
Shaanxi Baoguang Vacuum Electric Device Co., Ltd.
SSE:600379.SS
9.72 (CNY) • At close May 8, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 369.993 | 472.175 | 413.722 | 442.867 | 427.057 | 501.513 | 402.938 | 377.65 | 327.342 | 443.301 | 329.981 | 317.501 | 320.134 | 282.341 | 316.675 | 239.451 | 205.253 | 164.446 | 105.02 | 121.551 | 126.07 | 110.612 | 99.827 | 120.935 | 61.575 | 81.51 | 76.143 | 99.606 | 51.225 | 51.618 | 62.813 | 73.218 | 53.552 | 47.608 | 183.539 | 180.397 | 177.846 | 173.919 | 177.251 | 184.569 | 160.388 | 38.986 | 38.649 | 52.839 | 35.964 | 53.184 | 36.325 | 44.71 | 53.561 | 63.425 | 82.02 | 77.127 | 97.076 | 63.973 | 54.855 | 61.619 | 67.422 | 82.712 | 70.433 | 110.878 | 60.058 | 79.657 | 73.715 | 74.91 | 85.88 | 55.792 | 49.823 | 72 | 79.771 | 76.318 | 69.224 | 46.122 | 38.744 | 44.527 | 56.482 | 37.873 | 55.055 | 73.04 | 49.058 | 55.791 | 65.756 | 92.854 | 64.193 | 74.589 | 37.604 | 77.829 | 44.251 | 49.382 | 77.719 | 126.005 | 73.062 | 107.961 | 167.386 | 178.967 | 12.394 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 30 | 0 | 30 | 0 | 30 | 0 | 0.16 | 0.123 | 0.108 | 0.171 | 0.123 | 0.102 | 0.082 | 0.068 | 0.064 | 0.086 | 0.086 | 0.084 | 0.084 | 0.091 | 0.079 | 0.088 | 0.083 | 0.091 | 0.102 | 0.111 | 0.105 | 0.112 | 0.108 | 0.105 | 0.099 | 0.104 | 0.135 | 0.148 | 0.224 | 0.129 | 0.129 | 0.086 | 0.069 | 0.074 | 0.082 | 0.092 | 0.079 | 0.112 | 0.121 | 0.109 | 0.121 | 0.141 | 0.137 | 0.14 | 0.157 | 0.177 | 0.177 | 0.158 | 0.136 | 0.189 | 0.214 | 0.182 | 0.27 | 0.205 | 0.165 | 0.245 | 0.302 | 0.544 | 0.224 | 11.734 | 11.734 | 11.734 | 11.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.4 | 19.474 | 19.474 | 19.474 | 19.999 | 19.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 369.993 | 472.175 | 413.722 | 442.867 | 427.057 | 501.513 | 402.938 | 377.65 | 327.342 | 443.301 | 329.981 | 317.66 | 320.256 | 282.449 | 316.846 | 239.574 | 205.355 | 164.527 | 105.088 | 121.615 | 126.156 | 110.698 | 99.911 | 121.019 | 61.666 | 81.589 | 76.23 | 99.689 | 51.316 | 51.719 | 62.924 | 73.324 | 53.664 | 47.716 | 183.645 | 180.496 | 177.95 | 174.054 | 177.399 | 184.793 | 160.518 | 39.115 | 38.736 | 52.908 | 36.039 | 53.266 | 36.417 | 44.789 | 53.673 | 63.546 | 82.13 | 77.248 | 97.217 | 64.109 | 54.995 | 61.776 | 67.599 | 82.889 | 70.592 | 111.014 | 60.247 | 79.87 | 73.897 | 75.18 | 86.086 | 55.957 | 50.068 | 72.302 | 80.314 | 76.542 | 69.224 | 46.122 | 38.744 | 44.527 | 56.482 | 37.873 | 55.055 | 73.04 | 49.058 | 55.791 | 65.756 | 92.854 | 73.593 | 94.062 | 57.077 | 97.302 | 64.25 | 69.381 | 77.719 | 126.005 | 73.062 | 107.961 | 167.386 | 178.967 | 12.394 |
Net Receivables
| 718.973 | 0 | 775.637 | 768.519 | 695.154 | 522.945 | 573.512 | 626.518 | 617.258 | 521.366 | 585.56 | 515.701 | 418.995 | 392.474 | 461.701 | 432.045 | 395.261 | 364.153 | 409.22 | 342.583 | 342.377 | 339.765 | 348.923 | 291.235 | 319.364 | 323.375 | 319.005 | 261.819 | 243.43 | 259.634 | 304.637 | 259.365 | 235.871 | 237.372 | 319.838 | 340.064 | 252.935 | 266.606 | 0 | 0 | 0 | 0 | 0 | 217.074 | 0 | 0 | 209.102 | 182.098 | 152.241 | 185.175 | 0 | 0 | 0 | 0 | 0 | 0 | 163.003 | 167.259 | 159.123 | 135.033 | 187.138 | 187.815 | 207.153 | 171.835 | 153.252 | 165.799 | 184.563 | 163.724 | 162.77 | 141.011 | 167.991 | 168.421 | 159.995 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 183.869 | 0 | 0 | 175.418 | 163.636 | 144.256 | 143.203 | 0 | 158.804 | 145.929 | 130.789 | 0 |
Inventory
| 222.847 | 222.96 | 157.544 | 152.574 | 169.407 | 224.743 | 166.317 | 182.959 | 224.746 | 168.997 | 169.264 | 216.876 | 194.094 | 159.381 | 146.515 | 126.395 | 147.647 | 118.948 | 132.146 | 134.424 | 156.343 | 146.244 | 174.348 | 184.913 | 155.384 | 140.276 | 148.488 | 156.844 | 151.341 | 143.56 | 138.837 | 135.657 | 146.329 | 128.965 | 121.213 | 108.853 | 119.018 | 120.953 | 125.955 | 125.475 | 136.39 | 108.97 | 122.757 | 117.65 | 115.87 | 96.776 | 115.32 | 135.923 | 148.656 | 124.071 | 114.536 | 127.752 | 127.051 | 113.837 | 136.719 | 134.354 | 134.197 | 111.028 | 122.43 | 129 | 156.794 | 123.971 | 128.649 | 117.207 | 133.949 | 125.651 | 128.849 | 125.466 | 122.935 | 112.805 | 123.91 | 110.119 | 114.15 | 105.534 | 106.226 | 100.314 | 108.505 | 102.859 | 99.134 | 100.179 | 110.226 | 93.76 | 114.527 | 100.884 | 93.954 | 89.072 | 87.094 | 77.76 | 84.295 | 82.082 | 81.248 | 78.281 | 84.365 | 80.427 | 91.883 |
Other Current Assets
| 43.64 | 708.505 | 36.963 | 30.99 | 39.36 | 17.91 | 39.448 | 20.206 | 28.292 | 124.928 | 29.206 | 24.469 | 16.696 | 19.143 | 7.076 | 9.971 | 5.391 | 18.014 | 9.591 | 11.216 | 8.316 | 17.954 | 17.664 | 16.2 | 25.874 | 16.951 | 10.541 | 17.651 | 14.946 | 14.913 | 15.037 | 21.003 | 16.09 | 40.024 | 44.557 | 3.566 | 50.569 | 14.387 | 15.567 | 21.681 | 21.022 | 6.858 | 6.803 | 12.384 | 7.074 | 9.77 | 11.117 | 13.675 | 19.392 | 195.775 | 212.759 | 213.465 | 197.007 | 200.014 | 195.993 | 187.603 | 163.06 | 167.273 | 159.151 | 135.082 | 187.143 | 187.825 | 207.453 | 171.888 | 153.333 | 165.813 | 184.606 | 163.825 | 162.864 | 141.198 | 168.087 | 168.563 | 160.146 | 146.696 | 160.819 | 171.676 | 148.952 | 145.851 | 177.479 | 167.386 | 163.069 | 156.858 | 174.51 | 176.399 | 170.013 | 148.368 | 175.434 | 163.652 | 144.271 | 143.218 | 175.705 | 158.946 | 146.072 | 130.902 | 139.191 |
Total Current Assets
| 1,355.453 | 1,403.641 | 1,383.867 | 1,394.95 | 1,330.977 | 1,267.111 | 1,182.215 | 1,207.333 | 1,197.638 | 1,258.593 | 1,114.011 | 1,074.707 | 950.042 | 853.447 | 932.138 | 807.985 | 753.654 | 665.642 | 656.046 | 609.838 | 633.192 | 614.661 | 640.847 | 616.574 | 562.288 | 562.191 | 554.264 | 536.003 | 461.033 | 469.826 | 521.435 | 485.582 | 451.953 | 454.077 | 669.253 | 632.979 | 600.471 | 576 | 580.321 | 549.476 | 501.744 | 361.48 | 387.499 | 400.017 | 355.954 | 378.414 | 368.896 | 376.485 | 373.962 | 383.391 | 409.425 | 418.465 | 421.276 | 377.96 | 387.707 | 383.733 | 364.856 | 361.191 | 352.172 | 375.096 | 404.185 | 391.667 | 410 | 364.274 | 373.368 | 347.421 | 363.523 | 361.592 | 366.113 | 330.545 | 361.222 | 324.803 | 313.04 | 296.757 | 323.527 | 309.862 | 312.511 | 321.749 | 325.67 | 323.355 | 339.051 | 343.472 | 362.63 | 371.345 | 321.045 | 334.742 | 326.778 | 310.793 | 306.285 | 351.305 | 330.016 | 345.188 | 397.822 | 390.296 | 243.468 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 279.307 | 259.857 | 240.631 | 237.168 | 232.835 | 226.503 | 213.877 | 219.728 | 218.787 | 224.893 | 231.986 | 236.346 | 240.234 | 247.46 | 249.336 | 214.934 | 222.033 | 191.654 | 197.067 | 197.819 | 200.009 | 202.168 | 202.422 | 203.003 | 206.579 | 206.181 | 218.512 | 222.906 | 227.005 | 229.141 | 227.68 | 226.284 | 230.166 | 230.52 | 228.481 | 230.704 | 230.463 | 234.207 | 239.463 | 241.839 | 245.076 | 246.57 | 247.664 | 247.472 | 250.209 | 257.263 | 258.478 | 264.991 | 267.331 | 265.519 | 239.125 | 196.587 | 197.43 | 210.823 | 202.612 | 196.957 | 197.836 | 180.78 | 164.98 | 164.453 | 167.688 | 167.764 | 159.792 | 157.922 | 152.379 | 159.362 | 152.131 | 148.89 | 146.067 | 141.326 | 141.27 | 142.295 | 141.702 | 145.227 | 145.185 | 147.554 | 150.378 | 151.851 | 153.725 | 154.217 | 154.061 | 153.535 | 152.316 | 152.586 | 149.673 | 148.985 | 148.011 | 135.184 | 136.433 | 133.579 | 131.064 | 127.057 | 120.304 | 121.436 | 116.873 |
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 |
Intangible Assets
| 4.33 | 4.622 | 4.558 | 4.749 | 5.17 | 5.435 | 5.75 | 5.965 | 6.312 | 6.659 | 6.27 | 5.699 | 6.001 | 6.306 | 6.52 | 2.816 | 2.989 | 2.914 | 2.914 | 3.091 | 2.865 | 3.02 | 3.148 | 3.239 | 3.404 | 3.569 | 2.57 | 2.609 | 2.55 | 2.609 | 2.649 | 2.228 | 2.15 | 2.25 | 2.381 | 2.529 | 2.675 | 2.82 | 2.897 | 3.099 | 3.301 | 3.493 | 2.287 | 0.788 | 0.898 | 0.983 | 1.08 | 1.188 | 1.302 | 1.417 | 1.584 | 1.732 | 1.842 | 1.362 | 1.561 | 1.654 | 1.745 | 1.718 | 1.6 | 1.683 | 1.767 | 1.838 | 1.848 | 1.931 | 2.015 | 2.219 | 2.315 | 2.409 | 1.335 | 1.386 | 1.437 | 1.487 | 1.538 | 1.589 | 1.312 | 1.359 | 1.407 | 1.245 | 1.065 | 1.102 | 1.139 | 0.722 | 0.751 | 0.47 | 0.488 | 0.507 | 0.554 | 0.473 | 0.496 | 0.525 | 0.524 | 0.171 | 0.181 | 0.09 | 0.108 |
Goodwill and Intangible Assets
| 4.33 | 4.622 | 4.558 | 4.749 | 5.17 | 5.435 | 5.75 | 5.965 | 6.312 | 6.659 | 6.27 | 5.699 | 6.001 | 6.306 | 6.52 | 2.816 | 2.989 | 2.914 | 2.914 | 3.091 | 2.865 | 3.02 | 3.148 | 3.239 | 3.404 | 3.569 | 2.57 | 2.609 | 2.55 | 2.609 | 2.649 | 2.228 | 2.15 | 2.25 | 2.381 | 2.529 | 2.675 | 2.82 | 2.897 | 3.099 | 3.301 | 3.493 | 2.287 | 0.788 | 0.898 | 0.983 | 1.08 | 1.188 | 1.302 | 1.417 | 1.584 | 1.732 | 1.842 | 1.362 | 1.561 | 1.654 | 1.745 | 1.718 | 1.6 | 1.683 | 1.767 | 1.838 | 1.848 | 1.931 | 2.015 | 2.219 | 2.315 | 2.409 | 1.335 | 1.386 | 1.437 | 1.487 | 1.538 | 1.589 | 1.312 | 1.359 | 1.407 | 1.245 | 1.065 | 1.102 | 1.139 | 0.722 | 0.751 | 0.47 | 0.488 | 0.507 | 0.554 | 0.473 | 0.496 | 0.525 | 0.524 | 0.171 | 0.181 | 0.09 | 0.108 |
Long Term Investments
| 0 | 0 | 0 | 1.604 | 0 | 1.497 | 1.57 | 1.366 | 0 | 0 | 0 | 0 | 0 | 1.288 | 1.237 | 1.361 | 1.491 | 1.621 | 1.751 | 1.881 | 1.911 | 2.142 | 4.049 | 4.28 | 4.511 | 2.677 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.574 | -4.959 | -4.714 | -4.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 9.665 | 9.665 | 10.26 | 10.26 | 9.141 | 9.141 | 8.179 | 8.179 | 8.179 | 8.179 | 7.974 | 7.974 | 7.974 | 7.974 | 8.689 | 8.689 | 8.689 | 8.689 | 6.668 | 6.668 | 6.668 | 6.668 | 6.51 | 6.51 | 6.51 | 6.51 | 6.329 | 6.329 | 3.16 | 3.16 | 6.562 | 6.562 | 6.562 | 6.562 | 3.567 | 4.933 | 3.567 | 3.567 | 4.391 | 4.391 | 4.336 | 4.391 | 3.238 | 3.238 | 3.238 | 3.238 | 3.136 | 3.136 | 3.136 | 2.875 | 2.473 | 2.473 | 2.473 | 2.715 | 2.604 | 2.604 | 2.604 | 2.604 | 5.507 | 5.507 | 5.507 | 5.507 | 4.76 | 4.76 | 4.76 | 4.76 | 5.083 | 5.083 | 5.083 | 5.083 | 4.213 | 4.213 | 4.213 | 4.703 | 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
| 61.897 | 86.374 | 46.641 | 39.518 | 19.061 | 19.409 | 1.812 | 6.114 | 7.056 | 3.681 | 1.941 | 1.869 | 2.061 | 0.914 | 0.894 | 1.114 | 0.812 | 1.241 | 1.096 | 2.919 | 1.445 | 3.246 | 3.508 | 5.156 | 6.492 | 9.347 | 2.825 | 2.767 | 2.824 | 2.982 | 2.755 | 2.898 | 3.088 | 3.196 | 2.503 | 2.485 | 2.706 | 2.773 | 3.115 | 3.335 | 3.556 | 3.776 | 4.006 | 4.229 | 4.452 | 4.675 | 4.899 | 4.951 | 5.18 | 4.584 | 4.765 | 4.928 | 0.188 | 5.146 | 2.668 | 2.28 | 2.153 | 2.192 | 2.231 | 2.27 | 2.309 | 2.929 | 2.387 | 2.426 | 2.465 | 2.504 | 2.543 | 2.582 | 2.621 | 2.66 | 14.433 | 14.472 | 14.511 | 9.847 | 14.834 | 14.618 | 15.489 | 15.686 | 17.031 | 17.315 | 17.599 | 17.884 | 12.683 | 22.852 | 22.947 | 23.042 | 3.898 | 3.993 | 4.085 | 2.99 | 0.406 | 0.498 | 0.59 | 0.681 | 0.876 |
Total Non-Current Assets
| 355.199 | 360.518 | 302.09 | 293.3 | 266.208 | 261.985 | 231.188 | 241.352 | 240.335 | 243.411 | 248.17 | 251.888 | 256.27 | 263.942 | 266.677 | 228.915 | 236.014 | 206.119 | 209.496 | 212.378 | 212.898 | 217.243 | 219.637 | 222.19 | 227.495 | 228.284 | 230.237 | 234.611 | 235.539 | 237.893 | 239.647 | 237.971 | 241.966 | 242.528 | 236.932 | 240.651 | 239.411 | 243.367 | 249.866 | 252.664 | 256.269 | 258.23 | 257.194 | 255.727 | 258.796 | 266.158 | 267.593 | 274.266 | 276.949 | 274.395 | 247.947 | 205.72 | 206.82 | 220.046 | 209.445 | 203.496 | 204.338 | 187.294 | 174.318 | 173.913 | 177.27 | 178.037 | 168.787 | 167.04 | 161.619 | 168.845 | 162.073 | 158.965 | 155.106 | 150.455 | 161.352 | 162.467 | 161.964 | 161.366 | 161.331 | 163.532 | 167.274 | 168.782 | 171.821 | 172.634 | 172.799 | 172.14 | 169.324 | 170.95 | 168.395 | 168.065 | 152.464 | 139.651 | 141.014 | 137.094 | 131.994 | 127.726 | 121.074 | 122.207 | 117.857 |
Total Assets
| 1,710.652 | 1,764.158 | 1,685.957 | 1,688.25 | 1,597.185 | 1,529.096 | 1,413.403 | 1,448.685 | 1,437.972 | 1,502.004 | 1,362.181 | 1,326.595 | 1,206.312 | 1,117.388 | 1,198.815 | 1,036.9 | 989.668 | 871.761 | 865.542 | 822.216 | 846.09 | 831.904 | 860.484 | 838.764 | 789.783 | 790.475 | 784.501 | 770.614 | 696.572 | 707.72 | 761.081 | 723.553 | 693.919 | 696.605 | 906.185 | 873.63 | 839.881 | 819.367 | 830.186 | 802.14 | 758.013 | 619.71 | 644.693 | 655.744 | 614.75 | 644.572 | 636.49 | 650.751 | 650.911 | 657.786 | 657.373 | 624.185 | 628.096 | 598.005 | 597.152 | 587.229 | 569.194 | 548.485 | 526.49 | 549.009 | 581.455 | 569.704 | 578.787 | 531.314 | 534.986 | 516.266 | 525.596 | 520.557 | 521.219 | 481 | 522.574 | 487.27 | 475.005 | 458.123 | 484.858 | 473.394 | 479.786 | 490.531 | 497.491 | 495.99 | 511.85 | 515.612 | 531.954 | 542.294 | 489.44 | 502.807 | 479.242 | 450.444 | 447.299 | 488.4 | 462.01 | 472.914 | 518.896 | 512.503 | 361.325 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 767.432 | 812.908 | 760.1 | 745.403 | 701.192 | 633.084 | 575.647 | 607.676 | 626.736 | 650.429 | 552.316 | 571.166 | 423.335 | 348.536 | 444.424 | 296.708 | 256.576 | 169.931 | 193.135 | 171.943 | 161.867 | 146.403 | 176.942 | 175.645 | 139.96 | 139.195 | 137.189 | 143.411 | 101.364 | 89.063 | 114.406 | 107.334 | 100.073 | 88.905 | 119.356 | 99.725 | 93.974 | 92.464 | 94.488 | 83.242 | 80.608 | 82.103 | 82.827 | 93.872 | 71.038 | 78.78 | 81.988 | 88.357 | 93.142 | 91.463 | 85.055 | 79.027 | 68.392 | 61.39 | 72.64 | 69.556 | 72.54 | 64.27 | 53.119 | 61.904 | 93.747 | 94.145 | 96.454 | 73.678 | 72.581 | 64.155 | 65.285 | 60.195 | 59.025 | 54.41 | 71.629 | 59.487 | 48.335 | 46.449 | 61.056 | 56.974 | 59.897 | 69.706 | 78.014 | 76.459 | 97.043 | 84.687 | 92.534 | 88.125 | 63.603 | 52.698 | 57.139 | 54.843 | 70.097 | 74.11 | 66.503 | 57.111 | 47.027 | 43.181 | 50.069 |
Short Term Debt
| 5 | 5 | 5 | 71.144 | 42.997 | 38.961 | 5 | 53.63 | 0 | -0.982 | 15.223 | 30 | 45.223 | 30.032 | 30 | 46.679 | 50 | 50 | 50 | 50 | 40 | 40 | 40 | 40 | 31 | 30 | 60 | 50 | 40 | 60 | 80 | 60 | 60 | 60 | 100 | 100 | 110 | 90 | 90 | 100 | 70 | 70 | 90 | 90 | 70 | 100 | 60 | 85 | 85 | 85 | 105 | 105 | 115 | 85 | 85 | 80 | 60 | 50 | 45 | 70 | 83 | 63 | 83 | 73 | 83 | 63 | 77 | 77 | 81 | 81 | 96 | 81 | 87 | 73 | 107 | 107 | 112 | 112 | 102 | 102 | 101.22 | 110.22 | 107 | 125 | 113 | 106 | 86 | 66 | 54 | 84 | 71 | 101 | 138.62 | 140.62 | 159.62 |
Tax Payables
| 8.521 | 3.48 | 10.418 | 16.797 | 12.835 | 5.365 | 8.288 | 11.151 | 1.057 | 9.667 | 10.698 | 3.339 | 5.048 | 7.37 | 4.557 | 8.959 | 9.346 | 14.44 | 9.919 | 11.616 | 8.238 | 8.416 | 11.175 | 6.397 | 8.536 | 8.867 | 10.709 | 10.638 | 12.528 | 7.205 | 16.532 | 14.528 | 15.933 | 15.301 | 16.471 | 17.231 | 14.042 | 14.802 | 12.259 | 8.008 | 5.243 | -7.172 | -3.462 | -1.696 | 5.589 | 5.545 | 4.314 | 2.58 | 4.489 | 1.732 | 6.991 | 2.046 | 4.02 | 6.777 | 2.997 | 2.994 | 4.913 | 4.501 | 5.883 | 10.836 | 4.663 | 8.133 | 3.035 | 4.184 | -1.078 | 0.945 | 3.764 | 2.115 | 1.574 | 5.611 | 2.556 | 4.848 | 3.02 | 4.522 | 0.9 | 1.184 | 1.913 | 1.535 | 3.846 | 4.133 | 3.639 | 6.814 | 5.597 | 9.458 | 4.471 | 6.245 | 3.361 | 4.907 | 1.308 | 1.645 | 1.551 | 0.626 | -0.845 | 1.771 | -0.789 |
Deferred Revenue
| 0 | 0 | 5.944 | 107.864 | 3.84 | 95.701 | 67.814 | 90.773 | 17.134 | 42.883 | 13.375 | 0 | 4.432 | 28.855 | 34.374 | 32.031 | 32.004 | 45.841 | 35.7 | 35.896 | 33.26 | 39.85 | 37.345 | 41.156 | 32.89 | 44.232 | 30.508 | 34.428 | 25.936 | 25.851 | 36.004 | 39.903 | 27.447 | 49.841 | 167.545 | 176.73 | 152.069 | 159.829 | 149.592 | 142.359 | 142.211 | 8.673 | 7.179 | 8.416 | 20.736 | 19.349 | 16.144 | 12.55 | 15.145 | 22.989 | 26.709 | 22.806 | 30.796 | 47.942 | 41.129 | 44.531 | 44.589 | 33.234 | 30.594 | 27.979 | 13.966 | 23.375 | 22.176 | 16.916 | 5.556 | 13.881 | 12.096 | 13.809 | 15.45 | 18.734 | 35.73 | 32.557 | 24.833 | 28.433 | 17.542 | 13.367 | 14.01 | 11.562 | 14.431 | 14.882 | 13.477 | 20.491 | 19.084 | 33.82 | 13.187 | 14.475 | 9.079 | 9.587 | 6.308 | 12.619 | 10.963 | 7.415 | 8.995 | 13.671 | 12.591 |
Other Current Liabilities
| 68.721 | 100.737 | 89.227 | 100.453 | 38.771 | 45.36 | 61.412 | 59.109 | 82.828 | 45.865 | 40.597 | 36.922 | 39.879 | 44.929 | 7.08 | 44.26 | 24.601 | 41.529 | 30.476 | 27.596 | 35.252 | 8.725 | 5.248 | 39.849 | 1.656 | -3.137 | -0.419 | 32.338 | 20.119 | 8.408 | 32.463 | 36.165 | 18.045 | -10.654 | -1.892 | -7.309 | 146.119 | -6.763 | 154.676 | 1.958 | 144.059 | 12.701 | 14.637 | 24.818 | 4.64 | 20.938 | 29.105 | 25.377 | 22.71 | 33.202 | 33.134 | 28.236 | 35.002 | 53.176 | 47.986 | 48.778 | 48.196 | 37.471 | 33.936 | 24.649 | 26.735 | 30.08 | 33.577 | 23.831 | 30.596 | 32.727 | 25.232 | 27.701 | 29.426 | 21.27 | 41.275 | 33.857 | 31.22 | 30.549 | 25.641 | 20.284 | 17.803 | 16.389 | 15.103 | 16.716 | 17.98 | 23.4 | 40.871 | 37.102 | 18.147 | 48.959 | 14.639 | 10.239 | 12.058 | 19.101 | 17.002 | 12.329 | 18.096 | 20.336 | 22.077 |
Total Current Liabilities
| 849.674 | 922.124 | 870.69 | 880.731 | 795.795 | 746.983 | 654.648 | 717.31 | 710.62 | 783.843 | 632.208 | 641.426 | 517.917 | 434.479 | 520.436 | 401.992 | 348.195 | 273.842 | 290.571 | 263.89 | 250.638 | 243.395 | 270.71 | 261.891 | 214.042 | 219.157 | 237.988 | 236.387 | 174.012 | 190.528 | 243.401 | 218.026 | 194.051 | 203.392 | 401.48 | 386.377 | 364.135 | 350.331 | 351.423 | 335.566 | 299.909 | 166.305 | 191.18 | 206.994 | 172.003 | 205.263 | 175.407 | 201.314 | 205.34 | 211.397 | 230.18 | 214.308 | 222.415 | 206.342 | 208.622 | 201.328 | 185.649 | 156.242 | 137.938 | 167.389 | 208.144 | 195.358 | 216.066 | 174.692 | 185.099 | 160.828 | 171.281 | 167.01 | 171.025 | 162.291 | 211.46 | 179.192 | 169.574 | 154.519 | 194.597 | 185.443 | 191.613 | 199.63 | 198.963 | 199.307 | 219.883 | 225.121 | 246.002 | 259.685 | 199.221 | 213.902 | 161.14 | 135.989 | 137.463 | 178.856 | 156.056 | 171.065 | 202.899 | 205.908 | 230.978 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 34.365 | 33.918 | 18.869 | 18.153 | 20.345 | 19.731 | 12.846 | 13.533 | 12.905 | 14.843 | 46.446 | 18.086 | 19.924 | 21.778 | 31.242 | 24.735 | 34.888 | 0 | 0 | 0 | 20 | 20 | 28 | 28 | 28.5 | 28.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 10 | 10 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 20 | 50 | 50 | 50 | 50 | 50 | 40 | 40 | 20 | 10 | 10 | 10 | 20 | 20 | 20 | 20 | 20 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37 | 37 | 37 | 37 | 37 | 37 | 51.88 | 51.88 | 14.88 |
Deferred Revenue Non-Current
| 21.436 | 21.436 | 21.659 | 19.759 | 20.3 | 18.78 | 16.434 | 13.704 | 14.813 | 14.813 | 14.727 | 14.727 | 14.395 | 14.395 | 17.063 | 16.994 | 17.59 | 16.19 | 17.959 | 16.844 | 17.67 | 17.67 | 18.289 | 18.289 | 20.08 | 19.88 | 21.671 | 21.671 | 21.124 | 21.124 | 22.653 | 21.188 | 22.267 | 22.267 | 22.932 | 22.132 | 23.074 | 23.074 | 0 | 24.458 | 0 | 24.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.001 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.39 | -15.39 | -25.21 | -25.21 | -25.71 | -25.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.534 | 0.467 | -9.533 | -9.533 | 0 | -20 | 0 | -20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0.018 | 0.018 | 0.018 | 0 | 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
| 5.26 | 5.33 | 7.909 | 8.801 | 8.801 | 8.801 | 10.025 | 10.025 | 10.025 | 10.995 | 9.543 | 24.232 | 9.505 | 9.52 | 13.45 | 30.444 | 13.45 | 42.879 | 4.61 | 21.454 | 4.61 | 4.61 | 2.79 | 2.79 | 2.79 | 22.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.398 | 22.283 | 23.54 | 23.54 | 25.425 | 24.458 | 24.458 | 24.458 | 23.942 | 25.332 | 25.332 | 0 | 26.267 | 17.267 | 17.267 | 17.267 | 0 | 8.21 | 7.34 | 7.34 | 11.41 | 11.41 | 11.41 | 11.41 | 10.7 | 10.7 | 10.7 | 10.7 | 3.2 | 3.2 | 3.6 | 3.6 | 4 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.534 | 3.534 | 3.534 | 3.534 | 4.579 | 4.822 | 4.154 | 4.432 | 4.968 | 4.906 | 5.145 | 5.397 | 5.653 | 5.911 | 6.421 | 6.421 | 3.24 |
Total Non-Current Liabilities
| 61.061 | 60.684 | 48.438 | 46.715 | 49.448 | 47.314 | 39.305 | 37.262 | 37.742 | 40.651 | 70.716 | 42.318 | 43.823 | 45.693 | 61.755 | 55.179 | 65.928 | 29.68 | 22.569 | 21.454 | 42.28 | 42.28 | 49.079 | 49.079 | 51.37 | 51.17 | 21.671 | 21.671 | 21.124 | 21.124 | 22.653 | 21.188 | 22.267 | 22.267 | 28.398 | 27.749 | 33.54 | 33.54 | 45.425 | 44.458 | 44.458 | 44.458 | 43.942 | 45.332 | 45.332 | 44.772 | 76.267 | 67.267 | 67.267 | 67.267 | 59.51 | 48.21 | 47.34 | 27.34 | 21.41 | 21.41 | 21.41 | 31.41 | 30.7 | 30.7 | 30.7 | 30.7 | 33.2 | 33.2 | 33.6 | 33.6 | 34.018 | 34.018 | 34.018 | 4.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.534 | 3.534 | 3.534 | 3.534 | 4.579 | 4.822 | 4.154 | 4.432 | 41.968 | 41.906 | 42.145 | 42.397 | 42.653 | 42.911 | 58.301 | 58.301 | 18.12 |
Total Liabilities
| 910.734 | 982.808 | 919.128 | 927.445 | 845.243 | 794.297 | 693.953 | 754.572 | 748.363 | 824.494 | 702.925 | 683.744 | 561.74 | 480.172 | 582.191 | 457.171 | 414.123 | 303.522 | 313.14 | 285.345 | 292.918 | 285.675 | 319.789 | 310.97 | 265.412 | 270.327 | 259.659 | 258.058 | 195.135 | 211.652 | 266.054 | 239.214 | 216.318 | 225.659 | 429.878 | 414.126 | 397.676 | 383.871 | 396.848 | 380.024 | 344.368 | 210.763 | 235.122 | 252.326 | 217.335 | 250.035 | 251.674 | 268.58 | 272.607 | 278.664 | 289.69 | 262.518 | 269.755 | 233.682 | 230.032 | 222.738 | 207.059 | 187.652 | 168.638 | 198.089 | 238.844 | 226.058 | 249.266 | 207.892 | 218.699 | 194.428 | 205.299 | 201.028 | 205.043 | 166.308 | 211.46 | 179.192 | 169.574 | 154.519 | 194.597 | 185.443 | 191.613 | 199.63 | 202.497 | 202.841 | 223.416 | 228.655 | 250.581 | 264.507 | 203.376 | 218.334 | 203.107 | 177.896 | 179.608 | 221.253 | 198.708 | 213.976 | 261.2 | 264.209 | 249.098 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.407 | 1.687 | 1.715 | 0 | 2.343 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 330.202 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 235.858 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 214.417 | 178.681 | 178.681 | 178.681 | 178.681 | 178.681 | 178.681 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 158 | 108 |
Retained Earnings
| 356.004 | 337.257 | 330.903 | 321.655 | 313.331 | 297.188 | 289.203 | 264.831 | 259.53 | 250.209 | 237.445 | 221.142 | 224.754 | 218.001 | 204.708 | 193.269 | 192.275 | 185.592 | 174.477 | 158.975 | 172.597 | 168.962 | 164.343 | 245.513 | 242.658 | 238.362 | 245.931 | 233.118 | 222.547 | 217.75 | 219.298 | 208.06 | 201.879 | 195.693 | 203.659 | 187.049 | 169.581 | 162.913 | 163.301 | 152.15 | 143.183 | 138.484 | 141.622 | 135.598 | 129.769 | 126.428 | 116.527 | 115.776 | 112.253 | 112.823 | 103.198 | 97.3 | 94.039 | 98.961 | 99.89 | 97.477 | 95.284 | 95.225 | 94.262 | 87.492 | 79.403 | 79.717 | 67.881 | 62.075 | 55.244 | 60.267 | 59.222 | 59.192 | 56.025 | 54.126 | 50.16 | 47.306 | 44.842 | 42.854 | 31.177 | 29.038 | 28.978 | 31.646 | 36.32 | 34.596 | 30.063 | 29.883 | 27.649 | 24.063 | 32.34 | 14.948 | 25.009 | 21.423 | 16.566 | 16.021 | 13.895 | 9.159 | 4.733 | 4.294 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 77.877 | 68.668 | 78.109 | 68.117 | 70.577 | 60.77 | 69.601 | 59.655 | 64.228 | 54.918 | 63.614 | 53.778 | 56.87 | 46.946 | 53.069 | -1.407 | -1.687 | -1.715 | 0.963 | -2.343 | 0.639 | 0.91 | 0.341 | 0.416 | 0.846 | 1.373 | 0.824 | 0.253 | 0.798 | 1.349 | 0.791 | 0.322 | 0.72 | 0.548 | 0.405 | 0.262 | 0.444 | 0.375 | 0.261 | 0.134 | 0.253 | 0.186 | 0.151 | 0.037 | 2.225 | 0.44 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 84.106 | 84.864 | 0 | 9.325 | 0 | 9.325 | 0 | 9.325 | 0 | 65.792 | 0 | 60.926 | 0 | 9.325 | 0 | 6.757 | 0 | 51.039 | -1.687 | 5.042 | 0 | 47.067 | 45.513 | 45.513 | 45.513 | 6.757 | 42.207 | 6.757 | 42.207 | 42.207 | 39.072 | 6.757 | 39.072 | 39.394 | 35.647 | 36.215 | 7.604 | 7.604 | 33.083 | 33.014 | 7.583 | 32.758 | 30.291 | 30.224 | 30.189 | 30.075 | 30.223 | 28.438 | 28.192 | 28.109 | 26.39 | 47.831 | 47.831 | 47.831 | 49.467 | 49.467 | 49.467 | 47.688 | 46.015 | 46.015 | 46.015 | 46.015 | 43.987 | 43.987 | 79.723 | 79.723 | 79.447 | 79.447 | 79.447 | 79.687 | 100.914 | 100.914 | 100.914 | 105.615 | 99.668 | 99.668 | 99.668 | 99.668 | 99.253 | 99.253 | 99.253 | 99.074 | 95.724 | 95.724 | 95.724 | 111.524 | 93.125 | 93.125 | 93.125 | 93.125 | 91.407 | 91.779 | 94.963 | 86.09 | 4.227 |
Total Shareholders Equity
| 770.311 | 752.323 | 738.981 | 729.849 | 721.642 | 704.831 | 689.981 | 665.127 | 659.333 | 649.39 | 631.875 | 615.587 | 618.57 | 611.306 | 591.779 | 577.174 | 575.545 | 568.239 | 552.402 | 536.872 | 553.171 | 546.23 | 540.696 | 527.794 | 524.371 | 520.148 | 524.842 | 512.556 | 501.437 | 496.068 | 495.027 | 484.339 | 477.601 | 470.945 | 475.884 | 459.123 | 441.518 | 434.706 | 432.243 | 421.023 | 411.926 | 407.1 | 407.771 | 401.681 | 395.816 | 392.361 | 382.609 | 380.072 | 376.303 | 376.79 | 365.446 | 359.548 | 356.287 | 361.208 | 363.773 | 361.361 | 359.167 | 357.33 | 354.693 | 347.923 | 339.834 | 340.148 | 326.285 | 320.478 | 313.647 | 318.67 | 317.35 | 317.32 | 314.153 | 312.494 | 309.074 | 306.219 | 303.756 | 301.768 | 288.845 | 286.706 | 286.646 | 289.314 | 293.572 | 291.849 | 287.316 | 286.957 | 281.374 | 277.788 | 286.064 | 284.473 | 276.134 | 272.548 | 267.691 | 267.146 | 263.302 | 258.938 | 257.697 | 248.294 | 112.227 |
Total Equity
| 799.918 | 781.35 | 766.829 | 760.805 | 751.942 | 734.799 | 719.45 | 694.113 | 689.61 | 677.51 | 659.257 | 642.851 | 644.572 | 637.216 | 616.624 | 579.729 | 575.545 | 568.239 | 552.402 | 536.872 | 553.171 | 546.23 | 540.696 | 527.794 | 524.371 | 520.148 | 524.842 | 512.556 | 501.437 | 496.068 | 495.027 | 484.339 | 477.601 | 470.945 | 476.307 | 459.504 | 442.206 | 435.496 | 433.339 | 422.116 | 413.645 | 408.946 | 409.571 | 403.418 | 397.416 | 394.537 | 384.816 | 382.17 | 378.304 | 379.123 | 367.682 | 361.667 | 358.341 | 364.324 | 367.12 | 364.491 | 362.134 | 360.833 | 357.852 | 350.919 | 342.611 | 343.647 | 329.522 | 323.422 | 316.287 | 321.838 | 320.297 | 319.529 | 316.176 | 314.691 | 311.114 | 308.078 | 305.43 | 303.603 | 290.261 | 287.952 | 288.172 | 290.902 | 294.994 | 293.148 | 288.434 | 286.957 | 281.374 | 277.788 | 286.064 | 284.473 | 276.134 | 272.548 | 267.691 | 267.146 | 263.302 | 258.938 | 257.697 | 248.294 | 112.227 |
Total Liabilities & Shareholders Equity
| 1,710.652 | 1,764.158 | 1,685.957 | 1,688.25 | 1,597.185 | 1,529.096 | 1,413.403 | 1,448.685 | 1,437.972 | 1,502.004 | 1,362.181 | 1,326.595 | 1,206.312 | 1,117.388 | 1,198.815 | 1,036.9 | 989.668 | 871.761 | 865.542 | 822.216 | 846.09 | 831.904 | 860.484 | 838.764 | 789.783 | 790.475 | 784.501 | 770.614 | 696.572 | 707.72 | 761.081 | 723.553 | 693.919 | 696.605 | 906.185 | 873.63 | 839.881 | 819.367 | 830.186 | 802.14 | 758.013 | 619.71 | 644.693 | 655.744 | 614.75 | 644.572 | 636.49 | 650.751 | 650.911 | 657.786 | 657.373 | 624.185 | 628.096 | 598.005 | 597.152 | 587.229 | 569.194 | 548.485 | 526.49 | 549.009 | 581.455 | 569.704 | 578.787 | 531.314 | 534.986 | 516.266 | 525.596 | 520.557 | 521.219 | 481 | 522.574 | 487.27 | 475.005 | 458.123 | 484.858 | 473.394 | 479.786 | 490.531 | 497.491 | 495.99 | 511.85 | 515.612 | 531.954 | 542.294 | 489.44 | 502.807 | 479.242 | 450.444 | 447.299 | 488.4 | 462.01 | 472.914 | 518.896 | 512.503 | 361.325 |