
Zhejiang Jianfeng Group Co., Ltd.
SSE:600668.SS
12.34 (CNY) • At close April 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 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
| 427.572 | 264.292 | 248.803 | 239.587 | 184.564 | 211.279 | 248.805 | 294.472 | 284.771 | 373.161 | 301.725 | 598.746 | 522.41 | 295.881 | 249.558 | 346.459 | 267.695 | 229.717 | 264.711 | 397.999 | 450.842 | 274.521 | 408.636 | 224.72 | 298.425 | 308.337 | 167.961 | 173.546 | 228.923 | 235.986 | 112.988 | 138.223 | 158.599 | 183.237 | 109.249 | 80.096 | 101.229 | 149.368 | 102.602 | 96.853 | 126.316 | 398.772 | 115.945 | 101.416 | 90.853 | 127.884 | 84.865 | 378.375 | 66.117 | 107.394 | 136.318 | 141.121 | 98.467 | 139.639 | 137.225 | 229.558 | 90.367 | 160.674 | 98.987 | 89.055 | 170.511 | 298.253 | 275.53 | 214.542 | 131.782 | 121.497 | 159.473 | 159.951 | 122.489 | 144.984 | 253.502 | 343.719 | 251.745 | 199.959 | 256.892 | 238.526 | 112.158 | 190.928 | 195.541 | 189.464 | 200.091 | 222.359 | 168.583 | 179.112 | 211.227 | 230.685 | 192.694 | 222.14 | 269.028 | 160.423 | 168.496 | 263.267 | 193.035 | 152.709 | 134.463 | 150.345 | 118.654 | 105.519 | 70.206 | 86.96 | 64.315 | 88.01 | 0 | 27.947 | 0 | 33.375 | 0 | 15.321 | 0 | 4.796 | 17.908 |
Short Term Investments
| 2,790.699 | 2,276.998 | 2,178.625 | -132.178 | 0 | 0 | -126.202 | -128.054 | -112.771 | -113.845 | -113.181 | 2,560.039 | 0.654 | 0.796 | 0.599 | 0.708 | 0.277 | 0.273 | -109.067 | -111.811 | -111.426 | -107.584 | 360 | 450 | -102.67 | -105.732 | -82.087 | -69.935 | -24.951 | -23.206 | -19.321 | -19.712 | -19.885 | -20.326 | -24.635 | -24.837 | -24.537 | -24.977 | -13.841 | 20.78 | -14.16 | -14.619 | -30.405 | -24.432 | -25.443 | -25.728 | -14.04 | -14.659 | -13.621 | -7.968 | 0 | 803.741 | 869.886 | 776.196 | 743.053 | 717.382 | 688.112 | 672.523 | 544.038 | 539.891 | 0 | 530.221 | -8.716 | -8.89 | 0.499 | 0.505 | -4.527 | -3.76 | 0.001 | 0.001 | 0.088 | 0.088 | 0.097 | 0.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0 | 10 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 427.572 | 264.292 | 248.803 | 239.587 | 184.564 | 211.279 | 248.805 | 294.472 | 284.771 | 373.161 | 301.725 | 598.746 | 523.065 | 296.678 | 250.158 | 347.167 | 267.971 | 229.99 | 264.711 | 397.999 | 450.842 | 274.521 | 768.636 | 674.72 | 298.425 | 308.337 | 167.961 | 173.546 | 228.923 | 235.986 | 112.988 | 138.223 | 158.599 | 183.237 | 109.249 | 80.096 | 101.229 | 149.368 | 102.602 | 117.633 | 126.316 | 398.772 | 115.945 | 101.416 | 90.853 | 127.884 | 84.865 | 378.375 | 66.117 | 107.394 | 136.318 | 141.121 | 98.467 | 139.639 | 137.225 | 229.558 | 90.367 | 160.674 | 98.987 | 89.055 | 170.511 | 298.253 | 275.53 | 214.542 | 132.281 | 122.002 | 159.473 | 159.951 | 122.491 | 144.985 | 253.589 | 343.806 | 251.842 | 200.055 | 256.892 | 238.526 | 112.158 | 190.928 | 195.541 | 189.464 | 200.091 | 222.359 | 168.583 | 179.112 | 211.227 | 230.685 | 192.694 | 222.14 | 269.028 | 160.423 | 168.496 | 263.267 | 193.035 | 152.709 | 134.463 | 151.345 | 119.654 | 106.519 | 71.206 | 87.96 | 65.315 | 89.01 | 0 | 37.947 | 0 | 33.475 | 0 | 15.321 | 0 | 4.796 | 17.908 |
Net Receivables
| 549.513 | 614.4 | 347.543 | 445.287 | 343.126 | 309.234 | 315.034 | 293.185 | 299.214 | 369.864 | 515.774 | 388.707 | 441.539 | 452.783 | 424.014 | 425.544 | 391.302 | 411.763 | 423.004 | 377.128 | 353.442 | 442.519 | 406.654 | 425.729 | 477.038 | 500.241 | 462.933 | 436.698 | 384.533 | 361.057 | 310.972 | 317.746 | 296.389 | 267.104 | 297.055 | 332.295 | 323.556 | 279.385 | 327.495 | 312.979 | 0 | 257.548 | 322.779 | 314.799 | 307.795 | 285.765 | 284.634 | 247.514 | 232.75 | 201.877 | 438.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 212.337 | 194.581 | 203.579 | 165.984 | 0 | 0 | 0 | 200.698 | 257.104 | 268.664 | 0 | 0 | 344.49 | 326.554 | 323.912 | 303.927 | 363.476 | 358.247 | 338.968 | 348.983 | 374.947 | 373.934 | 375.3 | 345.614 | 266.252 | 236.996 | 241.567 | 230.018 | 265.042 | 248.796 | 236.791 | 315.267 | 255.007 | 316.762 | 251.343 | 250.816 | 330.144 | 27.788 | 13.282 | 14.813 | 7.398 | 67.466 | 5.827 | 4.544 | 0 | 4.303 | 0 | 3.125 | 0 | 0 | 0 | 0.328 | 0.964 |
Inventory
| 410.052 | 400.737 | 426.629 | 410.251 | 381.18 | 394.608 | 449.929 | 465.315 | 427.974 | 429.316 | 452.085 | 392.185 | 389.337 | 432.508 | 387.474 | 370.799 | 346.009 | 344.586 | 346.375 | 339.473 | 345.174 | 299.482 | 325.482 | 312.889 | 284.815 | 274.177 | 308.308 | 304.092 | 275.362 | 260.969 | 289.264 | 289.373 | 272.718 | 266.7 | 262.776 | 245.196 | 239.351 | 241.323 | 240.132 | 244.219 | 232.151 | 214.08 | 194.121 | 188.688 | 191.042 | 188.907 | 186.093 | 178.234 | 185.397 | 172.124 | 173.178 | 161.017 | 157.921 | 165.222 | 168.803 | 168.196 | 153.02 | 156.567 | 131.806 | 131.091 | 117.539 | 115.051 | 134.101 | 130.431 | 140.786 | 150.163 | 126.658 | 145.012 | 98.833 | 92.029 | 178.417 | 179.691 | 176.992 | 146.613 | 168.767 | 173.742 | 173.231 | 142.239 | 159.921 | 154.45 | 146.388 | 135.085 | 140.688 | 140.157 | 126.891 | 123.207 | 167.189 | 178.635 | 174.893 | 166.285 | 231.325 | 221.184 | 221.364 | 192.97 | 192.763 | 175.08 | 170.92 | 140.278 | 169.674 | 174.081 | 181.394 | 164.718 | 0 | 144.126 | 0 | 34.23 | 0 | 31.053 | 0 | 22.681 | 18.833 |
Other Current Assets
| 135.833 | 114.255 | 124.457 | 85.677 | 218.684 | 185.31 | 227.955 | 248.9 | 232.287 | 219.916 | 98.606 | 278.882 | 230.306 | 242.915 | 229.402 | 213.129 | 303.385 | 592.044 | 597.004 | 531.891 | 450.017 | 360.549 | 233.096 | 217.577 | 395.646 | 307.648 | 268.228 | 188.779 | 147.255 | 72.485 | 230.794 | 191.632 | 121.755 | 62.469 | 140.606 | 97.208 | 100.252 | 102.351 | 128.6 | 273.064 | 103.346 | 81.366 | 117.937 | 68.364 | 63.938 | 68.214 | 101.411 | 214.007 | 197.087 | 150.153 | 384.411 | 447.239 | 401.229 | 374.584 | 363.142 | 313.616 | 329.33 | 266.107 | 212.906 | 195.149 | 204.141 | 166.546 | 280.284 | 243.121 | 225.476 | 201.428 | 257.904 | 274.744 | 319.775 | 352.387 | 344.625 | 326.689 | 324.047 | 304.162 | 363.746 | 358.517 | 339.238 | 349.253 | 375.386 | 374.373 | 375.739 | 346.053 | 266.421 | 237.165 | 242.175 | 230.626 | 86.417 | 90.36 | 89.286 | 315.365 | 70.21 | 316.923 | 45.428 | 250.981 | 45.686 | 282.177 | 351.38 | 237.937 | 328.766 | 230.006 | 259.296 | 221.62 | 421.258 | 107.363 | 284.09 | 95.408 | 136.483 | 96.361 | 131.69 | 42.041 | 22.416 |
Total Current Assets
| 1,522.97 | 1,393.685 | 1,147.432 | 1,180.802 | 1,127.554 | 1,100.431 | 1,241.722 | 1,301.871 | 1,244.245 | 1,392.258 | 1,368.191 | 1,658.52 | 1,584.247 | 1,424.884 | 1,291.047 | 1,356.641 | 1,308.667 | 1,578.382 | 1,631.095 | 1,646.49 | 1,449.668 | 1,377.07 | 1,733.868 | 1,630.915 | 1,455.924 | 1,390.402 | 1,207.43 | 1,103.115 | 1,036.073 | 930.497 | 944.018 | 936.975 | 849.461 | 779.51 | 809.686 | 754.794 | 764.387 | 772.427 | 798.829 | 873.086 | 763.45 | 951.767 | 704.734 | 673.267 | 653.629 | 670.769 | 657.004 | 964.625 | 626.252 | 598.184 | 693.908 | 749.378 | 657.618 | 679.445 | 669.17 | 711.369 | 572.717 | 583.348 | 443.698 | 415.296 | 492.191 | 579.849 | 689.915 | 588.094 | 498.543 | 473.593 | 544.035 | 579.706 | 541.099 | 589.401 | 776.631 | 850.186 | 752.881 | 650.73 | 789.406 | 770.785 | 624.626 | 682.419 | 730.847 | 718.287 | 722.218 | 703.496 | 575.692 | 556.434 | 580.293 | 584.518 | 711.341 | 739.932 | 769.998 | 642.073 | 725.039 | 801.375 | 711.17 | 596.66 | 658.874 | 636.391 | 655.236 | 499.546 | 577.043 | 533.408 | 511.832 | 479.892 | 421.258 | 293.739 | 284.09 | 166.238 | 136.483 | 142.735 | 131.69 | 69.847 | 60.121 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,626.703 | 2,599.406 | 2,553.6 | 2,558.124 | 2,569.629 | 2,613.027 | 2,533.01 | 2,533.369 | 2,499.718 | 2,520.165 | 2,410.441 | 2,373.017 | 2,366.35 | 2,365.171 | 2,205.1 | 2,197.952 | 2,214.936 | 2,210.529 | 2,064.256 | 1,943.385 | 1,890.317 | 1,830.8 | 1,588.078 | 1,487.61 | 1,443.035 | 1,355.932 | 1,388.768 | 1,332.474 | 1,340.479 | 1,346.12 | 1,329.497 | 1,337.176 | 1,354.833 | 1,368.622 | 1,367.626 | 1,383.542 | 1,393.712 | 1,405.316 | 1,393.075 | 1,393.18 | 1,381.911 | 1,374.101 | 1,355.103 | 1,344.432 | 1,324.856 | 1,311.484 | 1,300.457 | 1,258.792 | 1,181.192 | 1,162.732 | 1,130.143 | 1,100.722 | 1,034.212 | 995.865 | 884.546 | 844.034 | 759.716 | 746.726 | 750.207 | 753.051 | 756.584 | 757.108 | 725.785 | 705.326 | 716.492 | 713.364 | 731.264 | 699.94 | 675.304 | 641.459 | 1,152.483 | 1,093.173 | 1,069.699 | 1,153.605 | 1,184.618 | 1,198.374 | 1,215.448 | 1,228.677 | 1,210.192 | 1,222.931 | 1,211.373 | 1,213.231 | 1,254.66 | 1,177.316 | 1,074.187 | 942.95 | 765.491 | 695.778 | 657.44 | 623.627 | 583.844 | 577.502 | 565.863 | 560.062 | 558.31 | 546.552 | 544.327 | 502.184 | 426.827 | 407.378 | 392.536 | 394.925 | 320.589 | 294.325 | 254.122 | 211.409 | 171.351 | 140.159 | 105.199 | 95.911 | 94.272 |
Goodwill
| 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 38.199 | 57.159 | 57.159 | 57.159 | 57.159 | 95.567 | 95.567 | 95.567 | 95.567 | 95.567 | 95.567 | 95.567 | 95.567 | 93.573 | 93.573 | 93.629 | 81.067 | 75.499 | 69.567 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 16.299 | 19.682 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 18.642 | 18.642 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 17.03 | 9.499 | 9.499 | 9.499 | 18.222 | 0 | 10.012 | 0 | 2.194 | 0 | 2.694 | 0 | 3.195 | 0 | 0 | 0 | 5.946 | 0 | 0 | 0 | 7.13 | 0 | 7.731 | 0 | 8.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 1,039.504 | 666.374 | 969.193 | 869.605 | 838.69 | 778.009 | 803.348 | 805.394 | 792.016 | 793.645 | 888.532 | 405.606 | 408.622 | 407.61 | 399.892 | 399.5 | 397.109 | 395.659 | 382.076 | 359.311 | 299.533 | 301.773 | 302.793 | 282.497 | 260.006 | 236.533 | 262.42 | 244.293 | 210.737 | 210.896 | 196.898 | 194.611 | 193.562 | 190.956 | 191.664 | 192.717 | 193.371 | 194.424 | 200.309 | 217.244 | 212.436 | 212.182 | 195.572 | 195.662 | 195.698 | 197.01 | 199.04 | 178.813 | 176.674 | 176.632 | 161.75 | 162.645 | 160.513 | 161.408 | 161.397 | 161.558 | 126.914 | 127.022 | 128.099 | 128.996 | 130.372 | 131.437 | 100.855 | 93.424 | 105.745 | 106.552 | 109.606 | 99.589 | 103.809 | 107.515 | 205.578 | 210.637 | 215.775 | 148.188 | 139.934 | 144.845 | 160.559 | 163.705 | 182.286 | 184.863 | 194.083 | 196.454 | 173.455 | 176.499 | 159.03 | 156.748 | 91.981 | 103.771 | 97.263 | 91.188 | 61.844 | 54.981 | 60.219 | 203.985 | 60.614 | 71.299 | 71.366 | 64.584 | 64.808 | 58.179 | 49.45 | 50.256 | 0 | 22.736 | 14.509 | 14.703 | 15.021 | 0 | 0 | 7.622 | 0.89 |
Goodwill and Intangible Assets
| 1,077.703 | 1,081.875 | 1,007.392 | 907.804 | 876.888 | 816.207 | 841.547 | 843.593 | 830.215 | 831.844 | 945.69 | 462.764 | 465.78 | 464.768 | 495.459 | 495.067 | 492.676 | 491.226 | 477.644 | 454.878 | 395.1 | 397.34 | 396.366 | 376.07 | 353.635 | 317.6 | 337.919 | 313.861 | 227.035 | 227.195 | 213.196 | 210.91 | 209.86 | 207.255 | 207.963 | 209.016 | 209.669 | 210.723 | 216.608 | 233.543 | 228.735 | 228.481 | 211.87 | 211.961 | 211.997 | 213.309 | 218.723 | 195.842 | 193.704 | 193.662 | 178.78 | 179.675 | 177.543 | 178.438 | 178.426 | 178.588 | 143.944 | 144.052 | 146.741 | 147.638 | 147.401 | 148.466 | 117.885 | 110.454 | 122.775 | 123.582 | 126.635 | 116.619 | 120.839 | 124.545 | 215.077 | 220.136 | 225.274 | 148.188 | 139.934 | 154.857 | 160.559 | 165.899 | 182.286 | 187.557 | 194.083 | 199.649 | 173.455 | 176.499 | 159.03 | 162.694 | 91.981 | 103.771 | 97.263 | 98.319 | 61.844 | 62.712 | 60.219 | 212.316 | 60.614 | 71.299 | 71.366 | 64.584 | 64.808 | 58.179 | 49.45 | 50.256 | 0 | 22.736 | 14.509 | 14.703 | 15.021 | 0 | 0 | 7.622 | 0.89 |
Long Term Investments
| 0 | 0 | 0 | 2,292.581 | 2,394.931 | 2,404.305 | 2,475.347 | 2,496.824 | 2,520.885 | 2,511.014 | 2,587.51 | 0 | 2,421.568 | 2,570.734 | 2,134.118 | 1,894.01 | 1,960.648 | 1,925.934 | 1,923.342 | 1,838.657 | 1,866.169 | 1,860.446 | 1,310.017 | 1,313.643 | 1,839.926 | 1,817.178 | 1,833.234 | 1,788.085 | 1,742.726 | 1,651.457 | 1,701.299 | 1,696.611 | 1,578.054 | 1,594.167 | 1,229.153 | 1,192.561 | 1,216.935 | 1,205.065 | 1,089.632 | 1,041.923 | 1,077.168 | 1,188.059 | 1,094.906 | 1,051.79 | 1,001.128 | 980.508 | 905.689 | 797.684 | 809.259 | 782.824 | 820.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 546.786 | 542.218 | 535.898 | 505.027 | 512.903 | 509.287 | 486.789 | 486.251 | 329.694 | 336.675 | 334.895 | 343.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 309.944 | 290.784 | 287.169 | 279.823 | 275.884 | 278.447 | 0 | 0 | 0 | 0 | 30.972 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 70.254 | 69.262 | 67.667 | 70.372 | 57.491 | 58.844 | 50.855 | 47.609 | 41.655 | 44.721 | 42.634 | 11.886 | 4.234 | 4.234 | 4.833 | 4.833 | 5.32 | 5.32 | 5.598 | 5.598 | 6.242 | 6.242 | 7.381 | 7.381 | 7.868 | 8.083 | 7.988 | 7.988 | 8.269 | 8.269 | 8.492 | 8.492 | 9.444 | 9.444 | 2.159 | 2.159 | 2.159 | 2.159 | 1.255 | 1.255 | 1.255 | 1.255 | 0.882 | 0.882 | 0.882 | 0.882 | 1.409 | 1.409 | 1.409 | 1.409 | 1.314 | 1.314 | 1.314 | 1.314 | 1.3 | 1.3 | 1.3 | 1.3 | 1.103 | 1.103 | 1.103 | 1.103 | 1.275 | 1.275 | 1.275 | 1.275 | 1.14 | 1.14 | 1.14 | 1.14 | 1.398 | 1.398 | 1.481 | 9.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -304.878 | -284.017 | -280.441 | 8.999 | 7.803 | 5.77 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,978.313 | 2,416.785 | 2,310.997 | 2.939 | 53.738 | 54.466 | 2.984 | 3.007 | 19.88 | 20.602 | 20.997 | 2,750.467 | 192.648 | 194.644 | 151.635 | 249.652 | 128.012 | 132.012 | 7.494 | 3.28 | 3.28 | 3.28 | 461.287 | 567.158 | 12.415 | 12.193 | 12.193 | 12.193 | 12.193 | 12.193 | 36.079 | 36.079 | 35.793 | 35.793 | 35.793 | 35.793 | 35.793 | 35.793 | 12.193 | 52.485 | 18.254 | 18.254 | 18.254 | 18.254 | 27.952 | 27.952 | 34.013 | 51.954 | 39.56 | 39.56 | 7.959 | 810.919 | 877.281 | 783.788 | 754.12 | 727.936 | 695.839 | 680.453 | 552.074 | 548.068 | 540.164 | 538.543 | 3.139 | 3.139 | 12.752 | 12.337 | 2.952 | 4.273 | 8.078 | 8.122 | 8.951 | 7.383 | 7.859 | 4.273 | 342.801 | 337.682 | 331.86 | 328.044 | 348.329 | 347.362 | 357.24 | 354.062 | 359.8 | 371.86 | 357.667 | 354.587 | 351.098 | 341.616 | 332.013 | 328.453 | 301.827 | 203.406 | 193.118 | 189.875 | 337.52 | 327.449 | 310.606 | 309.804 | 26.314 | 26.187 | 22.228 | 49.551 | 72.549 | 47.436 | 55.698 | 12.646 | 41.167 | 47.673 | 54.914 | 40.925 | 30.387 |
Total Non-Current Assets
| 6,752.973 | 6,167.328 | 5,939.655 | 5,831.82 | 5,952.678 | 5,946.849 | 5,903.744 | 5,924.402 | 5,912.352 | 5,928.346 | 6,007.273 | 5,598.134 | 5,450.58 | 5,599.551 | 4,991.145 | 4,841.513 | 4,801.591 | 4,765.021 | 4,478.333 | 4,245.798 | 4,161.108 | 4,098.108 | 3,763.13 | 3,751.863 | 3,656.878 | 3,510.986 | 3,580.101 | 3,454.6 | 3,330.702 | 3,245.234 | 3,288.564 | 3,289.269 | 3,187.985 | 3,215.281 | 2,842.693 | 2,823.071 | 2,858.269 | 2,859.055 | 2,712.763 | 2,722.386 | 2,707.324 | 2,810.151 | 2,681.016 | 2,627.319 | 2,566.816 | 2,534.135 | 2,460.29 | 2,305.681 | 2,225.124 | 2,180.186 | 2,138.701 | 2,092.629 | 2,090.35 | 1,959.405 | 1,818.392 | 1,751.858 | 1,600.798 | 1,572.53 | 1,450.124 | 1,449.861 | 1,445.253 | 1,445.22 | 1,394.871 | 1,362.412 | 1,389.192 | 1,355.586 | 1,374.894 | 1,331.258 | 1,292.15 | 1,261.518 | 1,707.603 | 1,658.765 | 1,639.208 | 1,658.993 | 1,667.353 | 1,690.914 | 1,707.867 | 1,722.619 | 1,740.807 | 1,757.85 | 1,762.696 | 1,766.942 | 1,787.915 | 1,725.676 | 1,590.884 | 1,460.232 | 1,208.57 | 1,141.165 | 1,086.716 | 1,050.398 | 947.515 | 843.62 | 819.2 | 962.253 | 956.445 | 950.366 | 933.066 | 883.3 | 806.77 | 775.431 | 748.43 | 494.733 | 393.138 | 364.497 | 324.33 | 269.83 | 227.539 | 187.831 | 160.112 | 144.458 | 125.549 |
Total Assets
| 8,275.943 | 7,561.012 | 7,087.087 | 7,012.623 | 7,080.232 | 7,047.28 | 7,145.466 | 7,226.273 | 7,156.597 | 7,320.603 | 7,375.464 | 7,256.654 | 7,034.828 | 7,024.435 | 6,282.193 | 6,198.154 | 6,110.258 | 6,343.403 | 6,109.428 | 5,892.288 | 5,610.776 | 5,475.178 | 5,496.999 | 5,382.778 | 5,112.802 | 4,901.388 | 4,787.531 | 4,557.715 | 4,366.775 | 4,175.731 | 4,232.582 | 4,226.244 | 4,037.446 | 3,994.791 | 3,652.379 | 3,577.866 | 3,622.656 | 3,631.482 | 3,511.591 | 3,595.472 | 3,470.774 | 3,761.918 | 3,385.75 | 3,300.586 | 3,220.444 | 3,204.904 | 3,117.294 | 3,270.306 | 2,851.376 | 2,778.37 | 2,832.609 | 2,842.007 | 2,747.968 | 2,638.851 | 2,487.561 | 2,463.227 | 2,173.515 | 2,155.878 | 1,893.823 | 1,865.157 | 1,937.444 | 2,025.069 | 2,084.785 | 1,950.506 | 1,887.734 | 1,829.179 | 1,918.929 | 1,910.965 | 1,833.248 | 1,850.919 | 2,484.234 | 2,508.952 | 2,392.088 | 2,309.723 | 2,456.759 | 2,461.699 | 2,332.494 | 2,405.038 | 2,471.655 | 2,476.136 | 2,484.914 | 2,470.439 | 2,363.607 | 2,282.11 | 2,171.177 | 2,044.75 | 1,919.911 | 1,881.097 | 1,856.714 | 1,692.472 | 1,672.554 | 1,644.995 | 1,530.37 | 1,558.914 | 1,615.319 | 1,586.757 | 1,588.301 | 1,382.846 | 1,383.813 | 1,308.838 | 1,260.262 | 974.625 | 814.396 | 658.236 | 608.42 | 436.068 | 364.022 | 330.566 | 291.802 | 214.304 | 185.67 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 522.337 | 599.309 | 571.115 | 566.088 | 545.77 | 562.985 | 557.322 | 581.767 | 558.027 | 647.85 | 541.123 | 461.591 | 506.602 | 622.984 | 455.501 | 456.156 | 467.447 | 491.725 | 422.726 | 360.703 | 387.81 | 410.496 | 287.812 | 315.356 | 304.655 | 300.085 | 306.304 | 303.433 | 255.263 | 257.809 | 290.551 | 299.307 | 302.353 | 317.889 | 340.181 | 352.305 | 319.009 | 301.062 | 338.817 | 334.154 | 293.926 | 336.465 | 320.051 | 291.492 | 304.115 | 304.852 | 328.342 | 346.134 | 310.044 | 267.276 | 290.416 | 272.935 | 248.222 | 232.791 | 238.995 | 233.509 | 225.168 | 199.982 | 227.293 | 219.818 | 280.33 | 293.876 | 278.146 | 271.089 | 308.329 | 281.951 | 320.473 | 245.043 | 213.164 | 234.007 | 416.555 | 524.921 | 441.464 | 375.237 | 456.687 | 467.328 | 377.151 | 346.961 | 400.839 | 367.299 | 307.706 | 270.552 | 215.159 | 184.799 | 147.165 | 139.542 | 177.19 | 169.897 | 161.436 | 174.571 | 166.213 | 170.166 | 161.468 | 152.806 | 227.873 | 246.738 | 174.789 | 99.488 | 90.153 | 114.993 | 95.256 | 80.93 | 0 | 39.551 | 0 | 9.544 | 0 | 14.535 | 0 | 5.328 | 1.702 |
Short Term Debt
| 525.875 | 196.156 | 196.163 | 423.131 | 229.805 | 166.145 | 116.094 | 116.118 | 451.498 | 467.751 | 216.178 | 439.714 | 273.836 | 46.055 | 20.025 | 40.036 | 139.686 | 400.739 | 431.054 | 411.005 | 262.944 | 155.41 | 412.645 | 412.511 | 463.379 | 429.249 | 149 | 174 | 444.517 | 365.317 | 259 | 259 | 209 | 209 | 14 | 39 | 69 | 125 | 125 | 166.5 | 194 | 239 | 336 | 331.846 | 385.721 | 403.17 | 376.527 | 329.006 | 333.663 | 304.502 | 309.806 | 512.974 | 454.772 | 371.711 | 258.764 | 328.765 | 378.937 | 385.157 | 335.456 | 304.294 | 330.2 | 410.044 | 504.269 | 409.527 | 329.054 | 285.666 | 383.373 | 399.25 | 421.186 | 399.33 | 384.599 | 347.461 | 353.525 | 302.628 | 294.7 | 292.934 | 229.05 | 334.5 | 409.911 | 432.156 | 447.7 | 468.1 | 480.85 | 460.6 | 470.3 | 440.9 | 385.273 | 484.769 | 499.963 | 553.299 | 565.785 | 586.131 | 551.37 | 455.136 | 366.91 | 324.16 | 470.713 | 424.196 | 327.43 | 352.918 | 255.688 | 261.088 | 0 | 99.32 | 0 | 56.76 | 0 | 30.1 | 0 | 3.004 | 7.59 |
Tax Payables
| 39.572 | 48.91 | 25.622 | 28.164 | 19.767 | 9.515 | 22.925 | 20.198 | 58.92 | 78.337 | 120.714 | 125.908 | 98.08 | 88.852 | 61.502 | 44.22 | 76.919 | 103.401 | 71.244 | 60.975 | 71.704 | 121.122 | 120.14 | 91.576 | 97.405 | 114.386 | 82.654 | 55.185 | 53.669 | 70.368 | 43.883 | 40.732 | 62.45 | 69.418 | 28.485 | 30.165 | 47.856 | 55.811 | 29.484 | 24.162 | 49.963 | 63.991 | 49.024 | 44.058 | 49.888 | 50.83 | 36.154 | 22.428 | 30.217 | 37.419 | 6.191 | 9.976 | 46.347 | 55.399 | 49.512 | 32.675 | 32.231 | 30.651 | 13.377 | 13.017 | 10.375 | 11.44 | 9.287 | 10.152 | 6.627 | 12.849 | 9.603 | 2.789 | 6.334 | 11.353 | 11.741 | 9.734 | 10.082 | 17.15 | 12.722 | 14.365 | 19.92 | 25.474 | 14.83 | 19.51 | 15.728 | 20.16 | 17.741 | 14.368 | 17.87 | 17.745 | 6.603 | 6.587 | 5.83 | 8.106 | 10.078 | 8.892 | -0.427 | 2.808 | 4.662 | 10.434 | 15.534 | 11.726 | 20.035 | 14.362 | 14.66 | 15.058 | 0 | 5.055 | 0 | 4.099 | 0 | 3.881 | 0 | 6.899 | 2.418 |
Deferred Revenue
| 0 | 0 | 70.769 | 348.085 | 69.059 | 54.636 | 348.684 | 395.467 | 88.918 | 71.433 | 184.894 | 0 | 0 | 429.325 | 467.178 | 529.723 | 402.989 | 423.66 | 71.244 | 411.492 | 335.198 | 386.412 | 457.753 | 493.232 | 378.716 | 363.419 | 382.059 | 330.117 | 271.508 | 280.972 | 195.461 | 236.032 | 155.596 | 180.77 | 122.028 | 115.905 | 121.475 | 150.958 | 131.751 | 92.533 | 127.123 | 155.959 | 163.391 | 161.736 | 132.931 | 151.622 | 139.27 | 120.696 | 141.824 | 174.835 | 120.609 | 161.431 | 138.814 | 176.406 | 139.62 | 122.54 | 104.251 | 106.092 | 79.457 | 95.16 | 84.846 | 72.624 | 106.594 | 102.36 | 80.569 | 100.93 | 80.34 | 121.895 | 96.476 | 92.741 | 151.313 | 118.239 | 127.655 | 160.186 | 152.016 | 141.375 | 159.398 | 147.44 | 139.644 | 151.782 | 153.516 | 169.219 | 204.582 | 190.597 | 176.124 | 180.24 | 176.607 | 183.958 | 174.321 | 165.305 | 154.497 | 211.725 | 173.253 | 190.284 | 173.675 | 177.873 | 193.594 | 147.079 | 194.938 | 163.981 | 176.409 | 153.68 | 0 | 65.056 | 0 | 84.717 | 0 | 24.32 | 0 | 22.88 | 44.809 |
Other Current Liabilities
| 896.8 | 944.297 | 438.165 | -19.946 | 252.221 | 326.116 | 208.824 | 216.984 | 247.854 | 302.358 | 561.909 | 584.444 | 388.602 | -15.604 | 309.561 | 424.278 | 272.286 | 261.883 | 315.677 | 33.305 | 462.057 | -46.026 | 432.178 | 516.736 | 480.746 | 11.05 | 395.306 | 34.621 | 40.156 | 298.192 | 232.19 | 275.715 | 170.296 | -5.086 | 166.913 | 149.581 | 143.729 | 142.421 | 162.825 | 136.079 | 13.648 | 143.698 | 20.5 | 19.387 | 143.785 | -2.349 | 29.691 | 381.849 | 391.657 | 404.512 | 368.748 | 192.856 | 141.934 | 233.109 | 133.711 | 131.38 | 106.285 | 117.509 | 100.06 | 108.742 | 101.737 | 87.219 | 136.061 | 125.746 | 133.398 | 134.177 | 103.473 | 178.465 | 116.622 | 127.307 | 408.945 | 366.352 | 371.548 | 391.77 | 233.702 | 209.181 | 222.55 | 188.185 | 161.348 | 163.283 | 201.47 | 164.545 | 198.851 | 190.058 | 205.199 | 210.597 | 253.813 | 256.609 | 228.728 | 228.232 | 201.033 | 270.533 | 201.418 | 257.853 | 316.228 | 183.052 | 190.158 | 146.953 | 181.327 | 159.654 | 189.603 | 152.12 | 389.827 | 98.476 | 218.727 | 95.287 | 86.348 | 23.657 | 40.675 | 27.468 | 58.333 |
Total Current Liabilities
| 1,984.585 | 1,788.672 | 1,301.833 | 1,345.522 | 1,116.623 | 1,119.397 | 1,253.85 | 1,330.534 | 1,405.216 | 1,567.729 | 1,439.924 | 1,611.657 | 1,267.119 | 1,171.612 | 951.361 | 1,047.464 | 1,017.144 | 1,322.965 | 1,311.946 | 1,277.48 | 1,071.054 | 1,027.414 | 1,252.776 | 1,336.18 | 1,346.185 | 1,218.232 | 933.263 | 897.356 | 1,065.113 | 991.686 | 825.624 | 874.754 | 744.1 | 771.991 | 549.579 | 571.05 | 579.593 | 624.295 | 656.126 | 660.895 | 678.66 | 783.154 | 888.966 | 848.518 | 883.509 | 915.43 | 909.985 | 1,079.417 | 1,065.581 | 1,013.709 | 975.161 | 988.741 | 891.276 | 893.01 | 680.982 | 726.329 | 742.622 | 733.298 | 676.186 | 645.871 | 722.642 | 802.579 | 927.763 | 816.514 | 777.409 | 714.643 | 816.922 | 825.547 | 757.307 | 771.997 | 1,221.841 | 1,248.467 | 1,176.618 | 1,085.403 | 997.81 | 983.808 | 848.671 | 895.12 | 986.929 | 982.247 | 972.605 | 923.357 | 912.601 | 849.824 | 840.534 | 808.784 | 822.879 | 917.863 | 895.958 | 964.208 | 943.109 | 1,035.723 | 913.829 | 868.603 | 915.673 | 764.307 | 851.194 | 682.362 | 618.945 | 641.927 | 555.206 | 509.195 | 389.827 | 242.402 | 218.727 | 165.691 | 86.348 | 72.173 | 40.675 | 42.699 | 70.042 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.569 | 16.817 | 152.462 | 152.643 | 352.482 | 352.026 | 226.691 | 224.962 | 25.03 | 25.011 | 266.718 | 66.653 | 65.856 | 65.855 | 90.088 | 90.236 | 90.107 | 92.427 | 100.119 | 100.107 | 200.276 | 200.276 | 200 | 100 | 100 | 100 | 385.12 | 352.993 | 252.868 | 252.744 | 575.041 | 574.726 | 574.414 | 574.107 | 573.803 | 573.511 | 596.548 | 596.256 | 595.967 | 595.683 | 595.416 | 681.125 | 383.275 | 383.108 | 382.943 | 382.78 | 370.119 | 352.522 | 9 | 9 | 38 | 38 | 38 | 38 | 96 | 106 | 119 | 156 | 140.5 | 160.5 | 165.5 | 175.5 | 139 | 130 | 130 | 130 | 135 | 135 | 135 | 135 | 275 | 275 | 275 | 275 | 476.435 | 476.435 | 474.614 | 474.614 | 470.486 | 471.743 | 504.655 | 506.751 | 438.933 | 383.475 | 320.757 | 236.507 | 154.027 | 56.024 | 63.189 | 40.984 | 66.581 | 48.902 | 83.519 | 152.711 | 157 | 294.097 | 224.362 | 213.746 | 224.63 | 137.3 | 184.3 | 30 | 0 | 3.709 | 0 | 3.75 | 0 | 0 | 0 | 4.188 | 3.986 |
Deferred Revenue Non-Current
| 48.979 | 42.323 | 45.458 | 48.45 | 45.835 | 51.759 | 39.317 | 40.027 | 41.109 | 42.295 | 39.609 | 41.353 | 39.659 | 41.825 | 43.467 | 45.322 | 44.674 | 45.369 | 49.71 | 51.879 | 55.59 | 57.792 | 55.341 | 57.282 | 59.709 | 60.747 | 65.051 | 66.931 | 68.961 | 69.29 | 70.349 | 69.957 | 70.828 | 72.65 | 69.488 | 70.136 | 71.848 | 73.66 | 80.711 | 11.378 | 11.529 | 11.589 | 0 | 0 | 0 | 10.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1.585 | 1.585 | 1.215 | 1.215 | 0.779 | 0.779 | 1.967 | 1.967 | 1.967 | 1.967 | 0 | 0 | 74.701 | 93.908 | 0.09 | 0.106 | 0.041 | 0.041 | 0 | 9.289 | -90.879 | -90.879 | -127.529 | -27.529 | -27.525 | -27.523 | -347.386 | -315.259 | -215.128 | -215.004 | -551.12 | -550.804 | -550.491 | -550.166 | -555.413 | -560.12 | -583.154 | -582.862 | -588.751 | -517.919 | -546.106 | -631.815 | 0 | 0 | 0 | -10.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 183.303 | 179.967 | 178.249 | 141.41 | 114.125 | 12.045 | 67.774 | 67.682 | 98.326 | 98.325 | 114.867 | 114.687 | 140.453 | 181.919 | 111.553 | 111.457 | 164.458 | 164.007 | 109.396 | 100.107 | 162.937 | 167.189 | 72.471 | 72.471 | 72.475 | 72.477 | 37.734 | 104.665 | 37.74 | 37.74 | 23.921 | 93.878 | 23.923 | 96.591 | 87.878 | 83.526 | 85.241 | 87.054 | 87.927 | 77.764 | 60.839 | 49.31 | 29.939 | 11.006 | 11.087 | 18.153 | 10.033 | 86.102 | 98.043 | 109.224 | 119.864 | 129.965 | 140.295 | 151.909 | 155.329 | 160.488 | 9.943 | 8.905 | 9.618 | 9.73 | 8.363 | 8.155 | 6.136 | 1.906 | 2.386 | 2.186 | 1.076 | 1.096 | 0.696 | 0.396 | 56.536 | 57.416 | 74.869 | 79.369 | 78.098 | 94.492 | 94.532 | 96.729 | 99.33 | 99.1 | 92.9 | 103.45 | 59.483 | 65.183 | 43.693 | 43.693 | 4.986 | 4.986 | 4.986 | 4.986 | 5.015 | 5.015 | 5.015 | 5.015 | 5.015 | -4.036 | 0.512 | -3.666 | -3.672 | -3.848 | -5.018 | -4.763 | -1.688 | -5.365 | 17.903 | -5.485 | -4.627 | -72.173 | -40.675 | 0 | 0 |
Total Non-Current Liabilities
| 257.436 | 240.692 | 377.385 | 295.268 | 513.222 | 412.102 | 335.748 | 334.637 | 166.432 | 167.598 | 421.194 | 222.692 | 320.669 | 341.682 | 245.197 | 247.121 | 299.28 | 299.524 | 259.225 | 261.382 | 365.262 | 367.465 | 327.811 | 229.752 | 232.184 | 233.224 | 487.906 | 457.658 | 359.569 | 359.775 | 669.311 | 668.604 | 669.165 | 670.697 | 661.681 | 657.036 | 681.789 | 683.309 | 683.894 | 684.825 | 656.255 | 742.023 | 413.214 | 394.114 | 394.029 | 393.629 | 380.152 | 438.623 | 107.043 | 118.224 | 157.864 | 167.965 | 178.295 | 189.909 | 251.329 | 266.488 | 128.943 | 164.905 | 150.118 | 170.23 | 173.863 | 183.655 | 145.136 | 131.906 | 132.386 | 132.186 | 136.076 | 136.096 | 135.696 | 135.396 | 331.536 | 332.416 | 349.869 | 354.369 | 554.532 | 570.926 | 569.146 | 571.343 | 569.816 | 570.842 | 597.555 | 610.2 | 498.416 | 448.658 | 364.451 | 280.201 | 159.014 | 61.01 | 68.176 | 45.97 | 71.597 | 53.917 | 88.535 | 157.726 | 162.015 | 290.062 | 224.874 | 210.08 | 220.958 | 133.452 | 179.282 | 25.237 | -1.688 | -1.655 | 17.903 | -1.735 | -4.627 | -72.173 | -40.675 | 4.188 | 3.986 |
Total Liabilities
| 2,242.021 | 2,029.364 | 1,679.218 | 1,640.79 | 1,629.845 | 1,531.499 | 1,589.598 | 1,665.171 | 1,571.647 | 1,735.327 | 1,861.118 | 1,834.349 | 1,587.789 | 1,513.294 | 1,196.558 | 1,294.585 | 1,316.425 | 1,622.489 | 1,571.171 | 1,538.862 | 1,436.316 | 1,394.879 | 1,580.587 | 1,565.932 | 1,578.369 | 1,451.455 | 1,421.169 | 1,355.014 | 1,424.682 | 1,351.461 | 1,494.935 | 1,543.358 | 1,413.265 | 1,442.688 | 1,211.26 | 1,228.087 | 1,261.382 | 1,307.605 | 1,340.02 | 1,345.719 | 1,334.915 | 1,525.177 | 1,302.18 | 1,242.632 | 1,277.538 | 1,309.059 | 1,290.136 | 1,518.04 | 1,172.624 | 1,131.932 | 1,133.025 | 1,156.705 | 1,069.572 | 1,082.919 | 932.311 | 992.817 | 871.564 | 898.203 | 826.304 | 816.101 | 896.505 | 986.234 | 1,072.899 | 948.42 | 909.795 | 846.829 | 952.998 | 961.643 | 893.003 | 907.393 | 1,553.377 | 1,580.883 | 1,526.487 | 1,439.772 | 1,552.343 | 1,554.734 | 1,417.816 | 1,466.463 | 1,556.744 | 1,553.09 | 1,570.159 | 1,533.557 | 1,411.017 | 1,298.482 | 1,204.985 | 1,088.984 | 981.893 | 978.873 | 964.134 | 1,010.178 | 1,014.706 | 1,089.64 | 1,002.364 | 1,026.329 | 1,077.688 | 1,054.368 | 1,076.068 | 892.443 | 839.903 | 775.379 | 734.488 | 534.432 | 388.14 | 240.747 | 236.631 | 163.956 | 81.721 | 330.566 | 291.802 | 46.887 | 74.029 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 344.084 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 300.459 | 280.214 | 186.809 | 186.809 | 186.809 | 149.452 | 149.452 | 124.543 | 124.543 | 85.661 | 70.545 |
Retained Earnings
| 4,814.978 | 4,232.703 | 4,195.277 | 4,172.339 | 4,161.552 | 4,159.123 | 4,199.473 | 4,182.662 | 4,145.807 | 4,122.653 | 4,020.002 | 3,979.416 | 4,026.837 | 4,006.975 | 3,348.236 | 3,243.487 | 3,150.429 | 3,061.608 | 3,035.574 | 2,887.477 | 2,745.225 | 2,622.568 | 2,539.182 | 2,400.313 | 2,144.824 | 2,027.836 | 1,970.885 | 1,784.648 | 1,621.455 | 1,517.11 | 1,479.431 | 1,428.558 | 1,386.244 | 1,274.043 | 1,178.21 | 1,112.881 | 1,096.694 | 1,071.185 | 1,020.169 | 1,062.178 | 993.47 | 970.391 | 955.306 | 938.116 | 810.995 | 770.808 | 715.164 | 719.696 | 653.735 | 624.896 | 645.915 | 634.024 | 634.832 | 517.59 | 485.802 | 413.617 | 297.933 | 259.763 | 177.116 | 160.018 | 156.026 | 154.013 | 118.572 | 110.317 | 87.445 | 90.427 | 76.15 | 68.904 | 58.894 | 60.376 | 11.131 | 8.228 | 0.215 | 3.412 | 50.344 | 52.865 | 60.465 | 79.06 | 54.006 | 59.952 | 57.289 | 74.975 | 88.881 | 119.053 | 99.865 | 89.388 | 78.41 | 61.09 | 49.846 | 47.681 | 42.204 | 31.24 | 11.961 | 15.23 | 34.833 | 22.146 | 7.427 | -16.759 | 14.926 | 2.548 | 14.695 | 5.437 | 45.568 | 38.167 | 11.985 | 3.955 | 22.256 | 36.475 | 18.522 | 31.79 | 12.106 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 309.735 | 608.138 | 404.038 | 642.474 | 453.857 | 716.254 | 503.424 | 749.152 | 582.134 | 793.042 | 640.442 | 1,121.737 | 808.941 | 1,031.882 | 195.939 | 169.439 | 115.813 | 111.198 | 109.771 | 88.751 | 116.064 | 131.342 | 123.532 | 152.619 | 258.037 | 245.023 | 218.885 | 202.497 | 203.372 | 188.945 | 234.518 | 226.188 | 210.006 | 208.427 | 209.315 | 89.198 | 89.241 | 89.088 | 90.281 | 0 | 0 | 0 | -4.783 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 555.739 | 610.305 | 518.817 | 511.981 | 0 | 606.284 | 0 | 210.464 | 0 | 718.868 | 0 | 797.669 | 0 | 215.536 | 0 | 215.536 | 0 | 215.536 | 0 | 215.536 | 713.772 | 712.687 | 757.959 | 669.521 | 790.687 | 790.787 | 776.696 | 215.536 | 792.264 | 215.536 | 738.064 | 215.536 | 722.14 | 215.536 | 763.728 | 743.903 | 760.395 | 751.021 | 448.847 | 658.636 | 618.802 | 746.226 | 633.455 | 633.455 | 523.061 | 626.889 | 529.06 | 546.019 | 546.019 | 546.019 | 558.427 | 558.427 | 558.427 | 558.427 | 553.584 | 553.584 | 554.095 | 554.095 | 458.397 | 458.397 | 458.397 | 458.397 | 468.068 | 468.068 | 468.051 | 468.051 | 470.11 | 464.834 | 464.834 | 464.834 | 492.792 | 492.792 | 492.792 | 492.792 | 479.78 | 479.78 | 479.78 | 479.78 | 479.514 | 479.486 | 479.486 | 479.486 | 470.82 | 470.809 | 470.809 | 470.809 | 466.001 | 465.73 | 466.284 | 301.673 | 286.783 | 193.193 | 193.193 | 193.324 | 182.346 | 205.859 | 194.194 | 194.194 | 197.043 | 248.334 | 181.117 | 122.403 | 172.312 | 172.237 | 165.652 | 114.518 | 106.645 | 99.14 | 98.704 | 49.682 | 28.991 |
Total Shareholders Equity
| 5,714.801 | 5,187.092 | 5,058.179 | 5,028.404 | 5,113.774 | 5,109.491 | 5,186.031 | 5,191.067 | 5,206.145 | 5,185.605 | 5,113.238 | 5,121.169 | 5,163.962 | 5,207.036 | 4,814.058 | 4,612.047 | 4,526.395 | 4,435.5 | 4,269.299 | 4,067.701 | 3,914.279 | 3,789.11 | 3,641.224 | 3,529.982 | 3,279.595 | 3,162.707 | 3,091.665 | 2,934.29 | 2,757.802 | 2,627.319 | 2,561.579 | 2,511.504 | 2,452.468 | 2,385.677 | 2,286.022 | 2,200.868 | 2,201.173 | 2,166.29 | 2,022.845 | 2,064.897 | 1,956.356 | 2,060.701 | 1,932.845 | 1,915.654 | 1,777.184 | 1,736.998 | 1,683.308 | 1,609.799 | 1,543.838 | 1,514.999 | 1,548.426 | 1,536.535 | 1,537.343 | 1,420.101 | 1,383.47 | 1,311.284 | 1,196.111 | 1,157.942 | 979.597 | 962.499 | 958.507 | 956.494 | 930.724 | 922.469 | 899.58 | 902.562 | 890.344 | 877.821 | 867.812 | 869.294 | 848.007 | 845.103 | 837.091 | 840.288 | 874.208 | 876.73 | 884.329 | 902.924 | 877.604 | 883.523 | 880.859 | 898.546 | 903.785 | 933.946 | 914.759 | 904.281 | 888.494 | 870.904 | 860.214 | 649.813 | 629.445 | 524.892 | 505.613 | 508.883 | 517.638 | 517.208 | 502.081 | 477.894 | 512.428 | 499.48 | 496.271 | 408.054 | 404.69 | 397.214 | 364.447 | 267.926 | 278.353 | 260.159 | 241.769 | 167.133 | 111.642 |
Total Equity
| 6,033.923 | 5,531.649 | 5,407.869 | 5,371.832 | 5,450.387 | 5,468.528 | 5,555.869 | 5,561.102 | 5,584.949 | 5,585.276 | 5,514.345 | 5,422.305 | 5,447.039 | 5,511.141 | 5,085.635 | 4,903.569 | 4,793.834 | 4,720.914 | 4,538.257 | 4,353.425 | 4,174.46 | 4,080.299 | 3,916.412 | 3,816.846 | 3,534.434 | 3,449.933 | 3,366.362 | 3,202.701 | 2,942.093 | 2,824.27 | 2,737.647 | 2,682.885 | 2,624.181 | 2,552.103 | 2,441.119 | 2,349.779 | 2,361.274 | 2,323.877 | 2,171.571 | 2,249.753 | 2,135.859 | 2,236.741 | 2,083.57 | 2,057.953 | 1,942.906 | 1,895.846 | 1,827.158 | 1,752.266 | 1,678.751 | 1,646.438 | 1,699.584 | 1,685.302 | 1,678.396 | 1,555.931 | 1,555.251 | 1,470.41 | 1,301.951 | 1,257.675 | 1,067.519 | 1,049.055 | 1,040.939 | 1,038.835 | 1,011.886 | 1,002.085 | 977.94 | 982.35 | 965.931 | 949.321 | 940.246 | 943.525 | 930.857 | 928.069 | 865.601 | 869.951 | 904.416 | 906.965 | 914.677 | 938.575 | 914.91 | 923.047 | 914.755 | 936.882 | 952.589 | 983.628 | 966.192 | 955.765 | 938.018 | 902.224 | 892.581 | 682.294 | 657.848 | 555.355 | 528.006 | 532.584 | 537.631 | 532.389 | 512.233 | 490.403 | 543.911 | 533.459 | 525.774 | 440.193 | 426.256 | 417.489 | 371.789 | 272.112 | 282.301 | 264.166 | 242.018 | 167.417 | 111.642 |
Total Liabilities & Shareholders Equity
| 8,275.943 | 7,561.012 | 7,087.087 | 7,012.623 | 7,080.232 | 7,047.28 | 7,145.466 | 7,226.273 | 7,156.597 | 7,320.603 | 7,375.464 | 7,256.654 | 7,034.828 | 7,024.435 | 6,282.193 | 6,198.154 | 6,110.258 | 6,343.403 | 6,109.428 | 5,892.288 | 5,610.776 | 5,475.178 | 5,496.999 | 5,382.778 | 5,112.802 | 4,901.388 | 4,787.531 | 4,557.715 | 4,366.775 | 4,175.731 | 4,232.582 | 4,226.244 | 4,037.446 | 3,994.791 | 3,652.379 | 3,577.866 | 3,622.656 | 3,631.482 | 3,511.591 | 3,595.472 | 3,470.774 | 3,761.918 | 3,385.75 | 3,300.586 | 3,220.444 | 3,204.904 | 3,117.294 | 3,270.306 | 2,851.376 | 2,778.37 | 2,832.609 | 2,842.007 | 2,747.968 | 2,638.851 | 2,487.561 | 2,463.227 | 2,173.515 | 2,155.878 | 1,893.823 | 1,865.157 | 1,937.444 | 2,025.069 | 2,084.785 | 1,950.506 | 1,887.734 | 1,829.179 | 1,918.929 | 1,910.965 | 1,833.248 | 1,850.919 | 2,484.234 | 2,508.952 | 2,392.088 | 2,309.723 | 2,456.759 | 2,461.699 | 2,332.494 | 2,405.038 | 2,471.655 | 2,476.136 | 2,484.914 | 2,470.439 | 2,363.607 | 2,282.11 | 2,171.177 | 2,044.75 | 1,919.911 | 1,881.097 | 1,856.714 | 1,692.472 | 1,672.554 | 1,644.995 | 1,530.37 | 1,558.914 | 1,615.319 | 1,586.757 | 1,588.301 | 1,382.846 | 1,383.813 | 1,308.838 | 1,260.262 | 974.625 | 814.396 | 658.236 | 608.42 | 436.068 | 364.022 | 330.566 | 291.802 | 214.304 | 185.67 |