
Cangzhou Dahua Co., Ltd.
SSE:600230.SS
10.22 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 315.565 | 427.833 | 283.715 | 402.027 | 240.609 | 177.646 | 490.068 | 560.831 | 361.014 | 419.552 | 632.354 | 453.935 | 370.558 | 426.51 | 529.121 | 882.009 | 1,052.704 | 1,090.485 | 962.662 | 740.256 | 957.71 | 1,305.173 | 1,347.394 | 1,098.241 | 1,868.153 | 1,776.667 | 1,337.361 | 938.144 | 639.842 | 725.37 | 587.494 | 274.573 | 156.227 | 114.081 | 144.098 | 190.701 | 161.352 | 240.107 | 217.071 | 362.274 | 691.641 | 658.609 | 786.105 | 848.161 | 474.086 | 616.009 | 723.809 | 608.619 | 639.076 | 697.015 | 795.467 | 738.575 | 804.99 | 563.448 | 699.151 | 744.197 | 784.013 | 920.107 | 1,163.042 | 1,118.73 | 1,049.931 | 794.905 | 887.217 | 786.554 | 803.677 | 459.086 | 299.522 | 488.175 | 242.824 | 259.226 | 295.208 | 305.082 | 501.326 | 216.988 | 200.193 | 322.851 | 109.577 | 95.706 | 138.86 | 86.013 | 127.802 | 241.029 | 118.737 | 168.121 | 111.331 | 111.686 | 156.154 | 221.544 | 164.954 | 160.521 | 203.759 | 192.465 | 173.941 | 84.959 | 122.964 | 67.326 | 324.875 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 130.35 | 260.224 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.132 | -29.026 | -29.702 | -30.087 | -30.655 | -31.211 | -9.916 | -10.621 | -11.326 | -7.412 | 0 | 0 | -3.674 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.2 | 19.2 | 21.186 | 21.359 | 21.359 | 21.359 | 24 | 24 | 24 | 24 | 27 | 27 | 27 | 27 | 28.5 | 28.5 | 28.5 | 28.5 | 57.5 | 90 | 0 |
Cash and Short Term Investments
| 315.565 | 427.833 | 283.715 | 402.027 | 240.609 | 177.646 | 490.068 | 560.831 | 361.014 | 419.552 | 632.354 | 453.935 | 370.558 | 426.51 | 529.121 | 882.009 | 1,052.704 | 1,090.485 | 1,093.011 | 1,000.48 | 957.71 | 1,305.173 | 1,347.394 | 1,098.241 | 1,868.153 | 1,776.667 | 1,337.361 | 938.144 | 639.842 | 725.37 | 587.494 | 274.573 | 156.227 | 114.081 | 144.098 | 190.701 | 161.352 | 240.107 | 217.071 | 362.274 | 691.641 | 658.609 | 786.105 | 848.161 | 474.086 | 616.009 | 723.809 | 608.619 | 639.076 | 697.015 | 795.467 | 738.575 | 804.99 | 563.448 | 699.151 | 744.197 | 784.013 | 920.107 | 1,163.042 | 1,118.73 | 1,049.931 | 794.905 | 887.217 | 786.554 | 803.677 | 459.086 | 299.522 | 488.175 | 242.824 | 259.226 | 295.208 | 305.082 | 501.326 | 216.988 | 200.193 | 322.851 | 128.777 | 114.906 | 160.046 | 107.372 | 149.161 | 262.388 | 142.737 | 192.121 | 135.331 | 135.686 | 183.154 | 248.544 | 191.954 | 187.521 | 232.259 | 220.965 | 202.441 | 113.459 | 180.464 | 157.326 | 324.875 |
Net Receivables
| 308.661 | 298.015 | 245.903 | 334.43 | 631.271 | 443.67 | 444.513 | 355.318 | 526.578 | 524.807 | 462.819 | 414.42 | 439.861 | 451.698 | 368.233 | 403.611 | 347.143 | 337.714 | 375.314 | 328.513 | 359.509 | 415.125 | 9.653 | 464.484 | 18.302 | 369.25 | 782.504 | 931.801 | 997.84 | 935.552 | 918.909 | 977.069 | 770.95 | 511.249 | 147.13 | 111.988 | 204.524 | 105.82 | 66.23 | 19.162 | 50.275 | 109.529 | 201.491 | 238.776 | 268.844 | 122.475 | 179.11 | 234.378 | 265.922 | 308.211 | 338.283 | 433.346 | 440.963 | 171.177 | 322.323 | 157.238 | 75.959 | 147.656 | 237.075 | 39.766 | 22.226 | 16.597 | 0 | 20.886 | 0 | 8.078 | 0 | 23.09 | 47.46 | 67.58 | 0 | 93.438 | 135.14 | 0 | 0 | 140.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.546 | 0 | 0 | 0 | 0 | 25.632 | 0 | 0 | 0 | 0 | 10.165 | 74.393 | 1.146 | 3.816 |
Inventory
| 416.982 | 285.425 | 381.251 | 380.553 | 421.532 | 360 | 433.137 | 463.74 | 543.965 | 406.512 | 344.948 | 473.791 | 590.971 | 307.98 | 190.152 | 183.165 | 205.987 | 183.341 | 163.339 | 198.636 | 382.51 | 134.811 | 213.651 | 179.883 | 114.885 | 86.158 | 174.202 | 141.651 | 230.389 | 135.984 | 231.495 | 216.845 | 229.882 | 208.94 | 248.337 | 327.589 | 308.336 | 346.579 | 361.819 | 419.087 | 322.581 | 339.306 | 384.129 | 319.228 | 330.163 | 345.965 | 392.242 | 357.016 | 412.764 | 337.381 | 338.972 | 426.386 | 312.43 | 305.478 | 321.307 | 420.33 | 331.497 | 325.652 | 279.408 | 322.006 | 298.41 | 255.242 | 236.954 | 180.464 | 176.991 | 180.533 | 201.798 | 204.684 | 189.292 | 185.472 | 177.696 | 214.828 | 195.673 | 179.634 | 182.707 | 173.681 | 205.931 | 180.485 | 160.247 | 169.777 | 193.323 | 184.94 | 171.486 | 188.983 | 226.694 | 215.827 | 179.156 | 174.591 | 145.099 | 93.252 | 107.919 | 111.531 | 105.333 | 110.297 | 116.153 | 133.519 | 111.672 |
Other Current Assets
| 89.332 | 41.257 | 73.371 | 39.147 | 20.159 | 215.99 | 260.253 | 226.666 | 272.305 | 216.906 | 246.595 | 284.499 | 361.38 | 252.767 | 300.198 | 238.408 | 280.846 | 388.441 | 169.185 | 0 | 146.063 | 93.733 | 622.757 | 74.317 | 428.222 | 233.084 | 122.915 | 75.589 | 94.813 | 66.233 | 84.842 | 58.638 | 111.682 | 93.211 | 88.748 | 64.868 | 95.848 | 79.665 | 76.973 | 62.785 | 131.554 | 60.109 | 82.706 | 71.123 | 54.175 | 64.359 | 55.126 | 110.582 | 130.603 | 110.78 | 99.441 | 63.712 | 448.424 | 55.437 | 331.53 | 50.185 | 135.768 | 56.826 | 57.928 | 34.452 | 49.415 | 26.019 | 192.007 | 44.587 | 60.311 | 40.122 | 223.129 | 202.742 | 124.999 | 97.129 | 163.05 | 74.183 | 137.909 | 73.043 | 120.577 | 106.407 | 95.997 | 52.85 | 75.801 | 66.753 | 124.863 | 77.511 | 178.654 | 90.97 | 168.476 | 135.12 | 146.528 | 109.178 | 208.782 | 86.374 | 80.872 | 77.558 | 104.726 | 124.969 | 63.595 | 64.721 | 33.075 |
Total Current Assets
| 1,130.539 | 1,052.53 | 984.24 | 1,156.157 | 1,313.571 | 1,197.306 | 1,627.971 | 1,606.555 | 1,703.861 | 1,567.777 | 1,686.717 | 1,626.645 | 1,762.769 | 1,501.795 | 1,387.704 | 1,753.257 | 1,886.681 | 1,999.981 | 1,800.849 | 1,709.57 | 1,845.791 | 1,948.843 | 2,193.455 | 1,816.924 | 2,429.561 | 2,446.864 | 2,416.982 | 2,088.479 | 1,962.885 | 1,863.138 | 1,822.741 | 1,552.025 | 1,268.741 | 937.237 | 628.312 | 695.147 | 770.06 | 787.81 | 722.092 | 875.078 | 1,196.051 | 1,183.053 | 1,454.431 | 1,477.288 | 1,127.268 | 1,148.808 | 1,350.287 | 1,266.148 | 1,403.749 | 1,407.234 | 1,572.163 | 1,601.699 | 1,565.844 | 1,095.54 | 1,351.988 | 1,371.951 | 1,327.237 | 1,450.241 | 1,737.453 | 1,514.953 | 1,419.982 | 1,092.763 | 1,316.178 | 1,032.493 | 1,040.979 | 687.818 | 724.448 | 918.691 | 604.575 | 609.408 | 635.954 | 687.531 | 834.907 | 469.665 | 503.477 | 602.939 | 430.706 | 348.24 | 396.094 | 343.903 | 467.347 | 524.839 | 492.878 | 472.074 | 530.501 | 486.633 | 508.838 | 532.313 | 571.468 | 367.147 | 421.05 | 410.055 | 412.499 | 358.889 | 360.212 | 356.712 | 473.438 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 4,457.663 | 4,559.967 | 4,591.65 | 4,679.094 | 4,728.973 | 4,845.281 | 4,879.385 | 4,972.03 | 5,055.116 | 5,140.562 | 5,413.224 | 5,338.795 | 5,343.002 | 5,206.073 | 5,001.76 | 4,849.525 | 4,587.575 | 4,171.214 | 3,908.664 | 2,973.888 | 2,403.427 | 2,273.555 | 2,302.085 | 2,348.79 | 1,951.839 | 2,000.098 | 2,138.097 | 2,188.445 | 2,238.769 | 2,294.744 | 2,288.731 | 2,344.318 | 2,408.475 | 2,468.19 | 2,627.286 | 2,690.333 | 2,754.316 | 2,818.088 | 2,920.555 | 3,014.734 | 3,053.106 | 3,113.43 | 3,110.078 | 3,179.72 | 3,150.546 | 3,165.241 | 3,075.66 | 3,020.552 | 2,968.557 | 3,005.204 | 3,032.329 | 3,051.556 | 2,977.053 | 3,022.79 | 2,918.057 | 2,786.356 | 2,590.276 | 2,510.132 | 2,450.988 | 2,324.877 | 2,321.809 | 2,353.166 | 2,295.399 | 2,331.176 | 2,283.716 | 2,248.263 | 2,143.244 | 1,890.891 | 1,809.385 | 1,749.208 | 1,701.719 | 1,617.838 | 1,548.879 | 1,532.498 | 1,459.665 | 1,446.049 | 1,442.299 | 1,308.081 | 1,280.46 | 1,266.923 | 1,203.469 | 1,214.441 | 1,211.946 | 1,216.865 | 1,218.12 | 1,218.652 | 1,210.663 | 1,202.467 | 1,215.436 | 292.355 | 281.579 | 266.566 | 267.884 | 270.566 | 241.7 | 269.315 | 281.977 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 320.017 | 327.677 | 334.215 | 341.834 | 349.334 | 356.972 | 358.698 | 366.182 | 373.493 | 314.686 | 320.501 | 303.279 | 308.739 | 314.324 | 174.168 | 167.554 | 169.169 | 132.763 | 204.393 | 206.345 | 208.254 | 210.208 | 212.174 | 214.034 | 162.516 | 165.06 | 167.013 | 169.531 | 170.393 | 172.831 | 174.401 | 176.633 | 178.952 | 181.337 | 183.061 | 185.414 | 187.766 | 190.119 | 192.471 | 194.781 | 197.089 | 199.441 | 201.809 | 204.161 | 206.487 | 207.533 | 121.301 | 122.995 | 124.694 | 126.393 | 129.59 | 131.33 | 132.966 | 132.837 | 125.917 | 125.594 | 127.108 | 128.631 | 110.562 | 112.667 | 113.317 | 114.761 | 112.74 | 82.856 | 84.309 | 85.856 | 87.349 | 29.856 | 31.101 | 32.347 | 33.029 | 34.177 | 35.186 | 19.285 | 19.805 | 20.925 | 22.046 | 23.028 | 27.679 | 25.165 | 26.162 | 27.297 | 28.403 | 29.138 | 30.421 | 31.711 | 39.656 | 40.937 | 42.222 | 0 | 0 | 0 | 0 | 0 | 0 | 6.498 | 6.962 |
Goodwill and Intangible Assets
| 320.017 | 327.677 | 334.215 | 341.834 | 349.334 | 356.972 | 358.698 | 366.182 | 373.493 | 314.686 | 320.501 | 303.279 | 308.739 | 314.324 | 174.168 | 167.554 | 169.169 | 132.763 | 204.393 | 206.345 | 208.254 | 210.208 | 212.174 | 214.034 | 162.516 | 165.06 | 167.013 | 169.531 | 170.393 | 172.831 | 174.401 | 176.633 | 178.952 | 181.337 | 183.061 | 185.414 | 187.766 | 190.119 | 192.471 | 194.781 | 197.089 | 199.441 | 201.809 | 204.161 | 206.487 | 207.533 | 121.301 | 122.995 | 124.694 | 126.393 | 129.59 | 131.33 | 132.966 | 132.837 | 125.917 | 125.594 | 127.108 | 128.631 | 110.562 | 112.667 | 113.317 | 114.761 | 112.74 | 82.856 | 84.309 | 85.856 | 87.349 | 29.856 | 31.101 | 32.347 | 33.029 | 34.177 | 35.186 | 19.285 | 19.805 | 20.925 | 22.046 | 23.028 | 27.679 | 25.165 | 26.162 | 27.297 | 28.403 | 29.138 | 30.421 | 31.711 | 39.656 | 40.937 | 42.222 | 0 | 0 | 0 | 0 | 0 | 0 | 6.498 | 6.962 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -44.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.843 | 2.092 | 2.047 | 2.047 | 22 | 22 | 22 | 22 | 23.058 | 23.083 | 23.107 | 26.586 | 31.48 | 32.156 | 32.541 | 33.35 | 33.909 | 12.614 | 13.318 | 14.524 | 10.17 | 7.975 | 6.37 | 6.932 | 4.108 | 4.426 | 4.744 | 5.115 | 5.422 | 5.061 | 5.131 | 4.642 | 3.676 | 4.047 | 4.374 | 4.797 | 2.905 | 3.138 | 3.371 | 3.604 | 0 | 0 | 0.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.279 | 167.717 | 172.53 | 178.717 | 187.115 | 166.915 | 137.071 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 44.946 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.843 | 18.843 | 13.268 | 13.268 | 18.523 | 18.523 | 18.523 | 18.523 | 16.698 | 16.698 | 16.698 | 16.698 | 7.777 | 7.777 | 7.777 | 7.777 | 7.764 | 7.764 | 8.252 | 8.252 | 7.308 | 6.762 | 6.723 | 6.723 | 6.555 | 6.555 | 6.654 | 6.654 | 14.878 | 14.878 | 15.163 | 15.163 | 16.895 | 16.895 | 15.481 | 15.481 | 16.311 | 16.311 | 16.923 | 16.923 | 10.33 | 10.33 | 11.252 | 11.252 | 10.921 | 10.921 | 11.048 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 48.329 | 30.15 | 27.002 | 28.04 | 14.007 | 12.146 | 12.583 | 13.02 | 17.351 | 24.731 | 103.904 | 65.545 | 59.262 | 130.388 | 222.989 | 117.217 | 76.384 | 68.705 | 112.423 | 624.711 | 677.673 | 519.217 | 1.72 | 1.72 | 2.005 | 2.005 | 18.843 | -2.092 | -2.047 | -2.047 | 105.439 | 110.029 | 114.62 | 119.21 | 123.801 | 128.392 | 132.221 | 137.138 | 142.055 | 146.754 | 155.67 | 164.73 | 160.526 | 54.109 | 55.925 | 57.74 | 59.556 | 61.371 | 63.186 | 65.002 | 100.841 | 103.556 | 106.272 | -0.053 | -0.043 | -0.053 | -0.053 | -0.255 | -0.259 | -0.261 | -0.2 | -0.2 | -1.222 | -1.222 | -1.222 | -1.222 | 0.335 | 0.471 | 0.002 | 0.824 | 1.001 | 1.177 | 1.354 | 1.531 | 1.707 | 1.884 | 2.061 | 2.238 | 2.488 | 2.886 | 1.995 | 2.553 | 2.898 | 3.243 | 3.589 | 3.934 | 4.843 | 5.848 | 6.897 | 32.301 | 31.428 | 31.552 | 31.676 | 31.799 | 57.5 | 90 | 100.092 |
Total Non-Current Assets
| 4,826.009 | 4,917.793 | 4,952.867 | 5,048.969 | 5,092.314 | 5,214.399 | 5,250.667 | 5,351.232 | 5,445.96 | 5,479.979 | 5,837.629 | 5,707.62 | 5,711.003 | 5,650.786 | 5,398.918 | 5,134.296 | 4,833.128 | 4,372.682 | 4,225.48 | 3,804.945 | 3,289.354 | 3,002.98 | 2,515.979 | 2,564.543 | 2,116.361 | 2,167.163 | 2,323.952 | 2,376.819 | 2,422.431 | 2,480.843 | 2,609.094 | 2,671.504 | 2,742.57 | 2,809.26 | 2,973.904 | 3,043.919 | 3,114.108 | 3,188.628 | 3,294.338 | 3,396.202 | 3,446.182 | 3,518.729 | 3,514.085 | 3,458.369 | 3,434.529 | 3,453.291 | 3,273.994 | 3,219.655 | 3,169.529 | 3,210.253 | 3,273.423 | 3,297.423 | 3,227.688 | 3,167.342 | 3,064.232 | 2,931.837 | 2,737.624 | 2,658.314 | 2,581.862 | 2,458.225 | 2,454.781 | 2,488.004 | 2,426.133 | 2,432.258 | 2,387.097 | 2,353.425 | 2,241.259 | 1,931.548 | 1,852.385 | 1,793.632 | 1,746.67 | 1,664.113 | 1,596.468 | 1,553.314 | 1,481.177 | 1,468.859 | 1,466.406 | 1,333.346 | 1,310.627 | 1,294.974 | 1,231.626 | 1,244.291 | 1,243.247 | 1,249.247 | 1,252.129 | 1,254.297 | 1,255.162 | 1,249.252 | 1,264.555 | 482.935 | 480.724 | 470.648 | 478.276 | 489.48 | 466.115 | 502.884 | 389.031 |
Total Assets
| 5,956.548 | 5,970.324 | 5,937.107 | 6,205.126 | 6,405.885 | 6,411.705 | 6,878.638 | 6,957.787 | 7,149.822 | 7,047.756 | 7,524.346 | 7,334.264 | 7,473.772 | 7,152.581 | 6,786.622 | 6,887.553 | 6,719.809 | 6,372.663 | 6,026.33 | 5,514.516 | 5,135.146 | 4,951.823 | 4,709.434 | 4,381.468 | 4,545.922 | 4,614.027 | 4,740.934 | 4,465.298 | 4,385.315 | 4,343.982 | 4,431.835 | 4,223.529 | 4,011.311 | 3,746.497 | 3,602.217 | 3,739.066 | 3,884.169 | 3,976.438 | 4,016.43 | 4,271.28 | 4,642.233 | 4,701.782 | 4,968.517 | 4,935.657 | 4,561.796 | 4,602.099 | 4,624.281 | 4,485.803 | 4,573.278 | 4,617.487 | 4,845.586 | 4,899.122 | 4,793.532 | 4,262.882 | 4,416.221 | 4,303.788 | 4,064.861 | 4,108.555 | 4,319.315 | 3,973.179 | 3,874.763 | 3,580.767 | 3,742.311 | 3,464.751 | 3,428.076 | 3,041.243 | 2,965.707 | 2,850.239 | 2,456.961 | 2,403.039 | 2,382.624 | 2,351.644 | 2,431.375 | 2,022.979 | 1,984.654 | 2,071.798 | 1,897.112 | 1,681.587 | 1,706.721 | 1,638.877 | 1,698.972 | 1,769.13 | 1,736.125 | 1,721.32 | 1,782.631 | 1,740.93 | 1,764 | 1,781.565 | 1,836.023 | 850.081 | 901.775 | 880.702 | 890.775 | 848.37 | 826.327 | 859.596 | 862.469 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 642.41 | 289.814 | 205.738 | 669.81 | 815.293 | 834.661 | 500.824 | 578.386 | 682.935 | 711.219 | 524.714 | 830.935 | 963.34 | 919.084 | 684.899 | 839.32 | 829.697 | 665.664 | 631.692 | 438.837 | 285.249 | 215.354 | 240.724 | 258.917 | 299.321 | 368.806 | 280.94 | 282.415 | 377.214 | 412.149 | 380.204 | 405.529 | 412.13 | 404.973 | 410.246 | 520.292 | 529.194 | 400.058 | 375.033 | 341.48 | 344.085 | 260.317 | 446.572 | 239.907 | 238.471 | 300.273 | 288.095 | 253.719 | 277.913 | 186.665 | 252.267 | 341.111 | 335 | 291.376 | 287.913 | 277.103 | 176.091 | 208.356 | 248.003 | 237.83 | 241.502 | 226.818 | 451.272 | 177.728 | 183.642 | 153.952 | 144.081 | 135.582 | 78.392 | 81.322 | 107.476 | 96.11 | 65.817 | 53.905 | 99.3 | 189.222 | 195.986 | 102.046 | 178.008 | 157.661 | 124.853 | 112.53 | 126.414 | 108.981 | 117.096 | 103.75 | 120.621 | 128.837 | 93.937 | 46.235 | 69.398 | 83.232 | 100.901 | 14.087 | 5.408 | 12.353 | 19.195 |
Short Term Debt
| 0 | 0 | 439.438 | 11.363 | 0 | 2.096 | 8.033 | 16.196 | 306.74 | 507.232 | 518.83 | 420.66 | 282.28 | 30.012 | 139.049 | 50 | 50 | 30.035 | 30.831 | 29.331 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 4.236 | 147 | 133 | 666.055 | 280.544 | 810.007 | 1,028.187 | 180 | 180 | 180 | 843.415 | 590.084 | 753.768 | 0 | 685.145 | 832.005 | 1,211.76 | 948.245 | 306 | 665.293 | 616.293 | 218 | 836.217 | 175 | 175 | 602.741 | 88 | 525.542 | 595.759 | 121 | 628.92 | 628 | 550 | 868 | 779.25 | 631 | 570 | 621.5 | 442.5 | 408.5 | 432.5 | 372 | 422.5 | 414.5 | 348.5 | 447.5 | 373.5 | 396.5 | 427.5 | 501.374 | 381.5 | 358.5 | 320.5 | 427.678 | 507 | 553.878 | 540.7 | 540.7 | 553.878 | 584.2 | 616 | 683.993 | 111 | 111 | 111 | 86 | 90 | 150 | 130 | 130 |
Tax Payables
| 40.715 | 40.935 | 40.575 | 39.674 | 29.285 | 29.178 | 37.68 | 28.19 | 47.917 | 57.696 | 6.55 | 2.256 | 0.252 | 1.419 | 32.685 | 42.636 | 27.139 | 9.575 | 5.474 | 1.351 | 1.358 | 2.833 | 0.566 | 0.259 | 2.837 | 27.282 | 99.294 | 142.655 | 161.567 | 247.802 | 133.087 | 172.922 | 70.405 | 99.353 | 22.953 | 3.616 | 7.909 | 0.272 | 4.229 | 0.099 | 9.004 | 0.157 | 0.831 | 10.978 | 14.233 | 15.099 | 13.706 | 11.062 | 9.536 | 24.911 | 25.013 | -31.893 | -27.235 | -34.976 | -10.214 | -11.956 | 9.928 | 5.321 | 7.108 | 1.061 | 13.257 | -9.685 | -15.128 | -1.429 | 6.991 | 8.29 | 7.925 | 24.548 | 16.422 | 10.493 | -0.895 | 11.147 | 16.584 | 10.766 | 5.009 | 6.222 | 11.694 | 18.953 | 10.636 | 20.261 | 12.182 | 34.097 | 16.98 | 7.005 | 12.784 | 13.156 | 0.906 | 5.456 | 5.609 | 0.652 | 3.659 | 9.914 | 7.691 | 10.885 | -1.169 | 2.502 | 3.983 |
Deferred Revenue
| 0 | 0 | 118.399 | 463.374 | 421.959 | 402.029 | 578.925 | 433.466 | 143.867 | 98.97 | 209.121 | 128.869 | 124.711 | 322.608 | 349.954 | 287.371 | 235.95 | 194.774 | 89.926 | 81.196 | 81.656 | 83.65 | 77.718 | 86.04 | 50.563 | 118.358 | 0 | -4.236 | 250.834 | 464.789 | 366.258 | 406.406 | 212.353 | 258.483 | 179.942 | 207.242 | 265.522 | 292.374 | 202.488 | 194.307 | 186.535 | 290.621 | 223.467 | 245.428 | 264.416 | 309.76 | 275.603 | 192.602 | 175.394 | 245.564 | 263.328 | 209.195 | 129.29 | 138.922 | 181.85 | 232.626 | 153.364 | 158.615 | 163.168 | 159.248 | 192.024 | 189.723 | 29.161 | 174.37 | 173.687 | 187.586 | 202.433 | 109.531 | 113.554 | 141.692 | 45.757 | 52.283 | 43.614 | 76.155 | 42.947 | 47.264 | 41.617 | 44.995 | 47.804 | 57.957 | 81.204 | 67.296 | 74.121 | 42.281 | 60.714 | 45.211 | 40.57 | 51.741 | 52.497 | 31.489 | 30.637 | 29.574 | 39.757 | 42.86 | 22.68 | 43.657 | 56.499 |
Other Current Liabilities
| 835.398 | 914.42 | 410.742 | 138.773 | 175.644 | 204.552 | 609.574 | 585.398 | 804.786 | 758.808 | 1,000.16 | 580.421 | 630.339 | 545.056 | 276.557 | 355.173 | 464.929 | 455.822 | 407.78 | 322.533 | 315.465 | 236.532 | 181.974 | 65.582 | 200.905 | 204.287 | 233.582 | 188.124 | -85.139 | 483.689 | 395.917 | 840.269 | 241.284 | -463.711 | 1,064.576 | 1,033.894 | 677.216 | 85.117 | 63.293 | -498.328 | 474.253 | 137.341 | 282.173 | 140.999 | 270.421 | 891.769 | 46.323 | 247.4 | 752.077 | 272.147 | 629.903 | 634.368 | 192.782 | 637.559 | 282.149 | 292.969 | 620.82 | 222.476 | 282.91 | 549.142 | 342.868 | 368.364 | 390.955 | 514.41 | 365.84 | 362.395 | 230.964 | 115.608 | 148.873 | 176.599 | 110.527 | 79.582 | 101.806 | 114.407 | 66.39 | 102.951 | 51.873 | 113.344 | 143.86 | 122.447 | 101.713 | 62.789 | 40.548 | 77.894 | 100.329 | 71.954 | 45.122 | 55.622 | 103.955 | 51.119 | 54.824 | 24.64 | 45.272 | 87.19 | 27.995 | 49.144 | 59.369 |
Total Current Liabilities
| 1,518.522 | 1,245.169 | 1,214.891 | 1,322.994 | 1,442.181 | 1,472.516 | 1,358.558 | 1,302.33 | 1,842.378 | 2,034.955 | 2,252.824 | 1,971.52 | 2,000.922 | 1,818.178 | 1,483.143 | 1,574.5 | 1,457.289 | 1,249.054 | 1,165.702 | 873.248 | 612.072 | 538.368 | 423.264 | 410.799 | 503.062 | 562.145 | 613.816 | 617.431 | 851.475 | 1,276.64 | 1,575.263 | 1,699.264 | 1,533.827 | 1,692.867 | 1,677.775 | 1,737.802 | 1,659.841 | 1,621.237 | 1,235.126 | 1,148.316 | 1,013.876 | 1,082.96 | 1,561.581 | 1,603.644 | 1,471.37 | 1,513.141 | 1,289.02 | 1,128.476 | 1,257.526 | 1,304.413 | 1,082.183 | 1,118.587 | 1,103.287 | 981.959 | 1,085.39 | 1,153.875 | 927.839 | 1,065.074 | 1,166.02 | 1,338.034 | 1,465.627 | 1,364.747 | 1,458.099 | 1,260.71 | 1,177.973 | 967.136 | 791.47 | 708.237 | 615.688 | 690.914 | 631.608 | 535.339 | 631.707 | 552.578 | 567.199 | 725.895 | 760.927 | 615.844 | 691.005 | 620.869 | 666.426 | 716.416 | 737.82 | 734.58 | 770.908 | 742.738 | 750.849 | 805.915 | 887.493 | 209.006 | 238.88 | 228.786 | 239.863 | 202.163 | 182.235 | 193.999 | 212.547 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 57 | 355 | 354 | 518.459 | 555 | 555.5 | 1,109 | 1,209.5 | 912.134 | 699.33 | 899.73 | 1,001.12 | 1,192.761 | 1,172.043 | 1,182.519 | 1,212.519 | 1,231.568 | 1,174.836 | 1,103.919 | 866.319 | 615.319 | 466.89 | 314 | 14 | 14 | 14 | 30 | 20 | 0 | 0 | 7.7 | 147.753 | 334.804 | 380.624 | 566.09 | 767.156 | 1,036.315 | 832.49 | 1,245.136 | 1,420.645 | 1,238.55 | 1,652.585 | 1,334.483 | 1,193.075 | 1,203.314 | 1,233.104 | 1,442.51 | 1,534.437 | 1,492.509 | 1,190.6 | 1,669.8 | 1,767.8 | 1,671.05 | 1,592.8 | 1,639.732 | 1,419.182 | 1,376.232 | 1,281.982 | 1,338.232 | 1,128.482 | 897.232 | 755.982 | 842.842 | 762.842 | 809.592 | 649.592 | 708.592 | 708.592 | 513.232 | 470.232 | 470.232 | 493.232 | 493.232 | 266.232 | 264.232 | 223.232 | 23.232 | 0.232 | 0.232 | 30.232 | 75.277 | 74.981 | 82.128 | 81.724 | 88.867 | 88.375 | 108.88 | 78.287 | 54.134 | 0 | 0 | 0 | 0 | 0.93 | 1 | 1 | 0 |
Deferred Revenue Non-Current
| 8.319 | 8.709 | 9.7 | 10.091 | 10.603 | 11.115 | 13.627 | 12.569 | 13.478 | 13.551 | 14.043 | 14.534 | 8.568 | 8.986 | 9.425 | 10.021 | 11.258 | 11.258 | 11.876 | 12.45 | 13.068 | 13.687 | 14.53 | 15.161 | 15.791 | 16.422 | 17.053 | 18.781 | 0 | 18.807 | 120.769 | 19.263 | 159.104 | 19.288 | 197.39 | 19.666 | 19.679 | 19.691 | 21.447 | 21.46 | 570.285 | 17.325 | 534.633 | 165.475 | 199.014 | 228.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 54.047 | 54.047 | 54.664 | 54.626 | 54.664 | 54.664 | 48.809 | 48.809 | 48.846 | 48.846 | 86.737 | 81.268 | 70.414 | 53.294 | 29.289 | 26.182 | 26.182 | 26.182 | 29.023 | 29.023 | 29.023 | 29.023 | 50.931 | 50.931 | 50.931 | 51.448 | 37.914 | 37.914 | 0 | 0 | 9.581 | 9.581 | 9.581 | 9.581 | 10.719 | 10.719 | 10.719 | 10.719 | 11.857 | 11.857 | 11.857 | 11.857 | 3.183 | 3.183 | 3.183 | 3.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.466 | 5.466 | 24.26 | 5.466 | 20.81 | 0 | -139.829 | 0 | -176.236 | 19.666 | 0 | 269.607 | 0 | 0 | 17.312 | 0 | -517.342 | -143.487 | -180.197 | -216.774 | 13.096 | 13.108 | 11.971 | 362.006 | 395.654 | 417.854 | 482.367 | 200.288 | 212.979 | 227.019 | 240.982 | 253.442 | 309.032 | 9.032 | 9.433 | 9.433 | 0 | 0 | 0 | 0 | 1.6 | 1.6 | 1.494 | 1.829 | 1.829 | 9.843 | 1.843 | 1.843 | 2.2 | 2.2 | 2.2 | 2.2 | 4.1 | 4.1 | 4.1 | 4.1 | 1.6 | 1.6 | 1.6 | 1.6 | 0.7 | 0.7 | 0.5 | 0.5 | 1.13 | 1.43 | 1.43 | 0 | 0 | 0 | -0.572 |
Total Non-Current Liabilities
| 119.366 | 417.757 | 418.364 | 583.175 | 620.267 | 621.279 | 1,171.436 | 1,270.878 | 974.458 | 761.728 | 1,000.51 | 1,096.922 | 1,271.743 | 1,234.323 | 1,221.233 | 1,248.722 | 1,269.008 | 1,212.276 | 1,144.818 | 907.791 | 657.41 | 509.599 | 379.461 | 80.092 | 80.723 | 81.87 | 90.432 | 82.161 | 24.26 | 24.272 | 158.861 | 176.597 | 363.661 | 409.494 | 597.963 | 797.541 | 1,066.713 | 1,132.507 | 1,278.44 | 1,453.962 | 1,838.004 | 1,681.767 | 1,354.957 | 1,215.063 | 1,225.315 | 1,248.117 | 1,455.605 | 1,547.546 | 1,504.48 | 1,552.606 | 2,065.454 | 2,185.654 | 2,153.417 | 1,793.088 | 1,852.711 | 1,646.201 | 1,617.214 | 1,535.423 | 1,647.263 | 1,137.513 | 906.665 | 765.415 | 842.842 | 762.842 | 809.592 | 649.592 | 710.192 | 710.192 | 514.725 | 472.061 | 472.061 | 503.075 | 495.075 | 268.075 | 266.432 | 225.432 | 25.432 | 2.432 | 4.332 | 34.332 | 79.377 | 79.081 | 83.728 | 83.324 | 90.467 | 89.975 | 109.58 | 78.987 | 54.634 | 0.5 | 1.13 | 1.43 | 1.43 | 0.93 | 1 | 1 | -0.572 |
Total Liabilities
| 1,637.888 | 1,662.926 | 1,633.256 | 1,906.17 | 2,062.448 | 2,093.795 | 2,529.994 | 2,573.208 | 2,816.836 | 2,796.683 | 3,253.334 | 3,068.442 | 3,272.665 | 3,052.501 | 2,704.376 | 2,823.223 | 2,726.297 | 2,461.33 | 2,310.52 | 1,781.04 | 1,269.481 | 1,047.967 | 802.725 | 490.891 | 583.785 | 644.015 | 704.248 | 699.591 | 875.735 | 1,300.912 | 1,734.124 | 1,875.861 | 1,897.488 | 2,102.36 | 2,275.738 | 2,535.343 | 2,726.555 | 2,753.744 | 2,513.566 | 2,602.278 | 2,851.88 | 2,764.727 | 2,916.537 | 2,818.707 | 2,696.685 | 2,761.257 | 2,744.626 | 2,676.021 | 2,762.006 | 2,857.019 | 3,147.637 | 3,304.24 | 3,256.704 | 2,775.046 | 2,938.101 | 2,800.076 | 2,545.052 | 2,600.497 | 2,813.284 | 2,475.547 | 2,372.292 | 2,130.162 | 2,300.941 | 2,023.552 | 1,987.565 | 1,616.728 | 1,501.661 | 1,418.429 | 1,130.413 | 1,162.975 | 1,103.669 | 1,038.414 | 1,126.781 | 820.653 | 833.631 | 951.327 | 786.359 | 618.275 | 695.337 | 655.201 | 745.803 | 795.496 | 821.548 | 817.904 | 861.375 | 832.712 | 860.429 | 884.902 | 942.127 | 209.506 | 240.011 | 230.216 | 241.293 | 203.093 | 183.235 | 194.999 | 211.975 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 1.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 413.961 | 413.961 | 413.961 | 416.145 | 416.145 | 416.145 | 416.145 | 416.145 | 418.356 | 418.356 | 418.356 | 418.596 | 418.596 | 418.596 | 418.596 | 418.596 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 411.864 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 294.188 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 | 259.332 |
Retained Earnings
| 2,764.471 | 2,756.353 | 2,749.85 | 2,756.744 | 2,805.315 | 2,785.03 | 2,803.181 | 2,841.584 | 2,791.807 | 2,720.099 | 2,744.324 | 2,737 | 2,675.332 | 2,577.636 | 2,551.946 | 2,532.28 | 2,453.56 | 2,363.634 | 2,156.451 | 2,169.963 | 2,297.125 | 2,334.649 | 2,338.396 | 2,320.312 | 2,387.318 | 2,371.179 | 2,499.634 | 2,238.827 | 2,015.563 | 1,617.859 | 1,299.728 | 990.899 | 797.874 | 373.061 | 84.721 | -20.628 | -61.697 | 1.997 | 229.007 | 377.458 | 484.145 | 611.976 | 702.792 | 763.573 | 835.721 | 817.324 | 859.62 | 792.476 | 789.241 | 739.097 | 704.159 | 599.034 | 538.918 | 488.089 | 460.211 | 466.978 | 474.856 | 464.092 | 465.658 | 442.079 | 446.09 | 401.542 | 395 | 395.201 | 393.803 | 375.912 | 408.473 | 371.485 | 307.037 | 247.689 | 274.246 | 280.242 | 270.293 | 200.302 | 192.081 | 172.688 | 173.189 | 136.839 | 119.318 | 88.95 | 55.514 | 72.289 | 37.497 | 25.728 | 20.747 | 24.965 | 23.001 | 16.707 | 8.952 | 1.083 | 23.953 | 12.675 | 11.671 | 7.466 | 10.046 | 26.978 | 17.605 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 814.739 | 309.048 | 824.452 | 271.284 | 834.173 | 282.789 | 843.268 | 282.804 | 828.492 | 281.914 | 830.379 | 276.487 | 831.865 | 276.534 | 797.898 | 6.506 | 6.573 | 5.562 | 4.656 | 4.004 | 1.527 | -0.048 | -1.43 | 13.547 | 11.18 | 20.51 | 16.779 | 13.082 | 30.476 | 27.615 | 24.806 | 22.399 | 21.638 | 19.367 | 19.562 | 17.15 | 11.663 | 7.484 | 5.131 | 2.727 | 4.1 | 5.785 | 2.179 | 2.771 | 6.902 | 4.119 | 2.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 815.646 | 813.926 | 0 | 800.269 | 800.219 | 798.348 | -24.233 | 809.853 | 803.86 | 797.306 | 789.911 | 793.589 | 792.272 | 775.332 | 790.15 | 786.37 | 0 | 519.923 | 0 | 519.923 | 0 | 519.923 | 792.91 | 791.383 | 791.383 | 804.93 | 712.028 | 721.358 | 835.302 | 831.605 | 848.999 | 846.138 | 843.329 | 637.598 | 840.161 | 837.89 | 838.085 | 835.673 | 830.186 | 826.007 | 823.654 | 821.25 | 822.623 | 825.378 | 528.943 | 350.417 | 350.417 | 522.276 | 520.191 | 526.052 | 495.658 | 495.661 | 493.994 | 488.513 | 485.049 | 486.091 | 485.931 | 480.635 | 470.275 | 470.047 | 468.253 | 464.693 | 462.139 | 461.676 | 459.32 | 456.222 | 444.307 | 444.307 | 444.307 | 444.307 | 436.59 | 436.641 | 437.165 | 441.356 | 428.184 | 426.641 | 426.641 | 426.625 | 404.046 | 404.022 | 404.022 | 404.022 | 386.527 | 386.527 | 405.9 | 386.527 | 380.544 | 380.504 | 380.161 | 380.161 | 378.479 | 378.479 | 378.479 | 388.051 | 373.714 | 399.086 | 373.557 |
Total Shareholders Equity
| 3,994.078 | 3,984.24 | 3,978.55 | 3,973.158 | 4,021.679 | 3,999.523 | 4,029.265 | 4,067.583 | 4,016.685 | 3,935.809 | 3,954.419 | 3,950.701 | 3,886.2 | 3,785.909 | 3,764.3 | 3,740.6 | 3,663.322 | 3,573.386 | 3,366.27 | 3,378.771 | 3,505.027 | 3,541.899 | 3,543.17 | 3,523.51 | 3,589.134 | 3,587.973 | 3,623.525 | 3,372.048 | 3,145.053 | 2,743.653 | 2,442.916 | 2,131.225 | 1,935.391 | 1,508.171 | 1,219.07 | 1,111.449 | 1,070.577 | 1,131.859 | 1,353.381 | 1,497.653 | 1,601.988 | 1,727.415 | 1,819.603 | 1,883.14 | 1,623.995 | 1,606.191 | 1,638.734 | 1,574.084 | 1,568.763 | 1,516.586 | 1,459.149 | 1,354.027 | 1,292.244 | 1,235.934 | 1,204.592 | 1,212.4 | 1,220.118 | 1,204.059 | 1,195.265 | 1,171.458 | 1,173.675 | 1,125.566 | 1,116.471 | 1,116.209 | 1,112.455 | 1,091.466 | 1,112.111 | 1,075.123 | 1,010.675 | 951.328 | 970.167 | 976.214 | 966.79 | 895.694 | 879.596 | 858.66 | 859.161 | 822.795 | 782.695 | 752.304 | 718.868 | 735.643 | 683.355 | 671.587 | 685.978 | 670.823 | 662.876 | 656.543 | 648.445 | 640.575 | 661.764 | 650.486 | 649.482 | 645.277 | 643.092 | 664.596 | 650.494 |
Total Equity
| 4,318.66 | 4,307.398 | 4,303.851 | 4,298.956 | 4,343.437 | 4,317.91 | 4,348.644 | 4,384.58 | 4,332.986 | 4,251.073 | 4,271.012 | 4,265.822 | 4,201.107 | 4,100.08 | 4,082.246 | 4,064.331 | 3,993.512 | 3,911.333 | 3,715.809 | 3,733.476 | 3,865.664 | 3,903.855 | 3,906.709 | 3,890.577 | 3,962.137 | 3,970.012 | 4,036.686 | 3,765.707 | 3,509.581 | 3,043.07 | 2,697.711 | 2,347.667 | 2,113.824 | 1,644.136 | 1,326.478 | 1,203.722 | 1,157.614 | 1,222.694 | 1,502.864 | 1,669.002 | 1,790.352 | 1,937.054 | 2,051.979 | 2,116.95 | 1,865.111 | 1,840.841 | 1,879.655 | 1,809.782 | 1,811.272 | 1,760.468 | 1,697.949 | 1,594.881 | 1,536.827 | 1,487.836 | 1,478.12 | 1,503.712 | 1,519.809 | 1,508.058 | 1,506.031 | 1,497.631 | 1,502.471 | 1,450.605 | 1,441.37 | 1,441.199 | 1,440.511 | 1,424.515 | 1,464.046 | 1,431.81 | 1,326.548 | 1,240.064 | 1,278.955 | 1,313.23 | 1,304.594 | 1,202.326 | 1,151.024 | 1,120.471 | 1,110.753 | 1,063.311 | 1,011.384 | 983.676 | 953.169 | 973.634 | 914.577 | 903.416 | 921.256 | 908.218 | 903.571 | 896.663 | 893.896 | 640.575 | 661.764 | 650.486 | 649.482 | 645.277 | 643.092 | 664.596 | 650.494 |
Total Liabilities & Shareholders Equity
| 5,956.548 | 5,970.324 | 5,937.107 | 6,205.126 | 6,405.885 | 6,411.705 | 6,878.638 | 6,957.787 | 7,149.822 | 7,047.756 | 7,524.346 | 7,334.264 | 7,473.772 | 7,152.581 | 6,786.622 | 6,887.553 | 6,719.809 | 6,372.663 | 6,026.33 | 5,514.516 | 5,135.146 | 4,951.823 | 4,709.434 | 4,381.468 | 4,545.922 | 4,614.027 | 4,740.934 | 4,465.298 | 4,385.315 | 4,343.982 | 4,431.835 | 4,223.529 | 4,011.311 | 3,746.497 | 3,602.217 | 3,739.066 | 3,884.169 | 3,976.438 | 4,016.43 | 4,271.28 | 4,642.233 | 4,701.782 | 4,968.517 | 4,935.657 | 4,561.796 | 4,602.099 | 4,624.281 | 4,485.803 | 4,573.278 | 4,617.487 | 4,845.586 | 4,899.122 | 4,793.532 | 4,262.882 | 4,416.221 | 4,303.788 | 4,064.861 | 4,108.555 | 4,319.315 | 3,973.179 | 3,874.763 | 3,580.767 | 3,742.311 | 3,464.751 | 3,428.076 | 3,041.243 | 2,965.707 | 2,850.239 | 2,456.961 | 2,403.039 | 2,382.624 | 2,351.644 | 2,431.375 | 2,022.979 | 1,984.654 | 2,071.798 | 1,897.112 | 1,681.587 | 1,706.721 | 1,638.877 | 1,698.972 | 1,769.13 | 1,736.125 | 1,721.32 | 1,782.631 | 1,740.93 | 1,764 | 1,781.565 | 1,836.023 | 850.081 | 901.775 | 880.702 | 890.775 | 848.37 | 826.327 | 859.596 | 862.469 |