
Xinglong Holding (Group) Company Ltd.
SZSE:000955.SZ
4.59 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 215.904 | 218.2 | 58.744 | 59.839 | 64.499 | 139.431 | 80.358 | 131.146 | 57.356 | 98.603 | 59.281 | 61.684 | 108.57 | 81.973 | 102.541 | 57.758 | 142.784 | 355.234 | 464.208 | 255.928 | 272.293 | 247.782 | 138.928 | 255.193 | 392.085 | 208.811 | 83.993 | 246.094 | 231.634 | 370.479 | 281.39 | 193.891 | 100.658 | 120.972 | 145.854 | 159.494 | 208.368 | 274.98 | 160.682 | 115.263 | 159.823 | 209.945 | 236.093 | 304.047 | 330.146 | 246.377 | 357.057 | 449.953 | 524.803 | 466.17 | 460.733 | 500.188 | 566.162 | 147.027 | 22.905 | 25.683 | 18.982 | 38.006 | 11.515 | 13.47 | 16.192 | 28.583 | 16.285 | 12.986 | 19.484 | 21.375 | 16.583 | 13.375 | 17.83 | 37.523 | 40.833 | 51.33 | 49.145 | 77.455 | 62.007 | 59.46 | 75.231 | 56.907 | 45.258 | 92.408 | 90.903 | 95.49 | 120.15 | 160.309 | 182.823 | 106.933 | 0 | 85.602 | 82.459 | 84.545 | 75.857 | 110.631 | 126.025 | 151.413 | 87.628 | 92.28 | 72.784 | 183.773 | 15.494 |
Short Term Investments
| 0 | 0 | 158.238 | 132.466 | 127.153 | 114.609 | 160.871 | 73.587 | 121.91 | 187.389 | 198.901 | 165.112 | 123.271 | 140.253 | 55.251 | 137.483 | 96.861 | 36.181 | 68.213 | 227.983 | 27.901 | 8.546 | 7.232 | 6.879 | 7.914 | 5.079 | 4.915 | 5.738 | 7.949 | 7.68 | 46.099 | 47.511 | 37.315 | 23.189 | 53.51 | 32.869 | 16.838 | 14.462 | 4.239 | 4.42 | 0 | 19 | 0 | 0 | 0 | 113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.472 | 2.472 | 0.472 | 0.5 | 0.5 | 0.9 | 0.9 | 0.9 | 0.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 17 | 16.785 | 0.7 | 0.2 | 0 | 0 | 0 | 39 | 50 | 60 | 0 | 0 |
Cash and Short Term Investments
| 215.904 | 218.2 | 216.982 | 192.305 | 191.652 | 254.04 | 241.229 | 204.732 | 179.266 | 285.992 | 258.182 | 226.796 | 231.841 | 222.226 | 157.793 | 195.241 | 239.645 | 391.415 | 532.421 | 483.911 | 300.195 | 256.329 | 146.16 | 262.072 | 399.999 | 213.89 | 88.908 | 251.832 | 239.582 | 378.159 | 327.489 | 241.402 | 137.972 | 144.162 | 199.364 | 192.363 | 225.207 | 289.442 | 164.921 | 119.683 | 159.823 | 209.945 | 236.093 | 304.047 | 330.146 | 246.377 | 357.057 | 449.953 | 524.803 | 466.17 | 460.733 | 500.188 | 566.162 | 147.027 | 22.905 | 25.683 | 18.982 | 38.006 | 11.515 | 13.47 | 16.192 | 28.583 | 16.285 | 12.986 | 19.484 | 21.375 | 16.583 | 13.375 | 17.83 | 37.523 | 40.833 | 51.33 | 51.617 | 77.928 | 62.507 | 59.96 | 76.131 | 57.807 | 46.158 | 92.908 | 91.403 | 95.99 | 120.15 | 160.309 | 182.823 | 106.933 | 0 | 102.602 | 99.243 | 85.245 | 76.057 | 110.631 | 126.025 | 151.413 | 126.628 | 142.28 | 132.784 | 183.773 | 15.494 |
Net Receivables
| 82.605 | 92.796 | 73.206 | 73.006 | 70.199 | 89.895 | 88.757 | 90.108 | 98.041 | 100.771 | 122.645 | 125.415 | 123.904 | 124.622 | 175.004 | 185.541 | 125.097 | 98.981 | 114.387 | 148.474 | 129.626 | 121.776 | 126.628 | 120.777 | 179.149 | 103.932 | 131.31 | 119.734 | 96.213 | 73.468 | 129.142 | 183.576 | 86.582 | 68.337 | 76.485 | 65.422 | 49.166 | 41.027 | 43.635 | 39.204 | 24.546 | 29.193 | 29.258 | 33.964 | 29.609 | 27.925 | 28.757 | 26.291 | 24.671 | 24.803 | 71.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.342 | 0 | 132.031 | 90.733 | 91.593 | 0 | 114.292 | 0 | 0 | 0 | 126.349 | 148.777 | 141.238 | 126.168 | 205.425 | 0 | 169.477 | 131.976 | 0 | 141.672 | 176.241 | 198.041 | 2.686 | 3.269 | 2.209 | 198.464 | 0 | 0.079 | 0.188 | 1.357 | 0.011 |
Inventory
| 88.699 | 72.331 | 86.501 | 105.286 | 90.346 | 80.705 | 96.667 | 101.631 | 124.193 | 109.066 | 128.443 | 158.252 | 157.076 | 115.767 | 131.614 | 153.443 | 120.472 | 123.645 | 133.305 | 133.688 | 88.536 | 79.862 | 108.21 | 118.484 | 89.444 | 94.949 | 102.86 | 101.266 | 109.06 | 94.343 | 83.71 | 69.945 | 80.526 | 75.855 | 82.84 | 85.376 | 69.467 | 69.696 | 72.171 | 63.95 | 67.772 | 63.266 | 64.152 | 51.816 | 51.808 | 41.507 | 41.099 | 38.625 | 35.319 | 33.472 | 38.758 | 41.515 | 38.201 | 38.282 | 39.369 | 45.201 | 40.285 | 36.777 | 34.823 | 39.897 | 36.402 | 38.43 | 30.384 | 28.836 | 28.047 | 34.709 | 55.119 | 52.852 | 57.699 | 60.939 | 108.121 | 115.992 | 121.028 | 111.367 | 115.373 | 110.85 | 111.264 | 108.928 | 125.44 | 121.861 | 130.606 | 132.814 | 139.462 | 144.017 | 140.745 | 105.153 | 0 | 83.117 | 77.101 | 78.472 | 76.451 | 69.984 | 73.171 | 77.234 | 65.965 | 73.727 | 77.239 | 55.559 | 30.993 |
Other Current Assets
| 73.77 | 42.103 | 46.642 | 86.771 | 101.812 | 41.569 | 50.478 | 68.565 | 87.327 | 57.572 | 78.787 | 94.248 | 89.456 | 75.827 | 77.777 | 27.039 | 91.607 | 118.802 | 79.588 | 93.94 | 104.675 | 113.048 | 179.444 | 161.599 | 146.697 | 94.992 | 251.894 | 96.816 | 217.99 | 143.869 | 142.828 | 210.933 | 121.773 | 103.864 | 165.184 | 92.589 | 131.385 | 43.35 | 62.339 | 57.449 | 79.737 | 60.774 | 74.513 | 27.557 | 26.807 | 124.32 | 38.828 | 50.729 | 77.491 | 63.482 | 60.844 | 36.435 | 40.789 | 89.904 | 37.152 | 35.83 | 38.291 | 34.849 | 66.698 | 54.14 | 79.456 | 67.763 | 81.594 | 85.438 | 73.438 | 68.597 | 104.024 | 118.556 | 128.448 | 117.664 | 132.404 | 44.912 | 51.597 | 145.716 | 49.74 | 147.501 | 152.211 | 151.151 | 43.742 | 149.99 | 75.585 | 43.698 | 205.749 | 176.737 | 169.679 | 132.549 | 0 | 41.487 | 176.257 | 198.461 | 223.924 | 222.885 | 211.952 | 201.475 | 213.584 | 183.188 | 184.325 | 161.819 | 141.208 |
Total Current Assets
| 460.977 | 425.43 | 423.33 | 457.368 | 454.009 | 466.21 | 477.131 | 477.772 | 488.826 | 553.4 | 588.057 | 604.71 | 620.7 | 586.646 | 542.187 | 561.264 | 614.777 | 698.005 | 902.49 | 913.098 | 688.707 | 571.015 | 560.442 | 662.932 | 815.289 | 568.089 | 574.972 | 569.648 | 662.845 | 689.84 | 683.17 | 522.279 | 426.853 | 392.217 | 523.873 | 435.75 | 452.139 | 443.515 | 343.067 | 280.285 | 331.878 | 363.177 | 404.015 | 417.383 | 438.37 | 458.467 | 465.74 | 548.76 | 645.702 | 575.866 | 560.335 | 578.138 | 645.151 | 215.814 | 99.425 | 106.713 | 97.559 | 109.632 | 113.037 | 107.506 | 132.049 | 134.776 | 128.263 | 127.26 | 120.97 | 124.681 | 175.726 | 184.784 | 203.977 | 216.126 | 281.358 | 302.967 | 315.836 | 335.01 | 341.912 | 318.311 | 339.606 | 317.886 | 341.688 | 364.759 | 438.833 | 398.67 | 465.36 | 481.062 | 493.247 | 344.634 | 0 | 368.878 | 352.602 | 362.225 | 379.119 | 406.769 | 413.357 | 430.121 | 406.177 | 399.273 | 394.535 | 402.508 | 187.706 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 259.802 | 265.366 | 270.962 | 276.689 | 282.079 | 287.778 | 304.302 | 309.398 | 314.876 | 320.234 | 327.917 | 382.263 | 389.92 | 397.449 | 447.885 | 454.608 | 460.067 | 465.251 | 418.975 | 422.928 | 424.794 | 429.266 | 426.959 | 387.327 | 378.426 | 377.91 | 446.625 | 442.316 | 448.881 | 453.632 | 469.048 | 471.053 | 470.576 | 478.604 | 502.629 | 509.953 | 514.817 | 521.503 | 547.106 | 549.927 | 545.142 | 508.714 | 498.178 | 476.669 | 467.37 | 460.491 | 467.919 | 458.131 | 399.233 | 393.098 | 379.309 | 366.251 | 362.172 | 362.193 | 362.982 | 366.235 | 372.269 | 378.927 | 391.533 | 399.032 | 403.4 | 410.515 | 416.409 | 419.447 | 428.856 | 434.573 | 480.096 | 483.362 | 485.35 | 487.138 | 514.666 | 521.956 | 517.537 | 508.75 | 493.615 | 492.809 | 482.853 | 486.407 | 445.608 | 444.39 | 441.173 | 430.352 | 376.011 | 361.872 | 347.612 | 355.48 | 0 | 286.979 | 289.358 | 286.076 | 285.147 | 284.471 | 283.131 | 277.787 | 263.009 | 264.893 | 264.963 | 243.097 | 226.846 |
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 | 1.587 | 1.587 | 1.587 | 1.587 | 6.012 | 6.012 | 6.012 | 6.012 | 7.534 | 6.1 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 77.219 | 77.92 | 78.621 | 79.322 | 80.039 | 80.756 | 81.472 | 82.189 | 82.906 | 83.622 | 84.109 | 84.735 | 85.445 | 86.193 | 86.947 | 87.671 | 88.341 | 89.021 | 91.13 | 91.35 | 92.083 | 92.86 | 95.588 | 96.035 | 100.655 | 97.547 | 104.374 | 105.215 | 106.185 | 107.158 | 108.35 | 109.034 | 109.997 | 110.967 | 122.03 | 121.41 | 122.002 | 122.883 | 105.231 | 105.346 | 106.016 | 106.704 | 87.251 | 86.479 | 87.183 | 87.887 | 88.793 | 89.429 | 90.065 | 90.701 | 87.492 | 88.13 | 88.817 | 89.52 | 90.205 | 90.907 | 91.791 | 92.321 | 85.952 | 86.517 | 86.658 | 87.143 | 85.84 | 86.275 | 86.761 | 87.246 | 87.731 | 87.186 | 87.671 | 88.156 | 88.572 | 90.451 | 90.941 | 91.43 | 91.919 | 92.409 | 92.754 | 93.236 | 93.719 | 94.21 | 94.27 | 94.754 | 92.037 | 98.609 | 99.084 | 97.957 | 0 | 90.54 | 90.877 | 91.466 | 91.788 | 109.075 | 92.761 | 93.246 | 110.452 | 111.558 | 112.353 | 113.122 | 113.872 |
Goodwill and Intangible Assets
| 77.219 | 77.92 | 78.621 | 79.322 | 80.039 | 80.756 | 81.472 | 82.189 | 82.906 | 83.622 | 84.109 | 84.735 | 85.445 | 86.193 | 86.947 | 87.671 | 88.341 | 89.021 | 91.13 | 91.35 | 92.083 | 92.86 | 95.588 | 96.035 | 100.655 | 97.547 | 105.961 | 106.802 | 107.773 | 108.745 | 114.362 | 115.046 | 116.009 | 116.979 | 129.564 | 127.51 | 122.002 | 122.883 | 105.231 | 105.346 | 106.016 | 106.704 | 87.251 | 86.479 | 87.183 | 87.887 | 88.793 | 89.429 | 90.065 | 90.701 | 87.492 | 88.13 | 88.817 | 89.52 | 90.205 | 90.907 | 91.791 | 92.321 | 85.952 | 86.517 | 86.658 | 87.143 | 85.84 | 86.275 | 86.761 | 87.246 | 87.731 | 87.186 | 87.671 | 88.156 | 88.572 | 90.451 | 90.941 | 91.43 | 91.919 | 92.409 | 92.754 | 93.236 | 93.719 | 94.21 | 94.27 | 94.754 | 92.037 | 98.609 | 99.084 | 97.957 | 0 | 90.54 | 90.877 | 91.466 | 91.788 | 109.075 | 92.761 | 93.246 | 110.452 | 111.558 | 112.353 | 113.122 | 113.872 |
Long Term Investments
| 0 | 0 | -71.979 | -44.939 | -38.873 | -24.247 | -67.227 | 21.754 | -25.754 | 98.216 | -99.924 | -65.405 | -23.304 | -40.524 | 60.131 | -21.184 | -0.886 | 40.567 | 19.323 | -139.992 | 61.938 | 81.86 | 39.394 | 39.943 | 39.148 | 42.164 | 42.557 | 41.91 | 39.894 | 36.272 | 61.929 | 60.606 | 71.501 | 86.186 | -23.51 | -2.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.528 | 9.528 | 12.598 | 12.705 | 12.705 | 12.305 | 12.305 | 12.475 | 17.45 | 16.45 | 15.975 | 0 | 0 | 0 | 0 | 0 | 44.293 | 66.718 | 60.593 | 0 | 0 | 0 | 0 | -34.25 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 158.238 | 136.472 | 131.122 | 118.549 | 165.059 | 75.133 | 25.754 | 0 | 0 | 0 | 0 | 40.524 | -60.131 | 138.861 | 98.843 | 37.991 | 70.499 | 230.531 | 30.843 | 12.094 | 11.543 | 10.559 | 12.053 | 9.506 | 8.847 | 10.039 | 11.649 | 10.607 | 48.539 | 49.752 | 39.138 | 25.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.996 | 4.996 | 4.996 | 4.996 | 22.1 | 22.561 | 22.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.896 | 2.457 | 0 | 0 | 0 | 0 | 0 | 17.494 | 17.349 | 1.346 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 82.422 | 82.595 | 163.123 | 0.514 | 0.568 | 0.671 | 0.758 | 3.16 | 100.416 | 2.424 | 201.097 | 214.087 | 171.714 | 147.897 | 149.926 | 33.145 | 32.766 | 33.39 | 5.831 | 3.783 | 3.322 | 3.683 | 33.509 | 47.015 | 39.371 | 41.09 | 29.597 | 29.575 | 29.545 | 29.987 | 30.796 | 30.799 | 30.854 | 87.103 | 55.422 | 34.586 | 2.04 | 3.828 | 0.293 | 0.347 | 0.401 | 22.015 | 0.355 | 0.108 | 0.06 | 0.562 | 0.003 | 0.006 | 0.01 | 0.014 | 0.184 | 0.188 | 0.275 | 0.362 | 0.449 | 0.037 | 0.041 | 0.045 | 8.063 | 8.065 | 8.078 | 8.06 | 12.092 | 12.1 | 12.014 | 12.088 | 12 | 12 | 12 | 12 | 12.2 | 1.472 | 10.184 | 7.581 | 4.018 | 3.688 | 3.64 | 3.366 | 8.732 | 6.018 | -0.124 | -0.124 | 18.385 | 19.689 | 17.307 | 19.008 | 823.153 | -0.142 | -0.142 | -0.108 | 45.919 | 28.939 | 5.87 | 6.026 | 40.692 | 6.191 | 5.995 | 7.378 | 3.689 |
Total Non-Current Assets
| 419.442 | 425.881 | 440.727 | 448.058 | 454.934 | 463.506 | 484.365 | 491.634 | 498.197 | 504.497 | 513.2 | 615.679 | 623.776 | 631.539 | 684.758 | 693.101 | 679.131 | 666.219 | 605.758 | 608.6 | 612.98 | 619.763 | 606.993 | 580.879 | 569.653 | 568.217 | 633.587 | 630.642 | 637.741 | 639.243 | 724.674 | 727.257 | 728.079 | 794.055 | 664.105 | 669.18 | 638.859 | 648.213 | 652.63 | 655.619 | 651.559 | 637.434 | 585.784 | 563.256 | 554.613 | 548.94 | 556.714 | 547.566 | 489.308 | 483.813 | 466.985 | 454.569 | 451.264 | 452.075 | 453.636 | 457.179 | 464.102 | 471.294 | 485.548 | 493.614 | 498.136 | 505.718 | 514.342 | 517.822 | 527.63 | 533.906 | 584.823 | 587.544 | 590.017 | 592.291 | 637.538 | 646.968 | 650.75 | 620.359 | 602.257 | 601.611 | 591.551 | 595.314 | 560.534 | 562.069 | 555.666 | 543.415 | 486.433 | 480.17 | 464.003 | 472.445 | 823.153 | 439.165 | 464.161 | 439.372 | 422.854 | 422.485 | 381.763 | 377.059 | 379.904 | 382.641 | 383.311 | 363.597 | 344.407 |
Total Assets
| 880.419 | 851.311 | 864.057 | 905.426 | 908.943 | 929.716 | 961.495 | 969.405 | 987.023 | 1,057.897 | 1,101.256 | 1,220.39 | 1,244.476 | 1,218.185 | 1,226.945 | 1,254.365 | 1,293.908 | 1,364.224 | 1,508.248 | 1,521.697 | 1,301.687 | 1,190.779 | 1,167.436 | 1,243.811 | 1,384.942 | 1,136.306 | 1,208.56 | 1,200.29 | 1,300.586 | 1,329.083 | 1,407.844 | 1,249.536 | 1,154.933 | 1,186.272 | 1,187.978 | 1,104.93 | 1,090.998 | 1,091.728 | 995.697 | 935.904 | 983.437 | 1,000.611 | 989.799 | 980.64 | 992.983 | 1,007.407 | 1,022.454 | 1,096.326 | 1,135.011 | 1,059.68 | 1,027.32 | 1,032.708 | 1,096.416 | 667.889 | 553.061 | 563.892 | 561.66 | 580.926 | 598.585 | 601.12 | 630.186 | 640.495 | 642.605 | 645.082 | 648.6 | 658.587 | 760.55 | 772.328 | 793.994 | 808.416 | 918.896 | 949.935 | 966.585 | 955.37 | 944.169 | 919.921 | 931.157 | 913.2 | 902.223 | 926.827 | 994.499 | 942.086 | 911.794 | 961.232 | 957.25 | 817.08 | 823.153 | 808.043 | 816.762 | 801.597 | 801.973 | 829.254 | 795.12 | 807.18 | 786.08 | 781.914 | 777.846 | 766.105 | 532.113 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 22.502 | 25.223 | 30.391 | 33.949 | 33.908 | 38.021 | 30.809 | 25.142 | 31.251 | 27.556 | 30.1 | 28.148 | 30.112 | 33.298 | 24.539 | 33.42 | 38.507 | 36.733 | 25.142 | 30.702 | 30.089 | 45.785 | 72.558 | 55.737 | 77.426 | 37.035 | 33.699 | 36.755 | 53.856 | 42.84 | 129.282 | 66.007 | 38.57 | 52.438 | 49.241 | 32.92 | 34.813 | 41.978 | 39.943 | 41.109 | 35.609 | 31.002 | 23.239 | 21.71 | 24.351 | 21.338 | 16.972 | 18.558 | 19.537 | 21.477 | 18.887 | 21.556 | 25.258 | 30.639 | 31.039 | 35.555 | 33.47 | 28.319 | 34.332 | 40.066 | 39.628 | 39.831 | 41.991 | 46.778 | 49.648 | 45.611 | 29.353 | 38.499 | 34.037 | 46.538 | 37.224 | 79.398 | 83.989 | 97.622 | 88.66 | 65.741 | 88.224 | 49.578 | 45.859 | 101.44 | 63.928 | 55.074 | 82.441 | 70.972 | 54.65 | 49.484 | 0 | 33.993 | 17.156 | 10.58 | 16.064 | 46.564 | 11.729 | 13.332 | 19.137 | 17.266 | 26.575 | 11.057 | 16.489 |
Short Term Debt
| 20 | 20.026 | 20 | 21 | 46 | 26.037 | 121 | 123 | 125 | 178.683 | 153.3 | 151.3 | 144.3 | 49.471 | 73.5 | 73.5 | 96.5 | 167.626 | 313.234 | 353.052 | 354.87 | 115.837 | 93.914 | 133.914 | 293.914 | 164.322 | 314 | 264 | 193.342 | 241.5 | 93 | 177 | 63.158 | 15 | 45 | 156.5 | 150 | 85 | 120 | 0 | 16 | 18 | 19 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.5 | 12.5 | 0 | 0 | 1.8 | 64.9 | 39.533 | 29.533 | 136.295 | 136.295 | 39.047 | 41.097 | 42.297 | 46.244 | 46.844 | 54.644 | 67.736 | 70.049 | 87.414 | 80.265 | 97.665 | 94.396 | 84.796 | 103.147 | 98.761 | 119.16 | 146.3 | 112.467 | 103.683 | 94 | 91 | 84 | 94 | 114 | 0 | 66 | 66 | 100.803 | 124.031 | 119.031 | 206.207 | 119.031 | 159.795 | 160.807 | 122.894 | 45.04 | 65.246 |
Tax Payables
| 2.083 | 2.59 | 2.38 | 1.835 | 2.516 | 2.835 | 2.535 | 2.653 | 2.915 | 0 | 3.649 | 5.459 | 4.073 | 3.37 | 3.711 | 4.347 | 5.042 | 11.417 | 22.049 | 47.828 | 11.115 | 1.746 | 2.097 | 2.722 | 5.161 | 3.414 | 2.543 | 2.565 | 20.256 | 21.148 | 2.558 | 2.188 | 7.49 | 8.187 | 1.987 | 0.235 | 0.609 | 0.947 | 1.604 | 1.19 | 1.698 | 5.066 | -19.829 | -19.661 | -17.772 | -16.165 | -18.893 | -15.328 | -4.246 | 0.146 | 9.869 | 9.951 | 9.437 | 14.027 | 11.605 | 10.703 | 11.38 | 12.366 | 9.802 | 10.628 | 10.094 | 10.981 | 7.429 | 8.034 | 8.632 | 9.192 | 6.518 | 5.881 | 5.198 | 5.908 | 4.225 | 5.127 | 5.28 | 5.665 | 4.033 | 2.86 | 2.697 | 1.913 | -0.558 | 0.659 | -0.423 | -1.393 | -2.454 | -0.598 | -2.38 | -1.32 | 0 | 0.277 | 2.081 | 2.319 | 3.748 | 2.928 | 3.471 | 10.081 | 6.274 | 4.715 | -2.901 | 8.91 | 152.128 |
Deferred Revenue
| 0 | 0 | 0 | 50.647 | 32.452 | 22.956 | 22.128 | 22.009 | 20.118 | 0 | 13.802 | 0 | 23.001 | 21.889 | 16.642 | 50.35 | 47.455 | 57.465 | 48.771 | 80.645 | 26.369 | 11.487 | 13.082 | 13.967 | 29.102 | 22.703 | 9.388 | 8.527 | 59.351 | 29.386 | 9.592 | 9.096 | 13.352 | 76.055 | 134.994 | 72.003 | 66.649 | 67.12 | 66.786 | 66.121 | 66.452 | 69.776 | 49.932 | 52.427 | 53.086 | 55.769 | 47.176 | 50.718 | 60.958 | 75.089 | 17.33 | 19.799 | 26.341 | 149.427 | 149.455 | 144.754 | 150.749 | 168.233 | 66.028 | 67.976 | 87.212 | 95.189 | 119.254 | 117.927 | 115.804 | 117.296 | 110.391 | 88.454 | 89.255 | 84.445 | 89.33 | 82.323 | 69.674 | 69.903 | 78.246 | 60.582 | 54.662 | 81.725 | 51.925 | 49.659 | 132.605 | 97.806 | 8.664 | 30.492 | 31.504 | 30.735 | 0 | 41.505 | 69.346 | 28.559 | 52.17 | 55.613 | 58.065 | 66.497 | 52.838 | 47.495 | 29.205 | 35.512 | 182.917 |
Other Current Liabilities
| 59.076 | 35.781 | 32.525 | 16.931 | 14.602 | 37.138 | 13.461 | -0.244 | 15.167 | 37.846 | 20.438 | 44.903 | 24.069 | 64.118 | 23.446 | 44.221 | 32.154 | 67.864 | 67.829 | 32.817 | 59.911 | 148.945 | 132.345 | 165.568 | -0.606 | 140.226 | 13.088 | 2.169 | 42.702 | -16.707 | 105.415 | 9.376 | 71.333 | 150.662 | 22.218 | 74.508 | 68.614 | 51.403 | 1.376 | 134.103 | 168.885 | 176.632 | 68.984 | 135.94 | 168.79 | 169.225 | 109.587 | 216.3 | 227.497 | 241.983 | 27.304 | 25.122 | 143.145 | 261.57 | 193.438 | 193.723 | 203.616 | 159.74 | 134.777 | 134.536 | 86.19 | 91.085 | 120.684 | 117.487 | 111.067 | 114.761 | 116.184 | 95.237 | 96.124 | 88.012 | 101.79 | 91.095 | 75.34 | 75.151 | 85.212 | 66.214 | 62.028 | 90.09 | 62.591 | 57.514 | 145.597 | 116.336 | 13.383 | 33.43 | 41.446 | 48.561 | 0 | 41.547 | 67.583 | 28.558 | 135.798 | 74.685 | -1.616 | 148.605 | 50.265 | 2.433 | 5.23 | 108.59 | 34.255 |
Total Current Liabilities
| 103.661 | 83.621 | 85.297 | 124.362 | 114.649 | 126.986 | 174.753 | 172.56 | 194.45 | 244.085 | 221.288 | 229.809 | 225.555 | 172.146 | 141.837 | 166.493 | 185.697 | 296.451 | 428.254 | 524.962 | 455.985 | 321.532 | 300.913 | 371.907 | 404.997 | 367.701 | 363.33 | 314.017 | 310.156 | 318.167 | 330.255 | 254.571 | 193.903 | 226.287 | 253.441 | 264.162 | 254.036 | 246.448 | 229.71 | 176.402 | 222.191 | 230.7 | 141.326 | 157.988 | 175.369 | 174.397 | 154.843 | 219.53 | 242.788 | 263.606 | 56.06 | 56.629 | 190.34 | 318.737 | 236.081 | 239.981 | 250.266 | 265.325 | 218.444 | 214.763 | 272.207 | 278.192 | 209.152 | 213.396 | 211.645 | 215.809 | 198.899 | 194.261 | 203.096 | 210.507 | 230.653 | 255.885 | 262.274 | 272.834 | 262.701 | 237.962 | 251.71 | 260.741 | 254.192 | 272.08 | 312.784 | 264.017 | 184.37 | 187.804 | 187.716 | 210.725 | 0 | 141.817 | 152.82 | 141.734 | 279.641 | 243.208 | 277.856 | 291.175 | 235.471 | 226.276 | 181.003 | 171.125 | 268.118 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 63.5 | 38.7 | 45.7 | 45.7 | 52.7 | 52.7 | 14.7 | 14.7 | 13 | 25 | 90 | 93 | 113 | 126.2 | 147 | 148 | 166 | 136.196 | 117 | 117 | 118 | 225.671 | 225.73 | 225.73 | 318.73 | 109.73 | 110 | 140 | 227.5 | 237.5 | 356.5 | 261.5 | 191.5 | 191.5 | 258.5 | 158.5 | 150 | 150 | 50 | 50 | 50 | 50 | 159.863 | 159.863 | 149.863 | 159.863 | 159.863 | 159.863 | 164.863 | 64.863 | 240.277 | 234.55 | 170.438 | 130.8 | 96 | 96 | 81 | 81 | 44 | 44 | 8 | 8 | 23 | 23 | 23 | 23 | 90.685 | 97.715 | 102.715 | 102.715 | 123.566 | 119.48 | 119.601 | 119.762 | 114.716 | 114.794 | 114.911 | 87.063 | 87.137 | 87.248 | 87.357 | 87.465 | 250.456 | 249.315 | 248.774 | 163.227 | 0 | 164.169 | 167.738 | 166.899 | 33.609 | 98.732 | 33.105 | 32.828 | 34.141 | 36.48 | 90.083 | 90.168 | 95.904 |
Deferred Revenue Non-Current
| 8.075 | 8.624 | 9.172 | 9.545 | 10.092 | 10.639 | 11.187 | 11.734 | 12.282 | 0 | 13.9 | 14.475 | 15.051 | 15.626 | 15.376 | 15.922 | 16.469 | 17.301 | 14.289 | 12.567 | 12.989 | 13.41 | 13.832 | 14.253 | 14.675 | 15.096 | 15.518 | 15.939 | 16.316 | 16.737 | 17.158 | 17.579 | 18.03 | 18.422 | 15.828 | 16.146 | 16.523 | 16.841 | 6.645 | 6.045 | 1.287 | 1.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.47 | 0.494 | 0.518 | 0.542 | 0.568 | 0.617 | 1.268 | 1.308 | 1.347 | 0 | 1.427 | 1.466 | 1.534 | 1.545 | 1.55 | 1.626 | 1.687 | 1.704 | 0.869 | 0.895 | 0.932 | 0.958 | 0.69 | 0.716 | 0.741 | 0.767 | 0.792 | 0.818 | 0.844 | 0.869 | 0.895 | 0.921 | 0.946 | 0.972 | 6.971 | 7.341 | 8.013 | 8.013 | 18.761 | 5.81 | 3.94 | 3.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.216 | 0 | 0 | 0 | 0 | 7.606 | 25.142 | 9.219 | 26.52 | 0 | 0 | 0 | 9.75 | 0.531 | 0.531 | 0.531 | 0.301 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.928 | 8.859 | 15.3 | 31.241 | 20.145 | 18.645 | 12.987 | 10.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.556 | 15.556 | 15.556 | 15.556 | 1.556 | 1.556 | 1.556 | 1.556 | 123.008 | 123.259 | 123.105 | 122.785 | 187.387 | 187.387 | 190.846 | 190.846 | 121.012 | 121.362 | 124.781 | 125.926 | 127.725 | 127.887 | 130.187 | 130.187 | 131.916 | 132.301 | 132.133 | 133.433 | 134.387 | 136.695 | 136.695 | 134.438 | -40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 72.045 | 47.818 | 55.39 | 55.786 | 63.36 | 63.957 | 27.155 | 27.742 | 26.629 | 39.216 | 105.326 | 108.941 | 129.585 | 143.372 | 171.532 | 174.767 | 193.375 | 164.419 | 132.158 | 130.462 | 131.921 | 231.351 | 240.783 | 241.23 | 334.677 | 126.124 | 126.31 | 156.757 | 244.66 | 255.106 | 374.553 | 280 | 210.476 | 210.894 | 298.399 | 198.187 | 189.836 | 189.255 | 88.906 | 74.455 | 66.927 | 65.407 | 159.863 | 159.863 | 149.863 | 159.863 | 159.863 | 159.863 | 164.863 | 64.863 | 249.833 | 250.106 | 185.994 | 146.356 | 97.556 | 97.556 | 82.556 | 82.556 | 167.008 | 167.259 | 131.105 | 130.785 | 210.387 | 210.387 | 213.846 | 213.846 | 211.697 | 219.077 | 227.496 | 228.641 | 251.29 | 247.367 | 249.789 | 249.949 | 246.632 | 247.095 | 247.043 | 220.496 | 221.524 | 223.943 | 224.052 | 221.903 | 210.456 | 249.315 | 248.774 | 163.227 | 0 | 164.169 | 167.738 | 166.899 | 33.609 | 98.732 | 33.105 | 32.828 | 34.141 | 36.48 | 90.083 | 90.168 | 95.904 |
Total Liabilities
| 175.707 | 131.439 | 140.687 | 180.148 | 178.009 | 190.943 | 201.908 | 200.302 | 221.08 | 283.301 | 326.615 | 338.75 | 355.139 | 315.517 | 313.37 | 341.26 | 379.071 | 460.87 | 560.412 | 655.424 | 587.907 | 552.883 | 541.696 | 613.137 | 739.674 | 493.825 | 489.641 | 470.774 | 554.816 | 573.273 | 704.808 | 534.571 | 404.379 | 437.18 | 551.84 | 462.349 | 443.872 | 435.703 | 318.616 | 250.857 | 289.119 | 296.107 | 301.189 | 317.851 | 325.232 | 334.26 | 314.706 | 379.393 | 407.651 | 328.469 | 305.893 | 306.735 | 376.335 | 465.093 | 333.638 | 337.537 | 332.822 | 347.882 | 385.452 | 382.022 | 403.312 | 408.976 | 419.538 | 423.783 | 425.49 | 429.655 | 410.596 | 413.338 | 430.592 | 439.148 | 481.943 | 503.252 | 512.063 | 522.784 | 509.333 | 485.057 | 498.753 | 481.237 | 475.716 | 496.022 | 536.836 | 485.92 | 394.827 | 437.119 | 436.49 | 373.952 | 823.153 | 305.985 | 320.557 | 308.632 | 313.249 | 341.941 | 310.961 | 324.002 | 269.612 | 262.757 | 271.086 | 261.293 | 364.022 |
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 |
Common Stock
| 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 538.395 | 414.15 | 414.15 | 414.15 | 414.15 | 414.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 293.15 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 0 | 225.5 | 225.5 | 225.5 | 225.5 | 225.5 | 205 | 205 | 205 | 205 | 205 | 205 | 150 |
Retained Earnings
| -380.922 | -379.985 | -377.238 | -375.744 | -370.493 | -363.372 | -346.139 | -338.309 | -342.918 | -334.943 | -329.618 | -235.117 | -228.054 | -214.503 | -217.791 | -218.957 | -215.29 | -224.382 | -202.248 | -252.443 | -356.109 | -414.462 | -430.069 | -425.417 | -415.307 | -418.853 | -344.877 | -335.162 | -319.757 | -310.121 | -401.202 | -389.438 | -353.618 | -355.561 | -405.464 | -399.387 | -395.62 | -387.622 | -337.409 | -329.777 | -320.77 | -310.764 | -324.545 | -327.782 | -320.997 | -315.638 | -281.101 | -271.988 | -255.977 | -262.19 | -270.648 | -264.814 | -263.479 | -260.464 | -245.371 | -238.439 | -235.956 | -231.751 | -251.626 | -245.663 | -239.354 | -234.709 | -243.165 | -244.932 | -243.123 | -237.261 | -119.731 | -112.592 | -109.3 | -104.486 | -43.372 | -35.094 | -28.709 | -49.985 | -47.474 | -47.679 | -50.381 | -50.975 | -47.865 | -48.02 | -50.058 | -52.18 | 19.66 | 19.629 | 16.21 | -54.759 | 0 | 19.082 | 13.827 | 12.374 | 11.713 | 10.803 | 17.899 | 16.918 | 42.412 | 36.898 | 41.663 | 39.43 | 15.377 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 489.681 | 45.746 | 489.681 | 0 | 489.991 | 46.056 | 489.991 | 0 | 489.991 | 46.056 | 489.991 | 46.056 | 489.991 | 46.056 | 489.991 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 489.681 | 489.681 | -0 | 398.189 | 489.681 | 398.189 | 489.991 | 443.935 | 489.991 | 489.991 | 489.991 | 397.879 | 489.991 | 489.991 | 0 | 489.991 | 489.991 | 489.991 | 0 | 489.991 | 489.991 | 397.879 | 492.086 | 395.784 | 495.735 | 496.17 | 495.735 | 392.135 | 495.735 | 495.735 | 534.049 | 534.049 | 534.049 | 624.164 | 469.311 | 469.311 | 469.311 | 469.311 | 449.897 | 449.897 | 449.897 | 449.897 | 449.897 | 449.897 | 449.897 | 449.897 | 449.897 | 450.129 | 568.403 | 574.208 | 570.015 | 570.015 | 570.015 | 173.255 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 170.87 | 171.127 | 170.87 | 238.52 | 238.52 | 238.52 | 238.502 | 238.502 | 238.502 | 238.502 | 255.273 | 255.273 | 255.273 | 238.236 | 499.031 | 253.751 | 253.751 | 254.123 | 250.679 | 250.679 | 260.929 | 261.054 | 265.097 | 298.796 | 260.097 | 272.914 | 2.714 |
Total Shareholders Equity
| 647.154 | 648.092 | 650.838 | 652.332 | 657.583 | 664.704 | 682.248 | 690.077 | 685.468 | 693.443 | 698.768 | 793.269 | 800.332 | 813.883 | 810.595 | 809.429 | 813.096 | 804.004 | 826.138 | 775.943 | 672.278 | 613.924 | 600.412 | 605.064 | 618.823 | 615.277 | 689.252 | 698.968 | 714.372 | 724.009 | 671.243 | 683.006 | 718.827 | 716.883 | 602.242 | 608.318 | 612.086 | 620.083 | 650.883 | 658.515 | 667.522 | 677.528 | 663.747 | 660.51 | 667.294 | 672.654 | 707.191 | 716.536 | 726.576 | 726.168 | 713.517 | 719.351 | 720.686 | 203.555 | 218.649 | 225.58 | 228.063 | 232.269 | 212.394 | 218.357 | 224.666 | 229.311 | 220.855 | 219.088 | 220.897 | 226.759 | 344.289 | 351.428 | 354.72 | 359.534 | 420.648 | 428.926 | 435.311 | 414.035 | 416.546 | 416.341 | 413.639 | 413.045 | 416.137 | 415.982 | 413.944 | 411.822 | 500.433 | 500.401 | 496.983 | 408.977 | 499.031 | 498.333 | 493.078 | 491.625 | 487.892 | 486.982 | 483.828 | 482.847 | 512.509 | 516.369 | 506.76 | 504.812 | 168.091 |
Total Equity
| 704.712 | 719.872 | 723.37 | 725.278 | 730.935 | 738.773 | 759.588 | 769.103 | 765.944 | 774.596 | 774.642 | 881.639 | 889.337 | 902.668 | 913.575 | 913.105 | 914.837 | 903.354 | 947.836 | 866.274 | 713.781 | 637.896 | 625.74 | 630.674 | 645.268 | 642.481 | 718.919 | 729.516 | 745.77 | 755.81 | 703.036 | 714.965 | 750.553 | 749.091 | 636.138 | 642.581 | 647.125 | 656.026 | 677.08 | 685.047 | 694.319 | 704.504 | 688.61 | 662.788 | 667.751 | 673.146 | 707.748 | 716.933 | 727.36 | 731.211 | 721.426 | 725.973 | 720.081 | 202.796 | 219.423 | 226.355 | 228.838 | 233.044 | 213.133 | 219.098 | 226.874 | 231.519 | 223.067 | 221.299 | 223.11 | 228.933 | 349.954 | 358.99 | 363.402 | 369.268 | 436.953 | 446.683 | 454.523 | 432.586 | 434.836 | 434.864 | 432.404 | 431.963 | 426.507 | 430.805 | 457.662 | 456.165 | 516.967 | 524.113 | 520.76 | 443.127 | 499.031 | 502.058 | 496.205 | 492.965 | 488.724 | 487.313 | 484.159 | 483.178 | 516.468 | 519.157 | 506.76 | 504.812 | 168.091 |
Total Liabilities & Shareholders Equity
| 880.419 | 851.311 | 864.057 | 905.426 | 908.943 | 929.716 | 961.495 | 969.405 | 987.023 | 1,057.897 | 1,101.256 | 1,220.39 | 1,244.476 | 1,218.185 | 1,226.945 | 1,254.365 | 1,293.908 | 1,364.224 | 1,508.248 | 1,521.697 | 1,301.687 | 1,190.779 | 1,167.436 | 1,243.811 | 1,384.942 | 1,136.306 | 1,208.56 | 1,200.29 | 1,300.586 | 1,329.083 | 1,407.844 | 1,249.536 | 1,154.933 | 1,186.272 | 1,187.978 | 1,104.93 | 1,090.998 | 1,091.728 | 995.697 | 935.904 | 983.437 | 1,000.611 | 989.799 | 980.64 | 992.983 | 1,007.407 | 1,022.454 | 1,096.326 | 1,135.011 | 1,059.68 | 1,027.32 | 1,032.708 | 1,096.416 | 667.889 | 553.061 | 563.892 | 561.66 | 580.926 | 598.585 | 601.12 | 630.186 | 640.495 | 642.605 | 645.082 | 648.6 | 658.587 | 760.55 | 772.328 | 793.994 | 808.416 | 918.896 | 949.935 | 966.585 | 955.37 | 944.169 | 919.921 | 931.157 | 913.2 | 902.223 | 926.827 | 994.499 | 942.086 | 911.794 | 961.232 | 957.25 | 817.08 | 823.153 | 808.043 | 816.762 | 801.597 | 801.973 | 829.254 | 795.12 | 807.18 | 786.08 | 781.914 | 777.846 | 766.105 | 532.113 |