
Huayi Electric Company Limited
SSE:600290.SS
0.37 (CNY) • At close December 25, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 218.956 | 212.895 | 247.657 | 241.236 | 198.665 | 208.723 | 184.966 | 185.702 | 186.68 | 175.823 | 171.541 | 176.634 | 176.552 | 177.456 | 241.827 | 237.862 | 1,578.739 | 1,593.538 | 1,344.684 | 1,130.28 | 800.071 | 777.36 | 710.156 | 758.974 | 546.117 | 757.874 | 1,194.664 | 1,535.13 | 1,911.401 | 2,004.677 | 2,346.506 | 2,854.943 | 828.09 | 654.334 | 726.108 | 792.847 | 821.096 | 709.441 | 735.089 | 970.183 | 768.876 | 824.121 | 797.12 | 817.696 | 734.85 | 858.228 | 919.441 | 1,384.787 | 817.391 | 853.543 | 1,037.78 | 258.942 | 204.866 | 233.427 | 241.713 | 365.369 | 320.863 | 312.548 | 381.2 | 107.58 | 85.45 | 113.976 | 77.605 | 108.504 | 99.333 | 98.659 | 34.533 | 70.384 | 49.089 | 40.92 | 50.41 | 48.949 | 88.349 | 90.629 | 90.376 | 81.593 | 105.676 | 142 | 122.399 | 70.842 | 84.903 | 77.29 | 99.741 | 84.548 | 59.851 | 96.826 | 74.967 | 94.097 | 98.06 |
Short Term Investments
| -212.656 | -216.013 | 0 | 0 | 0 | 697.311 | 686.549 | -94.843 | -28.455 | -38.482 | -47.161 | -58.104 | -94.534 | -68.321 | -49.061 | -50.552 | 261.85 | 261.85 | 411.85 | -58.249 | -51.793 | -53.661 | -45.564 | 10.078 | -71.569 | -73.274 | -90.828 | -72.33 | -89.532 | -89.774 | -91.061 | -91.069 | -93.637 | -64.99 | -62.704 | -62.949 | -5.599 | -4.418 | -5.085 | -5.894 | -3.707 | -2.603 | -1.883 | -1.735 | 360 | 360 | 360 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.173 | 3.173 | 2.283 | 2.283 | 54.486 | 54.486 | 0 | 0 | 9.791 | 0 | 0.101 | 0.101 | 39.997 |
Cash and Short Term Investments
| 218.956 | 212.895 | 247.657 | 241.236 | 198.665 | 208.723 | 184.966 | 185.702 | 186.68 | 175.823 | 171.541 | 176.634 | 176.552 | 177.456 | 241.827 | 237.862 | 1,840.589 | 1,855.388 | 1,756.534 | 1,130.28 | 800.071 | 777.36 | 710.156 | 769.052 | 546.117 | 757.874 | 1,194.664 | 1,535.13 | 1,911.401 | 2,004.677 | 2,346.506 | 2,854.943 | 828.09 | 654.334 | 726.108 | 792.847 | 821.096 | 709.441 | 735.089 | 970.183 | 768.876 | 824.121 | 797.12 | 817.696 | 1,094.85 | 1,218.228 | 1,279.441 | 1,384.787 | 817.391 | 853.543 | 1,037.78 | 258.942 | 204.866 | 233.427 | 241.713 | 365.369 | 320.863 | 312.548 | 381.2 | 107.58 | 85.45 | 113.976 | 77.605 | 108.504 | 99.333 | 98.659 | 34.533 | 70.384 | 49.089 | 40.92 | 50.41 | 48.949 | 88.349 | 90.629 | 90.376 | 81.593 | 108.849 | 145.172 | 124.681 | 73.124 | 139.389 | 131.776 | 99.741 | 84.548 | 69.642 | 96.826 | 75.067 | 94.197 | 138.057 |
Net Receivables
| 877.745 | 922.741 | 1,091.025 | 1,166.99 | 1,480.856 | 1,541.155 | 1,588.592 | 1,639.953 | 2,329.291 | 1,410.785 | 1,671.091 | 1,720.608 | 1,942.17 | 2,088.147 | 2,043.195 | 2,162.336 | 2,507.147 | 2,701.913 | 2,830.09 | 3,527.268 | 3,700.672 | 3,721.68 | 3,580.776 | 3,722.717 | 3,427.436 | 3,017.329 | 2,617.075 | 2,801.496 | 3,630.029 | 3,593.44 | 3,175.376 | 2,660.485 | 2,689.545 | 2,748.318 | 2,455.174 | 2,331.248 | 2,743.311 | 2,563.381 | 2,340.797 | 2,093.017 | 1,760.651 | 1,643.413 | 1,497.501 | 1,628.328 | 1,690.61 | 1,728.117 | 1,680.312 | 1,647.363 | 1,520.56 | 1,513.329 | 1,382.889 | 1,378.364 | 1,355.582 | 1,198.19 | 1,064.28 | 876.199 | 852.251 | 617.965 | 544.267 | 540.698 | 608.647 | 566.122 | 466.062 | 440.625 | 412.881 | 430.872 | 276.73 | 134.975 | 281.016 | 222.183 | 170.594 | 140.329 | 203.678 | 164.56 | 160.982 | 155.069 | 150.738 | 127.403 | 108.215 | 102.181 | 125.681 | 124.402 | 137.725 | 111.961 | 154.103 | 123.066 | 129.682 | 142.569 | 152.863 |
Inventory
| 234.008 | 245.642 | 208.281 | 186.896 | 278.455 | 255.933 | 236.022 | 224.221 | 393.855 | 392.321 | 381.77 | 347.65 | 357.461 | 299.562 | 305.495 | 284.732 | 388.979 | 441.955 | 509.666 | 486.08 | 618.747 | 536.433 | 600.183 | 577.933 | 530.912 | 520.566 | 620.16 | 627.369 | 691.036 | 591.693 | 494.132 | 460.153 | 517.057 | 535.499 | 540.32 | 420.641 | 412.555 | 457.329 | 291.987 | 387.102 | 366.555 | 310.731 | 300.113 | 333.915 | 369.545 | 339.317 | 349.638 | 371.796 | 378.389 | 286.718 | 318.557 | 346.888 | 404.364 | 344.26 | 294.276 | 300.377 | 254.743 | 267.474 | 246.997 | 272.344 | 296.771 | 248.718 | 210.002 | 182.622 | 114.862 | 85.332 | 94.944 | 85.251 | 74.321 | 78.821 | 80.831 | 92.272 | 88.368 | 101.956 | 94.588 | 93.958 | 71.527 | 79.06 | 72.638 | 68.262 | 68.498 | 46.13 | 55.105 | 53.572 | 59.85 | 58.114 | 53.21 | 69.399 | 41.806 |
Other Current Assets
| 50.13 | 50.693 | 12.288 | 12.501 | 25.346 | 26.656 | 28.978 | 19.442 | 17.419 | 18.642 | 11.62 | 11.379 | 41.525 | 39.793 | 44.747 | 37.177 | 96.851 | 97.144 | 96.302 | 87.114 | 350.353 | 81.39 | 349.966 | 340.971 | 331.612 | 337.545 | 227.425 | 466.608 | 35.606 | 47.121 | 38.083 | 26.743 | 36.029 | 35.226 | 34.967 | 36.603 | 28.658 | 29.498 | 33.864 | 27.491 | 322.582 | 332.935 | 182.89 | 188.88 | 14.94 | 14.745 | 14.144 | 14.115 | 13.591 | 13.642 | 8.069 | 7.904 | 6.296 | 12.389 | 12.259 | 12.242 | 4.478 | 8.388 | 7.604 | 5.955 | 0.007 | 0.015 | 0.021 | -24.455 | -12.979 | -22.515 | -3.783 | -8.044 | -80.889 | -53.164 | -29.543 | -16.598 | -43.754 | -28.439 | -25.548 | -22.491 | -36.854 | -24.54 | -15.007 | -10.154 | -13.736 | -7.355 | -15.28 | -8.805 | -7.118 | -7.026 | -15.142 | -25.603 | -42.077 |
Total Current Assets
| 1,380.838 | 1,431.971 | 1,559.252 | 1,607.623 | 1,983.323 | 2,032.467 | 2,038.559 | 2,069.319 | 2,927.245 | 1,997.57 | 2,236.023 | 2,256.271 | 2,517.708 | 2,604.958 | 2,635.264 | 2,722.108 | 4,833.565 | 5,096.401 | 5,192.591 | 5,230.742 | 5,469.843 | 5,381.862 | 5,241.081 | 5,410.673 | 4,836.077 | 4,633.314 | 4,659.324 | 5,430.604 | 6,268.072 | 6,236.932 | 6,054.097 | 6,002.323 | 4,070.721 | 3,973.378 | 3,756.569 | 3,581.338 | 4,005.621 | 3,759.65 | 3,401.737 | 3,477.793 | 3,218.664 | 3,111.199 | 2,777.625 | 2,968.818 | 3,169.944 | 3,300.407 | 3,323.535 | 3,418.062 | 2,729.931 | 2,667.231 | 2,747.294 | 1,992.098 | 1,971.108 | 1,788.265 | 1,612.529 | 1,554.186 | 1,432.336 | 1,206.375 | 1,180.068 | 926.577 | 990.876 | 928.831 | 753.691 | 707.297 | 614.097 | 592.348 | 402.424 | 282.566 | 323.538 | 288.761 | 272.292 | 264.952 | 336.64 | 328.705 | 320.398 | 308.129 | 294.259 | 327.096 | 290.527 | 233.413 | 319.832 | 294.953 | 277.29 | 241.276 | 276.477 | 270.98 | 242.817 | 280.562 | 290.649 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 899.822 | 881.826 | 883.713 | 912.926 | 993.337 | 1,003.738 | 1,011.523 | 1,032.396 | 1,160.18 | 1,165.205 | 1,176.704 | 1,158.331 | 819.587 | 792.929 | 785.024 | 750.603 | 1,395.514 | 1,415.112 | 1,418.136 | 1,421.259 | 1,358.476 | 1,269.708 | 1,293.305 | 1,270.386 | 1,117.936 | 1,122.255 | 1,102.46 | 1,022.981 | 1,076.626 | 945.716 | 836.11 | 829.977 | 754.142 | 739.378 | 755.393 | 732.056 | 779.468 | 744.946 | 700.017 | 687.314 | 587.307 | 568.456 | 542.908 | 521.932 | 459.644 | 441.241 | 424.833 | 410 | 317.999 | 299.93 | 221.853 | 198.88 | 146.574 | 120.107 | 95.377 | 96.692 | 93.935 | 82.622 | 99.684 | 80.166 | 81.444 | 79.45 | 118.252 | 76.057 | 71.868 | 69.941 | 81.891 | 197.923 | 187.494 | 189.939 | 188.179 | 191.992 | 163.132 | 166.908 | 169.826 | 171.665 | 162.22 | 166.873 | 166.258 | 169.351 | 120.994 | 121.867 | 119.054 | 118.613 | 112.431 | 114.471 | 116.742 | 126.495 | 61.52 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.532 | 13.433 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 81.727 | 84.09 | 83.642 | 91.016 | 131.436 | 134.333 | 137.249 | 140.183 | 144.609 | 147.648 | 159.317 | 162.221 | 163.744 | 166.705 | 169.697 | 172.422 | 172.423 | 176.045 | 178.955 | 183.29 | 170.276 | 171.73 | 176.892 | 177.533 | 165.93 | 168.704 | 171.493 | 173.924 | 179.341 | 182.139 | 184.937 | 183.502 | 184.389 | 181.933 | 178.832 | 176.48 | 150.212 | 143.118 | 145.287 | 147.589 | 150.037 | 152.388 | 158.336 | 154.051 | 156.149 | 158.291 | 160.473 | 162.66 | 160.09 | 162.198 | 163.231 | 165.333 | 132.616 | 131.58 | 98.992 | 99.827 | 101.796 | 101.595 | 101.258 | 102.276 | 101.425 | 102.377 | 61.899 | 62.634 | 63.371 | 64.103 | 51.311 | 19.237 | 15.768 | 15.962 | 16.156 | 16.349 | 75.04 | 75.184 | 75.384 | 75.473 | 74.221 | 74.284 | 74.346 | 74.409 | 70.576 | 70.96 | 71.343 | 71.726 | 71.801 | 72.183 | 72.649 | 6.861 | 5.438 |
Goodwill and Intangible Assets
| 81.727 | 84.09 | 83.642 | 91.016 | 131.436 | 134.333 | 137.249 | 140.183 | 144.609 | 147.648 | 172.849 | 175.753 | 177.276 | 180.237 | 183.229 | 185.954 | 185.955 | 189.577 | 192.487 | 196.822 | 183.808 | 185.262 | 190.424 | 191.065 | 179.462 | 182.236 | 185.025 | 187.456 | 192.873 | 195.671 | 198.469 | 197.034 | 197.822 | 181.933 | 178.832 | 176.48 | 150.212 | 143.118 | 145.287 | 147.589 | 150.037 | 152.388 | 158.336 | 154.051 | 156.149 | 158.291 | 160.473 | 162.66 | 160.09 | 162.198 | 163.231 | 165.333 | 132.616 | 131.58 | 98.992 | 99.827 | 101.796 | 101.595 | 101.258 | 102.276 | 101.425 | 102.377 | 61.899 | 62.634 | 63.371 | 64.103 | 51.311 | 19.237 | 15.768 | 15.962 | 16.156 | 16.349 | 75.04 | 75.184 | 75.384 | 75.473 | 74.221 | 74.284 | 74.346 | 74.409 | 70.576 | 70.96 | 71.343 | 71.726 | 71.801 | 72.183 | 72.649 | 6.861 | 5.438 |
Long Term Investments
| 847.293 | 847.49 | 628.482 | 677.455 | 697.206 | 0 | 0 | 778.149 | 778.449 | 787.518 | 806.135 | 735.461 | 1,232.026 | 1,203.211 | 1,180.028 | 1,178.149 | -105.989 | -107.646 | -259.935 | 472.066 | 611.819 | 615.045 | 610.044 | 544.929 | 620.032 | 592.587 | 612.097 | 261.228 | 254.899 | 250.879 | 231.493 | 229.922 | 231.939 | 193.525 | 189.637 | 188.986 | 119.703 | 166.173 | 165.889 | 161.944 | 142.986 | 80.333 | 79.742 | 78.275 | -284.703 | -285.818 | -284.026 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.386 | 56.386 | 57.13 | 50.913 | 16.149 | 12.443 | 0 | 0 | -0.02 | 0 | 4.083 | 4.083 | -37.497 |
Tax Assets
| 8.577 | 8.371 | 7.9 | 7.609 | 12.835 | 10.424 | 10.278 | 9.926 | 5.767 | 4.526 | 4.114 | 4.467 | 6.246 | 6.059 | 5.145 | 4.996 | 46.819 | 46.284 | 42.748 | 42.591 | 29.096 | 34.118 | 39.602 | 36.288 | 68.182 | 62.681 | 62.743 | 64.812 | 63.907 | 51.053 | 48.863 | 48.844 | 52.404 | 49.726 | 39.469 | 44.221 | 43.328 | 45.028 | 37.584 | 42.871 | 36.42 | 32.705 | 31.994 | 32.436 | 29.566 | 27.187 | 30.505 | 30.074 | 30.247 | 27.615 | 25.334 | 21.872 | 21.783 | 17.862 | 14.498 | 12.164 | 14.051 | 8.343 | 8.936 | 7.938 | 8.841 | 8.434 | 6.6 | 5.812 | 6.77 | 7.339 | 6.392 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.925 | 0 | 5.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.101 | 0.101 | 0 |
Other Non-Current Assets
| 87.248 | 88.459 | 313.616 | 288.005 | 91.024 | 789.728 | 780.363 | 0.236 | 0.236 | 0.236 | 0.236 | 75.236 | 0.236 | 0.236 | 0.236 | 0.361 | 314.682 | 316.54 | 468.022 | 0.236 | 4.388 | 4.388 | 4.66 | 71.518 | 18.761 | 18.761 | 19.311 | 19.371 | 18.95 | 18.205 | 37.199 | 37.331 | 21.119 | 21.155 | 27.011 | 27.564 | 50.461 | 47.664 | 38.59 | 43.436 | 4.847 | 4.847 | 4.847 | 11.638 | 362.181 | 362.578 | 362.986 | 78.781 | 81.835 | 72.975 | 70.754 | 68.269 | 28.449 | 21.427 | 18.827 | 19.047 | 18.918 | 15.128 | 15.289 | 15.423 | 14.987 | 14.967 | 2.14 | 0.54 | 0.775 | 5.086 | 4.823 | 26.848 | 35.535 | 36.891 | 25.905 | 26.797 | 52.564 | 53.883 | 54.635 | 53.72 | 0.018 | 6.122 | -0 | 4.899 | 57.263 | 57.329 | 55.108 | 53.33 | 9.791 | 9.76 | 0.006 | 0.006 | 40.265 |
Total Non-Current Assets
| 1,924.666 | 1,910.236 | 1,917.352 | 1,977.011 | 1,925.838 | 1,938.224 | 1,939.412 | 1,960.889 | 2,089.241 | 2,105.134 | 2,160.039 | 2,149.248 | 2,235.372 | 2,182.674 | 2,153.663 | 2,120.063 | 1,836.981 | 1,859.867 | 1,861.457 | 2,132.975 | 2,187.588 | 2,108.521 | 2,138.035 | 2,114.186 | 2,004.373 | 1,978.52 | 1,981.635 | 1,555.848 | 1,607.254 | 1,461.523 | 1,352.135 | 1,343.108 | 1,257.425 | 1,185.716 | 1,190.342 | 1,169.308 | 1,143.172 | 1,146.929 | 1,087.366 | 1,083.153 | 921.596 | 838.729 | 817.826 | 798.331 | 722.836 | 703.479 | 694.772 | 681.515 | 590.171 | 562.719 | 481.172 | 454.354 | 329.422 | 290.976 | 227.694 | 227.731 | 228.7 | 207.688 | 225.166 | 205.802 | 206.696 | 205.228 | 188.891 | 145.043 | 142.784 | 146.468 | 144.416 | 244.008 | 238.797 | 242.792 | 230.24 | 235.139 | 290.737 | 295.975 | 299.845 | 300.857 | 298.771 | 303.665 | 303.091 | 299.572 | 264.982 | 262.599 | 245.505 | 243.669 | 194.003 | 196.414 | 193.581 | 137.546 | 69.726 |
Total Assets
| 3,305.505 | 3,342.207 | 3,476.604 | 3,584.634 | 3,909.161 | 3,970.691 | 3,977.97 | 4,030.209 | 5,016.486 | 4,102.704 | 4,396.061 | 4,405.519 | 4,753.079 | 4,787.632 | 4,788.927 | 4,842.171 | 6,670.546 | 6,956.267 | 7,054.049 | 7,363.717 | 7,657.431 | 7,490.383 | 7,379.116 | 7,524.859 | 6,840.45 | 6,611.834 | 6,640.959 | 6,986.452 | 7,875.326 | 7,698.455 | 7,406.232 | 7,345.431 | 5,328.147 | 5,159.094 | 4,946.911 | 4,750.646 | 5,148.792 | 4,906.579 | 4,489.104 | 4,560.946 | 4,140.26 | 3,949.929 | 3,595.451 | 3,767.149 | 3,892.781 | 4,003.886 | 4,018.306 | 4,099.577 | 3,320.102 | 3,229.95 | 3,228.466 | 2,446.452 | 2,300.53 | 2,079.241 | 1,840.223 | 1,781.917 | 1,661.036 | 1,414.063 | 1,405.235 | 1,132.379 | 1,197.572 | 1,134.059 | 942.582 | 852.34 | 756.88 | 738.816 | 546.841 | 526.574 | 562.335 | 531.552 | 502.533 | 500.091 | 627.377 | 624.681 | 620.243 | 608.986 | 593.03 | 630.762 | 593.618 | 532.985 | 584.814 | 557.551 | 522.795 | 484.945 | 470.479 | 467.394 | 436.398 | 418.107 | 360.375 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 853.019 | 848.702 | 1,007.508 | 1,028.64 | 1,209.38 | 1,214.45 | 1,254.608 | 1,260.27 | 1,571.629 | 1,600.084 | 1,776.126 | 1,722.371 | 1,418.355 | 1,662.381 | 1,754 | 1,840.378 | 1,719.638 | 2,012.132 | 2,099.75 | 2,183.328 | 2,504.899 | 2,179.656 | 1,976.133 | 2,063.399 | 1,788.004 | 1,640.239 | 1,559.523 | 1,785.994 | 2,199.682 | 2,040.372 | 1,879.875 | 1,888.537 | 1,800.717 | 1,734.149 | 1,806.007 | 1,738.966 | 1,852.966 | 1,663.757 | 1,300.278 | 1,312.106 | 1,027.725 | 870.654 | 791.619 | 847.885 | 904.825 | 964.646 | 1,038.462 | 1,092.065 | 861.365 | 800.501 | 668.667 | 837.024 | 751.104 | 663.798 | 511.94 | 563.475 | 417.922 | 282.791 | 263.048 | 292.141 | 310.39 | 318.803 | 278.991 | 251.345 | 208.685 | 200.29 | 169.406 | 78.895 | 73.652 | 73.792 | 81.731 | 89.739 | 79.49 | 84.525 | 92.991 | 125.025 | 71.417 | 69.288 | 63.165 | 68.387 | 49.41 | 41.074 | 45.101 | 42.229 | 38.284 | 40.64 | 33.555 | 45.645 | 35.705 |
Short Term Debt
| 537.72 | 539.478 | 538.478 | 528.203 | 514.833 | 507.766 | 528.465 | 549.776 | 537.593 | 538.468 | 537.431 | 541.916 | 540.757 | 548.695 | 552.21 | 574.074 | 579.378 | 585.721 | 608.537 | 658.452 | 608.73 | 749.4 | 781.4 | 790.5 | 492.5 | 485.571 | 636.71 | 754.71 | 451 | 511 | 484 | 394 | 443.5 | 446.7 | 305.7 | 263 | 313 | 298 | 331.263 | 424.663 | 300 | 284.457 | 29.2 | 162.2 | 186.8 | 233 | 203 | 263 | 411 | 408.978 | 505.916 | 506 | 439 | 384 | 360 | 318 | 323 | 363 | 365 | 310 | 361.5 | 323.88 | 223.5 | 140 | 110 | 80 | 0 | 59 | 115.7 | 132.7 | 157 | 127 | 196 | 187 | 167 | 110.095 | 167.295 | 187.2 | 176 | 162 | 244 | 214 | 214 | 189 | 169.5 | 169.41 | 145.91 | 125.91 | 90 |
Tax Payables
| 4.483 | 3.59 | 1.631 | 11.439 | 6.715 | 6.1 | 9.509 | 10.95 | 5.792 | 2.632 | 9.081 | 19.638 | 6.856 | 3.767 | 17.796 | 21.323 | 17.965 | 18.611 | 15.751 | 16.278 | 21.336 | 14.632 | 37.666 | 51.779 | 34.211 | 26.671 | 30.177 | 30.29 | 29.068 | 35.924 | 47.74 | 52.446 | 50.015 | 38.722 | 29.451 | 30.505 | 21.813 | 32.654 | 30.085 | 25.743 | 18.497 | 12.356 | 16.216 | 21.056 | -2.118 | 16.432 | 20.03 | 31.865 | 17.882 | 20.863 | 35.033 | 52.818 | 40.475 | 24.013 | 15.71 | 18.116 | 13.484 | -2.077 | -4.401 | -1.83 | 8.348 | 18.678 | 15.72 | 11.861 | 12.715 | 23.139 | 7.785 | 1.453 | 1.73 | 2.311 | 1.535 | 4.999 | 2.322 | 0.182 | 2.045 | 5.566 | 2.21 | 0.53 | -0.4 | 1.611 | -0.386 | 3.441 | 2.897 | 4.01 | 0.75 | 3.285 | 4.248 | 3.79 | 3.93 |
Deferred Revenue
| 500.353 | 446.753 | 0 | 0 | 0 | 0 | 0 | 240.643 | 363.383 | 143.308 | 138.278 | 140.085 | 841.825 | 646.812 | 525.713 | 387.121 | 101.287 | 110.465 | 121.092 | 107.533 | 51.003 | 85.452 | 113.175 | 127.665 | 81.838 | 110.677 | 186.229 | 185.665 | 104.787 | 121.93 | 107.016 | 145.891 | 128.838 | 130.278 | 94.187 | 110.677 | 94.331 | 116.159 | 73.762 | 69.358 | 51.687 | 61.092 | 56.371 | 61.141 | 23.782 | 44.849 | 48.429 | 58.635 | 32.698 | 39.243 | 55.273 | 78.127 | 65.827 | 54.412 | 33.728 | 39.526 | 38.48 | 20.859 | 10.941 | 22.946 | 39.62 | 60.177 | 64.92 | 58.224 | 91.518 | 117.429 | 0 | 107.237 | 117.005 | 87.384 | 31.649 | 39.999 | 92.761 | 95.737 | 99.633 | 100.924 | 93.242 | 94.653 | 67.268 | 17.554 | 10.055 | 12.846 | 16.728 | 16.854 | 13.734 | 16.362 | 21.869 | 21.924 | 9.879 |
Other Current Liabilities
| 75.977 | 104.206 | 563.708 | 579.263 | 553.464 | 573.211 | 462.769 | 127.488 | 19.211 | 23.126 | 16.655 | 5.804 | 25.669 | 8.416 | 539.058 | 0.324 | 25.864 | 7.563 | 9.969 | 15.904 | 44.792 | 15.896 | -17.315 | -22.872 | -9.984 | -4.967 | -15.974 | -13.289 | 181.695 | 70.323 | -7.096 | -6.973 | 70.729 | 48.623 | 31.916 | 12.895 | 32.243 | 8.616 | 27.165 | 45.848 | 57.301 | 58.956 | 43.691 | 31.406 | 96.939 | 84.502 | 92.387 | 60.959 | 112.686 | 80.967 | 89.339 | 22.332 | 103.377 | 96.546 | 93.042 | 36.523 | 88.6 | 3.99 | 32.13 | 74.641 | 59.332 | 5.269 | -14.707 | 30.217 | -5.965 | -5.889 | 79.22 | 57.066 | 31.152 | 18.548 | 24.435 | 30.948 | 25.556 | 26.813 | 25.256 | 27.263 | 18.51 | 41.046 | 52.465 | 48.744 | 49.293 | 57.145 | 21.338 | 11.013 | 21.707 | 14.31 | 13.429 | 3.95 | 7.393 |
Total Current Liabilities
| 1,971.551 | 1,942.73 | 2,111.325 | 2,147.545 | 2,284.393 | 2,301.527 | 2,255.351 | 2,189.127 | 2,497.608 | 2,307.618 | 2,477.573 | 2,429.813 | 2,833.463 | 2,870.071 | 2,863.064 | 2,823.22 | 2,444.132 | 2,734.492 | 2,855.099 | 2,981.495 | 3,230.759 | 3,045.036 | 2,891.058 | 3,010.47 | 2,386.57 | 2,258.192 | 2,396.666 | 2,743.372 | 2,966.232 | 2,779.55 | 2,511.535 | 2,473.901 | 2,493.8 | 2,398.471 | 2,267.261 | 2,156.043 | 2,314.353 | 2,119.186 | 1,762.553 | 1,877.718 | 1,455.209 | 1,287.514 | 937.096 | 1,123.687 | 1,210.228 | 1,343.43 | 1,402.308 | 1,506.524 | 1,435.631 | 1,350.552 | 1,354.228 | 1,496.3 | 1,399.783 | 1,222.768 | 1,014.419 | 975.64 | 881.485 | 668.564 | 666.718 | 697.898 | 779.19 | 726.807 | 568.425 | 491.646 | 416.952 | 414.969 | 256.412 | 303.651 | 339.24 | 314.735 | 296.35 | 292.685 | 396.129 | 394.256 | 386.924 | 368.873 | 352.674 | 392.717 | 358.499 | 298.297 | 352.372 | 328.506 | 300.063 | 263.106 | 243.975 | 244.008 | 219.011 | 201.22 | 146.907 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.747 | 16 | 16 | 32 | 32 | 58 | 58 | 64 | 64 | 634.789 | 624.246 | 613.702 | 603.158 | 639.393 | 628.874 | 583.357 | 512.84 | 744.336 | 730.512 | 716.689 | 702.865 | 742.967 | 729.169 | 715.371 | 701.574 | 741.702 | 727.928 | 714.154 | 700.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 16.016 | 16.499 | 16.983 | 17.466 | 17.952 | 18.446 | 18.943 | 19.442 | 19.975 | 20.62 | 21.271 | 21.96 | 22.686 | 23.417 | 24.614 | 24.895 | 90.259 | 90.654 | 90.008 | 94.292 | 95.708 | 100.028 | 94.227 | 108.666 | 18.94 | 19.098 | 17.464 | 19.413 | 25.33 | 23.728 | 22.371 | 22.495 | 22.619 | 21.283 | 21.407 | 21.5 | 0 | 0 | 0 | 13.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.849 | 4.853 | 4.858 | 4.862 | 4.867 | 4.872 | 4.876 | 4.881 | 4.885 | 4.89 | 4.895 | 4.899 | 0.064 | 0.069 | 0.074 | 0.078 | 0.096 | 0.096 | 0 | 0 | 74.989 | 95.403 | 109.03 | 119.916 | 120.36 | 45.734 | -64 | -64 | -626.296 | -613.998 | -601.121 | -589.423 | -623.95 | -611.749 | -583.357 | -512.84 | 0 | 0 | 0 | -13.888 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,478.281 | 1,486.416 | 1,498.321 | 1,510.225 | 1,350.608 | 1,355.054 | 1,355.054 | 1,426.622 | 1,545.171 | 723.225 | 723.225 | 723.225 | 794.373 | 794.373 | 794.373 | 794.373 | 0 | 0 | 0 | 143.728 | 16 | 16 | 32 | 32 | 58 | 58 | 17.464 | 19.413 | 33.823 | 33.976 | 34.952 | 36.23 | 38.062 | 38.407 | 0 | 21.5 | 16.781 | 15.84 | 15.899 | 13.888 | 13.947 | 14.006 | 14.065 | 14.124 | 8.583 | 8.642 | 8.701 | 8.76 | 5.9 | 5.9 | 5.9 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 9.5 | 9.5 | 9.5 | 7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 1,499.146 | 1,507.768 | 1,520.161 | 1,532.554 | 1,373.427 | 1,378.371 | 1,378.873 | 1,450.945 | 1,570.031 | 748.736 | 749.391 | 750.084 | 817.123 | 817.859 | 819.06 | 819.346 | 90.356 | 90.75 | 90.008 | 265.767 | 202.697 | 227.43 | 267.257 | 292.582 | 255.3 | 180.832 | 81.464 | 83.413 | 668.613 | 658.221 | 648.654 | 639.388 | 677.455 | 667.281 | 604.764 | 534.34 | 761.117 | 746.353 | 732.588 | 716.754 | 756.915 | 743.176 | 729.437 | 715.698 | 750.285 | 736.57 | 722.855 | 709.14 | 5.9 | 5.9 | 5.9 | 5.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 9.5 | 9.5 | 9.5 | 7 | 12.894 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 |
Total Liabilities
| 3,470.697 | 3,450.498 | 3,631.486 | 3,680.099 | 3,657.82 | 3,679.899 | 3,634.224 | 3,640.072 | 4,067.639 | 3,056.354 | 3,226.964 | 3,179.897 | 3,650.586 | 3,687.93 | 3,682.125 | 3,642.566 | 2,534.488 | 2,825.242 | 2,945.106 | 3,247.262 | 3,433.457 | 3,272.466 | 3,158.315 | 3,303.053 | 2,641.87 | 2,439.024 | 2,478.129 | 2,826.784 | 3,634.844 | 3,437.771 | 3,160.189 | 3,113.288 | 3,171.255 | 3,065.752 | 2,872.025 | 2,690.383 | 3,075.47 | 2,865.539 | 2,495.142 | 2,594.472 | 2,212.124 | 2,030.69 | 1,666.533 | 1,839.385 | 1,960.513 | 2,080 | 2,125.163 | 2,215.664 | 1,441.531 | 1,356.452 | 1,360.128 | 1,502.2 | 1,399.783 | 1,222.768 | 1,014.419 | 975.64 | 881.485 | 668.564 | 666.718 | 697.898 | 779.24 | 726.857 | 568.475 | 491.696 | 417.002 | 415.019 | 256.462 | 313.151 | 348.74 | 324.235 | 303.35 | 292.685 | 396.129 | 394.256 | 386.924 | 368.873 | 352.674 | 392.717 | 358.499 | 298.297 | 352.372 | 328.506 | 300.063 | 263.106 | 245.975 | 244.008 | 219.011 | 201.22 | 146.907 |
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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 881.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 759.904 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 526.884 | 351.256 | 274.02 | 274.02 | 274.02 | 274.02 | 274.02 | 274.02 | 274.02 | 274.02 | 244.02 | 244.02 | 244.02 | 244.02 | 244.02 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 174.3 | 124.5 | 124.5 | 124.5 | 124.5 | 83 | 83 | 83 |
Retained Earnings
| -3,883.831 | -3,827.304 | -3,875.088 | -3,815.76 | -3,469.457 | -3,429.817 | -3,376.82 | -3,330.434 | -2,765.242 | -2,670.205 | -2,550.799 | -2,494.527 | -2,623.451 | -2,628.244 | -2,620.051 | -2,528.597 | 406.68 | 402.347 | 377.309 | 386.588 | 495.916 | 490.385 | 493.466 | 493.88 | 469.207 | 444.485 | 435.645 | 434.187 | 513.533 | 534.602 | 520.429 | 505.406 | 586.793 | 526.634 | 509.131 | 477.568 | 491.737 | 474.613 | 428.776 | 400.543 | 375.646 | 365.961 | 376.022 | 371.893 | 387.864 | 379.054 | 348.697 | 339.059 | 347.731 | 330.554 | 326.437 | 309.637 | 271.494 | 245.232 | 215.42 | 195.968 | 177.916 | 144.897 | 140.254 | 127.784 | 113.785 | 103.674 | 72.678 | 58.409 | 41.837 | 26.387 | 2.885 | -14.598 | -12.175 | -18.925 | -26.291 | -17.142 | 10.073 | 10.031 | 12.775 | 19.505 | 23.608 | 21.364 | 18.228 | 17.696 | 19.02 | 15.623 | 9.309 | 8.417 | 12.874 | 11.755 | 5.757 | 5.257 | 6.405 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,910.741 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,914.381 | 2,792.381 | 2,914.381 | 2,870.943 | 2,914.247 | 2,914.247 | 2,914.247 | 2,914.248 | 2,914.248 | 2,914.248 | 2,914.24 | 948.854 | 991.504 | 948.854 | 948.854 | 948.854 | 948.854 | 948.854 | 948.854 | 948.852 | 948.852 | 948.852 | 948.852 | 939.181 | 976.053 | 976.053 | 976.053 | 963.668 | 960.196 | 1,135.824 | 305.154 | 302.157 | 302.157 | 302.157 | 302.157 | 298.527 | 298.527 | 298.527 | 36.359 | 31.204 | 31.204 | 31.204 | 31.204 | 97.191 | 97.191 | 102.788 | 42.788 | 42.788 | 42.788 | 42.473 | 42.474 | 42.665 | 41.275 | 41.275 | 41.275 | 40.759 | 40.759 | 40.759 | 40.759 | 39.122 | 39.122 | 88.922 | 88.922 | 87.131 | 87.131 | 128.631 | 128.631 | 124.064 |
Total Shareholders Equity
| -213.187 | -156.66 | -204.444 | -145.116 | 201.188 | 240.827 | 293.824 | 340.21 | 905.402 | 1,000.439 | 1,119.846 | 1,176.118 | 1,050.833 | 1,046.04 | 1,054.233 | 1,145.687 | 4,080.964 | 4,076.631 | 4,051.593 | 4,060.872 | 4,170.2 | 4,164.669 | 4,167.75 | 4,168.164 | 4,143.379 | 4,118.636 | 4,109.796 | 4,108.338 | 4,187.684 | 4,208.754 | 4,194.581 | 4,179.549 | 2,105.181 | 2,045.022 | 2,027.518 | 1,995.955 | 2,010.124 | 1,993.001 | 1,947.164 | 1,918.931 | 1,888.612 | 1,878.927 | 1,888.988 | 1,884.859 | 1,890.801 | 1,881.991 | 1,851.634 | 1,841.996 | 1,838.282 | 1,817.634 | 1,813.517 | 888.811 | 847.672 | 821.409 | 791.597 | 772.145 | 750.463 | 717.445 | 712.801 | 408.162 | 389.009 | 378.898 | 347.902 | 333.633 | 313.328 | 297.878 | 279.973 | 202.49 | 204.914 | 198.163 | 190.482 | 199.632 | 227.038 | 225.606 | 228.35 | 235.08 | 238.667 | 236.423 | 233.288 | 232.755 | 232.442 | 229.045 | 222.731 | 221.839 | 224.504 | 223.386 | 217.387 | 216.888 | 213.468 |
Total Equity
| -165.193 | -108.291 | -154.882 | -95.465 | 251.341 | 290.792 | 343.746 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities & Shareholders Equity
| 3,305.505 | 3,342.207 | 3,476.604 | 3,584.634 | 3,909.161 | 3,970.691 | 3,977.97 | 4,030.209 | 5,016.486 | 4,102.704 | 4,396.061 | 4,405.519 | 4,753.079 | 4,787.632 | 4,788.927 | 4,842.171 | 6,670.546 | 6,956.267 | 7,054.049 | 7,363.717 | 7,657.431 | 7,490.383 | 7,379.116 | 7,524.859 | 6,840.45 | 6,611.834 | 6,640.959 | 6,986.452 | 7,875.326 | 7,698.455 | 7,406.232 | 7,345.431 | 5,328.147 | 5,159.094 | 4,946.911 | 4,750.646 | 5,148.792 | 4,906.579 | 4,489.104 | 4,560.946 | 4,140.26 | 3,949.929 | 3,595.451 | 3,767.149 | 3,892.781 | 4,003.886 | 4,018.306 | 4,099.577 | 3,320.102 | 3,229.95 | 3,228.466 | 2,446.452 | 2,300.53 | 2,079.241 | 1,840.223 | 1,781.917 | 1,661.036 | 1,414.063 | 1,405.235 | 1,132.379 | 1,197.572 | 1,134.059 | 942.582 | 852.34 | 756.88 | 738.816 | 546.841 | 526.574 | 562.335 | 531.552 | 502.533 | 500.091 | 627.377 | 624.681 | 620.243 | 608.986 | 593.03 | 630.762 | 593.618 | 532.985 | 584.814 | 557.551 | 522.795 | 484.945 | 470.479 | 467.394 | 436.398 | 418.107 | 360.375 |