
Zhejiang Dongri Limited Company
SSE:600113.SS
14.11 (CNY) • At close May 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 757.815 | 769.22 | 759.885 | 690.165 | 838.058 | 935.971 | 950.127 | 914.287 | 1,025.647 | 588.566 | 259.561 | 255.432 | 366.791 | 397.25 | 416.935 | 384.103 | 329.995 | 240.773 | 185.658 | 277.736 | 172.011 | 206.82 | 241.56 | 220.663 | 285.403 | 212.85 | 180.787 | 164.144 | 77.248 | 91.558 | 55.423 | 95.523 | 103.845 | 82.551 | 67.444 | 64.377 | 25.043 | 31.161 | 156.493 | 129.558 | 106.685 | 110.847 | 155.917 | 132.28 | 95.7 | 88.539 | 50.705 | 61.379 | 40.755 | 45.84 | 44.791 | 43.8 | 50.813 | 96.517 | 84.519 | 170.716 | 224.937 | 261.335 | 190.893 | 205.46 | 228.225 | 156.902 | 210.332 | 66.816 | 87.955 | 92.405 | 79.684 | 82.44 | 47.749 | 56.13 | 49.21 | 14.66 | 39.185 | 65.408 | 73.226 | 77.006 | 62.447 | 50.121 | 105.828 | 119.238 | 116.751 | 85.375 | 95.722 | 80.388 | 39.657 | 32.12 | 0 | 20.341 | 13.658 | 4.541 | 12.969 | 7.797 | 4.779 | 12.81 | 10.936 | 11.058 | 49.459 | 36.463 | 1.495 | 6.243 | 30.814 | 111.464 |
Short Term Investments
| 398.46 | 402.694 | 393.932 | -798.556 | -805.027 | 0 | -765.329 | -771.928 | -711.281 | -456.745 | -329.401 | 374.727 | 366.549 | -350.215 | -416.939 | -418.724 | -421.939 | -425.142 | -423.672 | -426.569 | -431.118 | -435.951 | -440.059 | -443.192 | -453.341 | -86.474 | -84.125 | -87.396 | -87.287 | -85.51 | 99.2 | -82.689 | -84.109 | -85.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0.512 | 0.321 | 0.342 | 0.256 | 0.238 | 0.24 | 0.265 | 0.334 | 0.32 | 0.311 | 0.266 | 0.318 | 0.345 | 0.314 | 0.343 | 0.382 | 0.458 | 0.435 | 0.569 | 1.496 | 3.285 | 3.138 | 2.272 | 7.227 | 8.432 | 5.06 | 5.678 | 7.356 | 10.547 | 10.644 | 8.177 | 0.597 | 0.177 | 0.943 | 0.528 | 0.669 | 0.444 | 0.574 | 0.658 | 0.658 | 0.725 | 3.725 | 4 | 4.17 | 4.22 | 6.38 | 0 | 0.311 | 0.291 | 0.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 | 3.5 |
Cash and Short Term Investments
| 757.815 | 769.22 | 759.885 | 690.165 | 838.058 | 935.971 | 950.127 | 914.287 | 1,025.647 | 588.566 | 259.561 | 255.432 | 366.791 | 397.25 | 416.935 | 384.103 | 329.995 | 240.773 | 185.658 | 277.736 | 172.011 | 206.82 | 241.56 | 220.663 | 285.403 | 212.85 | 180.787 | 164.144 | 77.248 | 91.558 | 154.623 | 95.523 | 103.845 | 82.551 | 67.444 | 64.377 | 25.043 | 31.161 | 156.493 | 129.558 | 107.197 | 111.169 | 156.259 | 132.536 | 95.939 | 88.779 | 50.971 | 61.712 | 41.075 | 46.151 | 45.057 | 44.117 | 51.158 | 96.83 | 84.861 | 171.098 | 225.395 | 261.77 | 191.462 | 206.955 | 231.509 | 160.04 | 212.603 | 74.043 | 96.387 | 97.464 | 85.362 | 89.797 | 58.296 | 66.774 | 57.387 | 15.256 | 39.362 | 66.351 | 73.754 | 77.675 | 62.89 | 50.694 | 106.486 | 119.896 | 117.476 | 89.1 | 99.722 | 84.558 | 43.877 | 38.5 | 0 | 20.652 | 13.949 | 4.833 | 12.969 | 7.797 | 4.779 | 12.81 | 10.936 | 11.058 | 49.459 | 36.463 | 1.495 | 6.243 | 34.314 | 114.964 |
Net Receivables
| 131.031 | 113.914 | 0.781 | 46.946 | 102.184 | 26.59 | 130.214 | 38.686 | 125.825 | 36.163 | 38.565 | 32.879 | 26.954 | 28.351 | 37.603 | 36.099 | 77.844 | 73.467 | 61.267 | 39.853 | 71.059 | 27.824 | 30.846 | 26.913 | 25.019 | 27.346 | 35.48 | 21.402 | 9.579 | 18.205 | 15.197 | 9.079 | 5.114 | 9.537 | 15.5 | 6.644 | 7.718 | 6.642 | 0 | 0.065 | 0 | 6.632 | 0.146 | 0.105 | 0 | 0.235 | 0.101 | 0 | 0.495 | 0.467 | 0 | 0 | 23.886 | 26.056 | 31.284 | 0 | 0 | 13.131 | 0 | 0 | 0 | 5.61 | 6.352 | 12.972 | 3.133 | 5.056 | 0 | 4.48 | 4.688 | 2.692 | 6.874 | 6.387 | 4.674 | 8.157 | 2.331 | 1.835 | 0 | 0 | 0 | 0 | 35.237 | 0 | 0 | 18.684 | 0 | 0 | 0 | 0 | 0 | 0 | 26.976 | 0 | 0 | 0 | 2.097 | 0.129 | 0.751 | 0.475 | 0 | 8.406 | 0 | 0 |
Inventory
| 509.246 | 521.475 | 561.055 | 562.444 | 594.403 | 570.392 | 810.205 | 798.859 | 844.916 | 107.957 | 242.645 | 246.736 | 245.318 | 340.732 | 286.633 | 271.912 | 212.089 | 231.48 | 3.714 | 2.052 | 55.044 | 52.068 | 41.704 | 40.651 | 40.574 | 41.208 | 3.064 | 2.581 | 9.092 | 3.684 | 8.485 | 5.966 | 7.576 | 2.577 | 43.973 | 43.024 | 38.29 | 38.52 | 784.582 | 774.278 | 759.385 | 653.416 | 635.01 | 609.327 | 606.552 | 524.206 | 508.671 | 473.585 | 446.612 | 445.228 | 442.371 | 224.182 | 247.972 | 219.317 | 229.109 | 210.563 | 440.457 | 487.608 | 445.287 | 339.356 | 328.232 | 301.167 | 280.736 | 252.806 | 236.623 | 222.211 | 223.729 | 202.459 | 149.687 | 206.663 | 230.754 | 219.438 | 164.122 | 107.858 | 97.808 | 84.626 | 87.764 | 92.031 | 100.336 | 54.354 | 62.54 | 69.944 | 76.951 | 82.589 | 62.899 | 77.873 | 0 | 102.692 | 113.23 | 1.079 | 0.764 | 38.559 | 35.785 | 34.236 | 35.681 | 34.962 | 28.349 | 26.274 | 14.728 | 12.669 | 17.788 | 5.33 |
Other Current Assets
| 56.175 | 171.436 | 188.098 | 126.978 | 53.454 | 108.508 | 167.079 | 146.567 | 154.984 | 512.23 | 892.293 | 864.943 | 861.678 | 866.492 | 71.631 | 66.735 | 66.594 | 61.24 | 42.084 | 36.54 | 50.735 | 43.914 | 42.983 | 36.536 | 24.861 | 19.653 | 4.493 | 12.627 | 113.136 | 106.603 | 7.122 | 12.972 | 7.383 | 11.021 | 11.685 | 11.153 | 6.052 | 5.403 | 81.596 | 80.56 | 34.924 | 60.874 | 69.043 | 49.449 | 28.731 | 54.768 | 52.196 | 57.628 | 40.922 | 37.945 | 36.925 | 242.175 | 178.8 | 142.937 | 139.884 | 98.977 | 49.542 | 8.53 | 102.108 | 44.495 | 13.714 | 45.832 | 12.003 | 7.829 | 6.956 | 8.581 | 11.767 | 10.001 | 6.638 | 6.14 | 7.381 | 4.804 | 4.888 | 3.636 | 0.98 | 0.766 | 2.405 | 2.134 | 3.282 | 35.403 | -17.523 | 7.899 | 0.507 | -9.281 | 27.958 | 26.57 | 0 | 31.443 | 25.619 | 11.133 | -13.247 | 26.874 | 40.006 | 25.326 | 35.013 | 38.762 | 26.154 | 25.794 | 62.223 | 79.058 | 27.355 | 56.058 |
Total Current Assets
| 1,454.267 | 1,462.13 | 1,509.037 | 1,434.579 | 1,588.099 | 1,649.372 | 1,964.053 | 1,909.837 | 2,063.452 | 1,244.916 | 1,429.472 | 1,399.99 | 1,497.534 | 1,635.835 | 812.802 | 758.85 | 644.924 | 548.65 | 261.145 | 356.182 | 310 | 330.626 | 357.094 | 324.762 | 368.379 | 291.263 | 223.824 | 200.755 | 209.054 | 214.345 | 179.765 | 122.814 | 123.918 | 107.491 | 128.815 | 125.198 | 77.102 | 81.726 | 1,022.671 | 984.397 | 941.432 | 819.018 | 860.312 | 791.417 | 754.182 | 667.989 | 611.837 | 592.925 | 528.609 | 529.324 | 524.354 | 510.474 | 501.817 | 485.14 | 485.138 | 480.638 | 715.394 | 771.04 | 738.857 | 590.807 | 573.455 | 512.649 | 511.694 | 347.649 | 343.099 | 333.312 | 320.857 | 306.737 | 219.309 | 282.268 | 302.396 | 245.886 | 213.046 | 185.853 | 174.874 | 164.901 | 153.059 | 144.859 | 210.104 | 209.653 | 197.73 | 166.943 | 177.18 | 176.551 | 134.733 | 142.943 | 0 | 154.787 | 152.798 | 17.045 | 27.462 | 73.23 | 80.57 | 72.372 | 81.788 | 84.91 | 104.213 | 88.897 | 78.446 | 106.376 | 79.457 | 176.351 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 505.112 | 498.068 | 450.579 | 434.977 | 440.857 | 442.43 | 373.832 | 361.407 | 360.722 | 353.554 | 341.68 | 338.443 | 337.617 | 350.408 | 319.914 | 320.058 | 317.506 | 244.221 | 275.349 | 239.835 | 224.928 | 220.991 | 187.373 | 190.502 | 168.031 | 170.774 | 170.815 | 171.877 | 173.503 | 175.972 | 178.176 | 181.49 | 184.732 | 186.595 | 185.812 | 188.758 | 191.848 | 195.222 | 21.165 | 21.35 | 21.811 | 22.322 | 22.822 | 23.3 | 23.806 | 24.319 | 24.604 | 24.789 | 24.753 | 25.058 | 22.066 | 22.034 | 22.334 | 22.703 | 21.684 | 21.902 | 25.944 | 26.44 | 26.975 | 26.903 | 26.879 | 27.324 | 28.153 | 28.025 | 28.469 | 28.298 | 28.604 | 28.64 | 28.339 | 28.628 | 157.879 | 157.964 | 159.135 | 160.457 | 159.371 | 165.268 | 164.371 | 165.456 | 158.873 | 159.767 | 212.924 | 214.313 | 217.864 | 219.269 | 238.193 | 240.128 | 0 | 241.188 | 244.197 | 272.095 | 272.52 | 212.53 | 214.874 | 218.245 | 222.224 | 218.303 | 225.358 | 232.699 | 236.326 | 237.385 | 278.062 | 188.482 |
Goodwill
| 7.952 | 7.952 | 7.977 | 7.977 | 7.977 | 7.977 | 8.154 | 8.154 | 8.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 383.938 | 387.234 | 390.157 | 393.552 | 396.705 | 400.567 | 404.955 | 384.13 | 387.337 | 389.217 | 332.928 | 335.365 | 338.39 | 341.019 | 344.835 | 347.625 | 350.022 | 348.165 | 463.942 | 466.691 | 469.766 | 472.752 | 360.204 | 362.755 | 365.197 | 367.795 | 371.794 | 374.425 | 376.971 | 379.545 | 384.246 | 386.889 | 389.425 | 392.04 | 394.647 | 397.227 | 399.79 | 402.429 | 13.051 | 13.182 | 13.309 | 13.437 | 13.571 | 13.697 | 13.824 | 13.953 | 13.681 | 13.658 | 13.726 | 13.795 | 3.057 | 3.092 | 3.379 | 3.345 | 3.407 | 3.43 | 9.942 | 9.992 | 9.669 | 9.725 | 9.781 | 9.837 | 9.893 | 9.949 | 10.004 | 10.057 | 10.12 | 10.174 | 10.227 | 10.281 | 102.7 | 103.475 | 104.25 | 105.025 | 105.731 | 101.421 | 102.17 | 102.919 | 102.203 | 102.948 | 103.692 | 104.436 | 105.369 | 105.926 | 106.671 | 107.415 | 0 | 108.903 | 109.647 | 116.323 | 117.109 | 129.105 | 129.959 | 130.82 | 131.116 | 131.602 | 54.539 | 55.147 | 55.755 | 56.363 | 18.884 | 15.986 |
Goodwill and Intangible Assets
| 391.89 | 395.185 | 398.134 | 401.529 | 404.682 | 408.544 | 413.109 | 392.283 | 395.49 | 389.217 | 332.928 | 335.365 | 338.39 | 341.019 | 344.835 | 347.625 | 350.022 | 348.165 | 463.942 | 466.691 | 469.766 | 472.752 | 360.204 | 362.755 | 365.197 | 367.795 | 371.794 | 374.425 | 376.971 | 379.545 | 384.246 | 386.889 | 389.425 | 392.04 | 394.647 | 397.227 | 399.79 | 402.429 | 13.051 | 13.182 | 13.309 | 13.437 | 13.571 | 13.697 | 13.824 | 13.953 | 13.681 | 13.658 | 13.726 | 13.795 | 3.057 | 3.092 | 3.379 | 3.345 | 3.407 | 3.43 | 9.942 | 9.992 | 36.801 | 9.725 | 9.781 | 9.837 | 9.893 | 9.949 | 10.004 | 10.057 | 10.12 | 10.174 | 10.227 | 10.281 | 102.7 | 103.475 | 104.25 | 105.025 | 105.731 | 101.421 | 102.17 | 102.919 | 102.203 | 102.948 | 103.692 | 104.436 | 105.369 | 105.926 | 106.671 | 107.415 | 0 | 108.903 | 109.647 | 116.323 | 117.109 | 129.105 | 129.959 | 130.82 | 131.116 | 131.602 | 54.539 | 55.147 | 55.755 | 56.363 | 18.884 | 15.986 |
Long Term Investments
| 0 | 0 | 0 | 1,190.549 | 1,198.302 | 1,185.877 | 1,096.094 | 1,094.937 | 1,041.672 | 842.698 | 707.089 | 0 | 0 | 719.593 | 793.671 | 798.478 | 793.097 | 799.284 | 884.844 | 884.791 | 900.769 | 870.926 | 856.257 | 854.101 | 828.235 | 223.909 | 217.025 | 220.296 | 205.187 | 203.41 | 18.7 | 200.589 | 202.009 | 203.432 | 117.9 | 117.9 | 117.9 | 117.9 | 117.9 | 117.9 | 117.388 | 117.579 | 117.558 | 117.644 | 117.662 | 117.66 | 117.635 | 117.566 | 117.58 | 117.589 | 118.534 | 118.626 | 136.112 | 136.143 | 135.932 | 135.893 | 134.885 | 134.908 | 135.059 | 155.471 | 114.615 | 114.762 | 61.628 | 56.673 | 55.468 | 58.84 | 58.222 | 56.544 | 53.353 | 53.256 | 55.723 | 63.865 | 64.284 | 69.056 | 69.699 | 69.73 | 70.127 | 70.17 | 5.868 | 6.222 | 5.947 | 3.301 | 2.461 | 2.798 | -2.46 | -4.626 | 0 | 2.008 | 2.026 | 3.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 31.085 | 31.677 | 24.197 | 24.117 | 25.007 | 24.849 | 5.037 | 4.981 | 4.956 | 4.935 | 4.537 | 4.258 | 4.118 | 4.949 | 4.094 | 4.63 | 4.673 | 4.676 | 4.316 | 4.215 | 4.353 | 4.325 | 1.583 | 1.662 | 1.52 | 1.5 | 1.476 | 1.477 | 1.412 | 1.39 | 1.258 | 1.257 | 1.248 | 1.245 | 0.331 | 0.336 | 0.315 | 0.317 | 7.858 | 7.858 | 7.872 | 7.922 | 6.382 | 6.38 | 6.285 | 6.256 | 5.814 | 5.833 | 5.785 | 5.761 | 5.239 | 4.843 | 4.44 | 4.017 | 2.549 | 2.154 | 6.09 | 5.848 | 4.418 | 3.712 | 3.312 | 3.191 | 1.513 | 1.562 | 1.924 | 2.792 | 1.539 | 1.119 | 0.429 | 0.282 | 0.264 | 0.251 | 0.448 | 1.249 | 0 | 0 | 0 | 0 | 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
| 1,210.451 | 1,221.44 | 1,188.548 | 4.616 | 4.616 | 25.406 | 4.644 | 4.644 | 22.996 | 22.01 | 19.687 | 724.771 | 718.397 | 5.378 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 4.616 | 44.867 | 28.808 | 28.175 | 28.112 | 209.186 | 27.188 | 27.185 | 27.183 | 81.371 | 82.679 | 83.836 | 84.218 | 83.357 | 84.415 | 85.985 | 86.853 | 87.931 | 88.903 | 89.944 | 91.004 | 92.468 | 93.588 | 94.635 | 95.688 | 96.347 | 97.5 | 98.63 | 99.717 | 101.23 | 102.368 | 103.161 | 104.235 | 105.528 | 175.725 | 178.986 | 180.251 | 180.857 | 187.273 | 189.938 | 188.025 | 221.449 | 224.752 | 229.567 | 231.289 | 8.177 | 0.597 | 0.177 | -0.306 | 0.528 | 0.669 | 0.444 | 0.574 | 0.658 | 0.658 | 0.725 | 3.725 | 4 | 4.17 | 4.22 | 6.38 | 503.165 | 0.519 | 0.538 | 0.627 | 5.928 | 9.407 | 9.442 | 9.664 | 7.691 | 0.931 | 1.099 | 1.267 | 1.434 | 1.602 | 1.77 | 1.938 |
Total Non-Current Assets
| 2,138.539 | 2,146.37 | 2,061.459 | 2,055.788 | 2,073.463 | 2,087.105 | 1,892.715 | 1,858.253 | 1,825.836 | 1,612.414 | 1,405.92 | 1,402.837 | 1,398.521 | 1,421.346 | 1,467.131 | 1,475.407 | 1,469.914 | 1,400.961 | 1,633.066 | 1,600.147 | 1,604.431 | 1,573.61 | 1,410.033 | 1,413.636 | 1,367.598 | 768.595 | 805.977 | 796.883 | 785.248 | 788.429 | 791.566 | 797.412 | 804.598 | 810.495 | 780.061 | 786.9 | 793.689 | 800.086 | 243.331 | 244.705 | 246.365 | 248.113 | 248.264 | 249.925 | 251.521 | 253.191 | 254.202 | 255.434 | 256.48 | 257.89 | 245.241 | 246.095 | 264.895 | 265.925 | 264.803 | 265.746 | 280.023 | 281.423 | 308.781 | 371.535 | 333.573 | 335.364 | 282.045 | 283.481 | 285.802 | 288.013 | 319.934 | 321.229 | 321.916 | 323.736 | 324.742 | 326.151 | 328.294 | 335.481 | 335.329 | 337.088 | 337.112 | 339.119 | 267.603 | 269.594 | 323.288 | 325.775 | 329.694 | 332.163 | 346.624 | 349.297 | 503.165 | 352.618 | 356.408 | 392.897 | 395.557 | 351.043 | 354.276 | 358.729 | 361.031 | 350.836 | 280.996 | 289.113 | 293.515 | 295.35 | 298.716 | 206.405 |
Total Assets
| 3,592.806 | 3,608.501 | 3,570.496 | 3,490.367 | 3,661.562 | 3,736.477 | 3,856.768 | 3,768.09 | 3,889.288 | 2,857.33 | 2,835.392 | 2,802.827 | 2,896.055 | 3,057.181 | 2,279.932 | 2,234.258 | 2,114.839 | 1,949.612 | 1,894.211 | 1,956.328 | 1,914.432 | 1,904.236 | 1,767.126 | 1,738.399 | 1,735.978 | 1,059.858 | 1,029.801 | 997.638 | 994.302 | 1,002.774 | 971.331 | 920.226 | 928.516 | 917.986 | 908.876 | 912.098 | 870.791 | 881.812 | 1,266.002 | 1,229.102 | 1,187.797 | 1,067.131 | 1,108.576 | 1,041.342 | 1,005.703 | 921.18 | 866.039 | 848.359 | 785.089 | 787.214 | 769.595 | 756.569 | 766.712 | 751.066 | 749.941 | 746.384 | 995.416 | 1,052.462 | 1,047.638 | 962.342 | 907.029 | 848.013 | 793.738 | 631.131 | 628.901 | 621.326 | 640.792 | 627.966 | 541.224 | 606.004 | 627.138 | 572.037 | 541.34 | 521.334 | 510.203 | 501.99 | 490.171 | 483.978 | 477.707 | 479.247 | 521.018 | 492.718 | 506.874 | 508.714 | 481.356 | 492.241 | 503.165 | 507.406 | 509.205 | 409.942 | 423.019 | 424.273 | 434.845 | 431.101 | 442.819 | 435.747 | 385.209 | 378.01 | 371.961 | 401.726 | 378.173 | 382.756 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 274.183 | 284.12 | 277.67 | 287.146 | 307.752 | 307.765 | 311.674 | 320.486 | 317.004 | 117.933 | 106.831 | 101.067 | 90.045 | 141.08 | 70.495 | 81.274 | 34.064 | 77.229 | 19.832 | 19.633 | 22.257 | 25.855 | 16.301 | 16.394 | 20.251 | 15.155 | 13.928 | 17.705 | 16.627 | 13.184 | 8.506 | 6.653 | 7.975 | 7.73 | 4.08 | 4.112 | 3.307 | 3.806 | 32.246 | 24.384 | 20.796 | 24.36 | 25.418 | 24.013 | 24.912 | 27.886 | 27.832 | 27.426 | 27.99 | 32.875 | 35.062 | 33.003 | 24.93 | 43.415 | 42.259 | 42.184 | 7.406 | 9.441 | 6.986 | 5.989 | 4.631 | 6.837 | 10.71 | 6.9 | 6.008 | 7.124 | 11.688 | 9.164 | 8.902 | 17.609 | 8.828 | 8.728 | 9.439 | 9.576 | 2.494 | 2.164 | 2.024 | 2.065 | 1.668 | 1.952 | 1.865 | 1.898 | 9.23 | 10.029 | 0.421 | 0.747 | 0 | 0.141 | 0.272 | 1.71 | 0 | 3.944 | 5.257 | 4.369 | 5.635 | 7.408 | 8.724 | 7.502 | 7.924 | 5.952 | 3.881 | 3.983 |
Short Term Debt
| 10 | 10 | 10 | 10 | 139.52 | 0 | 2.949 | 0 | 10.65 | 0 | 4.343 | 5.59 | 11.155 | 0 | 0.815 | 0 | 5.882 | 0 | 0 | 20 | 65 | 0 | 20 | 20 | 22.8 | 51.7 | 3.9 | 17.8 | 21.7 | 25.6 | 8.9 | 0 | 16.7 | 20.6 | 0 | 0 | 0 | 327.095 | 0 | 0 | 0 | 1.584 | 1.841 | 1.014 | 0.777 | 2 | 4 | 4 | 0 | 8.108 | 0.128 | 2.151 | 5.979 | 7.057 | 0 | 0 | 0 | 0 | 30 | 0 | 12 | 12 | 12 | 20 | 20 | 20 | 20 | 0 | 10 | 0 | 10 | 10 | 0 | 0 | 0 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 15 | 20 | 33 | 38 | 48 | 53 | 8 | 0 | 0 | 0 | 0 | 5.952 | 0 | 0 |
Tax Payables
| 120.531 | 111.582 | 100.643 | 86.651 | 133.507 | 164.55 | 192.096 | 179.925 | 276.998 | 268.42 | 280.781 | 283.395 | 314.121 | 223.973 | 71.681 | 61.339 | 54.362 | 42.611 | 69.475 | 73.415 | 49.586 | 46.198 | 37.866 | 54.54 | 72.713 | 64.38 | 58.197 | 46.564 | 36.471 | 59.651 | 53.896 | 42.363 | 37.832 | 33.62 | 43.577 | 32.569 | 26.628 | 20.658 | 1.882 | 1.685 | 2.366 | 2.281 | 2.735 | 2.116 | 4.628 | 4.316 | 4.349 | 3.83 | 7.645 | 7.1 | 0.151 | 1.472 | 7.273 | 9.105 | 6.301 | 6.638 | -16.383 | -17.686 | -23.01 | -19.903 | -18.404 | -13.223 | -3.508 | 0.817 | 6.482 | 9.292 | 9.971 | 10.798 | 14.669 | 9.217 | 5.523 | 6.51 | 12.371 | 11.646 | 11.372 | 12.597 | 9.458 | 8.63 | 6.895 | 6.931 | 5.326 | 3.184 | 2.908 | 3.054 | 0.387 | -1.371 | 0 | -1.715 | -0.847 | 1.193 | 1.083 | 1.069 | 1.167 | 0.221 | 2.095 | 3.372 | 0.897 | -0.046 | 2.512 | 2.203 | 0.536 | 3.985 |
Deferred Revenue
| 0 | 0 | 0 | 319.229 | 357.752 | 121.043 | 567.211 | 511.825 | 239.407 | 43.194 | 13.348 | 0 | 0 | 567.707 | 384.976 | 371.368 | 329.928 | 225.151 | 0 | 157.895 | 107.75 | 123.247 | 82.006 | 98.753 | 118.409 | 122.56 | 100.178 | 87.488 | 76.143 | 110.383 | 91.099 | 76.856 | 71.655 | 78.463 | 74.889 | 0 | 0 | -327.095 | 0 | 0 | 48.729 | 39.325 | 56.88 | 54.072 | 52.997 | 50.279 | 46.836 | 46.28 | 0 | 55.567 | 25.051 | 26.84 | 34.688 | 39.165 | 0 | 0 | 0 | 0 | 8.607 | 0 | 18.245 | 26.092 | 41.896 | 56.251 | 66.946 | 59.537 | 68.785 | 0 | 71.436 | 0 | 70.093 | 58.009 | 0 | 0 | 0 | 50.404 | 43.133 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.006 | 3.055 | 4.393 | 4.08 | 23.941 | 24.087 | 16.343 | 0 | 0 | 0 | 0 | 0 | -5.952 | 0 | 0 |
Other Current Liabilities
| 361.667 | 403.902 | 371.932 | 385.501 | -105.546 | 336.872 | -152.703 | 380.33 | 131.48 | 101.186 | 77.743 | 101.947 | 105.63 | -181.839 | -36.482 | 341.086 | 306.407 | 207.864 | 82.667 | 125.358 | 90.25 | 161.044 | 66.685 | 62.796 | 72.828 | 74.459 | 63.649 | 61.236 | 68.017 | 50.732 | 55.685 | 64.061 | 53.311 | 57.076 | 59.784 | 52.969 | 343.734 | 54.619 | 568.508 | 538.718 | 461.353 | 847.19 | 379.228 | 308.813 | 276.906 | 188.701 | 141.115 | 125.923 | 113.343 | 106.398 | 104.628 | 89.436 | 109.78 | 83.141 | 94.948 | 95.205 | 464.166 | 531.183 | 559.628 | 529.865 | 468.065 | 406.79 | 348.4 | 177.633 | 168.32 | 161.77 | 180.415 | 194.789 | 99.268 | 174.452 | 195.489 | 144.258 | 118.236 | 97.793 | 95.659 | 80.661 | 70.658 | 76.856 | 77.274 | 82.936 | 112.826 | 91.174 | 102.013 | 105.069 | 91.308 | 107.485 | 0 | 113.978 | 112.564 | 10.299 | 12.415 | 24.928 | 25.215 | 19.406 | 62.832 | 68.67 | 2.678 | 5.778 | 1.344 | 37.753 | 2.492 | 25.11 |
Total Current Liabilities
| 766.381 | 809.604 | 760.244 | 769.297 | 832.984 | 930.23 | 921.227 | 880.74 | 975.539 | 530.733 | 483.046 | 492 | 520.95 | 750.921 | 491.485 | 483.699 | 400.715 | 313.74 | 171.975 | 238.405 | 227.093 | 233.097 | 140.852 | 153.729 | 188.593 | 205.694 | 139.674 | 143.305 | 142.815 | 168.832 | 126.986 | 113.077 | 115.818 | 119.026 | 107.441 | 89.65 | 373.67 | 406.178 | 602.637 | 564.787 | 484.515 | 364.874 | 409.222 | 335.956 | 307.222 | 222.903 | 177.295 | 161.18 | 148.979 | 154.481 | 139.969 | 126.061 | 147.963 | 142.717 | 143.508 | 144.027 | 455.189 | 522.938 | 573.604 | 515.951 | 466.292 | 412.403 | 367.602 | 205.35 | 200.81 | 198.186 | 222.073 | 214.751 | 132.839 | 201.279 | 219.84 | 169.496 | 140.046 | 119.016 | 109.525 | 103.423 | 90.141 | 87.551 | 85.837 | 91.82 | 120.017 | 96.257 | 114.151 | 118.152 | 92.116 | 106.861 | 0 | 122.405 | 126.988 | 33.202 | 46.498 | 67.941 | 79.64 | 76.996 | 78.562 | 79.45 | 12.298 | 13.234 | 11.78 | 51.86 | 6.908 | 33.078 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 149.873 | 148.029 | 187.912 | 147.451 | 217.874 | 214.991 | 382.16 | 382.106 | 441.366 | 41.995 | 109.569 | 109.207 | 108.356 | 107.837 | 131.415 | 131.087 | 124.671 | 73.531 | 60.067 | 110.178 | 105.224 | 105.224 | 115 | 115 | 115 | 115 | 166.7 | 166.7 | 166.7 | 166.7 | 197.3 | 197.3 | 227.3 | 227.3 | 250.1 | 295.7 | 0 | 0 | 0 | 0 | 47.5 | 47.5 | 48.5 | 48.5 | 48.5 | 48.5 | 40 | 40 | 0 | 0 | 46 | 46 | 46 | 46 | 40 | 40 | 40 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.545 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 57.785 | 56.67 | 56.642 | 56.901 | 57.238 | 57.829 | 62.794 | 63.028 | 22.351 | 8.982 | 8.252 | 8.252 | 8.252 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | 11.4 | -115 | -115 | -115 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 43.69 | 43.883 | 45.426 | 47.004 | 49.224 | 49.085 | 64.917 | 64.917 | 64.921 | 30.934 | 28.77 | 28.77 | 28.769 | 28.769 | 30 | 30 | 27.958 | 27.958 | 56.195 | 56.195 | 58.704 | 58.704 | 60.913 | 60.913 | 56.877 | 53.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.838 | 1.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -17.963 | 0 | 0 | 0 | 11.4 | 0 | 11.4 | 0 | 53.728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 251.349 | 248.582 | 289.979 | 251.356 | 324.336 | 264.076 | 509.871 | 510.05 | 528.638 | 81.911 | 146.591 | 146.229 | 145.377 | 148.006 | 172.814 | 172.486 | 164.029 | 112.89 | 127.661 | 177.773 | 175.328 | 175.328 | 175.913 | 175.913 | 171.877 | 115 | 166.7 | 166.7 | 166.7 | 166.7 | 197.3 | 197.3 | 227.3 | 227.3 | 250.1 | 295.7 | 0 | 0 | 0 | 0 | 47.5 | 47.5 | 48.5 | 48.5 | 48.5 | 48.5 | 40 | 40 | 0 | 0 | 46 | 46 | 46 | 46 | 40 | 40 | 40 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.838 | 1.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.545 | 1.92 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 1,017.729 | 1,058.186 | 1,050.224 | 1,020.653 | 1,157.319 | 1,194.306 | 1,431.098 | 1,390.791 | 1,504.176 | 612.644 | 629.638 | 638.229 | 666.328 | 898.927 | 664.299 | 656.185 | 564.744 | 426.629 | 299.636 | 416.178 | 402.421 | 408.425 | 316.765 | 329.642 | 360.47 | 320.694 | 306.374 | 310.005 | 309.515 | 335.532 | 324.286 | 310.377 | 343.118 | 346.326 | 357.541 | 385.35 | 373.67 | 406.178 | 602.637 | 564.787 | 532.015 | 412.374 | 457.722 | 384.456 | 355.722 | 271.403 | 217.295 | 201.18 | 148.979 | 154.481 | 185.969 | 172.061 | 193.963 | 188.717 | 183.508 | 184.027 | 495.189 | 552.938 | 573.604 | 515.951 | 466.292 | 412.403 | 367.602 | 205.35 | 200.81 | 198.186 | 222.073 | 214.751 | 132.839 | 202.117 | 220.946 | 169.496 | 140.046 | 119.016 | 109.525 | 103.423 | 90.141 | 87.551 | 85.837 | 91.82 | 120.017 | 96.257 | 114.151 | 118.152 | 92.116 | 106.861 | 503.165 | 124.95 | 128.908 | 33.202 | 46.498 | 67.941 | 79.64 | 76.996 | 78.562 | 79.45 | 12.298 | 13.234 | 11.78 | 51.86 | 6.908 | 33.078 |
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 |
Common Stock
| 418.386 | 418.386 | 421.367 | 421.532 | 421.532 | 421.532 | 421.532 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 411.431 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 318.6 | 236 | 236 | 236 | 147.5 | 147.5 | 147.5 | 147.5 | 147.5 | 147.5 | 147.5 | 147.5 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 0 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 |
Retained Earnings
| 1,514.511 | 1,489.28 | 1,474.713 | 1,430.821 | 1,464.949 | 1,445.307 | 1,364.012 | 1,314.273 | 1,333.167 | 1,306.988 | 1,268.726 | 1,228.993 | 1,294.046 | 1,248.321 | 764.8 | 726.69 | 698.698 | 667.809 | 741.564 | 703.122 | 674.944 | 658.737 | 685.613 | 644.056 | 610.834 | 412.639 | 394.627 | 358.71 | 355.765 | 338.51 | 319.474 | 285.711 | 261.374 | 247.222 | 228.206 | 203.714 | 174.177 | 152.189 | 127.941 | 128.173 | 118.664 | 116.756 | 114.661 | 120.328 | 109.47 | 108.224 | 108.902 | 106.601 | 95.127 | 89.772 | 91.691 | 89.709 | 71.574 | 64.122 | 69.449 | 64.789 | 7.325 | 65.088 | 50.585 | 31.926 | 71.076 | 65.186 | 59.501 | 54.651 | 53.447 | 48.275 | 45.633 | 40.733 | 41.316 | 37.276 | 34.866 | 31.322 | 29.927 | 26.276 | 26.824 | 24.839 | 25.399 | 21.419 | 18.402 | 16.247 | 24.829 | 20.758 | 19.005 | 16.815 | 15.218 | 11.475 | 0 | 9.951 | 7.891 | 6.956 | 6.018 | 5.301 | 4.174 | 3.073 | 12.787 | 4.827 | 24.464 | 16.33 | 14.718 | 4.401 | 34.098 | 12.512 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 514.562 | 137.829 | -0 | 130.444 | 481.302 | 108.343 | 447.715 | 102.229 | 445.594 | 100.108 | 445.594 | 100.108 | 383.34 | 41.621 | 383.34 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 502.233 | 500.716 | -35.172 | 473.215 | 469.637 | 465.83 | -37.574 | 453.829 | 0 | 448.148 | 0 | 445.594 | 0 | 445.594 | 0 | 383.34 | 0 | 387.107 | 386.347 | 386.347 | 0 | 386.347 | 352.305 | 352.305 | 352.305 | 0 | 5.643 | 5.643 | 5.643 | 0 | 4.556 | 4.556 | 4.556 | 4.556 | 3.356 | 3.356 | 3.356 | 0 | 152.01 | 152.01 | 152.01 | 255.04 | 150.161 | 150.161 | 150.161 | 150.161 | 148.212 | 148.212 | 148.212 | 148.29 | 145.512 | 145.512 | 145.512 | 145.512 | 143.217 | 143.217 | 143.217 | 166.817 | 164.019 | 164.019 | 208.269 | 208.269 | 204.279 | 204.279 | 204.279 | 204.279 | 202.003 | 202.003 | 231.503 | 231.503 | 233.767 | 233.767 | 233.767 | 238.869 | 236.932 | 236.932 | 237.732 | 237.937 | 236.293 | 236.293 | 236.293 | 236.293 | 234.766 | 234.766 | 234.766 | 234.766 | 364.046 | 233.647 | 233.647 | 233.647 | 234.452 | 233.032 | 233.032 | 233.032 | 233.47 | 237.168 | 230.446 | 230.446 | 227.464 | 234.188 | 219.166 | 219.166 |
Total Shareholders Equity
| 2,435.13 | 2,408.382 | 2,375.47 | 2,325.568 | 2,356.118 | 2,332.669 | 2,229.272 | 2,179.534 | 2,192.314 | 2,166.135 | 2,125.752 | 2,086.019 | 2,151.072 | 2,105.347 | 1,559.571 | 1,521.461 | 1,493.469 | 1,466.347 | 1,539.342 | 1,500.9 | 1,472.722 | 1,456.515 | 1,449.35 | 1,407.792 | 1,374.571 | 738.057 | 718.87 | 682.953 | 680.008 | 662.753 | 642.63 | 608.867 | 584.53 | 570.378 | 550.161 | 525.669 | 496.133 | 474.145 | 598.551 | 598.783 | 589.274 | 587.366 | 583.422 | 589.089 | 578.231 | 576.985 | 575.714 | 573.412 | 561.939 | 556.662 | 555.803 | 553.82 | 535.685 | 528.233 | 531.266 | 526.606 | 469.142 | 467.905 | 450.603 | 431.945 | 426.844 | 420.955 | 411.28 | 406.43 | 405.226 | 400.054 | 395.135 | 390.236 | 390.818 | 386.779 | 386.633 | 383.089 | 381.693 | 383.145 | 381.757 | 379.772 | 381.132 | 377.356 | 372.694 | 370.54 | 379.122 | 375.051 | 371.772 | 369.581 | 367.985 | 364.241 | 364.046 | 361.598 | 359.538 | 358.603 | 358.47 | 356.333 | 355.206 | 354.105 | 364.257 | 356.297 | 372.91 | 364.776 | 360.182 | 349.865 | 371.264 | 349.678 |
Total Equity
| 2,575.077 | 2,550.315 | 2,520.272 | 2,469.714 | 2,504.243 | 2,484.342 | 2,425.67 | 2,377.299 | 2,385.112 | 2,244.686 | 2,205.755 | 2,164.598 | 2,229.727 | 2,158.254 | 1,615.633 | 1,578.072 | 1,550.095 | 1,522.982 | 1,594.575 | 1,540.15 | 1,512.011 | 1,495.811 | 1,450.361 | 1,408.757 | 1,375.508 | 739.163 | 723.427 | 687.633 | 684.787 | 667.242 | 647.045 | 609.849 | 585.398 | 571.66 | 551.334 | 526.747 | 497.121 | 475.634 | 663.365 | 664.315 | 655.782 | 654.757 | 650.854 | 656.886 | 649.981 | 649.778 | 648.744 | 647.179 | 636.11 | 632.733 | 583.627 | 584.508 | 572.749 | 562.348 | 566.433 | 562.357 | 500.228 | 499.524 | 474.033 | 446.391 | 440.736 | 435.609 | 426.137 | 425.781 | 428.091 | 423.14 | 418.718 | 413.215 | 408.386 | 403.887 | 406.192 | 402.541 | 401.294 | 402.318 | 400.678 | 398.567 | 400.03 | 396.427 | 391.87 | 387.428 | 401.001 | 396.461 | 392.723 | 390.562 | 389.241 | 385.38 | 364.046 | 382.456 | 380.297 | 376.74 | 376.521 | 356.333 | 355.206 | 354.105 | 364.257 | 356.297 | 372.91 | 364.776 | 360.182 | 349.865 | 371.264 | 349.678 |
Total Liabilities & Shareholders Equity
| 3,592.806 | 3,608.501 | 3,570.496 | 3,490.367 | 3,661.562 | 3,736.477 | 3,856.768 | 3,768.09 | 3,889.288 | 2,857.33 | 2,835.392 | 2,802.827 | 2,896.055 | 3,057.181 | 2,279.932 | 2,234.258 | 2,114.839 | 1,949.612 | 1,894.211 | 1,956.328 | 1,914.432 | 1,904.236 | 1,767.126 | 1,738.399 | 1,735.978 | 1,059.858 | 1,029.801 | 997.638 | 994.302 | 1,002.774 | 971.331 | 920.226 | 928.516 | 917.986 | 908.876 | 912.098 | 870.791 | 881.812 | 1,266.002 | 1,229.102 | 1,187.797 | 1,067.131 | 1,108.576 | 1,041.342 | 1,005.703 | 921.18 | 866.039 | 848.359 | 785.089 | 787.214 | 769.595 | 756.569 | 766.712 | 751.066 | 749.941 | 746.384 | 995.416 | 1,052.462 | 1,047.638 | 962.342 | 907.029 | 848.013 | 793.738 | 631.131 | 628.901 | 621.326 | 640.792 | 627.966 | 541.224 | 606.004 | 627.138 | 572.037 | 541.34 | 521.334 | 510.203 | 501.99 | 490.171 | 483.978 | 477.707 | 479.247 | 521.018 | 492.718 | 506.874 | 508.714 | 481.356 | 492.241 | 503.165 | 507.406 | 509.205 | 409.942 | 423.019 | 424.273 | 434.845 | 431.101 | 442.819 | 435.747 | 385.209 | 378.01 | 371.961 | 401.726 | 378.173 | 382.756 |