
Beijing Wandong Medical Technology Co., Ltd.
SSE:600055.SS
18.27 (CNY) • At close June 10, 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 | 1996 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,998.74 | 3,586.379 | 2,903.544 | 3,017.472 | 3,033.695 | 3,437.253 | 2,802.564 | 2,720.601 | 3,056.916 | 3,241.422 | 2,427.715 | 2,667.865 | 3,030.388 | 885.88 | 658.68 | 705.88 | 560.854 | 715.897 | 472.877 | 497.195 | 581.073 | 502.608 | 407.465 | 331.179 | 377.41 | 349.848 | 281.488 | 349.288 | 210.129 | 538.27 | 539.226 | 637.205 | 820.444 | 750.543 | 392.333 | 468.728 | 345.078 | 101.959 | 126.434 | 133.827 | 77.779 | 192.646 | 124.56 | 101.882 | 110.825 | 189.079 | 72.754 | 98.084 | 126.83 | 236.561 | 106.06 | 188.85 | 151.989 | 213.396 | 158.01 | 141.812 | 120.203 | 225.996 | 136.811 | 158.806 | 151.626 | 259.355 | 119.903 | 251.463 | 101.326 | 259.445 | 146.769 | 153.162 | 103.454 | 141.866 | 95.773 | 105.474 | 75.626 | 150.842 | 70.019 | 121.171 | 125.882 | 180.93 | 65.1 | 120.704 | 111.473 | 131 | 111.739 | 111.902 | 121.566 | 149.039 | 105.194 | 148.467 | 144.125 | 138.708 | 78.309 | 75.095 | 77.277 | 84.76 | 65.157 | 118.054 | 94.639 | 102.308 | 28.599 | 44.476 | 78.059 | 81.991 | 0 | 2.783 |
Short Term Investments
| 347.43 | 356.623 | 466.187 | 325.782 | 310 | 33.59 | 506.013 | 565.423 | 250.423 | 100.369 | 800 | 533.881 | 120.932 | 246.492 | 439.964 | 439.816 | 560.16 | 450.16 | 446.526 | 426.879 | 323.034 | 233.545 | -406.821 | -343.015 | -285.901 | -281.908 | -296.515 | -285.535 | -243.371 | -236.024 | -273.973 | -253.975 | -144.863 | -157.528 | -231.014 | -192.196 | -114.165 | -127.543 | -148.503 | -128.013 | -109.126 | -92.221 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -43.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.078 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,346.17 | 3,586.379 | 3,369.73 | 3,343.254 | 3,343.695 | 3,470.843 | 3,308.577 | 3,286.023 | 3,307.339 | 3,341.791 | 3,227.715 | 3,201.746 | 3,151.32 | 1,132.372 | 1,098.644 | 1,145.695 | 1,121.014 | 1,166.057 | 919.403 | 924.074 | 904.107 | 736.154 | 407.465 | 331.179 | 377.41 | 349.848 | 281.488 | 349.288 | 210.129 | 538.27 | 539.226 | 637.205 | 820.444 | 750.543 | 392.333 | 468.728 | 345.078 | 101.959 | 126.434 | 133.827 | 77.779 | 192.646 | 124.56 | 101.882 | 110.825 | 189.079 | 72.754 | 98.084 | 126.83 | 236.561 | 106.06 | 188.85 | 151.989 | 213.396 | 158.01 | 141.812 | 120.203 | 225.996 | 136.811 | 158.806 | 151.626 | 259.355 | 119.903 | 251.463 | 101.326 | 259.445 | 146.769 | 153.162 | 103.454 | 141.866 | 95.773 | 105.474 | 75.626 | 150.842 | 70.019 | 121.171 | 125.882 | 180.93 | 65.1 | 120.704 | 111.473 | 131 | 111.739 | 111.902 | 121.566 | 149.039 | 105.194 | 148.467 | 144.125 | 138.708 | 78.309 | 75.095 | 77.277 | 84.76 | 65.157 | 118.054 | 94.639 | 102.308 | 28.599 | 44.476 | 78.059 | 81.991 | 0 | 2.783 |
Net Receivables
| 535.634 | 411.481 | 441.265 | 344.489 | 303.893 | 269.849 | 312.161 | 323.816 | 364.877 | 312.834 | 245.379 | 214.84 | 194.93 | 201.946 | 141.311 | 122.911 | 145.048 | 157.329 | 174.953 | 200.091 | 206.224 | 258.534 | 266.524 | 229.954 | 295.415 | 285.822 | 359.803 | 281.231 | 320.265 | 295.181 | 336.577 | 260.609 | 190.56 | 172.731 | 224.229 | 0 | 215.804 | 238.889 | 315.383 | 292.782 | 301.399 | 332.959 | 254.733 | 293.539 | 263.709 | 266.266 | 258.288 | 273.979 | 252.701 | 265.791 | 0 | 0 | 278.647 | 263.096 | 0 | 0 | 0 | 0 | 0 | 0 | 246.427 | 203.233 | 0 | 0 | 0 | 249.063 | 0 | 0 | 305.826 | 35.388 | 217.748 | 184.807 | 156.059 | 0 | 151.773 | 0 | 137.368 | 123.967 | 185.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.63 | 2.321 | 1.392 | 1.428 | 19.626 | 0 | 0 | 0 | 0 |
Inventory
| 197.782 | 214.943 | 281.143 | 308.798 | 335.159 | 377.797 | 341.434 | 349.686 | 320.656 | 266.624 | 266.644 | 241.349 | 251.142 | 192.294 | 210.493 | 252.544 | 264.794 | 245.898 | 297.132 | 268.202 | 225.756 | 188.326 | 233.043 | 222.133 | 222.654 | 191.794 | 209.255 | 208.777 | 198 | 175.216 | 201.828 | 168.197 | 148.034 | 135.342 | 139.671 | 135.066 | 184.197 | 181.692 | 176.534 | 192.931 | 213.957 | 192.353 | 229.269 | 194.993 | 232.545 | 212.347 | 228.564 | 226.114 | 258.798 | 221.541 | 236.79 | 219.005 | 210.222 | 213.695 | 116.705 | 111.451 | 168.559 | 206.881 | 162.563 | 174.234 | 173.828 | 168.534 | 172.759 | 121.79 | 204.639 | 174.326 | 243.699 | 233.805 | 215.39 | 198.153 | 243.996 | 212.199 | 230.273 | 208.08 | 259.296 | 251.984 | 256.148 | 230.586 | 258.556 | 247.641 | 249.102 | 214.711 | 227.301 | 214.937 | 212.746 | 185.131 | 220.204 | 206.11 | 181.078 | 169.367 | 199.763 | 170.612 | 154.648 | 144.078 | 152.567 | 143.909 | 113.509 | 115.622 | 114.464 | 84.171 | 67.377 | 50.422 | 0 | 38.953 |
Other Current Assets
| 294.391 | 238.567 | 305.034 | 353.026 | 291.01 | 315.381 | 262.97 | 258.344 | 280.487 | 345.096 | 274.115 | 291.271 | 317.536 | 334.34 | 200.818 | 250.332 | 292.539 | 0 | 204.878 | 247.188 | 312.08 | 302.507 | 402.326 | 483.539 | 491.351 | 568.16 | 483.162 | 462.975 | 566.17 | 582.71 | 460.04 | 426.306 | 370.833 | 493.426 | 562.871 | 477.798 | 528.692 | 199.618 | 68.731 | 90.282 | 59.238 | 26.496 | 109.226 | 50.3 | 51.097 | 98.275 | 60.98 | 65.083 | 48.973 | 38.296 | 320.208 | 292.116 | 281.279 | 265.728 | 321.269 | 393.966 | 340.68 | 240.575 | 277.722 | 248.626 | 246.927 | 203.733 | 253.179 | 263.715 | 339.796 | 227.804 | 318.253 | 298.174 | 284.508 | 213.54 | 218.594 | 185.653 | 161.165 | 139.106 | 152.459 | 145.243 | 138.058 | 125.019 | 185.786 | 169.914 | 133.967 | 158.09 | 132.672 | 103.155 | 95.844 | 89.82 | 84.556 | 65.026 | 79.627 | 60.053 | 63.584 | 61.372 | 69.723 | 50.929 | 45.753 | 36.474 | 52.153 | 32.776 | 55.95 | 39.915 | 74.651 | 78.137 | 185.425 | 24.879 |
Total Current Assets
| 4,373.978 | 4,451.37 | 4,397.172 | 4,349.567 | 4,273.756 | 4,403.87 | 4,225.142 | 4,217.869 | 4,273.36 | 4,266.344 | 4,013.852 | 3,949.205 | 3,914.928 | 1,860.952 | 1,651.266 | 1,771.482 | 1,823.394 | 1,865.075 | 1,596.366 | 1,639.555 | 1,648.166 | 1,485.521 | 1,309.357 | 1,266.806 | 1,386.83 | 1,456.726 | 1,333.708 | 1,302.272 | 1,294.563 | 1,591.377 | 1,537.671 | 1,492.317 | 1,529.871 | 1,552.042 | 1,319.104 | 1,355.639 | 1,273.771 | 706.503 | 687.082 | 709.821 | 652.374 | 744.454 | 717.789 | 640.714 | 658.175 | 765.967 | 602.266 | 647.399 | 673.141 | 725.538 | 663.058 | 699.971 | 643.491 | 692.819 | 595.984 | 647.229 | 629.442 | 673.451 | 577.096 | 581.666 | 572.38 | 631.622 | 545.841 | 636.967 | 645.761 | 661.575 | 708.721 | 685.14 | 603.352 | 588.947 | 558.363 | 503.327 | 467.064 | 498.028 | 481.773 | 518.398 | 520.087 | 536.534 | 509.442 | 538.26 | 494.543 | 503.801 | 471.711 | 429.994 | 430.155 | 423.99 | 409.954 | 419.602 | 404.831 | 368.128 | 341.656 | 307.079 | 301.648 | 279.767 | 263.477 | 301.067 | 262.622 | 252.099 | 200.441 | 170.092 | 220.087 | 210.55 | 185.425 | 66.616 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 257.336 | 255.825 | 189.877 | 190.323 | 192.842 | 194.655 | 184.307 | 186.207 | 186.864 | 191.157 | 187.049 | 179.016 | 183.589 | 190.446 | 178.742 | 178.473 | 182.817 | 181.587 | 186.477 | 180.904 | 193.422 | 191.606 | 203.518 | 200.823 | 209.725 | 200.991 | 203.96 | 207.282 | 182.689 | 181.414 | 138.631 | 138.261 | 211.05 | 211.719 | 217.974 | 214.218 | 212.65 | 214.355 | 217.895 | 218.966 | 222.83 | 222.338 | 208.809 | 211.488 | 211.599 | 214.436 | 216.599 | 218.836 | 221.342 | 211.939 | 214.137 | 216.859 | 218.057 | 220.257 | 240.003 | 242.497 | 245.441 | 246.919 | 245.318 | 248.337 | 232.032 | 234.496 | 259.884 | 262.166 | 265.001 | 263.22 | 269.266 | 267.497 | 248.262 | 250.558 | 247.678 | 249.826 | 251.09 | 253.262 | 273.423 | 273.441 | 273.258 | 275.177 | 276.412 | 287.325 | 288.084 | 288.704 | 284.222 | 285.906 | 201.618 | 200.555 | 201.605 | 196.691 | 197.206 | 198.625 | 199.604 | 198.492 | 200.169 | 200.93 | 192.143 | 206.402 | 187.499 | 184.835 | 159.138 | 132.032 | 77.054 | 68.134 | 67.983 | 67.024 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 66.672 | 60.891 | 37.889 | 24.923 | 26.611 | 27.091 | 14.081 | 16.063 | 18.037 | 20.05 | 25.785 | 27.757 | 29.739 | 31.72 | 50.557 | 52.381 | 44.515 | 46.744 | 199.45 | 207.061 | 52.364 | 61.49 | 52.546 | 58.403 | 53.074 | 58.56 | 56.979 | 61.518 | 64.752 | 69.581 | 71.566 | 76.196 | 79.435 | 84.172 | 85.752 | 89.031 | 94.202 | 91.368 | 87.098 | 88.605 | 80.976 | 82.025 | 83.687 | 82.934 | 77.15 | 76.143 | 55.557 | 56.045 | 50.454 | 44.723 | 20.025 | 16.184 | 11.714 | 12.396 | 7.307 | 7.977 | 8.646 | 9.316 | 10.531 | 11.2 | 10.889 | 10.372 | 13.412 | 10.749 | 7.028 | 7.276 | 6.564 | 6.765 | 6.952 | 7.199 | 5.094 | 5.285 | 5.6 | 5.915 | 6.335 | 6.755 | 7.174 | 7.594 | 8.014 | 8.434 | 8.906 | 9.335 | 9.791 | 10.205 | 10.948 | 11.045 | 10.962 | 9.278 | 10.01 | 10.16 | 7.757 | 4.103 | 4.224 | 4.345 | 4.119 | 2.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 66.672 | 60.891 | 37.889 | 24.923 | 26.611 | 27.091 | 14.081 | 16.063 | 18.037 | 20.05 | 25.785 | 27.757 | 29.739 | 31.72 | 50.557 | 52.381 | 44.515 | 46.744 | 199.45 | 207.061 | 52.364 | 61.49 | 52.546 | 58.403 | 53.074 | 58.56 | 56.979 | 61.518 | 64.752 | 69.581 | 71.566 | 76.196 | 79.435 | 84.172 | 85.752 | 89.031 | 94.202 | 91.368 | 87.098 | 88.605 | 80.976 | 82.025 | 83.687 | 82.934 | 77.15 | 76.143 | 55.557 | 56.045 | 50.454 | 44.723 | 20.025 | 16.184 | 11.714 | 12.396 | 7.307 | 7.977 | 8.646 | 9.316 | 10.531 | 11.2 | 10.889 | 10.372 | 13.412 | 10.749 | 7.028 | 7.276 | 6.564 | 6.765 | 6.952 | 7.199 | 5.094 | 5.285 | 5.6 | 5.915 | 6.335 | 6.755 | 7.174 | 7.594 | 8.014 | 8.434 | 8.906 | 9.335 | 9.791 | 10.205 | 10.948 | 11.045 | 10.962 | 9.278 | 10.01 | 10.16 | 7.757 | 4.103 | 4.224 | 4.345 | 4.119 | 2.095 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 9.144 | 0 | -106.286 | 594.823 | 51.205 | 633.649 | -178.665 | -238.025 | 77.193 | 227.503 | -473.981 | -207.925 | 204.925 | 79.306 | -109.304 | -169.243 | -289.797 | -180.125 | -147.688 | -131.041 | -27.626 | 10.798 | 650.537 | 586.734 | 529.448 | 525.501 | 545.153 | 534.324 | 491.883 | 273.519 | 288.53 | 268.612 | 159.691 | 172.539 | 245.949 | 207.229 | 129.319 | 142.956 | 167.789 | 147.634 | 129.165 | 112.506 | 15.782 | 15.726 | 15.554 | 15.636 | 16.559 | 16.426 | 21.583 | 22.521 | 22.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.308 | 0 | 0 | 0 | 0 | 0 | 0 | 18.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.796 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.323 | 74.323 | 70.663 | 70.663 | 71.698 | 71.634 | 75.258 | 75.258 | 77.58 | 77.58 | 62.258 | 62.258 | 62.343 | 62.343 | 56.654 | 56.654 | 56.654 | 56.654 | 47.446 | 47.446 | 47.446 | 47.446 | 43.044 | 43.044 | 43.044 | 43.044 | 32.989 | 32.989 | 33.354 | 33.354 | 26.202 | 26.202 | 26.202 | 26.202 | 23.092 | 23.118 | 22.196 | 23.118 | 20.715 | 20.715 | 20.715 | 20.715 | 17.641 | 17.641 | 17.641 | 17.641 | 10.615 | 10.615 | 10.615 | 10.615 | 8.453 | 8.453 | 8.304 | 8.304 | 12.66 | 12.66 | 12.347 | 12.66 | 8.482 | 8.534 | 8.548 | 8.604 | 7.903 | 8.144 | 8.256 | 8.256 | 4.565 | 4.541 | 4.61 | 4.696 | 3.835 | 3.835 | 3.835 | 3.796 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 615.546 | 628.084 | 744.541 | 64.64 | 670.073 | 65.426 | 956.129 | 1,005.589 | 637.746 | 479.965 | 1,299.171 | 1,001.472 | 584.99 | 651.212 | 985.752 | 955.403 | 1,040.076 | 889.824 | 884.068 | 823.213 | 846.993 | 769.405 | 154.438 | 154.438 | 154.438 | 154.571 | 155.689 | 170.682 | 169.431 | 172.497 | 153.996 | 153.996 | 153.996 | 156.449 | 149.511 | 149.511 | 149.511 | 152.008 | 149.511 | 149.511 | 149.511 | 44.85 | 123.643 | 108.994 | 98.583 | 53.227 | 105.854 | 100.569 | 76.815 | 75.098 | 77.253 | 99.333 | 82.211 | 80.512 | 121.682 | 61.92 | 66.083 | 66.317 | 4.2 | 62.989 | 83.105 | 85.299 | 73.232 | 75.829 | 78.374 | 62.901 | 36.795 | 37.288 | 36.983 | 37.025 | 36.772 | 36.629 | 36.728 | 36.366 | 35.902 | 36.068 | 36.029 | 36.14 | 47.756 | 36.303 | 36.544 | 34.888 | 30.008 | 26.984 | 28.162 | 27.11 | 17.892 | 17.281 | 18.55 | 18.331 | 17.449 | 16.054 | 17.168 | 17.242 | 16.45 | 17.112 | 15.959 | 14.951 | 12.297 | 10.284 | 10.148 | 10 | 0 | 0 |
Total Non-Current Assets
| 1,023.02 | 1,019.123 | 936.683 | 945.371 | 1,012.429 | 992.455 | 1,051.11 | 1,045.092 | 997.42 | 996.255 | 1,100.283 | 1,062.579 | 1,065.585 | 1,015.028 | 1,162.401 | 1,073.669 | 1,034.265 | 994.683 | 1,169.753 | 1,127.583 | 1,112.598 | 1,080.744 | 1,104.082 | 1,043.441 | 989.729 | 982.667 | 994.77 | 1,006.795 | 942.109 | 730.364 | 678.925 | 663.269 | 630.374 | 651.081 | 722.278 | 683.108 | 607.879 | 623.806 | 643.008 | 625.432 | 603.198 | 482.434 | 449.561 | 436.783 | 420.527 | 377.083 | 405.185 | 402.491 | 380.808 | 364.896 | 342.822 | 340.829 | 320.286 | 321.469 | 381.653 | 325.053 | 332.518 | 335.211 | 329.838 | 331.06 | 334.574 | 338.772 | 354.431 | 356.889 | 358.659 | 359.934 | 317.19 | 316.092 | 296.807 | 299.479 | 293.378 | 295.574 | 297.253 | 295.543 | 315.66 | 316.264 | 316.461 | 318.911 | 332.182 | 332.063 | 333.534 | 332.927 | 324.021 | 323.095 | 240.727 | 238.71 | 230.459 | 223.25 | 225.766 | 227.116 | 224.832 | 218.649 | 221.561 | 222.517 | 212.711 | 225.609 | 203.459 | 199.786 | 171.435 | 142.316 | 87.202 | 78.134 | 67.983 | 67.024 |
Total Assets
| 5,396.997 | 5,470.493 | 5,333.856 | 5,294.938 | 5,286.185 | 5,396.326 | 5,276.252 | 5,262.962 | 5,270.78 | 5,262.599 | 5,114.135 | 5,011.785 | 4,980.513 | 2,875.98 | 2,813.666 | 2,845.151 | 2,857.659 | 2,859.758 | 2,766.119 | 2,767.138 | 2,760.764 | 2,566.265 | 2,413.439 | 2,310.247 | 2,376.559 | 2,439.393 | 2,328.477 | 2,309.067 | 2,236.672 | 2,321.741 | 2,216.597 | 2,155.586 | 2,160.245 | 2,203.123 | 2,041.383 | 2,038.746 | 1,881.649 | 1,330.308 | 1,330.091 | 1,335.253 | 1,255.571 | 1,226.888 | 1,167.349 | 1,077.497 | 1,078.702 | 1,143.05 | 1,007.451 | 1,049.89 | 1,053.949 | 1,090.434 | 1,005.879 | 1,040.8 | 963.777 | 1,014.288 | 977.637 | 972.283 | 961.96 | 1,008.663 | 906.934 | 912.726 | 906.954 | 970.394 | 900.272 | 993.856 | 1,004.42 | 1,021.509 | 1,025.911 | 1,001.232 | 900.159 | 888.425 | 851.742 | 798.9 | 764.317 | 793.572 | 797.433 | 834.662 | 836.549 | 855.446 | 841.624 | 870.323 | 828.077 | 836.728 | 795.732 | 753.089 | 670.883 | 662.7 | 640.413 | 642.852 | 630.597 | 595.244 | 566.488 | 525.728 | 523.209 | 502.284 | 476.188 | 526.676 | 466.081 | 451.885 | 371.877 | 312.408 | 307.289 | 288.685 | 253.409 | 133.64 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 189.726 | 136.247 | 109.559 | 238.364 | 194.899 | 274.008 | 288.963 | 249.45 | 296.874 | 288.852 | 265.179 | 205.548 | 204.457 | 166.289 | 174.712 | 163.265 | 174.428 | 186.412 | 188.781 | 191.861 | 187.322 | 214.474 | 167.88 | 152.24 | 174.426 | 218.515 | 179.895 | 188.593 | 167.044 | 231.456 | 203.042 | 94.34 | 149.177 | 172.923 | 156.431 | 88.773 | 137.71 | 178.569 | 152.151 | 167.47 | 147.737 | 198.292 | 164.277 | 150.853 | 146.77 | 185.351 | 131.555 | 166.654 | 162.958 | 272.978 | 148.191 | 133.909 | 123.868 | 181.489 | 130.914 | 110.203 | 123.248 | 201.834 | 143.313 | 154.718 | 168.303 | 200.384 | 153.904 | 155.45 | 167.808 | 162.459 | 128.95 | 132.738 | 119.453 | 129.444 | 124.79 | 96.187 | 96.296 | 114.101 | 117.111 | 126.176 | 118.727 | 108.873 | 140.817 | 115.824 | 106.659 | 100.308 | 125.112 | 108.479 | 71.245 | 56.431 | 75.306 | 80.75 | 68.025 | 42.677 | 54.167 | 43.784 | 44.719 | 29.535 | 27.195 | 31.152 | 41.416 | 16.009 | 11.321 | 6.138 | 3.997 | 4.564 | 0 | 2.042 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.338 | 70 | 139.744 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 220 | 259.5 | 239.5 | 239.5 | 180 | 170 | 90 | 120 | 120 | 80 | 100 | 120 | 133.5 | 146 | 186 | 136 | 136 | 126 | 126 | 109.4 | 107.9 | 117.9 | 117.9 | 104.5 | 115.5 | 172 | 248 | 238 | 268 | 338 | 318 | 242.8 | 212.8 | 212 | 182 | 156 | 160.7 | 153.817 | 196.862 | 204.068 | 204.28 | 207.544 | 197.759 | 196.019 | 194.019 | 127.106 | 118.36 | 102 | 102 | 102.5 | 102 | 102 | 102 | 101.66 | 95.579 | 93.66 | 73.66 | 80.36 | 79.36 | 49.66 | 46.16 | 78.96 | 20 | 65.6 | 45.6 | 0 | 57.6 |
Tax Payables
| 15.95 | 31.159 | 25.115 | 6.558 | 2.835 | 1.36 | 12.458 | 5.952 | 6.631 | 34.017 | 10.042 | 5.14 | 1.57 | 21.821 | 9.044 | 12.606 | 17.235 | 47.066 | 12.318 | 7.231 | 22.895 | 20.933 | 16.146 | 9.002 | 5.511 | 34.098 | 12.084 | 9.819 | 9.871 | 29.057 | 10.966 | 20.299 | 6.892 | 32.51 | 9.504 | 13.982 | 12.471 | 19.391 | 7.09 | 8.11 | 6.762 | 15.25 | 8.018 | 14.292 | 12.923 | 19.878 | 9.157 | 14.469 | 8.648 | 13.642 | 6.945 | 10.787 | 0.225 | -0.695 | 8.891 | 14.461 | 9.785 | 22.505 | 11.218 | 12.539 | 8.467 | 14.452 | 2.269 | 25.231 | 8.587 | 21.45 | 4.091 | 5.853 | 4.266 | 13.055 | 1.118 | 12.648 | 1.053 | 16.792 | 4.803 | 7.752 | 2.499 | 11.892 | 0.747 | 8.022 | 0.245 | 15.108 | 4.106 | 12.141 | 3.262 | 18.222 | 2.431 | 6.052 | 7.451 | 18.33 | 2.15 | 2.495 | -1.895 | 11.221 | 3.896 | 10.124 | 2.435 | 7.667 | 7.538 | 7.547 | 3.775 | 6.043 | 0 | 0.517 |
Deferred Revenue
| 0 | 0 | 0 | 82.229 | 161.39 | 129.522 | 157.962 | 153.986 | 81.019 | 66.868 | 54.955 | 0 | 0 | 132.326 | 73.879 | 174.068 | 204.943 | 247.009 | 165.717 | 153.579 | 99.212 | 86.401 | 0 | 0 | 0 | -3.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.422 | 102.306 | 120.458 | 77.377 | 84.303 | 111.195 | 92.528 | 90.968 | 82.2 | 85.674 | 86.528 | 70.026 | 49.412 | 46.125 | 53.864 | 43.765 | 41.854 | 48.948 | 71.159 | 43.069 | 49.804 | 41.07 | 47.586 | 38.394 | 45.94 | 36.293 | 56.467 | 48.428 | 62.417 | 41.155 | 35.95 | 30.637 | 44.315 | 21.768 | 37.042 | 28.453 | 42.076 | 37.272 | 43.5 | 30.355 | 34.301 | 24.559 | 32.986 | 23.28 | 34.157 | 29.168 | 37.623 | 29.603 | 39.587 | 23.096 | 25.71 | 35.61 | 45.479 | 23.876 | 12.368 | 17.158 | 30.187 | 10.843 | 40.662 | 12.447 | 31.397 | 16.52 | 27.602 | 6.78 | 12.699 | 0 | 2.093 |
Other Current Liabilities
| 233.683 | 367.349 | 299.492 | 181.435 | 83.615 | 120.653 | 164.723 | 150.552 | 86.06 | 102.339 | 137.28 | 151.555 | 140.908 | 90.493 | 75.244 | 83.42 | 199.31 | -32.997 | -11.477 | 79.521 | 169.526 | 119.375 | 121.934 | 125.451 | 141.831 | 134.18 | 124.464 | 119.705 | 130.459 | 132.749 | 115.93 | 185.622 | 116.791 | 103.104 | 114.867 | 185.207 | 120.666 | 158.945 | 50.994 | 154.814 | 115.46 | 115.732 | 40.549 | 31.234 | 122.984 | 34.042 | 34.759 | 105.924 | 101.145 | 5.906 | 65.102 | 71.734 | 83.613 | 71.626 | 87.312 | 107.882 | 103.939 | 69.222 | 54.409 | 54.005 | 49.672 | 69.602 | 53.079 | 50.267 | 71.509 | 55.77 | 52.795 | 45.327 | 38.898 | 41.387 | 36.581 | 35.185 | 38.129 | 36.417 | 71.087 | 58.252 | 68.368 | 85.854 | 40.178 | 79.249 | 32.453 | 30.005 | 60.755 | 33.527 | 35.537 | 30.157 | 30.924 | 32.108 | 36.338 | 38.153 | 27.389 | 14.501 | 23.699 | 27.545 | 17.49 | 56.368 | 26.102 | 41.274 | 13.032 | 28.341 | 6.987 | 25.303 | 53.607 | 8.084 |
Total Current Liabilities
| 439.359 | 534.755 | 434.166 | 426.357 | 382.873 | 525.543 | 466.143 | 494.034 | 470.584 | 492.077 | 412.501 | 362.243 | 346.935 | 328.35 | 332.879 | 346.639 | 390.973 | 447.828 | 425.34 | 476.309 | 499.743 | 354.782 | 305.96 | 286.694 | 321.768 | 386.793 | 316.443 | 318.116 | 307.375 | 393.262 | 329.938 | 300.261 | 272.86 | 308.537 | 280.802 | 287.962 | 270.847 | 576.905 | 572.041 | 569.894 | 509.459 | 509.274 | 494.04 | 378.907 | 402.677 | 446.149 | 341.145 | 387.048 | 392.752 | 426.026 | 366.238 | 402.43 | 343.706 | 388.42 | 353.117 | 358.545 | 346.372 | 401.461 | 326.84 | 339.162 | 330.942 | 399.939 | 381.253 | 478.948 | 485.905 | 507.68 | 523.836 | 501.918 | 405.417 | 396.687 | 374.49 | 326.02 | 291.479 | 328.01 | 346.817 | 389.043 | 393.661 | 410.899 | 389.285 | 400.855 | 335.376 | 339.44 | 317.08 | 272.508 | 212.044 | 206.81 | 211.161 | 220.91 | 213.813 | 201.161 | 185.366 | 156.359 | 160.183 | 141.961 | 128.941 | 177.004 | 119.613 | 111.111 | 110.851 | 62.027 | 80.358 | 81.509 | 53.607 | 68.243 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 15.403 | 14.326 | 11.521 | 11.187 | 11.4 | 11.187 | 15.596 | 15.596 | 15.664 | 15.664 | 21.956 | 13.598 | 14.065 | 14.065 | 3.156 | 3.838 | 3.838 | 0 | 0 | 0.338 | 0.455 | 0.455 | -11.913 | -11.913 | -11.913 | 4.2 | 4.2 | -11.085 | 4.2 | 4.2 | 4.2 | 4.2 | -14.681 | 4.2 | 4.2 | 4.2 | 4.2 | 11.7 | 4.2 | 50.139 | 4.2 | 4.2 | 5.606 | 4.2 | 5.881 | 4.2 | 15.665 | 11.7 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 4.2 | 8.9 | 13.49 | 18.08 | 34.67 | 41.26 | 47.85 | 54.44 | 24.2 | 24.2 | 25 | 25 | 25 | 5 | 6.819 | 5.4 | 5.4 | 5.4 | 7.169 | 7.569 | 8.419 | 8.419 | 9.169 | 15 | 0 | 0 | 0 | 12 |
Deferred Revenue Non-Current
| 7.964 | 19.59 | 20.547 | 20.547 | 18.625 | 20.547 | 20.237 | 25.237 | 26.637 | 26.637 | 25.563 | 25.563 | 25.563 | 12.283 | 13.189 | 13.189 | 13.189 | 13.189 | 13.673 | 7.951 | 7.351 | 7.351 | 10.548 | 10.548 | 10.548 | 10.548 | 19.624 | 5.724 | 3.024 | 3.024 | 2.231 | 2.231 | 2.231 | 2.231 | 2.926 | 2.926 | 2.926 | 2.926 | 4.122 | 4.122 | 4.122 | 4.122 | 0 | 0 | 0 | 5.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.5 | 7.5 | 7.5 | 7.5 | 7.8 | 7.8 | 6.8 | -0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0.17 | 0.17 | 0.17 | 0.17 | 0.349 | 0.349 | 0.397 | 0.397 | 0.233 | 0.233 | 0.917 | 0.917 | 0.549 | 0.549 | 0.549 | 0.549 | 0.304 | 0.304 | 0.23 | 0.23 | 16.113 | 16.113 | 16.113 | 16.113 | 15.285 | 15.285 | 15.285 | 15.285 | 18.881 | 18.881 | 18.881 | 26.381 | 30.421 | 30.543 | 30.706 | 30.866 | 51.721 | 64.276 | 76.64 | 26.786 | 0 | 0 | 0 | 7.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.021 | 0.021 | 0.021 | 0.021 | 0.066 | 0.066 | 0.066 | 0.021 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.772 | 23.833 | 18.28 | 18.3 | 18.319 | 18.254 | 17.207 | 17.207 | 17.207 | 17.207 | 17.307 | 42.87 | 17.307 | 29.59 | 19.643 | 18.528 | 20.536 | 31.869 | 33.448 | 19.775 | 19.775 | 19.775 | 4.2 | 4.2 | 4.2 | 14.748 | 19.485 | 4.2 | 4.2 | 7.224 | 4.2 | 6.431 | 4.2 | 4.2 | 7.126 | 37.669 | 7.126 | -0.374 | 8.322 | -37.617 | 8.322 | 8.322 | 18.345 | 19.39 | 11.845 | 10.759 | 2 | 3.965 | 14.465 | 15.5 | 0 | 3 | 3 | 10.5 | 18.435 | 15.435 | 15.435 | 15.435 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | 4.5 | 4.5 | 4.5 | 4.5 | 4.2 | 4.2 | 4.2 | 10.979 | 11 | 9.5 | 7.5 | 7.5 | 7.5 | 7.894 | 8.249 | 8.249 | 6.575 | 6.575 | 8.134 | 8.149 | 1.729 | 1.759 | 2.419 | 2.481 | 2.11 | 1.66 | 1.66 | 1.66 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 0 |
Total Non-Current Liabilities
| 45.139 | 57.749 | 50.184 | 29.656 | 48.514 | 29.611 | 53.389 | 58.389 | 59.905 | 59.905 | 65.059 | 56.701 | 57.853 | 44.573 | 36.537 | 36.103 | 38.112 | 32.418 | 33.752 | 28.368 | 27.811 | 27.811 | 35.061 | 35.061 | 35.061 | 35.061 | 43.309 | 29.409 | 26.709 | 26.709 | 29.512 | 29.512 | 29.512 | 37.012 | 41.747 | 41.869 | 42.032 | 42.192 | 64.243 | 76.798 | 89.162 | 39.308 | 23.95 | 23.59 | 17.726 | 22.859 | 17.665 | 15.665 | 18.665 | 19.7 | 4.2 | 7.2 | 7.2 | 14.7 | 22.635 | 19.635 | 19.635 | 19.635 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 11.7 | 16.221 | 16.221 | 16.221 | 16.221 | 16.266 | 16.266 | 15.266 | 15.2 | 15.2 | 13.7 | 11.7 | 16.4 | 20.99 | 25.974 | 42.919 | 49.509 | 54.425 | 61.015 | 32.334 | 32.349 | 26.729 | 26.759 | 27.419 | 7.481 | 8.929 | 7.06 | 7.06 | 7.06 | 7.169 | 7.569 | 8.419 | 8.419 | 9.169 | 15 | 0 | 0 | 12 | 12 |
Total Liabilities
| 484.498 | 592.504 | 484.35 | 456.014 | 431.387 | 555.154 | 519.532 | 552.423 | 530.489 | 551.981 | 477.56 | 418.944 | 404.788 | 372.923 | 369.416 | 382.743 | 429.085 | 480.246 | 459.092 | 504.676 | 527.554 | 382.593 | 341.02 | 321.754 | 356.829 | 421.854 | 359.753 | 347.525 | 334.084 | 419.971 | 359.45 | 329.773 | 302.372 | 345.549 | 322.549 | 329.831 | 312.88 | 619.097 | 636.284 | 646.692 | 598.621 | 548.582 | 517.99 | 402.497 | 420.403 | 469.008 | 358.81 | 402.713 | 411.417 | 445.726 | 370.438 | 409.63 | 350.906 | 403.12 | 375.752 | 378.18 | 366.008 | 421.096 | 338.54 | 350.862 | 342.642 | 411.639 | 392.953 | 490.648 | 497.605 | 519.38 | 540.057 | 518.138 | 421.638 | 412.907 | 390.756 | 342.286 | 306.745 | 343.21 | 362.017 | 402.743 | 405.361 | 427.299 | 410.275 | 426.829 | 378.295 | 388.949 | 371.505 | 333.523 | 244.378 | 239.16 | 237.89 | 247.668 | 241.232 | 208.642 | 194.295 | 163.419 | 167.243 | 149.021 | 136.11 | 184.573 | 128.032 | 119.53 | 120.02 | 77.027 | 80.358 | 81.509 | 65.607 | 80.243 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.491 | 1.429 | 1.429 | 1.429 | 1.429 | 5.252 | 5.252 | 5.252 | 5.252 | 0 | 0 | 0 | 0 | 0.132 | 0.132 | 0.132 | 0.132 | 1.033 | 1.033 | 1.033 | 1.033 | 0.148 | 0.148 | 0.148 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 703.061 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 540.816 | 386.297 | 386.297 | 386.297 | 386.297 | 241.436 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 216.45 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 144.3 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 111 | 100 | 100 | 100 | 50 | 50 | 35 |
Retained Earnings
| 1,093.371 | 1,058.319 | 1,032.199 | 1,001.207 | 1,041.121 | 1,007.863 | 956.218 | 912.075 | 950.84 | 920.402 | 864.001 | 820.188 | 855.815 | 831.183 | 790.876 | 823.439 | 789.225 | 740.414 | 692.599 | 649.753 | 622.053 | 571.352 | 517.909 | 471.152 | 486.479 | 480.764 | 433.097 | 414.289 | 375.314 | 371.738 | 339.203 | 306.366 | 336.363 | 334.019 | 316.989 | 304.345 | 275.235 | 284.147 | 274.147 | 268.944 | 237.665 | 257.482 | 234.396 | 259.838 | 245.087 | 259.751 | 238.402 | 237.06 | 232.205 | 230.711 | 226.18 | 222.069 | 204.197 | 202.116 | 195.144 | 186.092 | 189.335 | 179.241 | 160.92 | 154.952 | 158.085 | 151.894 | 107.409 | 103.64 | 107.384 | 102.583 | 90.426 | 87.702 | 112.71 | 109.113 | 97.73 | 93.57 | 94.322 | 87.539 | 74.84 | 71.521 | 71.348 | 68.123 | 74.785 | 69.889 | 74.449 | 71.398 | 60.225 | 56.291 | 73.447 | 70.751 | 59.048 | 54.419 | 47.685 | 44.876 | 40.59 | 38.32 | 32.316 | 29.658 | 22.977 | 22.568 | 25.986 | 20.107 | 36.949 | 22.492 | 21.038 | 24.383 | 8.884 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 3,004.201 | 244.682 | 3,000.549 | 241.029 | 2,988.587 | 229.068 | 2,981.941 | 222.421 | 2,961.299 | 201.779 | 2,958.998 | 199.499 | 1,052.53 | 177.072 | 1,052.53 | -1.491 | -1.429 | -1.429 | -1.429 | -1.429 | -5.252 | -5.252 | -5.252 | -5.252 | 0.907 | 0.907 | 0.907 | 0.907 | -0.132 | -0.132 | -0.132 | -0.132 | -1.033 | -1.033 | -1.033 | -1.033 | -0.148 | -0.148 | -0.148 | -0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,006.167 | 3,006.167 | 0 | 3,007.264 | 0 | 2,759.52 | 0 | 2,990.298 | 0 | 2,983.652 | 0 | 2,759.52 | 2,908.055 | 824.515 | -50.944 | 1,003.077 | 1,001.587 | 470.695 | -52.373 | 821.657 | 978.265 | 978.265 | 944.459 | 783.082 | 945.341 | 952.072 | 931.835 | 814.48 | 931.835 | 814.48 | 917.475 | 917.475 | 1,071.994 | 1,071.994 | 1,006.315 | 1,006.315 | 1,039.278 | 196.901 | 193.695 | 113.139 | 113.139 | 113.139 | 189.357 | 189.357 | 189.357 | 189.357 | 185.596 | 185.596 | 186.38 | 214.328 | 185.546 | 185.546 | 185.546 | 185.546 | 183.773 | 183.883 | 182.432 | 183.883 | 182.432 | 182.432 | 182.432 | 182.432 | 176.13 | 176.13 | 176.13 | 176.13 | 173.191 | 173.191 | 216.481 | 216.481 | 213.992 | 213.992 | 213.992 | 217.16 | 211.018 | 211.018 | 210.718 | 210.718 | 207.832 | 207.832 | 207.674 | 215.832 | 199.717 | 199.717 | 221.917 | 221.917 | 212.666 | 211.491 | 210.831 | 210.831 | 203.467 | 203.467 | 203.418 | 203.418 | 197.089 | 207.288 | 192.543 | 192.863 | 106.47 | 120.498 | 97.792 | 132.792 | 128.918 | 18.396 |
Total Shareholders Equity
| 4,802.599 | 4,767.547 | 4,739.461 | 4,708.47 | 4,744.731 | 4,711.474 | 4,647.866 | 4,603.724 | 4,635.842 | 4,605.404 | 4,528.361 | 4,484.548 | 4,466.931 | 2,396.012 | 2,333.279 | 2,365.842 | 2,331.628 | 2,282.816 | 2,210.251 | 2,167.406 | 2,139.706 | 2,089.005 | 1,997.933 | 1,934.016 | 1,967.385 | 1,964.523 | 1,905.748 | 1,886.94 | 1,847.965 | 1,844.389 | 1,797.362 | 1,764.525 | 1,794.522 | 1,792.178 | 1,708.569 | 1,695.925 | 1,556.981 | 698.531 | 684.44 | 679.237 | 647.958 | 667.776 | 640.203 | 665.645 | 650.895 | 665.558 | 640.448 | 639.106 | 635.036 | 636.369 | 628.177 | 624.065 | 606.194 | 604.112 | 595.367 | 586.424 | 588.217 | 579.574 | 559.801 | 553.834 | 556.967 | 550.775 | 499.989 | 496.219 | 499.964 | 495.163 | 480.067 | 477.344 | 473.491 | 469.894 | 456.023 | 451.862 | 452.614 | 445.193 | 430.159 | 426.839 | 426.367 | 423.141 | 426.917 | 422.021 | 426.423 | 423.531 | 404.242 | 400.308 | 406.364 | 403.668 | 382.715 | 376.91 | 369.516 | 366.707 | 355.056 | 352.786 | 346.733 | 344.075 | 331.066 | 333.238 | 329.528 | 323.97 | 243.419 | 227.329 | 218.83 | 207.175 | 187.802 | 53.396 |
Total Equity
| 4,912.499 | 4,877.989 | 4,849.505 | 4,818.377 | 4,854.798 | 4,820.625 | 4,756.72 | 4,710.539 | 4,740.291 | 4,710.618 | 4,636.575 | 4,592.84 | 4,575.725 | 2,503.057 | 2,444.25 | 2,462.409 | 2,428.574 | 2,379.513 | 2,307.027 | 2,262.462 | 2,233.21 | 2,183.672 | 2,072.418 | 1,988.492 | 2,019.73 | 2,017.539 | 1,968.725 | 1,961.542 | 1,902.589 | 1,901.77 | 1,857.147 | 1,825.813 | 1,857.872 | 1,857.574 | 1,718.834 | 1,708.915 | 1,568.77 | 711.211 | 693.807 | 688.561 | 656.95 | 678.306 | 649.359 | 675 | 658.299 | 674.041 | 648.641 | 647.177 | 642.532 | 644.708 | 635.441 | 631.17 | 612.871 | 611.168 | 601.885 | 594.102 | 595.952 | 587.567 | 568.394 | 561.865 | 564.312 | 558.755 | 507.319 | 503.208 | 506.816 | 502.13 | 485.854 | 483.094 | 478.521 | 475.518 | 460.986 | 456.614 | 457.572 | 450.362 | 435.416 | 431.919 | 431.187 | 428.146 | 431.349 | 443.494 | 449.782 | 447.779 | 424.227 | 419.566 | 426.505 | 423.541 | 402.523 | 395.184 | 389.365 | 386.602 | 372.193 | 362.308 | 355.966 | 353.263 | 340.078 | 342.104 | 338.049 | 332.355 | 251.856 | 235.382 | 226.93 | 207.175 | 187.802 | 53.396 |
Total Liabilities & Shareholders Equity
| 5,396.997 | 5,470.493 | 5,333.856 | 5,294.938 | 5,286.185 | 5,396.326 | 5,276.252 | 5,262.962 | 5,270.78 | 5,262.599 | 5,114.135 | 5,011.785 | 4,980.513 | 2,875.98 | 2,813.666 | 2,845.151 | 2,857.659 | 2,859.758 | 2,766.119 | 2,767.138 | 2,760.764 | 2,566.265 | 2,413.439 | 2,310.247 | 2,376.559 | 2,439.393 | 2,328.477 | 2,309.067 | 2,236.672 | 2,321.741 | 2,216.597 | 2,155.586 | 2,160.245 | 2,203.123 | 2,041.383 | 2,038.746 | 1,881.649 | 1,330.308 | 1,330.091 | 1,335.253 | 1,255.571 | 1,226.888 | 1,167.349 | 1,077.497 | 1,078.702 | 1,143.05 | 1,007.451 | 1,049.89 | 1,053.949 | 1,090.434 | 1,005.879 | 1,040.8 | 963.777 | 1,014.288 | 977.637 | 972.283 | 961.96 | 1,008.663 | 906.934 | 912.726 | 906.954 | 970.394 | 900.272 | 993.856 | 1,004.42 | 1,021.509 | 1,025.911 | 1,001.232 | 900.159 | 888.425 | 851.742 | 798.9 | 764.317 | 793.572 | 797.433 | 834.662 | 836.549 | 855.446 | 841.624 | 870.323 | 828.077 | 836.728 | 795.732 | 753.089 | 670.883 | 662.7 | 640.413 | 642.852 | 630.597 | 595.244 | 566.488 | 525.728 | 523.209 | 502.284 | 476.188 | 526.676 | 466.081 | 451.885 | 371.877 | 312.408 | 307.289 | 288.685 | 253.409 | 133.64 |