Soyea Technology Co., Ltd
SZSE:000909.SZ
5.53 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 262.865 | 422.321 | 406.493 | 262.448 | 321.696 | 515.044 | 643.109 | 671.624 | 816.622 | 1,203.252 | 718.25 | 585.428 | 563.386 | 425.044 | 709.026 | 518.939 | 352.209 | 429.404 | 297.243 | 195.734 | 358.684 | 378.229 | 280.334 | 271.909 | 490.554 | 335.07 | 502.706 | 461.347 | 666.4 | 543.699 | 807.896 | 551.746 | 368.54 | 115.296 | 183.297 | 134.185 | 141.475 | 293.967 | 257.872 | 305.15 | 603.083 | 564.571 | 684.666 | 955.882 | 349.09 | 524.253 | 314.453 | 617.61 | 512.954 | 831.717 | 986.481 | 733.617 | 590.81 | 417.672 | 269.951 | 482.814 | 166.689 | 194.969 | 211.961 | 311.473 | 481.331 | 605.973 | 469.633 | 151.982 | 263.593 | 306.39 | 436.115 | 252.157 | 342.496 | 444.597 | 424.147 | 247.233 | 203.152 | 139.503 | 109.742 | 178.981 | 157.938 | 216.57 | 190.88 | 209.617 | 115.871 | 172.28 | 126.367 | 85.48 | 97.097 | 260.573 | 317.716 | 370.806 | 289.857 | 302.711 | 237.536 | 265.663 | 123.036 | 287.255 | 70.233 | 140.917 | 125.354 | 19.875 |
Short Term Investments
| 0 | -418.694 | -422.958 | 0 | -907.693 | -912.483 | -881.129 | 0 | -610.862 | 1,178.275 | 8 | 8 | 8 | 8 | 11 | -606.907 | -251.593 | 0 | 0 | 63.376 | 0 | 0 | -221.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 240.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 38.944 | 40.595 | 44.924 | 44.823 | 47.126 | 49.614 | 43.286 | 47.232 | 49.473 | 41.093 | 40.674 | 34.628 | 30.836 | 50.766 | 33.926 | 40.752 | 74.762 | 71.154 | 59.057 | 35.47 | 2 | 0 | 0 | 10 | 9.36 | 8.99 | 8.52 | 59.42 | 59.58 | 10 | 9.79 | 0 | 15.28 | 13.247 | 2.738 | 10 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 55 | 55 | 30 | 0 |
Cash and Short Term Investments
| 262.865 | 422.321 | 406.493 | 262.448 | 321.696 | 515.044 | 643.109 | 671.624 | 816.622 | 1,203.252 | 726.25 | 593.428 | 571.386 | 433.044 | 720.026 | 518.939 | 352.209 | 429.404 | 297.243 | 195.734 | 358.684 | 378.229 | 280.334 | 271.909 | 490.554 | 335.07 | 502.706 | 461.347 | 666.4 | 543.699 | 807.896 | 551.746 | 368.54 | 115.296 | 183.297 | 134.185 | 141.475 | 293.967 | 257.872 | 305.15 | 603.083 | 564.571 | 684.666 | 955.882 | 349.09 | 524.253 | 314.453 | 617.61 | 512.954 | 831.717 | 986.481 | 772.56 | 631.405 | 462.596 | 314.774 | 529.94 | 216.303 | 238.255 | 259.193 | 360.946 | 522.424 | 646.647 | 504.261 | 182.818 | 314.359 | 340.316 | 476.867 | 326.919 | 413.65 | 503.654 | 459.617 | 249.233 | 203.152 | 139.503 | 119.742 | 188.341 | 166.928 | 225.09 | 250.3 | 269.197 | 125.871 | 182.07 | 126.367 | 100.76 | 110.345 | 263.31 | 327.716 | 370.806 | 289.857 | 302.711 | 237.536 | 265.671 | 123.044 | 287.263 | 125.233 | 195.917 | 155.354 | 19.875 |
Net Receivables
| 238.78 | 267.512 | 159.257 | 246.203 | 302.689 | 352.36 | 253.882 | 267.187 | 0 | 654.211 | 707.091 | 427.266 | 725.043 | 607.262 | 493.206 | 601.269 | 244.902 | 249.231 | 441.106 | 446.158 | 452.262 | 469.45 | 404.631 | 376.785 | 341.141 | 343.226 | 311.712 | 918.582 | 621.908 | 381.374 | 348.323 | 380.782 | 388.407 | 383.71 | 346.789 | 386.122 | 151.233 | 103.96 | 414.367 | 207.147 | 191.148 | 127.789 | 174.593 | 167.338 | 183.052 | 141.248 | 0 | 205.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 471.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.034 | 102.978 | 112.705 | 0 | 0 | 0 | 0 | 0 | 0 | 103.118 | 56.75 | 93.879 | 99.707 | 77.647 | 74.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.985 | 0 | 12.887 | 5.894 | 11.111 | 23.792 | 49.644 |
Inventory
| 434.392 | 439.303 | 451.853 | 466.332 | 522.847 | 526.236 | 636.678 | 718.049 | 1,188.496 | 1,138.908 | 1,131.044 | 1,124.617 | 1,104.465 | 1,121.019 | 1,156.093 | 1,156.376 | 812.79 | 834.747 | 817.825 | 846.421 | 838.326 | 851.347 | 852.095 | 852.799 | 934.865 | 1,051.922 | 1,526.442 | 1,497.029 | 2,334.864 | 2,609.319 | 2,758.306 | 2,761.437 | 3,070.402 | 3,200.424 | 3,195.613 | 3,073.804 | 3,418.633 | 4,071.115 | 3,938.691 | 3,977.308 | 3,677.107 | 3,412.663 | 3,272.659 | 3,125.175 | 2,846.083 | 2,621.892 | 2,333.666 | 2,253.393 | 2,198.639 | 2,156.527 | 2,007.459 | 1,917.534 | 1,648.205 | 1,664.537 | 1,713.643 | 1,561.387 | 1,265.486 | 1,167.141 | 1,109.083 | 1,151.198 | 2,094.385 | 1,984.467 | 1,976.925 | 1,931.01 | 1,287.985 | 1,251.328 | 1,446.629 | 1,441.571 | 1,389.065 | 1,087.383 | 1,170.184 | 1,196.228 | 1,111.359 | 995.537 | 943.445 | 953.056 | 664.781 | 660.331 | 675.533 | 718.01 | 456.264 | 436.02 | 449.577 | 499.906 | 428.547 | 386.678 | 401.979 | 412.928 | 384.771 | 321.878 | 290.731 | 284.471 | 333.798 | 175.228 | 145.494 | 182.804 | 211.034 | 210.268 |
Other Current Assets
| 30.982 | 41.935 | 267.048 | 380.302 | 389.224 | 322.188 | 511.99 | 526.198 | 1,041.516 | 316.261 | 436.383 | 328.064 | 679.201 | 660.881 | 464.089 | 532.41 | 749.706 | 744.195 | 726.82 | 1,023.495 | 899.627 | 868.777 | 1,059.95 | 863.065 | 963.751 | 994.823 | 782.474 | 1,052.649 | 579.357 | 586.029 | 337.087 | 395.982 | 434.224 | 397.777 | 448.102 | 445.3 | 531.285 | 221.874 | 505.943 | 274.968 | 131.99 | 247.635 | 277.025 | 180.891 | 119.952 | 95.434 | 486.014 | 302.906 | 256.383 | 260.928 | 315.095 | 202.529 | 276.315 | 209.945 | 352.348 | 299.077 | 228.655 | 173.745 | 306.061 | 253.302 | 516.597 | 309.161 | 139.642 | 99.876 | 619.522 | 565.408 | 163.47 | 162.503 | 29.786 | 102.586 | 183.28 | 167.26 | 165.733 | 162.217 | 139.792 | 119.542 | 76.227 | 77.97 | 62.461 | 48.97 | 270.077 | 236.961 | 309.635 | 312.24 | 270.8 | 129.441 | 120.863 | 126.484 | 184.664 | 180.145 | 201.052 | 154.614 | 240.17 | 227.009 | 280.657 | 264.046 | 292.079 | 238.277 |
Total Current Assets
| 967.019 | 1,164.164 | 1,200.703 | 1,302.382 | 1,453.343 | 1,677.027 | 1,975.842 | 2,183.058 | 3,046.635 | 3,173.908 | 2,841.654 | 2,619.543 | 2,887.409 | 2,775.151 | 2,780.599 | 2,793.864 | 2,121.739 | 2,221.113 | 2,246.842 | 2,336.063 | 2,487.685 | 2,511.891 | 2,535.839 | 2,308.889 | 2,639.946 | 2,612.345 | 3,026.09 | 3,241.09 | 3,793.522 | 4,085.001 | 4,218.479 | 4,086.405 | 4,251.329 | 4,090.608 | 4,166.655 | 4,034.293 | 4,229.736 | 4,690.915 | 4,702.506 | 4,757.068 | 4,583.181 | 4,352.659 | 4,376.081 | 4,350.333 | 3,465.376 | 3,382.827 | 3,134.133 | 3,254.397 | 2,967.977 | 3,249.172 | 3,309.035 | 2,892.624 | 2,555.926 | 2,337.077 | 2,380.765 | 2,390.404 | 1,710.444 | 1,579.141 | 1,674.337 | 1,765.446 | 3,133.407 | 2,940.276 | 2,620.827 | 2,213.704 | 2,221.866 | 2,157.052 | 2,086.967 | 1,929.425 | 1,935.479 | 1,806.327 | 1,813.08 | 1,612.721 | 1,480.245 | 1,297.257 | 1,202.979 | 1,260.939 | 1,011.054 | 1,020.141 | 1,082.172 | 1,135.885 | 929.86 | 929.695 | 885.579 | 912.906 | 809.691 | 779.429 | 850.559 | 910.218 | 859.291 | 804.733 | 729.319 | 704.756 | 697.011 | 702.387 | 557.279 | 653.877 | 682.259 | 505.847 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 490.587 | 496.107 | 499.041 | 501 | 32.875 | 32.57 | 32.329 | 31.951 | 35.574 | 36.949 | 37.793 | 37.442 | 53.179 | 51.536 | 39.091 | 22.019 | 18.459 | 18.821 | 19.123 | 19.66 | 20.176 | 20.738 | 21.221 | 21.815 | 19.176 | 19.447 | 19.815 | 19.873 | 19.895 | 20.316 | 20.731 | 21.051 | 21.414 | 21.852 | 22.484 | 23.231 | 24.208 | 25.073 | 25.323 | 26.309 | 27.214 | 27.851 | 30.208 | 30.587 | 37.86 | 38.043 | 38.9 | 39.906 | 41.02 | 41.977 | 42.001 | 41.487 | 42.019 | 43.493 | 41.02 | 39.932 | 40.354 | 41.616 | 42.99 | 44.123 | 55.196 | 56.967 | 58.072 | 59.544 | 86.735 | 87.796 | 93.96 | 94.906 | 107.76 | 105.796 | 102.572 | 125.566 | 118.273 | 120.431 | 130.753 | 131.105 | 109.681 | 96.755 | 84.406 | 77.311 | 76.338 | 77.754 | 78.515 | 79.949 | 81.084 | 82.432 | 83.591 | 69.151 | 71.189 | 64.82 | 66.521 | 69.398 | 121.342 | 136.852 | 147.463 | 156.14 | 151.676 | 163.652 |
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 |
Intangible Assets
| 7.542 | 7.669 | 7.801 | 7.94 | 12.398 | 12.551 | 1.963 | 16.209 | 2.115 | 2.191 | 2.26 | 2.179 | 2.038 | 2.105 | 1.38 | 1.338 | 6.079 | 6.166 | 6.257 | 6.35 | 6.443 | 6.537 | 6.631 | 6.725 | 6.819 | 6.913 | 7.007 | 7.102 | 7.196 | 7.29 | 7.384 | 7.478 | 7.375 | 7.46 | 7.535 | 7.635 | 7.723 | 7.812 | 7.785 | 7.868 | 8.892 | 8.977 | 8.578 | 8.656 | 11.082 | 11.331 | 11.579 | 11.827 | 12.075 | 12.551 | 12.819 | 13.088 | 13.357 | 13.626 | 12.317 | 12.53 | 12.762 | 13.015 | 9.891 | 9.97 | 13.8 | 13.867 | 13.948 | 13.899 | 20.411 | 20.541 | 20.645 | 20.803 | 25.057 | 25.214 | 25.833 | 3.069 | 0.031 | 0.045 | 0.059 | 0.073 | 0.087 | 0.1 | 0.114 | 0.128 | 0.177 | 0.172 | 0.183 | 0.193 | 0.045 | 0.056 | 0.066 | 0.077 | 0.087 | 0.473 | 0.483 | 0.518 | 0.631 | 0.721 | 0.25 | 0.279 | 0 | 0 |
Goodwill and Intangible Assets
| 7.542 | 7.669 | 7.801 | 7.94 | 12.398 | 12.551 | 1.963 | 16.209 | 2.115 | 2.191 | 2.26 | 2.179 | 2.038 | 2.105 | 1.38 | 1.338 | 6.079 | 6.166 | 6.257 | 6.35 | 6.443 | 6.537 | 6.631 | 6.725 | 6.819 | 6.913 | 7.007 | 7.102 | 7.196 | 7.29 | 7.384 | 7.478 | 7.375 | 7.46 | 7.535 | 7.635 | 7.723 | 7.812 | 7.785 | 7.868 | 8.892 | 8.977 | 8.578 | 8.656 | 11.082 | 11.331 | 11.579 | 11.827 | 12.075 | 12.551 | 12.819 | 13.088 | 13.357 | 13.626 | 12.317 | 12.53 | 12.762 | 13.015 | 9.891 | 9.97 | 13.8 | 13.867 | 13.948 | 13.899 | 20.411 | 20.541 | 20.645 | 20.803 | 25.057 | 25.214 | 25.833 | 3.069 | 0.031 | 0.045 | 0.059 | 0.073 | 0.087 | 0.1 | 0.114 | 0.128 | 0.177 | 0.172 | 0.183 | 0.193 | 0.045 | 0.056 | 0.066 | 0.077 | 0.087 | 0.473 | 0.483 | 0.518 | 0.631 | 0.721 | 0.25 | 0.279 | 0 | 0 |
Long Term Investments
| 1,135.14 | 1,168.054 | 1,200.307 | 779.997 | 1,943.496 | 1,959.219 | 2,015.758 | 1,149.108 | 1,880.268 | 0 | 1,182.012 | 982.21 | 736.174 | 872.746 | 887.936 | 1,436.998 | 789.127 | 548.154 | 554.331 | 585.342 | 578.739 | 562.665 | 787.95 | 566.76 | 438.568 | 435.845 | 373.7 | 320.479 | 337.517 | 290.139 | 303.63 | 252.824 | -0 | 180.343 | 171.437 | 170.898 | 182.225 | 223.532 | 157.129 | 156.406 | 161.707 | -0 | 137.37 | 147.001 | 115.633 | 116.795 | 116.258 | 116.97 | 111.126 | 0 | 0 | 50.364 | 29.224 | 28.479 | 30.816 | 30.719 | 36.945 | 44.91 | 42.663 | -6.34 | -24.648 | -24.222 | -18.166 | -14.377 | -19.384 | -2.449 | -8.46 | -43.377 | -39.806 | -28.254 | 0 | 27.287 | 0 | 0 | 5.991 | -8.625 | -8.09 | -7.62 | -58.52 | -58.68 | -9.1 | -8.89 | 0 | -14.38 | -12.347 | -1.838 | -9.1 | 0 | 0 | 0 | 0 | 0.892 | 0.892 | 0.892 | -54.1 | -54.1 | 0 | 0 |
Tax Assets
| 69.88 | 68.337 | 68.049 | 67.846 | 57.268 | 58.439 | 69.722 | 0 | 58.37 | 58.953 | 58.815 | 62.016 | 51.231 | 50.593 | 53.979 | 53.637 | 36.737 | 37.854 | 44.984 | 45.286 | 46.592 | 44.063 | 48.282 | 44.385 | 35.622 | 34.238 | 38.903 | 37.272 | 39.105 | 41.343 | 30.306 | 29.633 | 21.445 | 23.644 | 20.416 | 20.403 | 26.183 | 23.463 | 25.198 | 24.583 | 20.302 | 19.96 | 21.095 | 20.467 | 18.589 | 18.655 | 18.315 | 18.146 | 22.801 | 26.825 | 30.605 | 33.775 | 23.455 | 25.755 | 27.587 | 27.632 | 25.976 | 25.246 | 26.885 | 31.185 | 36.379 | 26.138 | 21.693 | 21.729 | 2.658 | 2.6 | 4.584 | 4.587 | 0.295 | 0.272 | 0.397 | 1.423 | 0 | 0 | 12.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.479 | 10.707 | 65.422 | 65.462 | 0 | 0 |
Other Non-Current Assets
| 19.977 | 14.83 | 14.949 | 444.368 | 15.186 | 15.305 | 20.83 | 972.591 | 20.889 | 1,821.303 | 657.955 | 666.321 | 618.12 | 614.298 | 628.056 | 17.521 | 18.459 | 271.696 | 273.351 | 246.807 | 287.67 | 289.438 | 70.024 | 292.838 | 295.277 | 297.051 | 298.872 | 300.643 | 301.461 | 303.238 | 305.007 | 266.776 | 378.025 | 137.877 | 138.143 | 138.763 | 139.369 | 140.002 | 140.409 | 141.008 | 140.645 | 293.97 | 139.123 | 139.651 | 135.612 | 135.989 | 136.498 | 137.006 | 137.393 | 230.928 | 228.301 | 177.859 | 180.038 | 184.956 | 164.647 | 167.295 | 155.215 | 179.284 | 183.676 | 186.39 | 65.891 | 65.746 | 60.554 | 56.738 | 63.977 | 47.101 | 54.076 | 88.215 | 72.29 | 60.262 | 1.154 | 2.194 | 32.483 | 16.592 | -0.011 | 11.955 | 11.685 | 11.316 | 62.283 | 61.68 | 12.22 | 12.151 | 2.285 | 17.411 | 15.959 | 5.597 | 12.319 | 3.982 | 3.687 | 3.84 | 3.987 | 3.246 | -0.146 | -0.04 | 0.1 | 0.1 | 10.91 | 9.799 |
Total Non-Current Assets
| 1,723.128 | 1,754.997 | 1,790.146 | 1,801.152 | 2,061.223 | 2,078.084 | 2,140.602 | 2,169.86 | 1,997.217 | 1,919.396 | 1,938.834 | 1,750.168 | 1,460.742 | 1,591.277 | 1,610.442 | 1,531.514 | 868.861 | 882.691 | 898.046 | 903.446 | 939.621 | 923.44 | 934.109 | 932.523 | 795.462 | 793.494 | 738.298 | 685.37 | 705.173 | 662.326 | 667.058 | 577.762 | 428.26 | 371.176 | 360.015 | 360.93 | 379.708 | 419.882 | 355.843 | 356.174 | 358.759 | 350.757 | 336.373 | 346.363 | 318.776 | 320.813 | 321.551 | 323.854 | 324.415 | 312.281 | 313.727 | 316.573 | 288.093 | 296.308 | 276.387 | 278.107 | 271.252 | 304.071 | 306.105 | 265.328 | 146.618 | 138.497 | 136.102 | 137.533 | 154.397 | 155.59 | 164.805 | 165.132 | 165.597 | 163.289 | 129.957 | 159.539 | 150.787 | 137.067 | 149.697 | 134.507 | 113.363 | 100.552 | 88.284 | 80.439 | 79.634 | 81.188 | 80.982 | 83.174 | 84.741 | 86.247 | 86.876 | 73.21 | 74.963 | 69.133 | 70.99 | 74.054 | 133.197 | 149.132 | 159.135 | 167.881 | 162.587 | 173.451 |
Total Assets
| 2,690.147 | 2,919.16 | 2,990.849 | 3,103.533 | 3,514.566 | 3,755.111 | 4,116.444 | 4,352.918 | 5,043.852 | 5,093.304 | 4,780.488 | 4,369.711 | 4,348.151 | 4,366.428 | 4,391.041 | 4,325.378 | 2,990.6 | 3,103.804 | 3,144.888 | 3,239.509 | 3,427.306 | 3,435.33 | 3,469.947 | 3,241.412 | 3,435.408 | 3,405.839 | 3,764.388 | 3,926.46 | 4,498.696 | 4,747.327 | 4,885.537 | 4,664.167 | 4,679.589 | 4,461.784 | 4,526.671 | 4,395.223 | 4,609.444 | 5,110.797 | 5,058.349 | 5,113.242 | 4,941.939 | 4,703.416 | 4,712.454 | 4,696.696 | 3,784.152 | 3,703.64 | 3,455.684 | 3,578.251 | 3,292.392 | 3,561.452 | 3,622.762 | 3,209.197 | 2,844.019 | 2,633.386 | 2,657.151 | 2,668.511 | 1,981.696 | 1,883.211 | 1,980.442 | 2,030.775 | 3,280.025 | 3,078.772 | 2,756.929 | 2,351.237 | 2,376.264 | 2,312.642 | 2,251.772 | 2,094.557 | 2,101.076 | 1,969.617 | 1,943.037 | 1,772.26 | 1,631.032 | 1,434.325 | 1,352.676 | 1,395.447 | 1,124.417 | 1,120.693 | 1,170.456 | 1,216.324 | 1,009.494 | 1,010.883 | 966.561 | 996.079 | 894.432 | 865.676 | 937.435 | 983.428 | 934.254 | 873.866 | 800.309 | 778.811 | 830.208 | 851.519 | 716.414 | 821.758 | 844.845 | 679.298 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 141.907 | 253.011 | 165.749 | 1.539 | 199.001 | 360.858 | 373.134 | 328.204 | 72.359 | 285.812 | 62.186 | 377.908 | 570.241 | 53.015 | 357.909 | 275.627 | 287.536 | 291.847 | 285.882 | 336.99 | 309.088 | 645.859 | 463.41 | 500.64 | 514.674 | 516.455 | 551.976 | 603.326 | 536.874 | 278.968 | 454.762 | 468.828 | 574.806 | 597.192 | 696.859 | 793.39 | 910.733 | 848.999 | 845.996 | 1,017.324 | 630.647 | 472.703 | 489.13 | 441.912 | 354.719 | 411.524 | 358.268 | 411.96 | 415.453 | 457.624 | 426.819 | 472.656 | 386.321 | 431.249 | 398.243 | 521.964 | 366.359 | 366.58 | 336.682 | 363.266 | 248.361 | 275.853 | 238.751 | 190.198 | 276.897 | 287.636 | 208.85 | 249.384 | 253.051 | 311.048 | 332.43 | 360.792 | 307.72 | 272.527 | 416.921 | 443.427 | 215.695 | 181.072 | 242.927 | 280.89 | 191.228 | 185.481 | 232.508 | 322.576 | 244.986 | 199.935 | 262.239 | 241.614 | 191.002 | 148.521 | 113.795 | 63.036 | 119.528 | 120.561 | 67.386 | 179.356 | 200.373 | 237.069 |
Short Term Debt
| 818.957 | 956.243 | 886.081 | 1,007.139 | 872.744 | 1,325.999 | 1,611.62 | 1,899.596 | 1,628.017 | 1,501.062 | 1,171.782 | 900.82 | 665.791 | 405.371 | 530.063 | 382.369 | 230.196 | 320 | 427.588 | 480.485 | 536.409 | 1,052.335 | 1,303.936 | 375.568 | 405 | 385 | 385 | 330 | 335 | 430 | 465 | 289.953 | 330 | 333 | 985 | 1,035 | 145 | 130 | 150 | 110 | 144.093 | 223.095 | 595.105 | 470.855 | 691.855 | 633.855 | 641.555 | 760.7 | 215.7 | 300.844 | 340.7 | 259.7 | 249.42 | 229.42 | 263.2 | 473.2 | 225 | 195 | 261.9 | 185 | 65 | 310 | 437 | 480.212 | 201.738 | 188.158 | 226.425 | 180 | 195 | 335 | 224 | 254 | 230 | 168.784 | 153.861 | 168.556 | 119.131 | 60 | 100 | 91.445 | 83.468 | 161 | 86 | 35 | 60 | 45 | 45 | 115 | 133 | 133 | 108 | 133 | 128 | 100 | 79 | 40 | 40 | 134.31 |
Tax Payables
| 41.683 | 43.979 | 71.065 | 76.529 | 64.678 | 79.567 | 59.282 | 0 | 56.004 | 50.081 | 79.702 | 88.483 | 40.369 | 41.21 | 35.109 | 49.88 | 23.468 | 22.636 | 45.814 | 50.314 | 28.649 | 23.131 | 60.201 | 55.965 | 25.16 | 23.305 | 30.33 | 55.013 | 29.849 | 32.236 | 15.761 | 49.391 | 18.419 | 22.085 | 24.635 | 31.139 | 20.451 | 21.182 | 32.159 | 70.808 | -84.967 | -91.48 | -68.803 | -50.371 | -69.964 | -64.912 | -65.252 | -64.97 | -56.247 | -46.144 | -19.585 | 29.361 | -13.597 | -23.191 | -37.643 | -25.598 | -41.757 | -52.654 | -39.13 | -34.587 | -68.83 | -47.154 | -36.465 | -32.396 | -42.523 | -34.651 | -43.739 | -31.054 | -29.153 | -19.605 | -16.425 | -5.279 | -12.016 | -7.074 | -5.348 | -1.733 | -13.43 | -16.901 | -20.026 | -16.297 | -22.352 | -10.075 | -3.777 | -3.204 | -4.845 | -3.251 | -7.069 | -2.918 | -6.237 | -4.134 | -0.926 | 8.68 | -6.014 | -1.436 | -0.65 | 16.874 | -1.107 | 3.928 |
Deferred Revenue
| 0 | 186.191 | 326.922 | 237.664 | 225.587 | 239.996 | 241.522 | 0 | 78.377 | 0 | 0 | 225.829 | 154.811 | 265.949 | 327.72 | 332.529 | 307.92 | 328.908 | 427.843 | 361.358 | 451.932 | 332.281 | 356.872 | 153.29 | 92.556 | 85.572 | 102.008 | 340.024 | 133.263 | 126.053 | 81.656 | 109.546 | 89.626 | 93.512 | 86.987 | 110.062 | 607.659 | 588.981 | 594.926 | 199.236 | 173.613 | 194.914 | 206.372 | 211.561 | 173.89 | 130.094 | 133.64 | 136.249 | 81.423 | 89.919 | 115.21 | 163.301 | 181.577 | 192.207 | 142.966 | 24.78 | 32.998 | -17.101 | -2.857 | -16.593 | 304.604 | 283.589 | 298.548 | 294.701 | 274.484 | 267.102 | -10.511 | -1.242 | -4.259 | 21.191 | 30.309 | 22.942 | 7.678 | 15.191 | 9.376 | 24.242 | 18.512 | 40.583 | 0.952 | 7.938 | -7.004 | 9.442 | 22.834 | 18.685 | 14.213 | 33.293 | 28.622 | 34.331 | 15.422 | 10.861 | 24.064 | 35.112 | 25.293 | 46.431 | 16.561 | 36.845 | 29.352 | 75.054 |
Other Current Liabilities
| 381.394 | 293.761 | 498.428 | 621.949 | 638.211 | 245.076 | 157.463 | 431.36 | 893.619 | 840.115 | 1,052.52 | 780.048 | 150.392 | 951.856 | 578.778 | 563.823 | 269.213 | 272.4 | 359.936 | 369.996 | 1,095.067 | 332.81 | 316.52 | 1,055.017 | 707.931 | 713.125 | 535.592 | 667.191 | 1,272.064 | 1,643.9 | 1,728.385 | 1,637.316 | 1,329.973 | 1,310.75 | 1,132.791 | 867.693 | 1,529.318 | 2,125.35 | 2,108.945 | 2,057.271 | 2,223.534 | 2,088.565 | 1,703.357 | 1,837.393 | 1,616.075 | 1,583.326 | 1,630.578 | 1,533.846 | 1,301.714 | 1,202.169 | 1,220.674 | 936.042 | 902.683 | 739.293 | 1,061.562 | 927.771 | 816.465 | 787.372 | 828.456 | 925.52 | 1,947.448 | 1,473.67 | 1,113.31 | 1,009.646 | 949.368 | 880.729 | 881.885 | 719.295 | 732.26 | 394.047 | 592.677 | 517.599 | 304.689 | 202.932 | 170.504 | 168.664 | 223.057 | 317.5 | 298.908 | 315.289 | 195.752 | 113.315 | 92.571 | 83.168 | 55.122 | 85.292 | 98.795 | 93.823 | 81.108 | 61.41 | 46.346 | 41.91 | 57.681 | 94.112 | 26.585 | 31.364 | 61.012 | 87.583 |
Total Current Liabilities
| 1,383.942 | 1,590.007 | 1,665.008 | 1,751.08 | 1,824.337 | 2,056.043 | 2,443.021 | 2,659.16 | 2,649.999 | 2,677.07 | 2,366.19 | 2,041.033 | 1,426.793 | 1,451.452 | 1,501.859 | 1,338.685 | 830.314 | 943.5 | 1,147.353 | 1,277.626 | 2,011.972 | 2,054.135 | 2,144.067 | 1,987.19 | 1,652.766 | 1,637.885 | 1,502.897 | 1,655.53 | 2,173.787 | 2,511.157 | 2,663.909 | 2,445.489 | 2,253.198 | 2,263.027 | 2,839.286 | 2,727.223 | 2,605.502 | 3,125.531 | 3,137.1 | 3,255.402 | 2,913.307 | 2,692.883 | 2,718.789 | 2,699.788 | 2,592.686 | 2,563.793 | 2,565.149 | 2,641.535 | 1,876.621 | 1,914.493 | 1,968.607 | 1,697.759 | 1,524.827 | 1,376.771 | 1,685.361 | 1,897.337 | 1,366.068 | 1,296.299 | 1,387.908 | 1,439.199 | 2,191.979 | 2,012.369 | 1,752.597 | 1,647.661 | 1,385.479 | 1,321.871 | 1,273.42 | 1,117.625 | 1,151.158 | 1,020.49 | 1,132.683 | 1,127.112 | 830.394 | 637.17 | 735.938 | 778.914 | 544.454 | 541.672 | 622.762 | 671.326 | 448.096 | 449.721 | 407.302 | 437.54 | 355.264 | 326.976 | 398.965 | 447.519 | 398.874 | 338.797 | 267.215 | 246.626 | 299.195 | 312.022 | 172.321 | 265.956 | 300.278 | 462.89 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 20 | 20 | 100 | 114.443 | 128.886 | 128.886 | 108.886 | 108.886 | 367.081 | 377.081 | 387.125 | 307.125 | 348.554 | 348.554 | 360.296 | 363.732 | 860.159 | 331.22 | 180.7 | 442.844 | 144.7 | 106.494 | 60.915 | 0.037 | 498.175 | 497.739 | 514.191 | 513.784 | 565.02 | 499.47 | 498.921 | 498.379 | 1,000 | 800 | 300 | 283.985 | 1,106.619 | 1,052.382 | 1,025.139 | 967.137 | 1,148 | 1,148 | 1,148 | 1,148 | 370 | 370 | 185 | 235 | 717 | 967 | 967 | 827 | 670 | 620 | 350 | 150 | 0 | 0 | 0 | 0 | 450 | 450 | 400 | 100 | 340 | 340 | 354.609 | 354.609 | 360 | 360 | 220 | 60 | 220 | 220 | 40 | 40.07 | 30 | 30 | 0.027 | 0 | 18 | 18 | 18 | 18.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0.451 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
Deferred Revenue Non-Current
| 20.668 | 21.9 | 21.459 | 21.725 | 22.067 | 23.191 | 23.91 | 0 | 24.3 | 24.977 | 12.528 | 12.152 | 11.142 | 11.506 | 11.506 | 1.103 | 1.483 | 0.683 | 0.383 | 0.383 | 1.543 | 1.543 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.383 | 0.533 | 0.383 | 0.67 | 1.293 | 1.293 | 2.393 | 3.778 | 2.393 | 1.483 | 1.833 | 0.383 | 0.383 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.15 | -327.85 | -341.672 | -341.672 | 0 | 0 | -213.417 | -54.478 | 0 | 0 | 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
| 5.844 | 5.844 | 6.944 | 6.694 | 7.499 | 7.526 | 8.206 | 0 | 8.189 | 8.542 | 8.866 | 9.193 | 10.07 | 10.397 | 10.234 | 10.561 | 0.001 | 0.003 | 0.004 | 0.004 | 0.004 | 0.005 | 0.005 | 0.006 | 5.726 | 5.726 | 7.573 | 7.536 | 9.463 | 5.123 | 5.97 | 6.396 | 0.011 | 0.422 | 0.622 | 0.622 | -1,106.582 | -1,052.345 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.524 | 0.547 | 0.751 | 0.525 | 0 | 0 | 0.627 | 0.658 | 0 | 0 | 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
| 0.875 | 0.875 | 0.875 | 0.875 | 0.73 | 0.73 | 0.73 | 33.157 | 16.07 | 16.07 | 16.07 | 16.07 | 550.773 | 550.49 | 550.207 | 681.423 | 530.781 | 533.811 | 530.215 | 584.602 | 0.037 | 0.037 | 0.037 | 0 | 0 | 0.037 | 497.377 | 496.977 | 496.578 | 496.179 | 495.78 | 495.381 | 494.981 | 494.582 | 494.183 | 493.784 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.037 | 0.42 | 0.037 | 0.037 | 0.037 | 0.037 | 0 | 0.662 | 0.662 | 0.662 | 0.873 | 1.472 | 1.574 | 2.001 | 1.147 | 1.147 | 1.147 | 1.147 | 1.147 | 1.701 | 1.701 | 1.701 | 1.664 | 12.15 | 12.937 | 12.937 | 6.995 | 7.008 | 6.583 | 4.305 | 3.314 | 0.538 | 0.557 | 0.585 | 0.655 | 0.55 | 0.55 | 0.15 | 0.206 | 0.385 | 0.385 | 0.179 | 0.223 | 0.223 | 0.223 | 0.223 | 0.5 | 0.551 | 0 | 0.451 | 0.1 | 8.633 | 18.012 | 12.998 | 11.446 | 0 |
Total Non-Current Liabilities
| 47.387 | 48.619 | 129.279 | 143.737 | 159.182 | 160.333 | 141.731 | 142.042 | 415.64 | 426.671 | 424.589 | 344.541 | 920.54 | 920.947 | 932.243 | 921.884 | 863.128 | 865.034 | 711.302 | 685.018 | 146.284 | 108.08 | 61.34 | 0.427 | 504.285 | 503.886 | 1,019.524 | 1,018.681 | 1,071.595 | 1,001.156 | 1,001.342 | 1,001.449 | 1,496.285 | 1,297.397 | 798.583 | 780.784 | 1,108.139 | 1,054.253 | 1,025.66 | 967.657 | 1,148.037 | 1,148.037 | 1,148.037 | 1,148.037 | 370.037 | 370.037 | 185.037 | 235.037 | 717.662 | 967.662 | 967.662 | 827.662 | 670.873 | 621.472 | 351.574 | 152.001 | 1.147 | 1.147 | 1.147 | 1.147 | 451.147 | 451.701 | 401.701 | 101.701 | 354.338 | 352.697 | 368.297 | 368.071 | 366.995 | 367.008 | 227.211 | 66.18 | 223.314 | 220.538 | 40.557 | 40.655 | 30.655 | 30.55 | 0.577 | 0.15 | 18.206 | 18.385 | 18.385 | 18.206 | 0.223 | 0.223 | 0.223 | 0.223 | 0.5 | 0.551 | 0.451 | 0.451 | 0.1 | 8.633 | 18.012 | 12.998 | 23.446 | 0 |
Total Liabilities
| 1,431.328 | 1,638.626 | 1,794.286 | 1,894.816 | 1,983.519 | 2,216.376 | 2,584.753 | 2,801.202 | 3,065.64 | 3,103.741 | 2,790.779 | 2,385.574 | 2,347.333 | 2,372.399 | 2,434.101 | 2,260.569 | 1,693.443 | 1,808.533 | 1,858.655 | 1,962.645 | 2,158.256 | 2,162.215 | 2,205.407 | 1,987.617 | 2,157.05 | 2,141.771 | 2,522.421 | 2,674.211 | 3,245.382 | 3,512.312 | 3,665.25 | 3,446.937 | 3,749.483 | 3,560.424 | 3,637.869 | 3,508.007 | 3,713.642 | 4,179.784 | 4,162.76 | 4,223.06 | 4,061.344 | 3,840.92 | 3,866.826 | 3,847.825 | 2,962.723 | 2,933.83 | 2,750.186 | 2,876.572 | 2,594.283 | 2,882.155 | 2,936.269 | 2,525.421 | 2,195.7 | 1,998.243 | 2,036.935 | 2,049.339 | 1,367.214 | 1,297.445 | 1,389.054 | 1,440.345 | 2,643.126 | 2,464.071 | 2,154.298 | 1,749.362 | 1,739.817 | 1,674.569 | 1,641.718 | 1,485.695 | 1,518.153 | 1,387.498 | 1,359.893 | 1,193.292 | 1,053.708 | 857.707 | 776.496 | 819.57 | 575.109 | 572.222 | 623.339 | 671.476 | 466.302 | 468.106 | 425.686 | 455.747 | 355.487 | 327.199 | 399.189 | 447.742 | 399.374 | 339.347 | 267.666 | 247.077 | 299.295 | 320.655 | 190.332 | 278.954 | 323.724 | 462.89 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 23.371 | 0 | 64.449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.111 | 12.422 | 2.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 437.714 | 437.714 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 453.829 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 312.352 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 294 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 196 | 216.407 |
Retained Earnings
| -283.397 | -260.448 | -345.424 | -331.59 | -11.317 | -0.83 | 21.022 | 60.179 | 401.908 | 415.335 | 397.48 | 392.607 | 372.066 | 364.243 | 355.212 | 349.952 | 286.673 | 282.097 | 270.018 | 266.139 | 260.518 | 256.055 | 257.761 | 240.27 | 232.816 | 224.994 | 221.657 | 215.892 | 213.779 | 218.31 | 203.891 | 198.741 | 200.855 | 194.482 | 181.683 | 178.207 | 174.18 | 171.531 | 184.323 | 181.093 | 172.683 | 171.495 | 151.75 | 147.267 | 139.162 | 137.876 | 121.709 | 117.421 | 115.436 | 95.747 | 98.256 | 94.969 | 78.536 | 64.296 | 50.173 | 48.734 | 33.243 | 28.104 | 26.896 | 26.117 | 18.372 | 18.084 | 7.037 | 6.618 | 26.559 | 27.55 | 26.662 | 26.359 | 20.821 | 20.562 | 23.552 | 19.794 | 19 | 18.677 | 18.235 | 17.839 | 16.662 | 16.02 | 14.82 | 14.35 | 12.224 | 12.046 | 10.963 | 10.513 | 9.794 | 9.404 | 9.235 | 6.688 | 6.513 | 5.69 | 3.871 | 3.462 | 2.834 | 10.785 | 10.696 | 27.419 | 13.102 | 0 |
Accumulated Other Comprehensive Income/Loss
| 1,036.162 | 34.037 | 1,020.048 | -104.582 | 1,019.859 | -64.449 | 991.815 | -230.323 | 996.349 | 8.239 | 995.026 | 13.785 | 998.635 | 16.506 | 1,004.092 | -19.111 | -12.422 | -2.737 | 2.117 | 1.367 | 1.796 | 10.355 | -0 | 13.162 | 21.304 | 18.885 | 16.362 | 32.061 | 47.222 | 25.083 | 39.339 | 41.753 | 35.89 | 17.265 | 14.825 | 16.344 | 27.465 | 64.997 | 7.499 | 5.292 | 9.624 | -0 | 0 | 14.437 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 1,002.125 | -23.371 | 1,124.63 | 0 | 989.608 | 1,234.391 | 1,204.139 | 0 | 1,019.67 | 0 | 991.982 | 0 | 1,018.01 | 0 | 1,026.395 | -12.422 | 491.872 | 0 | 493.24 | 492.025 | 500.584 | 490.229 | 503.391 | 509.924 | 507.505 | 504.982 | 520.681 | 534.651 | 512.511 | 526.767 | 529.181 | 273.375 | 254.75 | 252.31 | 253.829 | 263.284 | 300.816 | 243.318 | 241.111 | 244.148 | 239.537 | 240.574 | 248.961 | 231.804 | 231.804 | 329.804 | 329.804 | 329.437 | 329.404 | 329.347 | 329.347 | 301.705 | 301.767 | 301.807 | 301.84 | 310.155 | 310.256 | 310.334 | 310.349 | 315.971 | 315.978 | 315.988 | 315.985 | 330.092 | 330.163 | 330.774 | 330.094 | 334.59 | 334.044 | 332.529 | 332.136 | 331.501 | 331.501 | 331.501 | 331.486 | 330.777 | 330.742 | 330.713 | 330.713 | 329.892 | 329.713 | 329.713 | 329.713 | 329.251 | 329.251 | 329.251 | 329.251 | 327.904 | 327.904 | 327.904 | 327.851 | 328.014 | 331.125 | 319.386 | 319.386 | 312.02 | 94.732 |
Total Shareholders Equity
| 1,190.48 | 1,213.428 | 1,128.453 | 1,142.287 | 1,462.371 | 1,472.858 | 1,466.665 | 1,487.824 | 1,852.085 | 1,863.413 | 1,846.334 | 1,846.232 | 1,824.53 | 1,820.588 | 1,813.133 | 1,811.348 | 1,078.476 | 1,083.585 | 1,076.36 | 1,071.731 | 1,064.896 | 1,068.992 | 1,060.343 | 1,056.013 | 1,055.093 | 1,044.852 | 1,038.992 | 1,048.925 | 1,060.782 | 1,043.173 | 1,043.011 | 1,040.275 | 768.229 | 743.233 | 727.994 | 726.036 | 731.463 | 766.347 | 721.641 | 716.203 | 710.831 | 705.032 | 686.324 | 690.228 | 664.965 | 663.68 | 647.512 | 643.225 | 640.873 | 621.151 | 623.603 | 620.316 | 576.241 | 562.063 | 547.98 | 546.574 | 539.397 | 534.361 | 533.23 | 532.466 | 530.343 | 530.062 | 519.024 | 518.603 | 552.651 | 553.713 | 553.436 | 552.453 | 551.412 | 550.607 | 552.081 | 547.93 | 546.502 | 546.178 | 545.736 | 545.325 | 543.439 | 542.761 | 541.533 | 541.063 | 538.116 | 537.759 | 536.676 | 536.226 | 535.045 | 534.656 | 534.486 | 531.939 | 530.417 | 529.594 | 527.775 | 527.366 | 526.848 | 527.489 | 526.082 | 542.805 | 521.122 | 216.407 |
Total Equity
| 1,258.819 | 1,280.535 | 1,196.563 | 1,208.717 | 1,531.047 | 1,538.735 | 1,531.692 | 1,551.716 | 1,978.212 | 1,989.564 | 1,989.709 | 1,984.137 | 2,000.818 | 1,994.029 | 1,956.939 | 2,064.809 | 1,297.157 | 1,295.271 | 1,286.233 | 1,276.864 | 1,269.05 | 1,273.116 | 1,264.54 | 1,253.796 | 1,278.358 | 1,264.068 | 1,241.967 | 1,252.249 | 1,253.314 | 1,235.014 | 1,220.287 | 1,217.23 | 930.106 | 901.36 | 888.802 | 887.216 | 895.803 | 931.013 | 895.588 | 890.182 | 880.595 | 862.496 | 845.629 | 848.87 | 821.43 | 769.81 | 705.498 | 701.679 | 698.109 | 679.297 | 686.493 | 683.775 | 648.319 | 635.143 | 620.216 | 619.172 | 614.482 | 585.766 | 591.388 | 590.43 | 636.899 | 614.702 | 602.631 | 601.875 | 636.446 | 638.073 | 610.054 | 608.862 | 582.923 | 582.118 | 583.144 | 578.968 | 577.324 | 576.617 | 576.181 | 575.877 | 549.308 | 548.471 | 547.116 | 544.847 | 543.192 | 542.776 | 540.875 | 540.333 | 538.945 | 538.477 | 538.246 | 535.686 | 534.881 | 534.519 | 532.643 | 531.734 | 530.914 | 530.865 | 526.082 | 542.805 | 521.122 | 216.407 |
Total Liabilities & Shareholders Equity
| 2,690.147 | 2,919.16 | 2,990.849 | 3,103.533 | 3,514.566 | 3,755.111 | 4,116.444 | 4,352.918 | 5,043.852 | 5,093.304 | 4,780.488 | 4,369.711 | 4,348.151 | 4,366.428 | 4,391.041 | 4,325.378 | 2,990.6 | 3,103.804 | 3,144.888 | 3,239.509 | 3,427.306 | 3,435.33 | 3,469.947 | 3,241.412 | 3,435.408 | 3,405.839 | 3,764.388 | 3,926.46 | 4,498.696 | 4,747.327 | 4,885.537 | 4,664.167 | 4,679.589 | 4,461.784 | 4,526.671 | 4,395.223 | 4,609.444 | 5,110.797 | 5,058.349 | 5,113.242 | 4,941.939 | 4,703.416 | 4,712.454 | 4,696.696 | 3,784.152 | 3,703.64 | 3,455.684 | 3,578.251 | 3,292.392 | 3,561.452 | 3,622.762 | 3,209.197 | 2,844.019 | 2,633.386 | 2,657.151 | 2,668.511 | 1,981.696 | 1,883.211 | 1,980.442 | 2,030.775 | 3,280.025 | 3,078.772 | 2,756.929 | 2,351.237 | 2,376.264 | 2,312.642 | 2,251.772 | 2,094.557 | 2,101.076 | 1,969.617 | 1,943.037 | 1,772.26 | 1,631.032 | 1,434.325 | 1,352.676 | 1,395.447 | 1,124.417 | 1,120.693 | 1,170.456 | 1,216.324 | 1,009.494 | 1,010.883 | 966.561 | 996.079 | 894.432 | 865.676 | 937.435 | 983.428 | 934.254 | 873.866 | 800.309 | 778.811 | 830.208 | 851.519 | 716.414 | 821.758 | 844.845 | 679.298 |