
Shenyang Commercial City Co.,Ltd.
SSE:600306.SS
0.29 (CNY) • At close June 19, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q3 | 2001 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 386.369 | 428.485 | 19.405 | 22.024 | 19.008 | 22.171 | 29.372 | 66.912 | 84.182 | 123.578 | 32.199 | 79.6 | 19.493 | 20.997 | 19.483 | 24.756 | 19.612 | 30.835 | 30.131 | 32.603 | 43.207 | 84.772 | 349.921 | 366.229 | 396.047 | 92.974 | 41.857 | 45.22 | 45.778 | 31.551 | 350.971 | 359.928 | 361.404 | 449.958 | 510.261 | 380.718 | 453.209 | 574.305 | 1,006.38 | 835.856 | 583.721 | 696.937 | 887.715 | 828.813 | 936.25 | 674.968 | 559.505 | 567.5 | 595.938 | 372.542 | 661.647 | 660.906 | 540.763 | 452.453 | 433.97 | 563.633 | 322.867 | 330.857 | 406.943 | 222.903 | 186.878 | 212.304 | 206.902 | 122.824 | 158.504 | 164.415 | 177.013 | 207.691 | 165.144 | 172.14 | 232.821 | 291.546 | 336.465 | 308.48 | 381.871 | 386.203 | 416.163 | 425.629 | 412.267 | 408.97 | 358.346 | 375.6 | 410.862 | 339.762 | 311.306 | 285.56 | 229.737 | 205.289 | 252.104 | 217.26 | 304.285 | 259.932 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.882 | -4.064 | -4.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.154 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.165 | -0.165 | -0.165 | -0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 386.369 | 428.485 | 19.405 | 22.024 | 19.008 | 22.171 | 29.372 | 66.912 | 84.182 | 123.578 | 32.199 | 79.6 | 19.493 | 20.997 | 19.483 | 24.756 | 19.612 | 30.835 | 30.131 | 32.603 | 43.207 | 84.772 | 349.921 | 366.229 | 396.047 | 92.974 | 41.857 | 45.22 | 45.778 | 31.551 | 350.971 | 359.928 | 361.404 | 449.958 | 510.261 | 380.718 | 453.209 | 574.305 | 1,006.38 | 835.856 | 583.721 | 696.937 | 887.715 | 828.813 | 936.25 | 674.968 | 559.505 | 567.5 | 595.938 | 372.542 | 661.647 | 660.906 | 540.763 | 452.453 | 433.97 | 563.633 | 322.867 | 330.857 | 406.943 | 222.903 | 186.878 | 212.304 | 206.902 | 122.824 | 158.504 | 164.415 | 177.013 | 207.691 | 165.144 | 172.14 | 232.821 | 291.546 | 336.465 | 308.48 | 381.871 | 386.203 | 416.163 | 425.629 | 412.267 | 408.97 | 358.346 | 375.6 | 410.862 | 339.762 | 311.306 | 285.56 | 229.737 | 205.289 | 252.104 | 217.26 | 304.285 | 259.932 |
Net Receivables
| 22.221 | 19.691 | 16.844 | 15.845 | 6.716 | 6.872 | 10.126 | 16.427 | 13.91 | 14.646 | 13.918 | 6.491 | 10.405 | 11.353 | 8.291 | 12.046 | 15.429 | 16.768 | 13.88 | 13.376 | 11.731 | 13.438 | 29.519 | 30.866 | 27.403 | 27.626 | 28.893 | 27.102 | 20.948 | 71.746 | 61.071 | 26.514 | 46.875 | 39.366 | 82.598 | 60.962 | 89.081 | 31.59 | 199.964 | 356.308 | 126.039 | 168.967 | 228.509 | 225.085 | 179.825 | 157.706 | 310.903 | 339.04 | 206.026 | 340.452 | 410.387 | 154.638 | 204.436 | 145.795 | 165.882 | 101.28 | 108.427 | 231.62 | 113.948 | 92.461 | 78.805 | 121.882 | 193.838 | 131.85 | 120.2 | 132.97 | 167.116 | 148.59 | 221.313 | 243.442 | 110.676 | 106.494 | 97.124 | 117.415 | 67.969 | 122.449 | 137.048 | 118.127 | 148.143 | 118.248 | 186.888 | 200.404 | 87.433 | 29.717 | 26.341 | 27.513 | 25.211 | 30.443 | 25.748 | 29.26 | 1.785 | 39.75 |
Inventory
| 19.944 | 23.038 | 26.136 | 29.397 | 11.112 | 12.012 | 12.484 | 16.237 | 17.844 | 18.621 | 27.643 | 28.639 | 30.356 | 34.041 | 38.04 | 45.511 | 52.577 | 57.147 | 68.065 | 70.151 | 76.808 | 68.539 | 76.577 | 74.811 | 76.707 | 69.867 | 74.355 | 65.169 | 69.752 | 69.414 | 71.681 | 75.868 | 76.245 | 78.721 | 114.657 | 113.82 | 128.345 | 136.938 | 771.287 | 772.911 | 816.138 | 797.237 | 784.465 | 792.011 | 739.532 | 738.505 | 675.579 | 634.981 | 645.583 | 627.706 | 605.382 | 580.968 | 556.172 | 538.728 | 518.423 | 489.407 | 502.836 | 523.413 | 475.366 | 468.059 | 467.798 | 504.466 | 520.943 | 439.947 | 425.861 | 459.447 | 558.972 | 527.371 | 395.228 | 508.584 | 366.246 | 327.208 | 337.239 | 348.224 | 326.253 | 285.145 | 276.049 | 276.01 | 173.069 | 125.27 | 136.901 | 167.408 | 115.045 | 97.109 | 103.954 | 109.424 | 93.177 | 93.454 | 88.415 | 86.118 | 118.785 | 118.543 |
Other Current Assets
| 7.822 | 9.289 | 18.805 | 18.716 | 15.805 | 18.516 | 16.855 | 9.276 | 8.899 | 7.967 | 9.907 | 8.837 | 9.602 | 9.592 | 0.765 | 5.391 | 0.765 | 0.765 | 0.02 | 2.84 | 1.924 | 0.012 | 1.739 | 5.328 | 0.399 | 0.887 | 1.184 | 1.049 | 0.133 | 1.236 | 1.705 | 1.835 | 1.822 | 1.822 | -11.717 | -13.637 | -22.781 | -6.752 | 1.716 | -128.731 | 1.843 | 1.721 | 1.721 | 1.721 | 1.721 | 2.121 | 1.721 | 2.237 | 2.237 | 2.237 | -77.53 | -25.023 | -30.907 | -24.368 | -50.703 | -28.299 | -35.217 | -86.901 | -24.68 | -24.191 | -21.957 | -24.606 | -23.216 | -28.657 | -27.578 | -25.226 | -41.957 | -31.93 | -76.085 | -74.638 | -14.726 | -16.98 | -16.897 | -14.533 | -4.195 | -29.035 | -28.793 | -20.195 | -28.144 | -23.449 | -59.528 | -41.792 | -30.812 | -7.835 | -9.942 | -9.9 | -9.207 | -11.738 | -9.996 | -11.424 | 21.864 | -14.031 |
Total Current Assets
| 436.356 | 480.503 | 81.19 | 85.981 | 52.641 | 59.571 | 68.837 | 108.851 | 124.835 | 164.812 | 83.667 | 123.566 | 69.857 | 75.982 | 66.579 | 87.704 | 88.383 | 105.515 | 112.096 | 118.969 | 133.67 | 166.762 | 457.756 | 477.234 | 500.556 | 191.355 | 146.289 | 138.54 | 136.611 | 173.946 | 485.428 | 464.145 | 486.345 | 569.867 | 695.799 | 541.864 | 647.854 | 736.082 | 1,979.347 | 1,836.344 | 1,527.741 | 1,664.862 | 1,902.409 | 1,847.63 | 1,857.327 | 1,573.3 | 1,547.708 | 1,543.758 | 1,449.784 | 1,342.936 | 1,599.886 | 1,371.489 | 1,270.464 | 1,112.608 | 1,067.572 | 1,126.021 | 898.913 | 998.99 | 971.577 | 759.232 | 711.525 | 814.046 | 898.466 | 665.964 | 676.986 | 731.606 | 861.144 | 851.722 | 705.6 | 849.529 | 695.017 | 708.268 | 753.931 | 759.586 | 771.899 | 764.763 | 800.467 | 799.572 | 705.335 | 629.039 | 622.607 | 701.621 | 582.528 | 458.754 | 431.66 | 412.598 | 338.918 | 317.448 | 356.271 | 321.213 | 446.719 | 404.194 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 65.059 | 62.174 | 39.234 | 112.206 | 112.261 | 113.903 | 115.889 | 117.696 | 118.787 | 121.349 | 124.475 | 203.092 | 264.398 | 935.52 | 948.455 | 960.793 | 972.884 | 985.511 | 1,000.159 | 1,012.846 | 1,025.677 | 1,038.346 | 1,051.386 | 1,064.265 | 1,077.222 | 1,090.132 | 1,109.686 | 1,122.77 | 1,135.837 | 1,148.974 | 1,161.81 | 1,175.603 | 1,189.73 | 1,203.89 | 1,223.788 | 1,239.841 | 1,255.882 | 1,272.084 | 1,385.562 | 1,401.649 | 1,404.882 | 1,386.684 | 1,383.838 | 1,395.365 | 1,403.327 | 1,321.78 | 1,482.432 | 1,378.381 | 1,302.821 | 1,000.701 | 968.609 | 821.261 | 761.336 | 674.946 | 569.522 | 524.781 | 517.756 | 517.686 | 498.618 | 489.592 | 481.46 | 469.479 | 451.83 | 451.69 | 444.956 | 353.996 | 486.348 | 486.562 | 491.299 | 493.742 | 693.836 | 696.675 | 586.627 | 591.114 | 611.641 | 399.454 | 274.006 | 275.972 | 271.64 | 272.951 | 252.335 | 251.863 | 248.109 | 248.536 | 248.53 | 249.735 | 230.978 | 209.74 | 204.697 | 205.865 | 207.022 | 209.995 |
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 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 0 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 2.516 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.165 | 16.302 | 16.483 | 32.132 | 32.369 | 32.715 | 33.06 | 33.406 | 33.752 | 34.097 | 34.443 | 34.707 | 38.686 | 313.374 | 316.214 | 319.09 | 321.948 | 324.806 | 327.664 | 330.522 | 333.38 | 336.238 | 339.096 | 341.954 | 344.812 | 347.67 | 350.537 | 353.404 | 356.271 | 359.134 | 360.335 | 363.19 | 366.045 | 368.909 | 371.976 | 374.884 | 377.794 | 380.704 | 384.027 | 386.947 | 389.921 | 392.902 | 395.673 | 398.615 | 403.453 | 404.566 | 107.114 | 108.72 | 111.886 | 110.04 | 123.542 | 195.248 | 196.067 | 197.914 | 199.717 | 201.378 | 203.192 | 204.799 | 206.726 | 208.659 | 209.964 | 211.236 | 173.44 | 174.372 | 176.169 | 176.937 | 28.809 | 28.789 | 37.678 | 10.036 | 17.815 | 18.256 | 19.407 | 18.995 | 21.619 | 22.207 | 22.795 | 23.384 | 14.21 | 14.782 | 15.293 | 15.865 | 16.458 | 17.023 | 17.588 | 18.003 | 41.273 | 42.463 | 43.653 | 44.099 | 1.46 | 1.46 |
Goodwill and Intangible Assets
| 16.165 | 16.302 | 16.483 | 32.132 | 32.369 | 32.715 | 33.06 | 33.406 | 33.752 | 34.097 | 34.443 | 34.707 | 38.686 | 313.374 | 316.214 | 319.09 | 321.948 | 324.806 | 327.664 | 330.522 | 333.38 | 336.238 | 339.096 | 341.954 | 344.812 | 347.67 | 350.537 | 353.404 | 356.271 | 359.134 | 360.335 | 363.19 | 366.045 | 368.909 | 371.976 | 374.884 | 377.794 | 380.704 | 386.542 | 389.463 | 392.437 | 395.418 | 398.189 | 401.131 | 405.969 | 407.082 | 109.63 | 111.236 | 114.402 | 112.556 | 126.058 | 197.764 | 196.067 | 200.43 | 202.232 | 203.894 | 205.707 | 207.314 | 209.242 | 211.175 | 212.48 | 213.752 | 173.44 | 174.372 | 176.169 | 176.937 | 28.809 | 28.789 | 37.678 | 10.036 | 17.815 | 18.256 | 19.407 | 18.995 | 21.619 | 22.207 | 22.795 | 23.384 | 14.21 | 14.782 | 15.293 | 15.865 | 16.458 | 17.023 | 17.588 | 18.003 | 41.273 | 42.463 | 43.653 | 44.099 | 1.46 | 1.46 |
Long Term Investments
| 0 | 0 | 0 | 1,119.74 | 1,119.74 | 1,119.74 | 1,143.42 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -947.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.632 | 89.814 | 90.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.165 | 120.165 | 120.165 | 120.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 6.019 | 6.019 | 0.834 | 0.834 | 0.834 | 0.834 | 0.826 | 0.826 | 0.826 | 0.826 | 1.138 | 1.051 | 1.051 | 1.051 | 1.44 | 1.44 | 1.048 | 1.048 | 1.255 | 1.122 | 1.255 | 1.255 | 1.065 | 1.065 | 1.065 | 1.065 | 1.004 | 1.004 | 1.004 | 1.004 | 1.108 | 1.108 | 0.686 | 0.686 | 0.117 | 0.117 | 0.117 | 0.117 | 1.053 | 1.053 | 1.053 | 1.053 | 1.663 | 1.663 | 0.488 | 0.488 | 0.374 | 0.374 | 0.374 | 0.374 | 1.879 | 1.879 | 1.879 | 1.879 | 3.661 | 3.661 | 3.661 | 3.661 | 4.481 | 4.481 | 4.481 | 4.481 | 3.95 | 3.95 | 3.95 | 3.95 | 9.936 | 8.167 | 13.581 | 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
| 0 | 0 | 0.058 | 0.145 | 0.232 | 0.319 | 0.408 | 1,143.919 | 1,143.997 | 1,144.108 | 1,144.106 | 1,064.06 | 949.207 | 1.091 | 948.455 | 1.13 | 1.476 | 1.307 | 1.372 | 1.496 | 1.457 | 1.622 | 1.987 | 2.102 | 2.236 | 2.37 | 2.504 | 2.638 | 2.772 | 2.978 | 88.322 | 88.633 | 88.944 | 89.255 | -0.033 | 0 | 0 | 90.616 | 89.092 | 89.026 | 103.315 | 89.788 | 92.469 | 92.47 | 86.249 | 85.846 | 89.097 | 88.825 | 85.973 | 85.973 | 94.576 | 95.401 | 2.516 | 101.217 | 96.735 | 95.683 | 96.168 | 96.047 | 120.501 | 121.102 | 121.854 | 121.973 | 2.516 | 2.516 | 2.516 | 2.516 | 120.33 | 120.33 | 231.839 | 123.206 | 124.735 | 124.759 | 127.078 | 124.856 | 45.776 | 44.17 | 95.501 | 94.767 | 92.368 | 91.681 | 93.51 | 93.394 | 91.812 | 91.237 | 96.384 | 95.553 | 99.314 | 97.672 | 95.751 | 94.092 | 49.097 | 42.097 |
Total Non-Current Assets
| 87.243 | 84.495 | 56.609 | 1,265.057 | 1,265.436 | 1,267.51 | 1,293.604 | 1,295.848 | 1,297.362 | 1,300.381 | 1,304.162 | 1,302.91 | 1,253.341 | 1,251.036 | 1,267.157 | 1,282.453 | 1,297.357 | 1,312.674 | 1,330.45 | 1,345.986 | 1,361.769 | 1,377.461 | 1,393.534 | 1,409.386 | 1,425.335 | 1,441.237 | 1,463.732 | 1,479.817 | 1,495.885 | 1,512.091 | 1,611.575 | 1,628.534 | 1,645.405 | 1,662.741 | 1,685.48 | 1,704.656 | 1,723.999 | 1,743.521 | 1,862.249 | 1,881.191 | 1,901.688 | 1,872.943 | 1,876.159 | 1,890.629 | 1,896.034 | 1,815.196 | 1,681.532 | 1,578.815 | 1,503.571 | 1,199.604 | 1,191.122 | 1,116.305 | 1,058.452 | 978.471 | 872.15 | 828.019 | 823.293 | 824.708 | 832.842 | 826.35 | 820.274 | 809.685 | 751.902 | 752.693 | 747.757 | 657.564 | 645.424 | 643.849 | 774.397 | 626.984 | 836.387 | 839.689 | 733.112 | 734.965 | 679.035 | 465.831 | 392.302 | 394.123 | 378.218 | 379.414 | 361.138 | 361.122 | 356.378 | 356.795 | 362.502 | 363.291 | 371.565 | 349.875 | 344.101 | 344.056 | 257.579 | 253.552 |
Total Assets
| 523.598 | 564.998 | 137.799 | 1,351.038 | 1,318.077 | 1,327.081 | 1,362.441 | 1,404.699 | 1,422.196 | 1,465.193 | 1,387.829 | 1,426.477 | 1,323.198 | 1,327.019 | 1,333.736 | 1,370.157 | 1,385.74 | 1,418.188 | 1,442.546 | 1,464.955 | 1,495.439 | 1,544.223 | 1,851.29 | 1,886.62 | 1,925.892 | 1,632.592 | 1,610.021 | 1,618.357 | 1,632.496 | 1,686.037 | 2,097.003 | 2,092.679 | 2,131.751 | 2,232.607 | 2,381.278 | 2,246.519 | 2,371.853 | 2,479.603 | 3,841.596 | 3,717.535 | 3,429.429 | 3,537.805 | 3,778.568 | 3,738.259 | 3,753.361 | 3,388.496 | 3,229.24 | 3,122.573 | 2,953.355 | 2,542.54 | 2,791.008 | 2,487.793 | 2,328.915 | 2,091.08 | 1,939.722 | 1,954.04 | 1,722.206 | 1,823.698 | 1,804.419 | 1,585.582 | 1,531.799 | 1,623.73 | 1,650.368 | 1,418.658 | 1,424.743 | 1,389.17 | 1,506.567 | 1,495.571 | 1,479.997 | 1,476.513 | 1,531.404 | 1,547.958 | 1,487.044 | 1,494.551 | 1,450.934 | 1,230.594 | 1,192.769 | 1,193.695 | 1,083.553 | 1,008.454 | 983.744 | 1,062.743 | 938.906 | 815.549 | 794.162 | 775.889 | 710.483 | 667.323 | 700.372 | 665.269 | 704.298 | 657.746 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 70.75 | 87.429 | 109.568 | 115.012 | 125.199 | 131.456 | 143.669 | 162.949 | 168.271 | 174.513 | 158.626 | 162.664 | 166.02 | 181.647 | 214.048 | 204.726 | 257.93 | 255.057 | 239.918 | 235.403 | 239.98 | 232.081 | 206.002 | 212.45 | 239.276 | 219.441 | 201.747 | 183.51 | 177.865 | 174.246 | 181.119 | 167.443 | 189.001 | 189.845 | 224.787 | 222.824 | 283.667 | 197.013 | 281.258 | 343.364 | 347.667 | 366.861 | 569.591 | 376.674 | 465.393 | 328.633 | 847.76 | 805.679 | 683.887 | 468.26 | 759.877 | 782.673 | 674.279 | 711.749 | 556.112 | 579.276 | 248.049 | 429.466 | 435.126 | 399.825 | 372.682 | 454.15 | 465.351 | 302.586 | 289.924 | 376.301 | 317.672 | 329.813 | 305.572 | 431.346 | 456.358 | 416.453 | 454.162 | 476.16 | 454.565 | 319.437 | 338.488 | 348.774 | 338.891 | 282.479 | 293.053 | 392.757 | 287.359 | 183.336 | 169.976 | 159.356 | 120.484 | 124.877 | 141.166 | 120.763 | 124.609 | 78.048 |
Short Term Debt
| 0.657 | 0.933 | 151.049 | 916.48 | 916.003 | 918.014 | 151.57 | 151.83 | 153.109 | 158.054 | 952.836 | 974.251 | 959.415 | 966.251 | 957 | 957 | 959.413 | 964.111 | 982 | 982 | 982 | 1,000 | 1,300 | 1,300 | 1,300 | 1,013.9 | 1,004 | 1,004 | 1,004 | 1,070 | 1,828.332 | 1,839.328 | 1,834.615 | 1,895.87 | 1,978 | 1,810 | 1,810 | 1,968.189 | 2,950 | 2,958 | 2,533 | 2,823.5 | 2,357.661 | 2,577.353 | 2,266.95 | 1,971.951 | 1,436 | 1,386 | 1,386 | 1,183 | 1,046.524 | 901.992 | 824.665 | 709.541 | 681 | 681 | 648 | 537 | 477 | 382 | 338 | 412 | 421 | 373 | 403 | 353 | 352.5 | 303.533 | 341.533 | 334.533 | 394.478 | 374.478 | 345.478 | 358.478 | 203.922 | 161.822 | 175.822 | 178.822 | 181.966 | 180.966 | 157.766 | 137.766 | 114.714 | 135.714 | 136.714 | 146.714 | 125.69 | 74.69 | 81.29 | 81.282 | 96.566 | 80.566 |
Tax Payables
| 84.399 | 87.677 | 29.174 | 29.765 | 24.872 | 25.058 | 24.968 | 29.395 | 23.931 | 28.824 | 25.289 | 29.225 | 30.235 | 28.251 | 23.219 | 24.977 | 17.151 | 33.768 | 25.311 | 26.02 | 26.357 | 36.351 | 26.796 | 25.29 | 21.13 | 33.308 | 26.183 | 25.855 | 24.168 | 32.864 | 25.612 | 23.101 | 21.053 | 26.513 | 23.132 | 19.393 | 34.548 | 32.472 | 29.973 | 24.831 | 37.303 | 31.857 | 32.515 | 30.611 | 45.44 | 39.819 | 27.785 | 32.532 | 28.528 | 30.15 | 1.285 | -7.403 | -14.962 | -13.027 | -16.569 | -14.587 | 2.88 | 2.513 | -10.858 | -12.394 | -1.814 | -0.576 | 11.717 | -3.87 | -1.737 | 11.451 | 13.036 | 8.788 | 3.971 | 11.566 | 11.131 | 1.209 | 3.201 | 7.27 | 4.519 | 7.015 | 4.034 | 13.691 | 4.818 | 1.929 | 0.185 | 12.129 | 8.358 | 10.596 | 12.597 | 12.117 | 4.194 | 5.307 | 13.447 | 5.248 | 5.144 | 10.812 |
Deferred Revenue
| 337.36 | 364.098 | 396.21 | 525.515 | 9.258 | 8.875 | 8.149 | 0 | 0 | 271.294 | 478.544 | 476.988 | 416.298 | 386.147 | 337.121 | 349.324 | 255.334 | 263.775 | 252.979 | 249.899 | 242.136 | 258.996 | 250.475 | 254.249 | 229.183 | 217.737 | 186.933 | 186.645 | 176.403 | 337.685 | 180.372 | 168.871 | 147.315 | 149.715 | 126.075 | 130.679 | 150.371 | 152.995 | 332.003 | 115.829 | 150.715 | 114.528 | 124.073 | 192.467 | 62.865 | 107.504 | 107.33 | 99.001 | 84.761 | 89.244 | 206.965 | 74.18 | 65.171 | 69.837 | 88.652 | 147.164 | 217.793 | 249.054 | 249.814 | 159.812 | 162.23 | 170.876 | 170.682 | 148.817 | 137.74 | 139.925 | 184.942 | 154.814 | 194.384 | 129.854 | 107.866 | 185.107 | 103.2 | 90.33 | 212.832 | 167.939 | 157.26 | 149.147 | 59.674 | 45.765 | 34.388 | 41.539 | 37.907 | 34.962 | 37.676 | 34.258 | 34.912 | 37.789 | 51.797 | 46.829 | 35.127 | 44.297 |
Other Current Liabilities
| -78.242 | -80.941 | -20.55 | -22.744 | 430.084 | 408.641 | 245.663 | 250.701 | 240.749 | -18.335 | -20.832 | -26.726 | -27.366 | -24.529 | -22.018 | -23.775 | -5.41 | -22.486 | -13.948 | -14.011 | -13.495 | -21.109 | -8.019 | -13.241 | -1.911 | -14.419 | -6.378 | -7.234 | -5.446 | -12.587 | -6.159 | -3.121 | 1.377 | -3.036 | 4.056 | 9.449 | -2.409 | 2.029 | 6.983 | 15.298 | 7.462 | 21.247 | 14.6 | 18.878 | 16.626 | -0.119 | -9.179 | -19.925 | -14.859 | -11.962 | 10.173 | 10.499 | 15.38 | 24.946 | 16.59 | 18.39 | -0.689 | -0.404 | 10.858 | 12.394 | 1.814 | 1.806 | -11.717 | 3.87 | 1.737 | -10.957 | 114.322 | 118.471 | 53.966 | 4.999 | -10.153 | -0.231 | -2.224 | -6.908 | 5.494 | 3.196 | -3.822 | -12.504 | -4.318 | -1.877 | 4.22 | -10.102 | -8.31 | -10.454 | -5.157 | -12.089 | -4.092 | -4.597 | -12.142 | -3.925 | 29.54 | 32.099 |
Total Current Liabilities
| 414.925 | 459.196 | 665.452 | 1,564.028 | 1,505.415 | 1,492.043 | 574.02 | 594.875 | 586.061 | 614.35 | 1,594.464 | 1,616.403 | 1,544.603 | 1,537.695 | 1,509.371 | 1,512.252 | 1,484.417 | 1,494.225 | 1,486.261 | 1,479.311 | 1,476.977 | 1,506.318 | 1,775.253 | 1,778.748 | 1,787.678 | 1,469.967 | 1,412.484 | 1,392.776 | 1,376.99 | 1,602.209 | 2,209.277 | 2,195.622 | 2,193.362 | 2,258.908 | 2,356.05 | 2,192.345 | 2,276.177 | 2,352.698 | 3,600.217 | 3,457.322 | 3,076.146 | 3,359.159 | 3,098.44 | 3,195.982 | 2,857.273 | 2,447.787 | 2,409.697 | 2,303.287 | 2,168.317 | 1,758.691 | 2,024.823 | 1,761.94 | 1,564.532 | 1,503.046 | 1,325.785 | 1,411.243 | 1,116.032 | 1,217.628 | 1,161.94 | 941.637 | 872.913 | 1,038.256 | 1,057.033 | 824.403 | 830.664 | 869.719 | 982.472 | 915.419 | 899.426 | 912.299 | 959.679 | 977.015 | 903.818 | 925.33 | 881.331 | 659.41 | 671.781 | 677.929 | 581.032 | 509.262 | 489.612 | 574.089 | 440.028 | 354.154 | 351.805 | 340.356 | 281.188 | 238.066 | 275.557 | 250.196 | 290.986 | 245.822 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 4.89 | 4.89 | 5.237 | 5.476 | 4.983 | 4.983 | 770.282 | 770.342 | 770.408 | 770.542 | 7.904 | 5.651 | 6.49 | 0 | 1.079 | 1.074 | 1.068 | 1.062 | 1.052 | 1.039 | 1.027 | 1.014 | 0.998 | 0.979 | 0.96 | 0.942 | 0.919 | 0.894 | 0.869 | 0.845 | 0.816 | 0.785 | 0.755 | 0.724 | 0.689 | 0.653 | 0.617 | 0.58 | 230 | 200 | 230 | 0.414 | 200 | 0.321 | 300 | 300 | 225.543 | 225.135 | 190.731 | 190.328 | 177.3 | 137.3 | 176 | 0 | 25.21 | 24.878 | 84.551 | 88.875 | 126.644 | 128.126 | 130.483 | 70.483 | 73.395 | 74.205 | 74.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 4.425 | 5.414 |
Deferred Revenue Non-Current
| 0 | 0 | 0.54 | 0.581 | 0.623 | 0.664 | 1.706 | 0.747 | 0.789 | 0.83 | 0.872 | 0.913 | 0.955 | 0.996 | 1.038 | 1.079 | 1.121 | 1.162 | 1.203 | 1.245 | 1.286 | 1.328 | 1.369 | 1.411 | 1.452 | 1.494 | 1.785 | 2.077 | 2.368 | 2.66 | 2.951 | 3.243 | 3.534 | 3.826 | 4.117 | 4.409 | 4.7 | 4.992 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 8.269 | 8.269 | 8.269 | 8.269 | 14.189 | 14.189 | 14.189 | 14.189 | 14.129 | 13.376 | 3.771 | 0 | 3.757 | 4.836 | 4.233 | 5.301 | 5.989 | 7.041 | 0 | 7.041 | 5.967 | 5.765 | 5.765 | 5.765 | 6.309 | 6.309 | 6.309 | 6.309 | 8.575 | 8.575 | 5.418 | 5.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 15.056 | 14.533 | 17.152 | 18.538 | 18.538 | 18.538 | 18.057 | 18.057 | 18.186 | 18.186 | 20.409 | 21.321 | 17.387 | 21.157 | 1.398 | 0.319 | 1.214 | 0.146 | 3.424 | 2.785 | 13.17 | 6.129 | 4.06 | 4.06 | 4.398 | 4.398 | 5.988 | 6.42 | 6.42 | 6.42 | 5.79 | 5.79 | 5.79 | 5.79 | 0 | -0 | -0 | 0 | 3.064 | 3.022 | 5.448 | 6.158 | 6.526 | 6.158 | 2.384 | 2.384 | 2.323 | 2.323 | 2.323 | 2.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.538 | 1.078 | 1.618 | 2.158 | 2.698 | 3.238 | 3.778 | 4.318 | 0 | 0 |
Total Non-Current Liabilities
| 19.947 | 19.424 | 31.198 | 32.864 | 32.413 | 32.454 | 804.234 | 803.335 | 803.572 | 803.747 | 43.314 | 41.261 | 28.602 | 22.153 | 7.272 | 7.307 | 7.635 | 7.67 | 11.669 | 12.111 | 15.483 | 15.512 | 12.394 | 12.215 | 12.576 | 12.598 | 15.001 | 15.7 | 15.967 | 16.233 | 18.132 | 18.393 | 15.496 | 15.757 | 4.807 | 5.062 | 5.317 | 5.572 | 233.064 | 203.022 | 235.448 | 5.406 | 206.526 | 6.479 | 302.384 | 302.384 | 227.866 | 227.458 | 193.055 | 192.652 | 177.3 | 137.3 | 176 | 0 | 25.21 | 24.878 | 84.551 | 88.875 | 126.644 | 128.126 | 130.483 | 70.483 | 73.395 | 74.205 | 74.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.538 | 6.078 | 6.618 | 7.158 | 2.698 | 3.238 | 3.778 | 4.318 | 4.425 | 5.414 |
Total Liabilities
| 434.872 | 478.619 | 696.65 | 1,596.892 | 1,537.828 | 1,524.497 | 1,378.254 | 1,398.21 | 1,389.633 | 1,418.097 | 1,637.778 | 1,657.664 | 1,573.205 | 1,559.848 | 1,516.643 | 1,519.559 | 1,492.052 | 1,501.896 | 1,497.93 | 1,491.421 | 1,492.46 | 1,521.831 | 1,787.647 | 1,790.963 | 1,800.253 | 1,482.566 | 1,427.486 | 1,408.476 | 1,392.956 | 1,618.442 | 2,227.409 | 2,214.015 | 2,208.859 | 2,274.665 | 2,360.857 | 2,197.407 | 2,281.493 | 2,358.27 | 3,833.281 | 3,660.344 | 3,311.594 | 3,364.564 | 3,304.966 | 3,202.461 | 3,159.657 | 2,750.171 | 2,637.563 | 2,530.746 | 2,361.372 | 1,951.343 | 2,202.123 | 1,899.24 | 1,740.532 | 1,503.046 | 1,350.995 | 1,436.121 | 1,200.582 | 1,306.503 | 1,288.584 | 1,069.763 | 1,003.396 | 1,108.739 | 1,130.428 | 898.608 | 904.869 | 869.719 | 982.472 | 915.419 | 899.426 | 912.299 | 959.679 | 977.015 | 903.818 | 925.33 | 881.331 | 659.41 | 671.781 | 677.929 | 581.032 | 509.262 | 489.612 | 574.089 | 479.566 | 360.232 | 358.423 | 347.514 | 283.886 | 241.304 | 279.335 | 254.514 | 295.411 | 251.235 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 428.414 | 428.414 | 231.575 | 231.575 | 231.575 | 231.575 | 231.575 | 231.575 | 231.575 | 231.575 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 178.139 | 137.03 | 137.03 |
Retained Earnings
| -1,321.744 | -1,324.303 | -1,345.053 | -1,032.058 | -1,005.958 | -983.624 | -802.017 | -779.716 | -753.644 | -739.105 | -691.783 | -673.019 | -651.706 | -634.528 | -584.6 | -551.09 | -508.002 | -485.387 | -456.985 | -428.057 | -398.602 | -379.174 | -337.909 | -305.892 | -275.908 | -251.509 | -218.995 | -191.642 | -161.978 | -333.912 | -531.907 | -522.838 | -478.618 | -444.622 | -382.159 | -353.499 | -312.3 | -281.353 | -476.822 | -428.245 | -368.064 | -313.613 | -200.515 | -138.481 | -80.83 | -36.285 | 93.057 | 93.19 | 93.152 | 92.221 | 89.269 | 89.338 | 89.842 | 88.607 | 86.756 | 86.973 | 90.377 | 85.849 | 84.713 | 84.618 | 97.106 | 83.623 | 86.798 | 86.804 | 86.602 | 86.12 | 80.327 | 83.24 | 82.972 | 66.85 | 68.98 | 68.114 | 77.492 | 62.629 | 63.663 | 66.437 | 63.162 | 57.592 | 57.285 | 53.492 | 49.429 | 43.938 | 44.177 | 40.161 | 36.622 | 29.252 | 30.158 | 29.577 | 24.583 | 14.276 | 19.726 | 17.352 |
Accumulated Other Comprehensive Income/Loss
| -0.1 | -0.1 | 553.827 | 59.747 | 553.827 | 59.747 | 553.827 | 59.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 981.491 | 981.491 | 0 | 494.081 | 0 | 494.081 | 0 | 494.081 | 553.827 | 553.827 | 262.893 | 262.893 | 222.765 | 263.979 | 222.765 | 222.765 | 222.765 | 222.765 | 222.704 | 222.704 | 222.704 | 222.53 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.704 | 222.865 | 222.865 | 222.865 | 222.865 | 222.865 | 202.713 | 202.713 | 202.713 | 202.713 | 351.115 | 351.115 | 351.115 | 351.115 | 205.178 | 205.178 | 205.178 | 205.178 | 205.178 | 205.178 | 205.178 | 205.178 | 207.048 | 207.048 | 207.048 | 207.048 | 207.048 | 207.048 | 207.048 | 207.048 | 208.65 | 208.65 | 208.65 | 225.707 | 217.411 | 233.391 | 233.395 | 237.614 | 230.297 | 230.097 | 232.766 | 232.766 | 229.986 | 229.58 | 229.525 | 229.525 | 224.742 | 224.742 | 224.742 | 224.742 | 219.777 | 219.777 | 219.777 | 219.777 | 217.12 | 217.117 | 217.113 | 217.113 | 251.916 | 251.916 |
Total Shareholders Equity
| 88.161 | 85.601 | -559.651 | -246.656 | -220.556 | -198.222 | -16.615 | 5.687 | 31.758 | 46.297 | -250.751 | -231.987 | -250.802 | -233.625 | -183.697 | -150.187 | -107.098 | -84.483 | -56.142 | -27.214 | 2.241 | 21.67 | 62.934 | 94.951 | 124.936 | 149.334 | 181.848 | 209.202 | 238.866 | 66.931 | -131.064 | -121.995 | -77.775 | -43.619 | 18.844 | 47.504 | 88.703 | 119.65 | -95.97 | -47.393 | 12.787 | 67.239 | 328.739 | 390.772 | 448.424 | 492.969 | 476.374 | 476.507 | 476.469 | 475.538 | 472.586 | 472.656 | 473.159 | 471.924 | 471.943 | 472.16 | 475.564 | 471.036 | 469.9 | 469.805 | 482.293 | 468.81 | 473.587 | 473.593 | 473.391 | 472.91 | 475.876 | 494.77 | 494.506 | 478.384 | 477.417 | 476.35 | 488.397 | 473.534 | 471.788 | 474.157 | 470.825 | 465.256 | 460.166 | 456.373 | 452.31 | 446.819 | 442.094 | 438.078 | 434.538 | 427.168 | 425.417 | 424.833 | 419.835 | 409.528 | 408.672 | 406.299 |
Total Equity
| 88.726 | 86.379 | -558.851 | -245.854 | -219.752 | -197.417 | -15.814 | 6.489 | 32.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 523.598 | 564.998 | 137.799 | 1,351.038 | 1,318.077 | 1,327.081 | 1,362.441 | 1,404.699 | 1,422.196 | 1,465.193 | 1,387.829 | 1,426.477 | 1,323.198 | 1,327.019 | 1,333.736 | 1,370.157 | 1,385.74 | 1,418.188 | 1,442.546 | 1,464.955 | 1,495.439 | 1,544.223 | 1,851.29 | 1,886.62 | 1,925.892 | 1,632.592 | 1,610.021 | 1,618.357 | 1,632.496 | 1,686.037 | 2,097.003 | 2,092.679 | 2,131.751 | 2,232.607 | 2,381.278 | 2,246.519 | 2,371.853 | 2,479.603 | 3,841.596 | 3,717.535 | 3,429.429 | 3,537.805 | 3,778.568 | 3,738.259 | 3,753.361 | 3,388.496 | 3,229.24 | 3,122.573 | 2,953.355 | 2,542.54 | 2,791.008 | 2,487.793 | 2,328.915 | 2,091.08 | 1,939.722 | 1,954.04 | 1,722.206 | 1,823.698 | 1,804.419 | 1,585.582 | 1,531.799 | 1,623.73 | 1,650.368 | 1,418.658 | 1,424.743 | 1,389.17 | 1,506.567 | 1,495.571 | 1,479.997 | 1,476.513 | 1,531.404 | 1,547.958 | 1,487.044 | 1,494.551 | 1,450.934 | 1,230.594 | 1,192.769 | 1,193.695 | 1,083.553 | 1,008.454 | 983.744 | 1,062.743 | 938.906 | 815.549 | 794.162 | 775.889 | 710.483 | 667.323 | 700.372 | 665.269 | 704.298 | 657.746 |