
Kunwu Jiuding Investment Holdings Co., Ltd.
SSE:600053.SS
15.48 (CNY) • At close July 18, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 249.751 | 258.914 | 241.606 | 249.197 | 256.411 | 244.9 | 290.651 | 352.206 | 344.906 | 356.636 | 252.666 | 253.817 | 158.717 | 125.142 | 238.157 | 137.537 | 153.681 | 213.376 | 388.514 | 390.824 | 521.933 | 639.484 | 611.796 | 590.069 | 968.859 | 964.057 | 736.7 | 723.495 | 549.712 | 385.412 | 274.057 | 376.924 | 354.224 | 540.807 | 473.638 | 480.576 | 586.574 | 635.455 | 85.777 | 129.833 | 146.11 | 86.622 | 97.662 | 83.075 | 134.659 | 127.958 | 261.128 | 315.029 | 140.429 | 81.857 | 161.534 | 107.016 | 137.279 | 94.704 | 77.257 | 284.785 | 343.544 | 117.049 | 194.531 | 97.506 | 244.892 | 342.157 | 500.258 | 336.836 | 173.216 | 68.427 | 130.833 | 151.68 | 87.617 | 100.871 | 205.227 | 266.541 | 157.28 | 58.509 | 0.062 | 0.064 | 0.092 | 0.515 | 0.392 | 2.933 | 1.522 | 3.676 | 4.795 | 2.241 | 10.037 | 3.966 | 5.026 | 1.258 | 0.689 | 116.716 | 118.129 | 123.267 | 122.409 | 81.588 | 174.41 | 246.562 | 206.42 | 12.589 | 37.382 | 77.91 | 11.263 | 159.309 | 0 |
Short Term Investments
| 33.484 | 64.414 | 40.174 | 51.243 | 64.369 | 56.757 | 94.059 | 103.541 | 72.998 | 81.752 | 126.917 | 208.784 | 66.117 | 102.119 | 2.973 | 2.222 | 3.761 | 3.427 | 5.086 | 6.782 | 6.76 | 9.878 | 18.5 | 17.561 | 24.803 | 43.488 | 0 | -229.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 283.235 | 323.328 | 281.78 | 300.44 | 320.78 | 301.656 | 384.71 | 455.747 | 417.904 | 438.388 | 379.582 | 462.6 | 224.834 | 227.261 | 241.129 | 139.76 | 157.442 | 216.804 | 393.6 | 397.606 | 528.693 | 649.362 | 630.296 | 607.63 | 993.662 | 964.057 | 736.7 | 723.495 | 549.712 | 385.412 | 274.057 | 376.924 | 354.224 | 540.807 | 473.638 | 480.576 | 586.574 | 635.455 | 85.777 | 129.833 | 146.11 | 86.622 | 97.662 | 83.075 | 134.659 | 127.958 | 261.128 | 315.029 | 140.429 | 81.857 | 161.534 | 107.016 | 137.279 | 94.704 | 77.257 | 284.785 | 343.544 | 117.049 | 194.531 | 97.506 | 244.892 | 342.157 | 500.258 | 336.836 | 173.216 | 68.427 | 130.833 | 151.68 | 87.617 | 100.871 | 205.227 | 266.541 | 157.28 | 58.509 | 0.062 | 0.064 | 0.092 | 0.515 | 0.392 | 2.933 | 1.522 | 3.676 | 4.795 | 2.241 | 10.037 | 3.966 | 5.026 | 1.258 | 0.689 | 116.716 | 118.129 | 123.267 | 122.409 | 81.588 | 174.41 | 246.562 | 206.42 | 12.589 | 37.382 | 77.91 | 11.263 | 159.309 | 0 |
Net Receivables
| 149.358 | 161.468 | 148.939 | 108.893 | 0 | 166.833 | 47.422 | 90.747 | 47.457 | 72.734 | 72.734 | 142.145 | 0 | 83.806 | 73.234 | 0 | 86.6 | 109.644 | 93.726 | 100.937 | 86.733 | 76.119 | 118.378 | 144.704 | 336.54 | 150.804 | 203.968 | 208.324 | 160.652 | 173.611 | 320.583 | 98.938 | 130.915 | 144.788 | 188.757 | 266.913 | 262.554 | 199.121 | 17.991 | 0 | 0 | 16.491 | 38.208 | 1.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.985 | 0 | 762.503 | 445.419 | 830.329 | 1,359.763 | 1,376.024 | 1,417.099 | 1,377.677 | 1,713.049 | 1,670.877 | 1,853.772 | 0 | 314.061 | 71.871 | 0.414 | 15.127 | 1.015 | 0.408 | 3.185 | 0 | 0 |
Inventory
| 1,472.617 | 1,501.843 | 1,767.88 | 1,768.339 | 1,811.889 | 1,809.301 | 1,784.324 | 1,774.709 | 1,691.07 | 1,666.753 | 1,660.892 | 1,646.653 | 1,634.835 | 1,637.696 | 1,620.087 | 1,613.492 | 1,609.012 | 1,613.699 | 1,612.716 | 1,613.618 | 1,612.716 | 1,614.463 | 2,062.556 | 2,023.092 | 2,013.945 | 1,998.046 | 1,965.1 | 1,945.804 | 1,928.751 | 1,917.894 | 1,847.62 | 1,800.595 | 1,749.441 | 1,685.892 | 1,699.135 | 1,732.707 | 1,843.763 | 1,913.473 | 2,399.471 | 2,246.507 | 2,252.058 | 2,210.173 | 2,459.816 | 2,584.5 | 2,502.184 | 2,470.767 | 2,527.092 | 2,606.793 | 2,660.791 | 2,649.16 | 2,652.147 | 2,565.555 | 2,451.98 | 2,505.172 | 2,654.805 | 2,576.682 | 2,323.41 | 2,312.666 | 2,173.487 | 2,231.69 | 2,101.626 | 2,137.805 | 2,368.049 | 2,349.359 | 2,341.782 | 2,281.882 | 2,182.064 | 2,067.442 | 1,915.595 | 1,840.874 | 1,913.661 | 1,854.844 | 1,959.426 | 1,973.634 | 15.949 | 15.949 | 16.171 | 16.945 | 30.598 | 25.92 | 25.257 | 20.694 | 21.38 | 23.704 | 23.967 | 36.903 | 81.89 | 81.085 | 77.254 | 70.529 | 45.642 | 49.929 | 24.14 | 36.565 | 70.794 | 61.727 | 70.348 | 73.838 | 42.555 | 65.773 | 46.883 | 58.079 | 0 |
Other Current Assets
| 18.465 | 16.89 | 18.28 | 61.869 | 31.153 | 13.653 | 73.208 | 117.483 | 75.616 | 57.906 | 112.97 | 190.482 | 15.9 | 47.161 | 75.26 | 177.184 | 79.906 | 79.356 | 93.65 | 108.195 | 125.281 | 148.174 | 291.914 | 432.231 | 396.941 | 396.764 | 378.144 | 492.514 | 459.134 | 245.031 | 337.965 | 282.146 | 238.126 | 205.223 | 379.789 | 257.925 | 273.316 | 421.658 | 77.361 | 67.837 | 73.22 | 54.623 | -17.728 | 17.798 | 17.821 | 12.501 | 15.865 | 154.63 | 159.122 | 93.694 | 130.654 | 83.702 | 109.148 | 148.446 | 84.915 | 123.371 | 291.551 | 160.205 | 154.159 | 150.818 | 211.608 | 130.106 | 134.328 | 78.127 | 70.024 | 61.027 | 86.305 | 134.809 | 152.614 | 143.155 | 59.602 | 63.379 | 62.385 | 54.267 | 63.638 | 66.508 | 66.567 | 70.622 | 86.997 | 91.245 | 87.959 | 98.985 | 126.759 | 401.065 | 445.449 | 447.562 | 732.536 | 738.447 | 759.789 | 743.069 | 981.149 | 966.288 | 1,067.145 | 1,037.878 | 125.25 | 351.064 | 500.456 | 484.627 | 435.46 | 407.192 | 318.649 | 182.235 | 384.784 |
Total Current Assets
| 1,923.674 | 2,003.529 | 2,216.879 | 2,239.726 | 2,304.363 | 2,291.444 | 2,286.24 | 2,347.939 | 2,232.047 | 2,235.78 | 2,153.444 | 2,299.735 | 1,981.197 | 1,995.925 | 2,009.496 | 1,930.436 | 1,932.96 | 2,019.502 | 2,193.692 | 2,220.356 | 2,353.139 | 2,488.118 | 3,103.039 | 3,212.21 | 3,741.088 | 3,509.639 | 3,277.908 | 3,370.495 | 3,098.248 | 2,721.948 | 2,459.642 | 2,558.603 | 2,469.739 | 2,576.71 | 2,741.32 | 2,738.121 | 2,965.199 | 3,169.708 | 2,580.6 | 2,463.294 | 2,471.388 | 2,367.909 | 2,577.958 | 2,686.908 | 2,679.489 | 2,671.67 | 2,868.557 | 3,076.452 | 2,960.342 | 2,824.711 | 2,957.885 | 2,756.272 | 2,698.406 | 2,748.322 | 2,816.977 | 2,984.839 | 2,958.505 | 2,589.92 | 2,522.177 | 2,480.014 | 2,558.126 | 2,610.069 | 3,002.636 | 2,764.322 | 2,585.021 | 2,411.336 | 2,399.202 | 2,353.93 | 2,155.827 | 2,084.9 | 2,178.49 | 2,184.765 | 2,179.091 | 2,086.41 | 79.649 | 82.521 | 82.829 | 88.082 | 117.987 | 120.098 | 114.739 | 123.355 | 152.934 | 427.01 | 479.452 | 488.431 | 819.452 | 820.79 | 837.732 | 930.314 | 1,144.92 | 1,139.484 | 1,213.694 | 1,156.031 | 684.516 | 723.898 | 777.638 | 571.323 | 516.412 | 551.284 | 376.794 | 399.623 | 384.784 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 31.085 | 32.129 | 34.083 | 41.185 | 43.19 | 45.205 | 51.867 | 53.985 | 56.113 | 57.363 | 59.446 | 61.596 | 63.696 | 65.821 | 68.451 | 61.941 | 63.802 | 30.381 | 30.894 | 31.424 | 32.042 | 32.689 | 33.367 | 34.078 | 36.773 | 37.918 | 39.252 | 40.873 | 42.16 | 43.538 | 45.035 | 45.598 | 45.679 | 46.664 | 47.772 | 48.034 | 44.504 | 44.604 | 31.475 | 31.935 | 33.015 | 33.426 | 33.977 | 34.525 | 35.066 | 35.676 | 34.898 | 34.54 | 35.064 | 35.627 | 5.946 | 6.176 | 6.411 | 6.33 | 6.521 | 6.677 | 6.979 | 7.362 | 8.091 | 7.524 | 7.671 | 7.904 | 8.129 | 8.353 | 8.597 | 8.77 | 8.865 | 8.102 | 8.216 | 7.094 | 10.886 | 11.077 | 9.267 | 9.276 | 48.799 | 50.847 | 52.687 | 58.147 | 60.404 | 62.695 | 64.952 | 66.238 | 65.421 | 214.411 | 221.487 | 224.996 | 308.928 | 314.556 | 322.825 | 323.822 | 373.87 | 379.33 | 293.239 | 290.968 | 410.346 | 393.071 | 365.65 | 303.957 | 277.558 | 210.966 | 197.857 | 168.735 | 163.417 |
Goodwill
| 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.023 | 0.027 | 0.032 | 0.037 | 0.042 | 0.046 | 0.051 | 0.056 | 0.061 | 0.067 | 0.073 | 0.079 | 0.086 | 0.093 | 0.107 | 0.131 | 0.164 | 0.203 | 0.248 | 0.293 | 0.338 | 0.383 | 0.428 | 0.473 | 0.639 | 0.684 | 0.73 | 0.775 | 0.821 | 0.867 | 0.912 | 0.958 | 1.003 | 1.049 | 0.99 | 1.033 | 1.076 | 1.119 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.389 | 0.394 | 0.399 | 0.404 | 0.408 | 0.413 | 0.418 | 0.423 | 0.428 | 0.434 | 0.44 | 0.446 | 0.453 | 0.46 | 0.473 | 0.498 | 0.531 | 0.569 | 0.614 | 0.66 | 0.705 | 0.75 | 0.795 | 0.84 | 1.006 | 1.051 | 1.097 | 1.142 | 1.188 | 1.233 | 1.279 | 1.324 | 1.37 | 1.416 | 1.357 | 1.4 | 1.443 | 1.486 | -1.973 | -1.813 | -1.75 | -1.781 | -1.75 | -1.75 | -1.75 | -1.75 | -1.75 | -1.789 | -1.957 | -1.957 | -0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 531.61 | 470.444 | 624.713 | 581.12 | 581.994 | 639.666 | 636.209 | 655.056 | 744.344 | 753.842 | 626.153 | 498.23 | 896.095 | 825.718 | 949.529 | 1,047.305 | 1,006.184 | 996.359 | 1,044.095 | 1,040.861 | 1,078.719 | 1,054.716 | 1,109.317 | 1,077.211 | 2,145.835 | 2,116.88 | 1,482.233 | 1,924.328 | 1,677.888 | 1,745.209 | 1,610.949 | 1,723.042 | 1,814.585 | 1,517.284 | 1,497.658 | 1,502.027 | 1,328.035 | 1,270.617 | 1.973 | 1.813 | 1.75 | 1.781 | 1.75 | 1.75 | 1.75 | 1.75 | 1.75 | 1.789 | 1.957 | 1.957 | 0.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 161.295 | 159.505 | 112.098 | 129.751 | 131.143 | 122.546 | 128.214 | 123.394 | 111.982 | 109.268 | 111.016 | 119.675 | 117.17 | 118.061 | 90.61 | 89.023 | 89.142 | 86.512 | 75.956 | 76.106 | 74.467 | 72.667 | 33.24 | 32.666 | 30.355 | 29.969 | 22.974 | 25.59 | 12.311 | 13.632 | 2.479 | 3.035 | 3.933 | 4.667 | 3.534 | 4.002 | 4.216 | 4.244 | 2.628 | 2.628 | 2.628 | 2.628 | 1.437 | 1.437 | 1.437 | 1.437 | 2.044 | 2.044 | 2.044 | 2.044 | 1.361 | 1.361 | 1.361 | 1.361 | 4.022 | 4.022 | 4.022 | 4.022 | 1.956 | 1.956 | 1.956 | 1.956 | 1.366 | 1.366 | 1.366 | 1.366 | 0.945 | 0.945 | 0.945 | 0.945 | 1.114 | 1.114 | 0.859 | 0.859 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 208.75 | 239.681 | 284.57 | 295.902 | 309.291 | 301.941 | 325.373 | 335.117 | 304.837 | 313.854 | 353.327 | 435.765 | 293.361 | 315.49 | 215.552 | 215.064 | 216.866 | 229.236 | 232.508 | 236.021 | 237.818 | 242.754 | 240.677 | 240.985 | 249.502 | 231.876 | 228.809 | 9.15 | 231.683 | 228.272 | 107.021 | 96.803 | 98.414 | 100.286 | 98.412 | 99.471 | 100.442 | 101.563 | 111.651 | 112.597 | 113.639 | 114.775 | 115.85 | 116.956 | 118.127 | 119.234 | 120.538 | 121.684 | 122.957 | 124.063 | 157.564 | 158.262 | 156.051 | 1.897 | 0.696 | 0.426 | 1.054 | 1.065 | 4.961 | 5.369 | 5.422 | 5.475 | 5.522 | 5.575 | 5.628 | 5.681 | 6.694 | 6.747 | 6.799 | 6.852 | 1 | 1 | 10.478 | 270.978 | 12.1 | 11.8 | 11.8 | 11.8 | 14.95 | 14.95 | 14.95 | 14.95 | 15.03 | 15.03 | 15.03 | 15.03 | 16 | 16 | 6 | 11.378 | 11.189 | 11.189 | 11.189 | 11.189 | 11 | 11 | 0 | 0 | 0 | 0 | 0.169 | 0 | 0 |
Total Non-Current Assets
| 933.13 | 902.153 | 1,055.862 | 1,048.362 | 1,066.027 | 1,109.771 | 1,142.081 | 1,167.974 | 1,217.705 | 1,234.761 | 1,150.381 | 1,115.712 | 1,370.775 | 1,325.551 | 1,324.616 | 1,413.83 | 1,376.524 | 1,343.057 | 1,384.067 | 1,385.072 | 1,423.75 | 1,403.576 | 1,417.394 | 1,385.78 | 2,463.471 | 2,417.694 | 1,774.365 | 2,001.083 | 1,965.23 | 2,031.885 | 1,766.762 | 1,869.803 | 1,963.98 | 1,670.315 | 1,648.732 | 1,654.934 | 1,478.64 | 1,422.513 | 145.753 | 147.16 | 149.281 | 150.829 | 151.263 | 152.917 | 154.63 | 156.346 | 157.479 | 158.267 | 160.065 | 161.734 | 164.871 | 165.799 | 163.822 | 9.588 | 11.239 | 11.125 | 12.056 | 12.449 | 15.009 | 14.849 | 15.049 | 15.336 | 15.018 | 15.295 | 15.592 | 15.817 | 16.504 | 15.793 | 15.96 | 14.891 | 13 | 13.19 | 20.604 | 281.113 | 60.899 | 62.647 | 64.487 | 69.947 | 75.354 | 77.645 | 79.902 | 81.188 | 80.451 | 229.441 | 236.517 | 240.026 | 324.928 | 330.556 | 328.825 | 335.2 | 385.059 | 390.519 | 304.428 | 302.157 | 421.346 | 404.071 | 365.65 | 303.957 | 277.558 | 210.966 | 198.027 | 168.735 | 163.417 |
Total Assets
| 2,856.804 | 2,905.682 | 3,272.742 | 3,288.088 | 3,370.39 | 3,401.215 | 3,428.321 | 3,515.913 | 3,449.752 | 3,470.541 | 3,303.826 | 3,415.448 | 3,351.972 | 3,321.476 | 3,334.112 | 3,344.266 | 3,309.484 | 3,362.56 | 3,577.76 | 3,605.428 | 3,776.889 | 3,891.694 | 4,520.433 | 4,597.99 | 6,204.559 | 5,927.334 | 5,052.273 | 5,371.578 | 5,063.479 | 4,753.833 | 4,226.404 | 4,428.405 | 4,433.72 | 4,247.025 | 4,390.052 | 4,393.056 | 4,443.839 | 4,592.221 | 2,726.353 | 2,610.453 | 2,620.669 | 2,518.738 | 2,729.222 | 2,839.826 | 2,834.118 | 2,828.017 | 3,026.036 | 3,234.72 | 3,120.407 | 2,986.445 | 3,122.756 | 2,922.071 | 2,862.229 | 2,757.91 | 2,828.216 | 2,995.964 | 2,970.561 | 2,602.369 | 2,537.185 | 2,494.863 | 2,573.175 | 2,625.405 | 3,017.653 | 2,779.617 | 2,600.613 | 2,427.153 | 2,415.705 | 2,369.724 | 2,171.787 | 2,099.791 | 2,191.49 | 2,197.956 | 2,199.694 | 2,367.523 | 140.548 | 145.168 | 147.315 | 158.029 | 193.341 | 197.743 | 194.641 | 204.543 | 233.385 | 656.45 | 715.969 | 728.457 | 1,144.38 | 1,151.346 | 1,166.557 | 1,265.514 | 1,529.979 | 1,530.002 | 1,518.121 | 1,458.188 | 1,105.861 | 1,127.969 | 1,143.288 | 875.28 | 793.971 | 762.25 | 574.821 | 568.358 | 548.201 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 16.978 | 19.333 | 22.149 | 28.111 | 14.445 | 27.973 | 19.038 | 28.646 | 14.77 | 18.429 | 15.335 | 15.321 | 33.691 | 42.258 | 22.023 | 22.521 | 25.17 | 30.074 | 34.565 | 32.766 | 69.66 | 78.725 | 18.041 | 29.925 | 57.397 | 65.909 | 51.212 | 44.837 | 34.824 | 59.41 | 38.433 | 38.375 | 59.383 | 152.115 | 38.535 | 53.204 | 62.363 | 182.283 | 230.217 | 24.1 | 53.168 | 17.949 | 30.528 | 32.298 | 17.501 | 51.559 | 20.733 | 16.068 | 16.068 | 17.634 | 49.066 | 16.604 | 16.88 | 19.561 | 27.463 | 55.499 | 40.784 | 55.899 | 14.391 | 14.76 | 15.135 | 15.433 | 17.281 | 16.303 | 22.165 | 21.338 | 29.502 | 27.252 | 27.411 | 25.973 | 29.017 | 39.06 | 62.387 | 63.127 | 27.631 | 29.672 | 29.764 | 34.75 | 46.574 | 47.343 | 50.909 | 45.784 | 41.298 | 64.587 | 69.23 | 71.735 | 82.06 | 78.188 | 86.829 | 83.618 | 35.734 | 52.623 | 31.473 | 37.811 | 63.082 | 48.893 | 111.872 | 174.727 | 134.132 | 130.04 | 30.315 | 45.532 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 300 | 390 | 390 | 419 | 419 | 129 | 199 | 300 | 330 | 399 | 439 | 341 | 784.945 | 978.903 | 1,032.903 | 40 | 40 | 321.959 | 0 | 0 | 0 | 319.889 | 498.889 | 100 | 220 | 300 | 300 | 100 | 100 | 145 | 172 | 250 | 115 | 330 | 100 | 100 | 100 | 135 | 135 | 210 | 315 | 515 | 470 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 421 | 0 | 130 | 130 | 265 | 300 | 290 | 369.24 | 209.24 | 49 | 49 | 49 | 49 | 117.6 | 117.6 | 132.4 | 154.4 | 155.4 | 750.009 | 827.336 | 827.376 | 855.215 | 855.215 | 855.215 | 855.215 | 855.215 | 845.215 | 719.815 | 707.015 | 179 | 345 | 155 | 178.01 | 95 | 158.01 | 57 | 57 | 0 |
Tax Payables
| 4.762 | 9.26 | 6.658 | 16.825 | 18.034 | 21.486 | 26.861 | 35.427 | 22.549 | 36.917 | 32.941 | 27.4 | 14.073 | 12.01 | 7.886 | 4.653 | 11.613 | 15.29 | 183.242 | 273.345 | 399.773 | 463.691 | 80.207 | 58.693 | 85.495 | 82.933 | 46.406 | 53.889 | 67.174 | 75.466 | 49.425 | 56.356 | 79.095 | 141.601 | 79.522 | 65.237 | 65.632 | 65.601 | 21.144 | 12.282 | 12.745 | 17.07 | -58.737 | -57.241 | -49.878 | -35.276 | -38.433 | -23.914 | 0.777 | 5.149 | -3.391 | 11.166 | 28.063 | 31.528 | 23.522 | 23.785 | 25.465 | 41.458 | 41.489 | 48.912 | 60.574 | 57.154 | 59.843 | 71.015 | 94.694 | 110.058 | 75.577 | 80.028 | 71.389 | 56.314 | 58.59 | 75.697 | 72.052 | 64.379 | 5.403 | 6.373 | 6.617 | 6.47 | 12.007 | 12.064 | 14.534 | 16.822 | 37.215 | 35.931 | 35.818 | 35.849 | 34.468 | 34.429 | 33.136 | 34.42 | 32.444 | 35.618 | 34.564 | 32.035 | 46.314 | 32.824 | 30.164 | 27.644 | 37.132 | 23.922 | 11.677 | 2.348 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 235.566 | 102.885 | 348.586 | 367.489 | 100.306 | 95.004 | 73.099 | 25.795 | 26.076 | 0 | 329.638 | 127.042 | 167.627 | 90.389 | 156.794 | 271.83 | 372.702 | 465.636 | 542.577 | 138.802 | 124.302 | 189.746 | 190.391 | 247.756 | 231.311 | 475.504 | 1,113.05 | 1,308.437 | 1,413.256 | 1,205.659 | 1,410.742 | 1,537.643 | 1,914.52 | 1,827.866 | 1,710.519 | 800.178 | 778.812 | 773.503 | 813.361 | 806.514 | 822.381 | 863.063 | 940.551 | 896.578 | 949.599 | 1,067.634 | 1,044.876 | 1,027.321 | 1,031.216 | 1,076.659 | 1,032.022 | 1,009.201 | 1,089.833 | 1,125.605 | 617.96 | 0 | 531.045 | 710.758 | 698.137 | 751.142 | 641.83 | 566.396 | 565.435 | 569.369 | 648.452 | 491.257 | 486.837 | 468.193 | 523.518 | 634.082 | 731.382 | 161.704 | 160.544 | 144.644 | 151.673 | 111.538 | 113.929 | 93.927 | 98.291 | 119.881 | 248.473 | 224.411 | 211.675 | 187.655 | 180.745 | 161.002 | 145.311 | 19.805 | 10.224 | 123.789 | 70.309 | 54.034 | 40.947 | 36.202 | 29.669 | 38.972 | 26.87 | 0 | 3.09 | 0 |
Other Current Liabilities
| 168.454 | 176.02 | 253.297 | -6.102 | 315.842 | -3.13 | -8.779 | 262.669 | 357.514 | 261.728 | 242.883 | 261.426 | 317.615 | -3.733 | -4.227 | -0.937 | -7.882 | -10.937 | -180.285 | -270.495 | -353.329 | -419.413 | 1,519.025 | 1,611.461 | 1,729.226 | 1,577.172 | 1,889.635 | 1,486.621 | 1,456.173 | 56.764 | 1,701.245 | 1,822.985 | 1,271.585 | 1,669.381 | 1,993.614 | 2,221.164 | 246.495 | 1,947.927 | 688.881 | 1,469.755 | 1,366.099 | 487.565 | 791.315 | 902.517 | 1,649.19 | 1,573.13 | 1,652.658 | 1,940.233 | 1,581.68 | 1,723.483 | 1,667.089 | 1,564.697 | 1,453.103 | 1,333.425 | 1,468.393 | 1,567.027 | 1,531.114 | 1,001.947 | 878.173 | 915.229 | 982.521 | 1,038.568 | 1,238.199 | 1,324.994 | 1,151.591 | 593.345 | 677.195 | 702.214 | 570.623 | 562.197 | 522.845 | 562.503 | 603.351 | 775.881 | 178.941 | 176.811 | 161.226 | 168.402 | 123.843 | 126.907 | 103.45 | 105.775 | 91.366 | 220.908 | 241.218 | 229.943 | 164.969 | 157.118 | 137.849 | 120.875 | 112.761 | 100.006 | 228.415 | 177.463 | 29.354 | 494.957 | 86.027 | 14.843 | 77.504 | 17.025 | 1.263 | 6.374 | 88.501 |
Total Current Liabilities
| 190.193 | 204.613 | 282.104 | 274.4 | 348.321 | 394.915 | 404.609 | 427.048 | 394.834 | 390.173 | 291.158 | 330.223 | 365.379 | 380.173 | 452.724 | 493.865 | 509.289 | 581.221 | 728.353 | 827.318 | 710.742 | 864.579 | 2,056.075 | 2,154.381 | 2,460.864 | 2,355.404 | 2,328.253 | 2,601.603 | 2,537.075 | 2,337.594 | 1,829.102 | 1,957.715 | 1,732.021 | 1,963.098 | 2,111.67 | 2,339.605 | 2,522.245 | 2,694.7 | 1,840.421 | 1,726.137 | 1,732.012 | 1,635.944 | 1,669.62 | 1,799.955 | 1,761.813 | 1,761.413 | 1,884.957 | 2,047.387 | 1,928.525 | 1,846.265 | 1,812.764 | 1,692.467 | 1,633.045 | 1,519.514 | 1,729.378 | 1,961.311 | 2,112.364 | 1,569.304 | 934.052 | 978.902 | 1,058.23 | 1,111.155 | 1,315.323 | 1,412.313 | 1,268.45 | 1,145.74 | 782.274 | 939.494 | 799.424 | 909.484 | 910.452 | 967.259 | 1,107.03 | 1,112.627 | 260.975 | 261.856 | 246.606 | 258.622 | 300.024 | 303.914 | 301.293 | 322.781 | 325.28 | 1,071.435 | 1,173.603 | 1,164.904 | 1,136.712 | 1,124.95 | 1,113.029 | 1,094.128 | 1,036.154 | 1,033.463 | 1,014.267 | 954.324 | 317.751 | 454.756 | 383.063 | 395.224 | 343.768 | 328.998 | 100.255 | 111.254 | 88.501 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 5.643 | 5.643 | 0 | 15.458 | 22.198 | 14.964 | 14.793 | 21.422 | 21.095 | 20.769 | 20.442 | 26.194 | 26.708 | 27.221 | 31.364 | 22.875 | 22.61 | 25.478 | 0 | 0 | 300 | 300 | 300 | 300 | 470 | 470 | 570 | 600 | 339 | 239 | 217 | 217 | 236 | 126 | 102 | 452.191 | 639.581 | 0 | 2.678 | 2.678 | 2.678 | 2.678 | 214 | 214 | 250 | 250 | 340 | 390 | 390 | 340 | 520 | 440 | 440 | 450 | 300 | 250 | 75 | 250 | 835 | 735 | 735 | 735 | 935 | 600 | 550 | 500 | 996 | 796 | 746 | 596 | 731 | 731 | 645 | 600 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 40 | 115.718 | 125.4 | 123 | 23 | 23 | 23 | 90.01 | 90.01 | 0 |
Deferred Revenue Non-Current
| 1.234 | 1.234 | 1.466 | 1.466 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 1.671 | 2.518 | 2.518 | 2.518 | 2.878 | 2.878 | 2.878 | 2.518 | 2.868 | 2.518 | 2.518 | 2.518 | 2.518 | 2.518 | 2.518 | 2.518 | 3.318 | 3.318 | 3.318 | 3.318 | 0 | 0 | 0 | 4.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.823 | 44.577 | 71.797 | 72.277 | 74.081 | 71.228 | 69.887 | 76.859 | 72.868 | 74.952 | 70.936 | 68.127 | 55.888 | 52.074 | 49.402 | 48.016 | 44.025 | 40.924 | 41.551 | 40.818 | 35.489 | 37.517 | 41.511 | 42.689 | 42.793 | 41.586 | 43.63 | 85.18 | 102.232 | 99.802 | 47.362 | 55.714 | 58.332 | 48.267 | 54.665 | 65.919 | 57.761 | 53.716 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 2.678 | 2.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 78.2 | 78.2 | 78.2 | 6.678 | 6.678 | 6.678 | 4 | 9.742 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 6.678 | 2.678 | 2.678 | 366.879 | 366.879 | 368.222 | 368.222 | 639.581 | -187.39 | 0 | 639.581 | 0 | 0 | 0 | 0 | 6.682 | 6.682 | 6.682 | 6.682 | 7.158 | 7.158 | 7.158 | 7.158 | 0 | 8.021 | 8.021 | 8.021 | 18.201 | 18.201 | 18.201 | 18.201 | 226.1 | 226.1 | 226.1 | 20.8 | 20.8 | 20.8 | 20.8 | 20.8 | 20.038 | 20.038 | 22.956 | 27.219 | 19.816 | 19.816 | 19.816 | 2.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.678 | 2.678 | 2.678 | 115.718 | 115.718 | 115.718 | 115.718 | 115.718 | 0 | -122.722 | 2.771 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 106.698 |
Total Non-Current Liabilities
| 50.7 | 51.454 | 75.94 | 91.878 | 104.628 | 94.541 | 93.03 | 106.63 | 102.312 | 104.07 | 99.727 | 174.193 | 162.467 | 159.166 | 89.114 | 79.241 | 74.984 | 49.273 | 52.964 | 49.167 | 343.838 | 345.866 | 349.86 | 351.884 | 521.988 | 520.781 | 623.185 | 694.736 | 446.787 | 343.998 | 634.11 | 642.111 | 665.073 | 545.007 | 798.765 | 708.019 | 699.86 | 695.816 | 5.995 | 5.995 | 5.995 | 5.995 | 220.682 | 220.682 | 256.682 | 256.682 | 347.158 | 397.158 | 397.158 | 347.158 | 528.021 | 448.021 | 448.021 | 458.021 | 318.201 | 268.201 | 93.201 | 268.201 | 1,061.1 | 961.1 | 961.1 | 755.8 | 955.8 | 620.8 | 570.8 | 520.8 | 1,016.038 | 816.038 | 768.956 | 623.219 | 750.816 | 750.816 | 664.816 | 602.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 2.678 | 42.678 | 42.678 | 42.678 | 155.718 | 155.718 | 155.718 | 155.718 | 155.718 | 115.718 | 2.678 | 125.771 | 25.678 | 25.678 | 25.678 | 92.688 | 92.688 | 106.698 |
Total Liabilities
| 240.893 | 256.067 | 358.044 | 366.277 | 452.95 | 489.456 | 497.638 | 533.678 | 497.146 | 494.243 | 390.885 | 504.416 | 527.846 | 539.34 | 541.838 | 573.105 | 584.273 | 630.494 | 781.316 | 876.485 | 1,054.58 | 1,210.446 | 2,405.936 | 2,506.266 | 2,982.852 | 2,876.185 | 2,951.438 | 3,296.339 | 2,983.862 | 2,681.592 | 2,463.212 | 2,599.827 | 2,397.093 | 2,508.105 | 2,910.435 | 3,047.623 | 3,222.105 | 3,390.515 | 1,846.416 | 1,732.132 | 1,738.008 | 1,641.94 | 1,890.303 | 2,020.638 | 2,018.496 | 2,018.095 | 2,232.115 | 2,444.545 | 2,325.683 | 2,193.423 | 2,340.785 | 2,140.488 | 2,081.066 | 1,977.535 | 2,047.579 | 2,229.512 | 2,205.565 | 1,837.505 | 1,995.152 | 1,940.002 | 2,019.33 | 1,866.955 | 2,271.123 | 2,033.113 | 1,839.25 | 1,666.541 | 1,798.312 | 1,755.532 | 1,568.38 | 1,532.704 | 1,661.269 | 1,718.076 | 1,771.846 | 1,715.305 | 263.653 | 264.533 | 249.284 | 261.299 | 302.702 | 306.591 | 303.971 | 325.459 | 327.957 | 1,074.113 | 1,176.28 | 1,167.581 | 1,179.39 | 1,167.627 | 1,155.707 | 1,249.846 | 1,191.872 | 1,189.18 | 1,169.985 | 1,110.042 | 433.468 | 457.433 | 508.834 | 420.902 | 369.445 | 354.675 | 192.943 | 203.942 | 195.199 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 433.541 | 361.284 | 361.284 | 361.284 | 361.284 | 361.284 | 361.284 | 361.284 | 361.284 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 301.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 161.07 | 136.5 | 136.5 | 136.5 | 136.5 | 105 | 105 |
Retained Earnings
| 1,711.956 | 1,745.225 | 2,020.527 | 2,021.505 | 2,018.743 | 2,013.523 | 2,017.135 | 2,064.576 | 2,044.78 | 2,067.897 | 2,004.124 | 1,990.227 | 1,936.606 | 1,892.223 | 1,894.47 | 1,873.391 | 1,852.088 | 1,830.122 | 1,897.996 | 1,814.88 | 1,799.924 | 1,767.814 | 1,284.996 | 1,277.828 | 1,602.618 | 1,413.597 | 1,343.162 | 1,270.755 | 1,220.489 | 1,174.352 | 925.211 | 920.561 | 1,033.364 | 978.595 | 627.569 | 519.133 | 491.51 | 461.568 | 216.071 | 214.454 | 218.795 | 212.932 | 182.607 | 162.876 | 159.311 | 153.61 | 140.167 | 136.42 | 140.969 | 139.267 | 129.481 | 129.093 | 0 | 127.885 | 129.699 | 115.514 | 114.057 | 113.925 | -108.121 | -95.359 | -96.378 | 108.223 | 97.613 | 97.586 | 112.441 | 111.687 | -19.314 | -22.516 | -33.3 | -69.62 | -347.379 | -397.72 | -449.752 | -239.473 | -331.363 | -327.624 | -310.152 | -311.454 | -315.157 | -314.644 | -309.733 | -321.239 | -269.765 | -995.248 | -1,037.172 | -1,015.944 | -610.338 | -590.723 | -569.023 | -557.924 | -253.974 | -245.14 | -231.554 | -225.425 | 120.536 | 118.678 | 93.268 | 76.117 | 52.235 | 38.674 | 18.117 | 25.147 | 16.016 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 440.363 | 254.061 | 444.775 | 251.75 | 423.958 | 241.316 | 418.66 | 237.108 | 425.157 | 247.908 | 413.807 | 228.896 | 420.715 | 233.357 | 394.002 | 20.032 | 34.595 | 49.45 | 50.673 | 42.739 | 48.62 | 34.579 | 27.923 | 56.531 | 11.923 | 61.152 | 113.792 | 154.213 | 98.847 | 171.508 | 268.754 | 27.099 | 119.629 | 97.69 | 6.773 | 19.288 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 448.682 | 449.085 | 0 | 409.128 | 0 | 192.357 | 0 | 186.385 | 0 | 186.385 | 0 | 403.156 | 0 | 186.147 | 0 | 186.143 | 0 | 185.499 | 0 | 69.657 | 0 | 69.657 | 344.214 | 69.657 | 323.517 | 69.657 | 264.174 | 69.657 | 366.044 | 69.657 | 343.592 | 416.252 | 513.498 | 69.657 | 361.841 | 69.657 | 248.985 | 261.5 | 230.325 | 230.325 | 230.325 | 230.325 | 222.771 | 222.771 | 222.771 | 222.771 | 220.214 | 220.214 | 220.214 | 220.214 | 218.949 | 218.949 | 347.622 | 218.949 | 217.398 | 217.398 | 289.655 | 289.655 | 288.87 | 288.87 | 288.87 | 288.87 | 287.555 | 287.555 | 347.769 | 347.769 | 335.538 | 335.538 | 335.538 | 335.538 | 576.431 | 576.431 | 576.431 | 330.022 | 47.188 | 47.188 | 47.114 | 49.162 | 44.726 | 44.726 | 39.333 | 34.678 | 14.123 | 416.515 | 415.791 | 428.059 | 414.258 | 413.372 | 418.803 | 412.523 | 431.011 | 424.892 | 418.62 | 412.502 | 390.787 | 435.645 | 380.115 | 242.829 | 235.791 | 232.727 | 227.261 | 234.269 | 231.986 |
Total Shareholders Equity
| 2,594.179 | 2,627.851 | 2,894.431 | 2,901.464 | 2,897.058 | 2,891.171 | 2,874.634 | 2,925.818 | 2,896.98 | 2,924.931 | 2,862.822 | 2,858.062 | 2,783.953 | 2,740.807 | 2,748.725 | 2,726.431 | 2,679.631 | 2,685.965 | 2,743.949 | 2,675.689 | 2,663.831 | 2,623.788 | 2,062.751 | 2,041.542 | 2,359.676 | 2,166.411 | 2,040.877 | 2,017.699 | 2,020.073 | 2,014.364 | 1,702.344 | 1,770.355 | 1,980.403 | 1,683.98 | 1,422.951 | 1,292.576 | 1,174.036 | 1,156.609 | 879.937 | 878.321 | 882.661 | 876.798 | 838.919 | 819.188 | 815.623 | 809.921 | 793.921 | 790.175 | 794.724 | 793.022 | 781.971 | 781.583 | 781.163 | 780.374 | 780.637 | 766.453 | 764.995 | 764.863 | 542.033 | 554.795 | 553.776 | 758.377 | 746.451 | 746.425 | 761.28 | 760.526 | 617.294 | 614.092 | 603.307 | 566.988 | 530.122 | 479.781 | 427.75 | 652.119 | -123.105 | -119.366 | -101.969 | -103.27 | -109.361 | -108.848 | -109.33 | -120.916 | -94.572 | -417.663 | -460.311 | -439.124 | -35.01 | -16.282 | 10.851 | 15.668 | 338.107 | 340.822 | 348.137 | 348.147 | 672.393 | 670.535 | 634.453 | 454.378 | 424.525 | 407.575 | 381.878 | 364.416 | 353.002 |
Total Equity
| 2,615.911 | 2,649.616 | 2,914.697 | 2,921.81 | 2,917.44 | 2,911.759 | 2,930.683 | 2,982.235 | 2,952.606 | 2,976.298 | 2,912.941 | 2,911.032 | 2,824.126 | 2,782.136 | 2,792.274 | 2,771.161 | 2,725.211 | 2,732.066 | 2,796.443 | 2,728.942 | 2,722.309 | 2,681.248 | 2,114.498 | 2,091.724 | 3,221.706 | 3,051.148 | 2,100.835 | 2,075.239 | 2,079.616 | 2,072.241 | 1,763.192 | 1,828.579 | 2,036.626 | 1,738.92 | 1,479.618 | 1,345.432 | 1,221.734 | 1,201.706 | 879.937 | 878.321 | 882.661 | 876.798 | 838.919 | 819.188 | 815.623 | 809.921 | 793.921 | 790.175 | 794.724 | 793.022 | 781.971 | 781.583 | 781.163 | 780.374 | 780.637 | 766.453 | 764.995 | 764.863 | 542.033 | 554.861 | 553.846 | 758.449 | 746.53 | 746.504 | 761.363 | 760.612 | 617.393 | 614.192 | 603.407 | 567.087 | 530.221 | 479.88 | 427.849 | 652.218 | -123.105 | -119.366 | -101.969 | -103.27 | -109.361 | -108.848 | -109.33 | -120.916 | -94.572 | -417.663 | -460.311 | -439.124 | -35.01 | -16.282 | 10.851 | 15.668 | 338.107 | 340.822 | 348.137 | 348.147 | 672.393 | 670.535 | 634.453 | 454.378 | 424.525 | 407.575 | 381.878 | 364.416 | 353.002 |
Total Liabilities & Shareholders Equity
| 2,856.804 | 2,905.682 | 3,272.742 | 3,288.088 | 3,370.39 | 3,401.215 | 3,428.321 | 3,515.913 | 3,449.752 | 3,470.541 | 3,303.826 | 3,415.448 | 3,351.972 | 3,321.476 | 3,334.112 | 3,344.266 | 3,309.484 | 3,362.56 | 3,577.76 | 3,605.428 | 3,776.889 | 3,891.694 | 4,520.433 | 4,597.99 | 6,204.559 | 5,927.334 | 5,052.273 | 5,371.578 | 5,063.479 | 4,753.833 | 4,226.404 | 4,428.405 | 4,433.72 | 4,247.025 | 4,390.052 | 4,393.056 | 4,443.839 | 4,592.221 | 2,726.353 | 2,610.453 | 2,620.669 | 2,518.738 | 2,729.222 | 2,839.826 | 2,834.118 | 2,828.017 | 3,026.036 | 3,234.72 | 3,120.407 | 2,986.445 | 3,122.756 | 2,922.071 | 2,862.229 | 2,757.91 | 2,828.216 | 2,995.964 | 2,970.561 | 2,602.369 | 2,537.185 | 2,494.863 | 2,573.175 | 2,625.405 | 3,017.653 | 2,779.617 | 2,600.613 | 2,427.153 | 2,415.705 | 2,369.724 | 2,171.787 | 2,099.791 | 2,191.49 | 2,197.956 | 2,199.694 | 2,367.523 | 140.548 | 145.168 | 147.315 | 158.029 | 193.341 | 197.743 | 194.641 | 204.543 | 233.385 | 656.45 | 715.969 | 728.457 | 1,144.38 | 1,151.346 | 1,166.557 | 1,265.514 | 1,529.979 | 1,530.002 | 1,518.121 | 1,458.188 | 1,105.861 | 1,127.969 | 1,143.288 | 875.28 | 793.971 | 762.25 | 574.821 | 568.358 | 548.201 |