
Shanghai Xinnanyang Only Education & Technology Co., Ltd.
SSE:600661.SS
10.54 (CNY) • At close June 10, 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 421.205 | 605.01 | 546.872 | 416.632 | 393.553 | 565.857 | 396.899 | 415.858 | 401.54 | 400.198 | 381.672 | 316.861 | 339.104 | 450.067 | 323.878 | 660.588 | 845.302 | 893.917 | 709.101 | 741.817 | 685.536 | 659.89 | 376.402 | 408.376 | 655.078 | 840.242 | 768.331 | 771.67 | 545.935 | 667.442 | 642.709 | 995.822 | 839.212 | 561.387 | 456.49 | 458.506 | 340.568 | 373.335 | 287.316 | 443.961 | 354.994 | 435.026 | 441.367 | 129.629 | 143.986 | 174.969 | 139.316 | 156.449 | 93.382 | 155.753 | 143.918 | 125.077 | 133.172 | 156.421 | 118.93 | 122.895 | 115.467 | 131.707 | 107.389 | 66.064 | 106.23 | 122.35 | 129.102 | 121.222 | 175.999 | 158.569 | 135.015 | 174.377 | 76.814 | 127.966 | 128.269 | 122.803 | 84.811 | 99.15 | 98.436 | 127.468 | 65.007 | 116.88 | 82.271 | 116.11 | 113.539 | 115.475 | 69.249 | 92.945 | 87.623 | 109.726 | 62.213 | 88.089 | 55.354 | 103.103 | 80.638 | 137.049 | 66.476 | 131.64 | 57.45 | 94.06 | 93.126 | 101.578 | 88.794 | 45.049 | 40.256 | 29.51 | 50.195 | 0 | 39.122 | 0 | 49.836 | 0 | 60.068 | 0 | 58.742 | 30.726 |
Short Term Investments
| 50 | 5.029 | 38.649 | 186.49 | 139.751 | 30.958 | 170.922 | 137.909 | 167.425 | 182.677 | 117.497 | 113.252 | 122.934 | 60.12 | 422.35 | 430.61 | 103.91 | 146.531 | 352.432 | 247.68 | 191.12 | 356.291 | 670.89 | 758.528 | -214.701 | -209.457 | -196.605 | -190.256 | -182.052 | -179.899 | -196.451 | -152.862 | -109.216 | -108.589 | -95.751 | -86.719 | -78.154 | -77.856 | -55.278 | -48.305 | -46.412 | -46.132 | 0 | 0 | 0 | 21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 56.045 | 57.198 | 57.468 | 57.161 | 57.116 | 57.366 | 57.766 | 60.756 | 59.21 | 63.143 | 87.213 | 74.75 | 58.153 | 114.816 | 117.66 | 64.957 | 8.81 | 39.141 | 38.828 | 28.512 | 8.512 | 8.25 | 0.491 | 15.783 | 0.958 | 1.179 | 2.179 | 9.734 | 9.748 | 2.428 | 0 | 2.379 | 0 | 19.329 | 0 | 20.374 | 0 | 13.837 | 22.187 |
Cash and Short Term Investments
| 471.205 | 610.039 | 585.521 | 603.121 | 533.304 | 596.815 | 567.821 | 553.767 | 568.965 | 582.875 | 499.169 | 316.861 | 339.104 | 510.187 | 746.228 | 1,091.198 | 949.212 | 1,040.448 | 1,061.533 | 989.497 | 876.656 | 1,016.181 | 1,047.292 | 1,166.904 | 655.078 | 840.242 | 768.331 | 771.67 | 545.935 | 667.442 | 642.709 | 995.822 | 839.212 | 561.387 | 456.49 | 458.506 | 340.568 | 373.335 | 287.316 | 443.961 | 354.994 | 435.026 | 441.367 | 129.629 | 143.986 | 174.969 | 139.316 | 156.449 | 93.382 | 155.753 | 143.918 | 125.077 | 133.172 | 156.421 | 118.93 | 122.895 | 115.467 | 131.707 | 107.389 | 66.064 | 106.23 | 122.35 | 129.102 | 121.222 | 175.999 | 158.569 | 135.015 | 174.377 | 76.814 | 127.966 | 128.269 | 122.803 | 84.811 | 155.195 | 155.635 | 184.935 | 122.168 | 173.995 | 139.636 | 173.876 | 174.295 | 174.685 | 132.393 | 180.158 | 162.372 | 167.88 | 177.029 | 205.748 | 120.311 | 111.913 | 119.78 | 175.877 | 94.989 | 140.153 | 65.7 | 94.551 | 108.91 | 102.535 | 89.973 | 47.228 | 49.99 | 39.258 | 52.623 | 0 | 41.501 | 0 | 69.164 | 0 | 80.443 | 0 | 72.579 | 52.913 |
Net Receivables
| 106.578 | 111.586 | 113.105 | 104.944 | 29.359 | 27.009 | 20.599 | 19.325 | 17.35 | 17.759 | 0 | 88.538 | 109.119 | 122.539 | 25.304 | 34.943 | 31.775 | 152.356 | 133.741 | 123.711 | 133.318 | 152.278 | 112.812 | 123.686 | 79.354 | 104.924 | 106.861 | 90.268 | 67.853 | 64.847 | 60.764 | 85.903 | 81.086 | 65.47 | 69.616 | 72.169 | 46.107 | 54.18 | 96.124 | 60.705 | 51.601 | 63.094 | 73.648 | 44.556 | 49.762 | 228.848 | 68.453 | 73.06 | 68.071 | 60.786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.103 | 88.666 | 0 | 0 | 0 | 151.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 98.107 | 0 | 0 | 128.089 | 73.73 | 82.729 | 0 | 61.62 | 28.319 | 57.689 | 97.767 | 0 | 0 | 229.489 | 0 | 25.643 | 2.294 | 13.045 | 0.555 | 8.387 | 0 | 34.36 | 0 | 1.29 | 0 | 1.52 | 0 | 0 | 0 | 0.623 | 109.002 |
Inventory
| 7.4 | 11.043 | 7.793 | 9.214 | 12.41 | 15.028 | 8.676 | 8.602 | 10.612 | 11.568 | 10.174 | 9.867 | 12.625 | 14.604 | 22.174 | 22.301 | 27.01 | 69.298 | 88.106 | 81.328 | 105.334 | 90.551 | 83.37 | 85.025 | 94.022 | 81.317 | 89.626 | 97.616 | 93.781 | 76.128 | 75.786 | 77.671 | 72.298 | 66.235 | 64.855 | 82.293 | 84.44 | 78.489 | 97.607 | 102.278 | 94.193 | 92.971 | 100.321 | 91.819 | 96.755 | 106.488 | 101.654 | 99.916 | 98.427 | 93.13 | 114.654 | 95.985 | 104.549 | 89.485 | 88.701 | 77.356 | 84.936 | 74.37 | 113.181 | 101.946 | 80.529 | 74.555 | 95.246 | 102.162 | 77.266 | 83.688 | 73.914 | 83.437 | 93.398 | 75.676 | 92.402 | 76.719 | 71.134 | 78.837 | 61.861 | 53.03 | 56.599 | 58.09 | 95.926 | 101.614 | 86.546 | 67.72 | 50.773 | 57.682 | 49.257 | 41.671 | 63.863 | 68.285 | 25.904 | 32.672 | 26.552 | 23.731 | 33.759 | 183.569 | 176.011 | 99.864 | 121.812 | 160.679 | 143.227 | 82.043 | 97.747 | 115.414 | 77.376 | 0 | 127.931 | 0 | 73.054 | 0 | 31.354 | 0 | 29.368 | 26.931 |
Other Current Assets
| 34.508 | 29.6 | 15.071 | 6.097 | 23.413 | 7.91 | 29.213 | 12.182 | 30.4 | 8.067 | 124.998 | 66.727 | 73.987 | 104.971 | 78.421 | 219.843 | 130.483 | 270.444 | 87.205 | 200.327 | 119.947 | 170.648 | 122.076 | 268.799 | 935.901 | 335.03 | 1,219.804 | 308.804 | 1,254.923 | 295.686 | 1,099.693 | 573.873 | 166.818 | 177.517 | 310.696 | 192.696 | 271.683 | 226.169 | 219.425 | 150.005 | 185.376 | 142.54 | 149.017 | 59.162 | 39.113 | 160.495 | 36.602 | 37.53 | 35.538 | 33.527 | 123.552 | 126.45 | 123.321 | 108.059 | 131.748 | 128.794 | 121.13 | 106.101 | 110.437 | 117.328 | 75.657 | 101.871 | 91.391 | 104.538 | 100.47 | 97.828 | 174.806 | 203.966 | 167.571 | 151.351 | 182.333 | 172.26 | 163.51 | 189 | 260.605 | 297.151 | 251.144 | 200.327 | 158.128 | 183.307 | 181.522 | 72.928 | 196.652 | 145.305 | 128.108 | 111.819 | 115.768 | 94.803 | 120.342 | 69.414 | 41.316 | 90.341 | 151.406 | 99.154 | 148.001 | 135.154 | 60.451 | 46.825 | 56.634 | 145.518 | 111.926 | 121.044 | 121.141 | 290.816 | 118.442 | 291.818 | 159.486 | 240.566 | 128.769 | 267.142 | 160.086 | 74.103 |
Total Current Assets
| 619.691 | 762.268 | 721.491 | 723.378 | 677.083 | 728.674 | 719.407 | 705.11 | 723.208 | 736.633 | 634.341 | 481.993 | 534.835 | 752.762 | 1,012.907 | 1,368.285 | 1,294.925 | 1,532.546 | 1,483.657 | 1,394.864 | 1,337.71 | 1,568.724 | 1,511.175 | 1,644.414 | 1,902.77 | 2,177.083 | 2,301.887 | 2,278.432 | 2,058.069 | 2,082.127 | 1,965.882 | 1,852.946 | 1,153.382 | 1,214.466 | 993.391 | 981.348 | 815.442 | 814.766 | 678.214 | 773.703 | 656.504 | 792.114 | 716.011 | 325.166 | 329.616 | 365.665 | 346.026 | 366.954 | 284.204 | 343.196 | 382.124 | 347.512 | 361.042 | 353.965 | 339.378 | 329.044 | 321.534 | 312.178 | 331.007 | 285.338 | 262.417 | 298.777 | 315.738 | 327.922 | 353.736 | 340.085 | 383.735 | 461.78 | 431.885 | 443.659 | 403.004 | 371.782 | 319.456 | 364.672 | 478.1 | 535.117 | 429.911 | 432.412 | 393.69 | 458.797 | 442.363 | 413.439 | 379.818 | 383.144 | 339.737 | 395.1 | 439.389 | 368.836 | 328.177 | 242.318 | 245.337 | 289.948 | 280.154 | 422.876 | 389.712 | 329.569 | 293.215 | 312.334 | 275.512 | 275.344 | 267.762 | 275.717 | 276.505 | 290.816 | 289.165 | 291.818 | 303.224 | 240.566 | 240.566 | 267.142 | 262.656 | 153.947 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 552.968 | 552.016 | 528.812 | 396.069 | 451.28 | 434.3 | 334.956 | 296.198 | 245.481 | 237.034 | 299.558 | 391.243 | 415.492 | 433.878 | 747.249 | 747.114 | 770.818 | 301.347 | 304.131 | 304.285 | 307.915 | 315.166 | 379.23 | 377.213 | 369.597 | 360.027 | 355.797 | 356.512 | 342.071 | 345.697 | 343.502 | 348.017 | 354.65 | 297.175 | 297.676 | 303.081 | 305.083 | 305.745 | 319.153 | 310.085 | 313.32 | 317.875 | 319.509 | 236.74 | 240.045 | 244.533 | 246.32 | 247.149 | 249.104 | 226.895 | 230.081 | 231.571 | 233.446 | 236.325 | 248.335 | 248.123 | 250.371 | 252.412 | 254.172 | 249.488 | 260.818 | 253.227 | 255.441 | 258.6 | 260.76 | 262.979 | 239.419 | 206.082 | 205.35 | 206.629 | 206.32 | 206.758 | 203.811 | 233.26 | 228.554 | 196.894 | 198.8 | 199.958 | 229.634 | 267.671 | 264.385 | 263.377 | 254.41 | 257.227 | 258.206 | 259.863 | 180.769 | 98.679 | 95.898 | 90.234 | 76.276 | 68.787 | 65.751 | 63.828 | 58.05 | 57.456 | 56.359 | 56.452 | 44.672 | 45.236 | 50.615 | 48.877 | 46.22 | 45.149 | 42.268 | 39.887 | 38.023 | 37.547 | 33.882 | 28.728 | 29.727 | 26.771 |
Goodwill
| 72.092 | 72.092 | 82.98 | 82.98 | 82.98 | 82.98 | 93.814 | 93.814 | 93.814 | 93.814 | 85.93 | 85.93 | 72.092 | 72.092 | 120.079 | 120.079 | 120.079 | 120.079 | 307.787 | 226.151 | 226.151 | 226.151 | 136.296 | 136.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.184 | 0.184 | 0.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.336 | 7.246 | 6.7 | 7.395 | 16.107 | 16.451 | 16.942 | 17.283 | 17.761 | 18.107 | 17.195 | 17.52 | 17.73 | 18.171 | 74.269 | 70.264 | 66.643 | 64.999 | 79.147 | 78.984 | 76.947 | 77.489 | 75.199 | 73.656 | 69.756 | 69.403 | 84.349 | 80.207 | 71.293 | 70.77 | 74.101 | 76 | 78.701 | 72.609 | 78.259 | 78.712 | 77.511 | 75.24 | 105.758 | 87.539 | 77.115 | 76.037 | 77.484 | 11.698 | 11.767 | 12.102 | 12.173 | 12.874 | 12.315 | 12.386 | 12.195 | 12.267 | 12.338 | 12.409 | 12.48 | 12.551 | 12.623 | 12.696 | 12.758 | 12.836 | 12.917 | 12.993 | 13.071 | 13.149 | 13.227 | 13.296 | 14.19 | 14.267 | 14.359 | 14.44 | 14.522 | 14.604 | 14.685 | 14.769 | 14.849 | 1.031 | 77.71 | 78.123 | 78.536 | 78.948 | 81.63 | 82.054 | 82.478 | 82.696 | 82.84 | 2.865 | 10.564 | 2.912 | 2.935 | 2.958 | 9.837 | 9.9 | 9.614 | 9.675 | 9.736 | 9.844 | 9.032 | 9.131 | 9.229 | 9.105 | 9.223 | 2.381 | 2.211 | 0 | 1.159 | 1.186 | 1.215 | 0 | 0 | 0 | 0.228 | 0.005 |
Goodwill and Intangible Assets
| 82.428 | 79.338 | 89.68 | 90.376 | 99.087 | 99.431 | 110.757 | 111.097 | 111.576 | 111.921 | 103.125 | 103.45 | 89.822 | 90.263 | 194.348 | 190.343 | 186.722 | 185.078 | 386.934 | 305.135 | 303.099 | 303.641 | 211.495 | 209.952 | 69.756 | 69.403 | 84.349 | 80.207 | 71.293 | 70.77 | 74.101 | 76 | 78.701 | 72.609 | 78.259 | 78.712 | 77.511 | 75.24 | 105.758 | 87.539 | 77.115 | 76.037 | 77.484 | 11.698 | 11.767 | 12.102 | 12.173 | 12.874 | 12.315 | 12.386 | 12.195 | 12.267 | 12.338 | 12.409 | 12.48 | 12.551 | 12.623 | 12.696 | 12.758 | 12.836 | 12.917 | 12.993 | 13.071 | 13.149 | 13.227 | 13.296 | 14.19 | 14.267 | 14.359 | 14.44 | 14.706 | 14.787 | 14.869 | 14.769 | 14.849 | 1.031 | 77.71 | 78.123 | 78.536 | 78.948 | 81.63 | 82.054 | 82.478 | 82.696 | 82.84 | 2.865 | 10.564 | 2.912 | 2.935 | 2.958 | 9.837 | 9.9 | 9.614 | 9.675 | 9.736 | 9.844 | 9.032 | 9.131 | 9.229 | 9.105 | 9.223 | 2.381 | 2.211 | 0 | 1.159 | 1.186 | 1.215 | 0 | 0 | 0 | 0.228 | 0.005 |
Long Term Investments
| 15.381 | 58.601 | 38.748 | -105.074 | -60.402 | 49.458 | -96.043 | -64.003 | -97.612 | -112.92 | -35.813 | 0 | 0 | 62.613 | -197.596 | -145.427 | 173.306 | 127.941 | -97.003 | -35.764 | 19.523 | -147.417 | -380.099 | -481.91 | 487.324 | 482.091 | 655.667 | 599.894 | 607.411 | 608.832 | 626.574 | 597.063 | 571.281 | 570.646 | 602.178 | 584.464 | 602.929 | 632.539 | 553.205 | 490.115 | 519.478 | 509.655 | 354.017 | 318.555 | 325.889 | 340.407 | 331.585 | 331.123 | 356.233 | 391.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 272.184 | 231.591 | 222.819 | 246.609 | 239.864 | 224.504 | 194.618 | 192.544 | 192.529 | 207.97 | 213.091 | 227.897 | 241.93 | 185.324 | 231.123 | 117.665 | 162.372 | 131.253 | 120.986 | 124.45 | 148.828 | 167.125 | 178.652 | 128.702 | 120.68 | 117.705 | 81.86 | 70.356 | 73.222 | 0 | 0 | 0 | 0 | 51.341 | 0 | 0 | 0 | 59.94 | 0 |
Tax Assets
| 10.202 | 10.229 | 9.68 | 9.605 | 9.111 | 9.111 | 0.864 | 0.864 | 0.873 | 0.877 | 2.516 | 2.516 | 2.516 | 2.516 | 33.768 | 33.768 | 28 | 21.13 | 20.83 | 20.83 | 20.678 | 20.83 | 23.468 | 23.468 | 23.468 | 23.468 | 37.506 | 35.192 | 31.332 | 28.357 | 37.259 | 29.337 | 31.262 | 31.024 | 22.624 | 22.624 | 24.425 | 24.425 | 21.526 | 21.526 | 20.185 | 21.526 | 20.78 | 1.219 | 1.219 | 1.219 | 0.845 | 0.845 | 0.845 | 0.845 | 1.018 | 1.018 | 1.018 | 1.018 | 1.126 | 1.126 | 1.126 | 1.126 | 1.096 | 1.096 | 1.096 | 1.096 | 0.782 | 0.782 | 0.782 | 0.782 | 0.793 | 0.793 | 0.793 | 0.793 | 1.254 | 1.216 | 1.115 | 56.045 | 61.729 | 62.011 | 64.584 | 63.763 | 63.298 | 62.884 | 65.199 | 62.958 | 65.725 | 89.097 | 75.748 | 58.811 | 117.348 | 119.036 | 66.466 | 10.857 | 40.855 | 40.061 | 30.168 | 11.432 | 11.119 | 3.295 | 18.652 | 3.884 | 2.226 | 4.029 | 12.059 | 19.538 | 0 | 0 | 0 | 0 | 19.329 | 0 | 0 | 0 | 13.837 | 0 |
Other Non-Current Assets
| 288.683 | 231.256 | 255.886 | 395.336 | 248.54 | 133.191 | 260.036 | 219.571 | 242.688 | 256.468 | 187.695 | 187.651 | 195.345 | 142.092 | 547.872 | 584.491 | 281.351 | 330.849 | 558.28 | 518.664 | 472.471 | 650.439 | 1,008.229 | 1,025.404 | 51.346 | 52.39 | 9.079 | 21.12 | 22.606 | 22.606 | 8.8 | 9.5 | 32.703 | 64.311 | 39 | 10.505 | 6.5 | 8.136 | 16.7 | 12.52 | 8.092 | 5.772 | 45.304 | 31.051 | 32.948 | 22.67 | 33.652 | 33.981 | 34.328 | 34.675 | 403.127 | 415.887 | 415.649 | 415.883 | 466.796 | 467.356 | 463.946 | 422.821 | 412.712 | 420.399 | 401.516 | 398.559 | 402.395 | 385.399 | 374.479 | 373.319 | 447.834 | 434.324 | 428.63 | 428.795 | 490.323 | 488.643 | 496.03 | 86.837 | 33.837 | 33.837 | 12 | 12 | 12 | 12 | 12 | 12 | 16 | 4 | 4 | 4 | 4 | 4.135 | 11.019 | 6.895 | 6.151 | 6.131 | 6.701 | 6.104 | 6.104 | 6.104 | 8.399 | 6.783 | 6.414 | 4.725 | 4.842 | 4.787 | 96.398 | 111.402 | 112.1 | 95.082 | 20.076 | 150.202 | 86.372 | 81.819 | 6.648 | 104.625 |
Total Non-Current Assets
| 949.662 | 931.44 | 922.806 | 786.312 | 747.616 | 725.491 | 610.569 | 563.727 | 503.006 | 493.38 | 557.081 | 684.86 | 703.175 | 731.363 | 1,325.641 | 1,410.29 | 1,440.197 | 966.345 | 1,173.171 | 1,113.15 | 1,123.687 | 1,142.658 | 1,242.323 | 1,154.126 | 1,001.492 | 987.379 | 1,142.398 | 1,092.926 | 1,074.712 | 1,076.263 | 1,090.236 | 1,059.916 | 1,068.597 | 1,035.765 | 1,039.737 | 999.386 | 1,016.448 | 1,046.085 | 1,016.343 | 921.785 | 938.19 | 930.865 | 817.094 | 599.262 | 611.868 | 620.93 | 624.575 | 625.971 | 652.826 | 666.125 | 646.421 | 660.743 | 662.451 | 665.635 | 728.737 | 729.156 | 728.066 | 689.054 | 680.738 | 683.818 | 676.347 | 665.875 | 671.688 | 657.93 | 649.247 | 650.375 | 702.236 | 655.466 | 649.131 | 650.657 | 712.603 | 711.405 | 715.825 | 663.095 | 570.559 | 516.592 | 599.702 | 593.707 | 607.971 | 616.121 | 615.758 | 612.918 | 626.583 | 646.112 | 648.691 | 567.47 | 498.005 | 455.884 | 293.984 | 273.315 | 264.373 | 245.864 | 236.685 | 239.868 | 252.134 | 255.352 | 221.145 | 196.93 | 180.246 | 144.955 | 147.094 | 148.804 | 144.83 | 156.551 | 155.526 | 136.156 | 129.984 | 187.749 | 120.254 | 110.547 | 110.381 | 131.401 |
Total Assets
| 1,569.353 | 1,693.708 | 1,644.297 | 1,509.69 | 1,424.7 | 1,454.165 | 1,329.976 | 1,268.837 | 1,226.214 | 1,230.013 | 1,191.421 | 1,166.853 | 1,238.01 | 1,484.125 | 2,338.548 | 2,778.574 | 2,735.122 | 2,498.891 | 2,656.828 | 2,508.014 | 2,461.397 | 2,711.382 | 2,753.498 | 2,798.54 | 2,904.262 | 3,164.461 | 3,444.285 | 3,371.358 | 3,132.781 | 3,158.39 | 3,056.118 | 2,912.862 | 2,221.978 | 2,250.231 | 2,033.128 | 1,980.734 | 1,831.89 | 1,860.851 | 1,694.556 | 1,695.489 | 1,594.694 | 1,722.979 | 1,533.105 | 924.429 | 941.485 | 986.595 | 970.6 | 992.926 | 937.03 | 1,009.321 | 1,028.545 | 1,008.255 | 1,023.492 | 1,019.599 | 1,068.115 | 1,058.2 | 1,049.6 | 1,001.233 | 1,011.745 | 969.156 | 938.764 | 964.652 | 987.427 | 985.852 | 1,002.982 | 990.46 | 1,085.971 | 1,117.246 | 1,081.016 | 1,094.316 | 1,115.607 | 1,083.186 | 1,035.281 | 1,027.767 | 1,048.66 | 1,051.709 | 1,029.613 | 1,026.12 | 1,001.661 | 1,074.918 | 1,058.121 | 1,026.357 | 1,006.4 | 1,029.257 | 988.428 | 962.571 | 937.394 | 824.72 | 622.16 | 515.633 | 509.71 | 535.812 | 516.838 | 662.743 | 641.847 | 584.921 | 514.36 | 509.264 | 455.758 | 420.299 | 414.857 | 424.521 | 421.335 | 447.367 | 444.691 | 427.974 | 433.208 | 428.314 | 360.82 | 377.689 | 373.037 | 285.348 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 46.032 | 50.734 | 33.065 | 40.413 | 40.341 | 44.168 | 33.428 | 31.633 | 25.925 | 31.19 | 43.353 | 80.095 | 59.245 | 69.254 | 25.605 | 21.696 | 55.555 | 117.265 | 80.412 | 99.483 | 98.207 | 121.198 | 110.354 | 87.62 | 72.872 | 88.305 | 67.269 | 69.452 | 74.105 | 63.387 | 54.612 | 48.301 | 41.69 | 59.76 | 37.269 | 50.569 | 67.851 | 70.607 | 58.431 | 72.686 | 38.118 | 45.515 | 60.649 | 54.579 | 48.146 | 87.168 | 73.234 | 70.922 | 67.689 | 65.683 | 77.315 | 73.752 | 70.732 | 52.224 | 55.14 | 40.323 | 48.951 | 42.933 | 53.184 | 50.759 | 21.113 | 33.404 | 37.55 | 42.996 | 23.407 | 31.629 | 25.998 | 19.133 | 23.208 | 25.664 | 40.441 | 26.705 | 22.483 | 31.378 | 48.029 | 59.74 | 46.804 | 59.355 | 54.347 | 62.184 | 44.95 | 37.785 | 35.221 | 38.092 | 36.942 | 40.706 | 118.714 | 113.027 | 55.919 | 41.03 | 36.894 | 31.643 | 22.529 | 14.536 | 14.69 | 14.623 | 9.415 | 18.893 | 14.767 | 13.986 | 14.398 | 15.678 | 34.615 | 0 | 42.322 | 0 | 44.29 | 0 | 23.143 | 0 | 17.401 | 11.82 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,230.829 | 144.8 | 116.089 | 174.464 | 133.161 | 25.932 | 20.133 | 21.5 | 23.5 | 20.65 | 11.15 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 50 | 50 | 117.288 | 127 | 127 | 125.788 | 124.5 | 114 | 197 | 334.2 | 303.48 | 333.48 | 338.08 | 341.98 | 362.08 | 325.28 | 365.61 | 360.46 | 327.8 | 370.8 | 346.524 | 342.944 | 355.271 | 409.87 | 378.401 | 388.754 | 356.279 | 384.52 | 394.869 | 416.019 | 417.25 | 461.29 | 422.085 | 438.434 | 463.391 | 441.8 | 439.776 | 453 | 424.7 | 422.7 | 396.6 | 415.6 | 411.5 | 384.5 | 363.5 | 322.5 | 386.5 | 396.5 | 395 | 387 | 356.5 | 292.843 | 300.364 | 245.835 | 232.835 | 134 | 76.5 | 82 | 121.5 | 121 | 146 | 176.5 | 136.5 | 88.75 | 108.25 | 82 | 71 | 68 | 63 | 44.5 | 0 | 19 | 0 | 35.8 | 0 | 18.1 | 0 | 7.943 | 1.69 |
Tax Payables
| 30.615 | 44.029 | 48.416 | 44.298 | 42.68 | 50.92 | 42.419 | 44.924 | 53.242 | 50.875 | 38.051 | 41.978 | 35.617 | 45.718 | 27.93 | 86.589 | 54.33 | 43.546 | 28.915 | 35.937 | 49.032 | 72.405 | 59.137 | 41.707 | 56.214 | 63.4 | 73.246 | 55.765 | 79.98 | 88.975 | 56.184 | 38.194 | 51.752 | 78.742 | 34.035 | 20.547 | 4.639 | 46.794 | 18.606 | 18.875 | 12.906 | 27.226 | 2.579 | 2.768 | 4.274 | 4.554 | 3.106 | 4.402 | 3.088 | 8.793 | 3.179 | 2.547 | 2.494 | 4.766 | 3.901 | 4.81 | 4.162 | 4.757 | 2.819 | 3.622 | 3.321 | 3.326 | 0.255 | 0.038 | 2.589 | 4.057 | 0 | 2.735 | 2.161 | 5.379 | 2.255 | 1.689 | 1.644 | -0.528 | 1.608 | 3.397 | 1.948 | 1.575 | -0.454 | -0.256 | -2.602 | 2.477 | 1.404 | 1.961 | 1.558 | 3.573 | 2.734 | 0.31 | 1.466 | -0.442 | 0.281 | 0.596 | 0.402 | 1.093 | 5.41 | 9.613 | 9.986 | 0.82 | 6.28 | 3.087 | 4.923 | 0.522 | 4.02 | 0 | 0.413 | 0 | 1.273 | 0 | 4.867 | 0 | 1.968 | 1.795 |
Deferred Revenue
| 0 | 0 | 0 | 909.993 | 767.343 | 819.029 | 752.347 | 763.758 | 449.706 | 391.398 | 416.032 | 0 | 0 | 837.206 | 1,079.232 | 1,449.329 | 1,354.771 | 1,505.41 | 1,482.101 | 1,377.711 | 1,313.645 | 315.894 | 242.093 | 207.015 | 224.37 | 279.879 | 0 | 0 | 0 | 0 | 0 | 0 | 188.577 | 271.006 | 198.481 | 198.444 | 120.483 | 190.449 | 122.954 | 124.733 | 95.075 | 109.26 | 86.474 | 21.273 | 20.961 | 24.615 | 19.383 | 26.052 | 19.731 | 32.426 | 17.965 | 24.483 | 17.426 | 33.234 | 24.401 | 28.793 | 23.681 | 40.331 | 41.246 | 56.164 | 45.442 | 42.536 | 52.992 | 46.494 | 49.165 | 53.153 | 66.486 | 78.701 | 58.245 | 69.435 | 70.312 | 89.174 | 40.886 | 54.712 | 55.771 | 53.586 | 69.61 | 80.728 | 81.278 | 78.41 | 63.271 | 63.179 | 68.558 | 115.565 | 148.608 | 120.36 | 69.274 | 53.527 | 69.164 | 53.24 | 54.752 | 54.287 | 48.597 | 81.679 | 66.729 | 66.338 | 77.636 | 53.084 | 53.055 | 27.374 | 33.338 | 35.98 | 42.379 | 0 | 30.923 | 0 | 41.18 | 0 | 25.969 | 0 | 29.894 | 22.993 |
Other Current Liabilities
| 941.294 | 1,068.773 | 1,032.531 | 325.972 | 894.017 | 897.978 | 290.475 | 802.884 | 672.571 | 651.724 | 610.859 | 602.557 | 696.113 | 403.613 | 1,270.849 | 394.095 | 1,305.296 | 481.646 | 297.979 | 222.75 | 214.499 | 1,161.889 | 1,345.094 | 1,413.841 | 1,163.854 | 1,564.155 | 1,573.568 | 1,584.191 | 1,337.944 | 1,370.673 | 1,305.691 | 1,259.614 | 1,090.872 | 192.264 | 946.552 | 912.354 | 737.731 | 702.178 | 633.554 | 570.176 | 476.564 | 496.696 | 494.463 | 130.752 | 123.558 | 469.883 | 117.267 | 132.295 | 96.601 | 95.873 | 99.605 | 102.786 | 75.589 | 103.393 | 119.413 | 114.319 | 80.313 | 108.204 | 135.3 | 128.02 | 97.715 | 102.112 | 103.265 | 94.889 | 83.074 | 99.239 | 119.064 | 127.138 | 100.845 | 101.659 | 98.699 | 114.306 | 70.979 | 81.075 | 77.02 | 81.942 | 102.762 | 104.612 | 147.051 | 123.561 | 114.728 | 89.41 | 88.51 | 139.216 | 170.019 | 131.866 | 95.824 | 68.202 | 75.006 | 59.001 | 61.678 | 60.964 | 53.208 | 153.592 | 75.519 | 66.601 | 82.467 | 71.681 | 62.536 | 40.09 | 43.236 | 53.807 | 54.86 | 168.126 | 108.962 | 138.921 | 65.815 | 137.871 | 23.916 | 74.076 | 45.38 | 28.874 |
Total Current Liabilities
| 1,017.941 | 1,163.536 | 1,114.012 | 1,109.733 | 977.038 | 993.066 | 893.958 | 879.441 | 751.738 | 733.789 | 692.262 | 724.63 | 790.975 | 1,102.99 | 1,324.385 | 1,751.599 | 1,559.981 | 1,830.07 | 1,763.059 | 1,615.097 | 1,473.128 | 1,691.518 | 1,536.085 | 1,566.668 | 1,537.96 | 1,727.01 | 1,714.083 | 1,709.408 | 1,492.029 | 1,523.035 | 1,416.488 | 1,346.108 | 1,204.314 | 1,233.423 | 1,067.855 | 1,100.758 | 937.222 | 946.579 | 836.379 | 786.237 | 641.588 | 766.437 | 891.891 | 491.579 | 509.457 | 551.73 | 535.586 | 569.698 | 492.658 | 535.959 | 540.558 | 506.885 | 519.615 | 506.906 | 521.398 | 514.722 | 543.296 | 534.295 | 580.057 | 538.68 | 506.668 | 533.711 | 557.089 | 555.172 | 570.359 | 557.009 | 583.496 | 612.396 | 568.015 | 572.479 | 594.395 | 567.4 | 517.806 | 508.644 | 542.257 | 556.579 | 536.014 | 529.041 | 523.443 | 571.988 | 553.577 | 524.672 | 512.135 | 535.769 | 501.362 | 476.508 | 463.108 | 414.374 | 266.39 | 176.089 | 180.852 | 214.703 | 197.139 | 315.221 | 272.118 | 227.337 | 190.618 | 199.644 | 165.582 | 128.163 | 130.557 | 133.007 | 137.178 | 168.126 | 170.698 | 138.921 | 147.179 | 137.871 | 70.026 | 74.076 | 72.691 | 44.178 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 361.187 | 365.62 | 326.131 | 235.696 | 226.344 | 216.439 | 105.935 | 97.746 | 54.829 | 58.452 | 91.364 | 151.682 | 148.642 | 153.195 | 395.148 | 392.867 | 619.787 | 299.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.953 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 17.8 | 19.6 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.7 | 0.7 | 5.377 | 5.177 | 5.177 | 5.177 | 4.7 | 6.2 | 4 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | 0 | 0.422 | 0.422 | 0.422 | 3.3 | 19.064 | 19.063 | 1.2 | 1.92 | 0 | 2.4 | 0 | 2 | 0 | 2.5 | 0 | 7.55 | 42.598 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.712 | 1.135 | 1.848 | 1.848 | 2.958 | 3.004 | 3.049 | 3.094 | 4.994 | 5.039 | 5.084 | 5.128 | 6.808 | 6.852 | 6.887 | 6.913 | 7.607 | 7.626 | 7.634 | 7.639 | 6.411 | 6.411 | 4.411 | 4.411 | 3.661 | 3.661 | 3.661 | 3.661 | 0 | 0 | 0 | 4.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.561 | 0.303 | 2.119 | 2.29 | 2.119 | 2.119 | 0.541 | 0.5 | 0.541 | 0.541 | 1.885 | 1.885 | 1.885 | 1.885 | 2.145 | 2.145 | 2.145 | 2.145 | 2.405 | 2.405 | 2.405 | 2.405 | 0 | 0 | 0 | 0 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.486 | 0.524 | 0 | 0 | 0 | -29.645 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 35.401 | 35.401 | 34.651 | 34.651 | 34.651 | 34.651 | 12.815 | 11.721 | 12.815 | 12.815 | 11.721 | 11.721 | 11.721 | 11.721 | 11.721 | 12.856 | 11.721 | 11.721 | 14 | 14 | 14 | 14 | 130 | 130 | 130.007 | 130.04 | 14 | 14.058 | 14.073 | 14.099 | 3.554 | 3.576 | 11.233 | 3.623 | 10.081 | 3.694 | 3.712 | 3.748 | 3.828 | 3.858 | 3.4 | 7.061 | 8.09 | 4.081 | 4.227 | -20.686 | 4.457 | 4.55 | 8.552 | 8.644 | 1.481 | 1.654 | 1.757 | 1.884 | 2.33 | 2.835 | 3.017 | 3.327 | 3.305 | 3.715 | 4.017 | 4.143 | 4.114 | 4.45 | 4.88 | 5.021 | 5.014 | 5.392 | 5.88 | 6.091 | 6.705 | 7.168 | 0 | 8.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.422 | 0 | 0 | 0 | -2.878 | 0 | 0 | 26.784 | 26.363 | 28.919 | 26.536 | 13.519 | 13.534 | 19.554 | -72.526 | 47.192 | 38.893 | 4.722 |
Total Non-Current Liabilities
| 397.148 | 401.324 | 362.902 | 272.638 | 263.114 | 253.21 | 119.292 | 109.968 | 68.185 | 71.808 | 104.971 | 165.288 | 162.248 | 166.801 | 410.726 | 407.868 | 635.502 | 15.715 | 19.363 | 19.409 | 19.454 | 19.499 | 134.994 | 135.039 | 135.091 | 135.169 | 26.855 | 20.911 | 20.96 | 21.012 | 11.161 | 11.202 | 11.233 | 11.263 | 10.081 | 10.105 | 8.123 | 8.159 | 7.489 | 7.519 | 23.547 | 25.385 | 27.69 | 4.081 | 4.227 | 4.314 | 4.457 | 4.55 | 8.552 | 8.644 | 1.481 | 1.654 | 1.757 | 1.884 | 2.33 | 2.835 | 3.017 | 3.327 | 3.305 | 3.715 | 4.017 | 4.143 | 4.114 | 4.45 | 4.88 | 5.021 | 5.014 | 5.392 | 5.88 | 6.091 | 6.705 | 7.168 | 0 | 8.03 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0.7 | 0.7 | 5.377 | 5.177 | 5.177 | 5.177 | 4.7 | 6.2 | 4 | 0 | 0.022 | 0.022 | 0.022 | 0.022 | 0.422 | 0.422 | 0.422 | 0.422 | 0.422 | 19.064 | 19.063 | 27.984 | 28.283 | 28.919 | 28.936 | 13.519 | 15.534 | 19.554 | -70.026 | 47.192 | 46.443 | 47.32 |
Total Liabilities
| 1,415.089 | 1,564.86 | 1,476.913 | 1,382.371 | 1,240.152 | 1,246.276 | 1,013.25 | 989.408 | 819.923 | 805.597 | 797.233 | 889.918 | 953.224 | 1,269.791 | 1,735.111 | 2,159.466 | 2,195.483 | 1,845.785 | 1,782.423 | 1,634.506 | 1,492.582 | 1,711.017 | 1,671.079 | 1,701.707 | 1,673.051 | 1,862.179 | 1,740.937 | 1,730.318 | 1,512.989 | 1,544.047 | 1,427.649 | 1,357.31 | 1,215.548 | 1,244.685 | 1,077.936 | 1,110.863 | 945.345 | 954.738 | 843.868 | 793.756 | 665.135 | 791.822 | 919.582 | 495.66 | 513.684 | 556.044 | 540.044 | 574.248 | 501.21 | 544.603 | 542.039 | 508.539 | 521.372 | 508.79 | 523.728 | 517.558 | 546.313 | 537.623 | 583.362 | 542.395 | 510.686 | 537.853 | 561.203 | 559.622 | 575.24 | 562.03 | 588.51 | 617.789 | 573.894 | 578.569 | 601.1 | 574.568 | 517.806 | 508.644 | 542.257 | 556.579 | 536.014 | 529.041 | 523.443 | 572.688 | 554.277 | 525.372 | 517.511 | 540.946 | 506.539 | 481.685 | 467.808 | 420.574 | 270.39 | 176.089 | 180.874 | 214.725 | 197.16 | 315.242 | 272.54 | 227.758 | 191.039 | 200.066 | 166.004 | 147.227 | 149.62 | 160.991 | 165.461 | 197.045 | 199.634 | 152.441 | 162.712 | 157.426 | 360.82 | 121.268 | 119.134 | 91.498 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 12.623 | 11.947 | 0 | 283.581 | 0 | 247.945 | 0 | 45.669 | 0 | 45.669 | 0 | 169.186 | 0 | 142.389 | 141.327 | 141.843 | 141.652 | 141.652 | 91.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.028 | 0.028 | 0 | 0.028 | 0.028 | 0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 286.549 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 259.077 | 251.353 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 173.677 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 144.731 | 96.487 | 87.716 | 87.716 | 87.716 | 87.716 | 87.716 | 87.716 | 87.716 | 87.716 | 85.718 | 85.718 | 77.925 | 66 |
Retained Earnings
| -440.257 | -453.578 | -385.944 | -422.117 | -394.157 | -404.993 | -304.038 | -325.336 | -247.425 | -217.664 | -217.038 | -322.746 | -312.149 | -385.17 | 113.964 | 125.687 | 24.883 | -4.122 | 173.242 | 164.19 | 226.193 | 244.351 | 294.124 | 123.671 | 101.176 | 73.609 | 436.924 | 387.89 | 358.369 | 340.376 | 344.979 | 266.961 | 298.038 | 281.985 | 240.492 | 148.676 | 147.371 | 133.527 | 121.511 | 104.181 | 81.812 | 73.425 | -0.503 | -12.405 | -15.68 | -16.453 | -23.778 | -28.67 | -29.05 | -31.404 | 10.88 | 3.291 | 11.626 | 18.413 | 16.269 | 17.201 | 21.199 | 20.095 | 16.069 | 15.562 | 14.936 | 14.214 | 12.618 | 12.064 | 11.785 | 11.601 | 59.166 | 55.846 | 56.623 | 54.591 | 9.848 | 6.052 | 13.626 | 16.97 | 14.225 | 12.66 | 11.677 | 13.127 | 9.552 | 7.222 | 12.869 | 12.224 | 8.895 | 36.316 | 31.283 | 31.898 | 30.991 | 28.317 | 18.465 | 17.26 | 31.699 | 28.369 | 18.728 | 16.424 | 43.594 | 34.319 | 17.396 | 32.264 | 15.533 | 16.184 | 10.136 | 9.824 | 5.215 | 4.211 | -15.683 | 14.892 | 10.084 | 17.199 | 21.234 | 14.959 | 19.048 | 10.369 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 368.349 | 89.933 | -12.623 | -11.947 | 533.331 | -283.581 | 568.261 | -247.945 | 768.967 | -45.669 | 758.835 | -45.669 | 624.894 | -169.186 | 631.538 | -142.389 | -141.327 | -141.843 | -141.652 | -141.652 | -91.171 | 14.083 | 14.571 | 25.332 | 26.462 | 28.456 | 39.671 | 47.846 | 66.722 | 67.105 | 79.084 | 83.435 | 87.252 | 88.964 | 111.988 | 145.738 | 100.822 | 169.179 | 205.268 | 199.884 | -0.028 | -0.028 | -0.028 | 71.986 | -0.028 | -0.028 | -0.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 223.111 | 211.828 | -177.294 | 177.194 | 132.424 | 258.97 | -354.313 | 1,027.085 | -354.313 | 515.817 | -1,389.137 | 826.853 | -554.545 | 826.853 | -701.493 | 827.882 | -428.608 | 959.612 | -441.839 | 1,015.261 | -442.164 | 242.514 | 584.576 | 656.939 | 818.16 | 910.42 | 912.597 | 805.609 | 925.806 | 805.609 | 935.65 | 936.033 | 391.466 | 395.817 | 388.44 | 390.151 | 410.689 | 444.438 | 399.522 | 467.879 | 503.969 | 498.585 | 260.168 | 187.294 | 187.858 | 300.566 | 200.218 | 195.283 | 211.089 | 228.598 | 205.863 | 226.523 | 219.844 | 216.997 | 257.101 | 253.908 | 211.346 | 170.882 | 138.167 | 138.203 | 139.105 | 139.381 | 138.588 | 138.769 | 138.084 | 137.635 | 139.551 | 145.685 | 148.02 | 150.445 | 195.312 | 195.236 | 196.262 | 195.104 | 193.007 | 192.743 | 192.167 | 188.828 | 184.153 | 183.799 | 181.99 | 180.956 | 177.736 | 177.365 | 177.365 | 175.438 | 170.087 | 168.95 | 139.893 | 125.353 | 136.014 | 131.724 | 131.497 | 131.958 | 124.269 | 124.269 | 123.798 | 116.296 | 116.03 | 154.068 | 170.958 | 161.452 | 162.301 | 156.768 | 171.375 | 171.375 | 171.169 | 164.543 | 160.143 | 155.744 | 155.922 | 117.48 |
Total Shareholders Equity
| 69.403 | 44.798 | 91.66 | 41.625 | 103.064 | 128.578 | 227.154 | 193.45 | 318.697 | 336.757 | 349.558 | 233.718 | 244.316 | 171.295 | 536.487 | 559.663 | 514.362 | 561.279 | 789.706 | 808.291 | 896.908 | 915.066 | 1,074.077 | 1,067.158 | 1,205.885 | 1,270.577 | 1,636.07 | 1,589.029 | 1,570.724 | 1,560.906 | 1,567.177 | 1,489.542 | 948.581 | 936.879 | 888.008 | 797.904 | 817.137 | 837.041 | 780.109 | 831.137 | 844.857 | 831.087 | 510.99 | 348.538 | 345.827 | 350.737 | 350.088 | 340.262 | 355.687 | 370.87 | 390.42 | 403.491 | 405.147 | 409.087 | 447.047 | 444.787 | 406.222 | 364.653 | 327.913 | 327.442 | 327.717 | 327.271 | 324.883 | 324.51 | 323.546 | 322.913 | 372.395 | 375.208 | 378.32 | 378.712 | 378.837 | 374.965 | 383.565 | 385.751 | 380.909 | 379.08 | 377.52 | 375.633 | 367.383 | 364.698 | 368.536 | 366.857 | 360.307 | 358.411 | 353.379 | 352.067 | 345.809 | 341.998 | 303.089 | 301.817 | 312.443 | 304.825 | 294.956 | 293.053 | 312.594 | 303.319 | 284.571 | 293.29 | 276.293 | 266.739 | 260.289 | 258.991 | 253.893 | 248.695 | 243.407 | 273.982 | 268.968 | 269.457 | 267.096 | 256.42 | 252.896 | 193.849 |
Total Equity
| 154.263 | 128.848 | 167.383 | 127.319 | 184.547 | 207.889 | 316.726 | 279.429 | 406.291 | 424.416 | 394.189 | 276.934 | 284.787 | 214.333 | 603.438 | 619.108 | 539.639 | 653.107 | 874.405 | 873.508 | 968.815 | 1,000.365 | 1,082.419 | 1,096.834 | 1,231.211 | 1,302.283 | 1,703.347 | 1,641.04 | 1,619.792 | 1,614.343 | 1,628.469 | 1,555.552 | 1,006.431 | 1,005.546 | 955.193 | 869.871 | 886.545 | 906.113 | 850.688 | 901.733 | 929.559 | 931.157 | 613.523 | 428.769 | 427.8 | 430.552 | 430.557 | 418.677 | 435.82 | 464.719 | 486.506 | 499.715 | 502.121 | 510.81 | 544.387 | 540.642 | 503.287 | 463.61 | 428.383 | 426.761 | 428.079 | 426.799 | 426.224 | 426.229 | 427.742 | 428.43 | 497.461 | 499.457 | 507.122 | 515.746 | 514.507 | 508.619 | 517.475 | 519.123 | 506.403 | 495.13 | 493.599 | 497.078 | 478.218 | 502.229 | 503.844 | 500.985 | 488.889 | 488.31 | 481.889 | 480.886 | 469.586 | 404.146 | 351.77 | 339.544 | 328.836 | 321.087 | 319.678 | 347.501 | 369.307 | 357.163 | 323.321 | 309.198 | 289.754 | 273.072 | 265.236 | 263.53 | 255.874 | 250.322 | 245.057 | 275.533 | 270.496 | 270.889 | 268.523 | 256.42 | 253.903 | 193.849 |
Total Liabilities & Shareholders Equity
| 1,569.353 | 1,693.708 | 1,644.297 | 1,509.69 | 1,424.7 | 1,454.165 | 1,329.976 | 1,268.837 | 1,226.214 | 1,230.013 | 1,191.421 | 1,166.853 | 1,238.01 | 1,484.125 | 2,338.548 | 2,778.574 | 2,735.122 | 2,498.891 | 2,656.828 | 2,508.014 | 2,461.397 | 2,711.382 | 2,753.498 | 2,798.54 | 2,904.262 | 3,164.461 | 3,444.285 | 3,371.358 | 3,132.781 | 3,158.39 | 3,056.118 | 2,912.862 | 2,221.978 | 2,250.231 | 2,033.128 | 1,980.734 | 1,831.89 | 1,860.851 | 1,694.556 | 1,695.489 | 1,594.694 | 1,722.979 | 1,533.105 | 924.429 | 941.485 | 986.595 | 970.6 | 992.926 | 937.03 | 1,009.321 | 1,028.545 | 1,008.255 | 1,023.492 | 1,019.599 | 1,068.115 | 1,058.2 | 1,049.6 | 1,001.233 | 1,011.745 | 969.156 | 938.764 | 964.652 | 987.427 | 985.852 | 1,002.982 | 990.46 | 1,085.971 | 1,117.246 | 1,081.016 | 1,094.316 | 1,115.607 | 1,083.186 | 1,035.281 | 1,027.767 | 1,048.66 | 1,051.709 | 1,029.613 | 1,026.12 | 1,001.661 | 1,074.918 | 1,058.121 | 1,026.357 | 1,006.4 | 1,029.257 | 988.428 | 962.571 | 937.394 | 824.72 | 622.16 | 515.633 | 509.71 | 535.812 | 516.838 | 662.743 | 641.847 | 584.921 | 514.36 | 509.264 | 455.758 | 420.299 | 414.857 | 424.521 | 421.335 | 447.367 | 444.691 | 427.974 | 433.208 | 428.314 | 360.82 | 377.689 | 373.037 | 285.348 |