Xiangyang Automobile Bearing Co., Ltd.
SZSE:000678.SZ
6.29 (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
| 192.815 | 177.797 | 171.226 | 178.089 | 204.747 | 169.316 | 173.635 | 198.757 | 206.125 | 158.586 | 146.596 | 134.434 | 93.152 | 91.632 | 123.004 | 94.373 | 168.497 | 198.107 | 174.826 | 152.734 | 72.147 | 150.995 | 122.912 | 183.582 | 108.416 | 165.076 | 200.072 | 123.901 | 119.127 | 149.712 | 116.617 | 226.003 | 267.517 | 171.799 | 218.871 | 181.341 | 147.266 | 199.762 | 159.044 | 149.852 | 119.376 | 156.614 | 191.964 | 260.17 | 235.578 | 267.798 | 307.272 | 104.123 | 94.001 | 99.122 | 86.786 | 86.224 | 99.254 | 62.715 | 28.693 | 54.862 | 42.127 | 35.288 | 74.078 | 34.444 | 44.938 | 45.102 | 20.14 | 40.286 | 26.787 | 10.49 | 7.709 | 20.891 | 3.854 | 21.614 | 31.941 | 41.112 | 16.376 | 6.244 | 4.281 | 13.361 | 3.792 | 3.825 | 36.618 | 61.658 | 30.514 | 54.335 | 75.526 | 72.886 | 35.988 | 44.755 | 15.609 | 9.722 | 4.056 | 2.219 | 0 | 10.403 | 2.591 | 12.519 | 7.27 | 5.777 | 3.994 | 17.405 | 47.699 | 40.925 | 0 | 129.692 |
Short Term Investments
| 1.056 | 0.867 | 0.718 | 0.806 | 0.824 | 0.829 | 0.81 | 0.869 | 0.534 | 0.635 | 0.708 | 0.708 | 0.826 | 0.597 | 0.605 | -14.262 | 1,259.767 | 0 | 0 | 0 | -18.839 | -18.779 | -18.83 | 0 | -19.498 | 0 | -20.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.535 | 2.84 | 2.985 | 11.259 | 18.677 | 18.98 | 22.125 | 20.521 | 8.933 | 18.099 | 19.35 | 24.452 | 30.054 | 25.952 | 20.43 | 8.098 | 1.816 | 0 | 0 | 0 | 0 | 0 | 0 | 75.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.302 | 1.302 | 29.982 | 0 | 0 | 0 | 0 | 20 | 0 | 6.745 |
Cash and Short Term Investments
| 193.871 | 178.664 | 171.944 | 178.895 | 205.571 | 170.145 | 174.446 | 199.626 | 206.659 | 159.22 | 147.304 | 135.142 | 93.977 | 92.229 | 123.609 | 94.373 | 168.497 | 198.107 | 174.826 | 152.734 | 72.147 | 150.995 | 122.912 | 183.582 | 108.416 | 165.076 | 200.072 | 123.901 | 119.127 | 149.712 | 116.617 | 226.003 | 267.517 | 171.799 | 218.871 | 181.341 | 147.266 | 199.762 | 159.044 | 149.852 | 119.376 | 156.614 | 191.964 | 260.17 | 235.578 | 267.798 | 307.272 | 104.123 | 96.536 | 101.962 | 89.771 | 97.483 | 117.931 | 81.695 | 50.818 | 75.383 | 51.06 | 53.388 | 93.428 | 58.895 | 74.992 | 71.053 | 40.571 | 48.384 | 28.603 | 10.49 | 7.709 | 20.891 | 3.854 | 21.614 | 31.941 | 41.112 | 16.376 | 6.244 | 4.281 | 13.361 | 3.792 | 3.825 | 36.618 | 61.658 | 30.514 | 54.335 | 75.526 | 72.886 | 35.988 | 44.755 | 15.609 | 9.722 | 4.056 | 2.219 | 0 | 10.403 | 3.892 | 13.821 | 37.252 | 5.777 | 3.994 | 17.405 | 47.699 | 60.925 | 0 | 136.437 |
Net Receivables
| 15.713 | 391.322 | 428.46 | 427.203 | 589.945 | 436.133 | 421.738 | 364.883 | 502.121 | 442.566 | 472.155 | 405.326 | 445.985 | 490.76 | 398.792 | 497.974 | 400.306 | 371.09 | 351.37 | 355.958 | 361.576 | 452.655 | 422.429 | 404.424 | 466.491 | 512.24 | 503.007 | 472.751 | 452.988 | 517.656 | 594.799 | 413.413 | 370.283 | 373.582 | 318.366 | 346.813 | 374.741 | 434.711 | 403.587 | 308.952 | 402.422 | 465.095 | 430.575 | 350.588 | 327.432 | 313.477 | 248.999 | 217.757 | 440.099 | 364.11 | 258.014 | 226.027 | 245.176 | 265.323 | 257.395 | 190.229 | 249.832 | 268.05 | 239.636 | 180.067 | 212.848 | 210.97 | 230.757 | 210.522 | 241.127 | 225.664 | 211.256 | 184.72 | 207.291 | 194.685 | 172.034 | 167.717 | 139.945 | 159.8 | 243.334 | 221.569 | 238.7 | 229.205 | 311.551 | 310.478 | 336.562 | 325.794 | 260.934 | 319.358 | 239.616 | 239.408 | 233.044 | 225.974 | 256.866 | 275.227 | 0 | 249.018 | 3.756 | 37.283 | 102.087 | 81.81 | 91.492 | 52.213 | 61.572 | 60.851 | 0 | 68.726 |
Inventory
| 394.046 | 398.421 | 425.141 | 407.942 | 388.05 | 428.517 | 432.497 | 434.024 | 438.524 | 466.7 | 461.546 | 443.698 | 408.098 | 399.782 | 409.558 | 418.63 | 435.553 | 450.931 | 498.273 | 494.542 | 532.488 | 512 | 514.388 | 482.479 | 506.578 | 516.801 | 551.859 | 518.891 | 496.596 | 475.57 | 464.85 | 449.58 | 459.237 | 430.713 | 441.13 | 412.181 | 455.634 | 444.014 | 453.113 | 461.96 | 452.091 | 422.599 | 423.16 | 396.219 | 249.929 | 276.845 | 312.195 | 293.608 | 291.888 | 283.529 | 288.62 | 327.156 | 292.768 | 313.274 | 294.274 | 294.25 | 241.873 | 210.343 | 191.049 | 218.079 | 184.221 | 178.965 | 166.427 | 198.161 | 189.537 | 179.679 | 159.468 | 175.971 | 153.544 | 147.327 | 136.04 | 131.17 | 133.912 | 131.497 | 135.129 | 145.863 | 148.639 | 149.181 | 126.002 | 120.854 | 125.092 | 124.004 | 95.995 | 106.208 | 141.527 | 148.751 | 146.967 | 149.129 | 138.056 | 131.632 | 145.128 | 152.163 | 191.407 | 221.116 | 176.698 | 191.08 | 171.941 | 174.599 | 195.266 | 191.445 | 0 | 155.631 |
Other Current Assets
| 426.566 | 30.108 | 25.986 | 17.598 | 15.777 | 18.741 | 19.397 | 12.459 | 10.694 | 12.777 | 14.829 | 13.724 | 14.211 | 8.94 | 18.54 | 10.658 | 18.794 | 22.293 | 24.085 | 17.567 | 19.04 | 24.922 | 27.871 | 18.085 | 21.302 | 19.912 | 27.032 | 24.824 | 8.937 | 17.6 | 10.909 | 14.971 | 12.098 | 15.124 | 14.15 | 14.135 | 6.049 | 8.416 | 3.606 | 5.98 | 3.88 | 7.582 | 0.865 | 2.514 | -18.987 | -11.881 | -12.549 | -8.538 | -17.956 | -9.897 | -9.491 | 0.492 | -7.601 | -8.082 | -7.511 | -8.275 | -13.186 | -12.865 | -16.599 | -9.08 | -15.671 | -15.427 | -23.233 | -14.824 | -15.045 | -15.009 | -15.462 | -14.345 | -25.459 | -15.995 | -15.57 | -15.737 | -0.002 | -14.296 | -17.528 | -14.182 | -15.564 | -10.107 | -35.645 | -47.096 | -72.75 | -72.182 | -0.001 | -69.45 | 0.052 | 0.052 | 0.052 | 0.052 | 0.06 | 0.06 | 8.258 | 0.06 | 289.171 | 261.707 | 398.158 | 358.522 | 412.982 | 390.045 | 374.04 | 315.465 | 584.847 | 222.382 |
Total Current Assets
| 1,030.196 | 998.515 | 1,051.531 | 1,031.638 | 1,199.343 | 1,053.536 | 1,048.078 | 1,010.991 | 1,157.997 | 1,081.263 | 1,095.835 | 997.89 | 962.271 | 991.711 | 950.498 | 1,021.634 | 1,023.15 | 1,042.421 | 1,048.554 | 1,020.8 | 985.251 | 1,140.572 | 1,087.599 | 1,088.57 | 1,102.788 | 1,214.029 | 1,281.969 | 1,140.367 | 1,077.647 | 1,160.538 | 1,187.175 | 1,103.968 | 1,109.135 | 991.218 | 992.516 | 954.47 | 983.689 | 1,086.903 | 1,019.349 | 926.745 | 977.769 | 1,051.89 | 1,046.565 | 1,009.491 | 793.952 | 846.239 | 855.917 | 606.95 | 810.567 | 739.704 | 626.914 | 651.158 | 648.274 | 652.21 | 594.976 | 551.588 | 529.579 | 518.915 | 507.514 | 447.962 | 456.391 | 445.562 | 414.522 | 442.243 | 444.222 | 400.823 | 362.971 | 367.237 | 339.23 | 347.632 | 324.444 | 324.262 | 290.231 | 283.245 | 365.217 | 366.611 | 375.566 | 372.104 | 438.526 | 445.894 | 419.417 | 431.951 | 432.453 | 429.003 | 417.183 | 432.967 | 395.672 | 384.876 | 399.038 | 409.138 | 405 | 411.643 | 488.227 | 533.927 | 714.195 | 637.19 | 680.408 | 634.262 | 678.577 | 628.686 | 584.847 | 583.176 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 982.037 | 972.522 | 983.522 | 1,005.986 | 1,018.129 | 1,046.445 | 1,034.04 | 1,051.829 | 1,042.026 | 1,069.619 | 1,088.067 | 1,126.374 | 1,142.74 | 1,174.927 | 1,194.145 | 1,229.996 | 1,274.37 | 1,294.83 | 1,267 | 1,325.182 | 1,257.492 | 1,264.413 | 1,254.592 | 1,299.044 | 1,313.789 | 1,286.784 | 1,274.219 | 1,283.601 | 1,249.884 | 1,217.277 | 1,194.727 | 1,150.861 | 1,150.375 | 1,106.591 | 1,081.364 | 1,053.148 | 1,034.817 | 1,026.005 | 1,011.483 | 1,004.667 | 927.642 | 899.673 | 863.744 | 819.538 | 550.092 | 515.45 | 475.353 | 449.431 | 413.076 | 370.545 | 324.903 | 301.201 | 285.968 | 275.253 | 253.323 | 253.565 | 240.176 | 232.978 | 221.856 | 216.227 | 208.869 | 204.81 | 204.462 | 205.255 | 204.891 | 204.279 | 189.753 | 186.19 | 181.463 | 177.753 | 174.544 | 175.047 | 171.516 | 172.566 | 173.273 | 173.622 | 174.408 | 176.582 | 178.022 | 179.852 | 184.619 | 188.857 | 192.405 | 196.793 | 258.448 | 259.81 | 284.333 | 292.086 | 329.51 | 323.373 | 0 | 321.282 | 377.611 | 364.484 | 199.145 | 203.033 | 201.35 | 193.709 | 168.149 | 166.483 | 143.932 | 142.012 |
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
| 280.142 | 280.064 | 282.052 | 284.155 | 257.19 | 261.455 | 258.365 | 259.996 | 280.876 | 284.321 | 286.772 | 289.058 | 292.373 | 296.139 | 301.252 | 300.314 | 302.972 | 305.309 | 305.023 | 310.141 | 320.455 | 323.48 | 323.031 | 327.037 | 329.956 | 327.992 | 337.327 | 335.052 | 338.663 | 300.783 | 294.936 | 294.108 | 315.311 | 315.954 | 317.106 | 318.883 | 280.792 | 281.328 | 280.86 | 286.509 | 292.531 | 298.269 | 300.093 | 301.572 | 246.643 | 248.006 | 249.367 | 250.73 | 72.996 | 73.441 | 73.887 | 74.332 | 74.778 | 75.223 | 75.669 | 76.114 | 76.56 | 77.005 | 77.451 | 77.896 | 78.342 | 78.787 | 79.232 | 79.678 | 91.333 | 91.775 | 92.217 | 92.659 | 93.101 | 93.543 | 93.986 | 94.428 | 94.87 | 95.312 | 95.754 | 96.196 | 96.639 | 97.173 | 25.807 | 25.972 | 26.136 | 26.3 | 26.465 | 26.629 | 49.421 | 49.586 | 35.208 | 35.421 | 35.651 | 27.616 | 0 | 27.944 | 28.273 | 28.602 | 28.931 | 29.259 | 29.588 | 29.917 | 30.246 | 30.574 | 0 | 31.232 |
Goodwill and Intangible Assets
| 280.142 | 280.064 | 282.052 | 284.155 | 257.19 | 261.455 | 258.365 | 259.996 | 280.876 | 284.321 | 286.772 | 289.058 | 292.373 | 296.139 | 301.252 | 300.314 | 302.972 | 305.309 | 305.023 | 310.141 | 320.455 | 323.48 | 323.031 | 327.037 | 329.956 | 327.992 | 337.327 | 335.052 | 338.663 | 300.783 | 294.936 | 294.108 | 315.311 | 315.954 | 317.106 | 318.883 | 280.792 | 281.328 | 280.86 | 286.509 | 292.531 | 298.269 | 300.093 | 301.572 | 246.643 | 248.006 | 249.367 | 250.73 | 72.996 | 73.441 | 73.887 | 74.332 | 74.778 | 75.223 | 75.669 | 76.114 | 76.56 | 77.005 | 77.451 | 77.896 | 78.342 | 78.787 | 79.232 | 79.678 | 91.333 | 91.775 | 92.217 | 92.659 | 93.101 | 93.543 | 93.986 | 94.428 | 94.87 | 95.312 | 95.754 | 96.196 | 96.639 | 97.173 | 25.807 | 25.972 | 26.136 | 26.3 | 26.465 | 26.629 | 49.421 | 49.586 | 35.208 | 35.421 | 35.651 | 27.616 | 0 | 27.944 | 28.273 | 28.602 | 28.931 | 29.259 | 29.588 | 29.917 | 30.246 | 30.574 | 0 | 31.232 |
Long Term Investments
| 2.054 | 2.233 | 2.397 | 2.309 | 2.133 | 2.117 | 2.411 | 2.047 | 2.723 | 2.569 | 2.449 | 2.455 | 2.622 | 2.849 | 2.855 | 17.716 | -1,256.271 | 3.533 | 3.533 | 3.513 | 19.753 | 19.692 | 19.741 | 0.913 | 20.411 | 0.91 | 21.527 | 0.909 | 0.911 | 0.912 | 0.913 | 0.914 | 0.91 | 0.91 | 0.91 | 3.556 | 0.851 | 0.851 | 0.851 | 0.851 | 0.851 | 0.851 | 0.851 | 0.851 | 205.901 | 0.851 | 0.851 | 0.851 | -1.684 | 4.882 | 4.737 | -3.537 | -9.534 | 7.355 | 4.21 | 5.814 | 17.6 | 8.435 | 7.184 | 2.082 | -1.238 | 2.864 | 8.386 | 32.885 | 65.318 | 0 | 0 | 0 | 0 | 0 | 0 | -35.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.951 | 45.075 | 12.773 | 0 | 0 | 0 | 0 | -0.135 | 0 | 9.02 |
Tax Assets
| 39.412 | 36.136 | 33.275 | 30.712 | 39.416 | 37.656 | 33.317 | 30.657 | 25.512 | 24.742 | 24.035 | 24.138 | 23.727 | 24.521 | 25.379 | 26.492 | 23.631 | 22.414 | 22.298 | 20.51 | 18.732 | 19.013 | 19.762 | 20.066 | 20.731 | 20.267 | 20.776 | 21.009 | 21.327 | 21.729 | 21.068 | 20.229 | 20.655 | 20.251 | 19.097 | 20.371 | 20.306 | 20.636 | 17.007 | 21.211 | 18.582 | 19.983 | 18.516 | 19.843 | 11.417 | 11.409 | 11.08 | 11.087 | 11.756 | 11.779 | 11.743 | 11.742 | 10.811 | 10.811 | 11.001 | 11.579 | 9.884 | 9.884 | 9.88 | 9.884 | 9.998 | 9.998 | 9.998 | 10.081 | 19.432 | 19.432 | 19.432 | 19.432 | 35.087 | 35.087 | 35.087 | 35.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -42.951 | -45.075 | -12.773 | 0 | 0 | 0 | 0 | 20 | 0 | 6.745 |
Other Non-Current Assets
| 29.484 | 29.884 | 30.273 | 30.925 | 43.612 | 43.623 | 43.973 | 44.028 | 13.764 | 14.072 | 14.155 | 14.17 | 14.045 | 14.547 | 14.684 | 0.541 | 1,274.37 | 14.644 | 14.826 | 15.032 | 0.914 | 0.913 | 0.911 | 20.125 | 0.913 | 20.416 | -0.195 | 20.662 | 8.241 | 8.333 | 8.287 | 8.216 | 2.46 | 2.419 | 2.397 | -0.249 | 1.912 | 2.948 | 1.888 | 2.042 | 2.274 | 2.479 | 2.546 | 2.55 | 0 | 0 | 0 | 0 | 2.535 | 2.84 | 2.985 | 11.259 | 18.677 | 18.98 | 22.125 | 20.521 | 8.933 | 18.099 | 19.35 | 24.452 | 30.054 | 25.952 | 20.43 | 8.098 | 1.816 | 67.95 | 74.994 | 140.59 | 98.362 | 80.349 | 78.727 | 40.158 | 39.534 | 40.034 | 40.034 | 40.034 | 39.635 | 39.635 | 39.635 | 39.635 | 38.993 | 38.993 | 40.454 | 40.454 | 39.967 | 39.967 | 43.86 | 43.86 | 49.017 | 50.937 | 399.91 | 50.41 | 42.652 | 44.776 | 41.153 | 44.853 | 45.997 | 44.562 | 20.67 | 0.605 | 51.648 | 1.156 |
Total Non-Current Assets
| 1,333.129 | 1,320.838 | 1,331.519 | 1,354.085 | 1,360.48 | 1,391.296 | 1,372.106 | 1,388.557 | 1,364.901 | 1,395.323 | 1,415.477 | 1,456.195 | 1,475.508 | 1,512.984 | 1,538.314 | 1,575.058 | 1,619.071 | 1,640.729 | 1,612.68 | 1,674.378 | 1,617.346 | 1,627.511 | 1,618.037 | 1,667.184 | 1,685.8 | 1,656.368 | 1,653.655 | 1,661.233 | 1,619.027 | 1,549.034 | 1,519.932 | 1,474.329 | 1,489.711 | 1,446.124 | 1,420.874 | 1,395.709 | 1,338.679 | 1,331.768 | 1,312.09 | 1,315.28 | 1,241.881 | 1,221.255 | 1,185.75 | 1,144.354 | 1,014.053 | 775.715 | 736.651 | 712.1 | 498.678 | 463.487 | 418.255 | 394.998 | 380.699 | 387.622 | 366.327 | 367.594 | 353.153 | 346.4 | 335.721 | 330.541 | 326.025 | 322.411 | 322.508 | 335.996 | 382.789 | 383.435 | 376.395 | 438.87 | 408.013 | 386.732 | 382.344 | 309.632 | 305.92 | 307.912 | 309.062 | 309.852 | 310.682 | 313.39 | 243.465 | 245.459 | 249.748 | 254.15 | 259.324 | 263.877 | 347.836 | 349.363 | 363.401 | 371.367 | 414.178 | 401.925 | 399.91 | 399.637 | 448.536 | 437.862 | 269.229 | 277.145 | 276.936 | 268.188 | 219.064 | 217.527 | 195.58 | 190.165 |
Total Assets
| 2,363.325 | 2,319.353 | 2,383.05 | 2,385.724 | 2,559.823 | 2,444.832 | 2,420.184 | 2,399.548 | 2,522.898 | 2,476.585 | 2,511.312 | 2,454.084 | 2,437.779 | 2,504.695 | 2,488.813 | 2,596.693 | 2,642.221 | 2,683.151 | 2,661.234 | 2,695.178 | 2,602.597 | 2,768.083 | 2,705.636 | 2,755.754 | 2,788.587 | 2,870.397 | 2,935.624 | 2,801.6 | 2,696.674 | 2,709.572 | 2,707.107 | 2,578.297 | 2,598.847 | 2,437.342 | 2,413.391 | 2,350.179 | 2,322.369 | 2,418.671 | 2,331.439 | 2,242.025 | 2,219.65 | 2,273.145 | 2,232.315 | 2,153.845 | 1,808.006 | 1,621.954 | 1,592.568 | 1,319.05 | 1,309.245 | 1,203.191 | 1,045.169 | 1,046.155 | 1,028.974 | 1,039.832 | 961.303 | 919.182 | 882.733 | 865.315 | 843.235 | 778.503 | 782.416 | 767.973 | 737.03 | 778.239 | 827.01 | 784.258 | 739.366 | 806.106 | 747.244 | 734.364 | 706.788 | 633.895 | 596.151 | 591.157 | 674.278 | 676.463 | 686.248 | 685.494 | 681.99 | 691.352 | 669.165 | 686.102 | 691.778 | 692.88 | 765.02 | 782.33 | 759.073 | 756.244 | 813.216 | 811.063 | 804.91 | 811.28 | 936.763 | 971.788 | 983.424 | 914.335 | 957.344 | 902.45 | 897.641 | 846.214 | 780.427 | 773.341 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 732.49 | 672.708 | 698.473 | 674.107 | 766.874 | 653.313 | 658.625 | 592.195 | 570.701 | 540.188 | 489.438 | 400.53 | 368.057 | 424.916 | 441.822 | 441.621 | 468.896 | 424.393 | 429.529 | 432.728 | 430.393 | 502.782 | 451.4 | 476.473 | 462.835 | 568.338 | 566.499 | 525.648 | 425.418 | 502.342 | 483.773 | 361.52 | 371.553 | 378.287 | 351.254 | 307.317 | 326.844 | 415.306 | 420.501 | 361.853 | 358.389 | 411.356 | 371.434 | 306.738 | 218.671 | 234.763 | 195.243 | 189.697 | 204.634 | 206.881 | 174.126 | 192.602 | 202.437 | 239.361 | 215.316 | 158.571 | 139.497 | 129.477 | 117.763 | 118.236 | 99.883 | 114.895 | 85.618 | 91.569 | 98.963 | 63.433 | 57.179 | 53.576 | 50.917 | 68.793 | 52.082 | 55.702 | 59.623 | 40.252 | 30.965 | 35.383 | 45.779 | 44.164 | 9.011 | 26.019 | 28.169 | 29.375 | 22.566 | 25.201 | 31.176 | 37.769 | 28.286 | 35.607 | 33.981 | 42.621 | 0 | 39.022 | 41.662 | 56.869 | 49.062 | 61.889 | 55.233 | 40.837 | 44.051 | 41.343 | 0 | 43.873 |
Short Term Debt
| 396.871 | 483.473 | 484.045 | 476.301 | 475.967 | 489.384 | 481.866 | 543.383 | 483.313 | 508.77 | 568.612 | 600.283 | 503.249 | 510.972 | 485.708 | 560.642 | 605.871 | 656.584 | 653.917 | 616.471 | 565.616 | 626.544 | 602.068 | 611.896 | 561.332 | 541.458 | 642.858 | 621.401 | 510.548 | 490.179 | 488.784 | 503.652 | 539.765 | 567.246 | 632.689 | 612.307 | 481.073 | 528.846 | 504.469 | 462.706 | 422.844 | 437.813 | 390.678 | 390.029 | 282.458 | 80 | 80 | 100 | 104 | 100 | 140 | 115 | 75 | 80.9 | 60 | 100 | 116.6 | 115.636 | 110 | 57.587 | 120.706 | 100 | 99.944 | 121.844 | 126.774 | 111.89 | 72.399 | 91.273 | 55 | 55 | 55 | 56.683 | 0 | 0 | 20 | 20 | 70.068 | 75.068 | 120.42 | 110.92 | 130.92 | 150.92 | 166.419 | 167.443 | 217.1 | 218.6 | 222.1 | 222.3 | 174.465 | 102.7 | 0 | 102.7 | 99.8 | 101.6 | 173.735 | 138.3 | 110.9 | 147.9 | 159.4 | 167 | 0 | 146.815 |
Tax Payables
| 16.491 | 11.485 | 22.591 | 10.087 | 11.675 | 16.268 | 24.317 | 14.544 | 19.411 | 17.081 | 20.323 | 4.314 | 15.01 | 18.492 | 20.385 | 8.421 | 68.849 | 79.366 | 59.912 | 59.908 | 17 | 18.391 | 19.428 | 11.29 | 23.386 | 22.398 | 25.747 | 13.171 | 8.19 | 10.899 | 26.177 | 21.454 | 20.689 | 30.424 | 24.73 | 22.399 | 19.088 | 26.926 | 26.36 | 32.248 | 29.294 | 44.525 | 37.52 | 46.563 | 35.968 | 36.736 | 41.417 | 42.009 | 32.54 | 32.865 | 33.965 | 33.821 | 41.739 | 45.188 | 40.076 | 40.212 | 47.309 | 49.644 | 54.206 | 48.434 | 46.852 | 48.211 | 50.098 | 48.03 | 53.059 | 55.137 | 57.719 | 48.974 | 52.931 | 52.859 | 52.584 | 52.013 | 51.703 | 51.982 | 54.002 | 51.057 | 52.316 | 49.868 | 53.404 | 52.609 | 49.784 | 47.804 | 51.295 | 46.591 | 40.148 | 36.918 | 34.817 | 30.425 | 30.322 | 28.231 | 0 | 19.877 | 15.769 | 9.226 | 9.06 | 10.574 | 18.667 | 24.881 | 7.68 | 9.643 | 0 | 13.227 |
Deferred Revenue
| 133.074 | 122.118 | 125.422 | 108.3 | 105.832 | 119.523 | 8.379 | 8.89 | 2.921 | -0 | 0 | 99.93 | 79.378 | 90.841 | 113.824 | 98.276 | 135.661 | 141.757 | 174.194 | 151.581 | 100.672 | 108.326 | 130.047 | 112.958 | 126.91 | 101.839 | 106.108 | 85.587 | 140.988 | 127.895 | 128.081 | 149.722 | 123.985 | 140.384 | 134.814 | 140.481 | 183.365 | 134.198 | 179.946 | 180.821 | 170.663 | 151.137 | 154.366 | 143.237 | 78.476 | 79.798 | 83.513 | 321.998 | 295.942 | 285.83 | 170.459 | 160.522 | 156.995 | 130.263 | 96.176 | 89.809 | 90.979 | 88.761 | 86.796 | 72.899 | 74.885 | 74.692 | 78.789 | 81.633 | 109.939 | 110.876 | 111.484 | 101.824 | 131.578 | 128.542 | 131.097 | 132.149 | 0 | 0 | 249.947 | 247.025 | 78.575 | 69.608 | 75.427 | 74.038 | 69.313 | 66.924 | 64.627 | 56.576 | 133.681 | 131.462 | 123.149 | 115.841 | 109.402 | 101.042 | 0 | 89.201 | 70.12 | 53.516 | 36.14 | 60.509 | 86.506 | 84.065 | 84.191 | 85.756 | 0 | 101.939 |
Other Current Liabilities
| 103.998 | 31.667 | 51.066 | 86.537 | 147.54 | 94.593 | 197.431 | 150.816 | 275.089 | 230.52 | 239.847 | 103.45 | 109.669 | 70.498 | 55.794 | 100.009 | 23.943 | 25.578 | 1.666 | 4.272 | 3.99 | 2.837 | 0.013 | 5.69 | 24.453 | 15.205 | 7.234 | 6.2 | 18.533 | 11.091 | 31.926 | 6.137 | 17.635 | 10.461 | 9.93 | 6.086 | 9.824 | 7.074 | 9.486 | 10.393 | 12.868 | 7.395 | 6.514 | 6.577 | 12.721 | 5.538 | 5.666 | 6.973 | 4.088 | 4.482 | 4.096 | 12.348 | 7.566 | 7.2 | 10.167 | 20.716 | 8.448 | 9.607 | 8.526 | 15.848 | 11.416 | 9.979 | 10.507 | 13.004 | 10.018 | 12.939 | 12.055 | 13.927 | 11.366 | 10.32 | 10.105 | 10.645 | 165.627 | 182.055 | 9.487 | 15.387 | 12.924 | 17.545 | 3.079 | 12.265 | 2.748 | 2.985 | 3.052 | 9.455 | 11.825 | 10.896 | 10.251 | 10.122 | 2.55 | 2.58 | 239.15 | 6.374 | 1.805 | 13.17 | 8.582 | 6.672 | 3.34 | 0.777 | 4.446 | 4.339 | 283.856 | 2.734 |
Total Current Liabilities
| 1,366.433 | 1,309.967 | 1,359.006 | 1,345.246 | 1,496.213 | 1,356.813 | 1,346.301 | 1,295.285 | 1,332.025 | 1,279.478 | 1,297.897 | 1,204.194 | 1,060.353 | 1,097.227 | 1,097.149 | 1,200.548 | 1,234.371 | 1,248.312 | 1,259.305 | 1,205.051 | 1,100.67 | 1,240.489 | 1,183.528 | 1,207.017 | 1,175.531 | 1,226.841 | 1,322.698 | 1,238.836 | 1,095.486 | 1,131.508 | 1,132.565 | 1,021.032 | 1,052.938 | 1,096.378 | 1,128.688 | 1,066.192 | 1,001.107 | 1,085.424 | 1,114.402 | 1,015.774 | 964.764 | 1,007.702 | 922.993 | 846.581 | 592.325 | 400.098 | 364.422 | 618.667 | 608.664 | 597.193 | 488.682 | 480.472 | 441.997 | 457.724 | 381.658 | 369.097 | 355.524 | 343.482 | 323.084 | 264.569 | 306.89 | 299.566 | 274.858 | 308.05 | 345.695 | 299.137 | 253.117 | 260.601 | 248.861 | 262.655 | 248.285 | 255.18 | 225.25 | 222.307 | 310.399 | 317.795 | 207.346 | 206.385 | 207.937 | 223.242 | 231.15 | 250.204 | 256.663 | 258.675 | 393.782 | 398.728 | 383.786 | 383.87 | 320.398 | 248.943 | 239.15 | 237.297 | 213.387 | 225.156 | 267.52 | 267.37 | 255.979 | 273.579 | 292.088 | 298.438 | 283.856 | 295.361 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.488 | 6.264 | 16.299 | 16.375 | 48.489 | 54.688 | 34.821 | 42.716 | 89.871 | 92.266 | 84.213 | 82.817 | 159.694 | 163.183 | 152.296 | 159.762 | 113.276 | 113.501 | 81.027 | 116.164 | 141.268 | 134.735 | 134.023 | 134.897 | 145.427 | 172.015 | 120.724 | 66.274 | 160.144 | 145.772 | 150.076 | 149.265 | 167.783 | 166.3 | 113.198 | 107.973 | 133.705 | 132.608 | 20.449 | 22.113 | 33.136 | 36.127 | 84.102 | 84.169 | 78 | 78 | 78 | 78 | 78 | 78 | 30 | 30 | 70 | 70 | 70 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.4 | 116.4 | 116.4 | 116.4 | 96.4 | 96.4 | 96.4 | 96.4 | 47.941 | 51.482 | 52.017 | 52.546 | 100.9 | 173.077 | 0 | 174.248 | 204.556 | 205.508 | 134.15 | 203.435 | 204.9 | 145.9 | 152.4 | 107.03 | 0 | 84.03 |
Deferred Revenue Non-Current
| 23.936 | 26.145 | 26.453 | 28.492 | 24.727 | 26.363 | 26.474 | 27.294 | 24.819 | 26.327 | 28.53 | 29 | 30.497 | 31.234 | 41.759 | 34.449 | 44.066 | 44.405 | 54.848 | 53.171 | 57.926 | 54.454 | 56.96 | 61.615 | 50.059 | 47.415 | 46.934 | 42.584 | 34.642 | 31.51 | 30.809 | 38.564 | 40.411 | 46.898 | 50.81 | 53.768 | 49.24 | 52.944 | 52.907 | 66.633 | 40.9 | 44.591 | 44.676 | 44.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 18.82 | 18.182 | 18.282 | 18.499 | 13.687 | 14.522 | 13.167 | 13.077 | 12.249 | 12.752 | 12.95 | 13.297 | 13.863 | 14.585 | 14.284 | 14.988 | 15.05 | 14.958 | 13.815 | 14.746 | 13.844 | 14.214 | 13.718 | 14.248 | 14.572 | 13.601 | 14.221 | 14.462 | 13.675 | 13.066 | 12.093 | 11.275 | 11.093 | 10.48 | 10.001 | 9.651 | 9.336 | 8.814 | 7.892 | 8.381 | 8.837 | 9.635 | 9.678 | 9.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.584 | 16.985 | 0 | 17.719 | 25.305 | 0 | 0 | 0 | 5.639 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 50.521 | 50.434 | 50.448 | 51.043 | 54.686 | 54.818 | 54.612 | 54.59 | 29.064 | 26.573 | 20.691 | 26.662 | 30.439 | 30.553 | 30.906 | 35.22 | 39.331 | 39.422 | 38.527 | 38.973 | 67.096 | 71.771 | 75.585 | 80.163 | 104.455 | 106.514 | 110.999 | 116.77 | 84.469 | 78.347 | 74.567 | 68.638 | 89.309 | 77.5 | 69.441 | 65.414 | 34.417 | 28.222 | 30.45 | 29.752 | 56.378 | 60.013 | 65.343 | 70.674 | 76.138 | 81.226 | 86.313 | 91.4 | 96.486 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -239.15 | -0 | 0 | 0 | 0 | 0 | 4.093 | 4.093 | 10.233 | 10.233 | 87.263 | 10.233 |
Total Non-Current Liabilities
| 99.765 | 101.025 | 111.482 | 114.41 | 141.589 | 150.391 | 129.074 | 137.678 | 156.001 | 157.918 | 146.384 | 151.777 | 234.494 | 239.555 | 239.245 | 244.419 | 211.723 | 212.286 | 188.216 | 223.053 | 280.134 | 275.173 | 280.285 | 290.924 | 314.513 | 339.545 | 292.878 | 240.091 | 292.93 | 268.694 | 267.546 | 267.743 | 308.597 | 301.178 | 243.45 | 236.806 | 226.698 | 222.588 | 111.698 | 126.878 | 139.251 | 150.366 | 203.8 | 209.3 | 154.138 | 159.226 | 164.313 | 169.4 | 174.486 | 88 | 40 | 40 | 80 | 80 | 80 | 50 | 40 | 40 | 40 | 40 | 0 | 0 | 0 | 1.584 | 16.985 | 16.985 | 17.719 | 25.305 | 0 | 0 | 0 | 5.639 | 0 | 0 | 0 | 0 | 116.4 | 116.4 | 116.4 | 116.4 | 96.4 | 96.4 | 96.4 | 96.4 | 47.941 | 51.482 | 52.017 | 52.546 | 100.9 | 173.077 | -239.15 | 174.248 | 204.556 | 205.508 | 134.15 | 203.435 | 208.993 | 149.993 | 162.633 | 117.263 | 87.263 | 94.263 |
Total Liabilities
| 1,466.199 | 1,410.993 | 1,470.488 | 1,459.656 | 1,637.802 | 1,507.204 | 1,475.374 | 1,432.963 | 1,488.026 | 1,437.395 | 1,444.282 | 1,355.971 | 1,294.847 | 1,336.781 | 1,336.393 | 1,444.966 | 1,446.094 | 1,460.598 | 1,447.521 | 1,428.105 | 1,380.804 | 1,515.662 | 1,463.813 | 1,497.94 | 1,490.044 | 1,566.385 | 1,615.576 | 1,478.927 | 1,388.416 | 1,400.203 | 1,400.111 | 1,288.774 | 1,361.534 | 1,397.556 | 1,372.139 | 1,302.998 | 1,227.805 | 1,308.013 | 1,226.1 | 1,142.652 | 1,104.015 | 1,158.067 | 1,126.793 | 1,055.88 | 746.464 | 559.324 | 528.735 | 788.067 | 783.149 | 685.193 | 528.682 | 520.472 | 521.997 | 537.724 | 461.658 | 419.097 | 395.524 | 383.482 | 363.084 | 304.569 | 306.89 | 299.566 | 274.858 | 309.634 | 362.68 | 316.122 | 270.836 | 285.906 | 248.861 | 262.655 | 248.285 | 255.18 | 225.25 | 222.307 | 310.399 | 317.795 | 323.746 | 322.785 | 324.337 | 339.642 | 327.55 | 346.604 | 353.063 | 355.075 | 441.723 | 450.21 | 435.803 | 436.416 | 421.298 | 422.02 | 804.91 | 411.545 | 417.944 | 430.664 | 401.67 | 470.805 | 464.972 | 423.573 | 454.721 | 415.702 | 371.12 | 389.624 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.77 | 10.172 | 7.195 | 13.57 | 0 | 6.253 | 1.478 | 3.989 | 0.713 | 0 | 5.937 | 0 | 0 | 1.572 | 0 | 0 | 9.772 | 0.943 | 8.204 | 3.841 | 3.656 | 3.853 | 5.02 | 16.628 | 3.723 | 1.837 | 0 | 0 | 0 | 0.009 | 0.008 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 459.612 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 429.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 301.08 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 140.44 | 0 | 140.44 | 140.44 | 140.44 | 140.44 | 120.866 | 120.866 | 120.866 | 120.866 | 120.866 | 120.866 | 59.687 |
Retained Earnings
| -444.854 | -437.806 | -438.791 | -425.4 | -415.667 | -410.69 | -392.885 | -371.112 | -330.226 | -299.686 | -274.498 | -246.533 | -203.321 | -185.931 | -191.984 | -196.88 | -158.762 | -136.832 | -137.565 | -105.565 | -141.885 | -117.313 | -130.739 | -117.829 | -80.226 | -63.023 | -57.715 | -58.145 | -62.642 | -65.054 | -66.667 | -69.718 | -79.688 | -83.707 | -87.769 | -81.371 | -32.558 | -14.333 | -6.454 | -2.486 | 8.231 | 9.446 | 0.484 | -6.67 | -8.602 | -7.588 | -6.655 | -9.15 | -13.748 | -21.254 | -22.982 | -14.009 | -32.441 | -37.317 | -39.962 | -39.635 | -51.762 | -57.38 | -59.381 | -65.724 | -62.877 | -70.117 | -76.364 | -79.075 | -75.854 | -74.864 | -81.244 | -92.365 | -132.858 | -140.219 | -151.802 | -157.935 | -167.354 | -169.395 | -174.37 | -179.576 | -174.679 | -174.428 | -179.488 | -185.431 | -193.789 | -195.471 | -195.831 | -196.321 | -209.047 | -200.222 | -207.947 | -211.337 | -136.06 | -138.932 | 0 | -128.191 | -14.103 | 17.566 | 58.199 | 73.714 | 113.719 | 100.224 | 76.658 | 64.25 | 54.739 | 42.597 |
Accumulated Other Comprehensive Income/Loss
| 800.079 | 132.9 | 788.934 | 138.652 | 787.188 | 128.512 | 782.805 | 118.076 | 839.865 | 153.245 | 820.353 | 157.297 | 824.22 | 164.736 | 823.987 | -14.77 | -10.172 | -7.195 | -13.57 | 2.675 | -6.253 | -1.478 | -3.989 | -0.713 | 3.422 | -5.937 | 2.942 | 6.056 | -1.572 | 1.715 | 0.858 | -9.772 | -0.943 | -8.204 | -3.841 | -3.656 | -3.853 | -5.02 | -16.628 | -3.723 | -1.837 | 3.786 | 4.175 | 3.915 | -0.009 | -0.008 | -0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 665.937 | -0 | 665.937 | -0 | 665.937 | -0 | 665.937 | 0 | 665.937 | -0 | 665.937 | 0 | 665.937 | -0 | 827.94 | 832.538 | 835.515 | 829.14 | 842.71 | 837.527 | 842.301 | 839.79 | 843.066 | 843.779 | 837.842 | 843.779 | 843.779 | 842.207 | 843.779 | 843.779 | 834.008 | 791.302 | 630.749 | 635.112 | 635.297 | 643.729 | 642.562 | 622.325 | 635.23 | 636.775 | 638.612 | 638.612 | 638.612 | 638.286 | 638.287 | 638.293 | 235.638 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 235.639 | 244.617 | 239.105 | 241.921 | 248.693 | 311.486 | 330.161 | 310.848 | 309.226 | 235.57 | 237.176 | 397.805 | 397.809 | 397.803 | 396.74 | 396.697 | 396.701 | 396.701 | 394.964 | 394.528 | 394.105 | 393.686 | 391.904 | 391.902 | 390.777 | 390.725 | 387.539 | 387.535 | 0 | 387.485 | 392.483 | 383.119 | 383.116 | 248.951 | 257.788 | 257.788 | 245.397 | 245.397 | 233.703 | 281.433 |
Total Shareholders Equity
| 814.837 | 820.643 | 809.755 | 838.801 | 831.132 | 843.372 | 849.532 | 872.514 | 969.251 | 979.108 | 1,005.467 | 1,036.314 | 1,080.511 | 1,104.354 | 1,091.615 | 1,090.673 | 1,133.388 | 1,158.295 | 1,151.187 | 1,199.432 | 1,155.253 | 1,184.599 | 1,168.664 | 1,184.849 | 1,226.588 | 1,234.431 | 1,248.619 | 1,251.302 | 1,239.177 | 1,240.053 | 1,237.582 | 1,223.901 | 1,171.225 | 976.121 | 976.422 | 983.006 | 1,040.25 | 1,057.308 | 1,044.951 | 1,061.824 | 1,074.086 | 1,080.925 | 1,072.351 | 1,064.937 | 1,058.763 | 1,059.779 | 1,060.717 | 527.568 | 522.971 | 515.465 | 513.737 | 522.709 | 504.278 | 499.402 | 496.757 | 497.084 | 484.956 | 479.338 | 477.338 | 470.995 | 473.842 | 466.602 | 460.355 | 466.621 | 464.33 | 468.136 | 468.53 | 520.2 | 498.383 | 471.709 | 458.503 | 378.715 | 370.902 | 368.85 | 363.879 | 358.668 | 362.502 | 362.709 | 357.653 | 351.71 | 341.615 | 339.497 | 338.714 | 337.805 | 323.296 | 332.119 | 323.27 | 319.827 | 391.919 | 389.043 | 392.18 | 399.734 | 518.819 | 541.124 | 581.754 | 443.53 | 492.372 | 478.877 | 442.92 | 430.512 | 409.308 | 383.717 |
Total Equity
| 897.126 | 908.36 | 912.563 | 926.067 | 922.021 | 937.628 | 944.809 | 966.586 | 1,034.872 | 1,039.19 | 1,067.031 | 1,098.114 | 1,142.932 | 1,167.913 | 1,152.419 | 1,151.726 | 1,196.127 | 1,222.552 | 1,213.713 | 1,267.074 | 1,221.793 | 1,252.421 | 1,241.823 | 1,257.813 | 1,298.543 | 1,304.011 | 1,320.048 | 1,322.673 | 1,308.258 | 1,309.37 | 1,306.996 | 1,289.522 | 1,237.312 | 1,039.787 | 1,041.252 | 1,047.182 | 1,094.564 | 1,110.658 | 1,105.339 | 1,099.373 | 1,115.635 | 1,115.077 | 1,105.522 | 1,097.965 | 1,061.542 | 1,062.63 | 1,063.833 | 530.983 | 526.096 | 517.997 | 516.487 | 525.684 | 506.977 | 502.108 | 499.645 | 500.085 | 487.209 | 481.833 | 480.151 | 473.934 | 475.525 | 468.407 | 462.172 | 468.604 | 464.33 | 468.136 | 468.53 | 520.2 | 498.383 | 471.709 | 458.503 | 378.715 | 370.902 | 368.85 | 363.879 | 358.668 | 362.502 | 362.709 | 357.653 | 351.71 | 341.615 | 339.497 | 338.714 | 337.805 | 323.296 | 332.119 | 323.27 | 319.827 | 391.919 | 389.043 | 392.18 | 399.734 | 518.819 | 541.124 | 581.754 | 443.53 | 492.372 | 478.877 | 442.92 | 430.512 | 409.308 | 383.717 |
Total Liabilities & Shareholders Equity
| 2,363.325 | 2,319.353 | 2,383.05 | 2,385.724 | 2,559.823 | 2,444.832 | 2,420.184 | 2,399.548 | 2,522.898 | 2,476.585 | 2,511.312 | 2,454.084 | 2,437.779 | 2,504.695 | 2,488.813 | 2,596.693 | 2,642.221 | 2,683.151 | 2,661.234 | 2,695.178 | 2,602.597 | 2,768.083 | 2,705.636 | 2,755.754 | 2,788.587 | 2,870.397 | 2,935.624 | 2,801.6 | 2,696.674 | 2,709.572 | 2,707.107 | 2,578.297 | 2,598.847 | 2,437.342 | 2,413.391 | 2,350.179 | 2,322.369 | 2,418.671 | 2,331.439 | 2,242.025 | 2,219.65 | 2,273.145 | 2,232.315 | 2,153.845 | 1,808.006 | 1,621.954 | 1,592.568 | 1,319.05 | 1,309.245 | 1,203.191 | 1,045.169 | 1,046.155 | 1,028.974 | 1,039.832 | 961.303 | 919.182 | 882.733 | 865.315 | 843.235 | 778.503 | 782.416 | 767.973 | 737.03 | 778.239 | 827.01 | 784.258 | 739.366 | 806.106 | 747.244 | 734.364 | 706.788 | 633.895 | 596.151 | 591.157 | 674.278 | 676.463 | 686.248 | 685.494 | 681.99 | 691.352 | 669.165 | 686.102 | 691.778 | 692.88 | 765.02 | 782.33 | 759.073 | 756.244 | 813.216 | 811.063 | 804.91 | 811.28 | 936.763 | 971.788 | 983.424 | 914.335 | 957.344 | 902.45 | 897.641 | 846.214 | 780.427 | 773.341 |