
Heilongjiang Interchina Water Treatment Co.,Ltd.
SSE:600187.SS
3.05 (CNY) • At close August 1, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 272.282 | 209.119 | 227.459 | 165.716 | 343.067 | 404.161 | 415.497 | 767.613 | 658.208 | 579.296 | 1,445.097 | 1,253.057 | 659.988 | 400.603 | 640.735 | 469.734 | 486.591 | 584.909 | 317.95 | 557.187 | 540.649 | 781.236 | 485.892 | 471.714 | 796.482 | 1,092.784 | 655.849 | 706.148 | 1,145.782 | 810.965 | 299.262 | 513.447 | 862.25 | 139.484 | 52.463 | 207.627 | 46.273 | 279.513 | 69.693 | 164.082 | 67.464 | 145.774 | 175.558 | 311.909 | 227.101 | 264.405 | 812.625 | 1,233.524 | 129.87 | 130.859 | 92.563 | 116.307 | 123.227 | 187.701 | 116.456 | 259.183 | 364.01 | 19.726 | 29.31 | 27.213 | 65.286 | 30.773 | 16.093 | 19.465 | 37.834 | 12.802 | 15.271 | 13.542 | 13.744 | 15.591 | 0.499 | 0.542 | 0.484 | 0.993 | 0.674 | 0.851 | 1.022 | 0.982 | 0.197 | 0.43 | 0.498 | 2.145 | 36.331 | 19.395 | 9.58 | 54.109 | 64.863 | 26.527 | 68.829 | 172.043 | 73.329 | 234.268 | 21.999 | 40.604 | 63.992 | 102.706 | 238.055 | 76.611 | 57.52 | 193.56 |
Short Term Investments
| 26.371 | 142.998 | 100.318 | 164.844 | 73.045 | 82.167 | 88.366 | 93.551 | 99.476 | 193.534 | 91.191 | 112.941 | 286.994 | 443.059 | 120.14 | 121.01 | 0.053 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 6.625 | 6.597 | 6.568 | 110.28 | -0.9 | -1.177 | -1.482 | 500.44 | 290.4 | 4.3 | 4.94 | 4.94 | 10.85 | 10.8 | 33.7 | 10.805 | 66.019 | 2.581 | 17.081 | 40.112 | 0.469 | 190.046 | 300.642 | -6.533 | -6.132 | -6.474 | -6.815 | 0 | 0 | 0 | 0 | 0 | 0 | -6.156 | 0 | 0 | 0 | 0 | 0 | -6.5 | 0 | 0 | 0 | -0.061 | -0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 298.653 | 352.117 | 327.778 | 330.56 | 416.112 | 486.328 | 503.862 | 861.164 | 757.684 | 772.83 | 1,536.288 | 1,365.998 | 946.981 | 843.662 | 760.875 | 590.743 | 486.645 | 584.961 | 318.002 | 557.239 | 540.701 | 781.288 | 485.944 | 478.339 | 803.079 | 1,099.352 | 766.129 | 706.148 | 1,145.782 | 810.965 | 799.702 | 803.847 | 866.55 | 144.424 | 57.403 | 218.477 | 57.073 | 313.213 | 80.498 | 230.101 | 70.045 | 162.855 | 215.67 | 312.378 | 417.148 | 565.047 | 812.625 | 1,233.524 | 129.87 | 130.859 | 92.563 | 116.307 | 123.227 | 187.701 | 116.456 | 259.183 | 364.01 | 19.726 | 29.31 | 27.213 | 65.286 | 30.773 | 16.093 | 19.465 | 37.834 | 12.802 | 15.271 | 13.542 | 13.744 | 15.591 | 0.499 | 0.542 | 0.484 | 0.993 | 0.674 | 0.851 | 1.022 | 0.982 | 0.197 | 0.43 | 0.498 | 2.145 | 36.331 | 19.395 | 9.58 | 54.109 | 64.863 | 26.527 | 68.829 | 172.043 | 73.329 | 234.268 | 21.999 | 40.604 | 63.992 | 102.706 | 238.055 | 76.611 | 57.52 | 193.56 |
Net Receivables
| 376.757 | 246.194 | 459.731 | 426.272 | 439.948 | 435.191 | 394.73 | 370.344 | 356.194 | 331.967 | 338.428 | 1,023.275 | 769.818 | 1,292.084 | 713.556 | 763.281 | 855.344 | 878.931 | 839.166 | 225.912 | 234.532 | 410.91 | 293.39 | 485.006 | 523.446 | 562.174 | 352.028 | 363.365 | 515.33 | 300.024 | 305.065 | 283.386 | 251.497 | 230.721 | 790.128 | 934.988 | 924.802 | 193.914 | 449.287 | 478.376 | 460.511 | 482.968 | 433.048 | 389.806 | 404.399 | 418.509 | 294.698 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.98 | 0 | 0 | 0 | 0 | 172.607 | 176.231 | 157.725 | 324.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,456.74 | 0 | 882.613 | 0 | 0 | 0 | 0 | 0 | 440.423 | 25.093 | 1.197 | 0.795 | 4.743 | 11.094 |
Inventory
| 121.851 | 121.464 | 109.341 | 106.929 | 105.861 | 104.173 | 107.988 | 106.872 | 106.442 | 106.672 | 114.102 | 113.028 | 112.434 | 111.681 | 170.683 | 180.945 | 183.545 | 167.862 | 169.965 | 160.097 | 154.717 | 143.021 | 186.988 | 150.996 | 138.787 | 123.404 | 134.112 | 118.11 | 110.619 | 116.615 | 111.693 | 106.37 | 101.413 | 99.655 | 95.422 | 94.379 | 93.771 | 92.371 | 59.689 | 65.072 | 76.788 | 59.035 | 100.564 | 100.458 | 41.586 | 39.892 | 63.347 | 6.937 | 6.616 | 6.256 | 9.747 | 5.741 | 7.93 | 4.546 | 6.861 | 6.292 | 4.728 | 3.275 | 3.663 | 3.185 | 2.72 | 2.409 | 3.635 | 5.301 | 2.938 | 2.5 | 39.502 | 39.126 | 39.128 | 39.203 | 38.233 | 38.245 | 21.029 | 22.008 | 19.262 | 19.262 | 19.262 | 19.262 | 32.509 | 39.047 | 57.671 | 39.008 | 62.29 | 79.635 | 53.206 | 54.067 | 95.551 | 185.904 | 97.852 | 134.996 | 107.896 | 246.661 | 113.027 | 189.212 | 164.578 | 117.071 | 153.76 | 162.889 | 171.342 | 126.033 |
Other Current Assets
| 362.76 | 594.235 | 28.609 | 47.167 | 20.481 | 4.208 | 52.994 | 53.054 | 226.954 | 265.426 | 686.981 | 360.127 | 1,144.764 | 1,746.368 | 750.148 | 1,354.832 | 1,491.607 | 1,438.273 | 1,776.855 | 1,493.695 | 1,757.799 | 1,247.661 | 1,265.647 | 542.793 | 832.119 | 1,107.747 | 902.621 | 688.818 | 1,027.845 | 141.972 | 421.954 | 356.4 | 0 | 512.78 | 866.344 | 965.326 | 924.806 | 892.097 | 947.59 | 1,046.804 | 1,078.591 | 953.778 | 1,032.657 | 509.101 | 484.253 | 501.773 | 395.615 | 460.629 | 457.934 | 434.185 | 291.782 | 363.093 | 339.769 | 296.799 | 435.065 | 323.242 | 236.164 | 185.813 | 188.982 | 195.631 | 120.867 | 133.869 | 95.136 | 96.337 | 84.551 | 170.258 | 85.596 | 126.93 | 118.413 | 111.474 | 82.221 | 85.942 | 86.591 | 108.346 | 100.201 | 136.823 | 139.174 | 140.28 | 322.971 | 324.561 | 324.317 | 318.481 | 851.283 | 838.46 | 950.522 | 918.577 | 1,001.533 | 1,159.642 | 260.599 | 950.719 | 1,003.275 | 703.595 | 789.147 | 543.256 | 440.496 | 392.348 | 398.183 | 340.586 | 369.958 | 390.417 |
Total Current Assets
| 1,160.02 | 1,314.01 | 925.459 | 910.928 | 982.402 | 1,029.9 | 1,059.575 | 1,391.435 | 1,447.273 | 1,476.896 | 2,675.799 | 2,969.374 | 2,973.997 | 2,980.98 | 2,395.263 | 2,364.013 | 2,390.675 | 2,411.183 | 2,441.453 | 2,436.943 | 2,620.305 | 2,582.88 | 2,231.969 | 2,171.244 | 2,297.432 | 2,315.82 | 2,154.89 | 2,118.474 | 2,284.246 | 1,369.575 | 1,588.411 | 1,533.657 | 1,749.028 | 980.525 | 1,019.169 | 1,278.183 | 1,075.651 | 1,297.681 | 1,087.777 | 1,341.977 | 1,225.424 | 1,175.668 | 1,348.891 | 1,311.743 | 1,347.385 | 1,525.222 | 1,566.286 | 1,701.09 | 594.42 | 571.3 | 550.533 | 485.141 | 470.927 | 489.046 | 558.382 | 588.717 | 604.902 | 143.807 | 221.955 | 226.029 | 188.872 | 167.052 | 114.863 | 121.103 | 125.323 | 185.56 | 140.369 | 179.598 | 171.285 | 166.268 | 120.953 | 124.73 | 108.104 | 131.347 | 120.137 | 156.936 | 159.457 | 160.524 | 355.676 | 364.037 | 382.486 | 359.635 | 949.904 | 937.49 | 1,013.308 | 1,026.754 | 1,161.948 | 1,372.073 | 1,309.893 | 1,257.758 | 1,184.5 | 1,184.524 | 924.172 | 773.072 | 669.066 | 637.218 | 791.195 | 580.881 | 599.714 | 725.811 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 132.293 | 133.389 | 128.341 | 127.699 | 194.621 | 195.261 | 200.39 | 201.602 | 204.03 | 204.483 | 207.733 | 208.54 | 209.18 | 210.101 | 651.321 | 641.227 | 609.011 | 592.383 | 579.577 | 642.144 | 636.846 | 624.802 | 1,073.037 | 1,042.068 | 1,167.288 | 1,150.499 | 1,144.505 | 1,351.549 | 1,332.802 | 1,274.259 | 1,178.296 | 1,167.089 | 1,171.942 | 1,176.119 | 1,159.352 | 1,155.723 | 1,155.335 | 1,152.48 | 1,137.343 | 1,016.371 | 937.15 | 917.165 | 699.598 | 880.663 | 751.938 | 748.776 | 690.348 | 647.444 | 602.745 | 548.785 | 491.362 | 490.097 | 487.405 | 488.264 | 623.706 | 581.272 | 614.263 | 527.949 | 390.275 | 313.14 | 313.444 | 297.931 | 250.334 | 249.162 | 252.084 | 254.306 | 899.268 | 885.62 | 884.277 | 883.933 | 647.431 | 664.81 | 684.989 | 702.105 | 719.748 | 732.009 | 749.26 | 766.362 | 809.576 | 826.685 | 844.566 | 862.321 | 929.33 | 946.321 | 963.18 | 980.494 | 969.901 | 885.823 | 898.514 | 913.584 | 929.651 | 946.175 | 1,171.566 | 1,191.516 | 1,202.041 | 1,217.27 | 792.163 | 383.479 | 358.264 | 195.71 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 10.12 | 10.12 | 10.12 | 10.12 | 11.212 | 11.212 | 11.212 | 11.212 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 12.761 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 25.6 | 425.992 | 424.477 | 424.477 | 424.477 | 433.96 | 424.536 | 424.477 | 424.477 | 420.561 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 21.286 | 24.904 | 24.904 | 24.904 | 24.904 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 3.652 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 415.599 | 425.448 | 801.198 | 812.033 | 814.627 | 825.824 | 958.037 | 973.119 | 991.679 | 1,010.291 | 1,027.505 | 1,045.515 | 1,063.87 | 1,082.274 | 950.478 | 967.295 | 984.016 | 1,000.878 | 952.626 | 896.201 | 909.487 | 922.836 | 755.292 | 766.436 | 835.082 | 847.18 | 1,069.661 | 1,095.753 | 1,111.349 | 1,127.031 | 1,143.008 | 1,158.892 | 1,198.885 | 1,215.594 | 1,232.308 | 1,248.34 | 1,260.599 | 1,274.853 | 1,206.487 | 1,194.988 | 1,199.813 | 1,213.188 | 1,128.658 | 995.416 | 947.266 | 802.92 | 831.899 | 822.59 | 828.528 | 817.439 | 823.625 | 832.318 | 841.493 | 847.724 | 815.871 | 494.057 | 466.03 | 174.458 | 65.918 | 53.095 | 53.798 | 54.412 | 55.215 | 55.831 | 56.435 | 57.044 | 728.512 | 739.837 | 739.837 | 739.838 | 0 | 747.372 | 751.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.018 | 0.018 | 0.019 | 0.019 | 0.02 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 415.599 | 425.448 | 801.198 | 812.033 | 814.627 | 825.824 | 968.157 | 983.239 | 1,001.799 | 1,020.411 | 1,038.717 | 1,056.727 | 1,075.082 | 1,093.485 | 963.239 | 980.056 | 996.777 | 1,013.639 | 965.387 | 908.962 | 922.248 | 935.597 | 768.053 | 779.197 | 860.681 | 872.78 | 1,095.26 | 1,121.352 | 1,136.948 | 1,152.63 | 1,168.607 | 1,184.491 | 1,224.485 | 1,241.193 | 1,257.907 | 1,273.939 | 1,286.199 | 1,300.452 | 1,632.48 | 1,619.465 | 1,624.29 | 1,637.666 | 1,562.618 | 1,419.951 | 1,371.743 | 1,227.397 | 1,252.46 | 843.876 | 849.814 | 838.725 | 844.911 | 853.605 | 862.779 | 869.01 | 840.776 | 518.962 | 490.935 | 199.362 | 69.57 | 56.748 | 57.45 | 58.064 | 58.867 | 59.483 | 60.088 | 60.696 | 732.164 | 743.489 | 743.49 | 743.491 | 0 | 747.372 | 751.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0.018 | 0.018 | 0.019 | 0.019 | 0.02 | 0 | 0 | 0.013 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,326.52 | 1,190.658 | 1,323.716 | 1,391.27 | 1,248.652 | 1,145.893 | 1,145.78 | 1,102.772 | 1,015.397 | 916.786 | 167.953 | 150.208 | 1.696 | -132.445 | 465.045 | 524.062 | 599.062 | 598.66 | 602.881 | 606.833 | 527.178 | 526.851 | 536.261 | 592.737 | 623.175 | 616.53 | 789.815 | 901.65 | 591.093 | 591.908 | 136.615 | 327.353 | 614.223 | 614.656 | 613.845 | 609.486 | 333.126 | 216.717 | 256.644 | 96.194 | 163.504 | 148.361 | 25.711 | 69.768 | -128.476 | -291.245 | 16.437 | 200.757 | 181.175 | 63.697 | 56.867 | 0 | 0 | 0 | 0 | 0 | 8.102 | 0 | 0 | 0 | 0 | 0 | 16.5 | 6.569 | 0.02 | -0.268 | 50.061 | 50.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 52.098 | 52.098 | 55.935 | 61.166 | 59.427 | 59.427 | 55.138 | 53.579 | 60.9 | 60.213 | 76.972 | 72.149 | 65.559 | 65.378 | 31.917 | 31.742 | 30.256 | 30.515 | 41.642 | 42.218 | 36.674 | 36.828 | 26.956 | 27.272 | 22.559 | 19.887 | 19.379 | 19.206 | 19.181 | 18.45 | 15.68 | 15.683 | 12.371 | 12.39 | 9.225 | 9.225 | 9.225 | 9.225 | 6.13 | 6.127 | 6.26 | 6.26 | 2.857 | 2.348 | 2.873 | 2.873 | 1.82 | 0.732 | 0.68 | 0.68 | 0.991 | 0.991 | 0.991 | 0.991 | 0.825 | 0.8 | 0.8 | 0.446 | 0.122 | 0.092 | 0.092 | 0.092 | 0.066 | 0.066 | 0.066 | 0.066 | 1.087 | 1.138 | 2.147 | 3.04 | 27.01 | 27.044 | 27.711 | 0 | 0 | 0 | 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
| 359.961 | 485.132 | 334.293 | 249.78 | 276.707 | 376.531 | 232.944 | 238.548 | 244.88 | 341.878 | 268.18 | 290.341 | 464.804 | 621.175 | 175.747 | 179.235 | 52.064 | 50.705 | 85.75 | 81.992 | 96.262 | 76.919 | 117.389 | 121.053 | 115.397 | 105.678 | 242.77 | 148.318 | 147.444 | 182.819 | 710.996 | 470.074 | 138.799 | 133.133 | 58.873 | 84.199 | 71.124 | 88.725 | 47.565 | 103.797 | 39.298 | 54.421 | 79.409 | 39.041 | 227.605 | 338.89 | 33.056 | 33.396 | 33.736 | 34.075 | 5.267 | 62.49 | 62.783 | 8.187 | 7.659 | 7.874 | -0.046 | 8.22 | 6.441 | 5.949 | 6.115 | 6.281 | -0.053 | -0.044 | -0.02 | 0.268 | -0.061 | -0.05 | 50 | 50 | 793.597 | 50 | 50 | 52 | 52 | 52 | 51.835 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 |
Total Non-Current Assets
| 2,286.471 | 2,286.725 | 2,643.483 | 2,641.947 | 2,594.033 | 2,602.936 | 2,602.408 | 2,579.741 | 2,527.006 | 2,543.772 | 1,759.554 | 1,777.965 | 1,816.321 | 1,857.695 | 2,287.27 | 2,356.322 | 2,287.169 | 2,285.901 | 2,275.237 | 2,282.148 | 2,219.209 | 2,200.997 | 2,521.695 | 2,562.327 | 2,789.099 | 2,765.375 | 3,291.729 | 3,542.076 | 3,227.469 | 3,220.065 | 3,210.195 | 3,164.69 | 3,161.82 | 3,177.491 | 3,099.202 | 3,132.572 | 2,855.008 | 2,767.599 | 3,080.162 | 2,841.954 | 2,770.502 | 2,763.872 | 2,370.194 | 2,411.772 | 2,225.683 | 2,026.691 | 1,994.121 | 1,726.205 | 1,668.15 | 1,485.962 | 1,399.399 | 1,407.183 | 1,413.958 | 1,366.452 | 1,472.966 | 1,108.908 | 1,114.053 | 735.978 | 466.409 | 375.928 | 377.101 | 362.367 | 325.715 | 315.237 | 312.238 | 315.069 | 1,682.52 | 1,680.247 | 1,679.914 | 1,680.464 | 1,468.039 | 1,489.226 | 1,513.846 | 754.105 | 771.748 | 784.009 | 801.094 | 818.362 | 861.576 | 878.685 | 896.566 | 914.321 | 981.33 | 998.321 | 1,015.18 | 1,032.494 | 1,021.911 | 887.841 | 900.532 | 915.602 | 931.671 | 948.195 | 1,173.566 | 1,193.516 | 1,204.054 | 1,219.27 | 794.163 | 385.479 | 358.264 | 195.71 |
Total Assets
| 3,446.49 | 3,600.735 | 3,568.942 | 3,552.875 | 3,576.435 | 3,632.836 | 3,661.983 | 3,971.176 | 3,974.279 | 4,020.667 | 4,435.353 | 4,747.339 | 4,790.318 | 4,838.675 | 4,682.533 | 4,720.335 | 4,677.844 | 4,697.084 | 4,716.69 | 4,719.091 | 4,839.514 | 4,783.877 | 4,753.664 | 4,733.572 | 5,086.532 | 5,081.194 | 5,446.619 | 5,660.55 | 5,511.715 | 4,589.64 | 4,798.605 | 4,698.348 | 4,910.848 | 4,158.016 | 4,118.371 | 4,410.755 | 3,930.659 | 4,065.28 | 4,167.94 | 4,183.931 | 3,995.927 | 3,939.539 | 3,719.085 | 3,723.514 | 3,573.068 | 3,551.912 | 3,560.407 | 3,427.295 | 2,262.569 | 2,057.262 | 1,949.932 | 1,892.324 | 1,884.885 | 1,855.498 | 2,031.348 | 1,697.626 | 1,718.956 | 879.785 | 688.363 | 601.957 | 565.973 | 529.419 | 440.578 | 436.34 | 437.561 | 500.629 | 1,822.889 | 1,859.845 | 1,851.198 | 1,846.731 | 1,588.991 | 1,613.955 | 1,621.951 | 885.452 | 891.885 | 940.945 | 960.552 | 978.886 | 1,217.252 | 1,242.722 | 1,279.052 | 1,273.956 | 1,931.234 | 1,935.811 | 2,028.488 | 2,059.248 | 2,183.858 | 2,259.914 | 2,210.425 | 2,173.361 | 2,116.171 | 2,132.719 | 2,097.739 | 1,966.587 | 1,873.12 | 1,856.488 | 1,585.358 | 966.361 | 957.978 | 921.521 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 105.441 | 102.367 | 105.215 | 105.154 | 114.779 | 150.324 | 118.969 | 125.901 | 130.203 | 145.043 | 155.142 | 154.43 | 157.974 | 162.292 | 101.099 | 108.471 | 116.677 | 138.902 | 132.972 | 70.145 | 195.363 | 190.595 | 69.271 | 61.402 | 68.523 | 75.024 | 81.384 | 87.132 | 69.767 | 72.152 | 82.885 | 86.598 | 96.785 | 82.889 | 75.642 | 84.971 | 87.288 | 91.218 | 143.4 | 134.462 | 138.232 | 134.344 | 78.337 | 86.597 | 89.12 | 77.904 | 89.474 | 55.253 | 54.997 | 42.727 | 77.663 | 75.952 | 93.313 | 102.367 | 184.007 | 78.69 | 93.859 | 179.953 | 8.646 | 9.994 | 8.327 | 7.467 | 4.25 | 12.013 | 14.893 | 17.19 | 66.753 | 55.406 | 55.97 | 58.113 | 90.275 | 91.148 | 106.387 | 100.205 | 87.961 | 83.562 | 82.852 | 83.608 | 96.081 | 89.454 | 90.44 | 90.416 | 116.288 | 118.781 | 125.542 | 169.913 | 118.186 | 149.834 | 153.622 | 122.137 | 89.068 | 83.021 | 79.106 | 76.342 | 109.725 | 65.429 | 42.459 | 49.255 | 81.25 | 84.987 |
Short Term Debt
| 0 | 0 | 0 | 0 | 34.062 | 0 | 12.522 | 0 | 30.108 | 0 | 11.808 | 0 | 29.622 | 35.358 | 26.691 | 0 | 27.785 | 10 | 18.5 | 18.5 | 27 | 17 | 27.7 | 27.7 | 231.2 | 234.2 | 304.2 | 0 | 77.239 | 87.363 | 293.698 | 6.078 | 320.483 | 345.08 | 63.819 | 176.938 | 219.062 | 262.185 | 190 | 230.685 | 239.814 | 160.1 | 160.1 | 140.1 | 50 | 30 | 115.075 | 130.525 | 187.439 | 194.51 | 110.9 | 100 | 153.996 | 139.549 | 10 | 0.5 | 0.5 | 0.5 | 0.5 | 8.5 | 10 | 1 | 1 | 9.5 | 10.5 | 12 | 498.71 | 508.06 | 12.25 | 508.06 | 953.596 | 953.596 | 269.6 | 343.956 | 1,099.368 | 1,089.291 | 1,179.578 | 1,169.501 | 1,200.809 | 1,191.146 | 1,180.655 | 1,170.578 | 1,044.166 | 1,044.166 | 468.556 | 468.556 | 464.587 | 445.821 | 441.825 | 881.406 | 695.847 | 683.297 | 626.847 | 327.367 | 358.75 | 216.57 | 184.42 | 172.37 | 124.48 | 125.49 |
Tax Payables
| 6.068 | 7.139 | 4.75 | 2.135 | 4.806 | 4.143 | 5.12 | 6.372 | 5.607 | 7.8 | 11.701 | 8.077 | 13.621 | 12.383 | 22.804 | 10.775 | 14.021 | 17.698 | 18.36 | 9.824 | 26.352 | 56.463 | 6.824 | 20.314 | 11.642 | 22.726 | 9.923 | 15.864 | 14.955 | 11.896 | 5.029 | 10.275 | 12.292 | 12.59 | 10.052 | 9.558 | 9.978 | 10.415 | 36.836 | 37.053 | 40.368 | 60.29 | 33.153 | 27.665 | 36.116 | 51.573 | 11.023 | 8.592 | 6.938 | 11.935 | 7.221 | 5.735 | 6.443 | 9.561 | 5.646 | 7.226 | 8.356 | 9.757 | 15.574 | 15.62 | 21.363 | 18.993 | 17.333 | 28.304 | 28.133 | 92.549 | 74.608 | 65.321 | 59.2 | 65.001 | 52.643 | 53.643 | 53.393 | 53.089 | 6.802 | 6.491 | 70.253 | 69.942 | 68.517 | 68.218 | 67.613 | 67.723 | 56.909 | 53.515 | 55.035 | 48.917 | 36.031 | 38.044 | 29.181 | 28.975 | 36.214 | 34.153 | 37.284 | 16.356 | 51.556 | 51.126 | 40.683 | 17.486 | 11.55 | 7.987 |
Deferred Revenue
| 0 | 0 | 0 | 1.14 | 1.107 | 54.758 | 46.593 | 354.94 | 43.196 | 10.35 | -0 | 0 | 0 | 324.5 | 107.457 | 96.391 | 97.252 | 114.454 | 89.366 | 78.806 | 229.272 | 115.742 | 93.651 | 111.896 | 156.809 | 156.932 | 124.189 | 139.745 | 132.497 | 142.089 | 66.034 | 76.003 | 255.21 | 418.199 | 349.32 | 608.503 | 96.859 | 62.743 | 86.239 | 170.516 | 173.921 | 199.946 | 141.732 | 148.864 | 94.529 | 112.289 | 88.775 | 51.735 | 100.7 | 53.568 | 38.601 | 31.039 | 30.555 | 30.58 | 127.278 | 55.654 | 107.834 | 185.218 | 187.328 | 103.968 | 116.72 | 127.715 | 83.792 | 74.776 | 63.07 | 130.643 | 1,017.904 | 956.792 | 952.452 | 952.255 | 454.171 | 440.113 | 211.697 | 232.813 | 176.363 | 173.023 | 238.92 | 231.738 | 157.732 | 148.074 | 135.91 | 123.369 | 100.658 | 90.12 | 83.415 | 71.573 | 59.041 | 105.922 | 69.847 | 63.319 | 79.184 | 121.749 | 159.293 | 77.735 | 172.212 | 152.715 | 116.513 | 61.87 | 63.088 | 58.472 |
Other Current Liabilities
| 70.631 | 222.83 | 69.237 | 71.114 | 44.507 | 35.61 | -1.206 | 15.17 | 346.523 | 429.468 | 714.013 | 1,044.687 | 986.857 | 679.831 | 648.906 | 682.628 | 658.586 | 683.257 | 683.962 | 765.974 | 556.392 | 774.768 | 729.257 | 827.946 | 826.154 | 958.542 | 1,260.771 | 1,473.465 | 958.399 | 148.154 | 92.825 | 315.949 | 261.008 | -440.511 | 955.083 | 4.043 | 212.922 | 377.691 | 485.379 | 287.265 | 253.994 | 261.697 | 49.453 | 80.459 | 179.18 | 180.631 | 183.058 | 117.515 | 99.349 | 47.296 | 84.485 | 87.317 | 40.094 | 31.328 | 176.045 | 105.359 | 161.562 | 277.118 | 190.423 | 98.522 | 100.241 | 119.195 | 76.406 | 49.843 | 37.827 | 39.725 | 955.967 | 904.177 | 1,400.353 | 897.504 | 423.742 | 408.084 | 967.515 | 995.646 | 191.073 | 189.307 | 191.905 | 185.663 | 144.518 | 144.019 | 132.412 | 119.565 | 129.628 | 80.696 | 640.385 | 627.993 | 474.899 | 510.137 | 492.651 | 55.131 | 59.67 | 99.014 | 132.153 | 344.198 | 128.4 | 340.031 | 100.885 | 57.984 | 94.045 | 85.192 |
Total Current Liabilities
| 182.14 | 332.336 | 179.202 | 179.544 | 199.261 | 244.835 | 181.998 | 502.383 | 555.638 | 592.661 | 892.665 | 1,207.194 | 1,188.075 | 1,214.364 | 906.956 | 898.266 | 914.322 | 964.311 | 943.16 | 943.249 | 1,034.379 | 1,038.826 | 926.704 | 937.362 | 1,294.327 | 1,290.492 | 1,656.278 | 1,716.206 | 1,252.857 | 319.565 | 474.438 | 494.902 | 690.568 | 848.144 | 504.596 | 884.012 | 626.109 | 741.509 | 855.615 | 859.982 | 672.408 | 616.43 | 462.775 | 483.686 | 354.415 | 340.108 | 398.63 | 311.885 | 348.722 | 296.468 | 280.269 | 269.004 | 293.847 | 282.804 | 375.698 | 191.776 | 264.276 | 325.625 | 215.143 | 132.635 | 139.932 | 146.655 | 98.989 | 99.66 | 91.353 | 161.464 | 1,596.038 | 1,532.964 | 1,527.774 | 1,528.678 | 1,520.256 | 1,506.471 | 1,396.896 | 1,468.235 | 1,385.204 | 1,368.652 | 1,524.587 | 1,508.714 | 1,509.925 | 1,492.837 | 1,471.12 | 1,448.282 | 1,346.991 | 1,297.159 | 1,289.518 | 1,315.379 | 1,093.703 | 1,143.836 | 1,117.278 | 1,087.649 | 880.799 | 899.485 | 875.389 | 764.263 | 648.431 | 672.181 | 368.448 | 297.095 | 311.326 | 303.988 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 43.643 | 43.785 | 102.277 | 102.442 | 102.507 | 102.589 | 141.466 | 141.597 | 141.443 | 141.574 | 179.343 | 179.454 | 178.847 | 178.704 | 197.69 | 209.94 | 211.94 | 176.94 | 201.94 | 201.94 | 194.48 | 162 | 256.8 | 198.8 | 206.4 | 206.4 | 229 | 239.01 | 559.105 | 565.6 | 617.703 | 498.205 | 520.465 | 526.963 | 863.253 | 774.476 | 583.048 | 592.151 | 477.635 | 460.671 | 462.497 | 474.412 | 485.796 | 496.93 | 508.025 | 519.081 | 554.529 | 522.529 | 537.029 | 403.529 | 364.69 | 346.16 | 327.972 | 325.927 | 429.473 | 338.7 | 302.7 | 189 | 153.5 | 155 | 119 | 79 | 88 | 88 | 101.891 | 101.891 | 120.391 | 120.391 | 121.491 | 119.491 | 0 | 0 | 0 | 0 | 0 | 0 | 71.405 | 70.991 | 70.67 | 69.842 | 69.842 | 69.428 | 206.752 | 198.222 | 187.731 | 177.24 | 317.996 | 329.957 | 310.934 | 306.649 | 453.551 | 453.379 | 451.616 | 436.089 | 486.047 | 417.841 | 591.418 | 68.85 | 86.642 | 83.83 |
Deferred Revenue Non-Current
| 2.322 | 2.336 | 101.454 | 101.493 | 101.531 | 101.579 | 100.55 | 100.776 | 103.23 | 105.083 | 103.524 | 102.549 | 103.542 | 108.166 | 106.892 | 101.992 | 102.2 | 95.616 | 97.985 | 99.03 | 95.091 | 86.102 | 39.597 | 44.151 | 39.39 | 42.035 | 37.953 | 38.123 | 38.129 | 38.136 | 37.287 | 37.293 | 37.299 | 37.304 | 1.348 | 1.354 | 1.36 | 1.365 | 11.371 | 12.377 | 13.883 | 16.388 | 37.777 | 40.161 | 42.506 | 44.812 | 47.08 | 49.31 | 51.528 | 53.661 | 39.625 | 38.285 | 38.285 | 38.231 | 38.231 | 37.031 | 37.031 | 3.625 | 2.775 | 2.775 | 2.775 | 2.775 | 2.763 | 4.763 | 4.605 | 2.605 | 2.605 | 4.499 | -117.092 | -114.575 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.434 | 1.454 | 1.769 | 1.772 | 1.688 | 1.7 | 0.93 | 0.929 | 0.918 | 0.879 | 1.174 | 1.9 | 4.147 | 6.943 | 1.408 | 14.281 | 12.877 | 11.751 | 10.875 | 9.719 | 9.389 | 7.428 | 5.786 | 5.977 | 3.071 | 3.267 | 3.377 | 3.572 | 3.767 | 3.965 | 3.541 | 3.735 | 3.928 | 4.118 | 4.308 | 4.498 | 4.686 | 4.885 | 5.396 | 5.614 | 5.826 | 6.041 | 7.09 | 7.04 | 6.991 | 6.941 | 5.964 | 5.997 | 6.067 | 6.114 | 6.169 | 6.218 | 6.267 | 6.312 | 9.181 | 9.252 | 9.324 | 7.022 | 5.51 | 5.637 | 6.001 | 6.001 | 6.727 | 6.727 | 6.727 | 6.727 | 8.708 | 7.435 | 7.435 | 7.435 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.663 | 0 | 101.493 | 0 | 0 | 0 | 0 | 0.063 | 0.063 | 100.648 | 0 | 1.2 | 1.2 | 2.775 | 2.775 | 2.775 | 2.775 | 2.775 | 2.775 | 37.44 | 37.44 | 40.55 | 40.55 | 40.55 | 40.55 | 13.885 | 5.885 | 5.885 | 5.885 | 5.885 | 18.878 | 18.878 | 18.878 | 18.878 | 18.878 | 18.878 | 18.878 | 5.885 | 5.885 | 2.825 | 3.215 | -22.197 | -22.075 | -21.914 | -21.714 | 53.372 | 0.334 | 0.34 | 0.346 | 0.351 | 0.357 | 0.363 | 0.368 | 0.374 | 0.38 | 0.386 | 0.391 | 0.397 | 0.403 | 0.409 | 0.414 | 0.473 | 0.48 | 0.486 | 0.493 | 0.499 | 0.506 | 4.399 | 4.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.894 | 63.894 | 13.894 | 13.894 |
Total Non-Current Liabilities
| 47.398 | 48.238 | 205.5 | 104.214 | 205.726 | 205.868 | 242.946 | 243.302 | 245.654 | 247.599 | 384.689 | 283.902 | 287.736 | 295.013 | 308.765 | 328.989 | 329.793 | 287.083 | 313.575 | 313.464 | 336.4 | 292.97 | 342.732 | 289.479 | 289.411 | 292.252 | 284.215 | 286.59 | 606.886 | 613.586 | 664.416 | 558.111 | 580.57 | 587.264 | 1,487.788 | 1,399.206 | 607.972 | 617.279 | 500.287 | 484.547 | 485.031 | 500.056 | 508.466 | 522.056 | 535.608 | 549.12 | 607.901 | 578.17 | 594.963 | 463.65 | 410.835 | 391.019 | 372.886 | 370.838 | 477.259 | 385.362 | 349.441 | 200.039 | 162.182 | 163.815 | 128.185 | 88.19 | 97.964 | 99.97 | 113.709 | 111.716 | 132.203 | 132.831 | 133.325 | 131.842 | 0 | 0 | 0 | 0 | 0 | 0 | 71.405 | 70.991 | 70.67 | 69.842 | 69.842 | 69.428 | 206.752 | 198.222 | 187.731 | 177.24 | 317.996 | 329.957 | 310.934 | 306.649 | 453.551 | 453.379 | 451.616 | 436.089 | 486.047 | 417.841 | 655.311 | 132.744 | 100.535 | 97.724 |
Total Liabilities
| 229.538 | 380.574 | 384.702 | 283.758 | 404.987 | 450.703 | 424.944 | 745.685 | 801.291 | 840.26 | 1,277.354 | 1,491.096 | 1,475.811 | 1,509.377 | 1,215.722 | 1,227.255 | 1,244.114 | 1,251.394 | 1,256.735 | 1,256.713 | 1,370.778 | 1,331.796 | 1,269.436 | 1,226.841 | 1,583.738 | 1,582.744 | 1,940.493 | 2,002.796 | 1,859.744 | 933.151 | 1,138.853 | 1,053.013 | 1,271.139 | 1,435.408 | 1,992.384 | 2,283.218 | 1,234.081 | 1,358.788 | 1,355.902 | 1,344.529 | 1,157.44 | 1,116.486 | 971.242 | 1,005.742 | 890.023 | 889.228 | 1,006.531 | 890.056 | 943.686 | 760.118 | 691.104 | 660.024 | 666.733 | 653.643 | 852.956 | 577.138 | 613.717 | 525.664 | 377.325 | 296.45 | 268.116 | 234.845 | 196.953 | 199.63 | 205.062 | 273.18 | 1,728.241 | 1,665.795 | 1,661.099 | 1,660.519 | 1,520.256 | 1,506.471 | 1,396.896 | 1,468.235 | 1,385.204 | 1,368.652 | 1,595.992 | 1,579.704 | 1,580.594 | 1,562.679 | 1,540.962 | 1,517.71 | 1,553.743 | 1,495.381 | 1,477.249 | 1,492.62 | 1,411.7 | 1,473.793 | 1,428.212 | 1,394.297 | 1,334.35 | 1,352.864 | 1,327.005 | 1,200.352 | 1,134.478 | 1,090.022 | 1,023.759 | 429.839 | 411.861 | 401.712 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 95.438 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17.432 | 10.486 | 4.597 | 0 | 0 | 0 | 0.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,613.781 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,653.935 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 1,455.624 | 582.25 | 582.25 | 427.225 | 427.225 | 427.225 | 427.225 | 427.225 | 427.225 | 427.225 | 427.225 | 427.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 327.225 | 218.15 | 200 | 200 | 200 | 200 |
Retained Earnings
| -344.852 | -343.829 | -360.733 | -364.551 | -369.803 | -371.771 | -324.018 | -343.107 | -408.17 | -391.329 | -412.844 | -317.432 | -284.026 | -275.521 | -177.582 | -180.462 | -195.778 | -184.981 | -179.316 | -187.339 | -198.77 | -215.526 | -217.509 | -221.842 | -236.563 | -235.218 | -236.113 | -243.519 | -247.825 | -245.616 | -242.273 | -257.295 | -267.844 | -263.45 | -261.347 | -259.378 | -289.828 | -279.639 | -183.394 | -149.592 | -147.044 | -161.765 | -236.424 | -260.538 | -292.623 | -311.945 | -401.66 | -420.466 | -434.887 | -454.708 | -491.765 | -501.732 | -514.363 | -528.792 | -554.452 | -568.3 | -582.693 | -638.195 | -672.994 | -678.571 | -686.202 | -689.45 | -691.442 | -698.291 | -702.466 | -707.48 | -606.121 | -506.641 | -510.596 | -514.406 | -629.673 | -590.923 | -568.072 | -1,281.174 | -1,191.546 | -1,125.934 | -1,333.667 | -1,299.046 | -1,061.142 | -1,017.757 | -959.709 | -941.553 | -320.268 | -257.313 | -146.497 | -131.108 | 74.384 | 80.903 | 76.763 | 73.77 | 78.346 | 76.523 | 67.6 | 62.782 | 74.445 | 103.417 | 88.951 | 63.805 | 77.678 | 51.374 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,916.836 | 232.634 | 1,915.064 | -95.438 | 1,934.737 | 269.055 | 1,954.023 | 270.507 | 1,942.686 | 271.831 | 2,048.713 | 299.899 | 2,092.929 | 368.377 | 2,076.482 | -17.432 | -10.486 | -4.597 | 12.774 | 11.769 | 0.886 | -0.217 | 6.856 | 0.724 | 5.289 | 3.283 | 1.148 | 2.908 | 2.179 | 2.403 | 2.577 | 1.777 | 1.978 | 1.793 | 1.404 | 0.358 | 6.698 | 0.154 | 0.856 | 0.124 | 0.933 | 1.219 | 0.954 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,935.033 | 1,935.32 | 0 | 1,982.46 | 2,023.553 | 1,577.494 | 2,013.061 | 1,982.46 | 2,013.061 | 2,014.8 | -0 | 1,944.763 | -120.528 | 2,003.508 | 1,942.306 | 2,001.155 | 1,955.955 | 1,942.306 | -161.615 | 1,972.906 | 1,942.305 | 1,972.906 | 1,942.785 | 1,969.379 | 1,969.379 | 1,969.379 | 1,973.343 | 1,753.785 | 2,063.312 | 1,753.785 | 2,095.875 | 1,753.514 | 2,062.174 | 1,337.62 | 1,370.025 | 1,369.84 | 1,369.451 | 1,337.62 | 1,337.62 | 1,337.62 | 1,337.62 | 1,337.745 | 1,338.553 | 1,337.62 | 1,369.176 | 1,337.62 | 2,241.896 | 2,244.77 | 1,184.743 | 1,184.157 | 1,184.157 | 1,180.83 | 1,180.785 | 1,179.543 | 1,180.172 | 1,183.47 | 1,183.47 | 893.796 | 605.162 | 605.162 | 605.162 | 613.892 | 605.162 | 605.162 | 605.162 | 606.714 | 371.166 | 371.166 | 371.166 | 603.89 | 371.183 | 371.183 | 465.902 | 395.827 | 371.002 | 371.002 | 371.002 | 371.002 | 370.575 | 370.575 | 370.575 | 370.575 | 370.534 | 370.518 | 370.512 | 370.512 | 370.549 | 370.549 | 370.856 | 370.549 | 368.592 | 368.646 | 368.646 | 377.665 | 328.931 | 502.976 | 265.599 | 265.599 | 259.151 | 276.579 |
Total Shareholders Equity
| 3,203.963 | 3,205.273 | 3,169.884 | 3,154.796 | 3,159.042 | 3,170.125 | 3,224.501 | 3,212.661 | 3,159.634 | 3,165.891 | 3,143.623 | 3,241.112 | 3,298.095 | 3,311.091 | 3,448.755 | 3,474.628 | 3,414.112 | 3,424.429 | 3,437.039 | 3,434.906 | 3,440.845 | 3,423.085 | 3,410.698 | 3,431.857 | 3,424.209 | 3,419.422 | 3,427.055 | 3,507.613 | 3,501.172 | 3,505.14 | 3,507.538 | 3,492.686 | 3,481.445 | 2,562.173 | 2,564.302 | 2,566.086 | 2,535.247 | 2,544.564 | 2,647.15 | 2,674.408 | 2,677.657 | 2,662.205 | 2,588.355 | 2,564.528 | 2,532.177 | 2,511.901 | 2,422.486 | 2,406.554 | 1,177.081 | 1,156.673 | 1,119.616 | 1,106.324 | 1,093.647 | 1,077.976 | 1,052.945 | 1,042.395 | 1,028.002 | 294.192 | 259.393 | 253.816 | 246.185 | 242.937 | 240.945 | 234.096 | 229.921 | 224.907 | 92.271 | 191.751 | 187.795 | 183.985 | 68.735 | 107.485 | 225.055 | -582.783 | -493.319 | -427.707 | -635.44 | -600.819 | -363.342 | -319.957 | -261.91 | -243.754 | 377.491 | 440.43 | 551.24 | 566.628 | 772.159 | 778.677 | 774.844 | 771.544 | 774.163 | 772.394 | 763.471 | 758.599 | 730.601 | 757.596 | 554.55 | 529.404 | 536.828 | 510.524 |
Total Equity
| 3,216.952 | 3,220.161 | 3,184.24 | 3,167.625 | 3,171.448 | 3,182.133 | 3,237.039 | 3,225.491 | 3,172.988 | 3,180.407 | 3,157.999 | 3,256.243 | 3,314.508 | 3,329.298 | 3,466.811 | 3,493.081 | 3,433.729 | 3,445.691 | 3,459.954 | 3,462.378 | 3,468.735 | 3,452.081 | 3,484.228 | 3,506.731 | 3,502.793 | 3,498.451 | 3,506.126 | 3,657.754 | 3,651.971 | 3,656.489 | 3,659.752 | 3,645.334 | 3,639.709 | 2,722.608 | 2,725.988 | 2,727.537 | 2,696.578 | 2,706.492 | 2,812.038 | 2,839.401 | 2,838.487 | 2,823.054 | 2,747.843 | 2,717.772 | 2,683.045 | 2,662.684 | 2,553.876 | 2,537.24 | 1,318.884 | 1,297.144 | 1,258.828 | 1,232.301 | 1,218.152 | 1,201.856 | 1,178.392 | 1,120.488 | 1,105.239 | 354.121 | 311.038 | 305.507 | 297.857 | 294.574 | 243.625 | 236.71 | 232.499 | 227.449 | 94.649 | 194.05 | 190.099 | 186.212 | 68.735 | 107.485 | 225.055 | -582.783 | -493.319 | -427.707 | -635.44 | -600.819 | -363.342 | -319.957 | -261.91 | -243.754 | 377.491 | 440.43 | 551.24 | 566.628 | 772.159 | 786.12 | 782.212 | 779.063 | 781.821 | 779.855 | 770.733 | 766.235 | 738.643 | 766.466 | 561.599 | 536.522 | 546.118 | 519.809 |
Total Liabilities & Shareholders Equity
| 3,446.49 | 3,600.735 | 3,568.942 | 3,552.875 | 3,576.435 | 3,632.836 | 3,661.983 | 3,971.176 | 3,974.279 | 4,020.667 | 4,435.353 | 4,747.339 | 4,790.318 | 4,838.675 | 4,682.533 | 4,720.335 | 4,677.844 | 4,697.084 | 4,716.69 | 4,719.091 | 4,839.514 | 4,783.877 | 4,753.664 | 4,733.572 | 5,086.532 | 5,081.194 | 5,446.619 | 5,660.55 | 5,511.715 | 4,589.64 | 4,798.605 | 4,698.348 | 4,910.848 | 4,158.016 | 4,718.371 | 5,010.755 | 3,930.659 | 4,065.28 | 4,167.94 | 4,183.931 | 3,995.927 | 3,939.539 | 3,719.085 | 3,723.514 | 3,573.068 | 3,551.912 | 3,560.407 | 3,427.295 | 2,262.569 | 2,057.262 | 1,949.932 | 1,892.324 | 1,884.885 | 1,855.498 | 2,031.348 | 1,697.626 | 1,718.956 | 879.785 | 688.363 | 601.957 | 565.973 | 529.419 | 440.578 | 436.34 | 437.561 | 500.629 | 1,822.889 | 1,859.845 | 1,851.198 | 1,846.731 | 1,588.991 | 1,613.955 | 1,621.951 | 885.452 | 891.885 | 940.945 | 960.552 | 978.886 | 1,217.252 | 1,242.722 | 1,279.052 | 1,273.956 | 1,931.234 | 1,935.811 | 2,028.488 | 2,059.248 | 2,183.858 | 2,259.914 | 2,210.425 | 2,173.361 | 2,116.171 | 2,132.719 | 2,097.739 | 1,966.587 | 1,873.12 | 1,856.488 | 1,585.358 | 966.361 | 957.978 | 921.521 |