
Sichuan Golden Summit (group) Joint-Stock Co., Ltd.
SSE:600678.SS
7.88 (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 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 44.342 | 98.122 | 50.893 | 59.575 | 148.506 | 59.811 | 85.576 | 106.353 | 57.06 | 37.148 | 41.508 | 39.698 | 33.91 | 33.455 | 46.448 | 36.673 | 35.918 | 28.13 | 19.619 | 17.478 | 31.052 | 14.062 | 65.942 | 45.29 | 29.127 | 13.839 | 13.516 | 14.613 | 12.964 | 35.908 | 9.789 | 5.499 | 4.138 | 7.343 | 9.528 | 6.25 | 5.422 | 27.487 | 14.017 | 7.504 | 8.878 | 21.577 | 10.88 | 25.414 | 22.18 | 38.611 | 3.598 | 12.831 | 52 | 79.257 | 285.373 | 42.118 | 31.946 | 1.584 | 0.972 | 2.29 | 4.142 | 7.129 | 6.302 | 8.08 | 47.369 | 107.562 | 95.515 | 73.394 | 387.984 | 339.72 | 352.973 | 369.109 | 434.239 | 328.086 | 372.52 | 345.534 | 183.321 | 132.316 | 142.445 | 89.641 | 82.728 | 113.841 | 72.876 | 66.607 | 76.196 | 87.614 | 117.251 | 50.865 | 69.724 | 76.394 | 35.51 | 23.991 | 64.36 | 91.412 | 163.215 | 154.838 | 157.072 | 179.884 | 84.466 | 23.558 | 45.595 | 43.157 | 44.534 | 45.267 | 33.515 | 34.67 | 0 | 53.873 | 0 | 33.096 | 0 | 59.91 | 0 |
Short Term Investments
| 20.977 | 0 | 6.342 | -43.647 | -40.542 | -30.409 | -28.549 | -26.204 | -2.652 | -2.669 | -2.742 | 10.019 | 26.662 | -19.347 | -15.913 | -16.876 | -17.95 | -16.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 3 | 0 | 3 | 3 | 3 | 4.055 | -21.227 | 0 | 0 | 0 | -20.631 | 6.515 | 6.93 | 7.256 | 8.324 | 69.724 | 14.783 | 19.791 | 46.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.16 | 0 |
Cash and Short Term Investments
| 44.342 | 98.122 | 50.893 | 59.575 | 148.506 | 59.811 | 85.576 | 106.353 | 57.06 | 37.148 | 41.508 | 39.698 | 33.91 | 33.455 | 46.448 | 36.673 | 35.918 | 28.13 | 19.619 | 17.478 | 31.052 | 14.062 | 65.942 | 45.29 | 29.127 | 13.839 | 13.516 | 14.613 | 12.964 | 35.908 | 9.789 | 5.499 | 4.138 | 7.343 | 9.528 | 6.25 | 5.422 | 27.487 | 14.017 | 7.504 | 8.878 | 21.577 | 10.88 | 25.414 | 22.18 | 38.611 | 3.598 | 12.831 | 52 | 79.257 | 285.373 | 42.118 | 31.946 | 1.584 | 0.972 | 2.29 | 4.142 | 7.129 | 6.302 | 8.08 | 47.369 | 107.562 | 95.515 | 73.394 | 387.984 | 339.72 | 352.973 | 369.109 | 434.239 | 328.086 | 372.52 | 345.534 | 183.321 | 132.316 | 142.445 | 89.641 | 82.728 | 113.841 | 72.876 | 66.607 | 76.196 | 87.614 | 117.251 | 50.865 | 69.724 | 76.394 | 35.51 | 23.991 | 64.36 | 92.112 | 163.215 | 154.838 | 157.072 | 179.884 | 84.466 | 23.558 | 45.595 | 43.157 | 44.534 | 45.267 | 33.515 | 34.67 | 0 | 53.873 | 0 | 33.096 | 0 | 61.07 | 0 |
Net Receivables
| 57.885 | 54.468 | 39.068 | 40.846 | 43.165 | 27.828 | 28.375 | 20.992 | 16.294 | 10.15 | 9.554 | 16.859 | 17.332 | 11.644 | 48.709 | 20.148 | 23.318 | 20.137 | 44.762 | 26.061 | 12.436 | 16.89 | 54.172 | 51.749 | 50.893 | 70.603 | 63.026 | 52.601 | 37.63 | 37.676 | 26.742 | 19.362 | 17.072 | 14.06 | 16.608 | 26.612 | 19.901 | 18.268 | 12.306 | 15.161 | 14.406 | 13.982 | 11.204 | 14.474 | 29.162 | 25.26 | 21.594 | 21.48 | 5.761 | 0 | 0 | 0 | 0 | 0 | 0 | 27.33 | 34.197 | 27.307 | 31.426 | 37.926 | 139.615 | 252.515 | 325.804 | 337.766 | 0 | 246.975 | 0 | 199.549 | 180.568 | 257.275 | 203.599 | 251.398 | 0 | -6.025 | 0 | 0 | 0 | 0 | 192.946 | 201.579 | 195.567 | 198.148 | 189.339 | 186.588 | 177.868 | 183.826 | 183.508 | 180.535 | 179.125 | 187.508 | 0 | 260.919 | 255.7 | 258.611 | 15.849 | 10.841 | 21.399 | 26.127 | 11.429 | 16.126 | 16.111 | 16.184 | 0 | 15.681 | 0 | 9.92 | 0 | 0 | 0 |
Inventory
| 4.943 | 4.916 | 3.224 | 2.815 | 1.981 | 1.886 | 1.238 | 1.749 | 6.408 | 8.074 | 10.932 | 6.64 | 5.795 | 10.755 | 2.893 | 5.964 | 2.901 | 3.289 | 3.65 | 4.049 | 3.936 | 6.238 | 4.034 | 4.868 | 4.239 | 2.654 | 2.573 | 2.848 | 5.635 | 6.589 | 3.575 | 3.295 | 3.895 | 5.936 | 3.575 | 2.563 | 5.51 | 4.14 | 3.663 | 4.837 | 3.375 | 4.091 | 4.756 | 3.64 | 4.614 | 5.002 | 5.052 | 4.715 | 2.698 | 2.73 | 3.092 | 42.107 | 43.784 | 42.558 | 70.264 | 77.028 | 84.084 | 84.593 | 104.08 | 113.597 | 109.181 | 93.601 | 137.174 | 120.08 | 128.976 | 124.694 | 106.213 | 80.468 | 95.143 | 72.734 | 75.246 | 74.333 | 82.59 | 72.852 | 92.616 | 85.205 | 83.499 | 78.407 | 85.111 | 93.777 | 94.913 | 68.213 | 66.441 | 62.331 | 58.521 | 62.542 | 57.586 | 56.878 | 56.339 | 47.124 | 52.783 | 74.987 | 95.334 | 74.555 | 59.279 | 58.404 | 64.066 | 64.447 | 62.623 | 60.256 | 66.119 | 64.821 | 0 | 82.65 | 0 | 79.872 | 0 | 72.896 | 0 |
Other Current Assets
| 110.307 | 32.833 | 53.129 | 46.404 | 70.914 | 19.321 | 52.506 | 16.048 | 55.158 | 11.927 | 85.419 | 11.652 | 11.126 | 10.923 | 17.367 | 16.352 | 25.034 | 28.042 | 30.52 | 38.196 | 38.316 | 39.496 | 13.929 | 17.783 | 18.764 | 12.78 | 92.263 | 58.004 | 15.149 | 11.217 | 7.528 | 5.069 | 4.442 | 4.389 | 4.892 | 1.166 | 5.537 | 5.054 | 11.704 | 1.484 | 4.302 | 3.393 | 8.805 | 11.753 | 22.929 | 20.414 | 17.283 | 27.388 | 48.326 | 54.233 | 21.657 | 25.639 | 26.349 | 15.739 | 23.134 | 10.708 | 12.006 | 10.203 | 25.819 | 66.557 | 69.162 | 183.797 | 179.76 | 232.147 | 525.518 | 208.186 | 361.45 | 155.618 | 136.089 | 120.62 | 203.766 | 251.598 | 238.502 | 253.935 | 256.766 | 229.386 | 251.293 | 220.944 | 193.051 | 201.684 | 195.672 | 198.253 | 189.444 | 186.693 | 177.972 | 183.93 | 183.612 | 181.235 | 179.825 | 188.209 | 199.36 | 261.001 | 255.771 | 255.595 | 237.437 | 249.564 | 268.938 | 250.295 | 372.037 | 229.825 | 349.703 | 340.699 | 468.286 | 305.359 | 441.112 | 321.911 | 485.741 | 344.991 | 516.573 |
Total Current Assets
| 217.476 | 190.338 | 146.314 | 149.64 | 264.565 | 108.846 | 167.696 | 145.142 | 134.921 | 67.299 | 147.414 | 74.85 | 68.163 | 66.776 | 115.416 | 79.137 | 87.172 | 79.598 | 98.55 | 85.784 | 85.74 | 76.686 | 138.076 | 119.69 | 103.023 | 99.876 | 157.608 | 128.066 | 71.378 | 91.39 | 47.633 | 33.225 | 29.546 | 31.728 | 34.603 | 36.591 | 35.664 | 54.079 | 40.843 | 28.987 | 29.787 | 43.043 | 35.644 | 55.28 | 78.884 | 89.286 | 47.528 | 44.933 | 103.025 | 136.22 | 360.523 | 109.863 | 102.079 | 59.881 | 94.37 | 117.356 | 134.429 | 129.232 | 167.627 | 226.159 | 365.327 | 384.96 | 738.253 | 763.386 | 1,042.479 | 919.575 | 820.635 | 804.744 | 846.039 | 697.415 | 651.531 | 671.466 | 504.412 | 452.018 | 491.827 | 404.232 | 417.52 | 413.192 | 351.038 | 362.068 | 366.781 | 354.08 | 373.136 | 299.889 | 306.217 | 322.867 | 276.708 | 262.104 | 300.524 | 327.445 | 415.359 | 490.826 | 508.177 | 513.133 | 397.031 | 335.594 | 399.997 | 384.027 | 490.624 | 490.193 | 465.447 | 456.373 | 468.286 | 453.879 | 441.112 | 444.798 | 485.741 | 478.957 | 516.573 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 706.831 | 716.288 | 681.979 | 676.703 | 667.803 | 649.543 | 444.305 | 421.658 | 388.437 | 390.628 | 373.917 | 381.707 | 387.361 | 375.4 | 348.608 | 331.976 | 311.957 | 287.367 | 253.3 | 250.842 | 238.125 | 233.515 | 217.138 | 206.707 | 207.526 | 206.097 | 205.388 | 205.289 | 205.382 | 204.862 | 203.501 | 206.132 | 208.659 | 211.1 | 213.353 | 213.167 | 214.246 | 215.33 | 213.079 | 211.194 | 205.944 | 202.492 | 180.117 | 157.087 | 133.317 | 114.468 | 88.087 | 74.608 | 43.613 | 34.064 | 30.219 | 753.027 | 790.334 | 804.375 | 1,097.333 | 1,113.395 | 1,130.017 | 1,146.114 | 1,293.094 | 1,261.615 | 1,265.671 | 1,260.19 | 1,291.465 | 1,166.986 | 1,093.336 | 1,068.192 | 517.137 | 483.853 | 478.481 | 475.276 | 473.805 | 452.713 | 441.406 | 451.323 | 451.719 | 463.289 | 467.804 | 475.111 | 490.42 | 502.294 | 500.889 | 509.717 | 517.013 | 525.664 | 531.094 | 528.766 | 521.73 | 483.996 | 481.456 | 476.785 | 440.336 | 422.749 | 383.786 | 356.895 | 214.386 | 255.868 | 168.935 | 169.144 | 185.402 | 170.307 | 167.281 | 173.023 | 316.368 | 305.737 | 278.619 | 272.685 | 228.086 | 220.308 | 231.742 |
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 | 1.614 | 1.614 | 1.614 | 1.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 136.494 | 153.147 | 140.394 | 141.347 | 142.159 | 142.801 | 143.757 | 144.48 | 144.95 | 145.527 | 73.834 | 74.036 | 73.474 | 75.33 | 75.465 | 76.375 | 75.252 | 77.77 | 78.609 | 79.467 | 80.324 | 81.182 | 82.018 | 82.875 | 84.067 | 84.59 | 85.836 | 86.686 | 87.536 | 88.387 | 92.291 | 93.183 | 94.076 | 94.968 | 95.86 | 96.753 | 97.645 | 98.537 | 99.429 | 100.322 | 101.216 | 102.11 | 105.445 | 106.383 | 106.822 | 107.758 | 15.579 | 15.86 | 16.142 | 16.423 | 53.239 | 59.317 | 59.829 | 60.342 | 66.261 | 66.783 | 67.294 | 67.783 | 68.718 | 69.091 | 69.756 | 70.149 | 70.695 | 71.243 | 71.791 | 66.96 | 61.762 | 62.234 | 62.92 | 63.605 | 22.087 | 22.401 | 22.746 | 32.912 | 33.41 | 41.714 | 35.305 | 35.691 | 36.572 | 38.323 | 38.944 | 41.594 | 42.027 | 42.422 | 42.858 | 43.177 | 39.723 | 39.068 | 39.389 | 39.076 | 42.556 | 58.158 | 60.271 | 60.439 | 30.501 | 30.934 | 16.85 | 17.096 | 17.351 | 17.58 | 17.822 | 18.058 | 0 | 34.962 | 0 | 34.891 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 136.494 | 153.147 | 140.394 | 141.347 | 142.159 | 142.801 | 143.757 | 144.48 | 144.95 | 145.527 | 73.834 | 74.036 | 73.474 | 75.33 | 75.465 | 76.375 | 75.252 | 77.77 | 78.609 | 79.467 | 80.324 | 81.182 | 82.018 | 82.875 | 84.067 | 84.59 | 85.836 | 86.686 | 87.536 | 88.387 | 92.291 | 93.183 | 94.076 | 94.968 | 95.86 | 96.753 | 97.645 | 98.537 | 99.429 | 100.322 | 101.216 | 102.11 | 105.445 | 106.383 | 106.822 | 107.758 | 15.579 | 15.86 | 16.142 | 16.423 | 53.239 | 59.317 | 59.829 | 60.342 | 66.261 | 66.783 | 67.294 | 67.783 | 68.718 | 69.091 | 69.756 | 70.149 | 72.309 | 72.857 | 73.405 | 68.574 | 61.762 | 62.234 | 62.92 | 63.605 | 22.087 | 22.401 | 22.746 | 32.912 | 33.41 | 41.714 | 35.305 | 35.691 | 36.572 | 38.323 | 38.944 | 41.594 | 42.027 | 42.422 | 42.858 | 43.177 | 39.723 | 39.068 | 39.389 | 39.076 | 42.556 | 58.158 | 60.271 | 60.439 | 30.501 | 30.934 | 16.85 | 17.096 | 17.351 | 17.58 | 17.822 | 18.058 | 0 | 34.962 | 0 | 34.891 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0.414 | 0 | 46.989 | 43.884 | 33.751 | 40.566 | 38.221 | 14.669 | 14.686 | 12.302 | 0 | 0 | 46.015 | 42.719 | 43.701 | 44.86 | 43.599 | 26.972 | 26.987 | 76.031 | 76.08 | 68.224 | 68.306 | 68.412 | 68.463 | 68.862 | 68.917 | 68.443 | 43.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.104 | 8.104 | 8.104 | 8.104 | 8.104 | 8.104 | 8.104 | 8.104 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25.282 | 4.055 | 4.055 | 4.055 | 24.904 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.198 | 1.897 | 2.033 | 2.424 | 2.585 | 3.107 | 2.141 | 2.141 | 2.141 | 2.141 | 0.371 | 0.371 | 0.371 | 0.371 | 0.405 | 0.405 | 0.405 | 0.405 | -26.972 | -26.987 | -76.031 | -76.08 | -68.224 | -68.306 | -68.412 | -68.463 | -68.862 | -68.917 | -68.443 | -43.62 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.104 | -8.104 | -8.104 | -8.104 | -8.104 | -8.104 | -8.104 | -8.104 | -3 | -3 | -3 | -3 | -3 | 0 | 0 | 0 | 5.33 | 15.505 | 15.182 | 15.513 | 4.036 | 4.059 | 4.105 | 4.105 | 34.637 | 34.659 | 34.705 | 34.899 | 33.003 | 32.985 | 31.061 | 31.061 | 36.232 | 36.631 | 35.539 | 35.539 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 61.747 | 50.472 | 50.969 | 0.044 | 0.044 | 0.044 | 0.085 | 0.085 | 20.789 | 20.335 | 22.733 | 36.159 | 50.724 | 5.523 | 14.055 | 13.527 | 5.097 | 5.601 | 53.288 | 51.022 | 94.57 | 92.687 | 87.565 | 90.589 | 86.339 | 85.94 | 82.095 | 76.951 | 76.278 | 52.042 | 7.864 | 7.903 | 7.93 | 6.897 | 6.832 | 6.909 | 8.872 | 7.859 | 13.953 | 13.98 | 14.007 | 12.994 | 10.636 | 10.516 | 10.535 | 10.554 | 5.47 | 5.489 | 5.509 | 5.528 | 5.547 | 5.566 | 5.586 | 5.607 | 25.558 | 26.057 | 23.412 | 23.65 | 23.094 | 23.489 | 25.044 | -2.2 | 9.973 | 10.236 | 1.105 | 2.012 | 7.32 | 7.741 | 8.072 | 9.146 | 70.552 | 15.632 | 20.896 | 11.011 | 10.694 | 7.847 | 9.932 | 15.579 | 10.519 | 12.298 | 12.899 | 13.395 | 14.923 | 16.59 | 17.574 | 18.201 | 20.678 | 21.324 | 22.93 | 1.502 | 24.147 | 26.958 | 8.438 | 9.819 | 115.316 | 113.99 | 108.155 | 108.075 | 195.356 | 204.681 | 214.103 | 203.767 | 182.47 | 141.524 | 158.162 | 106.985 | 158.049 | 137.777 | 102.124 |
Total Non-Current Assets
| 906.271 | 921.804 | 875.375 | 867.507 | 856.476 | 829.246 | 630.854 | 606.585 | 570.987 | 573.317 | 483.156 | 492.272 | 511.93 | 502.639 | 481.251 | 465.984 | 437.571 | 414.742 | 385.197 | 381.33 | 413.019 | 407.384 | 386.72 | 380.171 | 377.931 | 376.627 | 373.319 | 368.927 | 369.197 | 345.291 | 303.656 | 307.218 | 310.665 | 312.966 | 316.046 | 316.829 | 320.762 | 321.726 | 326.461 | 325.495 | 321.166 | 317.596 | 296.198 | 273.986 | 250.675 | 232.78 | 109.136 | 95.957 | 65.263 | 56.014 | 89.005 | 817.91 | 855.749 | 870.323 | 1,194.482 | 1,221.741 | 1,235.905 | 1,253.06 | 1,388.942 | 1,358.255 | 1,364.577 | 1,357.526 | 1,412.439 | 1,288.793 | 1,206.606 | 1,198.58 | 619.222 | 586.813 | 580.534 | 579.088 | 602.676 | 527.377 | 520.587 | 495.246 | 495.824 | 512.849 | 513.041 | 526.381 | 537.511 | 552.915 | 552.732 | 564.707 | 573.962 | 584.677 | 591.527 | 590.144 | 582.132 | 544.388 | 543.774 | 537.876 | 507.04 | 507.865 | 452.494 | 427.153 | 360.204 | 400.792 | 293.94 | 294.315 | 398.109 | 392.567 | 399.207 | 394.848 | 498.838 | 482.224 | 436.781 | 414.561 | 386.135 | 358.085 | 333.866 |
Total Assets
| 1,123.747 | 1,112.142 | 1,021.689 | 1,017.147 | 1,121.041 | 938.092 | 798.549 | 751.727 | 705.908 | 640.616 | 630.57 | 567.122 | 580.093 | 569.415 | 596.668 | 545.121 | 524.742 | 494.34 | 483.747 | 467.114 | 498.759 | 484.07 | 524.796 | 499.861 | 480.953 | 476.502 | 530.926 | 496.993 | 440.575 | 436.681 | 351.289 | 340.443 | 340.211 | 344.693 | 350.648 | 353.42 | 356.427 | 375.804 | 367.304 | 354.482 | 350.953 | 360.64 | 331.842 | 329.266 | 329.559 | 322.067 | 156.664 | 140.891 | 168.288 | 192.235 | 449.529 | 927.773 | 957.828 | 930.204 | 1,288.852 | 1,339.097 | 1,370.334 | 1,382.292 | 1,556.568 | 1,584.414 | 1,729.904 | 1,742.487 | 2,150.691 | 2,052.179 | 2,249.085 | 2,118.155 | 1,439.858 | 1,391.557 | 1,426.573 | 1,276.503 | 1,254.207 | 1,198.842 | 1,024.999 | 947.264 | 987.65 | 917.082 | 930.561 | 939.573 | 888.549 | 914.983 | 919.514 | 918.787 | 947.099 | 884.566 | 897.744 | 913.011 | 858.84 | 806.492 | 844.299 | 865.322 | 922.398 | 998.69 | 960.672 | 940.286 | 757.234 | 736.385 | 693.937 | 678.341 | 888.733 | 882.76 | 864.654 | 851.221 | 967.124 | 936.103 | 877.893 | 859.36 | 871.876 | 837.042 | 850.439 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 182.562 | 151.583 | 144.195 | 148.777 | 241.401 | 210.511 | 36.227 | 38.611 | 46.982 | 35.03 | 34.312 | 46.475 | 57.368 | 61.559 | 37.111 | 24.28 | 24.083 | 27.944 | 11.211 | 10.195 | 12.822 | 19.843 | 5.908 | 6.498 | 6.915 | 5.918 | 5.802 | 7.369 | 6.211 | 7.034 | 5.94 | 8.494 | 7.019 | 8.706 | 9.869 | 9.669 | 7.918 | 14.787 | 14.318 | 15.902 | 35.211 | 39.337 | 29.796 | 24.988 | 28.706 | 29.48 | 24.614 | 22.269 | 23.21 | 27.346 | 154.393 | 280.066 | 279.416 | 279.971 | 276.811 | 275.033 | 288.09 | 280.213 | 344.092 | 341.765 | 249.348 | 299.273 | 237.068 | 262.357 | 299.523 | 260.298 | 164.009 | 152.566 | 172.919 | 171.943 | 209.309 | 201.854 | 157.799 | 169.516 | 212.589 | 161.35 | 187.475 | 186.902 | 166.114 | 184.99 | 164.188 | 163.864 | 194.878 | 142.646 | 155.864 | 164.756 | 118.99 | 79.815 | 126.847 | 140.613 | 203.402 | 179.21 | 154.376 | 154.475 | 104.266 | 126.261 | 97.663 | 98.915 | 68.777 | 86.418 | 62.117 | 72.397 | 0 | 71.909 | 0 | 63.603 | 0 | 52.165 | 0 |
Short Term Debt
| 68.879 | 86.79 | 58.784 | 46.903 | 59.337 | 98.642 | 96.781 | 21.008 | 73.613 | 94.595 | 15.018 | 63.731 | 54.766 | 57.79 | 61.305 | 70.027 | 75.643 | 75.752 | 219.027 | 0 | 269.475 | 0 | 77.88 | 77.88 | 77.88 | 0.001 | 0 | 0 | 0 | 0 | 0 | 309.262 | 15 | 10 | 38.7 | 38.7 | 38.7 | 233.769 | 233.769 | 240 | 250 | 240 | 200 | 195 | 115.968 | 198.467 | 0 | 0 | 0 | 0 | 346.449 | 373.879 | 374.229 | 373.88 | 475.449 | 487.055 | 691.805 | 487.055 | 584.241 | 492.469 | 492.469 | 492.372 | 523.687 | 525.602 | 666.199 | 682.77 | 474.1 | 455.6 | 486.75 | 438.15 | 463.15 | 439.05 | 339.3 | 290.8 | 266.8 | 242.8 | 300.4 | 292.5 | 162.5 | 162.5 | 187.5 | 187.5 | 189.45 | 184.86 | 195.015 | 195.06 | 164.36 | 154.88 | 145.8 | 195.8 | 135.8 | 151.38 | 142.66 | 117.56 | 74.21 | 74.21 | 91.11 | 84.43 | 84.43 | 75.18 | 54.9 | 60 | 0 | 65.387 | 0 | 39.137 | 0 | 34.423 | 0 |
Tax Payables
| 12.466 | 17.458 | 7.414 | 2.24 | 2.897 | 4.601 | 6.488 | 7.319 | 10.754 | 9.199 | 6.505 | 9.54 | 9.819 | 8.331 | 8.183 | 11.859 | 9.673 | 11.978 | 5.15 | 7.193 | 2.093 | 29.586 | 2.851 | 2.509 | 2.726 | 4.228 | 3.424 | 3.32 | 3.54 | 7.316 | 3.23 | 1.733 | 2.302 | 1.278 | 1.335 | 1.226 | 1.103 | 1.431 | 0.801 | 0.78 | 0.339 | 0.7 | 0.345 | 0.458 | -0.521 | -0.574 | 0.408 | 0.479 | 0.488 | 0.94 | 16.236 | 15.135 | 16.275 | 16.733 | 28.374 | 28.464 | 24.587 | 24.334 | 27.602 | 26.977 | 35.212 | 28.045 | 14.455 | 18.323 | 29.06 | 35.285 | 21.26 | 25.216 | 19.349 | 29.931 | 27.142 | 24.86 | 22.818 | 23.772 | 11.112 | 12.874 | 5.808 | 10.057 | 13.013 | 17.57 | 17.162 | 21.491 | 20.047 | 18.022 | 15.428 | 18.85 | 3.073 | 4.145 | 4.67 | 7.086 | 11.214 | 28.661 | 34.323 | 31.249 | 17.047 | 15.309 | 12.107 | 10.849 | 3.889 | 2.475 | 3.622 | -0.161 | 0 | -0.66 | 0 | 2.639 | 0 | 5.976 | 0 |
Deferred Revenue
| 0 | 0 | 32.842 | 134.015 | 92.739 | 77.636 | 97.951 | 87.17 | 54.904 | 56.156 | 64.755 | 0 | 0 | 91.848 | 92.965 | 86.211 | 91.902 | 87.36 | 69.355 | 66.229 | 54.633 | 61.425 | 50.473 | 43.145 | 39.596 | 39.873 | 0 | 0 | 0 | 0 | 0 | -309.262 | 27.742 | 28.526 | 29.12 | 27.455 | 247.928 | 56.224 | 65.174 | 38.436 | 36.85 | 41.588 | 42.931 | 40.484 | 39.516 | -198.467 | 0 | -20.07 | 0 | 0 | 514.013 | 504.59 | 484.032 | 424.553 | 743.542 | 638.508 | 602.05 | 571.338 | 468.471 | 427.084 | 449.797 | 352.025 | 165.833 | 170.456 | 80.393 | 131.444 | 61.968 | 68.209 | 65.898 | 73.226 | 112.683 | 99.888 | 68.428 | 67.186 | 58.947 | 65.93 | 43.723 | 68.363 | 51.178 | 62.245 | 69.247 | 67.743 | 73.584 | 69.204 | 60.732 | 71.047 | 51.075 | 48.588 | 50.179 | 63.802 | 53.731 | 107.388 | 111.245 | 120.812 | 54.18 | 57.431 | 55.836 | 55.469 | 33.537 | 37.605 | 51.144 | 32.772 | 0 | 70.721 | 0 | 63.229 | 0 | 20.021 | 0 |
Other Current Liabilities
| 205.303 | 257.919 | 131.824 | 39.032 | 137.576 | 211.148 | 16.929 | 86.5 | 49.879 | 138.065 | 132.518 | 70.188 | 92.164 | -9.299 | -0.345 | 2.063 | 2.978 | 7.259 | -2.655 | 213.54 | 64.158 | 53.881 | 58.552 | 7.594 | 44.263 | 121.782 | 48.816 | 33.939 | 30.306 | 30.825 | 339.463 | 22.562 | -0.725 | 28.436 | 0.858 | 0.525 | 247.411 | 55.274 | 64.826 | -0.235 | 37.004 | 0.125 | 43.436 | 0.753 | 0.843 | 34.748 | 73.22 | 61.438 | 86.469 | 105.065 | 511.834 | 730.064 | 688.366 | 608.43 | 959.507 | 858.944 | 602.082 | 768.299 | 478.71 | 528.544 | 552.986 | 510.863 | 321.136 | 281.552 | 113.904 | 220.231 | 72.674 | 64.171 | 69.151 | 146.369 | 107.126 | 83.526 | 60.775 | 54.06 | 58.822 | 65.292 | 55.256 | 69.507 | 50.686 | 57.163 | 59.874 | 55.719 | 60.886 | 58.259 | 53.993 | 56.682 | 102.665 | 100.674 | 103.2 | 60.348 | 44.949 | 97.297 | 94.28 | 105.898 | 41.215 | 171.323 | 50.455 | 52.273 | 35.454 | 41.255 | 51.973 | 37.612 | 258.09 | 103.795 | 165.57 | 67.092 | 192.324 | 28.652 | 217.201 |
Total Current Liabilities
| 469.209 | 513.75 | 375.059 | 370.967 | 533.95 | 524.903 | 254.376 | 240.608 | 236.132 | 276.89 | 253.108 | 189.934 | 214.117 | 214.074 | 199.22 | 194.44 | 204.279 | 206.562 | 302.088 | 297.157 | 348.548 | 164.734 | 145.192 | 137.626 | 131.784 | 131.93 | 58.042 | 44.628 | 40.057 | 45.175 | 348.633 | 342.052 | 51.338 | 48.42 | 79.883 | 77.575 | 295.132 | 305.26 | 313.713 | 294.883 | 322.555 | 321.75 | 273.577 | 261.682 | 263.543 | 262.121 | 98.242 | 84.185 | 110.167 | 133.35 | 1,028.912 | 1,399.145 | 1,358.287 | 1,279.013 | 1,740.141 | 1,649.495 | 1,606.565 | 1,550.175 | 1,434.644 | 1,389.755 | 1,330.014 | 1,319.118 | 1,096.345 | 1,087.834 | 1,108.687 | 1,198.584 | 732.043 | 697.553 | 748.168 | 705.093 | 806.726 | 749.29 | 580.692 | 538.148 | 549.323 | 482.316 | 548.939 | 558.966 | 392.313 | 422.223 | 428.724 | 428.574 | 465.261 | 403.787 | 420.299 | 437.647 | 389.088 | 339.514 | 380.517 | 403.848 | 395.364 | 456.549 | 425.639 | 408.735 | 236.738 | 227.469 | 251.335 | 246.467 | 192.551 | 205.328 | 172.611 | 169.847 | 258.09 | 240.431 | 165.57 | 172.471 | 192.324 | 121.216 | 217.201 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 322.838 | 327.111 | 392.678 | 392.958 | 334.969 | 157.854 | 168.97 | 156.325 | 147.431 | 87.225 | 63.363 | 60.862 | 60.699 | 60.54 | 61.574 | 128.947 | 28.67 | 30.819 | 20 | 20 | 20 | 191.595 | 271.595 | 271.595 | 271.595 | 271.595 | 399.475 | 396.275 | 357.118 | 354.6 | 0 | 0 | 291.6 | 291.6 | 262.9 | 262.9 | 40 | 40 | 30 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.8 | 54.8 | 74.8 | 114.8 | 114.8 | 134.8 | 154.8 | 244.8 | 249.8 | 249.8 | 249.8 | 394.8 | 268.007 | 394.8 | 140 | 10 | 10 | 10 | 10 | 36.171 | 36.274 | 0 | 36.533 | 41 | 41 | 0 | 0 | 100 | 100.12 | 100.12 | 100.12 | 100.12 | 100.12 | 100.12 | 100.12 | 100.285 | 100.33 | 100.375 | 100.42 | 150.12 | 155.77 | 155.77 | 155.77 | 119.367 | 69.614 | 19.367 | 19.367 | 19.367 | 19.367 | 19.367 | 19.367 | 0 | 28.847 | 0 | 51.983 | 0 | 48.368 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 23.832 | 23.096 | 22.221 | 21.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0.617 | 0.659 | 0.7 | 0.742 | 0.784 | 0.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.535 | 2.57 | 2.605 | 2.639 | 2.905 | 2.94 | 3.034 | 3.119 | 26.01 | 26.192 | -368.505 | -79.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.533 | 36.61 | -4.232 | 0 | 0 | -48.636 | -48.756 | -48.756 | -48.756 | -17.556 | -17.556 | -17.556 | -17.556 | -17.721 | -17.766 | -17.811 | -17.856 | -67.556 | 77.928 | 79.66 | 77.954 | -110.331 | 2.836 | -0 | -0 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.476 | 1.157 | 1.255 | 1.824 | 1.986 | 2.359 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.996 | 1.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.239 | 30.588 | 30.937 | 31.286 | 28.557 | 28.557 | 29.914 | 29.914 | 37.898 | 38.418 | 39.457 | 39.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0.565 | 1.996 | 2.496 | 2.496 | 2.995 | 2.995 | 3.494 | 3.494 | 3.993 | 3.993 | 4.492 | 4.492 | 4.991 | 4.991 | 5.49 | 5.49 | 5.989 | 5.989 | 6.239 | 6.488 | 6.988 | 6.988 | 7.986 | 7.986 | 8.984 | 8.984 | 9.982 | 9.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 43.364 | 42.326 | 25.014 | 24.279 | 23.404 | 1.182 | 107.667 | 79.864 | 51.1 | 3.282 | 51.1 | 51.1 | 51.1 | 51.1 | 102.978 | 2.987 | 104.612 | 93.72 | 3.367 | 3.295 | 3.222 | 3.15 | 3.078 | 3.006 | 2.933 | 2.861 | 5.954 | 5.881 | 7.028 | 6.955 | 1.085 | 1.012 | 0.94 | 0.868 | 0.795 | 0.723 | 0.651 | 0.578 | 0.506 | 11.372 | 11.3 | 11.227 | 10.938 | 0 | 0 | 0 | 5.6 | 5.6 | 5.6 | 5.6 | 98.535 | 98.535 | 98.535 | 98.535 | 136.934 | 136.934 | 136.934 | 136.934 | 167.107 | 167.107 | 18.525 | 25.326 | 12.671 | 4.113 | 26.295 | 60.642 | 33.648 | 34.366 | 35.625 | 35.937 | 0 | 0 | 37.576 | 2.632 | 10 | 36.768 | 31.2 | 31.2 | 51.364 | 51.364 | 51.364 | 51.364 | 82.564 | 82.564 | 82.564 | 82.564 | 82.564 | 82.564 | 82.564 | 82.564 | 82.564 | 5.071 | 4.649 | 4.649 | 9.036 | 7.437 | -14.911 | -14.976 | 11.416 | 9.308 | 9.829 | 8.577 | 37.729 | 7.526 | 56.421 | 2.749 | 50.19 | -169.584 | 71.878 |
Total Non-Current Liabilities
| 366.678 | 370.594 | 418.947 | 419.06 | 360.358 | 182.605 | 276.637 | 236.189 | 198.531 | 90.507 | 114.463 | 111.962 | 111.799 | 111.64 | 164.552 | 131.935 | 133.282 | 124.539 | 23.367 | 23.295 | 25.219 | 196.741 | 274.673 | 274.6 | 275.145 | 275.114 | 406.129 | 402.898 | 364.93 | 362.381 | 1.085 | 1.012 | 292.54 | 292.468 | 263.695 | 263.623 | 40.651 | 40.578 | 30.506 | 31.372 | 11.3 | 11.227 | 10.938 | 0 | 0 | 0 | 5.6 | 5.6 | 5.6 | 5.6 | 98.535 | 133.335 | 153.335 | 173.335 | 284.508 | 284.892 | 305.275 | 325.659 | 443.369 | 448.404 | 301.274 | 308.159 | 471.379 | 336.73 | 460.552 | 240.099 | 43.648 | 44.366 | 45.625 | 45.937 | 36.171 | 36.274 | 38.14 | 39.729 | 90.105 | 80.263 | 34.195 | 34.195 | 154.858 | 154.978 | 155.477 | 155.477 | 187.176 | 187.176 | 187.675 | 187.675 | 188.339 | 188.384 | 188.928 | 188.973 | 238.923 | 245.257 | 247.067 | 245.36 | 136.389 | 61.135 | 13.44 | 13.375 | 40.803 | 38.657 | 29.196 | 27.944 | 37.729 | 36.374 | 56.421 | 54.732 | 50.19 | -121.216 | 71.878 |
Total Liabilities
| 835.887 | 884.344 | 794.006 | 790.028 | 894.308 | 707.507 | 531.013 | 476.797 | 434.662 | 367.397 | 367.571 | 301.896 | 325.916 | 325.714 | 363.771 | 326.375 | 337.56 | 331.102 | 325.455 | 320.452 | 373.767 | 361.476 | 419.864 | 412.226 | 406.929 | 407.044 | 464.171 | 447.526 | 404.987 | 407.555 | 349.717 | 343.064 | 343.878 | 340.887 | 343.578 | 341.198 | 335.783 | 345.839 | 344.219 | 326.255 | 333.854 | 332.978 | 284.516 | 261.682 | 263.543 | 262.121 | 103.842 | 89.785 | 115.767 | 138.95 | 1,127.447 | 1,532.48 | 1,511.622 | 1,452.348 | 2,024.649 | 1,934.387 | 1,911.84 | 1,875.834 | 1,878.014 | 1,838.159 | 1,631.288 | 1,627.276 | 1,567.723 | 1,424.564 | 1,569.239 | 1,438.683 | 775.691 | 741.919 | 793.794 | 751.031 | 842.897 | 785.564 | 618.832 | 577.877 | 639.429 | 562.579 | 583.134 | 593.16 | 547.17 | 577.201 | 584.2 | 584.051 | 652.436 | 590.963 | 607.974 | 625.322 | 577.427 | 527.898 | 569.445 | 592.821 | 634.287 | 701.807 | 672.705 | 654.095 | 373.127 | 288.604 | 264.776 | 259.842 | 233.354 | 243.985 | 201.807 | 197.791 | 295.818 | 276.805 | 221.991 | 227.203 | 242.514 | 837.042 | 289.079 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 348.99 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 232.66 | 194.8 |
Retained Earnings
| -504.619 | -526.842 | -513.818 | -518.816 | -514.779 | -507.654 | -470.525 | -457.605 | -464.755 | -466.417 | -470.704 | -461.646 | -470.913 | -479.384 | -487.973 | -500.423 | -526.674 | -547.169 | -549.241 | -558.428 | -583.195 | -585.404 | -595.793 | -610.776 | -621.675 | -624.706 | -625.353 | -639.922 | -650.693 | -656.39 | -685.908 | -690.841 | -693.807 | -685.331 | -680.36 | -673.987 | -665.681 | -657.084 | -663.597 | -659.313 | -671.51 | -661.28 | -640.406 | -620.675 | -623.024 | -624.263 | -631.255 | -632.196 | -630.228 | -629.062 | -1,055.725 | -1,135.222 | -1,101.254 | -1,083.043 | -1,313.808 | -1,193.498 | -1,145.796 | -1,106.879 | -939.273 | -883.095 | -536.491 | -508.099 | -42.345 | 5.283 | 63.285 | 67.581 | 64.978 | 57.721 | 47.379 | 44.924 | 37.895 | 109.661 | 102.232 | 68.955 | 59.796 | 56.126 | 49.069 | 48.036 | 43.96 | 40.381 | 38 | 37.345 | 31.337 | 30.353 | 26.524 | 24.454 | 20.425 | 17.693 | 14.606 | 12.355 | 15.071 | 10.288 | -141.508 | -143.295 | -33.002 | 10.096 | 10.656 | -3.903 | 96.762 | 80.291 | 97.175 | 87.768 | 80.348 | 68.175 | 76.537 | 52.261 | 54.076 | 142.773 | 101.953 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 388.918 | 391.74 | 386.659 | 382.478 | 379.686 | 375.892 | 378.891 | 382.942 | 379.438 | 376.549 | 374.574 | 372.354 | 369.517 | 368.202 | 363.4 | 26.978 | 24.127 | 21.719 | 24.844 | 24.695 | 17.413 | 15.114 | 12.878 | 11.264 | 9.127 | 6.371 | 3.214 | 2.383 | 4.245 | 4.979 | 6.903 | 5.897 | 4.223 | 3.003 | 3.116 | 3.18 | 2.378 | 2.514 | 3.006 | 2.769 | 0.893 | 1.362 | 2.054 | 2.119 | 1.987 | 1.212 | 0.659 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 408.725 | 399.711 | 0 | 333.448 | 0 | 0.001 | 0 | 333.464 | -0 | 0.001 | 0 | 333.1 | -0 | 333.1 | -0 | 333.1 | -27.746 | 360.078 | 0 | 333.1 | 0 | 333.1 | 350.513 | 333.1 | 345.978 | 333.1 | 342.227 | 339.472 | 305.354 | 333.1 | 305.354 | 338.079 | 340.003 | 333.1 | 337.323 | 336.103 | 305.354 | 336.28 | 335.479 | 335.614 | 305.354 | 335.869 | 333.993 | 334.462 | 335.154 | 335.219 | 335.087 | 334.312 | 333.759 | 333.357 | 28.093 | 19.209 | 19.209 | 19.209 | 19.209 | 19.209 | 19.209 | 30.21 | 19.209 | 19.209 | 19.209 | 21.645 | 19.209 | 19.209 | 19.209 | 19.209 | 19.209 | 19.209 | 19.209 | 22.337 | 24.425 | 70.957 | 70.957 | 102.434 | 65.042 | 65.042 | 65.042 | 65.042 | 62.163 | 62.143 | 62.13 | 62.13 | 27.627 | 27.575 | 27.575 | 29.874 | 25.349 | 25.292 | 25.03 | 25.03 | 19.946 | 19.623 | 162.918 | 168.482 | 167.445 | 259.659 | 182.713 | 186.616 | 322.224 | 510.225 | 329.409 | 329.409 | 324.53 | 324.53 | 314.735 | 314.735 | 309.258 | 255.005 | 232.37 |
Total Shareholders Equity
| 253.096 | 221.859 | 224.09 | 221.914 | 220.869 | 223.815 | 258.151 | 267.278 | 263.125 | 265.516 | 257.723 | 263.893 | 252.651 | 241.961 | 230.533 | 216.769 | 185.715 | 161.899 | 156.976 | 145.381 | 123.739 | 121.381 | 103.71 | 86.428 | 73.293 | 68.647 | 65.864 | 48.54 | 34.611 | 28.083 | 0.427 | -3.772 | -4.814 | 2.656 | 5.953 | 11.106 | 19.525 | 28.186 | 20.872 | 25.291 | 13.586 | 23.579 | 42.577 | 62.777 | 61.12 | 59.946 | 52.822 | 51.106 | 52.521 | 53.284 | -678.643 | -767.023 | -733.055 | -714.844 | -945.61 | -825.299 | -777.597 | -738.68 | -571.074 | -514.896 | -168.292 | -148.9 | 325.853 | 373.482 | 431.483 | 435.78 | 433.176 | 425.92 | 415.578 | 416.251 | 411.31 | 413.279 | 405.849 | 369.075 | 357.498 | 353.828 | 346.771 | 345.738 | 338.783 | 335.184 | 332.791 | 332.135 | 291.624 | 290.588 | 286.759 | 284.689 | 278.434 | 275.645 | 272.296 | 270.046 | 267.677 | 262.571 | 254.07 | 252.22 | 367.103 | 428.861 | 426.028 | 415.373 | 651.646 | 635.175 | 659.243 | 649.837 | 637.538 | 625.365 | 623.932 | 599.656 | 595.995 | 630.438 | 529.123 |
Total Equity
| 287.859 | 227.798 | 227.683 | 227.119 | 226.733 | 230.585 | 267.536 | 274.93 | 271.245 | 273.219 | 262.999 | 265.226 | 254.177 | 243.701 | 232.897 | 218.746 | 187.182 | 163.238 | 158.292 | 146.662 | 124.993 | 122.594 | 104.932 | 87.635 | 74.025 | 69.458 | 66.756 | 49.467 | 35.588 | 29.125 | 1.572 | -2.622 | -3.667 | 3.806 | 7.07 | 12.222 | 20.644 | 29.966 | 23.085 | 28.227 | 17.099 | 27.662 | 47.326 | 67.585 | 66.015 | 59.946 | 52.822 | 51.106 | 52.521 | 53.284 | -677.919 | -604.706 | -553.794 | -522.143 | -735.797 | -595.29 | -541.506 | -493.542 | -321.445 | -253.745 | 98.616 | 115.21 | 582.968 | 627.615 | 679.846 | 679.472 | 664.166 | 649.638 | 632.779 | 525.472 | 411.31 | 413.279 | 406.167 | 369.387 | 358.221 | 354.503 | 347.427 | 346.413 | 341.379 | 337.782 | 335.313 | 334.736 | 294.663 | 293.603 | 289.77 | 287.689 | 281.413 | 278.594 | 274.854 | 272.501 | 288.111 | 296.884 | 287.966 | 286.191 | 384.107 | 447.782 | 429.162 | 418.5 | 655.379 | 638.775 | 662.847 | 653.43 | 671.305 | 659.299 | 655.902 | 632.156 | 629.362 | 665.557 | 561.36 |
Total Liabilities & Shareholders Equity
| 1,123.747 | 1,112.142 | 1,021.689 | 1,017.147 | 1,121.041 | 938.092 | 798.549 | 751.727 | 705.908 | 640.616 | 630.57 | 567.122 | 580.093 | 569.415 | 596.668 | 545.121 | 524.742 | 494.34 | 483.747 | 467.114 | 498.759 | 484.07 | 524.796 | 499.861 | 480.953 | 476.502 | 530.926 | 496.993 | 440.575 | 436.681 | 351.289 | 340.443 | 340.211 | 344.693 | 350.648 | 353.42 | 356.427 | 375.804 | 367.304 | 354.482 | 350.953 | 360.64 | 331.842 | 329.266 | 329.559 | 322.067 | 156.664 | 140.891 | 168.288 | 192.235 | 449.529 | 927.773 | 957.828 | 930.204 | 1,288.852 | 1,339.097 | 1,370.334 | 1,382.292 | 1,556.568 | 1,584.414 | 1,729.904 | 1,742.487 | 2,150.691 | 2,052.179 | 2,249.085 | 2,118.155 | 1,439.858 | 1,391.557 | 1,426.573 | 1,276.503 | 1,254.207 | 1,198.842 | 1,024.999 | 947.264 | 997.65 | 917.082 | 930.561 | 939.573 | 888.549 | 914.983 | 919.514 | 918.787 | 947.099 | 884.566 | 897.744 | 913.011 | 858.84 | 806.492 | 844.299 | 865.322 | 922.398 | 998.69 | 960.672 | 940.286 | 757.234 | 736.385 | 693.937 | 678.341 | 888.733 | 882.76 | 864.654 | 851.221 | 967.124 | 936.103 | 877.893 | 859.36 | 871.876 | 837.042 | 850.439 |