
Sichuan Mingxing Electric Power Co., Ltd.
SSE:600101.SS
10.28 (CNY) • At close August 5, 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
| 923.738 | 886.556 | 1,045.75 | 895.128 | 968.052 | 861.89 | 997.837 | 932.985 | 943.115 | 863.933 | 992.115 | 932.032 | 956.262 | 884.304 | 912.195 | 818.893 | 796.476 | 814.737 | 823.972 | 750.539 | 708.391 | 709.748 | 740.194 | 702.348 | 703.292 | 494.142 | 666.407 | 607.306 | 563.902 | 492.087 | 428.376 | 288.738 | 273.015 | 247.46 | 305.544 | 254.598 | 225.461 | 213.403 | 263.507 | 232.005 | 233.758 | 248.911 | 317.142 | 270.317 | 287.309 | 285.252 | 380.818 | 316.554 | 139.464 | 189.338 | 201.437 | 153.902 | 151.082 | 135.556 | 158.593 | 175.138 | 105.608 | 138.071 | 164.994 | 134.148 | 45.853 | 110.289 | 99.105 | 72.878 | 82.461 | 59.873 | 110.196 | 146.573 | 114.493 | 124.798 | 315.046 | 353.599 | 298.444 | 152.35 | 113.648 | 123.677 | 152.087 | 205.166 | 386.395 | 349.507 | 312.185 | 278.783 | 396.468 | 733.878 | 310.102 | 293.598 | 178.258 | 165.01 | 188.464 | 231.794 | 251.72 | 269.966 | 241.949 | 247.569 | 85.227 | 107.507 | 124.183 | 136.813 | 113.733 | 52.462 | 27.387 | 33.124 | 0 | 25.131 |
Short Term Investments
| 207.908 | 204.391 | 196.204 | 1,936.104 | 0 | -10.073 | -10.165 | -16.305 | -9.388 | -20.472 | -9.556 | 228.738 | 224.448 | -9.814 | -9.898 | -9.982 | -10.066 | -10.149 | 2,025.768 | 0 | 0 | 0 | 0 | -7.898 | 0 | 0 | 0 | 0 | 0 | 202.866 | 0 | 0 | 0 | 0 | -0.007 | 0 | 0 | -0 | -1.86 | -0.241 | 0 | 0 | -0.363 | -0.343 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 214.943 | 0 | 242.973 | 230.651 | -0.535 | 242.979 | 234.439 | -5.453 | 224.032 | -5.648 | 211.011 | 208.402 | -11.16 | 206.496 | 201.94 | -9.412 | -9.445 | -9.482 | -11.399 | -2.218 | -2.689 | -3.164 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 923.738 | 886.556 | 1,045.75 | 895.128 | 968.052 | 861.89 | 997.837 | 932.985 | 943.115 | 863.933 | 992.115 | 932.032 | 956.262 | 884.304 | 912.195 | 818.893 | 796.476 | 814.737 | 823.972 | 750.539 | 708.391 | 709.748 | 740.194 | 702.348 | 703.292 | 494.142 | 666.407 | 607.306 | 563.902 | 492.087 | 428.376 | 288.738 | 273.015 | 247.46 | 305.544 | 254.598 | 225.461 | 213.403 | 263.507 | 232.005 | 233.758 | 248.911 | 317.142 | 270.317 | 287.309 | 285.252 | 380.818 | 316.554 | 139.464 | 189.338 | 201.437 | 153.902 | 151.082 | 135.556 | 158.593 | 175.138 | 105.608 | 138.071 | 164.994 | 134.148 | 45.853 | 110.289 | 99.105 | 72.878 | 82.461 | 59.873 | 110.196 | 146.573 | 114.493 | 124.798 | 315.046 | 353.599 | 298.444 | 152.35 | 113.648 | 123.677 | 152.087 | 205.166 | 386.395 | 349.507 | 312.185 | 278.783 | 396.468 | 733.878 | 310.102 | 293.598 | 178.258 | 165.01 | 188.464 | 231.794 | 251.72 | 269.966 | 241.949 | 247.569 | 85.227 | 127.507 | 124.183 | 136.813 | 123.733 | 52.462 | 27.387 | 33.124 | 0 | 25.131 |
Net Receivables
| 153.229 | 128.813 | 172.68 | 151.699 | 178.012 | 146.987 | 191.912 | 185.416 | 146.871 | 158.983 | 117.256 | 111.539 | 106.662 | 92.328 | 130.976 | 95.686 | 58.127 | 45.115 | 30.683 | 35.1 | 29.486 | 14.586 | 27.583 | 26.121 | 12.943 | 20.041 | 36.059 | 39.572 | 28.189 | 20.537 | 28.503 | 57.986 | 17.046 | 33 | 18.996 | 14.361 | 16.053 | 18.071 | 26.119 | 13.175 | 90.712 | 0 | 13.592 | 17.177 | 5.839 | 2.679 | 11.996 | 8.361 | 9.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 368.884 | 353.11 | 437.313 | 373.224 | 249.049 | 186.46 | 234.989 | 379.327 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.114 | 130.836 | 0 | 0 | 0.134 | 7.183 | 6.722 | 9.198 | 3.413 | 0.151 | 0.026 | 0 | 0.051 |
Inventory
| 22.168 | 15.357 | 25.951 | 24.994 | 24.366 | 21.038 | 32.25 | 35.51 | 39.995 | 26.921 | 115.749 | 61.094 | 32.795 | 26.207 | 77.717 | 53.964 | 65.662 | 35.269 | 88.818 | 46.99 | 61.029 | 51.06 | 66.309 | 47.955 | 45.475 | 40.813 | 45.527 | 49.53 | 55.302 | 31.638 | 38.829 | 51.519 | 63.027 | 80.013 | 34.723 | 46.569 | 78.725 | 94.845 | 55.45 | 72.334 | 86.949 | 114.323 | 108.2 | 107.613 | 105.271 | 97.195 | 79.182 | 88.492 | 61.82 | 66.608 | 66.002 | 77.418 | 66.604 | 52.566 | 126.422 | 130.984 | 104.046 | 50.094 | 63.631 | 74.355 | 110.111 | 82.745 | 47.999 | 55.832 | 55.88 | 55.998 | 48.143 | 44.473 | 33.589 | 29.288 | 44.782 | 32.076 | 29.756 | 34.244 | 56.78 | 42.882 | 55.791 | 59.578 | 58.49 | 53.079 | 42.049 | 42.07 | 25.964 | 97.607 | 38.406 | 51.615 | 38.425 | 47.369 | 26.861 | 23.828 | 18.43 | 19.393 | 15.815 | 12.682 | 13.992 | 14.173 | 15.736 | 10.988 | 7.197 | 4.048 | 6.723 | 4.898 | 0 | 5.251 |
Other Current Assets
| 57.348 | 50.57 | 6.619 | 34.115 | 22.052 | 22.192 | 129.462 | 108.718 | 119.299 | 106.774 | 116.044 | 52.685 | 26.746 | 23.259 | 10.919 | 31.203 | 23.072 | 18.249 | 37.285 | 35.244 | 35.944 | 24.247 | 54.752 | 16.506 | 15.759 | 143.983 | 29.518 | 22.701 | 0 | 27.919 | 29.565 | 53.727 | 33.305 | 31.942 | 40.309 | 37.26 | 38.729 | 34.501 | 33.294 | 41.012 | 54.175 | 40.922 | 54.404 | 54.623 | 58.38 | 55.872 | 65.171 | 85.805 | 81.407 | 72.198 | 35.143 | 87.779 | 96.212 | 74.986 | 102.97 | 125.496 | 130.501 | 145.396 | 136.858 | 151.437 | 151.722 | 71.836 | 78.264 | 86.237 | 79.707 | 40.831 | 74.095 | 65.783 | 86.378 | 71.924 | 128.404 | 106.792 | 154.724 | 113.407 | 368.884 | 353.623 | 437.826 | 373.869 | 171.328 | 162.334 | 171.117 | 118.99 | 512.384 | 361.68 | 383.291 | 303.855 | 114.478 | 112.238 | 97.879 | 87.708 | 95.289 | 87.146 | 90.635 | 59.467 | 63.078 | 50.675 | 160.507 | 126.853 | 156.863 | 71.606 | 62.94 | 55.003 | 75.315 | 41.363 |
Total Current Assets
| 1,156.483 | 1,081.296 | 1,251.001 | 1,124.7 | 1,192.482 | 1,059.854 | 1,351.461 | 1,262.629 | 1,249.28 | 1,169.143 | 1,341.165 | 1,157.35 | 1,122.465 | 1,026.098 | 1,131.808 | 1,006.395 | 943.337 | 921.896 | 980.757 | 867.872 | 834.849 | 806.577 | 888.837 | 792.93 | 775.81 | 698.979 | 773.63 | 719.109 | 675.036 | 572.182 | 522.439 | 437.58 | 384.978 | 361.889 | 399.573 | 350.252 | 358.968 | 360.82 | 378.37 | 358.526 | 374.882 | 412.545 | 493.338 | 449.73 | 456.799 | 440.998 | 537.167 | 490.851 | 282.691 | 328.144 | 358.149 | 319.1 | 313.898 | 263.108 | 387.985 | 431.617 | 340.154 | 333.561 | 365.482 | 359.94 | 307.686 | 264.87 | 225.368 | 214.947 | 218.048 | 156.702 | 232.433 | 256.828 | 234.46 | 226.01 | 488.233 | 492.467 | 482.924 | 300.001 | 539.313 | 520.183 | 645.704 | 638.613 | 865.262 | 751.381 | 760.34 | 819.17 | 934.816 | 1,193.165 | 731.799 | 649.068 | 331.161 | 324.618 | 313.204 | 343.33 | 365.439 | 376.505 | 348.398 | 319.718 | 162.297 | 192.489 | 300.509 | 274.717 | 287.917 | 131.53 | 97.201 | 93.052 | 75.315 | 71.796 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,534.323 | 2,599.224 | 2,476.816 | 2,445.853 | 2,361.159 | 2,345.127 | 2,275.592 | 2,289.954 | 2,186.093 | 2,176.435 | 2,131.506 | 2,259.817 | 2,146.558 | 2,110.982 | 2,021.306 | 2,096.914 | 2,074.248 | 2,050.185 | 2,033.288 | 2,049.591 | 2,057.036 | 2,069.807 | 1,972.754 | 2,019.451 | 2,011.062 | 2,058.995 | 1,976.201 | 1,963.019 | 1,964.957 | 2,027.101 | 2,024.52 | 2,051.262 | 2,058.953 | 2,046.709 | 2,047.642 | 2,039.113 | 2,020.866 | 2,032.084 | 2,010.441 | 1,989.122 | 1,950.575 | 1,921.955 | 1,843.891 | 1,793.261 | 1,753.477 | 1,742.76 | 1,845.036 | 1,799.523 | 1,770.662 | 1,768.53 | 1,750.251 | 1,743.428 | 1,734.13 | 1,740.595 | 1,649.487 | 1,652.156 | 1,628.531 | 1,624.633 | 1,596.246 | 1,596.043 | 1,589 | 1,576.616 | 1,437.493 | 1,447.643 | 1,456.935 | 1,462.771 | 1,500.239 | 1,494.336 | 1,494.823 | 1,498.505 | 1,572.956 | 1,543.948 | 1,515.416 | 1,510.726 | 1,547.353 | 1,505.482 | 1,447.412 | 1,422.925 | 1,357.309 | 1,332.702 | 1,303.055 | 1,235.721 | 1,193.509 | 1,176.836 | 1,160.443 | 1,133.821 | 1,015.835 | 1,002.549 | 985.505 | 969.642 | 931.469 | 934.012 | 895.428 | 815.17 | 681.271 | 677.431 | 201.473 | 208.039 | 210.321 | 146.138 | 149.72 | 147.547 | 145.84 | 140.923 |
Goodwill
| 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.506 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 15.61 | 15.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 244.877 | 247.668 | 234.598 | 225.872 | 227.07 | 226.943 | 227.071 | 216.283 | 207.451 | 208.876 | 205.575 | 205.236 | 182.282 | 184.544 | 174.408 | 173.76 | 174.306 | 176.115 | 176.485 | 174.404 | 174.883 | 176.519 | 172.388 | 164.925 | 165.875 | 166.309 | 149.902 | 151.269 | 168.315 | 169.68 | 168.048 | 169.348 | 170.648 | 171.876 | 178.293 | 178.398 | 166.96 | 167.76 | 167.618 | 165.753 | 164.898 | 143.54 | 173.77 | 174.151 | 174.807 | 175.138 | 206.848 | 207.411 | 207.818 | 208.329 | 208.52 | 209.001 | 209.605 | 210.091 | 204.688 | 205.114 | 205.736 | 206.238 | 209.779 | 210.222 | 211.187 | 76.853 | 80.087 | 80.86 | 81.973 | 82.514 | 81.678 | 82.055 | 83.144 | 83.64 | 79.033 | 79.64 | 68.001 | 68.543 | 61.23 | 61.471 | 62.28 | 62.94 | 68.524 | 69.12 | 65.985 | 65.199 | 64.33 | 69.123 | 129.62 | 131.518 | 54.094 | 53.229 | 53.68 | 54.64 | 53.426 | 54.451 | 53.081 | 34.067 | 33.729 | 35.797 | 36.189 | 36.582 | 36.323 | 7.986 | 8.075 | 8.165 | 0 | 8.344 |
Goodwill and Intangible Assets
| 249.383 | 252.174 | 239.105 | 230.378 | 231.576 | 231.449 | 231.578 | 220.789 | 211.957 | 213.382 | 210.082 | 209.742 | 186.788 | 189.05 | 178.915 | 178.267 | 178.812 | 180.621 | 180.992 | 178.91 | 179.39 | 181.025 | 176.895 | 169.431 | 170.381 | 170.816 | 154.409 | 155.775 | 172.821 | 174.186 | 172.554 | 173.854 | 175.155 | 176.383 | 182.8 | 182.904 | 171.466 | 172.266 | 172.125 | 170.259 | 169.404 | 148.046 | 178.276 | 178.657 | 179.313 | 179.644 | 211.354 | 211.918 | 212.325 | 212.835 | 213.027 | 213.508 | 214.111 | 214.597 | 209.194 | 209.62 | 210.242 | 210.744 | 214.286 | 214.728 | 215.693 | 81.359 | 84.704 | 85.476 | 86.589 | 87.13 | 86.294 | 86.672 | 87.76 | 88.256 | 94.642 | 95.25 | 68.001 | 68.543 | 61.23 | 61.471 | 62.28 | 62.94 | 68.524 | 69.12 | 65.985 | 65.199 | 64.33 | 69.123 | 129.62 | 131.518 | 54.094 | 53.229 | 53.68 | 54.64 | 53.426 | 54.451 | 53.081 | 34.067 | 33.729 | 35.797 | 36.189 | 36.582 | 36.323 | 7.986 | 8.075 | 8.165 | 0 | 8.344 |
Long Term Investments
| 0 | 0 | 0 | -1,706.943 | 222.49 | 230.084 | 217.575 | 245.93 | 231.784 | 236.936 | 212.686 | 0 | 0 | 227.837 | 240.148 | 239.938 | 234.072 | 225.693 | -1,818.377 | 224.542 | 217.117 | 210.566 | 227.302 | 228.926 | 213.733 | 205.307 | 199.854 | 216.96 | 206.753 | -0 | 215.042 | 213.734 | 209.344 | 201.53 | 196.283 | 211.822 | 203.681 | 196.676 | 193.981 | 205.973 | 198.877 | 190.948 | 184.18 | 196.03 | 190.882 | 183.966 | 180.209 | 173.557 | 227.301 | 220.234 | 218.612 | 0 | 0 | 0 | 0 | 226.518 | 0 | 0 | 233.186 | 0 | 235.943 | 0 | 0 | 213.752 | 0 | 0 | 215.855 | 213.962 | 228.936 | 228.429 | 91.132 | 93.683 | 109.84 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.471 | 0 | 0 | 94.357 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 33.928 | 33.928 | 28.122 | 28.111 | 28.112 | 28.097 | 26.398 | 26.398 | 26.398 | 26.398 | 20.399 | 17.111 | 17.111 | 17.111 | 16.992 | 16.992 | 16.992 | 16.992 | 16.626 | 16.626 | 16.626 | 16.626 | 19.821 | 19.821 | 19.821 | 18.357 | 25.046 | 25.046 | 25.352 | 25.352 | 23.019 | 23.019 | 23.019 | 23.019 | 20.789 | 20.789 | 20.789 | 20.789 | 18.624 | 18.624 | 18.624 | 18.624 | 17.742 | 17.742 | 17.742 | 17.742 | 20.125 | 20.125 | 20.125 | 20.125 | 20.706 | 20.706 | 20.706 | 20.706 | 22.651 | 22.651 | 22.651 | 22.651 | 26.855 | 26.855 | 26.855 | 26.855 | 27.868 | 27.868 | 27.868 | 27.868 | 59.828 | 59.828 | 59.828 | 59.828 | 80.131 | 80.131 | 80.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.798 | 0 | 0 | 10.1 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 215.537 | 139.146 | 205.323 | 1,945.308 | 9.289 | 0 | 0 | -7 | 0 | -11 | 11 | 249.379 | 245.178 | 11 | 11 | 11 | 6 | 6 | 2,033.288 | 7.585 | 7.77 | 7.835 | 7.866 | 0.034 | 7.999 | 8.097 | 8.164 | 8.23 | 8.297 | 211.23 | 9.545 | 9.614 | 9.69 | 9.767 | -0.007 | 0 | 0 | 0 | -1.86 | -0.241 | 0 | 0 | -0.363 | -0.343 | 0 | 0 | 0 | 0.759 | 0.821 | 0.883 | 0.572 | 215.57 | 252.885 | 243.695 | 231.99 | -0.059 | 243.053 | 234.523 | -0.114 | 229.382 | -0.288 | 216.381 | 219.485 | -0.066 | 217.843 | 213.329 | -0.104 | -0.104 | -0.104 | -0.019 | 0.184 | -0.019 | -0.224 | 103.41 | 77.428 | 81.051 | 79.353 | 79.812 | 106.866 | 392.174 | 520.056 | 466.878 | 485.538 | 451.913 | 396.99 | 379.93 | 346.582 | 77.777 | 65.481 | 57.747 | 79.017 | 47.381 | 143.005 | 193.301 | 58.625 | 60.02 | 168.881 | 143.676 | 0.175 | 59.378 | 59.399 | 27.299 | 24.302 | 6.24 |
Total Non-Current Assets
| 3,033.171 | 3,024.472 | 2,949.366 | 2,942.707 | 2,852.625 | 2,834.757 | 2,751.142 | 2,776.071 | 2,656.232 | 2,642.151 | 2,585.674 | 2,736.049 | 2,595.636 | 2,555.981 | 2,468.361 | 2,543.11 | 2,510.124 | 2,479.491 | 2,445.818 | 2,477.253 | 2,477.94 | 2,485.859 | 2,404.638 | 2,437.663 | 2,422.996 | 2,461.572 | 2,363.673 | 2,369.03 | 2,378.18 | 2,437.868 | 2,444.681 | 2,471.483 | 2,476.161 | 2,457.407 | 2,447.507 | 2,454.628 | 2,416.802 | 2,421.816 | 2,393.311 | 2,383.737 | 2,337.48 | 2,279.573 | 2,223.726 | 2,185.345 | 2,141.414 | 2,124.112 | 2,256.724 | 2,205.882 | 2,231.234 | 2,222.608 | 2,203.168 | 2,193.211 | 2,221.833 | 2,219.593 | 2,113.323 | 2,110.886 | 2,104.476 | 2,092.551 | 2,070.459 | 2,067.009 | 2,067.204 | 1,901.212 | 1,769.549 | 1,774.673 | 1,789.234 | 1,791.097 | 1,862.113 | 1,854.693 | 1,871.243 | 1,874.999 | 1,839.046 | 1,812.993 | 1,773.164 | 1,682.678 | 1,686.011 | 1,648.004 | 1,589.045 | 1,565.677 | 1,532.699 | 1,793.996 | 1,889.097 | 1,767.798 | 1,743.378 | 1,697.872 | 1,687.053 | 1,645.27 | 1,416.511 | 1,133.555 | 1,104.666 | 1,082.029 | 1,063.912 | 1,035.845 | 1,091.514 | 1,042.538 | 773.625 | 777.92 | 406.544 | 388.297 | 351.275 | 213.503 | 217.194 | 183.011 | 170.142 | 155.507 |
Total Assets
| 4,189.654 | 4,105.768 | 4,200.367 | 4,067.406 | 4,045.107 | 3,894.611 | 4,102.603 | 4,038.7 | 3,905.512 | 3,811.295 | 3,926.838 | 3,893.399 | 3,718.101 | 3,582.079 | 3,600.169 | 3,549.506 | 3,453.46 | 3,401.386 | 3,426.575 | 3,345.125 | 3,312.789 | 3,292.436 | 3,293.475 | 3,230.594 | 3,198.806 | 3,160.551 | 3,137.303 | 3,088.14 | 3,053.216 | 3,010.05 | 2,967.12 | 2,909.063 | 2,861.139 | 2,819.296 | 2,847.08 | 2,804.881 | 2,775.77 | 2,782.635 | 2,771.68 | 2,742.264 | 2,712.362 | 2,692.119 | 2,717.064 | 2,635.075 | 2,598.213 | 2,565.109 | 2,793.891 | 2,696.733 | 2,513.925 | 2,550.752 | 2,561.317 | 2,512.311 | 2,535.731 | 2,482.702 | 2,501.308 | 2,542.503 | 2,444.631 | 2,426.112 | 2,435.941 | 2,426.948 | 2,374.89 | 2,166.081 | 1,994.917 | 1,989.62 | 2,007.282 | 1,947.799 | 2,094.546 | 2,111.521 | 2,105.703 | 2,101.009 | 2,327.278 | 2,305.46 | 2,256.088 | 1,982.679 | 2,225.324 | 2,168.187 | 2,234.75 | 2,204.291 | 2,397.961 | 2,545.377 | 2,649.436 | 2,586.968 | 2,678.194 | 2,891.037 | 2,418.852 | 2,294.338 | 1,747.672 | 1,458.173 | 1,417.869 | 1,425.359 | 1,429.351 | 1,412.35 | 1,439.913 | 1,362.256 | 935.922 | 970.41 | 707.053 | 663.014 | 639.192 | 345.032 | 314.395 | 276.063 | 245.457 | 227.303 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 454.198 | 465.807 | 468.21 | 454.737 | 432.249 | 360.378 | 470.139 | 510.615 | 348.235 | 351.403 | 455.972 | 429.921 | 301.274 | 265.084 | 223.604 | 223.242 | 210.634 | 238.519 | 222.802 | 215.824 | 200.619 | 226.455 | 225.476 | 214.46 | 194.872 | 208.059 | 215.778 | 210.451 | 183.991 | 181.776 | 143.625 | 177.838 | 149.122 | 136.903 | 146.555 | 124.975 | 109.013 | 143.724 | 149.986 | 154.955 | 126.868 | 134.309 | 125.503 | 117.863 | 87.76 | 125.156 | 79.05 | 74.373 | 56.309 | 75.754 | 51.546 | 58.798 | 41.374 | 54.295 | 55.328 | 59.819 | 45.794 | 50.879 | 86.614 | 72.1 | 45.883 | 29.882 | 20.519 | 17.538 | 16.096 | 17.969 | 12.791 | 6.168 | 5.301 | 14.889 | 21.182 | 21.59 | 19.07 | 24.521 | 16.321 | 20.549 | 20.077 | 22.599 | 19.039 | 31.651 | 40.117 | 53.631 | 97.825 | 31.328 | 76.508 | 30.89 | 26.483 | 24.686 | 15.464 | 14.321 | 42.959 | 37.301 | 53.009 | 44.656 | 23.176 | 20.595 | 0.273 | 1.007 | 0.328 | 2.637 | 0.188 | 1.094 | 0 | 2.363 |
Short Term Debt
| 0 | 0 | 0 | 0 | 30 | 0 | 0.471 | 0 | 30 | 30.277 | 0 | 0 | 0 | 0 | 81 | 81 | 81 | 81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.322 | 91.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.2 | 0.43 | 53.43 | 125.43 | 90.43 | 82.43 | 170.43 | 214.032 | 224.05 | 314.05 | 364.05 | 314.05 | 190.43 | 140.43 | 195.43 | 245.43 | 220.43 | 305.43 | 404.93 | 389.93 | 372.43 | 487.748 | 582.748 | 485.43 | 485.43 | 500.43 | 500.43 | 567.757 | 500.43 | 511.85 | 581.43 | 669.3 | 667.748 | 651.43 | 736.156 | 590.4 | 520.43 | 230.43 | 0.43 | 1.03 | 20.43 | 51.13 | 51.43 | 4.83 | 2.33 | 8.55 | 12.27 | 9.91 | 11.91 | 6.71 | 0 | 0 | 0 | 0 | 0.2 |
Tax Payables
| 25.918 | 24.615 | 36.698 | 13.057 | 24.556 | 18.321 | 24.321 | 15.863 | 33.895 | 20.827 | 28.159 | 12.722 | 20.732 | 15.942 | 25.659 | 15.556 | 7.913 | 16.162 | 16.175 | 10.635 | 10.653 | 15.014 | 24.027 | 11.326 | 18.844 | 21.501 | 16.402 | 8.157 | 17.098 | 15.253 | 22.768 | 11.662 | 14.15 | 17.336 | 25.869 | 10.144 | 31.238 | 21.118 | 27.385 | 17.702 | 36.244 | 40.424 | 37.146 | 23.668 | 47.921 | 40.525 | 57.28 | 40.888 | 32.466 | 32.411 | 36.996 | 24.461 | 19.271 | 30.859 | 50.386 | 37.168 | 20.263 | 32.83 | 34.389 | 22.79 | 24.595 | 30.244 | 21.295 | 13.72 | 10.909 | 19.078 | 20.082 | 16.035 | 20.329 | 19.456 | 19.6 | 17.302 | 18.485 | 21.313 | 20.372 | 22.198 | 13.371 | 17.889 | 5.971 | 7.546 | 12.785 | 17.842 | 15.601 | 15.026 | 10.203 | 12.594 | 10.81 | 3.894 | 3.21 | 1.899 | 7.178 | 2.879 | 10.708 | 0.935 | 5.337 | 3.468 | 14.898 | 2.781 | 2.242 | 0.563 | 1.512 | 0.581 | 0 | 5.62 |
Deferred Revenue
| 0 | 0 | 0 | 399.572 | 362.669 | 353.633 | 452.137 | 458.994 | 286.504 | 270.928 | 276.181 | 0 | 240.953 | 440.678 | 501.58 | 496.108 | 437.738 | 400.432 | 0 | 0 | 0 | 0 | 218.653 | 196.673 | 222.852 | 205.022 | 227.897 | 234.305 | 255.997 | 245.997 | 246.512 | 220.567 | 240.086 | 238.781 | 260.044 | 262.691 | 254.779 | 258.612 | 258.556 | 254.975 | 259.159 | 260.372 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 342.651 | 313.557 | 300.779 | 297.789 | 301.796 | 222.639 | 229.144 | 255.029 | 253.359 | 212.585 | 208.309 | 206.072 | 190.994 | 185.159 | 167.73 | 172.922 | 185.937 | 222.259 | 192.283 | 229.959 | 222.581 | 223.612 | 205.676 | 210.233 | 211.151 | 206.927 | 213.434 | 238.376 | 200.673 | 168.478 | 240.115 | 202.834 | 191.496 | 217.904 | 326.021 | 109.784 | 166.579 | 145.382 | 120.678 | 117.244 | 122.321 | 111.195 | 128.496 | 213.886 | 99.326 | 64.976 | 75.447 | 53.91 | 42.6 | 47.077 | 0 | 0 | 0 | 0 | 31.107 |
Other Current Liabilities
| 322.274 | 300.244 | 397.089 | 36.654 | -5.453 | 52.594 | -1.423 | 7.621 | 169.594 | 165.301 | 462.745 | 529.647 | 497.593 | 7.779 | -24.965 | -14.642 | -6.733 | -15.022 | 443.578 | 405.173 | 394.336 | 368.514 | 393.897 | 382.973 | 161.694 | 370.267 | 183.421 | 417.187 | 430.203 | 171.774 | 433.084 | 178.525 | 396.213 | 388.382 | 134.136 | 151.525 | 487.637 | 498.293 | 127.524 | 146.229 | 121.288 | 375.357 | 387.672 | 367.963 | 360.054 | 321.762 | 477.453 | 447.921 | 420.9 | 424.284 | 456.35 | 409.992 | 408.065 | 377.919 | 346.342 | 366.85 | 384.072 | 332.023 | 252.563 | 263.773 | 301.75 | 255.868 | 251.724 | 244.772 | 247.492 | 218.954 | 263.006 | 232.827 | 256.684 | 278.455 | 254.437 | 239.267 | 286.568 | 329.916 | 276.314 | 271.952 | 298.984 | 362.782 | 235.572 | 313.038 | 276.418 | 227.479 | 302.929 | 516.594 | 155.748 | 225.252 | 179.605 | 165.586 | 151.809 | 149.183 | 130.311 | 150.815 | 229.451 | 114.06 | 72.923 | 79.643 | 59.062 | 53.793 | 53.011 | 32.502 | 42.783 | 44.636 | 36.423 | 32.134 |
Total Current Liabilities
| 802.389 | 790.666 | 901.998 | 904.02 | 844.021 | 784.927 | 945.645 | 993.093 | 868.229 | 838.736 | 946.876 | 972.29 | 819.599 | 729.482 | 806.878 | 801.264 | 730.552 | 721.092 | 682.555 | 631.632 | 605.607 | 609.984 | 643.399 | 608.76 | 598.261 | 599.828 | 643.498 | 635.795 | 631.292 | 614.8 | 599.477 | 588.593 | 559.485 | 542.621 | 567.927 | 640.937 | 627.887 | 663.136 | 563.451 | 573.861 | 543.559 | 550.09 | 550.321 | 509.494 | 495.735 | 487.443 | 613.783 | 563.182 | 509.676 | 565.648 | 545.322 | 546.682 | 594.141 | 553.502 | 534.487 | 634.267 | 664.161 | 639.782 | 687.615 | 722.713 | 686.278 | 506.424 | 433.969 | 471.46 | 519.927 | 476.432 | 601.309 | 659.959 | 672.244 | 685.23 | 782.967 | 860.907 | 809.553 | 861.18 | 813.438 | 815.129 | 900.19 | 903.7 | 772.432 | 933.665 | 998.62 | 966.7 | 1,067.786 | 1,299.104 | 832.858 | 789.166 | 447.328 | 194.595 | 171.512 | 185.832 | 231.577 | 242.425 | 297.998 | 161.981 | 109.985 | 115.976 | 84.143 | 69.491 | 62.291 | 35.702 | 44.483 | 42.028 | 36.423 | 40.318 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 66.092 | 65.901 | 51.649 | 51.627 | 51.893 | 31.587 | 81.457 | 51.041 | 51.282 | 51.032 | 81.36 | 81.153 | 81.462 | 81.324 | 47.783 | 43.274 | 31.298 | 30 | 96 | 96 | 81 | 81 | 81 | 81 | 81 | 81 | -135.654 | 81 | 81 | 81 | 90.28 | -6.13 | 90.28 | 90.28 | 90.28 | 140.86 | 140.86 | 140.86 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 140.86 | 140.86 | 140.86 | 140.86 | 160.56 | 161.56 | 161.56 | 161.56 | 218.333 | 218.333 | 219.787 | 219.787 | 222.257 | 223.539 | 223.539 | 223.539 | 144.6 | 144.534 | 144.469 | 144.403 | 145.376 | 145.306 | 150.917 | 150.844 | 190.755 | 190.69 | 190.614 | 241.726 | 226.461 | 226.01 | 225.94 | 225.871 | 145.619 | 145.55 | 143.98 | 144.55 | 146.811 | 146.755 | 146.69 | 142.327 | 100.505 | 98.2 | 98.2 | 98.2 | 75.2 | 75.2 | 75.2 | 173.2 | 100.004 | 140.004 | 0.006 | 0.006 | 8.496 | 2.19 | 5.961 | 5.086 | 0 | 0 |
Deferred Revenue Non-Current
| 65.511 | 65.031 | 57.991 | 58.29 | 59.941 | 60.254 | 51.408 | 51.534 | 55.065 | 51.749 | 42.478 | 42.842 | 44.15 | 44.513 | 34.811 | 35.156 | 17.811 | 14.442 | 8.805 | 9.125 | 10.292 | 10.612 | 10.612 | 10.612 | 10.612 | 10.612 | 13.587 | 13.587 | 13.587 | 13.587 | 13.493 | 13.493 | 13.493 | 13.493 | 16.31 | 16.31 | 16.31 | 16.31 | 17.099 | 17.099 | 17.099 | 17.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 217.91 | 218.11 | 217.91 | 217.91 | 218.225 | 218.225 | 215.225 | 155.59 | -43.331 | -78.38 | -80.361 | 37.38 | -15.139 | -29.47 | -50.762 | -67.571 | -93.255 | -45.976 | -47.1 | -93.537 | -51.715 | -49.41 | -50.41 | -50.41 | -46.91 | -47.21 | -51.11 | -149.11 | -96.604 | -136.604 | 2.88 | 2.88 | 20.541 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.064 | 1.064 | 0.988 | 0.983 | 0.983 | 0.983 | 1.029 | 1.029 | 1.029 | 1.029 | 1.086 | 1.086 | 1.086 | 1.086 | 1.329 | 1.329 | 1.329 | 1.329 | 1.099 | 1.099 | 1.099 | 1.099 | 0.101 | 0.101 | 0.101 | 0.101 | 216.654 | 210.185 | 201.965 | 201.965 | 96.41 | 96.41 | 96.41 | 96.41 | 96.41 | 0 | 0 | 0 | 0.032 | 0.032 | 0.032 | 0.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.016 | 0.016 | 0.016 | 0.016 | 1.371 | 1.371 | 1.371 | 1.36 | 1.7 | 1.7 | 2.041 | 2.041 | 2.721 | 2.721 | 2.721 | 2.721 | 3.401 | 3.401 | 3.401 | 3.401 | 3.741 | 3.741 | 4.081 | 4.081 | 4.761 | 4.761 | 4.761 | 4.761 | 5.441 | 5.441 | 6.122 | 6.122 | 6.802 | 6.802 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 189.219 | 189.219 | 190.079 | 190.079 | 191.607 | 198.079 | 201.049 | 201.049 | 202.727 | 202.727 | 212.465 | 211.579 | 190.974 | 186.765 | 195.457 | 195.382 | 206.222 | 203.11 | 203.07 | 228.227 | 233.25 | 234.32 | 236.969 | 236.969 | 236.969 | 233.15 | 9.28 | 22.867 | 9.28 | 22.867 | 90.28 | 90.28 | 103.773 | 90.28 | 90.28 | 62.14 | 62.14 | 62.14 | 186.69 | 186.69 | 186.69 | 186.69 | 208.164 | 208.164 | 209.231 | 209.523 | 209.434 | 209.726 | 210.793 | 211.085 | 219.759 | 219.948 | 220.914 | 221.103 | 214.585 | 214.69 | 214.794 | 214.898 | 225.04 | 225.284 | 227.924 | 254.196 | 334.801 | 334.905 | 335.009 | 335.113 | 117.15 | 117.15 | 117.15 | 117.15 | 52.54 | 52.54 | 52.54 | 103.729 | 183.13 | 147.63 | 145.58 | 101.6 | 130.48 | 116.08 | 93.218 | 76.98 | 53.556 | 100.778 | 99.59 | 48.79 | 48.79 | 48.79 | 47.79 | 47.79 | 28.29 | 27.99 | 24.09 | 24.09 | 3.4 | 3.4 | 5.21 | 3.979 | 5.994 | 3.223 | 0 | 0 | 9.757 | 7.833 |
Total Non-Current Liabilities
| 321.886 | 321.215 | 300.708 | 300.978 | 304.423 | 290.902 | 334.944 | 304.653 | 310.101 | 306.536 | 337.389 | 336.66 | 317.673 | 313.688 | 279.38 | 275.14 | 256.66 | 248.881 | 308.974 | 334.451 | 325.642 | 327.032 | 328.682 | 328.682 | 328.682 | 324.863 | 320.522 | 314.053 | 305.832 | 305.832 | 290.463 | 290.463 | 290.463 | 290.463 | 293.28 | 203 | 203 | 203 | 303.821 | 303.821 | 303.821 | 303.821 | 308.164 | 308.164 | 309.231 | 309.523 | 350.294 | 350.585 | 351.653 | 351.945 | 380.319 | 381.508 | 382.474 | 382.663 | 432.918 | 433.022 | 434.581 | 434.685 | 447.297 | 448.824 | 451.464 | 477.736 | 479.401 | 479.439 | 479.478 | 479.516 | 480.452 | 480.582 | 485.993 | 485.92 | 462.89 | 462.826 | 459.749 | 400.027 | 411.291 | 375.34 | 373.561 | 366.891 | 278.82 | 264.35 | 239.919 | 224.251 | 203.769 | 250.934 | 249.681 | 194.517 | 153.035 | 150.731 | 150.071 | 150.071 | 108.251 | 107.951 | 104.051 | 202.051 | 108.845 | 148.845 | 14.217 | 12.987 | 41.832 | 12.215 | 5.961 | 9.369 | 9.757 | 7.833 |
Total Liabilities
| 1,124.275 | 1,111.881 | 1,202.705 | 1,204.999 | 1,148.444 | 1,075.829 | 1,280.589 | 1,297.746 | 1,178.33 | 1,145.272 | 1,284.264 | 1,308.95 | 1,137.272 | 1,043.171 | 1,086.259 | 1,076.404 | 987.213 | 969.972 | 991.529 | 966.083 | 931.249 | 937.015 | 972.082 | 937.442 | 926.944 | 924.691 | 964.019 | 949.848 | 937.125 | 920.632 | 889.94 | 879.055 | 849.947 | 833.084 | 861.207 | 843.937 | 830.887 | 866.136 | 867.272 | 877.682 | 847.38 | 853.911 | 858.485 | 817.658 | 804.966 | 796.966 | 964.077 | 913.768 | 861.329 | 917.592 | 925.641 | 928.19 | 976.614 | 936.165 | 967.405 | 1,067.289 | 1,098.742 | 1,074.467 | 1,134.913 | 1,171.537 | 1,137.742 | 984.16 | 913.369 | 950.899 | 999.405 | 955.948 | 1,081.761 | 1,140.541 | 1,158.237 | 1,171.151 | 1,245.858 | 1,323.733 | 1,269.303 | 1,261.208 | 1,224.729 | 1,190.469 | 1,273.75 | 1,270.591 | 1,051.251 | 1,198.015 | 1,238.538 | 1,190.95 | 1,271.555 | 1,550.038 | 1,082.539 | 983.684 | 600.364 | 345.326 | 321.583 | 335.903 | 339.828 | 350.376 | 402.049 | 364.032 | 218.831 | 264.822 | 98.36 | 82.479 | 104.124 | 47.917 | 50.444 | 51.397 | 46.18 | 48.151 |
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 | 0 |
Common Stock
| 547.862 | 547.862 | 547.862 | 547.862 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 421.433 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 324.179 | 264.896 | 264.896 | 264.896 | 264.896 | 264.896 | 264.896 | 203.767 | 203.767 | 203.767 | 203.767 | 203.767 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 169.805 | 146.444 | 146.444 | 146.444 | 146.444 | 146.444 | 129.829 | 129.829 | 86.552 | 61.823 | 61.823 |
Retained Earnings
| 1,879.276 | 1,806.505 | 1,840.318 | 1,701.32 | 1,728.451 | 1,658.65 | 1,677.965 | 1,595.28 | 1,585.317 | 1,527.37 | 1,529.393 | 1,460.378 | 1,456.744 | 1,415.108 | 1,409.511 | 1,368.833 | 1,361.849 | 1,328.16 | 1,339.775 | 1,304.684 | 1,308 | 1,281.954 | 1,282.696 | 1,255.309 | 1,234.814 | 1,205.041 | 1,217.714 | 1,183.481 | 1,156.082 | 1,128.933 | 1,133.195 | 1,098.824 | 1,080.451 | 1,055.731 | 1,065.531 | 1,039.88 | 1,022.813 | 992.138 | 1,000.071 | 959.033 | 956.886 | 928.925 | 955.971 | 913.258 | 885.943 | 859.607 | 928.769 | 881.533 | 748.403 | 727.149 | 744.018 | 692.649 | 666.207 | 649.299 | 645.462 | 586.689 | 457.45 | 462.986 | 417.725 | 370.675 | 352.477 | 336.2 | 276.426 | 232.648 | 201.425 | 185.33 | 212.502 | 170.836 | 146.883 | 129.734 | -15.423 | -119.891 | -123.024 | -205.777 | 54.414 | 32.47 | -70.595 | -91.896 | 264.582 | 279.067 | 256.71 | 244.196 | 261.593 | 226.512 | 230.649 | 215.787 | 219.836 | 185.01 | 166.085 | 153.842 | 215.529 | 188.187 | 164.719 | 149.057 | 175.768 | 157.749 | 165.517 | 137.36 | 107.554 | 74.717 | 58.526 | 53.863 | 63.343 | 43.219 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 609.482 | 2,896.663 | 34.042 | 449.855 | 722.617 | 435.396 | 720.432 | 428.375 | 691.748 | 403.981 | 692.316 | 403.512 | 674.319 | 385.704 | 673.994 | 21.994 | 20.255 | 20.146 | 19.292 | 19.364 | 19.081 | 18.511 | 17.914 | 17.292 | 16.129 | 15.656 | 14.775 | 14.725 | 12.129 | 12.071 | 11.107 | 10.689 | 9.419 | 8.555 | 7.781 | 7.86 | 5.226 | 5.336 | 5.504 | 5.429 | 3.745 | 3.646 | 3.722 | 3.588 | 2.357 | 2.097 | 1.95 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 638.241 | 639.519 | 0 | 162.415 | 0 | 704.738 | 0 | 724.241 | 0 | 288.845 | 0 | 692.826 | 0 | 692.357 | 0 | 288.845 | 0 | 288.845 | 0 | 288.845 | 0 | 648.962 | 615.054 | 711.737 | 711.141 | 386.099 | 628.245 | 386.099 | 626.892 | 386.099 | 611.223 | 599.347 | 598.383 | 597.966 | 584.124 | 583.26 | 582.341 | 582.42 | 569.528 | 569.638 | 569.805 | 569.731 | 552.958 | 552.859 | 552.935 | 456.653 | 535.513 | 535.252 | 535.105 | 534.869 | 516.722 | 516.722 | 516.722 | 516.722 | 505.228 | 505.228 | 505.228 | 505.228 | 495.967 | 495.967 | 495.967 | 495.967 | 475.237 | 474.963 | 474.963 | 474.963 | 468.685 | 468.685 | 468.685 | 495.725 | 629.111 | 633.111 | 592.91 | 754.628 | 651.581 | 650.781 | 734.408 | 731.377 | 731.654 | 772.407 | 773.833 | 772.733 | 739.077 | 739.077 | 756.057 | 756.057 | 706.793 | 706.793 | 706.793 | 749.244 | 672.799 | 672.799 | 672.799 | 672.799 | 321.234 | 351.119 | 296.732 | 296.732 | 281.071 | 96.413 | 75.596 | 84.251 | 74.11 | 74.11 |
Total Shareholders Equity
| 3,065.379 | 2,993.887 | 2,997.662 | 2,862.408 | 2,896.663 | 2,818.782 | 2,822.015 | 2,740.954 | 2,727.182 | 2,666.023 | 2,642.574 | 2,574.637 | 2,570.494 | 2,528.898 | 2,505.263 | 2,464.815 | 2,457.276 | 2,422.241 | 2,429.14 | 2,376.273 | 2,378.323 | 2,352.348 | 2,319.182 | 2,291.225 | 2,270.133 | 2,231.809 | 2,170.138 | 2,135.433 | 2,107.152 | 2,079.954 | 2,068.597 | 2,022.351 | 2,003.014 | 1,977.876 | 1,973.834 | 1,947.319 | 1,929.333 | 1,898.736 | 1,893.778 | 1,852.85 | 1,850.871 | 1,822.835 | 1,833.107 | 1,790.296 | 1,763.057 | 1,736.587 | 1,788.461 | 1,740.963 | 1,607.687 | 1,586.197 | 1,584.919 | 1,533.55 | 1,507.108 | 1,490.199 | 1,474.868 | 1,416.095 | 1,286.856 | 1,292.392 | 1,237.871 | 1,190.82 | 1,172.622 | 1,156.345 | 1,075.843 | 1,031.791 | 1,000.567 | 984.473 | 1,005.366 | 963.7 | 939.747 | 922.598 | 937.867 | 837.399 | 794.065 | 710.921 | 970.891 | 948.148 | 928.709 | 904.377 | 1,261.132 | 1,255.241 | 1,234.309 | 1,220.695 | 1,204.436 | 1,169.355 | 1,156.512 | 1,141.65 | 1,096.434 | 1,061.608 | 1,042.683 | 1,030.44 | 1,058.133 | 1,030.791 | 1,007.323 | 991.661 | 643.446 | 633.588 | 608.692 | 580.535 | 535.069 | 297.115 | 263.95 | 224.666 | 199.276 | 179.152 |
Total Equity
| 3,065.379 | 2,993.887 | 2,997.662 | 2,862.408 | 2,896.663 | 2,818.782 | 2,822.015 | 2,740.954 | 2,727.182 | 2,666.023 | 2,642.574 | 2,584.449 | 2,580.829 | 2,538.908 | 2,513.911 | 2,473.102 | 2,466.248 | 2,431.414 | 2,435.046 | 2,379.042 | 2,381.54 | 2,355.421 | 2,321.393 | 2,293.152 | 2,271.862 | 2,235.859 | 2,173.283 | 2,138.292 | 2,116.091 | 2,089.418 | 2,077.18 | 2,030.008 | 2,011.192 | 1,986.213 | 1,985.873 | 1,960.944 | 1,944.882 | 1,916.5 | 1,904.408 | 1,864.582 | 1,864.982 | 1,838.208 | 1,858.579 | 1,817.418 | 1,793.247 | 1,768.143 | 1,829.814 | 1,782.965 | 1,652.596 | 1,633.16 | 1,635.676 | 1,584.121 | 1,559.117 | 1,546.537 | 1,533.903 | 1,475.214 | 1,345.889 | 1,351.645 | 1,301.028 | 1,255.412 | 1,237.149 | 1,181.921 | 1,081.548 | 1,038.721 | 1,007.877 | 991.852 | 1,012.784 | 970.98 | 947.465 | 929.858 | 1,081.421 | 981.727 | 986.785 | 721.472 | 1,000.595 | 977.718 | 960.999 | 933.699 | 1,346.709 | 1,347.362 | 1,410.898 | 1,396.017 | 1,406.639 | 1,340.999 | 1,336.313 | 1,310.655 | 1,147.308 | 1,112.847 | 1,096.286 | 1,089.457 | 1,089.523 | 1,061.974 | 1,037.864 | 998.224 | 717.091 | 705.588 | 608.692 | 580.535 | 535.069 | 297.115 | 263.95 | 224.666 | 199.276 | 179.152 |
Total Liabilities & Shareholders Equity
| 4,189.654 | 4,105.768 | 4,200.367 | 4,067.406 | 4,045.107 | 3,894.611 | 4,102.603 | 4,038.7 | 3,905.512 | 3,811.295 | 3,926.838 | 3,893.399 | 3,718.101 | 3,582.079 | 3,600.169 | 3,549.506 | 3,453.46 | 3,401.386 | 3,426.575 | 3,345.125 | 3,312.789 | 3,292.436 | 3,293.475 | 3,230.594 | 3,198.806 | 3,160.551 | 3,137.303 | 3,088.14 | 3,053.216 | 3,010.05 | 2,967.12 | 2,909.063 | 2,861.139 | 2,819.296 | 2,847.08 | 2,804.881 | 2,775.77 | 2,782.635 | 2,771.68 | 2,742.264 | 2,712.362 | 2,692.119 | 2,717.064 | 2,635.075 | 2,598.213 | 2,565.109 | 2,793.891 | 2,696.733 | 2,513.925 | 2,550.752 | 2,561.317 | 2,512.311 | 2,535.731 | 2,482.702 | 2,501.308 | 2,542.503 | 2,444.631 | 2,426.112 | 2,435.941 | 2,426.948 | 2,374.89 | 2,166.081 | 1,994.917 | 1,989.62 | 2,007.282 | 1,947.799 | 2,094.546 | 2,111.521 | 2,105.703 | 2,101.009 | 2,327.278 | 2,305.46 | 2,256.088 | 1,982.679 | 2,225.324 | 2,168.187 | 2,234.75 | 2,204.291 | 2,397.961 | 2,545.377 | 2,649.436 | 2,586.968 | 2,678.194 | 2,891.037 | 2,418.852 | 2,294.338 | 1,747.672 | 1,458.173 | 1,417.869 | 1,425.359 | 1,429.351 | 1,412.35 | 1,439.913 | 1,362.256 | 935.922 | 970.41 | 707.053 | 663.014 | 639.192 | 345.032 | 314.395 | 276.063 | 245.457 | 227.303 |