
Guangzhou Lingnan Group Holdings Company Limited
SZSE:000524.SZ
8.28 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 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 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,559.275 | 1,682.638 | 1,662.413 | 1,440.98 | 1,315.111 | 1,345.113 | 1,354.437 | 1,228.884 | 1,097.598 | 1,100.328 | 1,386.499 | 1,293.14 | 1,279.095 | 1,409.578 | 1,478.738 | 1,408.977 | 1,463.285 | 1,640.687 | 1,806.388 | 1,885.84 | 1,332.117 | 2,569.283 | 2,141.855 | 2,597.31 | 1,532.707 | 2,524.768 | 1,011.489 | 998.165 | 994.025 | 1,393.044 | 1,151.653 | 2,038.657 | 713.449 | 106.358 | 91.55 | 68.105 | 114.672 | 240.684 | 92.554 | 75.944 | 74.332 | 94.197 | 70.554 | 100.546 | 91.078 | 127.901 | 109.357 | 91.386 | 92.526 | 209.975 | 115.845 | 156.896 | 142.545 | 128.765 | 105.713 | 93.586 | 76.352 | 64.728 | 29.58 | 19.527 | 55.747 | 50.212 | 24.207 | 31.657 | 36.516 | 61.185 | 52.483 | 37.577 | 31.019 | 50.734 | 46.468 | 48.302 | 54.168 | 48.633 | 35.32 | 43.308 | 38.776 | 37.2 | 21.692 | 23.117 | 50.599 | 23.919 | 21.136 | 22.659 | 47.475 | 66.825 | 31.595 | 42.711 | 80.853 | 100.341 | 88.099 | 88.529 | 98.46 | 95.652 | 136.694 | 125.219 | 94.403 | 74.416 | 44.796 | 43.224 | 118.741 | 160.49 | 0 | 42.393 | 0 | 58.195 | 0 | 85.507 | 0 |
Short Term Investments
| 0.376 | 0.457 | 0.347 | 0.274 | 0.368 | 0.368 | 0.398 | 0.425 | 0.473 | 0.5 | 1.545 | 1.647 | 1.754 | 1.742 | 1.233 | 1.481 | 1.694 | 1.712 | 1.574 | 1.534 | 601.525 | 101.822 | 501.808 | 1.883 | 1,061.714 | 1.417 | 1.646 | 1.456 | 1.644 | 1.708 | 1.553 | 1.441 | 1.162 | 1.113 | 1.046 | 1.03 | 1.015 | 1.145 | 1.015 | 1.354 | 1.221 | 1.216 | 0.772 | 0.743 | 0.733 | 0.774 | 120.771 | 120.768 | 120.844 | 0.879 | 60.799 | 0.85 | 0.852 | 0.821 | 0.793 | 0.951 | 0.972 | 0.974 | 0.932 | 0.903 | 1.082 | 1.183 | 1.058 | 1.139 | 0.852 | 0.701 | 0.871 | 1.086 | 1.276 | 2.04 | 2.019 | 0.936 | 0.705 | 0.391 | 0.067 | 0.123 | 4.922 | 4.422 | 4.504 | 3.979 | 4.369 | 4.88 | 5.587 | 5.812 | 6.291 | 4.643 | 4.736 | 5.067 | 6.841 | 6.78 | 8.232 | 8.62 | 0 | 8.515 | 9.745 | 9.748 | 8.978 | 7.519 | 10.027 | 10.154 | 9.916 | 29.945 | 0 | 23.491 | 0 | 28.776 | 0 | 12.066 | 0 |
Cash and Short Term Investments
| 1,559.651 | 1,683.095 | 1,662.76 | 1,441.254 | 1,315.48 | 1,345.481 | 1,354.834 | 1,229.309 | 1,098.071 | 1,100.828 | 1,388.044 | 1,294.788 | 1,280.85 | 1,411.32 | 1,479.971 | 1,410.458 | 1,464.979 | 1,642.399 | 1,807.962 | 1,887.374 | 1,933.643 | 2,671.104 | 2,643.663 | 2,599.193 | 2,594.421 | 2,526.185 | 1,013.135 | 999.621 | 995.669 | 1,394.752 | 1,153.206 | 2,040.098 | 714.611 | 107.471 | 92.595 | 69.135 | 115.687 | 241.828 | 93.569 | 77.298 | 75.553 | 95.413 | 71.326 | 101.289 | 91.811 | 128.675 | 230.128 | 212.154 | 213.37 | 210.854 | 176.644 | 157.746 | 143.396 | 129.586 | 106.506 | 94.537 | 77.323 | 65.701 | 30.512 | 20.43 | 56.829 | 51.395 | 25.264 | 32.796 | 37.368 | 61.886 | 53.354 | 38.664 | 32.295 | 52.774 | 48.487 | 49.238 | 54.874 | 49.024 | 35.387 | 43.431 | 43.699 | 41.622 | 26.197 | 27.097 | 54.968 | 28.799 | 26.723 | 28.472 | 53.766 | 71.467 | 36.331 | 47.778 | 87.694 | 107.121 | 96.331 | 97.149 | 98.46 | 104.167 | 146.439 | 134.967 | 103.381 | 81.935 | 54.824 | 53.378 | 128.657 | 190.435 | 0 | 65.884 | 0 | 86.971 | 0 | 97.574 | 0 |
Net Receivables
| 196.147 | 207.808 | 291.978 | 168.314 | 134.68 | 126.444 | 169.659 | 127.743 | 112.109 | 73.41 | 148.473 | 75.594 | 61.611 | 71.412 | 75.126 | 90.251 | 146.817 | 94.913 | 99.494 | 95.872 | 139.988 | 175.332 | 245.982 | 244.084 | 182.642 | 176.242 | 270.458 | 217.127 | 204.666 | 123.799 | 212.569 | 164.677 | 207.477 | 31.861 | 19.715 | 19.711 | 15.071 | 14.805 | 18.772 | 21.077 | 15.387 | 14.281 | 14.869 | 8.903 | 9.405 | 9.727 | 10.403 | 11.23 | 9.271 | 6.886 | 18.202 | 11.618 | 11.342 | 10.205 | 12.15 | 10.341 | 15.169 | 16.069 | 18.484 | 17.964 | 18.894 | 15.387 | 31.391 | 29.225 | 28.002 | 30.184 | 21.184 | 20.375 | 23.851 | 17.181 | 23.514 | 21.858 | 23.109 | 4.911 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.123 | 0 | 0 | 3.36 | 3.844 | 3.929 | 0 | 7.101 | 5.894 | 9.351 | 0 | 68.603 | 0 | 0 | 0 | 232.918 | 0 |
Inventory
| 11.885 | 11.373 | 12.269 | 11.683 | 13.265 | 12.46 | 14.683 | 15.165 | 15.639 | 15.765 | 15.608 | 12.932 | 13.589 | 14.028 | 13.422 | 13.681 | 14.154 | 13.272 | 16.014 | 16.324 | 17.137 | 15.968 | 18.596 | 18.789 | 17.81 | 17.628 | 23.025 | 25.781 | 26.379 | 24.762 | 26.818 | 28.932 | 54.819 | 4.84 | 5.029 | 5.298 | 4.878 | 5.008 | 5.389 | 5.339 | 5.132 | 4.843 | 5.266 | 5.484 | 5.381 | 5.306 | 6.735 | 6.578 | 6.577 | 6.352 | 5.814 | 6.325 | 6.428 | 7.337 | 5.952 | 4.291 | 5.754 | 4.862 | 3.858 | 3.684 | 3.445 | 3.708 | 4.26 | 4.122 | 3.731 | 4.209 | 4.692 | 4.862 | 4.124 | 4.1 | 5.031 | 4.084 | 3.902 | 4.035 | 3.376 | 3.234 | 3.176 | 2.839 | 3.693 | 3.467 | 3.634 | 3.181 | 2.818 | 1.772 | 1.113 | 1.156 | 1.441 | 1.624 | 1.581 | 1.646 | 1.763 | 1.905 | 2.101 | 2.243 | 2.515 | 2.829 | 2.536 | 2.935 | 3.064 | 3.549 | 3.947 | 4.288 | 0 | 5.38 | 0 | 5.773 | 0 | 5.88 | 0 |
Other Current Assets
| 350.604 | 336.251 | 182.486 | 295.828 | 229.749 | 108.902 | 160.57 | 122.939 | 138.222 | 91.545 | 78.252 | 27.268 | 90.795 | 28.06 | 93.076 | 97.851 | 247.859 | 164.145 | 163.867 | 138.838 | 172.492 | 249.028 | 367.333 | 372.636 | 256.624 | 245.722 | 294.641 | 249.446 | 199.706 | 175.435 | 263.495 | 222.548 | 489.459 | 236.098 | 11.049 | 12.551 | 7.988 | 3.472 | 27.107 | 4.765 | 4.888 | 3.829 | 3.864 | 6.034 | 4.251 | 3.922 | 5.346 | 1.519 | 4.943 | 4.986 | 19.054 | 12.602 | 12.354 | 11.171 | 12.958 | 11.174 | 15.854 | 16.74 | 19.255 | 18.884 | 19.539 | 16.288 | 33.052 | 30.532 | 29.457 | 31.374 | 23.067 | 2.516 | 25.162 | 18.06 | 3.393 | 2.577 | 24.708 | 19.782 | 34.052 | 26.842 | 29.273 | 30.385 | 24.792 | 24.77 | 25.795 | 20.332 | 23.271 | 17.537 | 19.29 | 21.045 | 17.408 | 14.038 | 16.878 | 17.871 | 25.003 | 24.698 | 9.852 | 24.644 | 105.451 | 168.753 | 164.293 | 168.211 | 193.732 | 182.778 | 140.05 | 90.329 | 278.122 | 68.907 | 244.048 | 141.004 | 209.942 | 119.092 | 197.971 |
Total Current Assets
| 2,118.288 | 2,238.526 | 2,149.492 | 1,917.079 | 1,693.173 | 1,669.504 | 1,806.04 | 1,576.225 | 1,364.041 | 1,281.549 | 1,630.377 | 1,484.587 | 1,446.844 | 1,604.801 | 1,691.509 | 1,656.48 | 1,726.992 | 1,914.729 | 2,144.566 | 2,194.34 | 2,354.103 | 3,179.06 | 3,362.296 | 3,234.702 | 3,132.713 | 3,059.129 | 1,601.259 | 1,491.974 | 1,426.421 | 1,786.367 | 1,656.088 | 2,539.233 | 1,466.365 | 147.63 | 128.388 | 106.695 | 143.623 | 266.278 | 126.065 | 108.822 | 100.961 | 118.925 | 95.325 | 121.06 | 110.848 | 144.81 | 251.887 | 231.48 | 236.222 | 227.718 | 201.512 | 176.673 | 162.179 | 148.094 | 125.416 | 110.002 | 98.931 | 87.303 | 53.625 | 42.999 | 79.812 | 71.391 | 62.576 | 67.45 | 70.555 | 97.468 | 81.113 | 64.951 | 61.582 | 74.933 | 78.462 | 76.24 | 83.483 | 77.752 | 72.815 | 73.508 | 76.148 | 74.845 | 54.681 | 55.334 | 84.397 | 52.312 | 52.812 | 47.781 | 74.168 | 93.669 | 55.18 | 63.44 | 106.153 | 126.638 | 123.098 | 123.752 | 134.536 | 131.055 | 254.405 | 309.697 | 273.684 | 256.789 | 251.62 | 249.579 | 277.356 | 294.402 | 278.122 | 140.171 | 244.048 | 233.748 | 209.942 | 222.545 | 197.971 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 512.568 | 526.542 | 554.16 | 579.886 | 544.43 | 513.522 | 524.792 | 538.742 | 535.922 | 536.464 | 541.982 | 542.769 | 550.332 | 560.912 | 561.806 | 576.572 | 598.82 | 553.198 | 575.984 | 587.761 | 590.415 | 597.654 | 587.489 | 549.789 | 537.459 | 548.6 | 574.654 | 581.426 | 600.603 | 598.93 | 588.582 | 599.367 | 607.779 | 322.376 | 326.855 | 330.697 | 336.343 | 341.056 | 346.141 | 351.962 | 353.182 | 360.247 | 365.187 | 368.622 | 374.262 | 380.185 | 384.467 | 388.418 | 426.031 | 398.524 | 403.79 | 411.449 | 415.662 | 425.472 | 426.38 | 433.335 | 440.388 | 447.671 | 465.596 | 472.406 | 480.134 | 488.126 | 512.739 | 521.275 | 528.351 | 536.255 | 543.868 | 546.224 | 550.821 | 558.228 | 561.32 | 567.003 | 573.028 | 579.803 | 564.866 | 567.86 | 554.474 | 554.753 | 554.665 | 557.219 | 547.414 | 538.277 | 520.107 | 528.504 | 514.638 | 519.058 | 514.727 | 446.273 | 443.682 | 436.002 | 422.797 | 420.674 | 0 | 418.453 | 440.811 | 383.254 | 389.779 | 390.519 | 392.209 | 394.742 | 403.317 | 405.561 | 393.107 | 291.676 | 177.448 | 179.728 | 179.546 | 180.15 | 177.065 |
Goodwill
| 52.822 | 52.822 | 57.485 | 57.485 | 57.485 | 57.485 | 60.417 | 60.417 | 60.417 | 60.417 | 69.314 | 69.314 | 69.314 | 69.314 | 100.181 | 99.435 | 99.435 | 99.435 | 81.381 | 81.381 | 81.381 | 81.381 | 81.75 | 81.75 | 47.202 | 47.202 | 47.725 | 1.457 | 1.457 | 1.457 | 1.457 | 1.457 | 1.457 | 5.481 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 460.344 | 465.756 | 469.007 | 474.022 | 477.898 | 482.529 | 485.353 | 492.387 | 496.187 | 499.985 | 503.634 | 507.835 | 510.98 | 516.648 | 527.553 | 528.617 | 531.853 | 536.328 | 546.662 | 549.229 | 552.98 | 559.65 | 558.172 | 561.081 | 566.19 | 571.031 | 571.38 | 574.486 | 578.444 | 583.02 | 585.981 | 591.696 | 597.668 | 30.57 | 30.291 | 30.617 | 30.598 | 31.062 | 31.108 | 31.491 | 31.884 | 32.328 | 32.771 | 32.737 | 33.157 | 33.578 | 33.998 | 34.419 | 34.837 | 35.262 | 35.688 | 35.757 | 36.11 | 36.513 | 36.916 | 37.32 | 37.723 | 38.126 | 38.529 | 39.118 | 39.709 | 40.301 | 40.896 | 41.491 | 42.086 | 42.682 | 43.313 | 43.928 | 44.544 | 45.067 | 45.682 | 46.298 | 46.913 | 47.54 | 48.166 | 48.793 | 49.419 | 50.045 | 51.016 | 50.849 | 48.287 | 48.884 | 49.484 | 49.604 | 50.174 | 50.713 | 51.283 | 51.853 | 52.404 | 52.974 | 53.23 | 53.782 | 0 | 54.096 | 53.229 | 54.026 | 54.823 | 55.621 | 56.418 | 57.215 | 58.012 | 58.818 | 0 | 30.24 | 0 | 31.08 | 0 | 31.92 | 0 |
Goodwill and Intangible Assets
| 513.166 | 518.578 | 526.492 | 531.507 | 535.383 | 540.015 | 545.77 | 552.804 | 556.604 | 560.403 | 572.947 | 577.148 | 580.294 | 585.962 | 627.733 | 628.052 | 631.288 | 635.762 | 628.043 | 630.61 | 634.361 | 641.03 | 639.923 | 642.831 | 613.392 | 618.234 | 619.105 | 575.943 | 579.901 | 584.477 | 587.438 | 593.153 | 599.125 | 30.57 | 30.291 | 30.617 | 30.598 | 31.062 | 31.108 | 31.491 | 31.884 | 32.328 | 32.771 | 32.737 | 33.157 | 33.578 | 33.998 | 34.419 | 34.837 | 35.262 | 35.688 | 35.757 | 36.11 | 36.513 | 36.916 | 37.32 | 37.723 | 38.126 | 38.529 | 39.118 | 39.709 | 40.301 | 40.896 | 41.491 | 42.086 | 42.682 | 43.313 | 43.928 | 44.544 | 45.067 | 45.682 | 46.298 | 46.913 | 47.54 | 48.166 | 48.793 | 49.419 | 50.045 | 51.016 | 50.849 | 48.287 | 48.884 | 49.484 | 49.604 | 50.174 | 50.713 | 51.283 | 51.853 | 52.404 | 52.974 | 53.23 | 53.782 | 0 | 54.096 | 53.229 | 54.026 | 54.823 | 55.621 | 56.418 | 57.215 | 58.012 | 58.818 | 0 | 30.24 | 0 | 31.08 | 0 | 31.92 | 0 |
Long Term Investments
| 77.621 | 75.679 | 70.983 | 255.474 | 50.87 | 52.986 | 54.391 | 56.456 | 61.974 | 74.6 | 57.13 | 71.192 | 71.673 | 73.805 | 60.682 | 68.316 | 69.326 | 69.797 | 90.412 | 95.844 | -533.107 | -26.433 | -429.91 | 71.655 | -980.643 | 70.624 | 1,559.791 | 1,560.961 | 1,453.076 | 1,156.602 | 1,470.885 | 385.591 | 315.742 | 314.021 | 312.706 | 299.427 | 271.265 | 162.255 | 261.563 | 311.126 | 276.797 | 227.199 | 211.579 | 197.098 | 69.718 | 187.475 | -52.93 | -67.604 | -61.727 | 60.112 | 1.416 | 75.798 | 77.495 | 78.273 | 92.978 | 105.255 | 120.885 | 121.563 | 143.077 | 118.573 | 141.86 | 146.742 | 127.065 | 130.064 | 103.352 | 86.153 | 127.565 | 105.744 | 81.337 | 48.48 | 21.315 | 22.398 | 22.629 | 47.769 | 25.671 | 38.998 | 34.631 | 35.517 | 34.914 | 21.785 | 21.535 | 21.025 | 19.9 | 19.675 | 19.197 | 20.845 | 24.573 | 24.242 | 22.638 | 22.699 | 20.589 | 20.201 | 0 | 11.086 | 18.365 | 20.983 | 21.934 | 33.447 | 56.4 | 56.274 | 64.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 100.403 | 99.471 | 114.709 | 120.257 | 115.754 | 114.489 | 118.188 | 128.411 | 131.742 | 0 | 115.291 | 115.262 | 116.082 | 115.299 | 112.809 | 112.977 | 113.1 | 113.162 | 52.788 | 52.794 | 53.074 | 53.071 | 64.818 | 63.772 | 64.01 | 70.16 | 73.941 | 69.058 | 71.961 | 74.338 | 79.891 | 72.784 | 71.086 | 28.564 | 30.218 | 30.27 | 30.285 | 30.285 | 28.787 | 28.787 | 31.518 | 31.518 | 31.592 | 5.501 | 6.224 | 6.224 | 6.951 | 6.951 | 6.941 | 6.941 | 6.988 | 9.374 | 11.999 | 14.732 | 17.216 | 18.743 | 20.111 | 21.891 | 24.201 | 24.022 | 25.492 | 25.011 | 17.011 | 13.493 | 10.975 | 7.104 | 8.43 | 4.031 | 6.716 | 4.597 | 8.339 | 8.339 | 8.339 | 0 | 85.283 | 86.78 | 0 | 0 | 90.309 | 95.917 | 96.606 | 0 | 92.409 | 98.48 | 101.457 | 0 | 71.553 | 57.747 | 44.477 | 0 | 42.298 | 45.896 | 0 | 0 | 39.137 | 5.483 | 8.612 | -3.988 | -23.646 | -18.553 | 58.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 227.568 | 231.45 | 420.399 | 205.31 | 428.643 | 445.577 | 430.963 | 416.408 | 396.995 | 545.288 | 169.054 | 177.242 | 188.582 | 196.987 | 200.286 | 211.252 | 220.901 | 232.031 | 216.331 | 204.963 | 812.727 | 324.442 | 697.408 | 203.178 | 1,267.745 | 216.498 | 245.201 | 251.459 | 227.103 | 237.333 | 247.791 | 259.283 | 271.035 | 9.773 | 1.698 | 8.245 | 8.988 | 12.498 | 10.346 | 11.586 | 12.285 | 10.806 | 9.18 | 8.069 | 158.327 | 8.951 | 129.36 | 130.174 | 96.439 | 12.357 | 72.968 | 13.277 | 14.623 | 13.311 | 16.137 | 14.443 | 17.49 | 20.539 | 24.172 | 28.192 | 32.512 | 36.842 | 36.298 | 40.617 | 43.459 | 46.679 | 43.312 | 45.741 | 52.238 | 59.947 | 61.737 | 68.195 | 75.895 | 83.403 | 12.996 | 0.748 | 78.148 | 82.937 | 0.654 | 14.926 | 15.882 | 103.787 | 0.143 | 0.105 | 0.027 | 104.057 | 0.118 | 0.302 | 0.92 | 37.99 | 0.06 | 0.002 | 530.716 | 51.019 | 0.09 | 28.226 | 28.407 | 38.461 | 63.923 | 63.923 | -0.017 | 101.968 | 151.328 | 102.619 | 116.686 | 89.67 | 126.8 | 95.42 | 105.65 |
Total Non-Current Assets
| 1,431.325 | 1,451.72 | 1,686.743 | 1,692.434 | 1,675.079 | 1,666.588 | 1,674.104 | 1,692.821 | 1,683.237 | 1,716.755 | 1,456.405 | 1,483.612 | 1,506.963 | 1,532.965 | 1,563.317 | 1,597.169 | 1,633.434 | 1,603.951 | 1,563.557 | 1,571.972 | 1,557.47 | 1,589.765 | 1,559.727 | 1,531.225 | 1,501.961 | 1,524.115 | 3,072.693 | 3,038.847 | 2,932.644 | 2,651.679 | 2,974.587 | 1,910.178 | 1,864.767 | 705.305 | 701.769 | 699.256 | 677.479 | 577.155 | 677.944 | 734.952 | 705.665 | 662.098 | 650.309 | 612.026 | 641.689 | 616.413 | 501.847 | 492.359 | 502.521 | 513.196 | 520.849 | 545.654 | 555.889 | 568.302 | 589.628 | 609.095 | 636.597 | 649.79 | 695.574 | 682.312 | 719.706 | 737.022 | 734.009 | 746.941 | 728.223 | 718.873 | 766.489 | 745.668 | 735.656 | 716.318 | 698.393 | 712.233 | 726.804 | 758.514 | 736.983 | 743.178 | 716.671 | 723.253 | 731.558 | 740.697 | 729.724 | 711.973 | 682.044 | 696.368 | 685.494 | 694.673 | 662.254 | 580.417 | 564.121 | 549.665 | 538.974 | 540.555 | 530.716 | 534.654 | 551.633 | 491.972 | 503.555 | 514.058 | 545.304 | 553.601 | 583.986 | 566.347 | 544.434 | 424.535 | 294.135 | 300.477 | 306.347 | 307.49 | 282.715 |
Total Assets
| 3,549.613 | 3,690.246 | 3,836.235 | 3,609.513 | 3,368.252 | 3,336.092 | 3,480.144 | 3,269.046 | 3,047.278 | 2,998.304 | 3,086.782 | 2,968.2 | 2,953.807 | 3,137.766 | 3,254.827 | 3,253.649 | 3,360.427 | 3,518.679 | 3,708.123 | 3,766.312 | 3,911.573 | 4,768.825 | 4,922.023 | 4,765.927 | 4,634.674 | 4,583.244 | 4,673.952 | 4,530.821 | 4,359.065 | 4,438.046 | 4,630.675 | 4,449.411 | 3,331.133 | 852.935 | 830.157 | 805.95 | 821.103 | 843.433 | 804.009 | 843.774 | 806.626 | 781.023 | 745.634 | 733.087 | 752.537 | 761.223 | 753.735 | 723.839 | 738.743 | 740.914 | 722.361 | 722.327 | 718.067 | 716.396 | 715.044 | 719.097 | 735.528 | 737.093 | 749.199 | 725.31 | 799.518 | 808.413 | 796.585 | 814.391 | 798.778 | 816.341 | 847.602 | 810.619 | 797.238 | 791.251 | 776.855 | 788.474 | 810.287 | 836.266 | 809.797 | 816.686 | 792.819 | 798.098 | 786.24 | 796.03 | 814.121 | 764.285 | 734.857 | 744.149 | 759.662 | 788.342 | 717.434 | 643.856 | 670.274 | 676.304 | 662.072 | 664.307 | 665.251 | 665.709 | 806.038 | 801.669 | 777.239 | 770.847 | 796.924 | 803.18 | 861.342 | 860.749 | 822.556 | 564.706 | 538.183 | 534.225 | 516.289 | 530.035 | 480.686 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 351.695 | 364.951 | 485.444 | 403.121 | 373.626 | 345.871 | 460.635 | 299.115 | 275.447 | 257.472 | 324.178 | 229.255 | 236.39 | 265.854 | 332.063 | 296.251 | 296.349 | 343.625 | 367.615 | 291.061 | 393.509 | 460.269 | 632.012 | 515.29 | 521.704 | 493.407 | 601.783 | 459.615 | 465.436 | 455.555 | 557.081 | 426.287 | 473.067 | 386.04 | 21.719 | 14.441 | 18.786 | 19.814 | 24.756 | 15.966 | 19.078 | 18.495 | 21.971 | 17.618 | 15.226 | 21.263 | 28.01 | 21.393 | 26.392 | 25.924 | 28.394 | 21.518 | 24.183 | 23.178 | 25.387 | 14.254 | 19.262 | 15.356 | 17.511 | 17.124 | 18.653 | 19.46 | 15.025 | 13.31 | 12.907 | 16.63 | 14.425 | 9.278 | 13.04 | 17.769 | 12.079 | 10.495 | 12.939 | 12.643 | 12.301 | 9.237 | 7.28 | 9.214 | 11.931 | 17.248 | 14.905 | 8.683 | 10.485 | 8.698 | 7.967 | 10.919 | 1.926 | 1.139 | 1.292 | 1.96 | 1.811 | 1.947 | 0 | 3.999 | 3.858 | 2.447 | 1.163 | 2.036 | 0.399 | 1.849 | 1.534 | 0.04 | 0 | 0.157 | 0 | 0.022 | 0 | 0.044 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.87 | 24.87 | 39.776 | 10 | 0 | 22.096 | 0.51 | 2.83 | 2.94 | 6.435 | 27.92 | 0 | 130.869 | 8.768 | 376.799 | 354.179 | 147.482 | 338.771 | 135 | 145 | 145 | 30 | 30 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45 | 45 | 45 | 45 | 45 | 45 | 70 | 50 | 50 | 65 | 100 | 80 | 110 | 100 | 90 | 80 | 90 | 95 | 110 | 120 | 145 | 110 | 100 | 130 | 150 | 150 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 21.201 | 22.746 | 28.932 | 1.019 | 14.407 | 11.894 | 29.87 | 23.036 | 14.036 | 0 | 20.475 | 16.632 | 11.084 | 5.577 | 13.273 | 10.055 | 12.024 | 5.728 | 14.461 | 10.108 | 7.449 | 31.539 | 59.626 | 42.59 | 51.523 | 35.116 | 54.023 | 36.457 | 30.435 | 33.381 | 45.215 | 27.903 | 18.406 | 2.569 | 10.898 | 9.651 | 10.717 | 7.607 | 3.49 | 6.858 | 8.516 | 8.097 | 3.617 | 6.36 | 6.178 | 5.632 | 3.952 | 7.273 | 9.411 | 5.379 | 2.011 | 5.519 | 4.288 | 2.902 | 1.276 | 5.117 | 4.009 | 2.51 | 1.402 | 4.638 | 3.483 | 2.021 | 0.92 | 4.234 | 3.808 | 3.312 | 0.404 | 1.771 | 4.981 | 5.195 | -2.088 | 10.048 | -0.205 | 2.897 | 2.258 | 4.165 | 3.702 | 2.455 | 2.13 | 1.131 | 3.552 | 1.995 | 2.451 | 1.791 | 1.648 | 1.347 | 0.347 | 0.545 | 3.932 | 1.044 | -1.135 | -2.392 | 0 | 3.563 | 4.234 | 3.164 | 3.836 | 7.859 | 8.37 | 16.205 | 18.157 | 87.171 | 0 | 4.553 | 0 | 2.088 | 0 | 12.075 | 0 |
Deferred Revenue
| 0 | 0 | 451.594 | 458.966 | 328.146 | 691.576 | 736.666 | 696.394 | 247.015 | 0 | 218.781 | 0 | 0 | 469.413 | 488.188 | 505.396 | 560.08 | 634.63 | 0 | 336.702 | 273.307 | 326.516 | 330.355 | 281.689 | 289.698 | 318.831 | 375.579 | 426.018 | 268.89 | 325.575 | 0 | 243.683 | 804.769 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.621 | 43.278 | 42.44 | 48.124 | 51.972 | 56.602 | 67.033 | 63.901 | 66.982 | 73.585 | 62.076 | 77.056 | 74.959 | 89.986 | 64.069 | 98.69 | 67.423 | 72.452 | 67.817 | 73.488 | 69.821 | 81.011 | 67.319 | 60.421 | 65.465 | 93.676 | 38.374 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 658.454 | 814.741 | 397.615 | 387.167 | 337.152 | 23.94 | 337.931 | 320.755 | 285.435 | 503.741 | 493.25 | 471.206 | 402.549 | 312.722 | 21.068 | 25.585 | 26.983 | 388.789 | 721.907 | 697.118 | 449.358 | 708.723 | 1,036.848 | 239.099 | 864.454 | 988.386 | 982.218 | 641.27 | 475.702 | 541.778 | 902.57 | 688.372 | 467.895 | 870.361 | 46.555 | 44.868 | 46.682 | 56.285 | 49.129 | 50.155 | 51.521 | 62.568 | 153.271 | 49.968 | 51.239 | 62.916 | 58.185 | 53.961 | 54.652 | 67.339 | 54.171 | 50.571 | 51.457 | 59.334 | 47.255 | 49.373 | 50.594 | 56.691 | 45.956 | 45.391 | 48.839 | 51.18 | 50.401 | 50.102 | 54.279 | 62.428 | 73.886 | 67.447 | 77.562 | 61.308 | 84.408 | 95.935 | 93.978 | 102.252 | 100.787 | 108.998 | 98.382 | 89.535 | 95.488 | 79.867 | 93.161 | 84.588 | 87.712 | 63.303 | 80.674 | 96.065 | 63.823 | 49.312 | 66.088 | 51.526 | 42.052 | 43.492 | 51.292 | 44.402 | 73.682 | 77.942 | 18.139 | 21.702 | 15.213 | 19.798 | 96.468 | 54.716 | 85.214 | 89.236 | 67.151 | 79.367 | 67.199 | 65.009 | 65.37 |
Total Current Liabilities
| 1,031.35 | 1,202.438 | 1,363.585 | 1,250.273 | 1,053.331 | 1,073.281 | 1,231.814 | 1,055.171 | 846.804 | 800.99 | 847.903 | 717.093 | 672.118 | 769.685 | 857.422 | 840.228 | 901.871 | 1,022.74 | 1,103.982 | 1,129.156 | 1,132.391 | 1,903.847 | 2,082.664 | 1,991.018 | 1,776.453 | 1,651.909 | 1,783.024 | 1,708.359 | 1,270.464 | 1,386.288 | 1,504.865 | 1,386.245 | 1,764.137 | 92.218 | 79.172 | 68.96 | 76.185 | 83.705 | 77.375 | 72.98 | 79.115 | 82.972 | 178.859 | 73.946 | 72.643 | 87.482 | 90.147 | 82.626 | 90.455 | 98.641 | 84.576 | 77.608 | 79.927 | 85.414 | 73.917 | 68.743 | 73.865 | 74.557 | 64.868 | 67.153 | 115.975 | 117.661 | 111.346 | 112.646 | 115.994 | 127.369 | 158.716 | 128.496 | 145.583 | 164.053 | 194.399 | 196.478 | 216.712 | 217.792 | 205.346 | 202.4 | 199.364 | 196.205 | 219.549 | 218.245 | 256.618 | 205.266 | 200.648 | 203.792 | 240.289 | 258.331 | 146.096 | 50.996 | 71.312 | 54.53 | 42.728 | 43.048 | 51.292 | 52.466 | 81.774 | 83.553 | 23.138 | 31.596 | 23.982 | 37.851 | 116.159 | 141.928 | 85.214 | 93.946 | 67.151 | 81.476 | 67.199 | 77.127 | 65.37 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 91.003 | 86.021 | 99.346 | 105.532 | 77.057 | 45.497 | 43.385 | 46.588 | 47.812 | 37.786 | 19.334 | 20.425 | 23.331 | 25.934 | 20.511 | 22.664 | 25.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 203 | 208 | 213 | 338 | 338 | 428 | 428 | 433 | -13.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 3.974 | 0 | 3.974 | 3.974 | 3.974 | 4 | 4 | 4 | 8.989 | 5.99 | 5.99 | 0 | 10.701 | 0 | 16.86 | 0 | 18.767 | 0 |
Deferred Revenue Non-Current
| 1.264 | 1.209 | 1.235 | 0.942 | 0.942 | 0.6 | 0.83 | 1.054 | 1.311 | 0 | 1.873 | 1.579 | 2.436 | 2.142 | 2.715 | 2.704 | 3.561 | 3.267 | 3.779 | 3.863 | 4.475 | 16.297 | 18.846 | 18.437 | 14.786 | 14.701 | 16.259 | 16.158 | 17.819 | 17.314 | 16.952 | 15.27 | 14.64 | -433 | 0 | 0 | 0 | 0 | 0.029 | 0.029 | 0.029 | 0.029 | 0 | 0 | 0.058 | 0 | 0 | 0 | 0 | 0.087 | 0 | 0.116 | 0 | 0.116 | 0.145 | 0.145 | 0 | 0.145 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.597 | -0.597 | -0.597 | -0.597 | -0.597 | -0.597 | -0.597 | -0.597 | 0 | 0 | 0 | 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
| 48.484 | 47.823 | 41.549 | 39.115 | 32.91 | 30.228 | 26.136 | 26.298 | 27.398 | 0 | 19.933 | 23.48 | 24.001 | 24.532 | 21.524 | 23.481 | 24.165 | 24.287 | 29.798 | 31.143 | 24.244 | 25.935 | 25.235 | 25.643 | 27.917 | 25.654 | 25.954 | 26.28 | 29.736 | 30.613 | 34.367 | 35.529 | 38.354 | 39.271 | 37.625 | 36.035 | 39.369 | 44.648 | 37.435 | 49.91 | 44.173 | 37.772 | 34.088 | 29.461 | 30.491 | 29.941 | 30.247 | 26.578 | 28.444 | 28.913 | 29.619 | 33.227 | 34.029 | 34.216 | 38.437 | 41.396 | 45.334 | 45.863 | 51.418 | 44.16 | 50.258 | 51.718 | 46.729 | 47.499 | 40.687 | 36.349 | 45.233 | 39.832 | 33.956 | 25.933 | 19.898 | 19.898 | 19.898 | 11.096 | 12.094 | 12.094 | 12.094 | 12.094 | 13.092 | 13.092 | 13.092 | 13.092 | 14.09 | 14.09 | 14.09 | 14.09 | 15.088 | 15.088 | 15.088 | 15.088 | 16.086 | 16.086 | 16.086 | 16.086 | 17.084 | 17.537 | 1.595 | 1.595 | 1.595 | 1.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 55.871 | 56.86 | 57.193 | 58.653 | 59.572 | 60.566 | 60.867 | 63.43 | 63.332 | 100.553 | 64.527 | 66.118 | 66.635 | 67.614 | 78.207 | 79.196 | 79.624 | 121.392 | 80.47 | 81.41 | 110.604 | 82.756 | 83.102 | 84.344 | 85.01 | 85.795 | 87.022 | 87.243 | 88.399 | 88.402 | 96.842 | 97.143 | 97.654 | -348.049 | 98.069 | 98.277 | 98.755 | 98.981 | 105.875 | 106.129 | 103.284 | 106.622 | 3.988 | 4.172 | 34.816 | 107.502 | 3.583 | 3.731 | 3.797 | 4.119 | 4.294 | 4.388 | 4.633 | 4.89 | 5.91 | 7.171 | 8.556 | 12.664 | 16.418 | 21.14 | 25.509 | 26.824 | 22.082 | 24.119 | 25.379 | 37.742 | 10.944 | 12.358 | 13.792 | 40.062 | 15.867 | 17.45 | 20.981 | 29.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.296 | 1.296 | 1.296 | 1.296 | 1.296 | 1.296 | 2.105 | 2.105 | 2.285 | 2.285 | -67.377 | 2.735 | 6.803 | 7.089 | -21.889 | -20.923 | 9.066 | 9.546 | 9.934 | 10.61 | 6.201 | 0 | 13.896 | 0 | 19.863 | 0 | 4 |
Total Non-Current Liabilities
| 196.623 | 191.912 | 199.323 | 202.357 | 170.481 | 136.89 | 131.218 | 136.316 | 139.853 | 138.339 | 105.667 | 111.602 | 116.402 | 120.221 | 122.957 | 128.045 | 132.54 | 107.975 | 114.047 | 116.415 | 110.604 | 124.989 | 127.183 | 128.424 | 127.713 | 329.15 | 337.236 | 342.681 | 473.954 | 474.329 | 576.161 | 575.942 | 583.647 | 137.476 | 135.694 | 134.311 | 138.123 | 143.629 | 143.338 | 156.068 | 147.486 | 144.423 | 38.076 | 33.633 | 34.816 | 34.431 | 33.83 | 30.309 | 32.24 | 33.119 | 33.912 | 37.73 | 38.662 | 39.223 | 44.492 | 48.713 | 53.889 | 58.672 | 67.837 | 65.3 | 75.767 | 78.542 | 68.811 | 71.618 | 66.066 | 74.091 | 56.177 | 52.19 | 47.749 | 41.29 | 35.765 | 37.348 | 40.879 | 11.096 | 12.098 | 12.098 | 12.098 | 12.098 | 13.096 | 13.096 | 13.096 | 13.096 | 19.36 | 19.36 | 19.36 | 19.36 | 20.357 | 20.357 | 21.167 | 21.167 | 22.345 | 22.345 | -51.292 | 22.795 | 27.861 | 28.6 | -16.294 | -15.328 | 14.661 | 20.13 | 15.925 | 16.6 | 6.201 | 10.701 | 13.896 | 16.86 | 19.863 | 18.767 | 4 |
Total Liabilities
| 1,227.972 | 1,394.351 | 1,562.908 | 1,452.63 | 1,223.812 | 1,210.171 | 1,363.033 | 1,191.487 | 986.657 | 939.329 | 953.57 | 828.694 | 788.52 | 889.906 | 980.379 | 968.273 | 1,034.411 | 1,130.714 | 1,218.029 | 1,245.571 | 1,242.995 | 2,028.835 | 2,209.847 | 2,119.442 | 1,904.166 | 1,981.059 | 2,120.259 | 2,051.041 | 1,744.418 | 1,860.617 | 2,081.026 | 1,962.187 | 2,347.784 | 229.694 | 214.866 | 203.271 | 214.309 | 227.334 | 220.713 | 229.048 | 226.601 | 227.395 | 216.935 | 107.579 | 107.459 | 121.913 | 123.977 | 112.934 | 122.696 | 131.759 | 118.488 | 115.338 | 118.589 | 124.637 | 118.409 | 117.456 | 127.754 | 133.228 | 132.705 | 132.453 | 191.741 | 196.203 | 180.157 | 184.265 | 182.06 | 201.461 | 214.893 | 180.686 | 193.331 | 205.343 | 230.164 | 233.825 | 257.591 | 228.888 | 217.443 | 214.498 | 211.462 | 208.302 | 232.645 | 231.341 | 269.713 | 218.362 | 220.007 | 223.152 | 259.649 | 277.691 | 166.453 | 71.354 | 92.479 | 75.697 | 65.073 | 65.392 | 665.251 | 75.261 | 109.635 | 112.153 | 6.844 | 16.268 | 38.643 | 57.981 | 132.083 | 158.528 | 91.414 | 104.646 | 81.047 | 98.336 | 87.062 | 95.895 | 69.369 |
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 | 0 |
Common Stock
| 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 670.209 | 534.83 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 0 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 269.674 | 163.34 | 163.34 | 148.491 | 148.491 | 123.742 | 123.742 |
Retained Earnings
| 133.133 | 106.55 | 96.395 | 0.535 | -14.981 | -39.093 | -50.652 | -80.601 | -99.223 | 106.496 | -25.569 | -29.838 | -5.841 | 70.091 | 99.778 | 103.837 | 142.446 | 198.387 | 300.617 | 313.653 | 468.039 | 529.833 | 525.896 | 468.321 | 550.373 | 438.704 | 414.571 | 352.988 | 473.912 | 435.752 | 418.853 | 358.224 | 202.702 | 33.292 | 34.485 | 26.643 | 21.891 | 15.356 | 7.134 | 1.137 | -15.217 | -22.411 | -35.293 | 26.972 | 44.586 | 40.469 | 34.375 | 26.53 | 27.208 | 18.909 | 14.518 | 6.81 | -1.976 | -10.256 | -16.388 | -20.708 | -26.313 | -30.732 | -34.207 | -35.522 | -38.202 | -37.505 | -14.363 | -2.975 | 3.866 | 15.041 | 6.167 | 19.595 | 11.731 | 17.803 | -29.373 | -21.416 | -117.697 | -71.913 | -93.712 | -83.662 | -104.736 | -97.052 | -132.083 | -120.86 | -140.916 | -132.879 | -162.955 | -156.808 | -177.791 | -167.154 | -125.826 | -104.305 | -99.012 | -76.2 | -78.81 | -76.895 | 0 | -85.361 | 20.129 | 13.242 | 87.781 | 71.986 | 76.795 | 63.712 | 55.519 | 28.481 | 78.533 | 13.926 | 27.16 | 9.432 | 33.95 | 52.746 | 36.267 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 341.599 | 1,463.032 | 354.9 | 1,471.36 | 355.989 | 1,474.564 | 53.646 | 1,471.884 | 368.035 | 1,482.836 | 369.874 | 1,473.437 | 364.881 | 1,480.247 | 51.052 | 64.842 | 68.958 | 47.108 | 52.147 | 49.168 | 50.326 | 55.97 | 49.238 | 48.805 | 49.695 | 58.829 | 61.548 | 66.294 | 69.818 | 77.198 | 79.811 | 75.059 | 70.289 | 79.156 | 94.995 | 71.879 | 109.305 | 90.959 | 71.756 | 0 | -0 | -0 | 46.132 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,489.995 | 1,490.711 | 1,481.554 | 1,456.311 | 0 | 1,114.427 | -214.427 | 1,470.416 | -0 | 1,215.628 | 0 | 1,215.628 | 1,215.628 | 1,114.427 | 0 | 1,114.427 | 0 | 1,480.61 | 0 | 1,114.427 | 1,214.848 | 1,114.427 | 1,449.352 | 1,114.364 | 1,456.154 | 1,114.364 | 1,430.103 | 1,114.364 | 1,440.127 | 1,114.364 | 1,429.368 | 1,115.371 | 0 | 101.366 | 311.132 | 101.366 | 315.23 | 331.069 | 306.488 | 343.915 | 325.568 | 306.366 | 294.318 | 328.862 | 300.216 | 402.256 | 298.26 | 314.701 | 319.165 | 320.572 | 319.682 | 330.506 | 331.78 | 332.341 | 343.349 | 352.675 | 364.413 | 364.923 | 381.027 | 358.705 | 376.304 | 380.042 | 361.118 | 363.428 | 343.179 | 330.166 | 356.869 | 340.664 | 322.502 | 305.257 | 306.391 | 306.391 | 400.719 | 418.498 | 408.396 | 408.396 | 408.875 | 409.812 | 409.129 | 409.129 | 409.129 | 409.129 | 408.131 | 408.131 | 408.131 | 408.131 | 407.133 | 407.133 | 407.133 | 407.133 | 406.135 | 406.135 | 591.165 | 406.638 | 406.6 | 407.065 | 412.941 | 412.92 | 411.813 | 422.473 | 404.066 | 404.066 | 382.935 | 282.794 | 266.636 | 277.965 | 246.786 | 257.653 | 251.308 |
Total Shareholders Equity
| 2,293.336 | 2,267.47 | 2,248.158 | 2,127.055 | 2,118.259 | 2,100.442 | 2,090.916 | 2,060.023 | 2,045.55 | 2,045.978 | 2,116.523 | 2,122.832 | 2,147.204 | 2,224.6 | 2,243.423 | 2,253.353 | 2,292.902 | 2,349.205 | 2,453.192 | 2,470.344 | 2,602.88 | 2,669.713 | 2,645.456 | 2,589.04 | 2,676.736 | 2,558.334 | 2,514.883 | 2,454.19 | 2,584.248 | 2,548.806 | 2,518.429 | 2,461.324 | 953.772 | 623.24 | 615.291 | 602.679 | 606.794 | 616.099 | 583.296 | 614.725 | 580.025 | 553.629 | 528.699 | 625.508 | 645.079 | 639.31 | 629.757 | 610.904 | 616.047 | 609.155 | 603.873 | 606.989 | 599.478 | 591.759 | 596.635 | 601.641 | 607.774 | 603.865 | 616.494 | 592.857 | 607.777 | 612.21 | 616.428 | 630.127 | 616.718 | 614.881 | 632.709 | 629.933 | 603.906 | 585.908 | 546.692 | 554.648 | 552.696 | 607.378 | 584.358 | 594.408 | 573.812 | 582.434 | 546.72 | 557.943 | 537.887 | 545.923 | 514.849 | 520.997 | 500.014 | 510.651 | 550.981 | 572.502 | 577.795 | 600.607 | 596.999 | 598.914 | 591.165 | 590.448 | 696.403 | 689.516 | 770.395 | 754.58 | 758.281 | 745.198 | 729.258 | 702.221 | 731.142 | 460.06 | 457.136 | 435.888 | 429.227 | 434.141 | 411.317 |
Total Equity
| 2,321.641 | 2,295.896 | 2,273.327 | 2,155.941 | 2,144.44 | 2,125.921 | 2,117.111 | 2,077.559 | 2,060.621 | 2,058.975 | 2,133.212 | 2,139.505 | 2,165.286 | 2,247.86 | 2,274.448 | 2,285.377 | 2,326.016 | 2,387.965 | 2,490.094 | 2,520.741 | 2,668.577 | 2,739.99 | 2,712.175 | 2,646.485 | 2,730.508 | 2,602.185 | 2,553.692 | 2,479.781 | 2,614.647 | 2,577.429 | 2,549.649 | 2,487.225 | 983.348 | 662.975 | 615.291 | 602.679 | 606.794 | 616.099 | 583.296 | 614.725 | 580.025 | 553.629 | 528.699 | 625.508 | 645.079 | 639.31 | 629.757 | 610.904 | 616.047 | 609.155 | 603.873 | 606.989 | 599.478 | 591.759 | 596.635 | 601.641 | 607.774 | 603.865 | 616.494 | 592.857 | 607.777 | 612.21 | 616.428 | 630.127 | 616.718 | 614.881 | 632.709 | 629.933 | 603.906 | 585.908 | 546.692 | 554.648 | 552.696 | 607.378 | 592.354 | 602.188 | 581.357 | 589.796 | 553.595 | 564.69 | 544.407 | 545.923 | 514.849 | 520.997 | 500.014 | 510.651 | 550.981 | 572.502 | 577.795 | 600.607 | 596.999 | 598.914 | 591.165 | 590.448 | 696.403 | 689.516 | 770.395 | 754.58 | 758.281 | 745.198 | 729.258 | 702.221 | 731.142 | 460.06 | 457.136 | 435.888 | 429.227 | 434.141 | 411.317 |
Total Liabilities & Shareholders Equity
| 3,549.613 | 3,690.246 | 3,836.235 | 3,609.513 | 3,368.252 | 3,336.092 | 3,480.144 | 3,269.046 | 3,047.278 | 2,998.304 | 3,086.782 | 2,968.2 | 2,953.807 | 3,137.766 | 3,254.827 | 3,253.649 | 3,360.427 | 3,518.679 | 3,708.123 | 3,766.312 | 3,911.573 | 4,768.825 | 4,922.023 | 4,765.927 | 4,634.674 | 4,583.244 | 4,673.952 | 4,530.821 | 4,359.065 | 4,438.046 | 4,630.675 | 4,449.411 | 3,331.133 | 852.935 | 830.157 | 805.95 | 821.103 | 843.433 | 804.009 | 843.774 | 806.626 | 781.023 | 745.634 | 733.087 | 752.537 | 761.223 | 753.735 | 723.839 | 738.743 | 740.914 | 722.361 | 722.327 | 718.067 | 716.396 | 715.044 | 719.097 | 735.528 | 737.093 | 749.199 | 725.31 | 799.518 | 808.413 | 796.585 | 814.391 | 798.778 | 816.341 | 847.602 | 810.619 | 797.238 | 791.251 | 776.855 | 788.474 | 810.287 | 836.266 | 809.797 | 816.686 | 792.819 | 798.098 | 786.24 | 796.03 | 814.121 | 764.285 | 734.857 | 744.149 | 759.662 | 788.342 | 717.434 | 643.856 | 670.274 | 676.304 | 662.072 | 664.307 | 665.251 | 665.709 | 806.038 | 801.669 | 777.239 | 770.847 | 796.924 | 803.18 | 861.342 | 860.749 | 822.556 | 564.706 | 538.183 | 534.225 | 516.289 | 530.035 | 480.686 |