
JiangSu WuZhong Pharmaceutical Development Co., Ltd.
SSE:600200.SS
2.52 (CNY) • At close June 6, 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
| 168.482 | 1,151.522 | 1,412.237 | 1,780.847 | 1,656.599 | 1,712.778 | 1,620.79 | 1,653.295 | 1,751.294 | 1,477.051 | 1,396.334 | 1,235.674 | 1,407.54 | 1,130.944 | 1,096.395 | 1,229.614 | 1,394.679 | 683.601 | 922.518 | 968.003 | 948.852 | 630.691 | 539.19 | 723.559 | 638.251 | 587.157 | 780.285 | 654.416 | 782.504 | 769.682 | 670.828 | 668.26 | 694.732 | 847.564 | 1,329.746 | 594.119 | 729.156 | 616.702 | 857.457 | 386.555 | 525.23 | 456.073 | 518.277 | 531.649 | 441.555 | 622.22 | 456.36 | 449.854 | 516.032 | 498.624 | 406.477 | 642.86 | 443.61 | 463.818 | 474.82 | 472.789 | 401.673 | 468.236 | 341.326 | 378.826 | 316.305 | 409.43 | 264.26 | 295.566 | 344.335 | 350.472 | 300.339 | 221.442 | 249.618 | 336.858 | 291.307 | 313.808 | 435.466 | 632.997 | 486.214 | 511.656 | 493.198 | 502.027 | 520.208 | 493.163 | 485.678 | 503.095 | 509.843 | 625.797 | 441.326 | 544.031 | 366.09 | 370.558 | 358.717 | 278.473 | 377.765 | 347.095 | 361.593 | 383.065 | 196.018 | 117.733 | 188.478 | 191.969 | 205.472 | 30.869 |
Short Term Investments
| 437.071 | 0 | -96.11 | 0 | -103.034 | 0 | -105.93 | -107.648 | -105.196 | 170.567 | -107.559 | 513.11 | 511.192 | -113.64 | -115.964 | -117.58 | -119.61 | 40.013 | 40.233 | 40.556 | 40.87 | 40.521 | 0.341 | 56.187 | 0.311 | 0.241 | 0.286 | 0.342 | 0.779 | 0.837 | 0.848 | 0.811 | 0.82 | 0.813 | 0.822 | 0.834 | 2.452 | 1.093 | 0.775 | 1.132 | 1.007 | 1.848 | 24.883 | 26.808 | 5.545 | 6.086 | 6.398 | 7.561 | 7.608 | 12.028 | 12.162 | 11.978 | 11.733 | 10.677 | 11.458 | 13.791 | 14.82 | 12.333 | 8.216 | 6.541 | 7.358 | 7.456 | 3.406 | 1.228 | 1.148 | 0.723 | 0.728 | 0.858 | 1 | -1.61 | 7.125 | 4.914 | 3.755 | 3 | 2.5 | 3 | 1.5 | 2.8 | 1 | 0.478 | 0.178 | 0.178 | 0.285 | 29.989 | 29.688 | 29.506 | 66.345 | 65.045 | 62.834 | 2.139 | 1.5 | 0 | 0 | 0 | 0 | 29.999 | 9.999 | 0 | 0 | 0 |
Cash and Short Term Investments
| 168.482 | 1,151.522 | 1,412.237 | 1,780.847 | 1,656.599 | 1,712.778 | 1,620.79 | 1,653.295 | 1,751.294 | 1,477.051 | 1,396.334 | 1,235.674 | 1,407.54 | 1,130.944 | 1,096.395 | 1,229.614 | 1,394.679 | 723.614 | 962.751 | 1,008.558 | 989.721 | 671.212 | 539.53 | 779.746 | 638.562 | 587.397 | 780.571 | 654.758 | 783.283 | 770.519 | 671.676 | 669.071 | 695.553 | 848.377 | 1,330.568 | 594.953 | 731.608 | 617.795 | 858.232 | 387.687 | 526.237 | 457.92 | 543.16 | 558.457 | 447.1 | 628.306 | 462.759 | 457.415 | 523.64 | 510.652 | 418.639 | 654.838 | 455.343 | 474.495 | 486.278 | 486.58 | 416.493 | 480.568 | 349.542 | 385.367 | 323.663 | 416.886 | 267.666 | 296.793 | 345.483 | 351.194 | 301.067 | 222.3 | 250.618 | 336.858 | 298.433 | 318.723 | 439.221 | 635.997 | 488.714 | 514.656 | 494.698 | 504.827 | 521.208 | 493.641 | 485.857 | 503.273 | 510.128 | 655.786 | 471.014 | 573.537 | 432.435 | 435.604 | 421.551 | 280.612 | 379.265 | 347.095 | 361.593 | 383.065 | 196.018 | 147.731 | 198.477 | 191.969 | 205.472 | 30.869 |
Net Receivables
| 2,187.32 | 1,490.617 | 1,406.555 | 1,007.131 | 1,183.673 | 0 | 1,205.281 | 1,025.638 | 873.819 | 867.684 | 1,025.271 | 832.737 | 894.337 | 763.86 | 859.685 | 624.004 | 621.629 | 1,238.83 | 942.282 | 884.286 | 874.386 | 845.052 | 667.967 | 643.089 | 652.441 | 478.192 | 385.382 | 430.061 | 540.249 | 593.32 | 571.624 | 465.636 | 491.434 | 444.716 | 440.691 | 305.499 | 323.935 | 308.766 | 333.941 | 287.585 | 289.154 | 0 | 289.37 | 266.957 | 255.12 | 231.712 | 340.877 | 0 | 270.932 | 302.156 | 0 | 1,100.924 | 945.673 | 898.576 | 1,098.728 | 915.422 | 932.717 | 886.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 506.956 | 495.649 | 784.134 | 409.452 | 475.047 | 469.59 | 453.083 | 394.027 | 384.971 | 408.234 | 0 | 351.665 | 410.341 | 356.849 | 296.826 | 328.52 | 347.897 | 268.655 | 307.398 | 358.02 | 291.832 | 267.184 | 266.518 | 225.54 | 148.245 | 8.607 | 0.92 | 6.409 | 0 | 0.527 |
Inventory
| 94.928 | 93.961 | 80.964 | 98.459 | 110.512 | 107.26 | 112.484 | 117.24 | 114.576 | 112.615 | 103.509 | 116.434 | 128.235 | 126.45 | 124.774 | 131.127 | 144.264 | 154.819 | 208.323 | 231.947 | 229.729 | 215.43 | 234.947 | 1,059.788 | 1,053.045 | 1,057.998 | 1,068.944 | 992.797 | 929.12 | 922.415 | 907.741 | 1,084.742 | 1,142.555 | 1,248.97 | 1,534.125 | 1,815.846 | 1,837.539 | 1,729.948 | 1,803.797 | 1,770.452 | 1,692.864 | 1,820.25 | 1,677.914 | 1,577.984 | 1,633.356 | 1,665.046 | 1,726.828 | 2,030.922 | 2,165.435 | 2,122.631 | 1,923.326 | 1,893.587 | 1,792.484 | 1,800.679 | 1,728.824 | 1,624.709 | 1,592.807 | 1,217.843 | 402.075 | 393.45 | 333.56 | 335.775 | 364.365 | 349.102 | 332.054 | 309.511 | 327.672 | 373.764 | 294.071 | 251.719 | 276.874 | 280.064 | 243.747 | 213.533 | 233.655 | 254.032 | 209.135 | 202.995 | 170.058 | 156.178 | 166.338 | 171.328 | 204.566 | 176.454 | 192.699 | 162.712 | 187.745 | 187.907 | 146.822 | 86.982 | 88.627 | 65.377 | 70.365 | 81.835 | 86.651 | 67.519 | 72.473 | 57.841 | 50.024 | 42.804 |
Other Current Assets
| 304.239 | 16.723 | 32.451 | 49.732 | 41.562 | 1,181.18 | 68.786 | 70.231 | 94.243 | 186.635 | 316.311 | 184.074 | 390.382 | 489.237 | 720.696 | 729.681 | 638.671 | 562.849 | 307.61 | 250.829 | 297.214 | 244.504 | 657.211 | 564.533 | 669.832 | 585.164 | 618.287 | 469.245 | 280.878 | 164.105 | 410.411 | 293.282 | 570.015 | 391.213 | 458.855 | 610.105 | 672.116 | 771.902 | 641.335 | 617.56 | 677.288 | 484.84 | 631.517 | 575.293 | 577.767 | 426.358 | 489.006 | 740.913 | 792.658 | 764.285 | 978.933 | 870.368 | 803.298 | 718.766 | 829.989 | 712.441 | 718.789 | 663.77 | 559.912 | 488.252 | 456.811 | 409.741 | 550.542 | 515.335 | 523.314 | 553.742 | 593.404 | 677.99 | 654.511 | 568.564 | 222.712 | 221.738 | 627.277 | 232.161 | 242.238 | 246.082 | 260.882 | 260.939 | 219.25 | 252.876 | 538.534 | 199.485 | 184.007 | 206.814 | 222.126 | 192.524 | 242.266 | 192.153 | 204.878 | 428.731 | 180.996 | 150.112 | 155.631 | 140.147 | 63.801 | 215.771 | 158.858 | 187.955 | 167.498 | 148.273 |
Total Current Assets
| 2,754.969 | 2,752.823 | 2,932.208 | 2,936.168 | 2,992.346 | 3,001.218 | 2,981.981 | 2,866.403 | 2,833.932 | 2,729.548 | 2,739.427 | 2,538.919 | 2,634.824 | 2,684.32 | 2,801.55 | 2,714.426 | 2,773.334 | 2,680.113 | 2,420.966 | 2,423.387 | 2,391.05 | 2,026.937 | 2,099.656 | 3,127.791 | 3,013.88 | 2,708.752 | 2,853.183 | 2,662.577 | 2,533.53 | 2,520.359 | 2,561.452 | 2,577.731 | 2,899.557 | 3,068.276 | 3,874.633 | 3,283.475 | 3,565.198 | 3,428.411 | 3,637.304 | 3,063.285 | 3,185.543 | 3,065.766 | 3,141.961 | 2,978.691 | 2,913.342 | 2,951.421 | 3,019.469 | 3,229.251 | 3,481.733 | 3,397.568 | 3,320.899 | 3,418.793 | 3,051.125 | 2,993.94 | 3,045.09 | 2,823.729 | 2,728.089 | 2,362.181 | 1,311.529 | 1,267.068 | 1,114.034 | 1,162.402 | 1,182.573 | 1,161.23 | 1,200.851 | 1,214.447 | 1,222.144 | 1,274.054 | 1,199.199 | 1,157.142 | 1,304.974 | 1,316.175 | 1,310.245 | 1,488.919 | 1,439.655 | 1,484.359 | 1,417.798 | 1,359.778 | 1,295.487 | 1,310.929 | 1,190.729 | 1,225.751 | 1,309.042 | 1,395.902 | 1,182.665 | 1,257.293 | 1,210.342 | 1,084.319 | 1,080.649 | 785.544 | 940.72 | 829.769 | 854.107 | 830.587 | 494.716 | 431.629 | 430.728 | 444.173 | 422.994 | 247.305 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 244.208 | 252.011 | 257.934 | 259.325 | 260.025 | 262.815 | 220.59 | 224.83 | 229.343 | 231.01 | 234.681 | 239.017 | 243.728 | 251.519 | 249.318 | 256.438 | 268.12 | 294.454 | 951.012 | 983.21 | 1,011.333 | 1,018.314 | 1,004.554 | 1,016.357 | 1,005.369 | 1,001.321 | 959.782 | 922.797 | 911.744 | 912.093 | 851.374 | 848.402 | 824.48 | 802.444 | 730.233 | 456.537 | 460.106 | 449.522 | 453.284 | 457.325 | 463.379 | 470.023 | 542.276 | 537.094 | 530.231 | 512.471 | 447.686 | 444.079 | 437.142 | 455.474 | 440.826 | 435.719 | 395.426 | 384.316 | 342.18 | 354.81 | 330.652 | 320.682 | 437.222 | 411.6 | 414.004 | 411.913 | 406.438 | 414.916 | 413.633 | 401.425 | 405.899 | 407.884 | 407.588 | 441.391 | 446.727 | 452.279 | 456.863 | 457.666 | 452.716 | 457.003 | 479.096 | 482.077 | 508.973 | 477.773 | 473.613 | 456.225 | 432.904 | 380.612 | 348.449 | 327.943 | 301.784 | 281.085 | 273.196 | 267.453 | 206.354 | 197.468 | 172.204 | 164.609 | 128.835 | 133.755 | 117.409 | 118.402 | 115.027 | 63.912 |
Goodwill
| 122.345 | 122.345 | 122.342 | 122.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.249 | 3.249 | 0 | 0 | 12.591 | 12.591 | 12.591 | 12.591 | 12.591 | 12.591 | 12.591 | 12.591 | 379.774 | 379.774 | 379.774 | 379.774 | 379.774 | 379.774 | 379.774 | 379.774 | 375.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 275.394 | 273.624 | 269.863 | 264.636 | 234.899 | 236.333 | 234.321 | 234.231 | 205.426 | 204.14 | 195.074 | 194.838 | 192.592 | 191.843 | 164.991 | 157.033 | 157.229 | 155.684 | 255.442 | 256.196 | 260.104 | 260.628 | 259.245 | 237.142 | 237.322 | 237.618 | 240.622 | 236.798 | 235.858 | 193.74 | 196.862 | 197.59 | 198.036 | 193.711 | 179.756 | 138.816 | 137.785 | 137.635 | 139.532 | 137.651 | 134.202 | 132.582 | 156.199 | 153.879 | 153.091 | 151.087 | 148.904 | 153.901 | 152.72 | 153.517 | 154.364 | 155.865 | 156.11 | 154.378 | 144.169 | 157.387 | 154.904 | 155.978 | 154.86 | 85.304 | 88.064 | 88.561 | 61.998 | 62.346 | 61.837 | 61.863 | 58.538 | 58.289 | 58.368 | 58.875 | 64.259 | 61.985 | 58.931 | 56.445 | 56.705 | 54.319 | 60.821 | 63.298 | 61.273 | 53.855 | 55.835 | 56.765 | 56.254 | 56.572 | 57.445 | 57.763 | 58.576 | 55.187 | 53.164 | 53.83 | 41.841 | 42.456 | 43.004 | 43.604 | 44.808 | 46.004 | 41.048 | 42.187 | 43.263 | 14.113 |
Goodwill and Intangible Assets
| 397.739 | 395.969 | 392.205 | 386.978 | 234.899 | 236.333 | 234.321 | 234.231 | 205.426 | 204.14 | 195.074 | 194.838 | 192.592 | 191.843 | 176.24 | 160.281 | 157.229 | 155.684 | 268.033 | 268.787 | 272.695 | 273.22 | 271.836 | 249.733 | 249.913 | 250.209 | 620.397 | 616.572 | 615.632 | 573.514 | 576.636 | 577.364 | 577.811 | 573.486 | 554.791 | 138.816 | 137.785 | 137.635 | 139.532 | 137.651 | 134.202 | 132.582 | 156.199 | 153.879 | 153.091 | 151.087 | 148.904 | 153.901 | 152.72 | 153.517 | 154.364 | 155.865 | 156.11 | 154.378 | 144.169 | 157.387 | 154.904 | 155.978 | 154.86 | 85.304 | 88.064 | 88.561 | 61.998 | 62.346 | 61.837 | 61.863 | 58.538 | 58.289 | 58.368 | 58.875 | 64.259 | 61.985 | 58.931 | 56.445 | 56.705 | 54.319 | 60.821 | 63.298 | 61.273 | 53.855 | 55.835 | 56.765 | 56.254 | 56.572 | 57.445 | 57.763 | 58.576 | 55.187 | 53.164 | 53.83 | 41.841 | 42.456 | 43.004 | 43.604 | 44.808 | 46.004 | 41.048 | 42.187 | 43.263 | 14.113 |
Long Term Investments
| 0 | 0 | 515.51 | 511.557 | 904.727 | 797.884 | 804.767 | 721.431 | 720.237 | 733.244 | 647.206 | 0 | 0 | 624.695 | 632.272 | 662.554 | 659.693 | 406.418 | 416.216 | 414.206 | 400.659 | 400.976 | 448.866 | 417.54 | 473.475 | 474.348 | 355.037 | 291.71 | 411.545 | 412.696 | 537.336 | 588.561 | 625.39 | 606.153 | 626.13 | 142.806 | 97.012 | 98.371 | 218.169 | 217.812 | 217.936 | 217.096 | 74.58 | 73.289 | 94.552 | 94.011 | 93.567 | 92.404 | 84.358 | 71.091 | 70.957 | 71.141 | 71.386 | 72.443 | 71.662 | 69.328 | 68.299 | 78.573 | 89.192 | 90.995 | 87.306 | 88.297 | 106.663 | 109.296 | 110.283 | 111.236 | 112.994 | 113.238 | 113.232 | 115.843 | 364.582 | 347.793 | 349.168 | 290.444 | 316.241 | 315.31 | 224.448 | 301.197 | 265.203 | 266.653 | 183.917 | 180.339 | 160.054 | 122.055 | 122.299 | 90.962 | 85.155 | 76.834 | 19.247 | 116.128 | 72.373 | 0 | 0 | 0 | 0 | 34.883 | 11.46 | 0 | 0 | 0 |
Tax Assets
| 42.072 | 31.969 | 6.045 | 6.423 | 5.808 | 5.866 | 2.802 | 2.854 | 3.056 | 2.754 | 2.431 | 4.298 | 4.175 | 3.418 | 3.101 | 3.126 | 4.65 | 2.793 | 6.74 | 6.52 | 6.57 | 6.088 | 5.774 | 16.642 | 6.383 | 7.684 | 41.29 | 48.774 | 63.237 | 59.629 | 78.709 | 74.44 | 75.67 | 72.635 | 63.707 | 13.021 | 12.769 | 13.238 | 12.615 | 12.769 | 13.711 | 12.099 | 12.429 | 12.146 | 11.917 | 15.283 | 17.544 | 17.65 | 19.89 | 19.183 | 17.567 | 17.807 | 16.362 | 15.76 | 15.643 | 14.349 | 15.284 | 14.65 | 8.358 | 9.029 | 8.327 | 8.161 | 7.319 | 6.359 | 7.358 | 6.904 | 5.728 | 6.114 | 4.463 | 3.961 | 17.914 | 15.792 | 23.356 | 5.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.234 | 0 | 0 | 0 | 0 | 0 | 0 | -19.267 | 22.09 | 0 | 0 | 0 |
Other Non-Current Assets
| 538.807 | 542.083 | 22.756 | 21.881 | 19.488 | 22.763 | 17.821 | 17.861 | 22.498 | 9.036 | 5.004 | 627.392 | 629.405 | 2.542 | 2.215 | 2.07 | 2.338 | 164.254 | 201.497 | 205.606 | 190.223 | 194.385 | 163.99 | 227.319 | 176.24 | 175.597 | 192.861 | 161.008 | 155.534 | 156.29 | 178.457 | 170.469 | 163.081 | 116.558 | 111.066 | 112.361 | 115.303 | 115.268 | 116.274 | 117.956 | 119.155 | 121.32 | 165.001 | 166.913 | 205.538 | 206.092 | 206.233 | 207.341 | 207.45 | 211.931 | 212.127 | 212.004 | 211.815 | 151.326 | 71.674 | 74.07 | 15.686 | 13.261 | 244.109 | 242.497 | 243.378 | 243.538 | 239.551 | 237.436 | 237.419 | 237.057 | 227.125 | 227.318 | 227.523 | 225 | 7.151 | 4.966 | 3.907 | -1.879 | 2.742 | 3.295 | 1.895 | 3.291 | 2.118 | 1.82 | 1.857 | 2.002 | 2.389 | 31.992 | 32.006 | 31.695 | 68.649 | 67.445 | 0.02 | 5.56 | 6.23 | 79.106 | 66.677 | 66.788 | 65.802 | 68.177 | 3.891 | 11.623 | 8.279 | 5.412 |
Total Non-Current Assets
| 1,222.826 | 1,222.032 | 1,194.45 | 1,186.165 | 1,424.948 | 1,325.66 | 1,280.3 | 1,201.207 | 1,180.56 | 1,180.184 | 1,084.397 | 1,065.545 | 1,069.9 | 1,074.018 | 1,063.146 | 1,084.469 | 1,092.031 | 1,023.603 | 1,843.497 | 1,878.33 | 1,881.48 | 1,892.982 | 1,895.02 | 1,927.592 | 1,911.38 | 1,909.159 | 2,169.367 | 2,040.861 | 2,157.692 | 2,114.223 | 2,222.512 | 2,259.236 | 2,266.432 | 2,171.276 | 2,085.927 | 863.54 | 822.975 | 814.034 | 939.876 | 943.513 | 948.385 | 953.12 | 950.485 | 943.322 | 995.329 | 978.944 | 913.935 | 915.376 | 901.559 | 911.196 | 895.841 | 892.536 | 851.099 | 778.223 | 645.328 | 669.944 | 584.825 | 583.145 | 933.741 | 839.425 | 841.079 | 840.471 | 821.969 | 830.353 | 830.53 | 818.485 | 810.284 | 812.843 | 811.174 | 845.069 | 900.633 | 882.816 | 892.225 | 807.744 | 828.404 | 829.928 | 766.259 | 849.863 | 837.567 | 800.1 | 715.221 | 695.331 | 651.602 | 591.23 | 560.198 | 508.363 | 514.164 | 480.551 | 411.861 | 442.972 | 326.798 | 319.03 | 281.884 | 275.001 | 239.445 | 263.552 | 195.897 | 172.212 | 166.569 | 83.436 |
Total Assets
| 3,977.795 | 3,974.855 | 4,126.657 | 4,122.334 | 4,417.295 | 4,326.878 | 4,262.282 | 4,067.61 | 4,014.492 | 3,909.732 | 3,823.824 | 3,604.464 | 3,704.724 | 3,758.338 | 3,864.696 | 3,798.895 | 3,865.365 | 3,703.716 | 4,264.463 | 4,301.717 | 4,272.53 | 3,919.919 | 3,994.676 | 5,055.382 | 4,925.26 | 4,617.911 | 5,022.549 | 4,703.438 | 4,691.222 | 4,634.581 | 4,783.964 | 4,836.967 | 5,165.989 | 5,239.552 | 5,960.561 | 4,147.016 | 4,388.173 | 4,242.445 | 4,577.18 | 4,006.797 | 4,133.928 | 4,018.885 | 4,092.447 | 3,922.013 | 3,908.671 | 3,930.366 | 3,933.404 | 4,144.626 | 4,383.291 | 4,308.765 | 4,216.741 | 4,311.329 | 3,902.224 | 3,772.163 | 3,690.418 | 3,493.673 | 3,312.914 | 2,945.326 | 2,245.269 | 2,106.494 | 1,955.113 | 2,002.873 | 2,004.542 | 1,991.584 | 2,031.381 | 2,032.932 | 2,032.428 | 2,086.896 | 2,010.374 | 2,002.212 | 2,205.607 | 2,198.991 | 2,202.47 | 2,296.663 | 2,268.059 | 2,314.288 | 2,184.057 | 2,209.641 | 2,133.054 | 2,111.03 | 1,905.95 | 1,921.083 | 1,960.644 | 1,987.132 | 1,742.863 | 1,765.655 | 1,724.507 | 1,564.87 | 1,492.509 | 1,228.516 | 1,267.519 | 1,148.799 | 1,135.992 | 1,105.588 | 734.16 | 695.181 | 626.625 | 616.385 | 589.563 | 330.74 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 157.314 | 125.376 | 225.653 | 203.667 | 252.521 | 275.653 | 210.943 | 239.594 | 173.389 | 240.158 | 115.753 | 98.521 | 124.784 | 149.538 | 143.177 | 118.004 | 137.927 | 240.37 | 302.194 | 315.647 | 300.826 | 340.927 | 348.959 | 390.374 | 438.438 | 413.974 | 267.421 | 262.506 | 273.307 | 290.151 | 272.433 | 377.156 | 387.036 | 402.336 | 316.97 | 376.829 | 410.339 | 417.407 | 422.48 | 418.772 | 426.118 | 550.963 | 585.24 | 551.672 | 588.098 | 648.565 | 804.932 | 422.185 | 430.662 | 436.485 | 515.405 | 525.811 | 413.94 | 402.046 | 288.862 | 327.886 | 297.138 | 292.84 | 321.878 | 268.172 | 195.206 | 263.546 | 334.898 | 318.648 | 265.739 | 263.93 | 232.005 | 325.453 | 227.807 | 168.015 | 228.854 | 235.62 | 281.916 | 278.737 | 265.466 | 313.272 | 258.149 | 326.951 | 309.646 | 253.291 | 220.383 | 238.633 | 198.584 | 220.61 | 136.21 | 168.464 | 158.184 | 127.147 | 89.033 | 91.841 | 134.017 | 85.411 | 72.477 | 76.663 | 75.176 | 61.555 | 49.39 | 44.721 | 38.028 | 37.1 |
Short Term Debt
| 1,303.566 | 1,341.136 | 1,518.511 | 1,562.485 | 1,579.56 | 1,583.106 | 1,658.158 | 1,592.105 | 1,542.896 | 1,370.079 | 1,354.674 | 1,123.625 | 1,163.177 | 1,116.091 | 1,230.484 | 1,157.759 | 1,154.092 | 800.955 | 1,218.929 | 1,268.995 | 1,312.453 | 878.273 | 926 | 1,058 | 1,103 | 859 | 947.752 | 684.647 | 680.05 | 731.13 | 834 | 796 | 1,061 | 1,086 | 1,087.28 | 1,111.146 | 1,271.717 | 1,189.1 | 1,442.861 | 1,461.119 | 1,448.805 | 1,322.582 | 1,265.863 | 1,305.62 | 1,286.772 | 1,188.07 | 1,133.951 | 1,229.462 | 1,275.251 | 1,037.428 | 971.9 | 1,120.986 | 1,120.089 | 1,071.51 | 1,038.662 | 1,099.844 | 986.726 | 695.178 | 649.041 | 592.706 | 583.008 | 595.727 | 605.915 | 621.848 | 678.048 | 716.28 | 774.652 | 710.226 | 725.55 | 781.822 | 906.2 | 883.2 | 851.392 | 972.141 | 953.641 | 942.84 | 843.898 | 813.221 | 642.86 | 806.06 | 552.82 | 553.008 | 617.815 | 684.768 | 599.512 | 612.713 | 575.201 | 465.582 | 407.48 | 169.275 | 212.144 | 175.26 | 183.592 | 175.164 | 119.85 | 101.25 | 107.624 | 105.838 | 80.31 | 98.12 |
Tax Payables
| 36.161 | 36.415 | 28.796 | 14.272 | 29.943 | 14.473 | 30.344 | 28.531 | 31.763 | 35.742 | 32.349 | 31.904 | 34.052 | 28.455 | 24.464 | 27.838 | 33.727 | 16.592 | 16.538 | 12.746 | 19.372 | 24.505 | 19.852 | 19.587 | 18.968 | 12.931 | 16.023 | 12.675 | 19.182 | 25.596 | 46.054 | 23.267 | 27.583 | 24.871 | -17.075 | -40.543 | -21.045 | -7.257 | 3.248 | -1.832 | 31.073 | 23.386 | 6.977 | 5.275 | 6.387 | 16.836 | -17.217 | -50.961 | -70.326 | -59.397 | -79.244 | -54.944 | -44.546 | -38.484 | -46.671 | -43.43 | -32.326 | -22.542 | 0.632 | -2.506 | -3.695 | 1.311 | 2.066 | 5.065 | -0.693 | 1.334 | -6.242 | -6.798 | -8.681 | -4.984 | 4.949 | 1.14 | -6.67 | -1.075 | -4.32 | -5.393 | 2.389 | 4.08 | 5.92 | 5.098 | 4.873 | 6.86 | 8.461 | 8.026 | -2.78 | -0.096 | -7.87 | -11.195 | -5.495 | -6.202 | 7.5 | 8.739 | 6.439 | 6.113 | 15.246 | 11.392 | 10.778 | 9.844 | 6.528 | 1.836 |
Deferred Revenue
| 0 | 0 | 0 | 26.226 | 508.764 | 30.602 | 370.061 | 190.589 | 12.67 | 26.092 | 19.887 | 16.258 | 0 | 360.901 | 342.698 | 338.747 | 349.516 | 280.35 | 179.14 | 140.309 | 124.171 | 145.783 | 198.25 | 269.227 | 192.036 | 223.552 | 190.164 | 168.337 | 187.433 | 224.244 | 248.772 | 190.425 | 171.789 | 202.165 | 628.49 | 106.151 | 109.643 | 128.534 | 75.329 | 67.231 | 108.361 | 100.822 | 115.623 | 101.059 | 90.839 | 98.502 | 221.719 | 260.262 | 179.348 | 270.225 | 79.842 | 86.019 | 140.756 | 166.929 | 199.655 | 250.182 | 261.032 | 229.609 | 153.444 | 160.327 | 141.091 | 119.536 | 130.636 | 117.922 | 105.08 | 103.988 | 46.24 | 51.791 | 46.513 | 49.094 | 48.78 | 41.216 | 36.074 | 40.208 | 36.206 | 43.76 | 28.418 | 35.371 | 46.822 | 38.509 | 44.025 | 48.989 | 38.017 | 47.866 | 35.086 | 32.93 | 26.906 | 24.308 | 48.034 | 34.8 | 26.109 | 28.363 | 49.782 | 48.43 | 26.508 | 54.315 | 17.681 | 26.462 | 25.893 | 31.28 |
Other Current Liabilities
| 367.788 | 302.08 | 183.043 | 230.241 | -10.915 | 505.75 | 326.023 | 195.828 | 205.127 | 209.578 | 225.958 | 244.811 | 203.465 | 385.072 | 317.567 | 334.987 | 339.108 | 250.32 | 8.408 | 149.079 | 24.693 | 168.797 | 201.855 | 1,013.669 | 843.179 | 795.964 | 721.917 | 648.75 | 544.258 | 431.441 | 382.493 | 186.471 | 222.832 | 470.284 | 1,265.717 | 826.397 | 474.589 | 297.25 | 294.872 | 356.662 | 460.426 | 542.125 | 817.498 | 670.403 | 520.784 | 566.054 | 358.321 | 1,142.218 | 1,341.623 | 1,504.675 | 1,380.279 | 1,150.704 | 876.654 | 849.665 | 844.629 | 844.922 | 779.852 | 724.285 | 324.619 | 276.396 | 247.3 | 226.346 | 180.9 | 144.446 | 169.951 | 150.99 | 144.574 | 189.921 | 205.696 | 194.517 | 84.213 | 100.467 | 62.195 | 55.544 | 59.201 | 74.857 | 45.831 | 57.653 | 149.047 | 53.421 | 57.537 | 67.132 | 53.039 | 63.416 | 55.984 | 45.598 | 57.952 | 59.564 | 81.814 | 72.009 | 51.56 | 37.388 | 63.789 | 51.941 | 28.816 | 56.441 | 15.686 | 23.749 | 23.34 | 38.498 |
Total Current Liabilities
| 1,864.829 | 1,805.008 | 1,956.005 | 2,010.665 | 2,359.873 | 2,378.982 | 2,243.102 | 2,026.963 | 1,965.844 | 1,855.557 | 1,748.622 | 1,498.862 | 1,525.478 | 1,695.811 | 1,730.595 | 1,632.074 | 1,664.853 | 1,595.291 | 1,725.208 | 1,746.466 | 1,781.514 | 1,412.502 | 1,496.666 | 2,481.63 | 2,403.584 | 2,081.869 | 1,953.112 | 1,608.578 | 1,516.797 | 1,478.319 | 1,534.979 | 1,573.319 | 1,870.24 | 1,983.491 | 2,652.893 | 2,273.829 | 2,245.242 | 2,025.034 | 2,238.79 | 2,234.721 | 2,366.422 | 2,439.056 | 2,675.577 | 2,532.97 | 2,492.879 | 2,518.026 | 2,501.705 | 2,742.904 | 2,977.211 | 2,919.192 | 2,788.341 | 2,742.558 | 2,366.137 | 2,284.737 | 2,125.483 | 2,229.222 | 2,031.39 | 1,689.76 | 1,296.17 | 1,134.768 | 1,021.819 | 1,086.93 | 1,123.779 | 1,090.008 | 1,113.045 | 1,132.535 | 1,144.989 | 1,218.802 | 1,150.372 | 1,139.369 | 1,224.216 | 1,220.427 | 1,188.833 | 1,305.346 | 1,273.988 | 1,325.577 | 1,150.267 | 1,182.306 | 1,107.472 | 1,117.87 | 835.613 | 865.634 | 877.899 | 976.819 | 788.926 | 826.68 | 783.467 | 641.098 | 572.832 | 326.923 | 405.22 | 306.799 | 326.297 | 309.881 | 239.088 | 230.639 | 183.478 | 184.152 | 148.207 | 171.104 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 216.634 | 194.907 | 211.914 | 213.338 | 220.56 | 140.716 | 164.851 | 170.634 | 135.202 | 165.251 | 178.505 | 220.426 | 268.134 | 167.809 | 220.208 | 220.208 | 229.221 | 229.221 | 202.166 | 188.159 | 94.052 | 115.083 | 65 | 66 | 66 | 87 | 87 | 88 | 88 | 88 | 88 | 88 | 88 | 88 | 123 | 184 | 344 | 426 | 546 | 482 | 489 | 340 | 210 | 190 | 235 | 235 | 289 | 289 | 299 | 258 | 284 | 434 | 403.9 | 327 | 423 | 203 | 208 | 189 | 30 | 55 | 45 | 20 | 35 | 35 | 50 | 25 | 15 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 20 | 20 | 31.5 | 35 | 35 | 35 | 105 | 105 | 152 | 102 | 43 | 43 | 53 | 53 | 62 | 62 | 41.485 | 41.485 | 25 | 25 | 18 | 15 | 15 | 20 | 36.936 | 36.918 |
Deferred Revenue Non-Current
| 3.564 | 3.72 | 3.916 | 4.112 | 4.308 | 4.504 | 4.7 | 4.9 | 5.103 | 5.306 | 5.53 | 5.111 | 6.161 | 7.21 | 6.655 | 8.282 | 11.289 | 14.08 | 17.717 | 20.063 | 22.91 | 25.743 | 30.772 | 33.453 | 36.592 | 37.207 | 54.627 | 57.433 | 60.457 | 63.257 | 68.609 | 70.861 | 73.731 | 77.46 | 79.072 | 80.91 | 86.797 | 89.366 | 92.455 | 95.123 | 98.47 | 100.057 | 0 | 0 | 0 | 109.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.356 | 8.442 | 8.75 | 9.143 | 8.661 | 8.989 | 5.418 | 5.613 | 5.892 | 5.953 | 5.597 | 5.749 | 5.9 | 6.051 | 0 | 0 | 0 | 0 | 2.943 | 3.055 | 3.166 | 3.278 | 3.39 | 17.6 | 3.613 | 3.725 | 32.145 | 45.021 | 73.112 | 73.613 | 102.991 | 115.951 | 125.276 | 120.586 | 125.309 | -184 | 0.415 | 0.039 | 0 | 0.034 | 0.003 | 0.03 | 0 | 0 | 0 | -109.627 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.155 | 0.118 | 0 | 0 | 0.039 | 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 |
Other Non-Current Liabilities
| 61.11 | 73.777 | 88.394 | 49.908 | 56.611 | 32.243 | 36.697 | 0 | 48.218 | 54.092 | 36.762 | 0.3 | 0.799 | 4.53 | 10.101 | 13.248 | 13.283 | 27.363 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.348 | 1.348 | 1.348 | 79.048 | 0 | 0 | 0 | 0 | 123.325 | 30.87 | 130.457 | 1.114 | 105.585 | 107.612 | 109.48 | 109.627 | 112.234 | 114.692 | 117.359 | 123.095 | 124.377 | 127.352 | 144.817 | 150.616 | 160.19 | 81.57 | 75.722 | 74.172 | 12.218 | 11.723 | 8.468 | 6.139 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.25 | 0 | 0.427 | 0.867 | 0.867 | 1.569 | 0.574 | 0.535 | 0.495 | 0.495 | 0.491 | 0.22 | 0.172 | 0.092 | 0.097 | 1.04 | 0.81 | 2.78 | 2.245 | 1.34 | 0.765 | 0 | 0 | 0 | 4.433 | 6.65 | 8.867 | 11.083 | 0 |
Total Non-Current Liabilities
| 289.664 | 280.846 | 312.973 | 272.39 | 290.14 | 181.948 | 174.969 | 181.148 | 194.415 | 230.601 | 226.394 | 231.586 | 280.994 | 185.599 | 236.964 | 241.738 | 253.793 | 256.585 | 222.826 | 211.277 | 120.128 | 144.104 | 99.162 | 117.052 | 106.205 | 127.932 | 173.771 | 190.454 | 221.57 | 224.87 | 260.947 | 276.159 | 288.355 | 287.635 | 327.381 | 264.91 | 431.212 | 515.404 | 669.325 | 608.027 | 619.457 | 441.201 | 315.585 | 297.612 | 344.48 | 344.627 | 401.234 | 403.692 | 416.359 | 381.095 | 408.377 | 561.352 | 548.717 | 477.616 | 583.19 | 284.57 | 283.724 | 263.327 | 42.336 | 66.723 | 53.468 | 26.178 | 35 | 35 | 50 | 25 | 15 | 0 | 0 | 0 | 0 | 0.25 | 20 | 20.427 | 20.867 | 20.867 | 33.069 | 35.574 | 35.535 | 35.495 | 105.495 | 105.491 | 152.22 | 102.172 | 43.092 | 43.097 | 54.04 | 53.81 | 64.78 | 64.245 | 42.825 | 42.25 | 25 | 25 | 18 | 19.433 | 21.65 | 28.867 | 48.019 | 36.918 |
Total Liabilities
| 2,154.494 | 2,085.854 | 2,268.978 | 2,283.054 | 2,650.013 | 2,560.93 | 2,418.071 | 2,208.111 | 2,160.259 | 2,086.158 | 1,975.016 | 1,730.448 | 1,806.471 | 1,881.41 | 1,967.559 | 1,873.812 | 1,918.646 | 1,851.876 | 1,948.034 | 1,957.743 | 1,901.642 | 1,556.605 | 1,595.827 | 2,598.682 | 2,509.789 | 2,209.8 | 2,126.884 | 1,799.031 | 1,738.367 | 1,703.188 | 1,795.927 | 1,849.478 | 2,158.595 | 2,271.125 | 2,980.274 | 2,538.739 | 2,676.454 | 2,540.438 | 2,908.116 | 2,842.748 | 2,985.879 | 2,880.257 | 2,991.162 | 2,830.582 | 2,837.359 | 2,862.653 | 2,902.94 | 3,146.596 | 3,393.57 | 3,300.286 | 3,196.718 | 3,303.91 | 2,914.854 | 2,762.353 | 2,708.673 | 2,513.792 | 2,315.114 | 1,953.087 | 1,338.506 | 1,201.491 | 1,075.287 | 1,113.108 | 1,158.779 | 1,125.008 | 1,163.045 | 1,157.535 | 1,159.989 | 1,218.802 | 1,150.372 | 1,139.369 | 1,224.216 | 1,220.677 | 1,208.833 | 1,325.773 | 1,294.855 | 1,346.444 | 1,183.337 | 1,217.88 | 1,143.007 | 1,153.365 | 941.108 | 971.125 | 1,030.12 | 1,078.991 | 832.018 | 869.776 | 837.507 | 694.908 | 637.612 | 391.168 | 448.046 | 349.049 | 351.297 | 334.881 | 257.088 | 250.072 | 205.128 | 213.019 | 196.226 | 208.022 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.601 | 6.723 | 6.723 | 6.723 | 6.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 712.152 | 712.201 | 712.201 | 712.286 | 712.286 | 712.286 | 712.286 | 712.324 | 712.324 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 712.389 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 721.892 | 669.446 | 669.446 | 669.646 | 669.646 | 628.6 | 628.6 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 623.7 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 415.8 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 277.2 | 200.4 | 133.6 | 133.6 | 133.6 | 83.5 | 50 |
Retained Earnings
| -488.361 | -418.044 | -443.446 | -464.072 | -483.468 | -488.527 | -405.686 | -389.24 | -388.487 | -416.541 | -387.928 | -359.827 | -332.798 | -340.415 | -285.971 | -265.757 | -240.404 | -335.36 | 125.087 | 152.442 | 178.596 | 171.051 | 161.825 | 159.411 | 113.899 | 106.517 | 507.214 | 476.646 | 453.453 | 432.512 | 401.018 | 365.545 | 346.274 | 321.063 | 309.38 | 253.042 | 254.967 | 264.46 | 235.749 | 232.75 | 222.47 | 227.919 | 209.728 | 203.92 | 203.686 | 202.662 | 180.626 | 169.406 | 168.539 | 167.717 | 143.67 | 133.147 | 124.297 | 120.88 | 96.953 | 97.31 | 106.778 | 102.488 | 67.338 | 69.263 | 65.697 | 73.186 | 33.15 | 50.161 | 53.825 | 62.135 | 60.389 | 58.958 | 51.709 | 55.285 | 115.888 | 115.28 | 131.248 | 109.949 | 111.029 | 107.899 | 132.819 | 123.11 | 125.002 | 118.752 | 133.518 | 120.569 | 117.248 | 102.602 | 118.073 | 104.736 | 98.292 | 84.875 | 77.064 | 65.667 | 76.212 | 58.599 | 49.128 | 35.791 | 36.299 | 34.7 | 24.542 | 6.658 | 19.364 | -6.056 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,532.699 | 146.204 | -0.404 | 152.104 | 1,529.265 | 157.864 | 1,525.891 | 152.916 | 1,520.342 | 145.674 | 1,513.757 | 141.744 | 1,495.749 | 129.761 | 1,510.767 | -10.601 | -6.723 | -6.723 | -6.723 | -6.723 | -0 | -0 | -0 | -0 | 86.489 | 125.751 | 208.315 | 209.301 | 296.682 | 334.708 | 364.087 | 351.704 | 362.31 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,529.078 | 1,528.912 | -5.238 | 1,527.44 | 1,521.421 | 1,402.189 | 1,519.241 | 1,399.517 | 1,511.106 | 1,083.881 | 1,503.066 | 1,381.046 | 1,377.281 | 1,481.422 | -40.042 | 1,481.422 | -40.042 | 1,470.907 | -46.765 | 1,327.85 | -46.765 | 1,481.422 | 1,518.207 | 1,559.736 | 1,563.735 | 1,563.735 | 1,650.224 | 1,422.495 | 1,764.382 | 1,765.227 | 1,852.184 | 1,412.754 | 1,909.878 | 1,398.179 | 1,905.879 | 477.64 | 619.767 | 607.765 | 600.752 | 139.554 | 133.791 | 138.691 | 138.691 | 138.691 | 20.384 | 20.384 | 138.691 | 138.691 | 138.691 | 138.691 | 138.691 | 138.691 | 138.182 | 138.116 | 138.292 | 138.565 | 138.485 | 137.337 | 127.289 | 126.905 | 127.313 | 127.525 | 124.722 | 124.261 | 124.161 | 124.264 | 124.337 | 124.493 | 124.559 | 124.473 | 140.768 | 141.001 | 141.299 | 119.821 | 140.368 | 348.268 | 351.07 | 357.607 | 362.929 | 343.577 | 337.235 | 337.284 | 328.111 | 328.111 | 323.431 | 323.431 | 455.946 | 455.946 | 450.44 | 448.766 | 441.995 | 442.36 | 436.793 | 437.199 | 230.122 | 261.574 | 256.69 | 256.69 | 289.724 | 78.774 |
Total Shareholders Equity
| 1,752.869 | 1,823.069 | 1,796.215 | 1,775.653 | 1,750.239 | 1,744.014 | 1,825.84 | 1,840.703 | 1,834.942 | 1,803.693 | 1,828.448 | 1,853.166 | 1,876.939 | 1,855.013 | 1,882.125 | 1,917.688 | 1,942.71 | 1,847.85 | 2,312.175 | 2,339.53 | 2,365.684 | 2,358.14 | 2,392.421 | 2,441.039 | 2,399.526 | 2,392.144 | 2,879.329 | 2,888.024 | 2,939.727 | 2,919.631 | 2,975.094 | 2,977.224 | 2,978.045 | 2,939.789 | 2,937.151 | 1,544.804 | 1,544.18 | 1,541.871 | 1,506.147 | 1,000.904 | 984.861 | 990.31 | 972.119 | 966.311 | 966.077 | 965.053 | 943.017 | 931.797 | 930.93 | 930.109 | 906.061 | 895.538 | 886.179 | 882.696 | 858.945 | 859.575 | 868.963 | 863.525 | 818.327 | 819.867 | 816.709 | 824.411 | 781.571 | 798.122 | 801.686 | 810.099 | 808.425 | 807.151 | 799.967 | 803.458 | 880.356 | 879.981 | 896.247 | 875.607 | 875.097 | 871.967 | 899.689 | 889.98 | 903.731 | 878.129 | 886.553 | 873.604 | 861.158 | 846.512 | 857.304 | 843.967 | 831.438 | 818.021 | 804.704 | 791.633 | 795.407 | 778.158 | 763.121 | 750.191 | 466.822 | 435.698 | 414.832 | 396.947 | 392.587 | 122.718 |
Total Equity
| 1,823.302 | 1,889.002 | 1,857.679 | 1,835.168 | 1,767.282 | 1,761.444 | 1,844.211 | 1,859.499 | 1,854.233 | 1,823.574 | 1,848.808 | 1,874.016 | 1,898.253 | 1,876.928 | 1,897.137 | 1,925.083 | 1,946.72 | 1,851.84 | 2,316.429 | 2,343.974 | 2,370.888 | 2,363.314 | 2,398.848 | 2,456.7 | 2,415.47 | 2,408.111 | 2,895.665 | 2,904.406 | 2,952.855 | 2,931.393 | 2,988.037 | 2,987.489 | 3,007.394 | 2,968.427 | 2,980.287 | 1,608.277 | 1,711.718 | 1,702.007 | 1,669.064 | 1,164.049 | 1,148.049 | 1,138.628 | 1,101.284 | 1,091.431 | 1,071.313 | 1,067.713 | 1,030.464 | 998.03 | 989.721 | 1,008.478 | 1,020.023 | 1,007.42 | 987.371 | 1,009.809 | 981.746 | 979.882 | 997.8 | 992.239 | 906.763 | 905.003 | 879.826 | 889.765 | 845.763 | 866.576 | 868.336 | 875.397 | 872.438 | 868.094 | 860.001 | 862.842 | 981.391 | 978.313 | 993.637 | 970.89 | 973.204 | 967.844 | 1,000.72 | 991.761 | 990.047 | 957.665 | 964.841 | 949.958 | 930.524 | 908.141 | 910.845 | 895.879 | 887 | 869.962 | 854.897 | 837.348 | 819.473 | 799.75 | 784.695 | 770.707 | 477.072 | 445.109 | 421.497 | 403.366 | 393.337 | 123.468 |
Total Liabilities & Shareholders Equity
| 3,977.795 | 3,974.855 | 4,126.657 | 4,122.334 | 4,417.295 | 4,326.878 | 4,262.282 | 4,067.61 | 4,014.492 | 3,909.732 | 3,823.824 | 3,604.464 | 3,704.724 | 3,758.338 | 3,864.696 | 3,798.895 | 3,865.365 | 3,703.716 | 4,264.463 | 4,301.717 | 4,272.53 | 3,919.919 | 3,994.676 | 5,055.382 | 4,925.26 | 4,617.911 | 5,022.549 | 4,703.438 | 4,691.222 | 4,634.581 | 4,783.964 | 4,836.967 | 5,165.989 | 5,239.552 | 5,960.561 | 4,147.016 | 4,388.173 | 4,242.445 | 4,577.18 | 4,006.797 | 4,133.928 | 4,018.885 | 4,092.447 | 3,922.013 | 3,908.671 | 3,930.366 | 3,933.404 | 4,144.626 | 4,383.291 | 4,308.765 | 4,216.741 | 4,311.329 | 3,902.224 | 3,772.163 | 3,690.418 | 3,493.673 | 3,312.914 | 2,945.326 | 2,245.269 | 2,106.494 | 1,955.113 | 2,002.873 | 2,004.542 | 1,991.584 | 2,031.381 | 2,032.932 | 2,032.428 | 2,086.896 | 2,010.374 | 2,002.212 | 2,205.607 | 2,198.991 | 2,202.47 | 2,296.663 | 2,268.059 | 2,314.288 | 2,184.057 | 2,209.641 | 2,133.054 | 2,111.03 | 1,905.95 | 1,921.083 | 1,960.644 | 1,987.132 | 1,742.863 | 1,765.655 | 1,724.507 | 1,564.87 | 1,492.509 | 1,228.516 | 1,267.519 | 1,148.799 | 1,135.992 | 1,105.588 | 734.16 | 695.181 | 626.625 | 616.385 | 589.563 | 330.74 |