China Quanjude(Group) Co.,Ltd.
SZSE:002186.SZ
11.19 (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 Q1 | 2006 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 144.997 | 102.901 | 107.944 | 101.611 | 162.079 | 173.344 | 168.01 | 150.162 | 226.728 | 172.678 | 138.462 | 195.208 | 257.413 | 298.701 | 471.963 | 223.874 | 290.501 | 293.764 | 258.134 | 697.788 | 648.35 | 263.764 | 401.476 | 991.631 | 476.924 | 471.008 | 938.061 | 1,028.78 | 560.415 | 430.933 | 590.827 | 894 | 560.505 | 430.899 | 415.848 | 780.31 | 502.089 | 383.409 | 671.189 | 648.558 | 682.77 | 644.369 | 259.289 | 268.037 | 348.21 | 239.029 | 232.157 | 247.738 | 311.543 | 218.164 | 242.373 | 209.921 | 299.016 | 259.51 | 349.096 | 194.799 | 224.624 | 200.175 | 202.421 | 266.095 | 314.246 | 242.334 | 265.091 | 244.345 | 322.602 | 342.441 | 370.029 | 406.878 | 74.024 | 73.764 | 45.621 |
Short Term Investments
| 40.042 | 40.064 | 30.131 | 40.208 | 60.308 | -123.474 | -124.773 | -126.108 | -138.228 | 50.755 | 153.754 | 173.662 | 223.019 | 181.412 | -198.353 | 322.133 | 320.015 | 320.183 | 383.046 | -154.273 | 383.204 | 681.282 | 574.847 | -61.763 | 0 | -71.938 | -66.531 | -67.118 | -153.648 | -158.978 | -164.038 | -161.584 | 0 | 345 | -150.39 | -52.733 | 0 | 280 | 0 | 0 | 0 | -63.049 | 0 | 0 | 0 | 60 | 0 | 64.035 | 38.363 | -97.829 | 41.572 | 38.222 | 35.665 | 41.177 | 37.815 | 34.926 | 33.359 | 37.271 | 35.176 | 32.057 | 30.55 | 27.715 | 33.703 | 31.479 | 30.291 | 28.985 | 24.881 | 28.593 | -29.12 | 21.904 | 24.92 |
Cash and Short Term Investments
| 185.039 | 142.965 | 138.075 | 141.819 | 222.387 | 173.344 | 168.01 | 150.162 | 226.728 | 223.432 | 292.216 | 368.87 | 480.433 | 480.113 | 471.963 | 546.007 | 610.516 | 613.947 | 641.181 | 697.788 | 1,031.554 | 945.046 | 976.322 | 991.631 | 476.924 | 471.008 | 938.061 | 1,028.78 | 560.415 | 430.933 | 590.827 | 894 | 560.505 | 430.899 | 415.848 | 780.31 | 502.089 | 383.409 | 671.189 | 648.558 | 682.77 | 644.369 | 259.289 | 268.037 | 348.21 | 239.029 | 232.157 | 247.738 | 311.543 | 218.164 | 242.373 | 209.921 | 299.016 | 259.51 | 349.096 | 194.799 | 224.624 | 200.175 | 202.421 | 266.095 | 314.246 | 242.334 | 265.091 | 244.345 | 322.602 | 342.441 | 370.029 | 406.878 | 74.024 | 73.764 | 45.621 |
Net Receivables
| 81.493 | 94.363 | 79.839 | 85.498 | 86.195 | 68.001 | 81.95 | 70.156 | 59.792 | 56.842 | 68.697 | 59.422 | 55.498 | 59.743 | 48.479 | 60.291 | 67.809 | 84.644 | 96.467 | 83.959 | 91.707 | 102.56 | 106.072 | 93.394 | 90.109 | 93.105 | 111.849 | 102.078 | 106.356 | 95.182 | 101.711 | 101.311 | 104.588 | 81.974 | 105.107 | 80.782 | 86.141 | 102.779 | 103.486 | 80.366 | 78.297 | 73.644 | 80.865 | 74.374 | 96.524 | 67.687 | 73.229 | 64.598 | 71.664 | 83.669 | 63.998 | 41.869 | 65.923 | 52.671 | 50.611 | 52.206 | 58.586 | 44.829 | 141.419 | 41.382 | 54.253 | 41.71 | 46.045 | 32.952 | 43.11 | 41.969 | 51.111 | 33.203 | 53.679 | 105.146 | 98.079 |
Inventory
| 90.216 | 84.585 | 78.967 | 82.482 | 101.516 | 82.733 | 76.536 | 76.961 | 72.835 | 64.626 | 69.127 | 60.604 | 77.688 | 47.713 | 55.63 | 53.851 | 99.804 | 105.48 | 98.131 | 90.957 | 84.653 | 72.198 | 64.64 | 77.127 | 96.201 | 72.448 | 67.694 | 62.832 | 91.379 | 67.134 | 62.527 | 66.204 | 77.783 | 63.193 | 68.617 | 74.405 | 89.875 | 54.067 | 51.307 | 64.581 | 75.812 | 63.741 | 62.519 | 75.297 | 79.188 | 74.939 | 66.329 | 86.768 | 85.043 | 71.753 | 68.74 | 90.244 | 112.507 | 64.041 | 60.646 | 68.216 | 97.135 | 41.877 | 46.324 | 42.212 | 57.461 | 39.019 | 37.341 | 52.857 | 51.013 | 32.819 | 30.966 | 34.607 | 49.837 | 18.942 | 18.573 |
Other Current Assets
| 116.94 | 11.005 | 27.936 | 28.539 | 34.957 | 29.983 | 29.715 | 31.5 | 31.954 | 25.559 | 28.743 | 31.37 | 42.336 | 40.458 | 29.974 | 31.763 | 30.564 | 28.332 | 33.654 | 30.918 | 30.922 | 30.247 | 31.415 | 34.736 | 570.95 | 520.298 | 74.965 | 20.785 | 465.371 | 462.834 | 359.766 | 13.486 | 352.708 | 350.504 | 348.434 | 4.956 | 295.737 | 285.25 | 3.709 | 5.098 | 5.849 | 4.11 | 6.615 | 5.004 | 66.737 | 64.759 | 73.989 | 61.388 | 1.112 | 1.143 | 0.495 | 4.918 | 3.638 | 3.688 | 0.255 | 2.932 | 0.63 | 0.554 | 0.216 | 2.792 | 0.942 | 0.964 | 0.622 | 4.018 | 1.04 | 1.526 | 0.827 | 4.434 | 1.893 | 3.459 | 3.586 |
Total Current Assets
| 393.509 | 332.919 | 324.818 | 338.338 | 445.055 | 354.062 | 356.212 | 328.779 | 391.309 | 370.459 | 458.784 | 520.265 | 655.955 | 628.028 | 606.046 | 691.912 | 808.693 | 832.404 | 869.433 | 903.621 | 1,238.836 | 1,150.05 | 1,178.45 | 1,196.888 | 1,234.185 | 1,156.859 | 1,192.568 | 1,214.475 | 1,223.52 | 1,056.083 | 1,114.831 | 1,075.001 | 1,095.583 | 926.571 | 938.006 | 940.454 | 973.843 | 825.504 | 829.69 | 798.603 | 842.727 | 785.864 | 409.288 | 422.712 | 590.66 | 446.415 | 445.705 | 460.492 | 469.362 | 374.728 | 375.605 | 346.952 | 481.085 | 379.91 | 460.608 | 318.152 | 380.976 | 287.435 | 390.38 | 352.482 | 426.901 | 324.027 | 349.098 | 334.171 | 417.765 | 418.755 | 452.933 | 479.122 | 179.433 | 201.311 | 165.86 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 466.617 | 489.018 | 487.866 | 488.527 | 483.522 | 477.473 | 493.838 | 518.325 | 516.113 | 528.098 | 545.968 | 569.402 | 588.497 | 589.799 | 598.887 | 406.722 | 431.838 | 435.15 | 442.761 | 448.656 | 547.728 | 554.924 | 559.405 | 559.424 | 556.118 | 560.526 | 574.474 | 583.532 | 497.524 | 496.22 | 496.438 | 512.077 | 513.784 | 522.846 | 516.297 | 625.486 | 625.999 | 623.988 | 631.451 | 641.571 | 649.113 | 662.378 | 663.342 | 673.806 | 571.805 | 573.908 | 582.574 | 591.682 | 588.393 | 596.375 | 604.74 | 615.419 | 608.274 | 615.882 | 602.581 | 614.999 | 592.913 | 598.308 | 514.539 | 521.586 | 530.217 | 540.358 | 529.496 | 553.879 | 512.304 | 517.837 | 487.741 | 452.147 | 458.285 | 402.177 | 404.061 |
Goodwill
| 3.442 | 3.442 | 3.442 | 3.442 | 3.442 | 3.442 | 3.442 | 3.442 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.993 | 6.993 | 6.993 | 6.993 | 32.497 | 32.497 | 32.497 | 32.497 | 47.222 | 47.222 | 47.222 | 47.222 | 53.605 | 53.605 | 53.605 | 53.605 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 51.631 | 47.269 | 47.269 | 47.269 | 42.742 | 42.742 | 42.742 | 42.742 | 42.742 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 85.921 | 87.117 | 88.162 | 89.344 | 90.404 | 88.963 | 89.913 | 90.873 | 89.077 | 90.066 | 91.05 | 91.953 | 92.988 | 93.944 | 94.911 | 95.919 | 96.645 | 97.669 | 98.713 | 99.762 | 100.745 | 101.689 | 102.724 | 103.767 | 104.65 | 105.497 | 106.532 | 107.484 | 115.817 | 117.172 | 118.736 | 120.215 | 121.315 | 122.112 | 123.62 | 125.14 | 114.83 | 115.899 | 116.908 | 118.085 | 122.627 | 123.978 | 124.952 | 125.973 | 127.762 | 127.918 | 128.383 | 129.398 | 112.109 | 113.182 | 113.169 | 114.968 | 105.519 | 106.384 | 106.154 | 107.903 | 107.024 | 107.618 | 108.601 | 109.318 | 96.18 | 96.877 | 97.574 | 98.247 | 98.554 | 99.193 | 107.807 | 100.561 | 61.008 | 57.897 | 58.304 |
Goodwill and Intangible Assets
| 89.363 | 90.558 | 91.604 | 92.785 | 93.845 | 92.404 | 93.354 | 94.315 | 89.077 | 90.066 | 91.05 | 91.953 | 92.988 | 93.944 | 94.911 | 95.919 | 96.645 | 97.669 | 98.713 | 99.762 | 107.738 | 108.681 | 109.717 | 110.76 | 137.147 | 137.995 | 139.029 | 139.982 | 163.04 | 164.394 | 165.959 | 167.437 | 174.92 | 175.717 | 177.225 | 178.745 | 166.461 | 167.53 | 168.539 | 169.716 | 174.258 | 175.609 | 176.583 | 177.604 | 179.393 | 179.549 | 180.013 | 181.029 | 159.378 | 160.452 | 160.439 | 157.71 | 148.261 | 149.126 | 148.896 | 150.645 | 107.024 | 107.618 | 108.601 | 109.318 | 96.18 | 96.877 | 97.574 | 98.247 | 98.554 | 99.193 | 107.807 | 100.561 | 61.008 | 57.897 | 58.304 |
Long Term Investments
| 503.58 | 501.706 | 357.539 | 338.352 | 310.69 | 490.535 | 494.189 | 487.857 | 497.472 | 313.372 | 221.148 | 195.316 | 139.105 | 184.924 | 566.034 | 41.125 | 34.209 | 28.608 | -1.151 | 534.799 | -328.559 | -610.026 | -511.14 | 139.262 | 71.826 | 138.573 | 126.44 | 121.805 | 221.881 | 223.293 | 222.344 | 215.201 | 44.308 | 40.514 | 203.427 | 102.215 | 43.023 | 56.246 | 51.079 | 47.55 | 41.79 | 115.258 | 47.599 | 44.891 | 52.235 | 49.188 | 45.418 | 41.392 | 0 | 143.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.006 | 0 | 0 |
Tax Assets
| 40.31 | 44.091 | 37.377 | 40.24 | 51.441 | 58.711 | 62.576 | 15.652 | 11.565 | 11.629 | 11.922 | 11.922 | 9.96 | 9.86 | 10.067 | 10.067 | 10.506 | 10.506 | 10.58 | 10.506 | 10.287 | 10.191 | 10.81 | 10.353 | 8.807 | 8.857 | 9.154 | 9.039 | 8.756 | 8.675 | 8.973 | 8.94 | 11.232 | 11.085 | 11.203 | 11.163 | 11.353 | 11.465 | 11.518 | 11.651 | 13.047 | 13.273 | 13.185 | 13.548 | 6.902 | 6.683 | 6.812 | 7.131 | 5.358 | 5.496 | 5.633 | 7.144 | 5.975 | 6.113 | 6.251 | 6.694 | 3.906 | 3.981 | 3.981 | 3.981 | 2.897 | 2.972 | 1.956 | 2.972 | 3.914 | 3.939 | 3.815 | 3.989 | 2.395 | 1.567 | 2.492 |
Other Non-Current Assets
| 58.174 | 54.968 | 204.25 | 219.461 | 237.442 | 57.419 | 63.047 | 61.759 | 59.711 | 255.034 | 365.661 | 387.866 | 418.183 | 366.96 | 0.453 | 497.313 | 458.609 | 463.633 | 532.511 | 0.979 | 443.655 | 738.273 | 633.685 | 3.525 | 71.675 | -0.084 | -0.027 | 0.739 | -0.023 | 5.507 | 2.052 | 1.803 | 158.6 | 148.539 | 0.294 | 2.144 | 46.804 | 51.643 | 50.16 | 55.269 | 57.15 | -1.401 | 65.752 | 71.08 | 64.967 | 67.495 | 74.045 | 81.923 | 128.256 | -0.03 | 148.075 | 145.485 | 149.222 | 163.647 | 170.222 | 170.588 | 85.716 | 93.829 | 90.371 | 86.769 | 90.334 | 89.68 | 99.884 | 100.696 | 93.034 | 89.525 | 65.923 | 67.884 | 0 | 49.638 | 47.338 |
Total Non-Current Assets
| 1,158.045 | 1,180.342 | 1,178.636 | 1,179.366 | 1,176.94 | 1,176.543 | 1,207.005 | 1,177.908 | 1,173.937 | 1,198.199 | 1,235.749 | 1,256.459 | 1,248.733 | 1,245.488 | 1,270.352 | 1,051.146 | 1,031.807 | 1,035.565 | 1,083.414 | 1,094.702 | 780.85 | 802.044 | 802.477 | 823.323 | 845.574 | 845.866 | 849.071 | 855.096 | 891.178 | 898.09 | 895.765 | 905.458 | 902.843 | 898.699 | 908.446 | 919.753 | 893.64 | 910.87 | 912.748 | 925.756 | 935.358 | 965.116 | 966.461 | 980.929 | 875.302 | 876.824 | 888.862 | 903.158 | 881.385 | 906.158 | 918.886 | 925.758 | 911.732 | 934.768 | 927.95 | 942.925 | 789.558 | 803.735 | 717.492 | 721.654 | 719.628 | 729.887 | 728.91 | 755.793 | 707.806 | 710.495 | 665.286 | 624.581 | 578.695 | 511.279 | 512.196 |
Total Assets
| 1,551.554 | 1,513.261 | 1,503.453 | 1,517.704 | 1,621.995 | 1,530.604 | 1,563.216 | 1,506.687 | 1,565.247 | 1,568.658 | 1,694.533 | 1,776.724 | 1,904.688 | 1,873.515 | 1,876.397 | 1,743.058 | 1,840.501 | 1,867.969 | 1,952.847 | 1,998.323 | 2,019.686 | 1,952.094 | 1,980.926 | 2,020.212 | 2,079.758 | 2,002.725 | 2,041.638 | 2,069.57 | 2,114.698 | 1,954.173 | 2,010.596 | 1,980.459 | 1,998.427 | 1,825.27 | 1,846.452 | 1,860.208 | 1,867.483 | 1,736.375 | 1,742.438 | 1,724.359 | 1,778.085 | 1,750.98 | 1,375.748 | 1,403.641 | 1,465.961 | 1,323.239 | 1,334.567 | 1,363.65 | 1,350.748 | 1,280.886 | 1,294.491 | 1,272.71 | 1,392.817 | 1,314.677 | 1,388.558 | 1,261.078 | 1,170.534 | 1,091.17 | 1,107.872 | 1,074.136 | 1,146.53 | 1,053.915 | 1,078.008 | 1,089.965 | 1,125.571 | 1,129.25 | 1,118.219 | 1,103.703 | 758.128 | 712.59 | 678.055 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 173.39 | 158.583 | 153.636 | 164.716 | 207.799 | 160.077 | 163.969 | 161.161 | 170.988 | 141.829 | 153.517 | 141.992 | 196.979 | 162.19 | 152.192 | 156.456 | 188.235 | 168.231 | 154.64 | 110.205 | 132.864 | 102.894 | 89.595 | 88.44 | 114.528 | 84.298 | 83.696 | 87.008 | 116.802 | 74.306 | 80.109 | 86.709 | 118.834 | 74.504 | 65.638 | 81.267 | 124.741 | 79.759 | 76.222 | 98.858 | 114.143 | 92.564 | 71.13 | 100.44 | 115.264 | 73.425 | 42.212 | 78.746 | 99.032 | 81.252 | 61.348 | 80.299 | 143.936 | 31.383 | 47.328 | 58.9 | 97.419 | 26.07 | 44.814 | 33.667 | 60.404 | 19.804 | 23.495 | 44.969 | 55.127 | 28.137 | 34.304 | 23.907 | 50.277 | 27.264 | 17.335 |
Short Term Debt
| 61.179 | 66.35 | 64.378 | 62.876 | 65.383 | 63.998 | 101.265 | 83.75 | 61.398 | 66.306 | 61.801 | 65.844 | 42.564 | 51.844 | -87.902 | 3.879 | 0 | 3.849 | 0 | 4.159 | 0 | 5.408 | 0 | 5.135 | 0 | 3.868 | 0 | 3.868 | 0 | 4.558 | 0 | 5.448 | 0 | 3.177 | 0 | 0.49 | 0 | 0.49 | 0 | 0.49 | 0 | 45 | 0 | 22 | 0 | 0 | 0 | 11 | 10 | 10 | 0 | 1 | 80 | 195 | 235 | 200 | 90 | 140 | 105 | 110 | 160 | 160 | 160 | 165 | 165 | 240 | 200 | 200 | 190 | 230 | 80 |
Tax Payables
| 7.378 | 0.55 | 5.895 | 3.722 | 8.242 | 5.154 | 5.438 | 3.427 | 5.712 | 1.693 | 1.945 | 3.893 | 5.501 | 3.865 | 2.918 | 2.136 | 17.641 | 13.412 | 21.757 | 16.611 | 15.798 | 11.34 | 18.247 | 8.017 | 17.202 | 16.947 | 20.458 | 23.256 | 23.212 | 18.205 | 19.988 | 21.845 | 28.17 | 21.152 | 26.438 | 28.466 | 16.824 | 17.652 | 20.536 | 24.526 | 20.925 | 14.804 | 24.808 | 24.326 | 27.813 | 19.853 | 29.493 | 30.73 | 31.258 | 22.138 | 29.323 | 25.071 | 18.026 | 13.021 | 20.607 | 22.175 | 12.158 | 12.764 | 17.741 | 17.427 | 14.468 | 9.629 | 17.539 | 13.395 | 20.105 | 13.522 | 18.216 | 13.519 | 10.311 | 15.949 | 13.377 |
Deferred Revenue
| 73.031 | 80.472 | 258.364 | 278.721 | 321.011 | 316.992 | 92.082 | 82.666 | 81.171 | 0 | 0 | 279.005 | 277.833 | 263.512 | 87.902 | -3.879 | 0 | -3.849 | 0 | -4.159 | 0 | -5.408 | 0 | -5.135 | 0 | -3.868 | 0 | -3.868 | 0 | -4.558 | 0 | -5.448 | 0 | -3.177 | 0 | -0.49 | 0 | -0.49 | 0 | -0.49 | 0 | 537.115 | 0 | 199.604 | 0 | 0 | 0 | 212.323 | 201.276 | 183.231 | 0 | 180.795 | 194.265 | 154.132 | 141.705 | 140.091 | 161.274 | 135.07 | 122.679 | 123.611 | 138.636 | 115.395 | 94.204 | 99.971 | 142.111 | 128.607 | 118.626 | 131.548 | 135.624 | 98.027 | 244.549 |
Other Current Liabilities
| 174.493 | 166.772 | 10.507 | 11.971 | 8.644 | 10.58 | 232.541 | 242.269 | 196.635 | 261.354 | 259.518 | 10.655 | 6.31 | 7.211 | 274.608 | 296.837 | 307.628 | 294.583 | 310.298 | 303.767 | 298.384 | 272.424 | 281.866 | 320.272 | 296.673 | 301.878 | 302.224 | 366.817 | 381.069 | 323.806 | 333.331 | 337.973 | 336.577 | 269.749 | 260.344 | 293.551 | 285.389 | 257.251 | 229.691 | 223.984 | 249.706 | 45.695 | 248.392 | 45.825 | 286.26 | 247.239 | 232.839 | 42.987 | 34.957 | 32.321 | 214.359 | 38.886 | 28.64 | 25.261 | 22.252 | 21.583 | 15.838 | 16.101 | 14.523 | 13.05 | 12.47 | 10.63 | 8.662 | 9.508 | 8.555 | 6.435 | 7.66 | 7.091 | 13.023 | 6.365 | 3.185 |
Total Current Liabilities
| 482.094 | 472.176 | 486.884 | 518.284 | 602.837 | 551.647 | 589.856 | 569.845 | 510.192 | 469.489 | 474.836 | 497.496 | 523.686 | 484.758 | 426.799 | 453.294 | 495.863 | 462.815 | 464.938 | 413.972 | 431.248 | 375.318 | 371.461 | 408.712 | 411.202 | 386.176 | 385.921 | 453.825 | 497.872 | 398.112 | 413.44 | 424.682 | 455.412 | 344.253 | 325.982 | 374.817 | 410.131 | 337.01 | 305.913 | 322.842 | 363.849 | 720.374 | 319.522 | 367.869 | 401.524 | 320.664 | 275.051 | 345.056 | 345.265 | 306.804 | 275.708 | 300.979 | 446.84 | 405.776 | 446.285 | 420.575 | 364.531 | 317.241 | 287.015 | 280.328 | 371.51 | 305.828 | 286.362 | 319.448 | 370.793 | 403.179 | 360.591 | 362.546 | 388.923 | 361.656 | 345.069 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 115.38 | 133.247 | 128.469 | 123.222 | 119.229 | 115.275 | 123.411 | 140.624 | 157.42 | 175.013 | 184.093 | 191.992 | 198.577 | 178.287 | 240.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 15 | 15 | 37 | 37 | 37 | 37 | 48 | 68 | 68 | 68 | 69 | 69 | 69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.557 | 37.566 | 39.069 |
Deferred Revenue Non-Current
| 15.367 | 16.941 | 18.516 | 20.09 | 22.015 | 23.589 | 25.221 | 26.738 | 21.613 | 22.861 | 24.121 | 25.331 | 16.403 | 17.388 | 17.873 | 18.232 | 4.468 | 4.686 | 4.9 | 5.451 | 5.866 | 6.28 | 6.695 | 7.109 | 7.523 | 7.938 | 8.372 | 8.767 | 12.945 | 13.704 | 12.473 | 10.323 | 10.004 | 10.46 | 10.917 | 11.373 | 7.872 | 8.255 | 8.838 | 9.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 |
Deferred Tax Liabilities Non-Current
| 32.47 | 36.532 | 28.797 | 31.779 | 34.009 | 41.298 | 44.838 | 3.897 | 3.748 | 3.748 | 3.808 | 3.808 | 3.671 | 3.671 | 3.403 | 3.731 | 3.875 | 3.961 | 4.493 | 3.975 | 4.531 | 6.55 | 3.544 | 3.733 | 3.552 | 3.582 | 3.684 | 3.684 | 5.348 | 5.478 | 5.869 | 5.739 | 6.743 | 6.612 | 6.482 | 6.352 | 4.11 | 4.11 | 4.11 | 4.11 | 4.047 | 4.117 | 4.117 | 4.117 | 4.236 | 4.236 | 4.236 | 4.558 | 0.033 | 0.033 | 0.033 | 1.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.399 | 1.664 | 2.399 | 2.399 | 2.103 | 1.121 | 2.117 |
Other Non-Current Liabilities
| -0 | -16.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.169 | 8.169 | 8.169 | 8.169 | 9.507 | 9.507 | 9.372 | 9.507 | 11.278 | 10.693 | 12.287 | 10.764 | 14.376 | 14.511 | 14.645 | 14.78 | 16.661 | 16.187 | 15.919 | 16.061 | 16.468 | 16.065 | 16.207 | 16.349 | 15.524 | 17.266 | 13.708 | 13.85 | 15.89 | 16.323 | 16.54 |
Total Non-Current Liabilities
| 163.217 | 169.78 | 175.782 | 175.091 | 175.253 | 180.162 | 193.47 | 171.259 | 182.782 | 201.622 | 212.022 | 221.131 | 218.65 | 199.346 | 262.001 | 21.962 | 8.343 | 8.648 | 9.393 | 9.426 | 10.397 | 12.831 | 10.239 | 10.842 | 11.075 | 11.519 | 12.056 | 12.451 | 18.293 | 19.182 | 18.341 | 16.062 | 16.747 | 17.073 | 17.399 | 17.725 | 11.982 | 12.365 | 12.948 | 13.132 | 12.217 | 27.286 | 27.286 | 27.286 | 50.743 | 50.743 | 50.608 | 51.065 | 59.311 | 78.726 | 80.321 | 80.338 | 83.376 | 83.511 | 83.645 | 14.78 | 16.661 | 16.187 | 15.919 | 16.061 | 16.468 | 16.065 | 16.207 | 16.349 | 17.923 | 18.93 | 16.107 | 16.249 | 52.55 | 55.011 | 57.725 |
Total Liabilities
| 645.31 | 641.956 | 662.667 | 693.375 | 778.089 | 731.809 | 783.326 | 741.105 | 692.974 | 671.111 | 686.858 | 718.626 | 742.336 | 684.104 | 688.801 | 475.256 | 504.205 | 471.462 | 474.331 | 423.398 | 441.645 | 388.148 | 381.7 | 419.554 | 422.277 | 397.695 | 397.977 | 466.277 | 516.165 | 417.295 | 431.782 | 440.744 | 472.158 | 361.326 | 343.381 | 392.542 | 422.112 | 349.375 | 318.861 | 335.974 | 376.065 | 747.66 | 346.808 | 395.155 | 452.267 | 371.406 | 325.659 | 396.122 | 404.576 | 385.53 | 356.028 | 381.317 | 530.217 | 489.287 | 529.93 | 435.354 | 381.192 | 333.429 | 302.935 | 296.39 | 387.979 | 321.894 | 302.569 | 335.797 | 388.716 | 422.109 | 376.698 | 378.796 | 441.473 | 416.667 | 402.795 |
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 |
Common Stock
| 306.922 | 306.922 | 306.922 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 308.464 | 283.12 | 283.12 | 283.12 | 283.12 | 283.12 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 141.56 | 105.56 | 105.56 | 105.56 |
Retained Earnings
| -122.093 | -163.209 | -177.237 | -192.545 | -176.786 | -220.616 | -239.359 | -254.048 | -151.643 | -129.051 | -23.796 | 23.49 | 121.417 | 145.789 | 141.157 | 207.303 | 266.961 | 320.743 | 399.171 | 487.672 | 495.649 | 475.323 | 509.209 | 498.568 | 566.654 | 515.868 | 555.457 | 518.276 | 531.481 | 474.611 | 507.376 | 471.843 | 476.705 | 417.707 | 448.466 | 414.903 | 421.09 | 366.671 | 392.729 | 360.507 | 368.251 | 311.762 | 340.78 | 309.892 | 330.763 | 275.209 | 321.87 | 284.409 | 267.721 | 222.188 | 259.524 | 217.291 | 191.606 | 154.551 | 190.5 | 160.144 | 151.668 | 123.117 | 165.902 | 140.223 | 132.356 | 107.545 | 148.777 | 127.611 | 121.53 | 93.479 | 128.799 | 111.448 | 107.997 | 77.857 | 58.57 |
Accumulated Other Comprehensive Income/Loss
| 690.332 | 170.5 | 690.417 | 170.584 | 704.209 | 170.479 | 704.668 | 170.479 | 704.671 | 170.482 | 704.671 | 170.482 | 705.691 | 170.472 | 705.691 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 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 | 519.833 | -0 | 518.29 | -15.369 | 518.361 | -15.369 | 518.819 | -15.369 | 518.819 | -15.369 | 518.819 | -15.369 | 519.85 | -15.369 | 700.468 | 704.766 | 705.521 | 705.521 | 705.521 | 695.665 | 695.665 | 695.665 | 695.665 | 683.115 | 683.115 | 683.115 | 683.115 | 667.584 | 667.584 | 667.584 | 667.584 | 652.796 | 652.796 | 652.796 | 652.796 | 638.363 | 638.363 | 638.363 | 638.363 | 632.501 | 319.6 | 319.6 | 319.6 | 305.8 | 305.8 | 447.36 | 447.36 | 447.36 | 447.36 | 447.36 | 447.36 | 446.111 | 446.111 | 446.111 | 446.111 | 435.12 | 435.12 | 435.688 | 437.064 | 427.558 | 427.558 | 427.558 | 427.558 | 417.988 | 417.988 | 417.687 | 417.687 | 61.301 | 72.175 | 72.175 |
Total Shareholders Equity
| 875.161 | 834.045 | 820.101 | 804.794 | 820.518 | 776.688 | 758.404 | 743.715 | 846.123 | 868.715 | 973.97 | 1,021.256 | 1,120.203 | 1,144.575 | 1,139.943 | 1,216.235 | 1,280.191 | 1,334.729 | 1,413.157 | 1,501.658 | 1,499.777 | 1,479.451 | 1,513.338 | 1,502.697 | 1,558.233 | 1,507.447 | 1,547.036 | 1,509.855 | 1,507.529 | 1,450.659 | 1,483.424 | 1,447.89 | 1,437.965 | 1,378.968 | 1,409.726 | 1,376.163 | 1,367.917 | 1,313.498 | 1,339.556 | 1,307.334 | 1,309.216 | 914.483 | 943.501 | 912.612 | 919.682 | 864.129 | 910.789 | 873.329 | 856.641 | 811.108 | 848.443 | 806.21 | 779.277 | 742.221 | 778.171 | 747.815 | 728.349 | 699.797 | 743.15 | 718.848 | 701.473 | 676.662 | 717.895 | 696.729 | 681.078 | 653.027 | 688.047 | 670.695 | 274.858 | 255.591 | 236.305 |
Total Equity
| 906.243 | 854.363 | 840.787 | 824.328 | 843.906 | 798.796 | 779.89 | 765.582 | 872.273 | 897.547 | 1,007.674 | 1,058.098 | 1,162.352 | 1,189.411 | 1,187.597 | 1,267.802 | 1,336.295 | 1,396.507 | 1,478.516 | 1,574.925 | 1,578.041 | 1,563.946 | 1,599.226 | 1,600.658 | 1,657.481 | 1,605.03 | 1,643.661 | 1,603.294 | 1,598.534 | 1,536.878 | 1,578.814 | 1,539.715 | 1,526.268 | 1,463.944 | 1,503.071 | 1,467.666 | 1,445.371 | 1,386.999 | 1,423.577 | 1,388.385 | 1,402.02 | 1,003.32 | 1,028.941 | 1,008.486 | 1,013.695 | 951.832 | 1,008.908 | 967.528 | 946.171 | 895.356 | 938.463 | 891.393 | 862.6 | 825.39 | 858.628 | 825.723 | 789.342 | 757.742 | 804.937 | 777.746 | 758.551 | 732.021 | 775.44 | 754.168 | 736.855 | 707.141 | 741.521 | 724.908 | 316.654 | 295.923 | 275.261 |
Total Liabilities & Shareholders Equity
| 1,551.554 | 1,513.261 | 1,503.453 | 1,517.704 | 1,621.995 | 1,530.604 | 1,563.216 | 1,506.687 | 1,565.247 | 1,568.658 | 1,694.533 | 1,776.724 | 1,904.688 | 1,873.515 | 1,876.397 | 1,743.058 | 1,840.501 | 1,867.969 | 1,952.847 | 1,998.323 | 2,019.686 | 1,952.094 | 1,980.926 | 2,020.212 | 2,079.758 | 2,002.725 | 2,041.638 | 2,069.57 | 2,114.698 | 1,954.173 | 2,010.596 | 1,980.459 | 1,998.427 | 1,825.27 | 1,846.452 | 1,860.208 | 1,867.483 | 1,736.375 | 1,742.438 | 1,724.359 | 1,778.085 | 1,750.98 | 1,375.748 | 1,403.641 | 1,465.961 | 1,323.239 | 1,334.567 | 1,363.65 | 1,350.748 | 1,280.886 | 1,294.491 | 1,272.71 | 1,392.817 | 1,314.677 | 1,388.558 | 1,261.078 | 1,170.534 | 1,091.17 | 1,107.872 | 1,074.136 | 1,146.53 | 1,053.915 | 1,078.008 | 1,089.965 | 1,125.571 | 1,129.25 | 1,118.219 | 1,103.703 | 758.128 | 712.59 | 678.055 |