
Fanli Digital Technology Co.,Ltd
SSE:600228.SS
3.11 (CNY) • At close April 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 387.862 | 406.607 | 374.954 | 377.621 | 388.198 | 385.656 | 379.412 | 395.043 | 407.493 | 419.512 | 388.252 | 742.312 | 873.706 | 854.257 | 872.093 | 862.895 | 890.279 | 38.655 | 39.064 | 40.942 | 78.233 | 54.449 | 41.699 | 40.408 | 51.001 | 61.834 | 33.72 | 50.93 | 55.038 | 65.683 | 17.023 | 5.734 | 39.542 | 29.542 | 38.465 | 34.075 | 61.742 | 39.28 | 33.929 | 21.854 | 59.714 | 32.88 | 35.4 | 45.685 | 56.987 | 35.166 | 22.145 | 25.823 | 54.462 | 74.93 | 14.651 | 36.052 | 38.917 | 61.642 | 71.897 | 48.071 | 67.562 | 124.839 | 94.784 | 66.487 | 79.765 | 43.438 | 28.301 | 53.808 | 63.945 | 74.442 | 43.682 | 42.491 | 83.384 | 84.823 | 38.326 | 29.395 | 51.327 | 42.538 | 37.276 | 26.524 | 40.527 | 37.36 | 41.526 | 39.466 | 33.642 | 43.866 | 33.271 | 25.249 | 32.456 | 77.481 | 25.09 | 24.181 | 34.612 | 34.603 | 21.764 | 28.202 | 67.488 | 142.327 | 73.9 | 170.836 | 60.047 | 225.185 | 168.464 | 19.328 |
Short Term Investments
| 102.491 | 0 | 2.033 | 2.025 | 2.016 | 2.008 | 2 | 0 | 0 | 0 | 0 | 70 | 0 | 0 | 0 | 0 | 0 | 27.943 | 20 | 32.862 | 0 | -0.239 | 0.48 | -0.055 | 0 | -2.432 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0.336 | -0.356 | 0 | -0.373 | -1.889 | -1.922 | -1.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0.112 | 0.116 | 0.117 | 0.112 | 0.114 | 0.106 | 0.099 | 0.099 | 0.104 | 0.117 | 0.124 | 0.122 | 0.108 | 0.079 | 0.079 | 0.079 | 0.079 | 0.084 | 0.09 | 0.095 | 0.395 | 0.095 | 0.095 | 0.098 | 0.098 | 0.098 | 4.135 | 4.122 | 4.026 | 3.771 | 3.771 | 28.794 | 27.641 | 33.082 | 3.673 | 36.294 | 5.001 | 113.007 | 0 | 30 | 0 |
Cash and Short Term Investments
| 387.862 | 406.607 | 376.987 | 379.646 | 390.214 | 387.665 | 381.412 | 395.043 | 407.493 | 419.512 | 388.252 | 742.312 | 873.706 | 854.257 | 872.093 | 862.895 | 890.279 | 66.598 | 59.064 | 73.804 | 78.233 | 54.449 | 41.699 | 40.408 | 51.001 | 61.834 | 33.72 | 50.93 | 55.038 | 65.683 | 17.023 | 5.734 | 39.542 | 29.542 | 38.465 | 34.075 | 61.742 | 39.28 | 33.929 | 21.854 | 59.714 | 32.88 | 35.4 | 45.685 | 56.987 | 35.166 | 22.145 | 25.823 | 54.462 | 74.93 | 14.651 | 36.052 | 38.917 | 61.642 | 71.897 | 48.071 | 67.562 | 124.839 | 94.903 | 66.599 | 79.881 | 43.555 | 28.413 | 53.922 | 64.05 | 74.54 | 43.781 | 42.595 | 83.5 | 84.947 | 38.448 | 29.503 | 51.406 | 42.617 | 37.355 | 26.603 | 40.611 | 37.449 | 41.621 | 39.861 | 33.737 | 43.961 | 33.369 | 25.346 | 32.554 | 81.617 | 29.213 | 28.207 | 38.383 | 38.374 | 50.558 | 55.842 | 100.571 | 146 | 110.194 | 175.837 | 173.053 | 225.185 | 198.464 | 19.328 |
Net Receivables
| 55.613 | 47.834 | 90.613 | 1,041.853 | 1,055.78 | 1,082.53 | 96.064 | 784.768 | 783.559 | 817.387 | 600.378 | 626.939 | 104.022 | 119.883 | 92.243 | 117.15 | 134.749 | 99.5 | 33.195 | 35.109 | 32.895 | 57.25 | 61.72 | 58.254 | 76.912 | 77.127 | 85.912 | 82.624 | 72.665 | 86.545 | 75.594 | 76.298 | 51.185 | 71.386 | 52.69 | 70.782 | 70.993 | 65.86 | 119.58 | 138.323 | 26.843 | 25.169 | 186.182 | 47.953 | 146.629 | 173.212 | 48.431 | 48.958 | 178.935 | 37.298 | 0 | 260.897 | 98.393 | 122.928 | 186.418 | 159.251 | 113.677 | 75.72 | 133.189 | 163.845 | 269.216 | 114.564 | 130.721 | 139.847 | 139.26 | 133.916 | 168.91 | 0 | 152.453 | 246.795 | 138.111 | 153.81 | 150.271 | 1.591 | 310.536 | 0 | 0 | 0 | 456.529 | 268.322 | 237.048 | 398.524 | 419.724 | 420.08 | 433.31 | 0 | 0 | 463.87 | 0 | 8.945 | 0 | 0 | 0 | 0 | 322.917 | 35.234 | 4.809 | 3.357 | 226.825 | 9.443 |
Inventory
| 1.227 | 2.658 | 0 | 0.133 | -2.016 | -2.008 | -2 | -6.424 | 6.755 | 0 | 0 | 0 | 0 | -7.548 | 29.087 | 57.651 | 9.996 | 12.853 | 14.841 | 9.762 | 9.423 | 8.91 | 10.61 | 16.585 | 8.923 | 11.886 | 24.333 | 22.381 | 20.707 | 26.446 | 46.505 | 38.486 | 36.54 | 28.104 | 13.238 | 35.321 | 23.556 | 21.567 | 32.478 | 45.162 | 31.985 | 52.17 | 49.321 | 48.983 | 40.817 | 39.209 | 65.57 | 58.587 | 72.833 | 58.021 | 141.293 | 134.006 | 165.205 | 123.267 | 123.309 | 140.601 | 123.871 | 112.066 | 129.444 | 137.442 | 143.339 | 124.92 | 139.53 | 130.771 | 136.344 | 111.259 | 112.49 | 118.578 | 91.227 | 101.796 | 48.129 | 71.099 | 77.124 | 66.661 | 84.75 | 65.169 | 81.48 | 55.081 | 64.464 | 71.937 | 53.008 | 46.648 | 51.842 | 46.976 | 55.279 | 46.058 | 54.793 | 61.959 | 57.341 | 52.372 | 48.413 | 48.849 | 34.208 | 34.282 | 33.523 | 28.885 | 46.343 | 30.807 | 34.512 | 30.936 |
Other Current Assets
| 10.312 | 10.251 | 7.963 | 1,048.938 | 1,067.002 | 1,087.404 | 92.284 | 6.09 | 6.919 | 6.344 | 16.314 | 13.726 | 519.591 | 544.53 | 64.285 | 12.334 | 9.974 | -47.114 | 24.938 | 16.529 | 19.839 | 23.134 | 28.096 | 21.13 | 19.521 | 23.575 | 29.124 | 19.873 | 28.665 | 20.535 | 38.19 | 30.746 | 36.066 | 29.432 | 53.702 | 30.837 | 31.05 | 39.523 | 38.092 | 38.962 | 167.246 | 164.451 | 201.121 | 171.524 | 81.831 | 193.44 | 259.737 | 116.643 | 196.102 | 91.645 | 285.766 | 131.04 | 127.441 | 101.469 | 85.319 | 74.956 | 152.43 | 111.146 | 147.343 | 119.791 | 134.235 | 137.548 | 77.354 | 82.99 | 82.564 | 84.535 | 106.158 | 286.455 | 110.8 | 120.253 | 182.459 | 109.268 | 87.337 | 228.797 | 244.502 | 367.299 | 341.222 | 326.963 | 303.394 | 268.398 | 53.809 | 253.887 | 262.592 | 264.017 | 269.936 | 206.375 | 363.405 | 328.584 | 295.447 | 229.803 | 375.82 | 339.393 | 325.002 | 259.414 | 323.917 | 199.887 | 269.862 | 206.385 | 228.4 | 118.541 |
Total Current Assets
| 455.014 | 467.35 | 475.563 | 1,428.576 | 1,457.216 | 1,474.712 | 569.76 | 1,185.901 | 1,204.725 | 1,243.243 | 1,004.945 | 1,382.977 | 1,497.319 | 1,518.67 | 1,028.621 | 1,101.4 | 1,044.999 | 131.838 | 132.039 | 131.403 | 140.389 | 131.299 | 142.126 | 122.825 | 156.416 | 162.392 | 173.489 | 165.604 | 177.475 | 187.472 | 177.312 | 137.825 | 163.334 | 145.085 | 158.095 | 156.782 | 187.341 | 166.231 | 224.08 | 244.301 | 268.32 | 249.501 | 285.842 | 294.484 | 326.264 | 267.815 | 347.452 | 308.439 | 323.398 | 327.19 | 441.71 | 434.109 | 429.955 | 409.307 | 466.944 | 422.879 | 457.54 | 423.771 | 504.879 | 487.677 | 495.676 | 420.587 | 376.018 | 407.53 | 422.218 | 404.251 | 431.339 | 447.628 | 437.98 | 435.406 | 407.146 | 363.679 | 366.138 | 336.906 | 366.608 | 459.071 | 463.313 | 419.493 | 409.48 | 380.195 | 377.601 | 344.496 | 347.803 | 336.34 | 357.769 | 334.049 | 447.411 | 418.749 | 391.171 | 317.337 | 474.791 | 444.084 | 459.78 | 439.696 | 467.633 | 437.765 | 494.067 | 465.735 | 461.376 | 175.185 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 11.666 | 12.715 | 13.833 | 13.29 | 17.144 | 18.391 | 19.697 | 21.376 | 21.144 | 22.533 | 23.674 | 24.913 | 26.099 | 27.126 | 5.919 | 6.885 | 6.914 | 100.672 | 102.83 | 104.842 | 106.658 | 108.559 | 112.112 | 110.062 | 114.179 | 109.242 | 108.725 | 111.918 | 115.222 | 117.621 | 223.46 | 225.155 | 231.835 | 238.343 | 251.981 | 258.084 | 265.276 | 272.148 | 280.6 | 283.236 | 289.561 | 295.251 | 304.33 | 311.554 | 320.028 | 325.888 | 420.357 | 439.268 | 454.053 | 457.708 | 425.515 | 418.074 | 401.419 | 410.132 | 431.358 | 429.587 | 436.029 | 445.255 | 428.788 | 425.481 | 430.175 | 432.852 | 455.317 | 464.347 | 468.512 | 477.514 | 467.547 | 466.462 | 460.645 | 458.577 | 516.323 | 514.216 | 486.553 | 482.171 | 466.999 | 458.696 | 450.329 | 443.665 | 425.086 | 418.439 | 381.031 | 401.125 | 401.294 | 401.311 | 401.165 | 399.847 | 388.903 | 390.039 | 396.211 | 399.967 | 330.802 | 332.849 | 324.547 | 327.493 | 295.205 | 263.695 | 250.19 | 232.813 | 207.161 | 195.964 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.094 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.904 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 7.813 | 5.304 | 5.304 | 5.304 | 0 | 0 | 0 | 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
| 0.19 | 0.22 | 0.251 | 0.281 | 0.311 | 0.342 | 0.372 | 0.344 | 0.235 | 0.201 | 0.22 | 0.239 | 0.258 | 0.337 | 0.452 | 0.561 | 0.561 | 12.579 | 12.654 | 12.731 | 10.158 | 10.222 | 10.286 | 10.35 | 10.413 | 10.477 | 10.541 | 10.556 | 10.613 | 10.671 | 59.296 | 59.705 | 60.115 | 60.524 | 60.933 | 61.343 | 61.759 | 62.167 | 62.558 | 62.965 | 63.371 | 52.538 | 53.222 | 53.243 | 53.599 | 53.962 | 54.333 | 54.695 | 55.07 | 55.42 | 55.665 | 56.022 | 56.379 | 56.736 | 57.093 | 57.45 | 57.807 | 58.164 | 58.521 | 58.878 | 59.235 | 59.592 | 59.949 | 60.306 | 60.55 | 60.996 | 61.445 | 61.942 | 62.463 | 62.984 | 0.979 | 1.155 | 1.33 | 1.505 | 1.681 | 1.856 | 2.026 | 2.202 | 2.378 | 2.554 | 2.73 | 2.907 | 3.083 | 3.259 | 3.435 | 3.611 | 2.3 | 2.401 | 2.501 | 2.6 | 2.705 | 2.804 | 2.901 | 3 | 3.202 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.19 | 0.22 | 0.251 | 0.281 | 0.311 | 0.342 | 0.372 | 0.344 | 0.235 | 0.201 | 0.22 | 0.239 | 0.258 | 0.337 | 0.452 | 0.561 | 0.561 | 12.579 | 12.654 | 12.731 | 10.158 | 10.222 | 10.286 | 10.35 | 10.413 | 10.477 | 10.541 | 10.556 | 10.613 | 10.671 | 66.391 | 66.8 | 67.209 | 67.618 | 68.028 | 68.437 | 68.854 | 69.261 | 69.652 | 70.059 | 70.466 | 59.633 | 60.317 | 60.338 | 60.694 | 61.057 | 62.145 | 62.507 | 62.882 | 63.233 | 63.478 | 63.834 | 64.192 | 64.548 | 64.906 | 65.262 | 65.62 | 65.976 | 66.334 | 66.69 | 67.048 | 67.405 | 67.854 | 68.119 | 68.362 | 68.808 | 69.258 | 69.754 | 70.275 | 70.797 | 6.284 | 6.459 | 6.634 | 1.505 | 1.681 | 1.856 | 2.026 | 2.202 | 2.378 | 2.554 | 2.73 | 2.907 | 3.083 | 3.259 | 3.435 | 3.611 | 2.3 | 2.401 | 2.501 | 2.6 | 2.705 | 2.804 | 2.901 | 3 | 3.202 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 132.283 | 130.129 | 132.221 | 132.221 | 92.373 | 94.388 | 94.282 | 94.282 | 89.282 | 0 | 0 | 0 | 0 | 0 | 0 | -27.807 | -19.798 | -32.66 | 0 | 0.511 | 0 | 0.536 | 0 | 2.913 | 0 | 0.669 | 0.669 | 0.669 | 0.862 | 0.862 | 0.862 | 0.862 | 1.354 | 1.354 | 1.354 | 1.354 | 1.354 | 8.209 | 8.209 | 8.209 | 7.33 | 7.35 | 0 | 7.368 | 13.148 | 3.6 | 2.979 | 1.908 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.74 | 3.807 | 3.965 | 7.328 | 8.454 | 8.279 | 8.115 | 7.951 | 7.745 | 8.054 | 7.67 | 7.663 | 9.318 | 8.932 | 8.823 | 17.155 | 13.805 | 13.963 | 14.123 | 14.532 | 26.809 | 26.431 | 56.734 | 25.815 | 17.914 | 31.712 | 31.697 | 27.986 | 56.269 | 56.077 | 56.751 | 56.649 | 31.766 | 32.954 | 6.929 | 35.57 | -8.098 | 31.823 | -95.031 | 0 | 0 | 0 |
Tax Assets
| 12.274 | 12.242 | 12.213 | 11.324 | 11.351 | 11.502 | 12.478 | 12.737 | 12.785 | 13.179 | 13.386 | 13.104 | 13.222 | 13.478 | 5.843 | 5.988 | 6 | 2.668 | 1.992 | 1.992 | 2.019 | 2.019 | 1.898 | 1.898 | 1.997 | 1.997 | 0.991 | 1.551 | 0.749 | 0.749 | 3.14 | 3.14 | 3.14 | 3.14 | 1.716 | 1.716 | 1.716 | 1.716 | 1.691 | 1.691 | 1.797 | 1.797 | 1.821 | 1.658 | 1.548 | 1.548 | 3.61 | 3.61 | 3.378 | 3.378 | 1.342 | 1.342 | 1.541 | 1.541 | 1.779 | 1.792 | 1.692 | 1.692 | 29.793 | 29.882 | 27.392 | 27.392 | 28.543 | 30.545 | 29.651 | 29.651 | 26.465 | 26.08 | 25.579 | 25.579 | 32.579 | 33.961 | 31.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.93 | 0 | 5.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.294 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 102.514 | 102.574 | 0.028 | 2.085 | 0.065 | 0.07 | 2.079 | 0.092 | 0.11 | 0.13 | 0.103 | 70.115 | 0.195 | 0.277 | 0.417 | 0.17 | 0.193 | 28.602 | 20.2 | 33.062 | 0.272 | -0.239 | 0.48 | -0.055 | 0.48 | -0.008 | 3.17 | 0.215 | 0.607 | 0.216 | 1.681 | 3.254 | 3.706 | 2.599 | 2.337 | 2.526 | 2.556 | 2.251 | 2.578 | 2.578 | 0 | 7.67 | 12.674 | 7.499 | 7.363 | 7.917 | -0.784 | -1.11 | -0.784 | 0.593 | 2.839 | 2.895 | 3.036 | 3.088 | 5.19 | 5.115 | 5.91 | 6.199 | 4.026 | 4.464 | 5.133 | 5.404 | 8.158 | 8.708 | 9.658 | 10.727 | 12.881 | 14.235 | 15.608 | 16.982 | 9.179 | 9.015 | 5.969 | 5.492 | 7.048 | 7.564 | 4.91 | 5.406 | 3.264 | 3.929 | 3.907 | 4.323 | -0.189 | 5.157 | -0.028 | 10.025 | 8.838 | 9.023 | 9.053 | 9.336 | 34.632 | 33.76 | 39.483 | 10.355 | 4.695 | 9.838 | 113.007 | 17 | 0 | 0 |
Total Non-Current Assets
| 126.644 | 127.751 | 158.607 | 157.11 | 161.092 | 162.525 | 126.999 | 128.937 | 128.557 | 130.325 | 126.665 | 108.371 | 39.774 | 41.219 | 12.632 | 13.603 | 13.667 | 116.713 | 117.878 | 119.968 | 119.108 | 121.072 | 124.776 | 122.789 | 127.07 | 124.621 | 123.427 | 124.908 | 127.86 | 129.925 | 295.534 | 299.211 | 306.752 | 312.563 | 325.416 | 332.117 | 339.755 | 346.73 | 355.876 | 365.773 | 370.033 | 372.56 | 386.472 | 388.399 | 389.634 | 403.778 | 498.477 | 507.876 | 522.509 | 526.82 | 493.174 | 486.145 | 470.187 | 479.309 | 503.233 | 501.756 | 509.251 | 519.122 | 532.68 | 530.326 | 533.714 | 540.381 | 568.326 | 579.998 | 584.298 | 594.651 | 583.897 | 584.586 | 579.777 | 579.597 | 573.682 | 572.583 | 539.656 | 506.323 | 489.533 | 482.079 | 471.388 | 465.806 | 457.537 | 451.353 | 444.403 | 434.169 | 427.032 | 441.438 | 441.869 | 441.469 | 456.31 | 457.54 | 464.516 | 468.552 | 399.906 | 402.367 | 373.86 | 376.418 | 331.297 | 305.356 | 268.166 | 249.813 | 207.161 | 195.964 |
Total Assets
| 581.658 | 595.1 | 634.17 | 1,585.685 | 1,618.308 | 1,637.237 | 696.759 | 1,314.838 | 1,333.282 | 1,373.568 | 1,131.61 | 1,491.348 | 1,537.093 | 1,559.889 | 1,041.253 | 1,115.004 | 1,058.667 | 248.551 | 249.917 | 251.371 | 259.497 | 252.371 | 266.901 | 245.615 | 283.486 | 287.013 | 296.916 | 290.512 | 305.336 | 317.397 | 472.846 | 437.036 | 470.086 | 457.648 | 483.511 | 488.899 | 527.097 | 512.961 | 579.956 | 610.074 | 638.353 | 622.061 | 672.314 | 682.883 | 715.897 | 671.593 | 845.929 | 816.315 | 845.907 | 854.009 | 934.884 | 920.254 | 900.143 | 888.616 | 970.177 | 924.635 | 966.791 | 942.894 | 1,037.56 | 1,018.003 | 1,029.389 | 960.968 | 944.344 | 987.528 | 1,006.517 | 998.902 | 1,015.236 | 1,032.214 | 1,017.757 | 1,015.003 | 980.828 | 936.262 | 905.795 | 843.229 | 856.141 | 941.15 | 934.701 | 885.299 | 867.017 | 831.548 | 822.005 | 778.666 | 774.835 | 777.778 | 799.638 | 775.518 | 903.721 | 876.289 | 855.687 | 785.888 | 874.696 | 846.451 | 833.64 | 816.114 | 798.93 | 743.121 | 762.233 | 715.548 | 668.537 | 371.149 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 41.414 | 35.313 | 34.596 | 38.228 | 40.203 | 38.779 | 39.335 | 39.966 | 44.616 | 58.918 | 53.525 | 54.125 | 63.518 | 68.809 | 95.759 | 125.79 | 119.232 | 66.759 | 24.888 | 27.821 | 29.375 | 30.646 | 28.098 | 27.085 | 32.434 | 31.716 | 31.551 | 30.896 | 32.301 | 33.986 | 35.581 | 36.612 | 31.002 | 31.64 | 36.006 | 31.076 | 34.986 | 34.806 | 37.582 | 43.024 | 35.088 | 33.563 | 44.112 | 47.686 | 78.175 | 56.555 | 95.424 | 88.68 | 95.602 | 81.957 | 106.162 | 102.862 | 84.521 | 90.786 | 101.712 | 128.204 | 170.534 | 122.721 | 107.27 | 99.889 | 67.125 | 71.896 | 55.036 | 68.501 | 58.609 | 45.448 | 56.618 | 72.601 | 58.955 | 76.719 | 94.185 | 97.339 | 82.181 | 78.469 | 96.603 | 89.772 | 92.404 | 71.788 | 32.188 | 35.004 | 45.624 | 39.519 | 30.249 | 36.34 | 46.984 | 33.391 | 33.389 | 37.849 | 39.353 | 36.612 | 39.659 | 39.865 | 32.675 | 25.065 | 17.852 | 14.985 | 2 | 23.896 | 29.194 | 25.785 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 11 | 11 | 20 | 20 | 20 | 20 | 25 | 30 | 40 | 43 | 54 | 58 | 58 | 48 | 68 | 58 | 62.25 | 72.25 | 82.25 | 72.25 | 100.48 | 120 | 150 | 152.25 | 160.8 | 160.8 | 159.3 | 159.3 | 178 | 178 | 177.9 | 222.739 | 202.439 | 205.6 | 160 | 159 | 176.5 | 123 | 103.22 | 278.82 | 251.57 | 407.55 | 399.85 | 248.1 | 209.55 | 234.8 | 256.9 | 243.15 | 292.1 | 318.27 | 339.32 | 354.5 | 327.2 | 303.8 | 309.43 | 292.63 | 294.63 | 289.13 | 266.03 | 297.13 | 262.63 | 258.13 | 262.43 | 266.03 | 259.83 | 270.53 | 287.53 | 287.53 | 314.53 | 287.53 | 281.83 | 243.86 | 282.03 | 273.11 | 263.98 | 249.03 | 259.012 | 234.945 | 202.036 | 186.429 | 84.366 | 60.716 |
Tax Payables
| 9.235 | 8.874 | 8.143 | 7.951 | 7.279 | 4.851 | 11.943 | 10.591 | 7.572 | 13.889 | 7.124 | 8.781 | 6.76 | 13.648 | 6.756 | 15.845 | 1.373 | 4.819 | 6.267 | 5.489 | 3.793 | 1.973 | 4.004 | 1.687 | 7.017 | 7.077 | 4.067 | 7.223 | 4.683 | 7.258 | 2.519 | 3.882 | 2.69 | 2.665 | 3.339 | 2.226 | 7.468 | 7.076 | 6.673 | 5.342 | 5.368 | 3.592 | 2.91 | 3.976 | 2.884 | 3.2 | 2.242 | 2.754 | 3.082 | 2.749 | -30.775 | -28.854 | -28.737 | -13.047 | -11.542 | -13.396 | 3.449 | -2.771 | -0.78 | -7.984 | -6.81 | -2.994 | -2.144 | -3.439 | -3.15 | 1.42 | 0.626 | -1.782 | 3.253 | 8.784 | 8.985 | 4.877 | 6.812 | 5.536 | -2.453 | 3.785 | 7.662 | 6.477 | 5.151 | 1.372 | 9.007 | 7.135 | 4.477 | 3.28 | 0.414 | -0.069 | 3.518 | 3.669 | 2.335 | 1.198 | 6.137 | 4.292 | 1.3 | 4.929 | 5.727 | 0.616 | 2.499 | 4.12 | 4.065 | 5.828 |
Deferred Revenue
| 0 | 0 | 0 | 60.843 | 4.502 | 4.518 | 97.593 | 97.956 | 13.922 | 15.003 | 5.61 | 0 | 0 | 547.563 | 16.169 | 51.672 | 13.711 | 4.819 | 6.267 | 33.965 | 34.256 | 31.165 | 36.046 | 25.375 | 37.803 | 37.191 | 39.573 | 40.795 | 45.803 | 53.908 | 210.106 | 211.144 | 206.371 | 206.09 | 207.189 | 211.96 | 215.914 | 214.297 | 243.751 | 232.497 | 231.093 | 224.015 | 475.315 | 468.43 | 460.382 | 427.937 | 468.982 | 434.042 | 442.24 | 393.822 | 443.384 | 398.667 | 404.264 | 357.322 | 496.855 | 467.177 | 439.963 | 273.177 | 218.034 | 128.663 | 134.479 | 87.628 | 86.125 | 51.983 | 50.586 | 44.801 | 36.131 | 31.714 | 41.337 | 39.474 | 64.835 | 62.425 | 71.45 | 69.773 | 71.935 | 64.04 | 54.122 | 51.478 | 69.527 | 41.984 | 65.015 | 36.5 | 41.319 | 34.455 | 33.236 | 24.831 | 36.818 | 26.54 | 38.41 | 17.821 | 41.278 | 29.852 | 28.234 | 27.741 | 27.528 | 20.344 | 10.71 | 8.466 | 19.226 | 13.407 |
Other Current Liabilities
| 65.463 | 70.051 | 66.484 | 14.327 | 78.908 | 101.578 | 102.434 | 18.889 | 109.721 | 111.351 | 112.592 | 514.406 | 563.242 | 20.649 | 582.202 | 620.12 | 593.462 | 29.048 | 49.01 | 48.971 | 45.616 | 29.192 | 50.827 | 23.688 | 51.335 | 49.177 | 51.373 | 46.077 | 60.022 | 64.506 | 260.18 | 225.223 | 236.69 | 226.726 | 203.85 | 223.441 | 232.424 | 220.891 | 252.603 | 242.83 | 250.381 | 232.571 | 492.006 | 486.537 | 488.924 | 451.096 | 18.051 | 449.91 | 462.12 | 407.255 | 506.441 | 456.589 | 450.936 | 387.158 | 559.413 | 525.562 | 500.085 | 320.919 | 348.78 | 170.73 | 169.225 | 227.112 | 140.866 | 115.669 | 101.278 | 103.43 | 96.1 | 88.236 | 99.128 | 81.103 | 90.164 | 70.001 | 88.522 | 86.062 | 109.723 | 101.344 | 110.525 | 59.097 | 99.372 | 75.161 | 78.845 | 45.436 | 56.873 | 48.072 | 49.082 | 43.145 | 40.84 | 28.621 | 45.807 | 31.743 | 59.639 | 41.013 | 39.183 | 56.891 | 33.773 | 28.983 | 59.062 | 9.893 | 15.404 | 10.021 |
Total Current Liabilities
| 116.112 | 114.237 | 109.222 | 121.349 | 130.893 | 149.725 | 166.408 | 167.402 | 175.832 | 199.161 | 178.85 | 577.312 | 633.52 | 650.669 | 684.716 | 761.755 | 727.778 | 110.627 | 91.165 | 93.282 | 98.783 | 91.314 | 102.929 | 84.209 | 115.786 | 117.97 | 126.991 | 127.197 | 151.006 | 163.75 | 356.28 | 313.716 | 338.382 | 319.031 | 333.029 | 328.993 | 357.129 | 335.023 | 397.338 | 411.197 | 440.838 | 421.975 | 699.829 | 699 | 729.284 | 670.151 | 762.698 | 719.343 | 738.705 | 714.7 | 784.267 | 736.198 | 666.72 | 623.897 | 826.084 | 763.371 | 777.288 | 719.689 | 706.84 | 670.185 | 629.39 | 544.114 | 403.307 | 415.531 | 413.637 | 393.448 | 445.443 | 477.325 | 500.657 | 521.106 | 520.534 | 476.017 | 486.945 | 461.057 | 498.503 | 484.031 | 476.621 | 434.492 | 399.341 | 369.666 | 395.906 | 358.12 | 351.429 | 358.222 | 384.01 | 363.997 | 392.277 | 357.669 | 369.325 | 308.403 | 387.466 | 358.28 | 337.137 | 335.915 | 316.364 | 279.529 | 265.596 | 224.338 | 133.029 | 102.35 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.693 | 6.605 | 6.648 | 8.481 | 12.199 | 13.959 | 13.641 | 15.454 | 16.606 | 17.993 | 17.566 | 19.796 | 22.117 | 21.706 | 3.473 | 4.748 | 5.482 | 0 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 3.33 | 0 | 0 | 3.33 | 0 | 0 | 0 | 3.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.039 | 1.053 | 1.061 | 0 | 0 | 0 | 15 | 15 | 133.5 | 133.5 | 133.5 | 133.5 | 101 | 91 | 63 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 1.052 | 0 | 33.83 | 33.83 | 30.5 | 30.5 | 31.1 | 31.1 | 31.1 | 31.1 | 30 | 37 | 13 | 6 | 8.8 | 10.8 | 25.8 | 10.8 | 16.8 | 13 | 47 | 47 | 82.425 | 80.155 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 29.9 | 29.971 | 29.971 | 30.042 | 30.042 | 30.113 | 30.113 | 30.184 | 30.184 | 30.255 | 30.255 | 27.546 | 29.368 | 30.299 | 30.299 | 30.299 | 30.299 | 30.811 | 30.811 | 30.811 | 30.811 | 26.734 | 26.734 | 26.734 | 26.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -89.08 | -79.08 | -51.259 | -18.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -31.159 | -32.355 | -28.297 | -30.5 | -28.288 | -28.453 | -30.835 | -31.1 | -29.786 | -36.49 | -12.249 | -6 | -8.109 | -10.149 | -25.156 | -10.8 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.33 | 0 | -3.33 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.014 | 0.014 | 0.014 | 0.014 | 0.113 | 0.113 | 0.113 | 0.113 | 0.212 | 0.212 | 0.212 | 0.212 | 0.311 | 0.311 | 0.311 | 0.311 | 0.41 | 0.41 | 0.41 | 0.41 | 0.509 | 0.509 | 0.509 | 0.509 | 0.608 | 0.608 | 0.608 | 0.608 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 17.068 | 17.068 | 9.521 | 9.521 | 9.521 | 9.521 | 12.431 | 12.431 | 9.521 | 9.521 | 9.521 | 9.521 | 9.521 | 9.521 | 9.521 | 9.521 | 9.521 | -17.759 | 0 | 0 | 0 | 0 | 0.92 | 0.92 | 0.92 | 0.92 | 0.92 | 4.25 | 4.25 | 1.254 | 4.584 | 4.584 | 4.584 | 1.254 | 4.584 | 4.584 | 5.184 | 5.184 | 5.504 | 13.368 | 13.368 | 40.421 | 40.528 | 40.635 | 42.85 | 42.85 | 30.921 | 30.921 | 30.921 | 30.921 | 31.349 | 31.349 | 31.349 | 31.349 | 7.723 | 7.723 | 7.723 | 26.328 | 27.223 | 27.223 | 26.223 | 26.223 | 3.33 | 3.33 | 3.33 | 3.33 | 11.92 | 11.92 | 11.741 | 11.22 | 11.329 | 10.508 | 10.487 | 10.316 | 10.291 | 10.27 | 10.27 | 10.12 | 2.671 | 1.475 | 2.203 | 0 | 2.812 | 2.647 | 0.265 | 0 | 0.214 | 0.51 | 0.751 | 0 | 0.691 | 0.651 | 0.644 | 0 | 1.849 | 0.707 | 0.737 | 0 | 0.171 | 0 |
Total Non-Current Liabilities
| 21.761 | 23.674 | 16.17 | 18.002 | 21.721 | 23.481 | 26.073 | 27.885 | 26.127 | 27.515 | 27.087 | 29.317 | 31.639 | 31.227 | 12.995 | 14.27 | 15.004 | 38.243 | 33.301 | 33.301 | 33.372 | 33.372 | 34.363 | 34.363 | 34.434 | 34.434 | 34.505 | 34.505 | 31.796 | 33.951 | 34.883 | 34.883 | 34.883 | 34.883 | 35.394 | 35.394 | 35.994 | 35.994 | 32.237 | 40.101 | 40.101 | 40.421 | 40.528 | 40.635 | 42.85 | 42.85 | 30.921 | 30.921 | 30.921 | 30.921 | 31.349 | 31.349 | 31.349 | 31.349 | 8.762 | 8.776 | 8.784 | 26.328 | 27.223 | 27.223 | 41.223 | 41.223 | 136.83 | 136.83 | 136.83 | 136.83 | 112.934 | 102.934 | 74.755 | 41.234 | 11.442 | 10.621 | 10.6 | 10.429 | 10.503 | 10.482 | 11.534 | 10.332 | 36.813 | 35.616 | 33.015 | 30.811 | 34.322 | 34.157 | 31.776 | 31.51 | 30.723 | 38.019 | 14.261 | 6.509 | 10.099 | 12.06 | 27.053 | 11.408 | 18.649 | 13 | 47.737 | 47.297 | 82.596 | 80.155 |
Total Liabilities
| 137.873 | 137.911 | 125.392 | 139.351 | 152.613 | 173.206 | 192.481 | 195.288 | 201.959 | 226.675 | 205.937 | 606.63 | 665.158 | 681.896 | 697.711 | 776.024 | 742.782 | 148.87 | 124.466 | 126.583 | 132.155 | 124.686 | 137.292 | 118.572 | 150.22 | 152.404 | 161.496 | 161.701 | 182.803 | 197.702 | 391.163 | 348.599 | 373.265 | 353.913 | 368.423 | 364.387 | 393.123 | 371.017 | 429.576 | 451.298 | 480.939 | 462.396 | 740.357 | 739.635 | 772.134 | 713.001 | 793.619 | 750.264 | 769.626 | 745.621 | 815.616 | 767.547 | 698.069 | 655.247 | 834.846 | 772.147 | 786.072 | 746.017 | 734.063 | 697.408 | 670.612 | 585.336 | 540.137 | 552.361 | 550.467 | 530.278 | 558.378 | 580.26 | 575.412 | 562.34 | 531.976 | 486.638 | 497.546 | 471.486 | 509.006 | 494.514 | 488.156 | 444.824 | 436.153 | 405.282 | 428.921 | 388.931 | 385.751 | 392.379 | 415.786 | 395.508 | 423 | 395.688 | 383.586 | 314.913 | 397.565 | 370.339 | 364.19 | 347.323 | 335.013 | 292.529 | 313.334 | 271.635 | 215.626 | 182.505 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 349.563 | 0 | 0 | 0 | 136.32 | 0 | 136.32 | 0 | 624.576 | 624.298 | 632.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.857 | 0 | 0 | 28.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 419.272 | 419.272 | 423.25 | 602.616 | 606.674 | 606.674 | 611.365 | 729.798 | 729.798 | 732.733 | 823.267 | 823.267 | 823.267 | 823.267 | 823.267 | 823.267 | 823.267 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 241.32 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 288 | 180 | 180 | 180 | 180 | 120 |
Retained Earnings
| 251.265 | 265.247 | 274.475 | 281.123 | 279.422 | 277.758 | 242.476 | 243.083 | 254.856 | 255.193 | 238.725 | 197.771 | 184.988 | 191.045 | 144.851 | 140.011 | 125.02 | -582.184 | -558.208 | -555.912 | -555.834 | -554.387 | -552.419 | -553.783 | -551.537 | -548.725 | -548.566 | -553.025 | -556.373 | -556.739 | -603.229 | -597.037 | -589.617 | -582.87 | -569.519 | -561.497 | -552.753 | -545.779 | -535.813 | -526.959 | -526.285 | -521.182 | -589.082 | -577.519 | -568.822 | -556.171 | -416.597 | -402.415 | -388.955 | -361.532 | -318.073 | -287.298 | -247.355 | -216.848 | -318.621 | -301.522 | -253.823 | -231.318 | -150.213 | -132.92 | -102.926 | -90.775 | -56.096 | -35.977 | -19.153 | -6.703 | -12.175 | -14.396 | -23.473 | -15.681 | -17.418 | -14.331 | -18.991 | -50.732 | -57.91 | -59.674 | -62.535 | -65.633 | -68.18 | -70.193 | -73.074 | -74.729 | -72.814 | -75.877 | -77.518 | -81.362 | 24.934 | 24.761 | 15.883 | 14.775 | 22.751 | 21.995 | 15.699 | 14.756 | 15.948 | 28.657 | 30.101 | 25.114 | 33.8 | 26.362 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 144.293 | 579.599 | 144.293 | -349.563 | 129.126 | 146.67 | 141.424 | -136.32 | 137.537 | -136.32 | 137.537 | -624.576 | -624.298 | -632.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.151 | 11.682 | -135.857 | 11.242 | 0 | -28.815 | 9.371 | 8.993 | 8.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -226.753 | -227.33 | -188.947 | 418.302 | 0 | 435.305 | -699.126 | 146.67 | 0 | 17.544 | -272.64 | -273.856 | -272.64 | -273.856 | -1,249.152 | -1,248.597 | -1,264.804 | -710.082 | 0 | 323.384 | 0 | 323.384 | 368.998 | 323.384 | 368.85 | 323.384 | 368.435 | 323.384 | 368.041 | 323.384 | 367.695 | 323.384 | 366.965 | 323.384 | 364.773 | 364.151 | 363.411 | 363.004 | 363.135 | 362.702 | 335.967 | 360.782 | 578.108 | 200.342 | 199.097 | 469.412 | 146.462 | 146.085 | 145.498 | 145.047 | 354.674 | 113.354 | 113.354 | 113.354 | 113.274 | 113.274 | 113.348 | 113.348 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 116.68 | 143.134 | 104.469 | 159.421 | 159.421 | 159.421 | 157.797 | 157.797 | 157.797 | 157.797 | 157.011 | 157.011 | 157.011 | 157.011 | 156.466 | 156.466 | 157.007 | 157.007 | 155.781 | 155.781 | 155.781 | 156.154 | 151.935 | 249.002 | 238.799 | 238.799 | 239.111 | 51.191 |
Total Shareholders Equity
| 443.785 | 457.189 | 508.778 | 1,446.334 | 1,465.694 | 1,464.031 | 504.278 | 1,119.551 | 1,131.323 | 1,146.893 | 925.672 | 884.718 | 871.935 | 877.993 | 343.542 | 338.979 | 315.885 | 26.582 | 51.193 | 53.696 | 53.759 | 55.2 | 57.899 | 56.524 | 58.633 | 61.209 | 61.189 | 56.534 | 52.988 | 52.438 | 5.787 | 11.715 | 18.668 | 24.995 | 36.574 | 43.974 | 51.978 | 58.545 | 68.642 | 77.063 | 77.287 | 80.92 | -146.831 | -135.857 | -128.406 | -115.574 | -28.815 | -15.01 | -2.137 | 24.835 | 36.601 | 67.376 | 107.319 | 137.826 | 35.973 | 53.072 | 100.845 | 123.35 | 207.787 | 225.081 | 255.074 | 267.225 | 301.905 | 322.023 | 338.847 | 351.297 | 345.825 | 343.605 | 334.527 | 342.319 | 340.582 | 343.669 | 339.009 | 307.268 | 287.879 | 387.747 | 384.887 | 381.788 | 377.618 | 375.605 | 372.723 | 371.069 | 372.197 | 369.134 | 367.493 | 363.649 | 469.4 | 469.227 | 460.89 | 459.782 | 466.532 | 465.776 | 459.48 | 458.848 | 455.883 | 450.592 | 448.9 | 443.913 | 452.911 | 188.644 |
Total Equity
| 443.785 | 457.189 | 508.778 | 1,446.334 | 1,465.694 | 1,464.031 | 504.278 | 1,119.551 | 1,131.323 | 1,146.893 | 925.672 | 884.718 | 871.935 | 877.993 | 343.542 | 338.979 | 315.885 | 99.681 | 125.451 | 124.788 | 127.342 | 127.685 | 129.609 | 127.043 | 133.266 | 134.609 | 135.42 | 128.811 | 122.533 | 119.696 | 81.683 | 88.436 | 96.821 | 103.735 | 115.088 | 124.512 | 133.973 | 141.944 | 150.38 | 158.776 | 157.414 | 159.665 | -68.042 | -56.752 | -56.236 | -41.408 | 52.31 | 66.051 | 76.281 | 108.389 | 119.267 | 152.707 | 202.074 | 233.369 | 135.331 | 152.488 | 180.719 | 196.877 | 303.497 | 320.595 | 358.777 | 375.632 | 404.207 | 435.167 | 456.05 | 468.624 | 456.858 | 451.954 | 442.345 | 452.663 | 448.852 | 449.624 | 408.249 | 371.743 | 347.134 | 446.637 | 446.546 | 440.475 | 430.863 | 426.265 | 393.084 | 389.735 | 389.083 | 385.399 | 383.852 | 380.01 | 480.721 | 480.602 | 472.101 | 470.976 | 477.131 | 476.112 | 469.45 | 468.79 | 463.918 | 450.592 | 448.9 | 443.913 | 452.911 | 188.644 |
Total Liabilities & Shareholders Equity
| 581.658 | 595.1 | 634.17 | 1,585.685 | 1,618.308 | 1,637.237 | 696.759 | 1,314.838 | 1,333.282 | 1,373.568 | 1,131.61 | 1,491.348 | 1,537.093 | 1,559.889 | 1,041.253 | 1,115.004 | 1,058.667 | 248.551 | 249.917 | 251.371 | 259.497 | 252.371 | 266.901 | 245.615 | 283.486 | 287.013 | 296.916 | 290.512 | 305.336 | 317.397 | 472.846 | 437.036 | 470.086 | 457.648 | 483.511 | 488.899 | 527.097 | 512.961 | 579.956 | 610.074 | 638.353 | 622.061 | 672.314 | 682.883 | 715.897 | 671.593 | 845.929 | 816.315 | 845.907 | 854.009 | 934.884 | 920.254 | 900.143 | 888.616 | 970.177 | 924.635 | 966.791 | 942.894 | 1,037.56 | 1,018.003 | 1,029.389 | 960.968 | 944.344 | 987.528 | 1,006.517 | 998.902 | 1,015.236 | 1,032.214 | 1,017.757 | 1,015.003 | 980.828 | 936.262 | 905.795 | 843.229 | 856.141 | 941.15 | 934.701 | 885.299 | 867.017 | 831.548 | 822.005 | 778.666 | 774.835 | 777.778 | 799.638 | 775.518 | 903.721 | 876.289 | 855.687 | 785.888 | 874.696 | 846.451 | 833.64 | 816.114 | 798.93 | 743.121 | 762.233 | 715.548 | 668.537 | 371.149 |