 | 30.016 | 30.244 | 30.471 | 30.475 | 30.785 | 31.061 | 31.106 | 31.346 | 31.6 | 31.874 | 9.68 | 9.8 | 9.92 | 10.031 | 0 | 10.205 | 10.36 | 10.451 | 10.541 | 10.632 | 10.136 | 10.281 | 10.425 | 10.57 | 10.671 | 10.815 | 10.959 | 11.103 | 0 | 11.39 |
Goodwill and Intangible Assets
| 201.963 | 204.387 | 206.882 | 209.395 | 227.764 | 230.458 | 233.094 | 235.652 | 238.486 | 241.2 | 242.732 | 245.376 | 247.996 | 250.793 | 253.634 | 256.408 | 259.327 | 261.894 | 264.608 | 267.569 | 270.285 | 273.258 | 275.183 | 278.158 | 281.015 | 284.01 | 287.017 | 289.776 | 292.688 | 295.616 | 298.659 | 301.679 | 300.76 | 303.432 | 306.041 | 308.757 | 311.552 | 313.71 | 269.371 | 271.863 | 341.771 | 344.23 | 278.599 | 280.928 | 283.424 | 285.635 | 287.964 | 290.272 | 292.545 | 294.579 | 297.046 | 299.495 | 358.015 | 304.371 | 305.085 | 307.549 | 366.106 | 368.303 | 369.786 | 372.251 | 145.632 | 146.426 | 178.332 | 178.912 | 60.858 | 61.445 | 62.032 | 62.62 | 30.134 | 30.345 | 30.639 | 30.688 | 30.016 | 30.244 | 30.471 | 30.475 | 30.785 | 31.061 | 31.106 | 31.346 | 31.6 | 31.874 | 9.68 | 9.8 | 9.92 | 10.031 | 0 | 10.205 | 10.36 | 10.451 | 10.541 | 10.632 | 10.136 | 10.281 | 10.425 | 10.57 | 10.671 | 10.815 | 10.959 | 11.103 | 0 | 11.39 |
Long Term Investments
| 1,795.08 | 1,769.46 | 1,577.244 | 1,469.582 | 1,400.439 | 1,351.442 | 1,353.462 | 1,211.37 | 1,091.594 | 0 | 0 | 1,238.347 | 1,238.169 | 1,319.561 | 1,505.776 | 1,497.473 | 1,369.019 | 1,262.57 | 1,243.386 | 1,418.179 | 1,219.796 | 1,334.485 | 1,508.368 | 1,262.751 | 1,460.464 | 293.541 | 293.541 | 431.963 | 288.541 | 397.016 | 458.454 | 435.559 | 240.541 | 240.541 | 240.541 | 240.541 | 240.541 | 240.541 | 240.541 | 324.524 | 115.518 | 115.518 | 276.29 | 258.339 | 109.718 | 109.718 | 109.718 | 109.718 | 109.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.922 | 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 | 0 | 0 | 0 | 0 |
Tax Assets
| 62.78 | 65.457 | 65.927 | 70.738 | 66.404 | 66.538 | 66.61 | 66.61 | 57.741 | 57.741 | 61.076 | 66.685 | 57.733 | 57.733 | 57.857 | 27.585 | 21.871 | 21.871 | 22.295 | 22.295 | 18.82 | 18.82 | 18.57 | 18.57 | 13.262 | 13.262 | 14.096 | 14.096 | 12.045 | 12.045 | 12.418 | 12.418 | 11.636 | 11.636 | 10.649 | 10.649 | 9.928 | 9.928 | 9.027 | 9.027 | 8.329 | 8.329 | 7.439 | 7.439 | 8.779 | 8.779 | 7.692 | 7.692 | 6.653 | 6.653 | 6.743 | 6.743 | 5.231 | 5.231 | 5.183 | 5.183 | 4.723 | 4.736 | 3.974 | 3.973 | 8.773 | 8.773 | 4.871 | 3.712 | 3.947 | 3.947 | 3.594 | 3.594 | 0 | 2.996 | 8.748 | 2.922 | 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 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 19.723 | 18.219 | 20.688 | 22.455 | 25.127 | 28.136 | 33.046 | 38.046 | 46.732 | 1,305.758 | 1,287.655 | 90.079 | 96.215 | 100.034 | 105.737 | 0.083 | 6.253 | 6.022 | 4.481 | 2.734 | 135.509 | 138.509 | 145.931 | 0.167 | 154.837 | 153.603 | 154.351 | 1.917 | 159.24 | 164.283 | 1.95 | 3.21 | 151.737 | 158.425 | 166.705 | 127.271 | 136.729 | 144.084 | 151.405 | 15 | 154.3 | 153.645 | 65.134 | 65.134 | 153.205 | 158.569 | 126.227 | 125.255 | 128.582 | 244.203 | 248.701 | 253.369 | 245.066 | 248.948 | 252.873 | 236.252 | 139.949 | 124.578 | 128.368 | 94.544 | 83.723 | 73.59 | 58.447 | 52.942 | 61.544 | 61.131 | 63.325 | 60.53 | 36.149 | 33.371 | 37.131 | 183.625 | 24.044 | 24.31 | 24.577 | 24.844 | 120.367 | 120.856 | 122.244 | 122.055 | 122.014 | 122.249 | 115.156 | 118.327 | 109.505 | 111.913 | 1,139.671 | 114.689 | 98.601 | 101.12 | 193.788 | 105.639 | 71.103 | 79.27 | 75.562 | 71.754 | 82.517 | 72.605 | 73.87 | 49.389 | 58.849 | 48.211 |
Total Non-Current Assets
| 3,117.138 | 3,129.187 | 2,961.628 | 2,936.573 | 3,022.412 | 3,004.555 | 3,033.361 | 2,930.178 | 2,849.717 | 2,975.752 | 3,061.22 | 3,316.239 | 3,410.013 | 3,504.082 | 3,698.592 | 2,782.034 | 2,666.209 | 2,575.07 | 2,571.43 | 2,761.823 | 2,704.641 | 2,838.907 | 3,036.152 | 2,663.544 | 3,030.838 | 1,881.415 | 1,901.856 | 1,912.231 | 1,936.896 | 2,070.505 | 1,988.459 | 2,008.099 | 1,905.854 | 1,893.016 | 1,877.275 | 1,809.754 | 1,805.703 | 1,817.225 | 1,795.766 | 1,760.397 | 1,782.558 | 1,802.224 | 1,827.5 | 1,830.505 | 1,782.711 | 1,808.52 | 1,837.947 | 1,849.803 | 1,869.776 | 1,896.068 | 1,923.131 | 1,951.643 | 2,020.475 | 1,991.721 | 2,002.442 | 2,004.256 | 1,982.091 | 2,005.371 | 1,943.863 | 1,923.258 | 1,630.525 | 1,637.106 | 1,621.716 | 1,621.348 | 1,215.917 | 1,199.214 | 1,173.008 | 1,172.805 | 1,172.63 | 1,115.867 | 1,113.995 | 1,242.671 | 1,104.746 | 1,115.313 | 1,118.263 | 1,120.918 | 1,219.368 | 1,219.42 | 1,228.57 | 1,199.506 | 1,181.542 | 1,204.931 | 995.308 | 961.801 | 843.514 | 854.106 | 1,139.671 | 857.294 | 848.255 | 855.864 | 855.75 | 837.201 | 761.28 | 655.738 | 655.033 | 657.118 | 675.169 | 653.17 | 615.491 | 90.271 | 89.967 | 91.93 |
Total Assets
| 5,507.482 | 5,549.671 | 5,384.621 | 5,380.733 | 5,484.485 | 5,488.042 | 5,317.635 | 5,231.468 | 5,251.587 | 5,417.789 | 5,473.43 | 5,794.738 | 5,862.829 | 6,007.331 | 6,137.745 | 5,332.35 | 5,095.683 | 4,847.038 | 4,628.329 | 5,101.939 | 5,029.45 | 4,967.1 | 5,191.135 | 4,927.503 | 5,081.95 | 3,951.716 | 4,093.398 | 4,156.412 | 4,007.475 | 4,111.36 | 3,770.731 | 3,977.589 | 3,722.437 | 3,677.711 | 3,620.603 | 3,842.992 | 3,714.268 | 3,641.302 | 3,614.07 | 3,779.623 | 3,492.392 | 3,486.353 | 3,551.935 | 3,814.945 | 3,648.665 | 3,545.921 | 3,540.731 | 3,707.39 | 3,260.778 | 3,221.061 | 3,194.673 | 3,569.475 | 3,404.842 | 3,287.273 | 3,108.501 | 3,187.364 | 3,078.309 | 3,008.747 | 2,671.084 | 2,862.055 | 2,459.434 | 2,352.826 | 2,302.936 | 2,308.002 | 1,970.634 | 1,882.561 | 1,884.83 | 1,917.661 | 1,831.136 | 1,762.685 | 1,763.387 | 1,774.019 | 1,715.57 | 1,605.793 | 1,533.524 | 1,551.706 | 1,639.462 | 1,664.631 | 1,749.816 | 1,663.331 | 1,562.318 | 1,572.041 | 1,329.089 | 1,321.804 | 1,261.874 | 1,194.115 | 1,139.671 | 1,129.098 | 1,085.8 | 1,186.813 | 1,188.486 | 1,089.289 | 1,142.871 | 1,109.853 | 1,147.009 | 896.085 | 901.304 | 890.981 | 814.16 | 336.665 | 318.576 | 282.307 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 521.965 | 110.748 | 130.548 | 225.076 | 666.425 | 656.715 | 606.573 | 647.112 | 624.291 | 589.917 | 612.439 | 754.601 | 609.468 | 600.369 | 653.583 | 810.832 | 710.925 | 576.791 | 586.383 | 953.452 | 785.979 | 751.372 | 906.869 | 1,059.126 | 916.459 | 991.25 | 1,053.72 | 1,174.226 | 990.829 | 940.256 | 998.594 | 1,130.078 | 912.415 | 874.073 | 850.063 | 1,148.958 | 1,091.549 | 1,019.216 | 1,100.639 | 1,270.804 | 1,098.542 | 1,011.077 | 1,085.254 | 1,311.988 | 1,080.437 | 988.214 | 982.512 | 1,122.479 | 974.612 | 849.785 | 859.402 | 1,023.89 | 1,043.126 | 1,023.214 | 1,054.185 | 1,063.162 | 976.7 | 1,009.05 | 980.6 | 948.21 | 815.39 | 715.957 | 617.041 | 712.954 | 579.25 | 553 | 532.586 | 507.205 | 503.136 | 473.098 | 473.477 | 446.427 | 434.247 | 380.836 | 338.647 | 347.726 | 312.655 | 373.484 | 456.852 | 399.912 | 338.679 | 322.125 | 230.355 | 265.302 | 225.481 | 178.446 | 0 | 219.756 | 194.518 | 175.299 | 0 | 227.788 | 272.584 | 205.874 | 204.71 | 185.192 | 177.642 | 220.61 | 151.708 | 87.738 | 0 | 82.591 |
Short Term Debt
| 296 | 749.464 | 698.874 | 681.311 | 218.411 | 238.078 | 209.369 | 234.95 | 229.031 | 303.292 | 336.349 | 286.349 | 200 | 200 | 200 | 200 | 330 | 380 | 290 | 220 | 420 | 280 | 230 | 160 | 170 | 180 | 200 | 200 | 318 | 433 | 118 | 192 | 270 | 282 | 297 | 232 | 180 | 180 | 100 | 100 | 100 | 180 | 195 | 220 | 371 | 371 | 385 | 415 | 100 | 174 | 202 | 342 | 170 | 120 | 461 | 609 | 613 | 602 | 513 | 655 | 449 | 481 | 406 | 248 | 116 | 55 | 91 | 107 | 82 | 92 | 97 | 126 | 131 | 141 | 131 | 140 | 170 | 150 | 140 | 245 | 240 | 268 | 296 | 246 | 211 | 191 | 0 | 82 | 112 | 232 | 0 | 149.3 | 172.58 | 170.1 | 195.5 | 260.5 | 270.854 | 236.854 | 234.15 | 8 | 0 | 9.25 |
Tax Payables
| 19.468 | 13.509 | 29.178 | 6.956 | 15.844 | 21.902 | 28.836 | 15.562 | 18.419 | 21.325 | 31.176 | 25.87 | 23.055 | 20.209 | 30.032 | 20.965 | 32.814 | 22.587 | 19.064 | 22.419 | 23.948 | 24.817 | 28.807 | 18.339 | 20.822 | 27.436 | 37.405 | 21.598 | 17.587 | 22.495 | 27.221 | 20.872 | 18.958 | 32.012 | 26.336 | 19.499 | 33.985 | 39.803 | 45.343 | 68.855 | 21.106 | 34.128 | 41.239 | 50.655 | 39.367 | 34.697 | 51.266 | 68.023 | 57.457 | 54.546 | 83.316 | 117.214 | 55.463 | 49.301 | 42.754 | 51.356 | 22.662 | 17.859 | 26.491 | 32.289 | 27.619 | 28.557 | 22.309 | 25.899 | 17.023 | 19.245 | 22.085 | 48.526 | 27.702 | 25.507 | 25.326 | 35.533 | 14.309 | 14.267 | 19.623 | 24.153 | 5.742 | 5.581 | 5.925 | 6.58 | 1.052 | 1.962 | 4.175 | 5.336 | 4.225 | 4.568 | 0 | 7.001 | 2.569 | 3.227 | 0 | 4.523 | 5.792 | 2.364 | 1.932 | 5.303 | 4.707 | 10.335 | 7.428 | 7.643 | 0 | -2.745 |
Deferred Revenue
| 79.497 | 73.165 | 77.235 | 87.009 | 240.998 | 241.732 | 69.437 | 79.887 | 75.011 | 0 | 0 | 294.054 | 252.541 | 289.42 | 339.069 | 429.243 | 32.814 | 327.834 | 326.579 | 366.237 | 355.588 | 358.38 | 365.753 | 358.991 | 323.054 | 320.957 | 411.883 | 406.052 | 360.845 | 365.358 | 360.45 | 373.831 | 284.195 | 287.319 | 271.262 | 276.808 | 292.653 | 264.469 | 277.633 | 266.836 | 213.706 | 212.667 | 211.944 | 224.098 | 195.092 | 175.529 | 187.833 | 210.304 | 191.503 | 168.988 | 191.325 | 244.611 | 159.013 | 150.236 | 139.999 | 157.995 | 115.925 | 99.533 | 144.702 | 197.014 | 113.11 | 85.363 | 68.331 | 71.826 | 59.687 | 61.376 | 50.673 | 106.213 | 80.57 | 76.186 | 68.111 | 62.113 | 45.662 | 42.577 | 44.558 | 55.535 | 165.802 | 158.547 | 157.023 | 159.753 | 151.626 | 152.364 | 25.088 | 28.248 | 23.247 | 22.683 | 0 | 33.161 | 17.122 | 18.441 | 0 | 41.618 | 39.911 | 43.673 | 26.341 | 26.762 | 26.364 | 36.059 | 85.2 | 22.949 | 0 | 15.4 |
Other Current Liabilities
| 183.649 | 164.96 | 172.065 | 171.41 | 21.097 | 18.651 | 177.734 | 185.498 | 185.486 | 263.246 | 279.305 | 9.058 | 8.99 | 8.52 | 8.12 | 9.311 | 385.782 | 112.756 | 85.36 | 79.866 | 92.215 | 75.983 | 80.329 | 90.856 | 101.574 | 93.836 | 107.436 | 104.573 | 106.231 | 98.278 | 100.781 | 126.097 | 122.848 | 113.178 | 128.223 | 150.584 | 122.92 | 112.43 | 121.445 | 146.504 | 171.504 | 153.824 | 167.653 | 200.467 | 177.513 | 158.001 | 183.581 | 192.155 | 162.477 | 135.311 | 132.752 | 144.558 | 130.46 | 117.909 | 121.112 | 118.251 | 87.967 | 64.408 | 27.757 | 81.054 | 32.903 | 39.027 | 24.373 | 45.348 | 25.978 | 15.929 | 21.635 | 21.53 | 20.912 | 10.683 | 15.692 | 13.056 | 16.654 | 10.089 | 12.331 | 9.046 | 12.702 | 9.921 | 10.14 | 11.591 | 10.37 | 11.507 | 11.959 | 11.328 | 5.875 | 8.206 | 0 | 10.626 | 6.81 | 7.332 | 499.737 | 5.588 | 9.629 | 40.398 | 36.803 | 39.155 | 42.613 | 43.304 | 2.757 | 1.847 | 115.933 | 0.947 |
Total Current Liabilities
| 1,081.11 | 1,098.337 | 1,078.722 | 1,164.806 | 1,146.931 | 1,155.176 | 1,063.113 | 1,147.447 | 1,113.819 | 1,156.455 | 1,228.093 | 1,344.062 | 1,070.999 | 1,098.309 | 1,200.772 | 1,449.386 | 1,459.521 | 1,397.381 | 1,288.321 | 1,619.555 | 1,653.782 | 1,465.734 | 1,582.951 | 1,668.972 | 1,511.088 | 1,586.043 | 1,773.039 | 1,884.85 | 1,775.906 | 1,836.892 | 1,577.825 | 1,822.007 | 1,589.458 | 1,556.57 | 1,546.548 | 1,808.35 | 1,687.123 | 1,576.116 | 1,599.717 | 1,784.143 | 1,583.752 | 1,557.569 | 1,659.851 | 1,956.553 | 1,824.043 | 1,692.743 | 1,738.926 | 1,939.938 | 1,428.593 | 1,328.083 | 1,385.48 | 1,755.059 | 1,502.599 | 1,411.359 | 1,776.296 | 1,948.409 | 1,793.592 | 1,774.991 | 1,666.059 | 1,881.279 | 1,410.403 | 1,321.346 | 1,115.745 | 1,078.128 | 780.916 | 685.305 | 695.894 | 741.948 | 686.617 | 651.966 | 654.28 | 647.597 | 627.563 | 574.502 | 526.537 | 552.306 | 661.159 | 691.951 | 764.015 | 816.256 | 740.675 | 753.997 | 563.402 | 550.878 | 465.603 | 400.335 | 0 | 345.543 | 330.45 | 433.073 | 499.737 | 424.294 | 494.705 | 460.045 | 463.354 | 511.609 | 517.473 | 536.827 | 473.816 | 120.535 | 115.933 | 108.187 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 377.487 | 399.269 | 388.792 | 460.433 | 536.133 | 523.322 | 506.198 | 500.166 | 644.782 | 559.321 | 627.368 | 873.391 | 1,207.379 | 1,207.714 | 1,115.291 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114 | 117 | 77 | 117 | 325 | 325 | 375 | 315 | 400 | 385 | 145 | 145 | 230 | 220 | 245 | 300 | 310 | 310 | 315 | 315 | 320 | 320 | 320 | 360 | 360 | 310 | 290 | 290 | 290 | 290 | 290 | 160 | 150 | 150 | 100 | 114.3 | 154.3 | 154.3 | 0 | 154.3 | 114.3 | 114.3 | 0 | 40 | 0 | 40 | 80 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 2.375 | 2.375 | 2.405 | 2.405 | 2.434 | 2.434 | 2.463 | 2.463 | 2.492 | 2.492 | 2.521 | 2.521 | 27.04 | 28 | 29.403 | 30.589 | 32.434 | 32.927 | 34.049 | 36.114 | 39.186 | 41.528 | 42.292 | 41.058 | 41.982 | 41.697 | 42.386 | 42.245 | 40.651 | 39.068 | 41.486 | 39.205 | 38.986 | 38.458 | 37.338 | 35.146 | 36.272 | 35.281 | 33.511 | 31.403 | 0 | 0 | 0 | 25.043 | 0 | 0 | 0 | 0 | -114 | -117 | -77 | -117 | -325 | -325 | -375 | -315 | -400 | -385 | -145 | -145 | 0 | 0 | -245 | -300 | -310 | -310 | -315 | -315 | -320 | -320 | -320 | -388.198 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 306.023 | 300.165 | 286.908 | 258.236 | 273.162 | 259.905 | 264.53 | 229.075 | 203.711 | 244.099 | 235.467 | 240.399 | 240.355 | 260.703 | 307.257 | 278.585 | 246.456 | 219.325 | 213.038 | 254.35 | 236.647 | 265.319 | 308.35 | 233.432 | 319.929 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.61 | -2.375 | 1.51 | -2.405 | 1.65 | 1.65 | 1.65 | 1.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.003 | 1.003 | 0.5 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -25.043 | 0 | 0 | 0 | 0 | 114 | 117 | 77 | 117 | 325 | 325 | 375 | 315 | 400 | 385 | 145 | 145 | 2.771 | 2.124 | 245 | 300 | 310 | 310 | 315 | 315 | 320 | 320 | 320 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -499.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 686.495 | 699.434 | 679.615 | 718.669 | 813.379 | 787.311 | 774.841 | 733.353 | 850.986 | 805.913 | 865.356 | 1,116.312 | 1,474.774 | 1,496.416 | 1,451.951 | 409.174 | 278.889 | 252.252 | 247.087 | 290.465 | 275.833 | 306.847 | 350.642 | 274.49 | 361.911 | 69.895 | 71.587 | 71.446 | 69.349 | 67.766 | 70.184 | 67.903 | 67.184 | 66.656 | 65.536 | 63.344 | 64.47 | 63.479 | 61.709 | 59.601 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 28.198 | 142.198 | 145.198 | 105.198 | 145.198 | 353.198 | 353.198 | 403.198 | 343.198 | 428.198 | 413.198 | 173.198 | 173.198 | 260.969 | 250.322 | 273.198 | 328.198 | 338.198 | 338.198 | 343.198 | 343.198 | 348.198 | 348.198 | 348.198 | 360 | 360 | 310 | 290 | 290 | 290 | 290 | 290 | 160 | 150 | 150 | 100 | 114.3 | 154.3 | 154.3 | 0 | 154.3 | 114.3 | 114.3 | -499.737 | 40 | 0 | 40 | 80 | 8 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,767.605 | 1,797.771 | 1,758.337 | 1,883.475 | 1,960.31 | 1,942.487 | 1,837.954 | 1,880.8 | 1,964.805 | 1,962.368 | 2,093.449 | 2,460.374 | 2,545.772 | 2,594.726 | 2,652.723 | 1,858.56 | 1,738.411 | 1,649.632 | 1,535.408 | 1,910.02 | 1,929.615 | 1,772.582 | 1,933.594 | 1,943.462 | 1,872.998 | 1,655.938 | 1,844.626 | 1,956.296 | 1,845.254 | 1,904.658 | 1,648.01 | 1,889.909 | 1,656.642 | 1,623.227 | 1,612.085 | 1,871.694 | 1,751.593 | 1,639.594 | 1,661.426 | 1,843.745 | 1,611.95 | 1,585.767 | 1,688.049 | 1,984.751 | 1,852.241 | 1,720.941 | 1,767.124 | 1,968.136 | 1,570.791 | 1,473.281 | 1,490.678 | 1,900.257 | 1,855.797 | 1,764.557 | 2,179.494 | 2,291.607 | 2,221.79 | 2,188.189 | 1,839.257 | 2,054.477 | 1,671.372 | 1,571.668 | 1,388.943 | 1,406.326 | 1,119.114 | 1,023.503 | 1,039.092 | 1,085.146 | 1,034.815 | 1,000.164 | 1,002.478 | 1,007.597 | 987.563 | 884.502 | 816.537 | 842.306 | 951.159 | 981.951 | 1,054.015 | 976.256 | 890.675 | 903.997 | 663.402 | 665.178 | 619.903 | 554.635 | 1,139.671 | 499.843 | 444.75 | 547.373 | 1,188.486 | 464.294 | 494.705 | 500.045 | 543.354 | 519.609 | 517.473 | 536.827 | 473.816 | 120.535 | 115.933 | 108.187 |
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 |
Common Stock
| 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 543.583 | 452.986 | 452.986 | 452.986 | 452.986 | 452.986 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 351.016 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 175.508 | 0 | 175.508 | 175.508 | 175.508 | 0 | 175.508 | 175.508 | 175.508 | 175.508 | 159.65 | 159.65 | 159.65 | 159.65 | 153.15 | 102.1 | 102.1 |
Retained Earnings
| 1,406.429 | 1,439.333 | 1,363.712 | 1,325.477 | 1,323.032 | 1,388.013 | 1,316.543 | 1,286.45 | 1,315.677 | 1,370.456 | 1,293.778 | 1,244.603 | 1,238.757 | 1,281.43 | 1,215.948 | 1,287.127 | 1,283.625 | 1,213.287 | 1,136.176 | 1,117.747 | 1,091.404 | 1,113.453 | 1,082.381 | 1,039.959 | 1,014.004 | 984.923 | 945.869 | 903.805 | 877.647 | 928.561 | 879.983 | 848.391 | 837.801 | 829.529 | 788.343 | 754.711 | 759.995 | 801.979 | 756.204 | 719.101 | 678.506 | 719.071 | 680.31 | 644.846 | 625.037 | 651.216 | 598.894 | 562.792 | 534.727 | 591.998 | 547.904 | 512.626 | 406.012 | 381.507 | 347.404 | 314.536 | 289.907 | 271.606 | 280.761 | 255.902 | 242.31 | 233.091 | 257.246 | 245.987 | 236.041 | 246.057 | 237.145 | 225.93 | 181.494 | 170.904 | 171.794 | 164.293 | 133.625 | 128.689 | 126.081 | 120.14 | 105.382 | 101.414 | 116.583 | 109.544 | 102.948 | 100.449 | 99.181 | 91.66 | 83.798 | 82.058 | 0 | 73.396 | 67.331 | 66.196 | 0 | 55.459 | 88.761 | 76.551 | 81.753 | 65.743 | 80.861 | 53.669 | 45.98 | 13.985 | 57.849 | 29.327 |
Accumulated Other Comprehensive Income/Loss
| 1,457.38 | 1,030.499 | 1,400.035 | 904.711 | 1,349.755 | 900.676 | 1,323.857 | 808.185 | 1,124.471 | 836.327 | 1,219.737 | 825.228 | 1,224.645 | 876.382 | 1,425.351 | 751.16 | 652.699 | 571.307 | 551.884 | 675.822 | 622.691 | 708.708 | 839.12 | 614.367 | 875.192 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 409.307 | 0 | 409.307 | 0 | 409.307 | 0 | 409.307 | 0 | 409.307 | 0 | 409.307 | 0 | 409.307 | 0 | 588.175 | 576.438 | 576.438 | 576.438 | 576.438 | 566.774 | 566.774 | 566.774 | 566.774 | 561.498 | 561.498 | 561.498 | 561.498 | 554.21 | 554.21 | 554.21 | 554.21 | 545.642 | 545.642 | 545.642 | 545.642 | 533.199 | 533.199 | 533.199 | 599.469 | 584.93 | 584.93 | 584.93 | 584.93 | 569.608 | 569.608 | 569.608 | 569.608 | 555.029 | 645.626 | 645.626 | 645.626 | 627.418 | 627.418 | 171.737 | 171.737 | 161.495 | 161.495 | 161.495 | 161.495 | 152.745 | 152.745 | 153.645 | 153.645 | 147.506 | 322.814 | 322.814 | 322.814 | 341.119 | 341.119 | 341.698 | 346.318 | 340.137 | 340.137 | 340.128 | 340.35 | 333.725 | 333.725 | 333.725 | 333.725 | 328.246 | 328.247 | 328.247 | 328.247 | 323.57 | 323.579 | 580.216 | 323.579 | 317.785 | 317.785 | 0 | 317.783 | 312.612 | 314.211 | 307.235 | 113.566 | 109.456 | 109.456 | 103.024 | 48.995 | 42.693 | 42.693 |
Total Shareholders Equity
| 3,407.391 | 3,422.722 | 3,307.33 | 3,183.078 | 3,216.369 | 3,241.579 | 3,183.983 | 3,047.525 | 2,983.731 | 3,159.673 | 3,057.097 | 3,022.722 | 3,006.985 | 3,110.702 | 3,184.882 | 3,170.044 | 3,056.345 | 2,904.615 | 2,808.081 | 2,913.59 | 2,824.452 | 2,932.518 | 3,031.858 | 2,764.683 | 2,994.277 | 2,090.004 | 2,050.95 | 2,008.885 | 1,975.44 | 2,026.355 | 1,977.776 | 1,946.184 | 1,927.026 | 1,918.754 | 1,877.568 | 1,843.936 | 1,836.777 | 1,878.76 | 1,832.986 | 1,862.153 | 1,807.018 | 1,847.584 | 1,808.823 | 1,773.358 | 1,738.227 | 1,764.406 | 1,712.084 | 1,675.982 | 1,633.339 | 1,690.61 | 1,646.516 | 1,611.238 | 1,486.415 | 1,461.91 | 870.158 | 837.29 | 802.418 | 784.117 | 793.272 | 768.413 | 746.072 | 736.853 | 761.908 | 750.649 | 734.563 | 744.379 | 735.468 | 724.252 | 698.121 | 687.53 | 689 | 686.12 | 649.27 | 644.335 | 641.717 | 635.998 | 614.615 | 610.647 | 625.816 | 618.777 | 606.702 | 604.205 | 602.937 | 595.415 | 582.876 | 581.145 | 580.216 | 572.483 | 560.625 | 559.489 | 556.737 | 548.75 | 576.881 | 566.27 | 564.496 | 338.959 | 349.967 | 322.776 | 308.654 | 216.13 | 202.643 | 174.12 |
Total Equity
| 3,739.877 | 3,748.914 | 3,626.284 | 3,494.103 | 3,524.175 | 3,545.555 | 3,479.68 | 3,350.667 | 3,286.783 | 3,455.421 | 3,379.981 | 3,334.364 | 3,317.057 | 3,412.606 | 3,485.022 | 3,473.791 | 3,357.273 | 3,197.405 | 3,092.921 | 3,191.919 | 3,099.835 | 3,194.518 | 3,257.541 | 2,984.041 | 3,208.951 | 2,295.778 | 2,248.772 | 2,200.116 | 2,162.221 | 2,206.703 | 2,122.721 | 2,087.68 | 2,065.795 | 2,054.485 | 2,008.518 | 1,971.298 | 1,962.675 | 2,001.708 | 1,952.644 | 1,935.878 | 1,880.442 | 1,900.586 | 1,863.886 | 1,830.194 | 1,796.424 | 1,824.98 | 1,773.607 | 1,739.254 | 1,689.988 | 1,747.779 | 1,703.995 | 1,669.217 | 1,549.045 | 1,522.716 | 929.007 | 895.757 | 856.519 | 820.558 | 831.827 | 807.578 | 788.062 | 781.158 | 913.994 | 901.676 | 851.52 | 859.058 | 845.738 | 832.515 | 796.321 | 762.521 | 760.909 | 766.423 | 728.007 | 721.291 | 716.765 | 709.399 | 688.303 | 682.68 | 695.802 | 687.075 | 671.643 | 668.044 | 665.687 | 656.625 | 641.971 | 639.48 | 580.216 | 629.255 | 641.05 | 639.441 | 634.449 | 624.994 | 648.166 | 609.808 | 603.655 | 376.476 | 383.831 | 354.154 | 340.344 | 216.13 | 202.643 | 174.12 |
Total Liabilities & Shareholders Equity
| 5,507.482 | 5,549.671 | 5,384.621 | 5,380.733 | 5,484.485 | 5,488.042 | 5,317.635 | 5,231.468 | 5,251.587 | 5,417.789 | 5,473.43 | 5,794.738 | 5,862.829 | 6,007.331 | 6,137.745 | 5,332.35 | 5,095.683 | 4,847.038 | 4,628.329 | 5,101.939 | 5,029.45 | 4,967.1 | 5,191.135 | 4,927.503 | 5,081.95 | 3,951.716 | 4,093.398 | 4,156.412 | 4,007.475 | 4,111.36 | 3,770.731 | 3,977.589 | 3,722.437 | 3,677.711 | 3,620.603 | 3,842.992 | 3,714.268 | 3,641.302 | 3,614.07 | 3,779.623 | 3,492.392 | 3,486.353 | 3,551.935 | 3,814.945 | 3,648.665 | 3,545.921 | 3,540.731 | 3,707.39 | 3,260.778 | 3,221.061 | 3,194.673 | 3,569.475 | 3,404.842 | 3,287.273 | 3,108.501 | 3,187.364 | 3,078.309 | 3,008.747 | 2,671.084 | 2,862.055 | 2,459.434 | 2,352.826 | 2,302.936 | 2,308.002 | 1,970.634 | 1,882.561 | 1,884.83 | 1,917.661 | 1,831.136 | 1,762.685 | 1,763.387 | 1,774.019 | 1,715.57 | 1,605.793 | 1,533.302 | 1,551.706 | 1,639.462 | 1,664.631 | 1,749.816 | 1,663.331 | 1,562.318 | 1,572.041 | 1,329.089 | 1,321.804 | 1,261.874 | 1,194.115 | 1,139.671 | 1,129.098 | 1,085.8 | 1,186.813 | 1,188.486 | 1,089.289 | 1,142.871 | 1,109.853 | 1,147.009 | 896.085 | 901.304 | 890.981 | 814.16 | 336.665 | 318.576 | 282.307 |