
Lucky Film Company,Limited
SSE:600135.SS
6.79 (CNY) • At close April 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 863.377 | 1,276.594 | 452.512 | 575.374 | 466.838 | 1,358.664 | 462.802 | 480.31 | 490.204 | 806.213 | 468.254 | 300.566 | 538.545 | 679.106 | 390.727 | 443.154 | 505.908 | 627.985 | 446.542 | 434.022 | 467.742 | 650.095 | 693.395 | 304.2 | 374.105 | 329.181 | 567.911 | 562.79 | 471.912 | 311.095 | 193.745 | 288.161 | 404.391 | 465.789 | 438.464 | 489.822 | 496.356 | 592.095 | 613.008 | 736.745 | 169.086 | 192.375 | 199.819 | 218.709 | 234.708 | 269.51 | 264.182 | 217.874 | 146.752 | 126.514 | 223.254 | 188.735 | 175.81 | 196.901 | 68.258 | 166.749 | 207.089 | 158.379 | 88.567 | 98.24 | 120.501 | 220.308 | 336.154 | 312.681 | 235.518 | 224.779 | 257.732 | 250.058 | 227.587 | 247.843 | 197.679 | 165.137 | 90.791 | 172.483 | 275.551 | 295.651 | 209.561 | 234.749 | 257.326 | 186.208 | 193.589 | 214.159 | 280.065 | 379.103 | 555.095 | 454.022 | 435.984 | 382.044 | 480.212 | 471.26 | 525.417 | 511.957 | 624.661 | 636.549 | 444.576 | 245.44 | 446.201 | 274.455 | 103.953 | 73.2 | 156.483 |
Short Term Investments
| 433.294 | 125.283 | 355.801 | 357.93 | 479.953 | 132.044 | 806.216 | 727.232 | 825.062 | 566.44 | 616.04 | 667.424 | 536.205 | 547.823 | -15.685 | -16.108 | -25.269 | -25.634 | 496.293 | 15.01 | 17.07 | 20.87 | 0 | 346.98 | 0 | -24.577 | 0 | 0 | 0 | 329.4 | 0 | 290 | 0 | 6.384 | 6.28 | 6.28 | 7.303 | 7.224 | 7.391 | 6.413 | 8.405 | 35.667 | 36.089 | 46.089 | 46.114 | 46.114 | 45.18 | 46.271 | 67.597 | 67.406 | 65.054 | 65.054 | 108.087 | 128.943 | 158.435 | 184.203 | 134.119 | 183.943 | 196.52 | 199.119 | 170.513 | 11 | 11 | 11 | 11 | 11 | -2.532 | 55.439 | 53.077 | 53.077 | 92.108 | -1.745 | 143.728 | 76.568 | 20 | 0 | 0 | 0 | 0 | 79.005 | 118.79 | 148.578 | 98.876 | 0 | 0 | 87.721 | 91.16 | 91.16 | 91.16 | 91.16 | 49.999 | 49.999 | 0 | 0 | 240 | 405 | 170 | 135 | 345 | 190 | 110 |
Cash and Short Term Investments
| 1,296.671 | 1,401.877 | 808.313 | 933.305 | 946.791 | 1,490.708 | 1,269.018 | 1,207.542 | 1,315.266 | 1,372.653 | 1,084.293 | 967.99 | 1,074.75 | 1,226.929 | 390.727 | 443.154 | 505.908 | 627.985 | 446.542 | 449.032 | 484.812 | 670.965 | 693.395 | 304.2 | 374.105 | 329.181 | 567.911 | 562.79 | 471.912 | 311.095 | 193.745 | 288.161 | 404.391 | 472.173 | 444.744 | 496.102 | 503.658 | 599.319 | 620.399 | 743.158 | 177.49 | 228.042 | 235.908 | 264.799 | 280.821 | 315.623 | 309.363 | 264.145 | 214.349 | 193.921 | 288.309 | 253.789 | 283.896 | 325.844 | 226.694 | 350.951 | 341.208 | 342.322 | 285.088 | 297.36 | 291.015 | 220.308 | 336.154 | 312.681 | 235.518 | 224.779 | 257.732 | 250.058 | 227.587 | 247.843 | 197.679 | 165.137 | 90.791 | 249.051 | 295.551 | 295.651 | 209.561 | 234.749 | 257.326 | 265.213 | 312.379 | 362.737 | 378.941 | 379.103 | 555.095 | 541.743 | 527.143 | 473.204 | 571.372 | 562.419 | 575.416 | 561.956 | 624.661 | 636.549 | 684.576 | 650.44 | 616.201 | 409.455 | 448.953 | 263.2 | 266.483 |
Net Receivables
| 339.354 | 298.884 | 379.626 | 438.327 | 427.413 | 525.287 | 511.528 | 638.008 | 482.492 | 449.619 | 677.098 | 833.648 | 642.786 | 614.068 | 782.652 | 885.497 | 749.591 | 679.407 | 647.13 | 612.058 | 448.793 | 482.632 | 598.449 | 587.563 | 709.986 | 723.28 | 681.591 | 629.663 | 0 | 652.123 | 695.748 | 633.191 | 573.738 | 482.205 | 444.892 | 432.306 | 463.07 | 352.984 | 0 | 0 | 277.603 | 0 | 0 | 205.143 | 0 | 167.681 | 141.54 | 79.716 | 27.243 | 134.356 | 0 | 0 | 0 | 50.277 | 0 | 84.593 | 66.106 | 0 | 0 | 79.059 | 0 | 47.567 | 0 | 65.414 | 53.84 | 55.768 | 50.322 | 71.284 | 55.377 | 58.229 | 0 | 0 | 0 | -17.011 | 0 | 92.047 | 58.332 | 0 | 51.786 | 86.255 | 45.655 | 34.08 | 46.105 | 37.09 | 56.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 46.367 | 66.183 | 1.046 | 1.902 | 5.608 | 7.791 | 13.364 | 17.295 |
Inventory
| 313.418 | 308.296 | 396.574 | 379.879 | 420.875 | 426.868 | 428.593 | 449.946 | 481.057 | 519.674 | 428.596 | 495.493 | 530.922 | 505.848 | 401.393 | 410.801 | 409.859 | 392.593 | 453.041 | 526.183 | 535.521 | 506.622 | 502.114 | 452.879 | 392.981 | 357.178 | 336.884 | 422.578 | 373.935 | 389.036 | 289.617 | 286.38 | 283.775 | 285.235 | 280.221 | 282.797 | 317.53 | 273.696 | 246.633 | 251.145 | 271.519 | 271.974 | 274.953 | 255.856 | 228.075 | 211.587 | 219.728 | 233.885 | 255.03 | 234.145 | 254.075 | 284.331 | 284.036 | 286.153 | 266.96 | 264.816 | 260.924 | 233.64 | 237.723 | 235.691 | 250.481 | 230.653 | 194.324 | 207.471 | 235.894 | 262.439 | 245.001 | 227.619 | 243.94 | 267.09 | 288.984 | 326.219 | 334.971 | 302.776 | 193.844 | 174.834 | 222.044 | 224.797 | 187.497 | 187.796 | 198.715 | 167.841 | 149.292 | 136.313 | 147.229 | 118.623 | 104.192 | 113.981 | 108.387 | 118.862 | 116.192 | 105.683 | 94.227 | 111.288 | 144.39 | 152.583 | 141.641 | 183.827 | 129.361 | 135.629 | 137.835 |
Other Current Assets
| 95.918 | 54.262 | 141.936 | 33.404 | 157.86 | 40.25 | 135.323 | 137.067 | 123.661 | 185.834 | 155.363 | 116.039 | 145.349 | 169.363 | 766.572 | 640.472 | 631.15 | 583.854 | 622.192 | 576.438 | 800.546 | 402.703 | 177.006 | 415.033 | 304.983 | 629.015 | 59.189 | 74.137 | 843.072 | 390.185 | 379.92 | 353.648 | 203.57 | 210.319 | 161.071 | 133.166 | 63.072 | 82.858 | 48.986 | 40.624 | 44.772 | 38.237 | 42.949 | 48.567 | 35.232 | 61.568 | 173.539 | 97.459 | 156.29 | 108.954 | 154.581 | 141.917 | 95.778 | 29.589 | 105.785 | 84.61 | 66.146 | 69.218 | 114.312 | 79.114 | 85.281 | 118.232 | 69.385 | 20.481 | 66.659 | 60.901 | 26.559 | 75.563 | 73.722 | 57.069 | 90.475 | 76.067 | 75.424 | 78.73 | 102.875 | 39.834 | 35.838 | 93.551 | 30.415 | 78.886 | 37.682 | 22.041 | 23.488 | 20.333 | 59.969 | 65.692 | 91.104 | 69.767 | 68.472 | 58.556 | 61.432 | 56.55 | 73.771 | 42.168 | 58.693 | 79.195 | 109.022 | 102.341 | 128.36 | 244.516 | 250.696 |
Total Current Assets
| 2,045.361 | 2,063.318 | 1,726.449 | 1,784.915 | 1,952.94 | 2,483.114 | 2,344.463 | 2,363.803 | 2,402.476 | 2,527.713 | 2,345.35 | 2,379.536 | 2,393.807 | 2,409.203 | 2,341.345 | 2,379.924 | 2,296.508 | 2,283.839 | 2,168.905 | 2,163.711 | 2,269.672 | 2,062.923 | 1,970.964 | 1,759.675 | 1,782.055 | 1,733.489 | 1,645.575 | 1,689.168 | 1,688.92 | 1,742.438 | 1,559.03 | 1,561.379 | 1,465.474 | 1,449.932 | 1,330.928 | 1,344.37 | 1,347.33 | 1,308.858 | 1,247.36 | 1,314.909 | 771.385 | 788.041 | 773.977 | 756.747 | 739.604 | 729.874 | 702.63 | 675.205 | 652.913 | 671.375 | 696.964 | 680.037 | 663.71 | 691.863 | 599.439 | 700.377 | 668.278 | 645.181 | 637.123 | 612.164 | 626.776 | 616.761 | 599.862 | 606.047 | 591.911 | 603.888 | 579.614 | 624.524 | 600.627 | 630.231 | 577.138 | 567.423 | 501.186 | 613.546 | 592.27 | 563.749 | 525.776 | 553.096 | 527.024 | 531.894 | 594.431 | 586.699 | 597.827 | 572.839 | 762.293 | 726.057 | 722.439 | 656.952 | 748.231 | 739.838 | 753.04 | 724.189 | 792.659 | 790.005 | 887.659 | 883.265 | 868.767 | 701.232 | 714.465 | 653.548 | 667.88 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 852.653 | 821.316 | 753.86 | 730.962 | 702.46 | 715.837 | 554.217 | 563.641 | 572.383 | 570.544 | 539.456 | 537.588 | 537.022 | 548.369 | 531.019 | 527.948 | 529.773 | 521.751 | 522.608 | 524.855 | 523.759 | 528.931 | 510.488 | 470.936 | 451.019 | 447.681 | 440.929 | 443.729 | 446.101 | 448.594 | 449.963 | 443.22 | 434.961 | 429.381 | 428.383 | 440.251 | 436.315 | 421.259 | 394.144 | 297.3 | 279.127 | 280.016 | 278.263 | 271.193 | 274.302 | 274.847 | 286.726 | 291.493 | 300.984 | 309.138 | 318.429 | 322.189 | 293.927 | 283.796 | 323.27 | 332.076 | 342.536 | 349.793 | 357.318 | 356.61 | 364.592 | 372.227 | 377.844 | 385.047 | 391.751 | 397.278 | 359.644 | 359.894 | 366.998 | 385.064 | 433.792 | 440.95 | 448.321 | 462.634 | 472.693 | 468.528 | 472.966 | 465.678 | 467.605 | 457.385 | 444.573 | 433.548 | 425.866 | 433.101 | 381.225 | 385.978 | 391.72 | 411.509 | 419.849 | 420.494 | 406.282 | 402.52 | 406.15 | 352.301 | 238.97 | 204.588 | 151.282 | 181.552 | 173.383 | 193.994 | 134.425 |
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 |
Intangible Assets
| 139.63 | 141.762 | 142.288 | 144.386 | 146.484 | 148.582 | 138.913 | 141.051 | 143.427 | 109.546 | 111.639 | 113.733 | 114.481 | 116.549 | 118.616 | 120.684 | 122.751 | 124.883 | 113.504 | 115.283 | 117.062 | 118.842 | 120.621 | 122.401 | 124.18 | 125.966 | 127.763 | 129.56 | 131.379 | 133.154 | 134.952 | 136.749 | 138.553 | 136.712 | 138.285 | 139.858 | 141.432 | 143.005 | 143.692 | 77.609 | 77.975 | 78.341 | 39.546 | 39.912 | 40.279 | 41.774 | 44.075 | 46.376 | 48.573 | 50.358 | 15.068 | 17.115 | 19.838 | 21.886 | 30.252 | 33.064 | 35.875 | 38.687 | 39.625 | 42.346 | 45.067 | 47.788 | 49.622 | 53.23 | 55.951 | 58.647 | 50.124 | 38.631 | 40.211 | 4.807 | 4.979 | 5.044 | 5.109 | 5.174 | 4.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 139.63 | 141.762 | 142.288 | 144.386 | 146.484 | 148.582 | 138.913 | 141.051 | 143.427 | 109.546 | 111.639 | 113.733 | 114.481 | 116.549 | 118.616 | 120.684 | 122.751 | 124.883 | 113.504 | 115.283 | 117.062 | 118.842 | 120.621 | 122.401 | 124.18 | 125.966 | 127.763 | 129.56 | 131.379 | 133.154 | 134.952 | 136.749 | 138.553 | 136.712 | 138.285 | 139.858 | 141.432 | 143.005 | 143.692 | 77.609 | 77.975 | 78.341 | 39.546 | 39.912 | 40.279 | 41.774 | 44.075 | 46.376 | 48.573 | 50.358 | 15.068 | 17.115 | 19.838 | 21.886 | 30.252 | 33.064 | 35.875 | 38.687 | 39.625 | 42.346 | 45.067 | 47.788 | 49.622 | 53.23 | 55.951 | 58.647 | 50.124 | 38.631 | 40.211 | 4.807 | 4.979 | 5.044 | 5.109 | 5.174 | 4.455 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| -220.731 | 87.28 | -139.101 | -141.23 | -263.253 | 225.539 | -542.216 | -463.232 | -561.062 | -302.44 | -393.84 | -445.224 | -314.005 | -325.623 | 232.825 | 233.248 | 242.409 | 242.774 | -272.033 | 209.23 | 206.429 | 202.629 | 24 | 24 | 24 | 48.577 | 11 | 11 | 11 | 11 | 11 | 11 | 11 | 6.471 | 4.72 | 4.72 | 3.697 | 3.776 | 3.609 | 4.587 | 2.595 | -24.667 | -25.089 | -35.089 | -35.114 | -35.114 | -34.18 | -35.271 | -56.597 | -56.406 | -54.054 | -54.054 | -97.087 | -117.943 | -59.435 | -173.203 | -123.119 | -172.943 | -185.52 | -188.119 | -159.513 | 0 | 0 | 0 | 0 | 0 | 57.972 | 0 | 0 | 0 | 0 | 92.802 | 0 | -64.018 | -7.45 | 0 | 0 | 0 | 0 | -66.513 | -106.298 | -136.085 | -86.384 | 0 | 0 | -75.229 | -78.597 | -78.597 | -78.465 | -78.465 | -34.441 | -35.441 | 0 | 0 | -218.03 | -383.008 | -148.982 | -124.008 | -335 | -179.84 | -99.84 |
Tax Assets
| 3.457 | 3.678 | 9.942 | 9.227 | 9.591 | 9.813 | 6.777 | 6.875 | 6.664 | 6.623 | 7.508 | 7.01 | 7.009 | 6.434 | 8.996 | 9.047 | 6.432 | 6.467 | 5.533 | 5.522 | 5.48 | 5.477 | 5.897 | 0.326 | 0.326 | 0.326 | 0.327 | 0.327 | 0.327 | 0.327 | 0.738 | 0.738 | 0.738 | 0.738 | 0.338 | 0.338 | 0.338 | 0.338 | 0.339 | 0.339 | 0.339 | 0.339 | 0.337 | 0.337 | 0.337 | 0.337 | 0.429 | 0.429 | 0.429 | 0.429 | 0.131 | 0.131 | 0.131 | 0.131 | 4.529 | 4.529 | 4.529 | 4.529 | 6.726 | 6.726 | 6.726 | 6.726 | 8.481 | 8.481 | 8.481 | 8.481 | 8.829 | 8.829 | 8.83 | 8.83 | 2.691 | 2.691 | 2.691 | 3.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 459.529 | 159.013 | 419.801 | 420.682 | 523.252 | 2.116 | 840.247 | 751.697 | 848.077 | 587.315 | 640.634 | 694.938 | 563.977 | 576.81 | 1.101 | 1.101 | 1.101 | 1.101 | 522.608 | 42.027 | 44.556 | 49.052 | 26.075 | 24.908 | 25.013 | 0.819 | 25.774 | 26.153 | 25.643 | 26.91 | 26.557 | 27.667 | 28.038 | 34.808 | 34.825 | 35.211 | 36.655 | 36.977 | 35.944 | 35.366 | 37.758 | 65.421 | 66.227 | 76.627 | 77.052 | 77.452 | 76.302 | 78.181 | 100.316 | 100.935 | 90.016 | 90.582 | 134.182 | 155.605 | 160.203 | 186.035 | 136.015 | 185.903 | 198.544 | 201.207 | 172.665 | 13.216 | 13.28 | 13.344 | 13.408 | 13.472 | 0.003 | 57.974 | 55.685 | 54.788 | 93.838 | -0.001 | 145.489 | 73.546 | 20 | 12.55 | 12.55 | 12.55 | 12.492 | 79.005 | 118.79 | 148.578 | 98.876 | 12.492 | 12.492 | 87.721 | 91.16 | 91.16 | 91.16 | 91.16 | 49.999 | 49.999 | 14.671 | 14.671 | 240 | 405 | 170 | 135 | 345 | 190 | 110 |
Total Non-Current Assets
| 1,234.538 | 1,213.048 | 1,186.789 | 1,164.027 | 1,118.534 | 1,101.887 | 997.939 | 1,000.032 | 1,009.49 | 971.588 | 905.399 | 908.045 | 908.484 | 922.538 | 892.557 | 892.028 | 902.465 | 896.976 | 892.219 | 896.917 | 897.286 | 904.93 | 687.081 | 642.571 | 624.539 | 623.369 | 605.793 | 610.769 | 614.451 | 619.985 | 623.21 | 619.374 | 613.29 | 608.109 | 606.551 | 620.378 | 618.436 | 605.355 | 577.727 | 415.201 | 397.794 | 399.45 | 359.283 | 352.98 | 356.855 | 359.296 | 373.351 | 381.207 | 393.705 | 404.453 | 369.589 | 375.964 | 350.991 | 343.475 | 458.82 | 382.501 | 395.836 | 405.969 | 416.693 | 418.769 | 429.536 | 439.956 | 449.226 | 460.101 | 469.59 | 477.878 | 476.572 | 465.329 | 471.724 | 453.488 | 535.301 | 541.487 | 601.61 | 480.358 | 489.698 | 481.078 | 485.516 | 478.228 | 480.098 | 469.877 | 457.065 | 446.041 | 438.358 | 445.593 | 393.718 | 398.47 | 404.283 | 424.072 | 432.543 | 433.189 | 421.839 | 417.078 | 420.821 | 366.972 | 260.94 | 226.58 | 172.3 | 192.544 | 183.383 | 204.154 | 144.585 |
Total Assets
| 3,279.899 | 3,276.366 | 2,913.238 | 2,948.942 | 3,071.474 | 3,585.001 | 3,342.402 | 3,363.835 | 3,411.966 | 3,499.301 | 3,250.748 | 3,287.581 | 3,302.291 | 3,331.741 | 3,233.902 | 3,271.953 | 3,198.974 | 3,180.815 | 3,061.125 | 3,060.628 | 3,166.958 | 2,967.854 | 2,658.045 | 2,402.246 | 2,406.594 | 2,356.859 | 2,251.368 | 2,299.937 | 2,303.37 | 2,362.423 | 2,182.24 | 2,180.753 | 2,078.764 | 2,058.042 | 1,937.478 | 1,964.748 | 1,965.767 | 1,914.212 | 1,825.087 | 1,730.11 | 1,169.179 | 1,187.49 | 1,133.26 | 1,109.727 | 1,096.46 | 1,089.17 | 1,075.981 | 1,056.412 | 1,046.618 | 1,075.829 | 1,066.554 | 1,056.001 | 1,014.702 | 1,035.338 | 1,058.259 | 1,082.878 | 1,064.114 | 1,051.15 | 1,053.816 | 1,030.934 | 1,056.312 | 1,056.716 | 1,049.088 | 1,066.148 | 1,061.501 | 1,081.766 | 1,056.186 | 1,089.853 | 1,072.351 | 1,083.719 | 1,112.439 | 1,108.91 | 1,102.796 | 1,093.904 | 1,081.968 | 1,044.827 | 1,011.292 | 1,031.324 | 1,007.122 | 1,001.771 | 1,051.496 | 1,032.739 | 1,036.185 | 1,018.432 | 1,156.011 | 1,124.528 | 1,126.721 | 1,081.024 | 1,180.774 | 1,173.027 | 1,174.879 | 1,141.266 | 1,213.48 | 1,156.977 | 1,148.599 | 1,109.845 | 1,041.066 | 893.776 | 897.849 | 857.702 | 812.466 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 121.384 | 124.196 | 115.218 | 111.055 | 122.656 | 215.611 | 331.051 | 186.978 | 309.723 | 240.506 | 226.771 | 205.899 | 248.094 | 184.549 | 93.813 | 174.242 | 194.014 | 229.411 | 193.309 | 232.09 | 226.514 | 221.007 | 260.069 | 293.565 | 386.828 | 241.905 | 143.631 | 201.258 | 246.55 | 209.217 | 166.801 | 206.473 | 134.162 | 143.543 | 144.291 | 198.266 | 192.458 | 175.273 | 109.564 | 66.519 | 74.14 | 81.111 | 98.9 | 76.923 | 42.128 | 60.647 | 35.842 | 27.614 | 35.802 | 62.167 | 58.118 | 75.036 | 49.575 | 65.723 | 48.126 | 71.247 | 53.789 | 41.409 | 48.347 | 30.941 | 53.289 | 53.701 | 30.836 | 42.59 | 40.313 | 67.06 | 36.711 | 59.814 | 54.069 | 56.471 | 60.245 | 79.614 | 109.59 | 136.062 | 107.933 | 89.657 | 78.237 | 98.764 | 62.218 | 65.42 | 69.488 | 54.119 | 51.95 | 52.584 | 46.893 | 44.893 | 43.004 | 37.56 | 40.908 | 51.071 | 48.441 | 27.278 | 38.994 | 30.979 | 23.353 | 29.349 | 17.368 | 28.853 | 34.203 | 30.917 | 0 |
Short Term Debt
| 25 | 25.309 | 65 | 95.056 | 167.043 | 237.043 | 76.89 | 149.676 | 136.936 | 167.002 | 136.892 | 73.456 | 193.067 | 151.848 | 200.67 | 190.607 | 143.048 | 104.107 | 83.755 | 63.672 | 197.388 | 267.305 | 251.124 | 334.178 | 250.127 | 280.244 | 315.837 | 306.582 | 268.372 | 342.481 | 216.75 | 195.339 | 195.339 | 165.339 | 70 | 70 | 82.458 | 50 | 14.243 | 26.996 | 53.86 | 61.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.146 | 2.768 | 2.768 | 7.86 | 11.276 | 8.507 | 8.507 | 3.416 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.9 | 15 | 35 | 106 | 105 |
Tax Payables
| 5.324 | 8.486 | 7.863 | 8.678 | 3.448 | 4.149 | 6.301 | 5.313 | 3.731 | 2.628 | 14.01 | 12.681 | 9.498 | 4.256 | 7.702 | 12.646 | 14.824 | 15.601 | 13.046 | 8.614 | 2.352 | 5.14 | 2.503 | 2.398 | 7.587 | 1.809 | 6.439 | 0.625 | 1.636 | 0.138 | 10.468 | 11.25 | 3.006 | 4.955 | 7.118 | 4.246 | 1.727 | 1.862 | 0.674 | 5.232 | 0.284 | -0.687 | -4.584 | -3.894 | 0.047 | -0.553 | 2.568 | 4.842 | -3.421 | 3.916 | 9.279 | -3.779 | -6.762 | -3.151 | -2.408 | -3.233 | -6.166 | -0.582 | -2.637 | -6.948 | -8.956 | -6.193 | 0.864 | -5.782 | -4.276 | -8.334 | -6.464 | -7.31 | -1.626 | 4.265 | 0.119 | -11.992 | -18.218 | -15.996 | -2.976 | -1.894 | -8.496 | -10.281 | 0.715 | 4.347 | -4.49 | -1.02 | 11.629 | 15.126 | 14.447 | 13.301 | 13.129 | 5.377 | 2.106 | 11.151 | 9.219 | 12.092 | 10.073 | 4.543 | 27.206 | 2.953 | 14.24 | -11.535 | 14.093 | 15.365 | 17.636 |
Deferred Revenue
| 0 | 0 | 0 | 99.873 | 72.533 | 39.36 | 92.649 | 116.913 | 21.598 | 34.29 | 19.448 | 0 | 0 | 134.006 | 110.789 | 115.789 | 103.083 | 102.825 | 65.763 | 70.174 | 32.865 | 43.416 | 38.731 | 30.482 | 19.933 | 31.741 | 35.13 | 37.097 | 27.164 | 44.968 | 52.845 | 50.144 | 38.279 | 41.359 | 38.578 | 32.727 | 33.447 | 33.934 | 31.451 | 27.514 | 23.422 | 27.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.879 | 9.657 | 6.634 | 10.69 | 10.445 | 6.34 | 19.027 | 25.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.184 | 1.285 | 24.185 | 15.893 | 0 |
Other Current Liabilities
| 166.831 | 138.858 | 176.723 | 56.715 | 172.044 | 521.183 | 148.643 | 306.018 | 169.221 | 367.2 | 134.372 | 281.831 | 138.015 | 210.218 | 206.661 | 174.765 | 133.7 | 138.126 | 138.819 | 57.519 | 108.605 | 184.982 | 76.527 | 40.852 | 5.055 | 155.416 | 14.457 | 54.164 | 17.383 | 87.205 | 10.05 | 61.828 | 53.443 | 37.78 | 51.173 | 7.495 | 9.992 | 56.972 | 78.82 | 31.774 | 32.434 | 39.642 | 30.711 | 31.76 | 54.17 | 41.674 | 37.383 | 40.702 | 31.882 | 39.53 | 31.517 | 33.849 | 29.486 | 33.229 | 25.232 | 18.155 | 20.622 | 17.258 | 20.353 | 20.535 | 22.239 | 20.602 | 34.475 | 45.308 | 38.499 | 34.737 | 33.245 | 41.652 | 26.127 | 30.463 | 37.938 | 38.822 | 28.612 | 33.584 | 41.359 | 30.628 | 27.629 | 32.017 | 31.906 | 25.455 | 23.766 | 22.111 | 25.717 | 29.354 | 23.047 | 18.819 | 31.775 | 17.299 | 137.228 | 138.046 | 39.691 | 57.8 | 153.012 | 149.556 | 26.533 | 107.558 | 40.953 | 18.884 | 32.092 | 7.719 | 5.877 |
Total Current Liabilities
| 318.539 | 296.849 | 364.804 | 371.377 | 485.544 | 977.986 | 589.718 | 601.014 | 641.209 | 728.416 | 531.494 | 573.868 | 588.674 | 622.808 | 526.851 | 572.291 | 511.837 | 527.406 | 428.928 | 432.069 | 534.86 | 678.435 | 590.223 | 670.993 | 669.53 | 632.702 | 515.494 | 562.628 | 561.105 | 639.042 | 456.914 | 474.89 | 385.951 | 392.976 | 272.582 | 312.734 | 320.082 | 284.107 | 203.301 | 130.521 | 160.718 | 181.281 | 125.028 | 104.789 | 96.344 | 100.456 | 75.793 | 73.159 | 64.263 | 105.613 | 98.914 | 105.105 | 72.299 | 95.801 | 70.95 | 86.169 | 68.245 | 58.085 | 66.063 | 44.528 | 66.573 | 68.11 | 66.174 | 83.262 | 77.304 | 96.231 | 71.352 | 105.431 | 87.077 | 99.706 | 101.718 | 106.443 | 119.984 | 152.288 | 146.316 | 118.391 | 97.37 | 120.501 | 94.838 | 95.223 | 88.764 | 75.209 | 89.297 | 97.064 | 84.387 | 77.013 | 87.908 | 60.235 | 180.241 | 200.268 | 97.351 | 97.169 | 202.079 | 185.077 | 77.091 | 139.86 | 83.461 | 51.202 | 115.388 | 160.001 | 128.514 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 11.575 | 1.795 | 4.495 | 6.33 | 10.246 | 10.504 | 10.142 | 15.142 | 15.733 | 32.148 | 4.938 | 5.447 | 7.578 | 11.605 | 11.652 | 13.885 | 18.006 | 0 | 0.496 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21 |
Deferred Revenue Non-Current
| 45.626 | 47.435 | 49.243 | 50.952 | 43.021 | 44.829 | 18.146 | 19.613 | 19.699 | 20.786 | 22.073 | 23.263 | 24.454 | 25.644 | 26.949 | 28.028 | 29.119 | 30.309 | 31.5 | 35.853 | 34.21 | 35.567 | 20.411 | 20.406 | 21.064 | 21.721 | 24.267 | 24.267 | 21.096 | 21.096 | 9.7 | 9.7 | 8.2 | 8.2 | 8.5 | 5.5 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 29.839 | 29.839 | 35.427 | 35.312 | 35.931 | 35.721 | 39.521 | 39.582 | 39.495 | 39.992 | 34.586 | 33.949 | 34.1 | 33.387 | 33.234 | 33.628 | 31.071 | 31.071 | 28.365 | 28.365 | 28.365 | 28.365 | 0 | 0 | 0 | 23.547 | 0 | 0 | 0 | 0 | 0.026 | 0.026 | 0.026 | 0.026 | 0.057 | 0.057 | 0.057 | 0.057 | 0.27 | 0.27 | 0.27 | 0.27 | 0.135 | 0.135 | 0.135 | 0.135 | 0 | 0 | 0 | 0 | 0.067 | 0.067 | 0.067 | 0.067 | 0.448 | 0.448 | 0.448 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.293 | 0 | 0 | 0 | 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
| 0.499 | 0.453 | 0.325 | 0.325 | 0.33 | 0 | 0.35 | 0.252 | 0.252 | 16.565 | 0.36 | 0.395 | 0.395 | 0.395 | 0.397 | 0.367 | 0.377 | 0.395 | 0 | 0 | 0.395 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.69 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.509 | 5.029 | 7.559 | 10.059 | 0 |
Total Non-Current Liabilities
| 87.54 | 79.521 | 89.491 | 92.919 | 89.528 | 46.225 | 68.16 | 74.588 | 75.179 | 76.881 | 61.957 | 63.055 | 66.527 | 71.031 | 72.232 | 75.908 | 78.573 | 61.775 | 60.361 | 64.613 | 62.97 | 63.932 | 20.411 | 20.406 | 21.064 | 21.721 | 24.267 | 24.267 | 21.096 | 21.096 | 9.726 | 9.726 | 8.226 | 8.226 | 8.557 | 5.557 | 4.057 | 4.057 | 0.27 | 0.27 | 0.27 | 0.27 | 0.135 | 0.135 | 0.135 | 0.135 | 0 | 0 | 0 | 0 | 0.757 | 0.067 | 0.067 | 0.067 | 0.448 | 0.448 | 0.448 | 0.448 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.043 | 0 | 2.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.509 | 5.029 | 7.559 | 10.059 | 21 |
Total Liabilities
| 406.078 | 376.371 | 454.295 | 464.296 | 575.072 | 1,024.211 | 657.878 | 675.602 | 716.388 | 805.297 | 593.451 | 636.923 | 655.2 | 693.839 | 599.083 | 648.199 | 590.41 | 589.181 | 489.289 | 496.682 | 597.83 | 742.367 | 610.635 | 691.399 | 690.594 | 654.424 | 539.761 | 586.895 | 582.201 | 660.138 | 466.64 | 484.616 | 394.177 | 401.202 | 281.138 | 318.29 | 324.138 | 288.164 | 203.571 | 130.791 | 160.988 | 181.551 | 125.163 | 104.924 | 96.48 | 100.591 | 75.793 | 73.159 | 64.263 | 105.613 | 99.671 | 105.172 | 72.365 | 95.867 | 71.398 | 86.617 | 68.694 | 58.533 | 66.063 | 44.528 | 66.573 | 68.11 | 66.174 | 83.262 | 77.304 | 96.231 | 71.352 | 105.431 | 87.077 | 99.706 | 101.718 | 108.486 | 119.984 | 152.288 | 146.316 | 118.391 | 97.37 | 120.501 | 94.838 | 95.223 | 88.764 | 75.209 | 89.297 | 97.064 | 84.387 | 77.013 | 87.908 | 60.235 | 180.241 | 200.268 | 97.351 | 97.169 | 202.079 | 185.077 | 77.091 | 139.86 | 85.971 | 56.232 | 122.947 | 170.06 | 149.514 |
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 |
Common Stock
| 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 553.307 | 498.534 | 498.534 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 372.992 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 342 | 285 | 285 | 190 | 190 | 190 | 190 |
Retained Earnings
| 345.44 | 374.037 | 378.941 | 404.458 | 416.633 | 436.298 | 471.669 | 474.414 | 480.913 | 479.805 | 476.811 | 470.904 | 467.814 | 458.968 | 459.759 | 447.778 | 433.182 | 416.887 | 415.172 | 408.154 | 412.375 | 406.262 | 277.768 | 262.941 | 269.654 | 257.165 | 270.46 | 269.998 | 279.767 | 262.062 | 278.534 | 258.769 | 248.364 | 221.688 | 225.663 | 213.806 | 209.839 | 195.433 | 191.664 | 170.529 | 170.377 | 169.294 | 168.559 | 165.304 | 161.394 | 151.048 | 161.493 | 145.421 | 146.064 | 135.618 | 132.37 | 117.514 | 110.321 | 108.63 | 157.224 | 167.718 | 166.689 | 164.559 | 159.161 | 158.561 | 160.713 | 160.447 | 155.194 | 155.9 | 157.728 | 158.347 | 157.793 | 157.479 | 158.037 | 157.056 | 187.032 | 177.112 | 124.809 | 123.416 | 123.365 | 114.367 | 101.691 | 98.594 | 102.563 | 96.895 | 159.913 | 154.728 | 157.166 | 131.841 | 110.493 | 88.409 | 257.779 | 239.805 | 219.291 | 191.349 | 314.039 | 280.566 | 247.964 | 208.533 | 328.682 | 283.774 | 301.567 | 187.075 | 146.918 | 59.658 | 31.394 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,507.546 | 535.93 | 1,504.757 | 533.887 | 1,638.589 | 385.184 | 1,638.589 | 385.184 | 1,601.854 | 348.45 | 1,601.854 | 348.45 | 1,596.916 | 343.512 | 1,596.916 | 176.069 | 160.735 | 160.735 | 160.735 | 160.735 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0.127 | 0.048 | 0.147 | -0 | 0.505 | 0.456 | 0 | 0 | 0 | 0.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,543.015 | 1,542.08 | 0 | 971.178 | 0 | 1,504.757 | 0 | 1,638.589 | 0 | 1,847.129 | 0 | 1,601.854 | 0 | 1,253.404 | 0 | 1,596.916 | 0 | 1,596.916 | 0 | 1,580.224 | 0 | 1,298.573 | 1,250.091 | 1,053.986 | 1,053.986 | 890.724 | 1,052.252 | 1,052.252 | 1,052.252 | 1,052.252 | 1,046.079 | 1,046.079 | 1,046.079 | 1,046.079 | 1,042.381 | 1,042.381 | 1,042.508 | 899.914 | 899.914 | 899.914 | 481.242 | 340.232 | 478.95 | 341.066 | 478.984 | 480.371 | 341.066 | 478.794 | 478.794 | 478.019 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 478.684 | 477.815 | 478.684 | 478.684 | 478.684 | 478.684 | 478.461 | 478.461 | 478.461 | 478.461 | 476.224 | 476.224 | 510.928 | 490.985 | 465.869 | 465.869 | 465.869 | 465.869 | 463.078 | 463.077 | 456.508 | 456.508 | 446.715 | 446.715 | 618.299 | 616.193 | 437.956 | 437.956 | 437.956 | 561.076 | 419.709 | 419.709 | 419.709 | 419.709 | 398.68 | 399.007 | 365.469 | 460.469 | 437.984 | 446.657 | 441.557 |
Total Shareholders Equity
| 2,441.762 | 2,469.424 | 2,439.794 | 2,464.873 | 2,474.697 | 2,494.362 | 2,663.565 | 2,666.31 | 2,672.809 | 2,671.701 | 2,631.973 | 2,626.066 | 2,622.975 | 2,614.129 | 2,609.983 | 2,598.001 | 2,583.406 | 2,567.111 | 2,548.703 | 2,541.686 | 2,545.906 | 2,203.369 | 2,026.393 | 1,689.918 | 1,696.632 | 1,684.142 | 1,695.704 | 1,695.242 | 1,705.011 | 1,687.306 | 1,697.605 | 1,677.84 | 1,667.435 | 1,640.759 | 1,641.036 | 1,629.179 | 1,625.338 | 1,610.853 | 1,605.221 | 1,583.939 | 993.619 | 992.488 | 989.508 | 986.254 | 982.377 | 972.032 | 982.287 | 966.215 | 966.858 | 955.636 | 953.054 | 938.198 | 931.005 | 929.314 | 977.908 | 988.402 | 987.373 | 985.243 | 979.845 | 979.245 | 981.398 | 981.131 | 975.878 | 976.584 | 978.413 | 979.032 | 978.254 | 977.94 | 978.498 | 977.517 | 1,005.256 | 995.336 | 977.737 | 936.901 | 931.235 | 922.236 | 909.56 | 906.463 | 907.64 | 901.972 | 958.421 | 953.236 | 945.881 | 920.556 | 1,070.792 | 1,046.602 | 1,037.736 | 1,019.761 | 999.247 | 971.306 | 1,075.748 | 1,042.275 | 1,009.673 | 970.242 | 1,069.362 | 967.503 | 952.036 | 837.544 | 774.902 | 687.642 | 662.952 |
Total Equity
| 2,873.821 | 2,899.996 | 2,458.943 | 2,484.646 | 2,496.402 | 2,515.63 | 2,684.524 | 2,688.233 | 2,695.578 | 2,694.004 | 2,657.298 | 2,650.658 | 2,647.091 | 2,637.903 | 2,634.819 | 2,623.753 | 2,608.564 | 2,591.634 | 2,571.836 | 2,563.946 | 2,569.128 | 2,225.487 | 2,047.41 | 1,710.848 | 1,716 | 1,702.435 | 1,711.606 | 1,713.042 | 1,721.169 | 1,702.286 | 1,715.6 | 1,696.137 | 1,684.587 | 1,656.84 | 1,656.34 | 1,646.458 | 1,641.628 | 1,626.049 | 1,621.516 | 1,599.319 | 1,008.191 | 1,005.939 | 1,008.097 | 1,004.803 | 999.98 | 988.579 | 1,000.188 | 983.253 | 982.355 | 970.216 | 966.883 | 950.829 | 942.336 | 939.47 | 986.861 | 996.261 | 995.421 | 992.617 | 987.753 | 986.406 | 989.739 | 988.606 | 982.914 | 982.887 | 984.197 | 985.534 | 984.834 | 984.422 | 985.274 | 984.013 | 1,010.721 | 1,000.424 | 982.812 | 941.616 | 935.652 | 926.437 | 913.922 | 910.823 | 912.284 | 906.549 | 962.732 | 957.53 | 946.888 | 921.368 | 1,071.623 | 1,047.515 | 1,038.814 | 1,020.789 | 1,000.533 | 972.759 | 1,077.528 | 1,044.097 | 1,011.401 | 971.9 | 1,071.507 | 969.985 | 955.096 | 837.544 | 774.902 | 687.642 | 662.952 |
Total Liabilities & Shareholders Equity
| 3,279.899 | 3,276.366 | 2,913.238 | 2,948.942 | 3,071.474 | 3,585.001 | 3,342.402 | 3,363.835 | 3,411.966 | 3,499.301 | 3,250.748 | 3,287.581 | 3,302.291 | 3,331.741 | 3,233.902 | 3,271.953 | 3,198.974 | 3,180.815 | 3,061.125 | 3,060.628 | 3,166.958 | 2,967.854 | 2,658.045 | 2,402.246 | 2,406.594 | 2,356.859 | 2,251.368 | 2,299.937 | 2,303.37 | 2,362.423 | 2,182.24 | 2,180.753 | 2,078.764 | 2,058.042 | 1,937.478 | 1,964.748 | 1,965.767 | 1,914.212 | 1,825.087 | 1,730.11 | 1,169.179 | 1,187.49 | 1,133.26 | 1,109.727 | 1,096.46 | 1,089.17 | 1,075.981 | 1,056.412 | 1,046.618 | 1,075.829 | 1,066.554 | 1,056.001 | 1,014.702 | 1,035.338 | 1,058.259 | 1,082.878 | 1,064.114 | 1,051.15 | 1,053.816 | 1,030.934 | 1,056.312 | 1,056.716 | 1,049.088 | 1,066.148 | 1,061.501 | 1,081.766 | 1,056.186 | 1,089.853 | 1,072.351 | 1,083.719 | 1,112.439 | 1,108.91 | 1,102.796 | 1,093.904 | 1,081.968 | 1,044.827 | 1,011.292 | 1,031.324 | 1,007.122 | 1,001.771 | 1,051.496 | 1,032.739 | 1,036.185 | 1,018.432 | 1,156.011 | 1,124.528 | 1,126.721 | 1,081.024 | 1,180.774 | 1,173.027 | 1,174.879 | 1,141.266 | 1,213.48 | 1,156.977 | 1,148.599 | 1,109.845 | 1,041.066 | 893.776 | 897.849 | 857.702 | 812.466 |