
Harbin Air Conditioning Co.,Ltd.
SSE:600202.SS
5.22 (CNY) • At close May 13, 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
| 236.505 | 286.586 | 255.482 | 144.731 | 438.47 | 306.415 | 315.041 | 202.018 | 175.312 | 237.665 | 248.684 | 240.573 | 153.993 | 299.671 | 306.575 | 209.374 | 262.79 | 325.114 | 285.493 | 168.268 | 212.222 | 194.203 | 160.986 | 112.755 | 241.813 | 118.836 | 69.739 | 52.431 | 247.147 | 177.031 | 117.856 | 136.999 | 67.925 | 178.175 | 106.989 | 257.285 | 317.903 | 102.27 | 140.869 | 91.596 | 336.67 | 137.267 | 114.1 | 170.071 | 150.022 | 151.837 | 118.726 | 238.817 | 294.679 | 224.928 | 88.649 | 172.057 | 376.576 | 250.939 | 215.517 | 233.77 | 206.491 | 184.347 | 164.674 | 111.284 | 115.254 | 259.658 | 243.161 | 150.345 | 122.87 | 360.253 | 240.769 | 159.089 | 65.721 | 261.966 | 277.529 | 182.642 | 46.965 | 135.258 | 96.869 | 105.148 | 57.747 | 154.215 | 100.449 | 109.42 | 183.187 | 193.903 | 41.841 | 28.346 | 22.187 | 34.707 | 16.913 | 30.039 | 73.983 | 88.144 | 68.301 | 42.498 | 63.164 | 92.295 | 80.871 | 81.851 | 138.522 | 75.148 | 59.312 | 5.029 |
Short Term Investments
| 0 | 0 | 0 | 0.61 | 0 | -0 | 0 | -0 | 2.991 | 2.809 | 0 | 26.763 | 28.743 | 0 | -0 | -0 | 0 | -0 | 369.001 | 0 | 0 | 0 | 1.421 | 0.842 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.414 | 0 | 0 | 52.681 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 20 | 89.982 | 60 | 0 |
Cash and Short Term Investments
| 236.505 | 286.586 | 255.482 | 145.341 | 438.47 | 306.415 | 315.041 | 202.018 | 175.312 | 237.665 | 248.684 | 240.573 | 153.993 | 299.671 | 306.575 | 209.374 | 262.79 | 325.114 | 285.493 | 168.268 | 212.222 | 194.203 | 160.986 | 112.755 | 241.813 | 118.836 | 69.739 | 52.431 | 247.147 | 177.031 | 117.856 | 136.999 | 67.925 | 178.175 | 106.989 | 257.285 | 317.903 | 102.27 | 140.869 | 91.596 | 336.67 | 137.267 | 114.1 | 170.071 | 150.022 | 151.837 | 118.726 | 238.817 | 294.679 | 224.928 | 88.649 | 172.057 | 376.576 | 250.939 | 215.517 | 233.77 | 206.491 | 184.347 | 164.674 | 111.284 | 115.254 | 259.658 | 243.161 | 150.345 | 122.87 | 360.253 | 240.769 | 159.089 | 65.721 | 261.966 | 277.529 | 182.642 | 46.965 | 135.258 | 96.869 | 105.148 | 57.747 | 154.215 | 100.449 | 109.42 | 183.187 | 193.903 | 41.841 | 28.346 | 22.187 | 34.707 | 16.913 | 30.039 | 73.983 | 88.144 | 68.301 | 42.498 | 63.164 | 92.295 | 80.871 | 86.851 | 158.522 | 165.13 | 119.312 | 5.029 |
Net Receivables
| 1,290.766 | 1,343.957 | 1,416.722 | 1,415.547 | 1,386.031 | 1,480.102 | 1,412.548 | 1,295.727 | 1,223.901 | 1,225.872 | 1,066.955 | 977.629 | 964.021 | 974.233 | 1,063.528 | 1,041.349 | 958.758 | 0 | 864.392 | 864.833 | 786.487 | 771.313 | 585.001 | 499.861 | 474.863 | 544.332 | 514.682 | 490.521 | 509.39 | 608.471 | 595.02 | 556.691 | 646.835 | 751.572 | 872.672 | 947.812 | 1,038.317 | 1,232.601 | 0 | 1,116.548 | 0 | 0 | 1,084.11 | 0 | 0 | 0 | 1,221.081 | 1,177.201 | 1,136.546 | 1,266.801 | 1,250.776 | 1,248.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.113 | 0 | 9.374 | 0 | 1.89 | 0 | 0 |
Inventory
| 510.825 | 418.02 | 520.821 | 444.13 | 419.955 | 344.9 | 378.577 | 370.812 | 321.319 | 277.836 | 299.163 | 211.466 | 205.256 | 223.572 | 258.399 | 318.017 | 362.684 | 387.853 | 346.702 | 329.731 | 310.596 | 318.588 | 428.542 | 381.839 | 346.328 | 276.365 | 309.921 | 278.022 | 203.852 | 147.27 | 197.255 | 257.369 | 233.28 | 252.064 | 258.87 | 277.771 | 280.054 | 294.604 | 461.61 | 514.724 | 511.845 | 398.589 | 485.633 | 465.936 | 520.235 | 537.688 | 545.871 | 534.208 | 542.468 | 523.401 | 559.052 | 584.818 | 549.89 | 572.13 | 609.022 | 579.085 | 499.213 | 471.648 | 425.459 | 322.811 | 253.576 | 206.054 | 73.331 | 79.354 | 103.416 | 133.834 | 127.935 | 97.489 | 93.896 | 125.977 | 179.343 | 101.946 | 93.377 | 102.547 | 126.223 | 64.608 | 71.134 | 78.192 | 113.028 | 73.063 | 71.542 | 106.107 | 86.423 | 76.933 | 72.999 | 64.36 | 43.188 | 91.129 | 85.091 | 86.973 | 94.581 | 87.274 | 89.189 | 77.725 | 98.464 | 73.665 | 47.802 | 49.344 | 48.267 | 56.998 |
Other Current Assets
| 83.686 | 86.579 | 117.389 | 67.4 | 98.542 | 62.173 | 106.121 | 79.953 | 54.402 | 69.051 | 160.076 | 40.247 | 42.106 | 40.53 | 140.012 | 135.832 | 320.325 | 983.435 | 361.847 | 154.748 | 242.482 | 149.481 | 399.89 | 320.009 | 168.951 | 219.933 | 84.413 | 66.953 | 47.052 | 40.341 | 61.623 | 30.122 | 100.311 | 25.837 | 49.33 | 68.957 | 86.384 | 163.901 | 63.02 | 60.285 | 78.634 | 58.791 | 90.585 | 65.719 | 83.072 | 59.691 | 121.121 | 1,290.415 | 204.06 | 147.556 | 1,280.776 | 1,228.332 | 1,172.068 | 1,112.904 | 1,274.591 | 1,287.826 | 1,301.725 | 1,414.384 | 1,808.869 | 1,679.677 | 1,572.544 | 1,493.801 | 1,776.308 | 1,626.725 | 1,552.513 | 1,367.559 | 1,015.074 | 1,299.137 | 1,083.236 | 933.848 | 926.873 | 878.157 | 800.621 | 644.957 | 656.396 | 606.259 | 575.963 | 464.987 | 446.282 | 494.234 | 359.401 | 323.069 | 326.754 | 309.267 | 279.107 | 278.63 | 281.308 | 278.232 | 231.865 | 180.7 | 268.063 | 264.438 | 249.52 | 191.931 | 222.652 | 175.808 | 125.643 | 111.197 | 130.636 | 98.594 |
Total Current Assets
| 2,121.782 | 2,135.142 | 2,310.414 | 2,072.418 | 2,342.997 | 2,193.59 | 2,212.287 | 1,948.511 | 1,774.934 | 1,810.424 | 1,702.831 | 1,469.915 | 1,365.376 | 1,538.006 | 1,704.202 | 1,641.039 | 1,780.68 | 1,696.401 | 1,748.581 | 1,517.579 | 1,466.276 | 1,433.585 | 1,397.953 | 1,188.691 | 1,231.954 | 1,083.432 | 978.755 | 887.926 | 1,007.44 | 973.113 | 971.753 | 981.181 | 1,048.352 | 1,207.648 | 1,287.861 | 1,530.39 | 1,722.658 | 1,793.376 | 1,736.072 | 1,783.153 | 2,062.578 | 1,834.087 | 1,774.427 | 1,775.002 | 1,849.973 | 1,923.097 | 2,006.799 | 2,063.441 | 2,087.996 | 2,097.273 | 1,928.477 | 1,985.206 | 2,098.535 | 1,935.973 | 2,099.13 | 2,100.681 | 2,007.429 | 2,070.379 | 2,399.002 | 2,113.772 | 1,941.374 | 1,959.513 | 2,092.799 | 1,856.423 | 1,778.799 | 1,861.646 | 1,383.777 | 1,555.716 | 1,242.854 | 1,321.791 | 1,383.746 | 1,162.745 | 940.963 | 882.761 | 879.488 | 776.016 | 704.844 | 697.394 | 659.759 | 676.716 | 614.13 | 623.08 | 455.019 | 414.547 | 374.293 | 377.697 | 341.409 | 399.399 | 390.94 | 355.817 | 430.946 | 394.21 | 401.873 | 362.128 | 401.987 | 336.324 | 331.967 | 327.56 | 298.215 | 160.621 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 468.786 | 474.442 | 473.568 | 477.221 | 479.255 | 483.456 | 426.458 | 429.232 | 431.816 | 436.882 | 423.851 | 380.456 | 384.663 | 389.008 | 364.999 | 368.421 | 371.959 | 376.318 | 369.001 | 422.548 | 421.328 | 425.866 | 428.476 | 431.197 | 434.862 | 438.438 | 435.141 | 438.587 | 504.672 | 509.918 | 514.707 | 519.627 | 520.608 | 522.337 | 517.332 | 522.334 | 526.146 | 531.039 | 568.804 | 574.005 | 579.21 | 583.743 | 589.284 | 591.28 | 595.165 | 600.819 | 604.409 | 603.577 | 602.62 | 603.36 | 594.13 | 595.259 | 597.91 | 595.483 | 519.228 | 479.826 | 864.32 | 852.069 | 825.56 | 751.635 | 708.204 | 706.321 | 547.185 | 506.602 | 413.922 | 405.982 | 327.132 | 306.714 | 306.635 | 264.468 | 281.475 | 249.579 | 244.532 | 258.113 | 258.923 | 254.598 | 243.167 | 243.655 | 254.985 | 250.822 | 247.802 | 224.682 | 212.375 | 201.593 | 202.214 | 204.216 | 209.65 | 231.747 | 211.21 | 221.191 | 217.509 | 214.738 | 206.277 | 204.379 | 198.467 | 197.381 | 143.697 | 130.648 | 120.407 | 118.554 |
Goodwill
| 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0.856 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 56.01 | 56.61 | 59.06 | 59.542 | 60.282 | 60.939 | 42.612 | 42.507 | 41.384 | 41.864 | 42.269 | 34.807 | 35.291 | 35.775 | 34.036 | 34.428 | 33.572 | 33.628 | 28.422 | 37.749 | 37.789 | 38.145 | 38.465 | 37.601 | 37.815 | 38.108 | 38.392 | 38.69 | 38.953 | 39.067 | 39.356 | 39.645 | 39.256 | 39.517 | 39.781 | 39.867 | 40.123 | 40.381 | 51.398 | 51.673 | 51.982 | 52.306 | 52.611 | 52.934 | 53.259 | 53.601 | 53.943 | 54.256 | 54.599 | 54.943 | 55.279 | 55.622 | 55.971 | 56.346 | 71.984 | 72.494 | 104.672 | 105.407 | 105.746 | 106.344 | 104.432 | 99.701 | 100.262 | 96.647 | 93.222 | 93.883 | 94.522 | 15.07 | 14.888 | 15.129 | 15.61 | 15.63 | 15.909 | 2.695 | 2.853 | 3.038 | 2.674 | 2.629 | 7.384 | 7.418 | 7.946 | 8.177 | 8.121 | 8.303 | 8.681 | 9.06 | 9.944 | 20.318 | 20.388 | 20.613 | 12.362 | 12.511 | 12.673 | 12.81 | 13.193 | 16.962 | 17.483 | 17.99 | 16.698 | 17.29 |
Goodwill and Intangible Assets
| 56.866 | 57.467 | 59.917 | 60.398 | 61.138 | 61.796 | 43.469 | 43.364 | 42.24 | 42.72 | 42.269 | 34.807 | 35.291 | 35.775 | 34.036 | 34.428 | 33.572 | 33.628 | 28.422 | 37.749 | 37.789 | 38.145 | 38.465 | 37.601 | 37.815 | 38.108 | 38.392 | 38.69 | 38.953 | 39.067 | 39.356 | 39.645 | 39.256 | 39.517 | 39.781 | 39.867 | 40.123 | 40.381 | 51.398 | 51.673 | 51.982 | 52.306 | 52.611 | 52.934 | 53.259 | 53.601 | 53.943 | 54.256 | 54.599 | 54.943 | 55.279 | 55.622 | 55.971 | 56.346 | 71.984 | 72.494 | 104.672 | 105.407 | 105.746 | 106.344 | 104.432 | 99.701 | 100.262 | 96.647 | 93.222 | 93.883 | 94.522 | 15.07 | 14.888 | 15.129 | 15.61 | 15.63 | 15.909 | 2.695 | 2.853 | 3.038 | 2.674 | 2.629 | 7.384 | 7.418 | 7.946 | 8.177 | 8.121 | 8.303 | 8.681 | 9.06 | 9.944 | 20.318 | 20.388 | 20.613 | 12.362 | 12.511 | 12.673 | 12.81 | 13.193 | 16.962 | 17.483 | 17.99 | 16.698 | 17.29 |
Long Term Investments
| 24.941 | 0 | 24.673 | 53.747 | 25.278 | 25.507 | 26.994 | 27.248 | 27.449 | 62.055 | 27.048 | 0 | 0 | 28.907 | 30.068 | 29.794 | 27.745 | 28.193 | -341.003 | 30.903 | 30.97 | 30.996 | 26.558 | 26.759 | 27.408 | 27.865 | 28.33 | 30.374 | 29.782 | 29.936 | 29.106 | 60.382 | 69.3 | 69.493 | 80.041 | 78.712 | 78.459 | 78.881 | 81.112 | 82.819 | 83.323 | 84.173 | 82.06 | 82.388 | 82.707 | 83.548 | 82.078 | 84.502 | 84.635 | 84.441 | 83.616 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.885 | 0 | 0 | -10.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.519 | -10.881 | -80.863 | 0 | 0 |
Tax Assets
| 84.44 | 84.44 | 87.877 | 86.534 | 88.014 | 88.014 | 82.234 | 81.786 | 84.394 | 84.394 | 79.375 | 84.085 | 85.182 | 85.182 | 68.405 | 68.972 | 78.992 | 78.992 | 81.712 | 81.712 | 84.581 | 84.581 | 85.672 | 85.672 | 86.82 | 86.823 | 89.786 | 89.786 | 90.705 | 90.705 | 78.845 | 78.845 | 75.826 | 75.826 | 66.701 | 66.701 | 59.222 | 59.22 | 63.783 | 63.685 | 61.017 | 61.043 | 62.89 | 62.777 | 62.096 | 62.499 | 48.572 | 48.575 | 45.92 | 45.92 | 49.847 | 50.207 | 49.315 | 49.315 | 9.381 | 9.381 | 9.178 | 9.178 | 9.294 | 9.294 | 8.873 | 8.873 | 3.302 | 3.302 | 3.092 | 3.092 | 4.716 | 4.493 | 5.006 | 5.089 | 5.277 | 5.362 | 10.418 | 10.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 56.719 | 74.487 | 51.009 | 32.26 | 87.625 | 84.436 | 90.307 | 89.087 | 65.577 | 22.612 | 65.677 | 105.056 | 103.904 | 69.978 | 39.83 | 38.33 | 31.833 | 67.949 | 369.001 | 0 | 0 | 0 | 2 | 2 | 2 | 2.316 | 4.841 | 5.844 | 4.053 | 8.757 | 4.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 83.57 | 83.318 | 83.074 | 93.509 | 93.16 | 92.716 | 92.553 | 91.09 | 94.036 | 92.545 | 92.05 | 82.846 | 82.006 | 81.334 | 80.464 | 77.143 | 74.489 | 69.828 | 77.116 | -0.052 | 65.275 | 48.834 | 49.545 | 42.119 | 42.999 | 44.599 | 69.385 | 77.744 | 65.585 | 60.053 | 58.632 | 60.924 | 53.501 | 50.417 | 42.119 | 46.869 | 51.869 | 63.869 | 31.869 | 33.226 | 33.077 | 33.444 | 31.748 | 12.13 | 0.421 | 20 | 89.982 | 0 | 0 |
Total Non-Current Assets
| 691.752 | 690.836 | 697.044 | 710.16 | 741.309 | 743.209 | 669.461 | 670.716 | 651.476 | 648.663 | 638.219 | 604.404 | 609.04 | 608.851 | 537.338 | 539.945 | 544.1 | 585.079 | 507.133 | 572.911 | 574.668 | 579.588 | 581.171 | 583.23 | 588.904 | 593.55 | 596.49 | 603.28 | 668.164 | 678.383 | 666.47 | 698.499 | 704.99 | 707.174 | 703.855 | 707.614 | 703.95 | 709.52 | 765.098 | 772.181 | 775.533 | 781.265 | 786.846 | 789.379 | 793.227 | 800.467 | 789.002 | 790.909 | 787.774 | 788.665 | 782.872 | 784.659 | 786.514 | 784.218 | 694.102 | 654.861 | 1,070.886 | 1,059.207 | 1,031.689 | 961.308 | 914.054 | 906.946 | 733.595 | 688.558 | 591.57 | 583.421 | 503.514 | 400.765 | 396.356 | 361.802 | 358.195 | 335.847 | 319.693 | 310.352 | 303.896 | 300.635 | 290.44 | 315.67 | 340.112 | 323.825 | 315.801 | 291.491 | 281.42 | 263.397 | 261.313 | 255.395 | 266.464 | 303.934 | 295.467 | 273.673 | 263.097 | 260.326 | 252.394 | 248.938 | 223.789 | 225.283 | 170.298 | 157.757 | 137.105 | 135.845 |
Total Assets
| 2,813.535 | 2,825.978 | 3,007.457 | 2,782.578 | 3,084.306 | 2,936.799 | 2,881.748 | 2,619.227 | 2,426.41 | 2,459.088 | 2,341.05 | 2,074.319 | 1,974.416 | 2,146.857 | 2,241.54 | 2,180.983 | 2,324.781 | 2,281.481 | 2,255.713 | 2,090.491 | 2,040.944 | 2,013.173 | 1,979.124 | 1,771.921 | 1,820.859 | 1,676.982 | 1,575.246 | 1,491.206 | 1,675.604 | 1,651.496 | 1,638.223 | 1,679.68 | 1,753.342 | 1,914.822 | 1,991.716 | 2,238.004 | 2,426.608 | 2,502.896 | 2,501.17 | 2,555.334 | 2,838.111 | 2,615.352 | 2,561.272 | 2,564.381 | 2,643.2 | 2,723.563 | 2,795.802 | 2,854.35 | 2,875.77 | 2,885.937 | 2,711.349 | 2,769.865 | 2,885.049 | 2,720.191 | 2,793.231 | 2,755.542 | 3,078.315 | 3,129.586 | 3,430.691 | 3,075.079 | 2,855.429 | 2,866.459 | 2,826.395 | 2,544.981 | 2,370.37 | 2,445.067 | 1,887.291 | 1,956.481 | 1,639.21 | 1,683.593 | 1,741.94 | 1,498.592 | 1,260.655 | 1,193.114 | 1,183.383 | 1,076.651 | 995.284 | 1,013.064 | 999.871 | 1,000.542 | 929.931 | 914.571 | 736.439 | 677.945 | 635.605 | 633.091 | 607.872 | 703.333 | 686.407 | 629.489 | 694.042 | 654.536 | 654.267 | 611.065 | 625.776 | 561.607 | 502.266 | 485.317 | 435.321 | 296.466 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 563.856 | 622.629 | 213.432 | 629.706 | 699.83 | 702.881 | 482.128 | 480.02 | 625.49 | 605.915 | 573.679 | 467.05 | 480.063 | 668.346 | 701.306 | 605.714 | 671.914 | 638.625 | 601.122 | 595.705 | 624.944 | 575.535 | 288.858 | 281.484 | 466.919 | 360.57 | 238.986 | 176.071 | 43.298 | 138.614 | 118.529 | 154.59 | 161.117 | 141.363 | 201.626 | 234.874 | 323.966 | 389.522 | 370.386 | 426.125 | 588.354 | 554.28 | 502.229 | 438.034 | 443.814 | 494.56 | 501.885 | 462.852 | 493.582 | 433.334 | 388.412 | 421.381 | 383.409 | 441.079 | 503.601 | 543.311 | 428.19 | 466.171 | 497.398 | 420.164 | 590.466 | 741.734 | 865.393 | 787.85 | 679.423 | 669.987 | 603.433 | 524.573 | 379.59 | 609.226 | 640.06 | 538.167 | 423.038 | 389.453 | 348.44 | 329.535 | 265.226 | 270.434 | 191.259 | 148.23 | 113.714 | 108.836 | 88.14 | 78.439 | 55.407 | 57.746 | 42.993 | 41.37 | 39.845 | 35.624 | 26.034 | 38.096 | 36.593 | 42.274 | 49.422 | 30.557 | 32.928 | 33.837 | 36.694 | 39.431 |
Short Term Debt
| 302.263 | 334.336 | 300.115 | 1,074.651 | 583.084 | 554.578 | 322.978 | 441.541 | 498.558 | 543.358 | 551.5 | 500 | 300 | 230 | 349.7 | 499.7 | 299.7 | 410 | 300 | 500 | 150 | 178.333 | 150 | -21 | 50 | 330 | 410 | 410 | 620.664 | 130 | 140 | 190 | 440 | 340 | 340 | 530 | 858 | 1,008 | 1,028 | 978 | 862.661 | 654.661 | 645 | 775 | 1,083 | 1,121 | 1,138 | 1,228 | 1,140 | 898 | 753.453 | 898 | 966 | 910 | 830 | 820 | 1,250 | 1,240 | 1,450.35 | 1,350.35 | 960 | 880 | 730 | 620 | 620 | 700 | 270 | 410 | 430 | 250 | 263 | 211 | 191 | 191 | 169 | 178 | 139 | 118 | 85.3 | 45.3 | 61 | 61 | 72 | 77.699 | 89.5 | 59 | 54 | 159 | 164 | 96.5 | 167.5 | 181 | 156 | 91 | 104 | 107 | 78 | 86.76 | 19.36 | 38.9 |
Tax Payables
| 11.102 | 11.685 | 11.786 | 10.178 | 13.291 | 14.542 | 20.139 | 21.06 | 14.607 | 16.274 | 19.696 | 26.039 | 13.385 | 12.866 | 19.736 | 19.175 | 12.592 | 14.139 | 0.564 | 12.002 | 7.685 | 1.186 | 0.868 | 4.533 | 0.677 | 3.52 | 0.669 | 0.736 | 0.714 | 0.703 | 0.703 | 0.692 | 0.76 | 0.821 | 2.173 | -0.615 | 0.165 | 20.021 | -1.222 | 1.409 | 5.748 | 10.348 | 4.988 | 6.94 | 1.702 | 5.402 | 13.839 | 10.241 | 10.871 | 10.328 | 9.194 | 8.25 | 0.153 | -14.741 | -1.297 | 17.276 | 1.865 | -2.499 | 12.261 | -6.934 | 48.173 | 23.303 | -38.396 | -27.32 | 9.858 | 15.772 | 34.383 | 43.94 | 25.419 | 41.799 | 20.088 | 15.039 | 19.969 | 12.972 | -1.857 | 9.415 | 15.31 | 12.135 | -0.964 | 6.726 | 5.721 | -4.22 | -0.93 | -3.567 | -6.546 | -5.013 | -1.471 | -0.326 | -0.93 | -2.109 | 3.179 | 1.696 | 3.206 | 4.072 | 11.625 | 7.929 | 3.359 | 3.753 | 0.825 | 3.858 |
Deferred Revenue
| 0 | 0 | 0 | 41.285 | 251.913 | 321.405 | 303.033 | 259.304 | 49.344 | 47.069 | 64.433 | 0 | 17.461 | 0 | 246.292 | 248.209 | 264.14 | 275.955 | 281.613 | 311.016 | 143.159 | 145.433 | 205.658 | 140.676 | 438.094 | 136.493 | 119.444 | 120.925 | 124.874 | 127.135 | 119.953 | 121.08 | 131.572 | 143.136 | 125.712 | 122.995 | 125.362 | 166.95 | 124.347 | 128.6 | 146.317 | 161.899 | 158.213 | 158.912 | 156.115 | 175.415 | 170.153 | 173.377 | 168.363 | 175.449 | 160.534 | 164.946 | 152.476 | 142.749 | 79.41 | 96.846 | 82.079 | 80.453 | 174.286 | 105.873 | 97.962 | 81.422 | -16.287 | 1.585 | 23.719 | 31.949 | 59.226 | 74.818 | 46.839 | 59.163 | 64.398 | 54.587 | 50.187 | 48.927 | 18.835 | 28.522 | 32.915 | 27.764 | 19.858 | 28.148 | 28.663 | 16.701 | 17.844 | 14.372 | 12.692 | 16.241 | 11.503 | 21.141 | 18.173 | 20.471 | 31.886 | 49.457 | 61.821 | 68.439 | 48.888 | 49.929 | 21.775 | 23.55 | 30.145 | 32.112 |
Other Current Liabilities
| 878.702 | 938.982 | 1,494.623 | 46.213 | 288.036 | 430.125 | 569.353 | 376.529 | 239.377 | 323.33 | 201.42 | 193.042 | 150.945 | 212.883 | 236.875 | 29.726 | 470.988 | 78.774 | 567.14 | -26.555 | 483.194 | 271.41 | 679.999 | 343.918 | 671.697 | 358.407 | 308.732 | 290.974 | 248.32 | 771.065 | 719.419 | 665.359 | 222.943 | 277.384 | 193.681 | 180.879 | 180.31 | 193.544 | 248.912 | 258.739 | 241.441 | 255.778 | 284.233 | 226.574 | 257.379 | 232.138 | 215.588 | 215.911 | 264.441 | 474.039 | 453.869 | 277.073 | 311.167 | 352.007 | 172.348 | 122.869 | 170.496 | 205.227 | 274.972 | 162.85 | 133.979 | 146.501 | 104.267 | 76.502 | 51.015 | 117.074 | 133.377 | 188.354 | 109.496 | 146.54 | 233.17 | 146.102 | 100.322 | 109.376 | 240.742 | 144.092 | 72.24 | 129.215 | 278.604 | 371.919 | 267.658 | 283.049 | 120.657 | 57.066 | 40.176 | 59.822 | 33.973 | 40.932 | 28.068 | 42.588 | 37.567 | 62.131 | 90.004 | 111.066 | 86.771 | 63.778 | 45.707 | 26.579 | 62.898 | 45.724 |
Total Current Liabilities
| 1,755.922 | 1,907.631 | 2,019.956 | 1,760.749 | 1,632.861 | 1,702.125 | 1,683.457 | 1,377.173 | 1,427.376 | 1,488.877 | 1,410.727 | 1,186.131 | 961.854 | 1,124.094 | 1,307.617 | 1,237.146 | 1,455.194 | 1,417.493 | 1,468.827 | 1,311.036 | 1,265.823 | 1,243.564 | 1,119.725 | 920.613 | 1,189.294 | 1,052.497 | 958.388 | 877.781 | 1,081.718 | 1,040.382 | 978.652 | 1,010.641 | 824.82 | 759.568 | 737.48 | 945.138 | 1,362.442 | 1,611.088 | 1,646.077 | 1,664.273 | 1,698.203 | 1,475.067 | 1,436.45 | 1,446.549 | 1,785.895 | 1,853.101 | 1,869.312 | 1,917.003 | 1,908.893 | 1,815.701 | 1,604.928 | 1,604.704 | 1,660.729 | 1,688.345 | 1,504.652 | 1,503.455 | 1,850.55 | 1,908.899 | 2,234.981 | 1,926.429 | 1,732.618 | 1,791.539 | 1,661.264 | 1,457.031 | 1,360.297 | 1,502.834 | 1,041.194 | 1,166.866 | 944.504 | 1,047.565 | 1,156.318 | 910.308 | 734.329 | 702.802 | 756.324 | 661.042 | 491.776 | 529.783 | 554.2 | 572.174 | 448.093 | 448.665 | 279.867 | 209.637 | 178.537 | 171.555 | 129.495 | 240.976 | 230.983 | 175.06 | 234.28 | 282.923 | 285.803 | 248.413 | 251.818 | 209.264 | 159.993 | 150.93 | 119.777 | 127.913 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 51.111 | 33.181 | 53.767 | 65.738 | 462.34 | 337.311 | 297.89 | 347.69 | 110.52 | 110.52 | 100 | 100 | 200 | 200 | 130 | 130 | 130 | 130 | 100 | 100 | 100 | 100 | 200.239 | 200.239 | 1.041 | 1.041 | 1.741 | 1.741 | 1.741 | 1.741 | 1.741 | 1.741 | 251.741 | 451.741 | 451.741 | 451.741 | 201.741 | 1.741 | 1.741 | 1.741 | 249.741 | 249.741 | 249.741 | 249.741 | 2.089 | 3.83 | 3.83 | 3.83 | 3.83 | 103.83 | 153.83 | 213.83 | 275.83 | 83.83 | 143.83 | 108.986 | 85.448 | 83.248 | 65.248 | 39.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | -2.397 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 3.83 | 75.83 | 75.83 | 72 | 72 | 72 | 72 | 72 | 85 | 89.236 | 89.236 | 89.236 | 4.236 | 4.236 | 4.236 | 22.42 | 15 | 35 | 35 | 10 | 45 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 84.876 | 0 | 0 | 0 | 45.62 | -0 | 27.805 | 0 | 8.321 | 0 | 30.704 | 0 | 25.074 | 0 | 0 | 0 | 0 | 0 | 0 | 1.685 | 3.369 | 5.054 | 6.738 | 8.423 | 10.107 | 11.792 | 13.476 | 15.161 | 16.845 | 18.53 | 20.215 | 21.899 | 23.584 | 25.268 | 26.953 | 28.637 | 30.322 | 32.006 | 33.691 | 0 | 0 | 0 | 32.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.227 | -2.772 | -1.993 | -2.136 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.369 | 2.369 | 2.71 | 2.815 | 2.988 | 2.988 | 2.104 | 2.104 | 2.391 | 2.391 | 0 | -8.321 | 0 | -30.704 | 0 | -25.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -199.814 | 0 | -0.84 | -1.54 | -1.539 | -1.539 | -1.541 | -1.557 | -1.557 | -251.63 | -451.629 | -451.639 | -451.638 | -201.638 | -1.57 | -1.46 | -0.959 | -248.982 | -248.975 | 0 | 0 | 0 | -31.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.005 | 0.012 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 162.044 | 31.277 | 74.29 | 0.875 | 122.056 | 36.542 | 41.88 | 2.031 | 50.512 | 0.14 | 5.715 | 9.299 | 30.682 | 46.914 | 40.809 | 40.833 | 28.536 | 28.516 | 0.183 | 0.183 | 0.125 | 0.125 | 0.675 | 3.794 | 0.431 | 0.201 | 0.201 | 10.309 | 0.202 | 0.2 | 0.184 | 17.03 | 0.111 | 20.326 | 22.001 | 23.686 | 25.372 | 27.124 | 28.918 | 31.103 | 32.765 | 34.457 | 36.142 | 37.809 | 33.573 | 33.11 | 34.462 | 35.972 | 37.153 | 38.498 | 40.462 | 41.607 | 43.948 | 41.148 | 36.3 | 36.305 | 36.305 | 35.7 | 36.2 | 36.2 | 36.2 | 36.2 | 0 | 0 | 0 | 0 | 3.83 | 1.058 | 1.837 | 1.694 | 1.372 | 1.372 | 1.439 | 1.439 | 1.13 | 1.182 | 1.221 | 1.744 | 2.811 | 2.982 | 3.067 | 3.3 | 4.115 | 4.624 | 4.573 | 4.678 | 3.688 | 3.688 | 2.587 | 2.645 | 2.504 | 2.164 | 1.252 | 0.675 | 0 | 0 | 0.093 | 0 | 0.077 | 0.029 |
Total Non-Current Liabilities
| 215.523 | 66.826 | 130.766 | 154.303 | 587.384 | 376.841 | 341.874 | 397.444 | 163.423 | 140.855 | 105.715 | 109.299 | 230.682 | 246.914 | 170.809 | 170.833 | 158.536 | 158.516 | 100.183 | 100.183 | 100.125 | 100.125 | 202.598 | 204.033 | 6.526 | 7.98 | 10.365 | 12.05 | 13.735 | 15.417 | 17.085 | 18.771 | 270.382 | 472.067 | 473.742 | 475.427 | 227.113 | 28.865 | 30.659 | 32.844 | 282.506 | 284.198 | 285.883 | 287.55 | 35.662 | 36.94 | 38.292 | 39.802 | 40.983 | 142.328 | 194.292 | 255.437 | 319.778 | 124.978 | 180.13 | 145.291 | 121.753 | 118.948 | 101.448 | 76.03 | 40.03 | 40.03 | 3.83 | 3.83 | 3.83 | 3.83 | 13.889 | 4.893 | 5.679 | 5.534 | 5.202 | 5.202 | 5.269 | 5.269 | 4.96 | 5.012 | 5.051 | 5.574 | 6.641 | 6.812 | 78.897 | 79.13 | 76.115 | 76.624 | 76.573 | 76.678 | 75.688 | 88.688 | 91.822 | 91.881 | 91.739 | 6.399 | 5.487 | 4.911 | 22.42 | 15 | 35.093 | 35.091 | 10.077 | 45.029 |
Total Liabilities
| 1,971.446 | 1,974.458 | 2,150.723 | 1,915.052 | 2,220.244 | 2,078.966 | 2,025.331 | 1,774.617 | 1,590.798 | 1,629.732 | 1,516.442 | 1,295.431 | 1,192.537 | 1,371.008 | 1,478.427 | 1,407.979 | 1,613.73 | 1,576.01 | 1,569.01 | 1,411.219 | 1,365.948 | 1,343.689 | 1,322.323 | 1,124.645 | 1,195.819 | 1,060.477 | 968.753 | 889.831 | 1,095.453 | 1,055.799 | 995.737 | 1,029.412 | 1,095.202 | 1,231.635 | 1,211.222 | 1,420.566 | 1,589.555 | 1,639.952 | 1,676.736 | 1,697.118 | 1,980.709 | 1,759.265 | 1,722.333 | 1,734.098 | 1,821.557 | 1,890.041 | 1,907.604 | 1,956.805 | 1,949.876 | 1,958.029 | 1,799.22 | 1,860.141 | 1,980.508 | 1,813.323 | 1,684.782 | 1,648.746 | 1,972.303 | 2,027.847 | 2,336.429 | 2,002.459 | 1,772.648 | 1,831.569 | 1,665.094 | 1,460.861 | 1,364.127 | 1,506.664 | 1,055.082 | 1,171.759 | 950.184 | 1,053.099 | 1,161.52 | 915.511 | 739.598 | 708.071 | 761.284 | 666.054 | 496.826 | 535.358 | 560.841 | 578.986 | 526.99 | 527.795 | 355.983 | 286.261 | 255.11 | 248.233 | 205.183 | 329.664 | 322.806 | 266.941 | 326.02 | 289.322 | 291.29 | 253.323 | 274.238 | 224.264 | 195.086 | 186.02 | 129.854 | 172.942 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 154.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 383.341 | 319.451 | 319.451 | 319.451 | 319.451 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 245.731 | 223.392 | 223.392 | 223.392 | 223.392 | 111.696 | 111.696 | 111.696 | 111.696 | 81.696 |
Retained Earnings
| 203.659 | 213.454 | 209.015 | 220.319 | 217.595 | 211.417 | 215.181 | 207.287 | 198.49 | 191.676 | 193.299 | 162.405 | 163.477 | 157.571 | 152.558 | 162.338 | 103.55 | 97.886 | 84.196 | 77.044 | 72.926 | 67.68 | 62.61 | 53.1 | 30.699 | 22.179 | 14.36 | 9.243 | -11.981 | 3.565 | 50.379 | 57.491 | 66.033 | 91.08 | 189.804 | 226.751 | 246.369 | 272.259 | 235.52 | 269.32 | 268.504 | 267.191 | 254.12 | 245.463 | 236.824 | 248.718 | 303.519 | 312.87 | 341.217 | 343.232 | 331.687 | 329.282 | 324.099 | 326.426 | 528.007 | 526.354 | 525.57 | 521.298 | 523.941 | 502.298 | 512.459 | 464.569 | 597.79 | 520.61 | 507.223 | 439.383 | 361.122 | 313.635 | 291.658 | 233.127 | 153.117 | 197.679 | 135.605 | 100.864 | 45.907 | 35.293 | 123.687 | 103.127 | 75.974 | 58.769 | 40.162 | 23.585 | 22.961 | 33.755 | 22.699 | 26.557 | 46.345 | 17.483 | 10.179 | 9.447 | 16.944 | 36.48 | 34.778 | 30.283 | 33.933 | 51.27 | 33.389 | 25.506 | 31.768 | 24.981 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 236.173 | 169.087 | -0.353 | 169.304 | 234.548 | 168.711 | 235.006 | 169.152 | 230.086 | 164.533 | 232.264 | 166.245 | 225.761 | 159.638 | 223.931 | 0.76 | 0.525 | 0.407 | 0.393 | 0.104 | -0.038 | -0.049 | 0.113 | 0.099 | 0.139 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.137 | 0.169 | 0.168 | 0.164 | 0.165 | 0.157 | 0.139 | 0.141 | 0.139 | 0.006 | 0.006 | 0.005 | 0.129 | 0.003 | -0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 237.259 | 237.145 | 0 | 235.678 | 81.655 | 235.896 | 0 | 65.804 | 0 | 233.712 | 0 | 229.175 | 0 | 65.804 | 0 | 66.218 | 0 | 66.218 | 0 | 66.218 | 0 | 66.218 | 210.848 | 210.837 | 210.886 | 66.231 | 208.654 | 66.218 | 77.782 | 66.218 | 208.629 | 66.218 | 208.629 | 66.218 | 207.349 | 207.347 | 207.343 | 207.344 | 76.525 | 205.556 | 205.558 | 205.556 | 76.662 | 76.662 | 201.478 | 201.464 | 201.338 | 201.334 | 201.336 | 201.335 | 197.101 | 197.101 | 197.101 | 197.101 | 197.101 | 197.101 | 197.101 | 197.101 | 186.981 | 186.981 | 186.981 | 186.981 | 180.17 | 180.17 | 179.57 | 207.722 | 151.636 | 151.636 | 151.636 | 151.636 | 137.151 | 137.151 | 137.151 | 123.567 | 119.653 | 119.653 | 119.653 | 119.653 | 105.616 | 105.616 | 105.616 | 105.616 | 101.564 | 101.564 | 101.564 | 101.564 | 98.544 | 98.544 | 98.544 | 98.544 | 98.596 | 98.596 | 98.596 | 99.562 | 88.984 | 190.175 | 162.095 | 162.095 | 162.002 | 16.847 |
Total Shareholders Equity
| 824.258 | 833.939 | 828.528 | 839.338 | 836.678 | 830.654 | 833.07 | 825.143 | 816.837 | 809.973 | 806.726 | 776.083 | 779.082 | 772.96 | 761.661 | 771.535 | 710.822 | 705.18 | 686.382 | 679.111 | 674.979 | 669.445 | 656.799 | 647.277 | 625.039 | 616.505 | 606.493 | 601.375 | 580.151 | 595.697 | 642.486 | 650.269 | 658.14 | 683.187 | 780.493 | 817.438 | 837.053 | 862.944 | 824.434 | 858.217 | 857.403 | 856.087 | 838.939 | 830.282 | 821.643 | 833.523 | 888.198 | 897.545 | 925.894 | 927.908 | 912.129 | 909.724 | 904.541 | 906.868 | 1,108.449 | 1,106.796 | 1,106.012 | 1,101.74 | 1,094.262 | 1,072.62 | 1,082.781 | 1,034.89 | 1,161.3 | 1,084.12 | 1,006.243 | 938.403 | 832.209 | 784.722 | 689.026 | 630.495 | 535.999 | 580.561 | 518.487 | 482.695 | 411.291 | 400.677 | 489.071 | 468.511 | 427.321 | 410.116 | 391.509 | 374.932 | 370.256 | 381.05 | 369.994 | 373.852 | 390.621 | 361.759 | 354.455 | 353.723 | 361.271 | 358.468 | 356.766 | 352.27 | 346.309 | 333.534 | 307.179 | 299.297 | 305.466 | 123.524 |
Total Equity
| 842.089 | 851.52 | 856.734 | 867.526 | 864.061 | 857.833 | 856.417 | 844.61 | 835.611 | 829.356 | 824.608 | 778.888 | 781.879 | 775.849 | 763.114 | 773.004 | 711.051 | 705.471 | 686.704 | 679.272 | 674.996 | 669.484 | 656.801 | 647.276 | 625.039 | 616.505 | 606.493 | 601.375 | 580.151 | 595.697 | 642.486 | 650.269 | 658.14 | 683.187 | 780.493 | 817.438 | 837.053 | 862.944 | 824.434 | 858.217 | 857.403 | 856.087 | 838.939 | 830.282 | 821.643 | 833.523 | 888.198 | 897.545 | 925.894 | 927.908 | 912.129 | 909.724 | 904.541 | 906.868 | 1,108.449 | 1,106.796 | 1,106.012 | 1,101.74 | 1,094.262 | 1,072.62 | 1,082.781 | 1,034.89 | 1,161.3 | 1,084.12 | 1,006.243 | 938.403 | 832.209 | 784.722 | 689.026 | 630.495 | 580.42 | 583.082 | 521.058 | 485.043 | 422.099 | 410.597 | 498.458 | 477.706 | 439.03 | 421.555 | 402.941 | 386.776 | 380.457 | 391.684 | 380.495 | 384.858 | 402.689 | 373.669 | 363.601 | 362.549 | 368.022 | 365.214 | 362.977 | 357.742 | 351.538 | 337.344 | 307.179 | 299.297 | 305.466 | 123.524 |
Total Liabilities & Shareholders Equity
| 2,813.535 | 2,825.978 | 3,007.457 | 2,782.578 | 3,084.306 | 2,936.799 | 2,881.748 | 2,619.227 | 2,426.41 | 2,459.088 | 2,341.05 | 2,074.319 | 1,974.416 | 2,146.857 | 2,241.54 | 2,180.983 | 2,324.781 | 2,281.481 | 2,255.713 | 2,090.491 | 2,040.944 | 2,013.173 | 1,979.124 | 1,771.921 | 1,820.859 | 1,676.982 | 1,575.246 | 1,491.206 | 1,675.604 | 1,651.496 | 1,638.223 | 1,679.68 | 1,753.342 | 1,914.822 | 1,991.716 | 2,238.004 | 2,426.608 | 2,502.896 | 2,501.17 | 2,555.334 | 2,838.111 | 2,615.352 | 2,561.272 | 2,564.381 | 2,643.2 | 2,723.563 | 2,795.802 | 2,854.35 | 2,875.77 | 2,885.937 | 2,711.349 | 2,769.865 | 2,885.049 | 2,720.191 | 2,793.231 | 2,755.542 | 3,078.315 | 3,129.586 | 3,430.691 | 3,075.079 | 2,855.429 | 2,866.459 | 2,826.395 | 2,544.981 | 2,370.37 | 2,445.067 | 1,887.291 | 1,956.481 | 1,639.21 | 1,683.593 | 1,741.94 | 1,498.592 | 1,260.655 | 1,193.114 | 1,183.383 | 1,076.651 | 995.284 | 1,013.064 | 999.871 | 1,000.542 | 929.931 | 914.571 | 736.439 | 677.945 | 635.605 | 633.091 | 607.872 | 703.333 | 686.407 | 629.489 | 694.042 | 654.536 | 654.267 | 611.065 | 625.776 | 561.607 | 502.266 | 485.317 | 435.321 | 296.466 |