
Harbin Dongan Auto Engine Co.,Ltd
SSE:600178.SS
11.37 (CNY) • At close May 15, 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,222.332 | 1,329.421 | 1,287.767 | 1,708.345 | 1,713.309 | 1,137.28 | 1,324.545 | 1,684.383 | 1,970.774 | 2,146.566 | 2,011.434 | 2,348.047 | 1,682.217 | 2,164.139 | 2,737.794 | 2,000.214 | 2,187.333 | 637.33 | 179.893 | 231.912 | 313.729 | 146.744 | 164.318 | 191.543 | 155.016 | 172.253 | 78.132 | 111.04 | 155.54 | 80.761 | 123.948 | 198.919 | 370.66 | 345.836 | 209.14 | 267.479 | 256.543 | 322.25 | 185.533 | 155.344 | 85.817 | 177.977 | 148.31 | 318.641 | 249.443 | 328.884 | 368.331 | 414.792 | 348.846 | 556.357 | 347.11 | 313.033 | 336.751 | 343.178 | 106.262 | 281.707 | 268.719 | 224.946 | 207.347 | 314.67 | 221.235 | 594.632 | 588.401 | 578.786 | 616.143 | 456.144 | 218.661 | 161.043 | 123.774 | 135.392 | 123.764 | 154.507 | 350.769 | 562.87 | 336.86 | 365.837 | 381.01 | 608.642 | 279.384 | 298.987 | 303.692 | 423.174 | 251.536 | 279.766 | 311.717 | 338.03 | 325.464 | 299.116 | 303.23 | 256.47 | 395.007 | 557.4 | 496.613 | 575.381 | 638.435 | 274.097 | 269.181 | 396.92 | 302.677 | 209.042 | 233.463 | 62.431 |
Short Term Investments
| 21.57 | 22.213 | 0 | 0 | -37.004 | 0 | -35.993 | 0.961 | 1.239 | 1.665 | 21.056 | 16.51 | 14.231 | 24.79 | -31.633 | -32.173 | -32.712 | 1,100.93 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 0 |
Cash and Short Term Investments
| 1,222.332 | 1,329.421 | 1,287.767 | 1,708.345 | 1,713.309 | 1,137.28 | 1,324.545 | 1,685.344 | 1,972.013 | 2,148.231 | 2,032.49 | 2,364.558 | 1,696.449 | 2,188.929 | 2,737.794 | 2,000.214 | 2,187.333 | 637.33 | 179.893 | 231.912 | 313.729 | 146.744 | 164.318 | 191.543 | 155.016 | 172.253 | 78.132 | 111.04 | 155.54 | 80.761 | 123.948 | 198.919 | 370.66 | 345.836 | 209.14 | 267.479 | 256.543 | 322.25 | 185.533 | 155.344 | 85.817 | 177.977 | 148.31 | 318.641 | 249.443 | 328.884 | 368.331 | 414.792 | 348.846 | 556.357 | 347.11 | 313.033 | 336.751 | 343.178 | 106.262 | 281.707 | 268.719 | 224.946 | 207.347 | 314.67 | 221.235 | 594.632 | 588.401 | 578.786 | 616.143 | 456.144 | 218.661 | 161.043 | 123.774 | 135.392 | 123.764 | 154.507 | 350.769 | 562.87 | 336.86 | 365.837 | 381.01 | 608.642 | 279.384 | 298.987 | 303.692 | 423.174 | 251.536 | 279.766 | 311.717 | 338.03 | 325.464 | 299.116 | 303.23 | 256.47 | 395.007 | 557.4 | 496.613 | 575.381 | 638.435 | 274.097 | 269.181 | 396.92 | 302.677 | 309.042 | 333.463 | 62.431 |
Net Receivables
| 1,828.756 | 1,901.864 | 1,984.49 | 1,837.162 | 2,005.923 | 2,559.396 | 2,087.712 | 1,743.582 | 1,492.867 | 1,616.587 | 2,258.457 | 0 | 2,977.415 | 2,726.335 | 2,703.613 | 0 | 3,065.716 | 2,158.914 | 1,856.647 | 1,569.214 | 1,512.515 | 1,316.784 | 1,065.489 | 940.057 | 918.337 | 865.107 | 874.742 | 1,053.039 | 978.821 | 1,336.757 | 1,053.088 | 1,312.718 | 1,532.335 | 1,709.427 | 1,592.252 | 1,449.137 | 1,137.342 | 916.409 | 814.261 | 866.597 | 669.349 | 626.234 | 717.642 | 752.149 | 663.006 | 636.198 | 1,016.812 | 1,121.984 | 1,119.271 | 1,053.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 763.608 | 686.668 | 0 | 0 | 0 | 0 | 0 | 0 | 85.097 | 116.216 | 91.882 | 218.087 | 117.118 | 5.109 |
Inventory
| 941.01 | 670.511 | 963.246 | 834.758 | 804.948 | 576.781 | 694.537 | 693.454 | 771.965 | 731.797 | 656.271 | 629.16 | 758.124 | 859.067 | 669.164 | 661.737 | 677.03 | 352.731 | 307.522 | 284.36 | 255.705 | 273.105 | 231.325 | 211.241 | 175.357 | 193.872 | 204.889 | 196.31 | 228.108 | 220.665 | 248.905 | 213.437 | 201.579 | 233.607 | 270.062 | 214.986 | 199.432 | 205.628 | 157.048 | 138.66 | 156.996 | 108.727 | 101.568 | 84.908 | 101.878 | 73.899 | 80.461 | 78.777 | 128.864 | 135.437 | 156.807 | 98.083 | 162.072 | 153.734 | 225.32 | 237.413 | 270.601 | 280.086 | 283.289 | 246.904 | 363.771 | 384.94 | 241.514 | 221.207 | 222.263 | 217.127 | 265.352 | 258.951 | 326.254 | 277.475 | 303.605 | 296.805 | 436.12 | 325.766 | 332.213 | 323.879 | 334.305 | 310.348 | 333.257 | 321.853 | 344.329 | 347.363 | 338.267 | 358.864 | 417.339 | 419.714 | 461.244 | 484.043 | 447.784 | 376.472 | 359.862 | 357.122 | 363.42 | 379.979 | 401.803 | 392.394 | 343.268 | 298.538 | 269.25 | 257.576 | 241.512 | 252.803 |
Other Current Assets
| 170.193 | 126.248 | 203.32 | 200.104 | 208.264 | 117.661 | 777.911 | 557.289 | 705.982 | 94.894 | 75.902 | 61.708 | 85.871 | 88.021 | 82.252 | 3,603.818 | 3,112.206 | 108.057 | 331.987 | 283.242 | 268.162 | 268.798 | 1,097.618 | 953.879 | 935.478 | 14.789 | 894.393 | 15.092 | 23.586 | 15.458 | 1,070.035 | 1,324.06 | 17.686 | 17.818 | 1,612.32 | 1,470.304 | 14.194 | 18.537 | 11.865 | 10.178 | 14.579 | 10.66 | 6.412 | 757.737 | 6.041 | 4.205 | 6.416 | 9.98 | 14.501 | 14.084 | 1,387.269 | 1,639.391 | 1,544.789 | 1,402.638 | 1,498.731 | 1,408.58 | 1,424.339 | 1,512.181 | 1,424.857 | 1,435.241 | 1,447.182 | 1,359.386 | 1,443.967 | 1,368.364 | 1,345.607 | 1,237.223 | 1,569.003 | 1,506.938 | 1,572.985 | 1,577.247 | 1,591.446 | 1,615.098 | 1,405.365 | 1,159.263 | 1,058.342 | 1,079.633 | 1,177.341 | 771.472 | 861.21 | 733.944 | 795.206 | 441.645 | 637.653 | 776.432 | 832.859 | 804.077 | 632.782 | 534.651 | -28.011 | -26.352 | 474.884 | 680.888 | 687.624 | 479.031 | 367.833 | 538.979 | 314.557 | 404.546 | 391.775 | 335.712 | 347.06 | 245.203 |
Total Current Assets
| 4,162.29 | 4,028.045 | 4,438.823 | 4,580.369 | 4,732.444 | 4,391.117 | 4,884.706 | 4,863.816 | 4,927.352 | 4,591.509 | 5,023.12 | 5,216.049 | 5,517.859 | 5,862.353 | 6,192.823 | 6,265.77 | 5,976.57 | 3,196.361 | 2,636.464 | 2,368.728 | 2,097.409 | 2,005.43 | 1,493.26 | 1,356.662 | 1,265.851 | 1,246.021 | 1,177.414 | 1,375.481 | 1,386.056 | 1,653.641 | 1,442.888 | 1,736.416 | 2,122.26 | 2,306.688 | 2,091.521 | 1,952.768 | 1,607.511 | 1,462.824 | 1,168.707 | 1,170.778 | 926.742 | 923.597 | 973.932 | 1,161.287 | 1,020.368 | 1,043.186 | 1,472.019 | 1,621.628 | 1,605.956 | 1,753.98 | 1,891.186 | 2,050.508 | 2,043.612 | 1,899.55 | 1,830.313 | 1,927.7 | 1,963.659 | 2,017.213 | 1,915.493 | 1,996.815 | 2,032.188 | 2,338.958 | 2,273.882 | 2,168.356 | 2,184.012 | 1,910.494 | 2,053.015 | 1,926.932 | 2,023.013 | 1,990.114 | 2,018.815 | 2,066.409 | 2,192.255 | 2,047.899 | 1,727.415 | 1,769.349 | 1,892.656 | 1,690.462 | 1,473.852 | 1,354.784 | 1,443.227 | 1,212.182 | 1,227.456 | 1,415.062 | 1,561.916 | 1,561.821 | 1,419.49 | 1,317.81 | 1,486.611 | 1,293.259 | 1,229.753 | 1,595.41 | 1,547.657 | 1,434.391 | 1,408.071 | 1,205.47 | 1,012.095 | 1,216.156 | 1,055.583 | 1,120.302 | 1,039.136 | 560.863 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,015.433 | 2,047.291 | 2,002.968 | 2,021.194 | 1,962.898 | 2,013.58 | 1,926.461 | 1,918.361 | 1,809.426 | 1,388.125 | 1,431.638 | 1,398.579 | 1,452.143 | 1,494.636 | 1,534.037 | 1,511.358 | 1,508.252 | 485.674 | 529.59 | 545.318 | 560.226 | 571.607 | 581.733 | 595.042 | 607.522 | 620.483 | 624.182 | 575.8 | 584.181 | 606.913 | 590.805 | 579.956 | 588.025 | 577.64 | 569.723 | 561.035 | 562.251 | 565.152 | 572.551 | 608.688 | 629.192 | 639.378 | 604.111 | 604.876 | 610.437 | 614.597 | 658.441 | 659.625 | 664.52 | 675.572 | 694.607 | 636.515 | 546.478 | 564.232 | 578.185 | 588.656 | 574.624 | 597.032 | 600.52 | 598.206 | 621.997 | 644.188 | 655.034 | 669.786 | 684.964 | 690.216 | 715.92 | 734.426 | 712.327 | 701.549 | 725.973 | 741.693 | 753.243 | 784.723 | 803.859 | 823.373 | 820.299 | 819.905 | 833.905 | 809.728 | 813.838 | 809.404 | 839.162 | 863.238 | 820.18 | 760.127 | 780.568 | 788.231 | 770.813 | 776.916 | 630.049 | 605.393 | 514.024 | 489.369 | 481.861 | 484.916 | 514.561 | 512.187 | 484.365 | 480.755 | 464.336 | 355.496 |
Goodwill
| 56.963 | 56.963 | 56.963 | 56.963 | 56.963 | 56.963 | 56.963 | 56.963 | 56.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,036.553 | 1,021.261 | 996.231 | 973.604 | 944.352 | 914.846 | 857.387 | 840.536 | 815.021 | 793.82 | 798.091 | 769.683 | 752.667 | 715.671 | 686.541 | 663.603 | 647.178 | 221.287 | 237.153 | 247.159 | 239.992 | 234.023 | 209.901 | 200.729 | 183.634 | 172.422 | 158.544 | 147.268 | 139.939 | 131.32 | 113.622 | 101.508 | 101.095 | 92.436 | 77.388 | 68.257 | 60.4 | 50.503 | 46.912 | 41.562 | 37.453 | 30.413 | 16.54 | 10.136 | 1.274 | 0 | 7.432 | 4.443 | 2.228 | 0 | 10.961 | 7.781 | 4.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.406 | 0 |
Goodwill and Intangible Assets
| 1,093.516 | 1,078.224 | 1,053.194 | 1,030.567 | 1,001.315 | 971.809 | 914.35 | 897.499 | 871.06 | 793.82 | 798.091 | 769.683 | 752.667 | 715.671 | 686.541 | 663.603 | 647.178 | 221.287 | 237.153 | 247.159 | 239.992 | 234.023 | 209.901 | 200.729 | 183.634 | 172.422 | 158.544 | 147.268 | 139.939 | 131.32 | 113.622 | 101.508 | 101.095 | 92.436 | 77.388 | 68.257 | 60.4 | 50.503 | 46.912 | 41.562 | 37.453 | 30.413 | 16.54 | 10.136 | 1.274 | 0 | 7.432 | 4.443 | 2.228 | 0 | 10.961 | 7.781 | 4.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.406 | 0 |
Long Term Investments
| 0 | 0 | 21.658 | 52.444 | 61.403 | 580.898 | 63.286 | 27.229 | 26.25 | 562.982 | 539.914 | 539.573 | 536.551 | 4.01 | 55.817 | 60.654 | 61.872 | 28.077 | 1,126.411 | 1,120.5 | 1,107.263 | 1,118.928 | 1,385.391 | 1,386.235 | 1,382.089 | 1,380.973 | 1,391.791 | 1,401.542 | 1,391.779 | 1,382.043 | 1,377.216 | 1,373.858 | 1,364.871 | 1,349.074 | 1,344.427 | 1,334.265 | 1,330.897 | 1,305.156 | 1,267.491 | 1,266.632 | 1,287.695 | 1,270.911 | 1,232.775 | 1,216.5 | 1,265.001 | 1,238.289 | 1,230.759 | 1,204.85 | 1,210.935 | 1,189.53 | 1,143.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45.825 | 0 | 0 |
Tax Assets
| 31.437 | 31.437 | 38.196 | 38.196 | 38.196 | 38.196 | 40.818 | 38.362 | 38.131 | 38.229 | 41.488 | 40.629 | 40.944 | 40.944 | 37.003 | 37.125 | 37.125 | -28.077 | -1,126.411 | -1,120.5 | -1,107.263 | -1,118.928 | -1,385.391 | -1,386.235 | -1,382.089 | -1,380.973 | -1,391.791 | -1,401.542 | -1,391.779 | -1,382.043 | -1,377.216 | -1,373.858 | -1,364.871 | -1,349.074 | -1,344.427 | -1,334.265 | -1,330.897 | -1,305.156 | -1,267.491 | -1,266.632 | -1,287.695 | -1,270.911 | -1,232.775 | -1,216.5 | -1,265.001 | 0 | -1,230.759 | -1,204.85 | -1,210.935 | 0 | -1,143.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.363 | 15.363 | 10.767 | 0 | 0 | 0 | 0 | 0 | 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
| 48.838 | 50.639 | 34.498 | 0.685 | 7.803 | 48.987 | 21.763 | 62.308 | 141.305 | 145.054 | 123.862 | 120.9 | 70.49 | 597.772 | 24.364 | 26.96 | 23.527 | 1,174.1 | 1,160.202 | 1,154.83 | 1,142.133 | 1,154.338 | 1,421.341 | 1,422.724 | 1,419.118 | 1,418.54 | 1,429.898 | 1,440.189 | 1,430.966 | 1,421.769 | 1,417.481 | 1,414.663 | 1,400.264 | 1,384.968 | 1,380.822 | 1,371.161 | 1,368.294 | 1,343.053 | 1,305.889 | 1,279.885 | 1,287.695 | 1,270.911 | 1,232.775 | 1,216.5 | 1,265.001 | 0 | 1,230.759 | 1,204.85 | 1,210.935 | 0 | 1,143.099 | 1,134.857 | 1,149.559 | 1,140.199 | 1,085.582 | 1,052.082 | 1,066.327 | 1,053.052 | 1,035.624 | 1,028.838 | 1,026.347 | 984.953 | 809.868 | 794.05 | 810.806 | 783.505 | 633.241 | 602.281 | 609.875 | 605.151 | 458.362 | 418.363 | 338.638 | 311.781 | 290.941 | 287.225 | 260.271 | 249.366 | 229.928 | 229.928 | 224.6 | 224.6 | 214.172 | 214.172 | 206.678 | 206.678 | 211.589 | 211.589 | 198.126 | 198.126 | 219.709 | 214.459 | 194.459 | 194.459 | 185.995 | 185.995 | 187.703 | 188.129 | 62.729 | 102.98 | 0 | 0 |
Total Non-Current Assets
| 3,189.223 | 3,207.591 | 3,150.515 | 3,143.085 | 3,071.615 | 3,653.471 | 2,966.679 | 2,943.759 | 2,886.171 | 2,928.211 | 2,934.993 | 2,869.364 | 2,852.794 | 2,853.032 | 2,337.762 | 2,299.7 | 2,277.954 | 1,881.06 | 1,926.945 | 1,947.307 | 1,942.35 | 1,959.968 | 2,212.974 | 2,218.495 | 2,210.274 | 2,211.445 | 2,212.624 | 2,163.257 | 2,155.086 | 2,160.001 | 2,121.908 | 2,096.127 | 2,089.385 | 2,055.044 | 2,027.934 | 2,000.453 | 1,990.945 | 1,958.708 | 1,925.352 | 1,930.135 | 1,954.34 | 1,940.701 | 1,853.426 | 1,831.512 | 1,876.712 | 1,852.886 | 1,896.632 | 1,868.917 | 1,877.682 | 1,865.102 | 1,848.667 | 1,779.153 | 1,700.162 | 1,704.431 | 1,663.767 | 1,640.737 | 1,640.951 | 1,650.085 | 1,636.145 | 1,627.044 | 1,648.344 | 1,629.141 | 1,464.902 | 1,463.835 | 1,495.77 | 1,473.721 | 1,349.16 | 1,336.707 | 1,322.202 | 1,306.7 | 1,199.697 | 1,175.42 | 1,102.648 | 1,096.505 | 1,094.8 | 1,110.598 | 1,080.571 | 1,069.272 | 1,063.834 | 1,039.657 | 1,038.438 | 1,034.005 | 1,053.334 | 1,077.41 | 1,026.857 | 966.805 | 992.157 | 999.82 | 968.939 | 975.042 | 849.758 | 819.852 | 708.483 | 683.828 | 667.856 | 670.91 | 702.263 | 700.316 | 547.095 | 537.91 | 467.742 | 355.496 |
Total Assets
| 7,351.513 | 7,235.635 | 7,589.338 | 7,723.454 | 7,804.059 | 8,044.588 | 7,851.385 | 7,807.575 | 7,813.524 | 7,519.72 | 7,958.113 | 8,085.413 | 8,370.652 | 8,715.385 | 8,530.585 | 8,565.469 | 8,254.524 | 5,077.421 | 4,563.409 | 4,316.035 | 4,039.759 | 3,965.398 | 3,706.234 | 3,575.157 | 3,476.125 | 3,457.466 | 3,390.037 | 3,538.738 | 3,541.142 | 3,813.642 | 3,564.796 | 3,832.543 | 4,211.644 | 4,361.732 | 4,119.455 | 3,953.221 | 3,598.455 | 3,421.532 | 3,094.059 | 3,100.913 | 2,881.082 | 2,864.299 | 2,827.357 | 2,992.799 | 2,897.081 | 2,896.072 | 3,368.651 | 3,490.545 | 3,483.638 | 3,619.082 | 3,739.852 | 3,829.661 | 3,743.774 | 3,603.982 | 3,494.08 | 3,568.438 | 3,604.61 | 3,667.298 | 3,551.638 | 3,623.859 | 3,680.532 | 3,968.099 | 3,738.784 | 3,632.191 | 3,679.783 | 3,384.215 | 3,402.176 | 3,263.638 | 3,345.215 | 3,296.814 | 3,218.512 | 3,241.829 | 3,294.903 | 3,144.403 | 2,822.215 | 2,879.947 | 2,973.226 | 2,759.734 | 2,537.685 | 2,394.441 | 2,481.665 | 2,246.187 | 2,280.791 | 2,492.471 | 2,588.773 | 2,528.626 | 2,411.647 | 2,317.63 | 2,455.55 | 2,268.301 | 2,079.51 | 2,415.262 | 2,256.14 | 2,118.219 | 2,075.927 | 1,876.38 | 1,714.358 | 1,916.472 | 1,602.678 | 1,658.212 | 1,506.878 | 916.359 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,785.564 | 2,553.834 | 2,408.462 | 1,034.621 | 2,916.415 | 2,876.972 | 2,647.844 | 2,612.944 | 2,733.88 | 2,794.815 | 3,290.016 | 3,419.124 | 3,792.5 | 3,824.262 | 3,610.388 | 3,596.646 | 3,333.963 | 3,254.13 | 1,989.832 | 1,766.696 | 1,448.566 | 1,394.884 | 1,133.507 | 1,110.497 | 1,017.638 | 903.35 | 878.207 | 1,048.191 | 1,048.651 | 1,180.19 | 890.627 | 1,043.737 | 1,579.435 | 1,781.029 | 1,655.858 | 1,552.15 | 1,245.163 | 1,050.994 | 757.709 | 695.652 | 552.213 | 488.58 | 476.171 | 515.361 | 522.685 | 517.339 | 485.278 | 586.369 | 597.551 | 723.167 | 781.218 | 887.448 | 796.65 | 796.925 | 738.042 | 808.518 | 801.315 | 914.453 | 796.023 | 838.401 | 859.451 | 923.938 | 827.256 | 831.489 | 959.577 | 714.634 | 774.522 | 784.737 | 926.382 | 859.103 | 788.574 | 807.59 | 940.127 | 848.744 | 810.035 | 972.377 | 1,003.9 | 779.853 | 610.682 | 493.564 | 535.671 | 395.061 | 335.849 | 454.852 | 557.736 | 551.465 | 426.85 | 401.336 | 438.436 | 347.037 | 233.382 | 355.109 | 314.518 | 249.393 | 241.785 | 308.113 | 201.743 | 165.125 | 136.285 | 69.389 | 55.606 | 45.039 |
Short Term Debt
| 102.249 | 155.897 | 481.766 | 387.036 | 239.708 | 189.095 | 340.15 | 340.161 | 340.161 | 240.111 | 40 | 40 | 140 | -387.399 | 350 | 400 | 400 | 400 | 350 | 360 | 430 | 430 | 430 | 350 | 330 | 430 | 330 | 350 | 350 | 486 | 540 | 554.682 | 404.682 | 400.131 | 286.131 | 200 | 200 | 200 | 150 | 150 | 150 | 150 | 150 | 200 | 200 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.933 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 360 | 360 | 460 | 435 | 375 | 425 | 270 | 239 | 239 | 352.842 | 370 | 380 | 380 | 140 | 40 | 40 | 40 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 90 | 10 | 195 | 60 | 144.5 |
Tax Payables
| 0.837 | 7.864 | 0.908 | 0.903 | -13.856 | 8.102 | 21.725 | 0.778 | 8.747 | 9.818 | 6.587 | 36.709 | 13.928 | 12.412 | 20.363 | 7.314 | 38.152 | 5.433 | 14.648 | 8.888 | 14.994 | 8.019 | 8.038 | 1.422 | 14.361 | 4.502 | -4.228 | -2.997 | 8.433 | 10.892 | 0.707 | 4.354 | 19.673 | 2.271 | 4.584 | 5.62 | 14.126 | 1.267 | 3.442 | 4.787 | 5.58 | 8.44 | -0.497 | 4.535 | -2.303 | -2.734 | -2.018 | -3.845 | -18.105 | -25.813 | -25.425 | 6.316 | 15.742 | 1.87 | 0.487 | 0.468 | 0.161 | 6.928 | 5.992 | 14.414 | 8.71 | -11.637 | 7.35 | 4.955 | 14.455 | 6.347 | 6.497 | 7.703 | 3.812 | 56.92 | -7.845 | -7.036 | -4.675 | 3.061 | 4.258 | 6.411 | 11.507 | 4.555 | 9.815 | 5.215 | 2.141 | -1.372 | 5.601 | 27.816 | 39.674 | 45.232 | 75.918 | 39.59 | 63.879 | 42.854 | 38.999 | 58.794 | 31.493 | 9.625 | 20.424 | 39.306 | 8.906 | 43.779 | 37.46 | 16.987 | 8.27 | 42.72 |
Deferred Revenue
| 0 | 0 | 0 | 149.428 | 992.155 | 1,038.709 | 1,192.089 | 1,167.17 | 121.891 | 65.835 | 47.151 | 46.371 | 39.384 | 727.619 | 563.481 | 554.374 | 583.444 | 208.915 | 186.519 | 182.935 | 189.404 | 170.365 | 178.646 | 167.444 | 192.613 | 180.172 | 175.192 | 174.307 | 181.207 | 196.279 | 182.726 | 190.526 | 197.508 | 176.939 | 184.515 | 173.943 | 179.57 | 162.907 | 169.824 | 170.936 | 182.872 | 178.736 | 228.291 | 279.667 | 191.738 | 188.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.036 | 0 | 0 | 0 | 0 | 0 | 0 | 240.585 | 238.532 | 308.809 | 310.304 | 318.228 | 303.169 | 289.451 | 261.325 | 277.495 | 299.182 | 363.324 | 358.172 | 316.996 | 296.746 | 257.036 | 261.542 | 280.84 | 287.055 | 271.697 | 248.317 | 273.199 | 190.941 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 393.507 | 332.276 | 0 | 0 | 0 | 292.939 | 266.664 | 153.741 | 154.141 | 141.438 |
Other Current Liabilities
| 766.099 | 869.919 | 1,037.367 | 2,496.066 | 36.016 | 965.681 | 986.327 | 981.441 | 977.654 | 971.885 | 1,085.798 | 1,137.637 | 567.849 | -8.06 | 548.687 | 23.974 | -34.821 | -571.557 | 178.389 | 193.568 | 9.349 | 176.998 | 179.739 | 1.524 | 180.811 | 182.231 | 181.605 | 179.824 | 179.595 | 186.557 | 184.047 | 187.185 | 180.523 | 175.879 | 181.986 | 169.691 | 166.373 | 162.995 | 167.261 | 166.944 | 178.055 | 171.217 | 229.672 | 276.407 | 196.348 | 193.646 | 188.772 | 183.531 | 173.693 | 180.996 | 173.455 | 167.963 | 172.077 | 166.277 | 189.347 | 185.302 | 219.967 | 177.564 | 206.111 | 234.026 | 232.994 | 264.437 | 302.855 | 308.461 | 316.626 | 356.997 | 301.255 | 296.856 | 359.841 | 345.927 | 375.821 | 367.282 | 324.466 | 300.542 | 268.566 | 257.482 | 287.154 | 322.11 | 301.008 | 281.327 | 341.437 | 262.142 | 325.866 | 371.831 | 331.907 | 287.324 | 299.467 | 275.398 | 384.272 | 342.239 | 263.404 | 265.549 | 403.02 | 363.888 | 198.159 | 268.744 | 292.392 | 283.852 | 298.398 | 136.773 | 281.598 | 99.49 |
Total Current Liabilities
| 3,654.749 | 3,587.515 | 3,928.503 | 4,068.054 | 4,170.438 | 4,427.504 | 4,207.583 | 4,147.911 | 4,182.332 | 4,082.463 | 4,469.551 | 4,633.469 | 4,514.276 | 4,896.452 | 4,529.437 | 4,582.308 | 4,320.739 | 3,088.006 | 2,532.869 | 2,329.151 | 2,092.314 | 2,009.901 | 1,751.284 | 1,630.887 | 1,542.81 | 1,520.084 | 1,385.583 | 1,575.018 | 1,586.679 | 1,863.639 | 1,615.38 | 1,789.958 | 2,184.314 | 2,359.31 | 2,128.559 | 1,927.46 | 1,625.662 | 1,415.256 | 1,078.412 | 1,017.383 | 885.847 | 818.237 | 855.346 | 996.303 | 916.73 | 908.25 | 672.033 | 766.055 | 753.139 | 878.35 | 929.248 | 1,061.728 | 984.468 | 1,010.005 | 927.876 | 994.288 | 1,021.443 | 1,098.945 | 1,008.126 | 1,086.841 | 1,201.155 | 1,536.738 | 1,497.461 | 1,604.906 | 1,725.657 | 1,392.978 | 1,507.274 | 1,359.297 | 1,529.035 | 1,500.951 | 1,509.392 | 1,537.836 | 1,639.917 | 1,542.452 | 1,222.86 | 1,276.27 | 1,342.561 | 1,146.518 | 961.505 | 820.106 | 879.249 | 655.83 | 667.316 | 854.499 | 929.317 | 884.021 | 802.235 | 716.324 | 886.587 | 732.13 | 535.786 | 679.452 | 749.031 | 622.906 | 460.367 | 616.163 | 503.041 | 582.756 | 482.144 | 418.149 | 405.474 | 331.75 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 18.993 | 16.344 | 20.885 | -55.47 | 16.345 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 150.98 | 143.45 | 180.449 | 180.449 | 218.161 | 213.661 | 250.856 | 245.048 | 250.841 | 228.081 | 224.664 | 419.739 | 424.202 | 424.136 | 415.641 | 414.717 | 360 | 360 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 200 | 0 | 0 | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 70 | 100 | 100 | 100 | 100 | 100 | 100 | 80 | 60 | 260 | 60 | 60 | 101 | 101 | 101 | 181 | 41 | 78.395 | 26.451 | 239.993 |
Deferred Revenue Non-Current
| 82.683 | 83.966 | 77.242 | 74.894 | 76.491 | 79.338 | 73.547 | 77.425 | 76.464 | 74.939 | 83.087 | 85.132 | 87.176 | 89.221 | 85.523 | 87.509 | 89.494 | 39.77 | 40.662 | 41.989 | 44.048 | 45.907 | 48.297 | 50.287 | 41.045 | 41.045 | 46.194 | 46.194 | 46.194 | 46.194 | 47.805 | 47.83 | 46.71 | 46.71 | 0.43 | 0.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 6.823 | 6.823 | 6.823 | 6.823 | 6.823 | 6.823 | 6.823 | 6.823 | 5.511 | 3.508 | 3.508 | 3.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 45.957 | 45.957 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.444 | 3.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 73.99 | 33.44 | 37.847 | -38.306 | 33.871 | 36.676 | 37.922 | 112.305 | 32.532 | 32.12 | 38.581 | 37.676 | 35.55 | 33.419 | 48.147 | 48.857 | 46.587 | 26.131 | 30.306 | 30.306 | 26.568 | 26.568 | 26.235 | 26.235 | 24.306 | 24.929 | 26.815 | 26.815 | 27.354 | 27.354 | 22.904 | 22.904 | 25.221 | 25.221 | 23.902 | 23.902 | 77.006 | 77.006 | 73.053 | 73.053 | 70.319 | 70.319 | 70.228 | 70.228 | 71.699 | 71.699 | 72.269 | 72.269 | 76.536 | 76.536 | 79.8 | 79.8 | 80.013 | 80.013 | 84.287 | 84.287 | 90.219 | 90.219 | 90.721 | 90.721 | 87.448 | 87.448 | 23 | 23 | 21.417 | 21.417 | 21.339 | 21.339 | 23.281 | 23.281 | 18.927 | 18.927 | 14.651 | 14.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.65 | 2.65 | 2.65 | 2.65 | 6.183 | 6.183 | 6.183 | 6.183 | 9.716 | 9.716 | 9.716 | 13.249 | 13.249 | 16.782 | 16.782 | 0 |
Total Non-Current Liabilities
| 175.666 | 133.75 | 142.797 | 62.835 | 133.53 | 122.837 | 118.292 | 119.128 | 115.819 | 113.882 | 127.18 | 126.316 | 126.234 | 126.131 | 133.671 | 136.366 | 136.081 | 65.901 | 70.967 | 72.294 | 70.616 | 72.475 | 74.532 | 76.521 | 65.351 | 65.974 | 73.009 | 73.009 | 73.549 | 73.549 | 70.709 | 170.734 | 171.931 | 171.931 | 170.289 | 221.295 | 220.456 | 257.455 | 253.502 | 291.213 | 283.98 | 321.175 | 315.276 | 321.069 | 299.78 | 296.363 | 492.008 | 496.471 | 500.673 | 492.177 | 494.517 | 439.8 | 440.013 | 280.013 | 284.287 | 284.287 | 290.219 | 290.219 | 290.721 | 290.721 | 287.448 | 287.448 | 223 | 23 | 21.417 | 81.417 | 81.339 | 81.339 | 23.281 | 26.725 | 22.268 | 18.927 | 14.651 | 14.651 | 13.484 | 13.484 | 15.457 | 15.457 | 16.312 | 16.312 | 20 | 20 | 70 | 100 | 100 | 100 | 102.65 | 102.65 | 102.65 | 82.65 | 66.183 | 266.183 | 66.183 | 66.183 | 110.716 | 110.716 | 110.716 | 194.249 | 54.249 | 95.177 | 43.233 | 239.993 |
Total Liabilities
| 3,830.415 | 3,721.265 | 4,071.299 | 4,130.889 | 4,303.968 | 4,550.341 | 4,325.875 | 4,267.039 | 4,298.152 | 4,196.345 | 4,596.731 | 4,759.785 | 4,640.51 | 5,022.583 | 4,663.108 | 4,718.674 | 4,456.82 | 3,153.907 | 2,603.836 | 2,401.446 | 2,162.929 | 2,082.376 | 1,825.815 | 1,707.408 | 1,608.161 | 1,586.058 | 1,458.592 | 1,648.027 | 1,660.228 | 1,937.188 | 1,686.09 | 1,960.693 | 2,356.246 | 2,531.242 | 2,298.848 | 2,148.756 | 1,846.118 | 1,672.711 | 1,331.913 | 1,308.596 | 1,169.827 | 1,139.412 | 1,170.622 | 1,317.372 | 1,216.51 | 1,204.614 | 1,164.041 | 1,262.527 | 1,253.812 | 1,370.527 | 1,423.765 | 1,501.528 | 1,424.481 | 1,290.018 | 1,212.162 | 1,278.575 | 1,311.662 | 1,389.164 | 1,298.848 | 1,377.562 | 1,488.603 | 1,824.186 | 1,720.461 | 1,627.906 | 1,747.075 | 1,474.396 | 1,588.613 | 1,440.635 | 1,552.316 | 1,527.676 | 1,531.66 | 1,556.763 | 1,654.568 | 1,542.452 | 1,222.86 | 1,276.27 | 1,342.561 | 1,146.518 | 961.505 | 820.106 | 899.249 | 675.83 | 737.316 | 954.499 | 1,029.317 | 984.021 | 904.885 | 818.973 | 989.237 | 814.78 | 601.968 | 945.635 | 815.214 | 689.089 | 571.083 | 726.879 | 613.757 | 777.005 | 536.393 | 513.327 | 448.707 | 571.743 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 242.231 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 470.923 | 470.923 | 470.923 | 475.284 | 475.493 | 475.493 | 475.493 | 475.493 | 475.493 | 475.784 | 475.784 | 475.784 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 462.08 | 422.5 | 422.5 | 422.5 | 422.5 | 422.5 | 325 | 243 |
Retained Earnings
| 993.97 | 990.241 | 984.134 | 980.178 | 979.452 | 986.967 | 1,012.866 | 1,024.031 | 996.448 | 1,007.258 | 1,006.355 | 981.647 | 945.871 | 926.09 | 483.245 | 465.583 | 415.717 | 348.329 | 384.368 | 339.927 | 302.208 | 309.06 | 306.573 | 294.284 | 294.577 | 298.482 | 358.997 | 318.922 | 309.608 | 305.85 | 308.731 | 302.49 | 287.007 | 263.118 | 256.356 | 240.215 | 188.087 | 184.571 | 198.394 | 228.565 | 147.503 | 161.135 | 93.981 | 112.673 | 117.817 | 128.705 | 641.856 | 665.265 | 667.073 | 685.801 | 753.333 | 765.38 | 756.54 | 751.21 | 722.547 | 732.492 | 735.578 | 720.763 | 708.842 | 702.348 | 647.98 | 599.964 | 497.783 | 483.746 | 412.169 | 389.28 | 309.043 | 318.484 | 288.379 | 245.103 | 174.673 | 195.161 | 150.43 | 112.199 | 111.415 | 115.737 | 142.725 | 125.276 | 109.568 | 107.723 | 115.905 | 103.846 | 95.977 | 90.474 | 111.957 | 27.795 | 77.481 | 69.375 | 37.032 | 24.24 | 71.622 | 63.707 | 35.007 | 23.21 | 116.646 | 112.613 | 59.595 | 126.448 | 53.267 | 154.818 | 100.604 | 73.188 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,105.804 | 288.397 | 21.251 | 19.521 | 1,108.365 | 277.226 | 1,105.506 | 257.285 | 1,094.44 | 257.053 | 1,056.988 | 256.221 | 1,558.617 | 253.189 | 1,558.594 | 13.905 | 9.924 | 9.382 | 9.342 | 8.682 | 8.723 | 8.341 | 8.262 | 7.803 | 7.734 | 7.074 | 6.592 | 5.89 | 5.764 | 5.15 | 4.181 | 3.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,086.588 | 1,085.448 | -16.491 | 1,085.01 | 1,067.923 | 537.897 | -50.299 | 779.455 | -51.195 | 1,053.655 | 0 | 837.206 | 0 | 799.52 | 0 | 1,559.023 | 0 | 356.022 | 0 | 853.678 | 0 | 853.678 | 1,111.767 | 853.678 | 1,111.306 | 853.678 | 1,110.368 | 853.678 | 1,109.226 | 853.678 | 1,107.895 | 853.678 | 1,106.311 | 853.678 | 1,102.171 | 1,102.171 | 1,102.171 | 859.94 | 1,101.672 | 1,101.672 | 1,101.672 | 1,101.672 | 858.443 | 858.443 | 858.443 | 858.443 | 858.443 | 1,100.674 | 1,100.674 | 1,100.674 | 1,100.674 | 1,100.674 | 1,100.674 | 1,100.674 | 1,097.291 | 1,095.291 | 1,095.291 | 1,095.291 | 1,081.869 | 1,081.869 | 1,081.869 | 1,081.869 | 1,058.459 | 1,058.459 | 1,058.459 | 1,058.459 | 1,042.44 | 1,042.44 | 1,042.44 | 1,061.956 | 1,050.099 | 1,027.824 | 1,027.824 | 1,030.4 | 1,025.86 | 1,025.86 | 1,025.86 | 1,025.86 | 1,004.532 | 1,004.532 | 1,004.431 | 1,004.431 | 985.418 | 985.418 | 985.418 | 1,054.73 | 967.201 | 967.201 | 967.201 | 967.201 | 943.84 | 943.84 | 943.84 | 943.84 | 926.117 | 614.388 | 614.318 | 590.518 | 590.518 | 567.567 | 629.269 | 28.428 |
Total Shareholders Equity
| 2,551.482 | 2,546.612 | 2,544.37 | 2,540.472 | 2,522.869 | 2,528.654 | 2,546.425 | 2,556.206 | 2,527.148 | 2,536.697 | 2,576.579 | 2,551.69 | 2,464.939 | 2,443.911 | 2,503.942 | 2,486.686 | 2,436.391 | 1,923.514 | 1,959.573 | 1,914.59 | 1,876.83 | 1,883.023 | 1,880.419 | 1,867.749 | 1,867.963 | 1,871.408 | 1,931.445 | 1,890.71 | 1,880.914 | 1,876.455 | 1,878.706 | 1,871.851 | 1,855.399 | 1,830.49 | 1,820.607 | 1,804.466 | 1,752.337 | 1,748.822 | 1,762.145 | 1,792.317 | 1,711.255 | 1,724.887 | 1,656.735 | 1,675.427 | 1,680.571 | 1,691.458 | 2,204.61 | 2,228.018 | 2,229.826 | 2,248.555 | 2,316.087 | 2,328.133 | 2,319.293 | 2,313.964 | 2,281.918 | 2,289.863 | 2,292.948 | 2,278.133 | 2,252.79 | 2,246.297 | 2,191.929 | 2,143.912 | 2,018.323 | 2,004.286 | 1,932.708 | 1,909.819 | 1,813.563 | 1,823.003 | 1,792.899 | 1,769.138 | 1,686.852 | 1,685.065 | 1,640.335 | 1,601.951 | 1,599.355 | 1,603.677 | 1,630.665 | 1,613.216 | 1,576.18 | 1,574.335 | 1,582.415 | 1,570.356 | 1,543.475 | 1,537.972 | 1,559.456 | 1,544.605 | 1,506.763 | 1,498.657 | 1,466.314 | 1,453.521 | 1,477.542 | 1,469.627 | 1,440.927 | 1,429.13 | 1,504.844 | 1,149.501 | 1,100.601 | 1,139.467 | 1,066.285 | 1,144.885 | 1,058.171 | 344.615 |
Total Equity
| 3,521.098 | 3,514.37 | 3,518.039 | 3,517.671 | 3,500.091 | 3,494.247 | 3,525.51 | 3,540.536 | 3,515.372 | 3,323.375 | 3,361.382 | 3,325.628 | 3,730.142 | 3,692.802 | 3,867.477 | 3,846.796 | 3,797.704 | 3,280.105 | 1,959.573 | 1,914.59 | 1,876.83 | 1,883.023 | 1,880.419 | 1,867.749 | 1,867.963 | 1,871.408 | 1,931.445 | 1,890.71 | 1,880.914 | 1,876.455 | 1,878.706 | 1,871.851 | 1,855.399 | 1,830.49 | 1,820.607 | 1,804.466 | 1,752.337 | 1,748.822 | 1,762.145 | 1,792.317 | 1,711.255 | 1,724.887 | 1,656.735 | 1,675.427 | 1,680.571 | 1,691.458 | 2,204.61 | 2,228.018 | 2,229.826 | 2,248.555 | 2,316.087 | 2,328.133 | 2,319.293 | 2,313.964 | 2,281.918 | 2,289.863 | 2,292.948 | 2,278.133 | 2,252.79 | 2,246.297 | 2,191.929 | 2,143.912 | 2,018.323 | 2,004.286 | 1,932.708 | 1,909.819 | 1,813.563 | 1,823.003 | 1,792.899 | 1,769.138 | 1,686.852 | 1,685.065 | 1,640.335 | 1,601.951 | 1,599.355 | 1,603.677 | 1,630.665 | 1,613.216 | 1,576.18 | 1,574.335 | 1,582.415 | 1,570.356 | 1,543.475 | 1,537.972 | 1,559.456 | 1,544.605 | 1,506.763 | 1,498.657 | 1,466.314 | 1,453.521 | 1,477.542 | 1,469.627 | 1,440.927 | 1,429.13 | 1,504.844 | 1,149.501 | 1,100.601 | 1,139.467 | 1,066.285 | 1,144.885 | 1,058.171 | 344.615 |
Total Liabilities & Shareholders Equity
| 7,351.513 | 7,235.635 | 7,589.338 | 7,723.454 | 7,804.059 | 8,044.588 | 7,851.385 | 7,807.575 | 7,813.524 | 7,519.72 | 7,958.113 | 8,085.413 | 8,370.652 | 8,715.385 | 8,530.585 | 8,565.469 | 8,254.524 | 5,077.421 | 4,563.409 | 4,316.035 | 4,039.759 | 3,965.398 | 3,706.234 | 3,575.157 | 3,476.125 | 3,457.466 | 3,390.037 | 3,538.738 | 3,541.142 | 3,813.642 | 3,564.796 | 3,832.543 | 4,211.644 | 4,361.732 | 4,119.455 | 3,953.221 | 3,598.455 | 3,421.532 | 3,094.059 | 3,100.913 | 2,881.082 | 2,864.299 | 2,827.357 | 2,992.799 | 2,897.081 | 2,896.072 | 3,368.651 | 3,490.545 | 3,483.638 | 3,619.082 | 3,739.852 | 3,829.661 | 3,743.774 | 3,603.982 | 3,494.08 | 3,568.438 | 3,604.61 | 3,667.298 | 3,551.638 | 3,623.859 | 3,680.532 | 3,968.099 | 3,738.784 | 3,632.191 | 3,679.783 | 3,384.215 | 3,402.176 | 3,263.638 | 3,345.215 | 3,296.814 | 3,218.512 | 3,241.829 | 3,294.903 | 3,144.403 | 2,822.215 | 2,879.947 | 2,973.226 | 2,759.734 | 2,537.685 | 2,394.441 | 2,481.665 | 2,246.187 | 2,280.791 | 2,492.471 | 2,588.773 | 2,528.626 | 2,411.647 | 2,317.63 | 2,455.55 | 2,268.301 | 2,079.51 | 2,415.262 | 2,256.14 | 2,118.219 | 2,075.927 | 1,876.38 | 1,714.358 | 1,916.472 | 1,602.678 | 1,658.212 | 1,506.878 | 916.359 |