
Hunan Tyen Machinery Co.,Ltd
SSE:600698.SS
6.61 (CNY) • At close May 13, 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
| 227.713 | 254.014 | 211.754 | 249.609 | 261.518 | 297.446 | 326.702 | 374.262 | 334.602 | 351.947 | 373.525 | 394.637 | 360.711 | 370.953 | 334.494 | 315.352 | 348.298 | 363.289 | 400.788 | 394.674 | 414.767 | 385.312 | 81.148 | 334.506 | 337.744 | 358.177 | 398.974 | 118.791 | 370.218 | 393.41 | 393.772 | 452.213 | 434.178 | 428.456 | 413.138 | 419.268 | 286.169 | 345.44 | 332.264 | 366.391 | 266.597 | 310.789 | 235.717 | 293.762 | 275.935 | 269.493 | 310.736 | 325.206 | 327.407 | 384.557 | 312.61 | 349.776 | 376.683 | 182.701 | 164.957 | 190.459 | 201.915 | 147.97 | 175.838 | 178.563 | 133.537 | 106.634 | 149.494 | 181.827 | 229.72 | 261.078 | 210.818 | 261.402 | 140.516 | 201.847 | 307.407 | 258.154 | 158.923 | 182.145 | 196.688 | 252.152 | 193.777 | 220.211 | 271.175 | 261.374 | 216.777 | 163.665 | 134.395 | 109.717 | 82.945 | 130.766 | 221.889 | 197.648 | 155.5 | 79.643 | 127.059 | 63.775 | 44.502 | 51.707 | 73.626 | 139.339 | 103.785 | 105.886 | 62.975 | 55.197 | 48.442 | 109.984 | 0 | 118.298 | 0 | 7.283 | 0 | 6.853 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.101 | 0 | -0.927 | -0.975 | -1.015 | 0 | -1.109 | -1.11 | -1.149 | 0 | -1.286 | 0 | 0 | 0 | -1.965 | 0 | -2.48 | 0 | -2.814 | 0 | 0 | 0 | -0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.6 | 0.294 | 0.294 | 0.289 | 0.289 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 227.713 | 254.014 | 211.754 | 249.609 | 261.518 | 297.446 | 326.702 | 374.262 | 334.602 | 351.947 | 373.525 | 394.637 | 360.711 | 370.953 | 334.494 | 315.352 | 348.298 | 363.289 | 400.788 | 394.674 | 414.767 | 385.312 | 81.148 | 334.506 | 337.744 | 358.177 | 398.974 | 118.791 | 370.218 | 393.41 | 393.772 | 452.213 | 434.178 | 428.456 | 413.138 | 419.268 | 286.169 | 345.44 | 332.264 | 366.391 | 266.597 | 310.789 | 235.717 | 293.762 | 275.935 | 269.493 | 310.736 | 325.206 | 327.407 | 384.557 | 312.61 | 349.776 | 376.683 | 182.701 | 164.957 | 190.459 | 201.915 | 147.97 | 175.838 | 178.563 | 133.537 | 106.634 | 149.494 | 181.827 | 229.72 | 261.078 | 210.818 | 261.402 | 140.516 | 201.847 | 307.407 | 258.154 | 158.923 | 182.145 | 196.688 | 252.152 | 193.777 | 220.811 | 271.47 | 261.669 | 217.065 | 163.954 | 134.695 | 110.017 | 82.945 | 130.766 | 221.889 | 197.648 | 155.5 | 79.946 | 127.059 | 63.775 | 44.502 | 51.707 | 73.626 | 139.339 | 103.785 | 105.886 | 62.975 | 55.197 | 48.442 | 109.984 | 0 | 118.298 | 0 | 7.283 | 0 | 6.853 | 0 |
Net Receivables
| 399.083 | 384.732 | 364.279 | 322.366 | 402.123 | 471.607 | 443.267 | 370.573 | 344.842 | 312.22 | 328.912 | 306.512 | 384.693 | 372.63 | 0 | 499.323 | 0 | 534.591 | 447.76 | 417.25 | 367.19 | 400.36 | 343.141 | 385.901 | 0 | 367.77 | 418.678 | 478.232 | 474.576 | 485.007 | 544.016 | 498.886 | 507.196 | 463.123 | 444.13 | 401.342 | 0 | 300.379 | 0 | 0 | 0 | 381.562 | 0 | 0 | 0 | 379.382 | 0 | 452.926 | 352.729 | 291.633 | 0 | 0 | 0 | 119.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 303.445 | 0 | 0 | 0 | 0 | 264.882 | 0 | 0 | 136.707 | 138.896 | 110.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,553.184 | 0 | 0 | 10.339 | 11.388 | 0 | 13.163 | 80.293 | 9.777 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 91.165 | 85.198 | 102.667 | 112.107 | 115.58 | 116.184 | 112.984 | 120.305 | 107.224 | 108.675 | 121.997 | 130.932 | 130.335 | 123.437 | 131.285 | 127.609 | 146.648 | 143.919 | 164.954 | 160.67 | 160.145 | 137.711 | 148.881 | 148.758 | 146.404 | 145.972 | 151.543 | 159.637 | 159.55 | 156.066 | 175.087 | 170.821 | 155.544 | 141.975 | 141.076 | 141.611 | 136.901 | 131.083 | 134.264 | 137.226 | 137.908 | 132.131 | 145.402 | 136.294 | 145.8 | 121.864 | 133.05 | 127.923 | 122.574 | 113.998 | 118.751 | 101.939 | 123.276 | 133.852 | 145.23 | 153.899 | 159.074 | 190.678 | 171.66 | 174.168 | 165.822 | 161.732 | 186.405 | 187.985 | 266.228 | 249.119 | 226.283 | 215.311 | 251.995 | 237.325 | 222.285 | 260.198 | 236.722 | 208.151 | 204.492 | 239.637 | 207.125 | 202.609 | 212.565 | 230.269 | 204.866 | 191.946 | 188.302 | 188.05 | 149.003 | 171.588 | 148.397 | 106.825 | 150.228 | 125.615 | 180.317 | 143.505 | 117.372 | 113.484 | 272.444 | 244.623 | 414.656 | 363.666 | 336.823 | 369.703 | 419.377 | 368.209 | 0 | 535.186 | 0 | 317.953 | 0 | 194.321 | 0 |
Other Current Assets
| 13.211 | 13.575 | 9.739 | 14.909 | 10.241 | 11.534 | 16.591 | 17.399 | 12.548 | 33.126 | 26.409 | 11.472 | 2.593 | 10.542 | 14.876 | 39.347 | 534.314 | 11.654 | 14.285 | 23.786 | 23.867 | 5.782 | 21.166 | 10.598 | 414.073 | 7.894 | 42.878 | 25.82 | 48.792 | 11.002 | 29.395 | 53.15 | 42.739 | 22.573 | 52 | 52.224 | 99.227 | 25.577 | 95.29 | 83.081 | 66.787 | 17.583 | 49.891 | 47.806 | 37.94 | 37.801 | 35.82 | 55.847 | 54.998 | 54.226 | 388.234 | 436.843 | 408.126 | 478.789 | 135.52 | 123.103 | 182.218 | 141.505 | 192.097 | 177.253 | 130.671 | 94.89 | 104.004 | 144.502 | 143.562 | 192.27 | 324.172 | 285.637 | 220.961 | 250.075 | 45.648 | 311.331 | 306.613 | 291.637 | 300.743 | 45.737 | 157.288 | 340.478 | 48.38 | 39.049 | 29.137 | 146.112 | 194.682 | 233.685 | 1,144.282 | 1,215.5 | 359.964 | 349.854 | 163.077 | 1,785.969 | 2,789.162 | 2,802.202 | 2,558.01 | 2,627.283 | 2,676.305 | 2,689.561 | 2,411.053 | 2,307.094 | 2,238.931 | 1,682.57 | 1,372.029 | 1,265.295 | 1,784.544 | 690.535 | 1,141.796 | 430.834 | 822.461 | 564.448 | 577.633 |
Total Current Assets
| 731.172 | 737.519 | 688.439 | 698.99 | 789.461 | 896.771 | 899.544 | 882.539 | 799.216 | 789.771 | 842.158 | 843.553 | 878.332 | 877.562 | 892.611 | 961.627 | 1,029.261 | 1,048.297 | 1,018.338 | 996.379 | 952.774 | 929.164 | 594.336 | 879.763 | 898.221 | 879.813 | 991.262 | 782.48 | 1,029.918 | 1,045.485 | 1,142.269 | 1,149.697 | 1,139.656 | 1,056.126 | 1,050.344 | 1,014.446 | 850.759 | 802.477 | 945.219 | 970.588 | 852.639 | 842.065 | 890.376 | 895.648 | 856.648 | 808.54 | 902.451 | 937.016 | 831.96 | 819.929 | 819.594 | 888.558 | 908.085 | 411.902 | 445.706 | 467.461 | 543.207 | 480.153 | 539.595 | 529.984 | 430.03 | 363.256 | 439.903 | 514.314 | 639.511 | 702.467 | 761.272 | 762.349 | 613.472 | 689.247 | 834.753 | 829.682 | 702.258 | 681.934 | 701.922 | 764.514 | 558.19 | 559.986 | 669.122 | 669.883 | 561.16 | 502.012 | 517.68 | 531.751 | 1,376.231 | 1,517.854 | 730.25 | 654.326 | 468.804 | 407.885 | 3,096.538 | 3,009.483 | 2,719.884 | 2,792.474 | 3,022.375 | 3,083.862 | 2,940.882 | 2,776.645 | 2,651.891 | 2,187.763 | 1,849.624 | 1,743.488 | 1,784.544 | 1,344.019 | 1,141.796 | 756.07 | 822.461 | 765.622 | 577.633 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 287.488 | 245.304 | 233.705 | 250.243 | 214.471 | 234.195 | 179.372 | 177.048 | 183.984 | 181.363 | 156.131 | 155.517 | 156.572 | 162.033 | 163.987 | 165.873 | 172.248 | 172.945 | 174.853 | 179.628 | 184.958 | 190.672 | 190.382 | 195.846 | 199.85 | 203.235 | 209.552 | 214.929 | 209.334 | 215.558 | 220.813 | 227.506 | 232.063 | 235.035 | 225.885 | 228.407 | 191.634 | 194.347 | 179.195 | 181.231 | 184.12 | 190.029 | 186.309 | 186.359 | 190.463 | 194.771 | 185.048 | 180.829 | 179.376 | 181.635 | 170.49 | 163.146 | 153.544 | 294.208 | 289.067 | 304.503 | 350.855 | 349.147 | 354.122 | 377.966 | 375.039 | 376.452 | 380.047 | 387.327 | 391.221 | 397.417 | 429.018 | 431.249 | 421.988 | 426.231 | 415.203 | 419.913 | 423.543 | 425.526 | 419.027 | 418.131 | 417.067 | 420.351 | 421.22 | 423.15 | 423.887 | 427.778 | 435.722 | 440.604 | 443.224 | 449.562 | 461.187 | 468.133 | 480.17 | 487.667 | 493.205 | 502.707 | 566.2 | 571.756 | 689.673 | 869.382 | 1,012.699 | 1,023.428 | 1,226.638 | 1,050.272 | 1,081.65 | 1,023.524 | 814.2 | 596.324 | 252.692 | 260.135 | 195.651 | 201.208 | 210.702 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 127.936 | 117.351 | 109.854 | 103.189 | 97.772 | 92.192 | 84.783 | 81.105 | 74.482 | 67.377 | 57.894 | 51.844 | 47.626 | 41.011 | 29.212 | 28.022 | 26.989 | 28.031 | 25.087 | 25.589 | 26.661 | 27.753 | 25.815 | 24.458 | 21.767 | 22.438 | 19.865 | 16.027 | 16.799 | 17.507 | 29.653 | 30.082 | 30.538 | 30.329 | 25.944 | 26.031 | 26.284 | 26.125 | 24.894 | 20.806 | 19.787 | 19.824 | 12.336 | 10.116 | 10.153 | 9.7 | 0.795 | 0.819 | 0.817 | 0.841 | 0.865 | 0.889 | 0.87 | 173.829 | 180.943 | 182.058 | 186.945 | 189.506 | 183.082 | 290.783 | 290.685 | 290.098 | 296.538 | 295.657 | 294.691 | 293.915 | 260.236 | 258.753 | 252.662 | 250.569 | 264.77 | 258.83 | 248.178 | 243.59 | 47.482 | 47.771 | 48.131 | 48.421 | 48.781 | 49.07 | 49.43 | 49.72 | 50.079 | 50.369 | 50.729 | 51.018 | 52.299 | 52.584 | 52.642 | 53.184 | 46.999 | 47.13 | 43.227 | 47.104 | 47.906 | 47.814 | 48.305 | 48.824 | 49.346 | 49.483 | 21.801 | 22.085 | 22.148 | 22.58 | 0 | 23.045 | 23.242 | 0 | 0 |
Goodwill and Intangible Assets
| 127.936 | 117.351 | 109.854 | 103.189 | 97.772 | 92.192 | 84.783 | 81.105 | 74.482 | 67.377 | 57.894 | 51.844 | 47.626 | 41.011 | 29.212 | 28.022 | 26.989 | 28.031 | 25.087 | 25.589 | 26.661 | 27.753 | 25.815 | 24.458 | 21.767 | 22.438 | 19.865 | 16.027 | 16.799 | 17.507 | 29.653 | 30.082 | 30.538 | 30.329 | 25.944 | 26.031 | 26.284 | 26.125 | 24.894 | 20.806 | 19.787 | 19.824 | 12.336 | 10.116 | 10.153 | 9.7 | 0.795 | 0.819 | 0.817 | 0.841 | 0.865 | 0.889 | 0.87 | 173.829 | 180.943 | 182.058 | 186.945 | 189.506 | 183.082 | 290.783 | 290.685 | 290.098 | 296.538 | 295.657 | 294.691 | 293.915 | 260.236 | 258.753 | 252.662 | 250.569 | 264.77 | 258.83 | 248.178 | 243.59 | 47.482 | 47.771 | 48.131 | 48.421 | 48.781 | 49.07 | 49.43 | 49.72 | 50.079 | 50.369 | 50.729 | 51.018 | 52.299 | 52.584 | 52.642 | 53.184 | 46.999 | 47.13 | 43.227 | 47.104 | 47.906 | 47.814 | 48.305 | 48.824 | 49.346 | 49.483 | 21.801 | 22.085 | 22.148 | 22.58 | 0 | 23.045 | 23.242 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0.23 | 0.276 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0 | 0 | 0 | 0.739 | 0.785 | 66.367 | 65.265 | 66.193 | 45.999 | 46.039 | 28.9 | 30.009 | 30.01 | 30.049 | 28.9 | 30.186 | 28.9 | 28.9 | 28.9 | 30.865 | 28.9 | 31.38 | 28.9 | 31.714 | 28.9 | 28.9 | 28.9 | 29.35 | 0.74 | 0.878 | 0 | 0 | 0 | 0 | 0 | 0 | 0.748 | 0.848 | 0.264 | 59.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.319 | 2.627 | 2.627 | 3.131 | 6.231 | 7.883 | 6.1 | 0 | 0 | 0 | 0 | 0 | 4.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 10.482 | 10.482 | 9.259 | 9.259 | 9.259 | 9.259 | 11.034 | 11.034 | 10.833 | 11.034 | 8.748 | 8.748 | 8.748 | 8.748 | 10.085 | 10.085 | 10.085 | 10.085 | 10.739 | 10.739 | 10.739 | 10.739 | 11.03 | 11.03 | 11.03 | 11.03 | 5.822 | 5.822 | 5.822 | 5.822 | 1.302 | 1.302 | 1.302 | 1.302 | 1.003 | 1.003 | 1.003 | 1.003 | 0.655 | 0.655 | 0.655 | 0.655 | 0.781 | 0.781 | 0.781 | 0.781 | 0.748 | 0.748 | 0.748 | 0.748 | 0.861 | 0.734 | 0.861 | 0.348 | 0.113 | 0.113 | 0.042 | 0.042 | 0.012 | 0.035 | 0.035 | 0.035 | 0.099 | 0.099 | 0.099 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.217 | 0 | 0.253 | 0 | 0.305 | 0 | 0 | 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
| 17.945 | 35.069 | 35.6 | 3.155 | 33.422 | 2.469 | 32.914 | 25.487 | 25.138 | 11.225 | 28.856 | 25.028 | 26.761 | 20.374 | 0.599 | 0.646 | 0.692 | 12.356 | 7.858 | -0.269 | 0.88 | 6.856 | 9.915 | 4.411 | 1.062 | 12.637 | 0.489 | 0.489 | 1.286 | 19.891 | 1.47 | 1.635 | 1.8 | 19.338 | 2.176 | -0.001 | 2.644 | 73.25 | 1.838 | 1.988 | 2.138 | 27.628 | -0.108 | -0.066 | 0.992 | 1.164 | 0.032 | 0.064 | 0.097 | 0.129 | -0.519 | -0.519 | -0.264 | -0.405 | 64.051 | 67.973 | 64.907 | 64.195 | 66.77 | 65.88 | 62.684 | 63.753 | 0.197 | 63.9 | 64.448 | 63.152 | 71.428 | 62.981 | 71.032 | 65.532 | 57.927 | 58.33 | 30.606 | 30.476 | 4.953 | 4.136 | 4.529 | 0.6 | 0.077 | 0.294 | 0.036 | 0.289 | -0.005 | 0.3 | 10.9 | 10.9 | 9.96 | 10.275 | 4.85 | 0.303 | 5.406 | 6.076 | 50.489 | 53.293 | 256.751 | 145.759 | 0.45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.762 | 0 | 0.501 | 26.262 | 28.331 |
Total Non-Current Assets
| 443.852 | 408.206 | 388.418 | 365.846 | 354.924 | 338.115 | 308.333 | 294.95 | 294.437 | 270.999 | 251.629 | 241.137 | 239.707 | 232.719 | 203.883 | 204.625 | 210.014 | 224.155 | 219.323 | 282.053 | 288.503 | 302.212 | 283.139 | 281.785 | 262.609 | 279.349 | 265.737 | 267.315 | 262.143 | 288.964 | 282.138 | 289.424 | 294.602 | 316.869 | 283.907 | 286.82 | 250.465 | 326.438 | 235.482 | 233.579 | 235.601 | 267.486 | 200.058 | 198.068 | 202.389 | 206.417 | 186.623 | 182.461 | 181.037 | 183.353 | 172.445 | 165.099 | 155.275 | 527.529 | 534.175 | 554.647 | 602.749 | 602.89 | 603.987 | 734.664 | 728.444 | 730.337 | 740.593 | 746.983 | 750.459 | 754.583 | 760.681 | 752.983 | 745.682 | 742.333 | 737.9 | 737.072 | 702.327 | 699.592 | 471.462 | 470.038 | 469.728 | 471.69 | 472.922 | 475.142 | 476.736 | 484.017 | 493.984 | 497.373 | 504.853 | 511.479 | 523.446 | 530.992 | 537.662 | 545.701 | 545.611 | 555.912 | 659.915 | 672.154 | 994.329 | 1,062.955 | 1,061.455 | 1,072.251 | 1,275.984 | 1,099.756 | 1,103.452 | 1,045.609 | 836.348 | 618.904 | 275.453 | 283.18 | 219.394 | 227.47 | 239.033 |
Total Assets
| 1,175.024 | 1,145.726 | 1,076.857 | 1,064.837 | 1,144.385 | 1,234.886 | 1,207.877 | 1,177.488 | 1,093.652 | 1,060.77 | 1,093.787 | 1,084.69 | 1,118.039 | 1,110.281 | 1,096.493 | 1,166.252 | 1,239.274 | 1,272.452 | 1,237.661 | 1,278.432 | 1,241.277 | 1,231.376 | 877.475 | 1,161.548 | 1,160.829 | 1,159.162 | 1,257 | 1,049.795 | 1,292.061 | 1,334.449 | 1,424.407 | 1,439.121 | 1,434.258 | 1,372.995 | 1,334.251 | 1,301.266 | 1,101.224 | 1,128.915 | 1,180.701 | 1,204.167 | 1,088.239 | 1,109.551 | 1,090.434 | 1,093.715 | 1,059.037 | 1,014.957 | 1,089.074 | 1,119.477 | 1,012.998 | 1,003.281 | 992.039 | 1,053.656 | 1,063.36 | 939.432 | 979.881 | 1,022.108 | 1,145.956 | 1,083.043 | 1,143.581 | 1,264.648 | 1,158.474 | 1,093.593 | 1,180.497 | 1,261.297 | 1,389.969 | 1,457.05 | 1,521.954 | 1,515.332 | 1,359.154 | 1,431.579 | 1,572.652 | 1,566.754 | 1,404.585 | 1,381.526 | 1,173.385 | 1,234.553 | 1,027.917 | 1,031.676 | 1,142.044 | 1,145.024 | 1,037.896 | 986.029 | 1,011.663 | 1,029.124 | 1,881.084 | 2,029.333 | 1,253.697 | 1,185.318 | 1,006.467 | 953.585 | 3,642.148 | 3,565.395 | 3,379.799 | 3,464.628 | 4,016.705 | 4,146.817 | 4,002.336 | 3,848.897 | 3,927.875 | 3,287.519 | 2,953.076 | 2,789.097 | 2,620.892 | 1,962.923 | 1,417.249 | 1,039.25 | 1,041.855 | 993.092 | 816.666 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 281.348 | 239.137 | 182.459 | 173.667 | 188.839 | 331.331 | 323.684 | 290.572 | 220.111 | 180.562 | 174.384 | 179.133 | 211.14 | 192.955 | 186.203 | 251.888 | 311.023 | 329.652 | 306.01 | 281.598 | 246.519 | 205.004 | 199.045 | 218.572 | 217.567 | 204.345 | 236.265 | 168.051 | 284.515 | 304.745 | 315.044 | 319.013 | 313.241 | 258.512 | 232.212 | 211.556 | 161.871 | 162.569 | 186.434 | 201.212 | 202.161 | 208.967 | 217.198 | 211.243 | 195.591 | 177.688 | 193.031 | 213.706 | 144.47 | 126.826 | 165.101 | 189.917 | 190.982 | 555.708 | 506.636 | 518.687 | 543.998 | 483.704 | 472.224 | 493.498 | 394.477 | 335.796 | 389.464 | 440.095 | 597.718 | 656.551 | 750.697 | 670.023 | 558.443 | 606.122 | 655.026 | 656.35 | 572.03 | 518.917 | 571.884 | 632.144 | 462.383 | 410.185 | 498.597 | 529.454 | 459.553 | 384.431 | 397.665 | 376.862 | 490.254 | 642.891 | 854.221 | 796.96 | 687.491 | 741.211 | 675.093 | 603.671 | 570.468 | 642.436 | 686.774 | 705.025 | 377.825 | 613.056 | 616.006 | 118.063 | 12.696 | 13.238 | 0 | 536.302 | 0 | 203.42 | 0 | 299.586 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 250 | 255.083 | 255.083 | 250.942 | 0 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 112 | 132 | 132 | 132 | 28 | 40 | 40 | 40 | 40 | 20 | 40 | 40 | 40 | 40 | 40 | 70 | 70 | 217.672 | 103.54 | 99.17 | 120 | 103 | 103 | 135 | 130 | 120 | 148 | 157 | 165.9 | 151.812 | 129.968 | 185.473 | 145 | 136.76 | 137.942 | 135.617 | 62.059 | 50.842 | 47.491 | 48 | 20.1 | 45.956 | 53.53 | 33.53 | 19.7 | 23.9 | 32.86 | 32.34 | 317.363 | 304.083 | 685.778 | 684.34 | 740.405 | 733.55 | 698.078 | 690.712 | 601.39 | 578.44 | 574.64 | 510.35 | 500.15 | 130.8 | 70 | 70 | 0 | 40 | 0 | 20 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0.12 | 0.195 | 0.408 | 0.003 | 0.009 | 0.003 | 0.187 | 0.121 | 0.869 | 0.75 | 2.153 | 1.081 | 1.169 | 3.227 | 0.799 | 5.212 | 2.458 | 7.549 | 1.602 | 1.976 | -0.564 | 1.948 | 0.121 | 1.598 | 2.584 | 0.369 | 2.573 | 1.058 | -0.868 | 3.153 | 1.121 | 3.409 | 1.273 | 0.179 | 3.548 | 2.883 | 0.328 | 0.202 | 0.357 | 2.221 | 1.665 | 3.762 | -2.603 | 4.039 | 2.604 | 8.747 | 0.647 | 12.307 | 9.272 | 8.707 | 0.705 | 6.48 | 36.563 | -3.648 | 4.735 | 2.591 | 3.045 | -2.922 | 2.672 | 2.858 | 4.144 | 1.81 | 5.429 | 5.648 | -7.165 | -7.124 | 5.296 | 10.471 | 3.775 | 4.601 | 9.717 | 0.145 | 0.026 | 8.081 | 2.109 | -4.752 | 1.735 | 6.63 | 2.171 | -6.341 | -2.001 | 1.524 | 1.482 | -4.388 | 2.181 | -11.741 | -11.17 | 8.672 | 4.764 | 13.462 | 2.988 | 3.025 | 5.079 | 5.337 | 2.587 | -0.942 | -2.034 | -0.529 | 18.388 | 12.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.218 | 0 |
Deferred Revenue
| 0 | 0 | 2.591 | 3.119 | 4.415 | 2.39 | 115.465 | 120.819 | 3.529 | 2.419 | 11.027 | 0 | 0 | 121.123 | 2.595 | 2.629 | 105.171 | 124.283 | 77.917 | 167.693 | 163.413 | 178.332 | 107.489 | 113.72 | 112.342 | 123.256 | 103.488 | 105.387 | 108.464 | 126.285 | 112.494 | 105.363 | 105.542 | 111.657 | 165.146 | 163.867 | 160.112 | 119.058 | 144.641 | 150.686 | 139.46 | 107.092 | 115.082 | 119.431 | 116.678 | 122.402 | 101.555 | 121.168 | 112.04 | 131.363 | 102.652 | 116.044 | 145.015 | 144.869 | 159.212 | 159.788 | 195.393 | 195.348 | 201.357 | 285.33 | 268.918 | 262.276 | 232.542 | 232.378 | 192.437 | 200.165 | 230.353 | 240.431 | 221.137 | 239.915 | 177.215 | 154.809 | 146.385 | 155.144 | 155.268 | 149.68 | 137.069 | 151.098 | 177.434 | 165.079 | 152.957 | 174.639 | 174.152 | 213.345 | 244.409 | 256.033 | 446.312 | 430.878 | 467.124 | 388.345 | 352.035 | 358.018 | 289.288 | 319.164 | 252.144 | 167.571 | 128.936 | 105.65 | 178.744 | 91.948 | 0 | 70.14 | 0 | 88.046 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 116.839 | 130.897 | 122.468 | 118.71 | 182.686 | 135.405 | 114.448 | 119.264 | 103.099 | 110.821 | 108.721 | 108.872 | 109.609 | -2.785 | 119.719 | 111.487 | 127.881 | 145.825 | 127.836 | 170.197 | 172.711 | 202.69 | 132.488 | 137.284 | 109.758 | 5.368 | 100.915 | 221.231 | 124.206 | 139.316 | 145.85 | 124.865 | 127.338 | 141.77 | 168.058 | 171.373 | 165.026 | 138.42 | 153.793 | 158.839 | 147.316 | 115.917 | 124.76 | 124.906 | 119.202 | 118.021 | 179.351 | 185.54 | 176.166 | 194.845 | 109.65 | 121.104 | 116.969 | 437.305 | 197.386 | 203.739 | 268.571 | 261.104 | 256.881 | 340.018 | 324.094 | 324.718 | 261.707 | 264.814 | 232.272 | 251.143 | 246.492 | 268.44 | 268.043 | 284.639 | 183.734 | 166.259 | 161.581 | 191.878 | 166.207 | 176.909 | 156.231 | 182.208 | 194.842 | 196.935 | 172.396 | 188.993 | 193.775 | 241.737 | 689.718 | 712.736 | 1,163.476 | 1,137.295 | 1,166.525 | 1,056.725 | 465.696 | 464.823 | 401.831 | 437.986 | 272.689 | 187.136 | 135.705 | 117.181 | 172.008 | 80.434 | 62.104 | 70.341 | 227.144 | 88.232 | 656.906 | 155.674 | 344.699 | 31.19 | 190.576 |
Total Current Liabilities
| 398.307 | 370.229 | 307.926 | 295.499 | 375.949 | 466.739 | 439.591 | 411.923 | 327.608 | 294.552 | 296.551 | 289.086 | 321.918 | 314.52 | 306.721 | 371.215 | 446.03 | 483.026 | 439.048 | 453.771 | 418.666 | 409.642 | 331.653 | 607.453 | 587.703 | 588.421 | 594.435 | 392.369 | 657.854 | 697.213 | 712.014 | 697.287 | 691.853 | 650.461 | 653.818 | 635.812 | 439.225 | 433.191 | 472.583 | 494.271 | 379.142 | 368.646 | 379.355 | 380.188 | 357.397 | 324.456 | 413.029 | 451.552 | 369.908 | 370.378 | 315.457 | 387.5 | 414.514 | 816.378 | 812.297 | 824.188 | 935.613 | 844.886 | 834.778 | 971.374 | 852.715 | 782.324 | 804.6 | 867.557 | 988.726 | 1,052.382 | 1,132.453 | 1,134.408 | 975.261 | 1,032.122 | 986.419 | 958.371 | 795.696 | 769.718 | 787.691 | 852.301 | 640.449 | 644.978 | 749.14 | 753.578 | 649.649 | 598.848 | 625.782 | 646.551 | 1,499.516 | 1,647.97 | 2,692.304 | 2,627.266 | 2,599.185 | 2,544.948 | 1,841.855 | 1,762.23 | 1,578.768 | 1,664.2 | 1,536.69 | 1,401.568 | 1,011.645 | 860.509 | 876.402 | 280.836 | 74.799 | 123.579 | 227.144 | 644.534 | 656.906 | 359.094 | 344.699 | 330.994 | 190.576 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2.568 | 2.568 | 1.64 | 1.64 | 1.64 | 1.64 | 1.929 | 1.929 | 2.205 | 1.929 | 2.205 | 2.205 | 2.205 | 2.205 | 0 | 0 | 0 | 0 | 0 | 27.56 | 27.56 | 27.56 | 26.787 | 29.8 | 48.975 | 48.975 | 54.058 | 51.989 | 27.083 | 27.083 | 26.704 | 40.142 | 38.322 | 20.967 | 0 | 0 | 0 | 36.617 | 0 | 0 | 0 | 35.138 | 0 | 0 | 0 | 0 | 4.025 | 0 | 0 | 0 | 70 | 70 | 70 | 70 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.533 | 1.582 | 1.646 | 2.143 | 2.64 | 3.136 | 1.809 | 2.214 | 2.805 | 3.795 | 5.244 | 4.07 | 4.522 | 4.974 | 5.64 | 6.092 | 6.394 | 6.997 | 7.449 | 7.901 | 8.353 | 8.805 | 10.298 | 13.015 | 13.52 | 14.025 | 14.262 | 11.998 | 12.735 | 13.472 | 14.333 | 15.195 | 19.919 | 20.847 | 21.226 | 6.846 | 7.39 | 7.784 | 8.178 | 6.741 | 0 | 7.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | -2.64 | -6.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.754 | 3.036 | 3.036 | 3.036 | 0 | -10.696 | 0 | -29.575 | -34.658 | -32.589 | -7.683 | -7.683 | -7.304 | -20.742 | -18.922 | -1.567 | 0 | 0 | 0 | -36.617 | 0 | 0 | 0 | -35.138 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.49 | 2.49 | 0 | 0 | 0 | -3.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 9.092 | 3 | 9.997 | 18.754 | 18.743 | 18.507 | 19.395 | 19.095 | 19.104 | 19.4 | 31.19 | 19.4 | 31.398 | 19.4 | 32.872 | 19.4 | 19.4 | 19.4 | 40.247 | 0 | 0 | 0 | 7.784 | 0 | 0 | 7.135 | 7.529 | 5.556 | 5.913 | 6.269 | 0 | 7.001 | 8.05 | 8.05 | 8.05 | 0 | 8.763 | 9.475 | -66 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.252 | 90.918 | 94.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 6.591 | 6.64 | 3.286 | 1.64 | 4.28 | 1.64 | 3.737 | 4.142 | 5.01 | 5.723 | 7.449 | 6.275 | 6.727 | 7.18 | 8.64 | 9.092 | 9.394 | 9.997 | 26.203 | 57.241 | 57.456 | 58.796 | 56.18 | 61.919 | 81.895 | 82.401 | 87.72 | 83.387 | 59.218 | 59.955 | 60.437 | 74.736 | 77.64 | 61.214 | 21.226 | 6.846 | 7.39 | 44.401 | 8.178 | 6.741 | 7.135 | 42.666 | 5.556 | 5.913 | 6.269 | 6.625 | 11.026 | 8.05 | 8.05 | 8.05 | 78.406 | 78.763 | 79.475 | 4 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.252 | 90.918 | 94.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 422.481 | 422.481 | 694.39 | 694.39 | 694.39 | 694.39 | 104.083 | 104.083 | 104.083 | 104.083 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 404.898 | 376.869 | 311.213 | 297.139 | 380.229 | 468.379 | 443.328 | 416.066 | 332.619 | 300.275 | 304 | 295.361 | 328.646 | 321.7 | 315.361 | 380.307 | 455.424 | 493.023 | 465.251 | 511.012 | 476.122 | 468.438 | 387.833 | 669.372 | 669.598 | 670.821 | 682.155 | 475.757 | 717.072 | 757.168 | 772.451 | 772.024 | 769.493 | 711.675 | 675.044 | 642.658 | 446.615 | 477.592 | 480.761 | 501.012 | 386.277 | 411.313 | 384.911 | 386.101 | 363.666 | 331.081 | 424.055 | 459.602 | 377.958 | 378.428 | 393.863 | 466.263 | 493.989 | 820.378 | 815.297 | 827.188 | 938.613 | 847.886 | 837.778 | 974.374 | 855.715 | 785.324 | 804.6 | 867.557 | 988.726 | 1,052.382 | 1,132.453 | 1,134.408 | 975.261 | 1,032.122 | 1,073.671 | 1,049.289 | 890.052 | 769.718 | 787.691 | 852.301 | 640.449 | 644.978 | 749.14 | 753.578 | 649.649 | 598.848 | 625.782 | 646.551 | 1,499.516 | 1,647.97 | 2,692.304 | 2,627.266 | 2,599.185 | 2,544.948 | 1,841.855 | 1,762.23 | 1,578.768 | 1,664.2 | 1,536.69 | 1,401.568 | 1,011.645 | 860.509 | 876.402 | 280.836 | 124.799 | 123.579 | 227.144 | 644.534 | 656.906 | 359.094 | 344.699 | 330.994 | 190.576 |
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 | 0.133 | 0 | 0.126 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,071.22 | 1,071.22 | 1,071.61 | 1,072.19 | 1,072.19 | 1,072.78 | 1,072.78 | 1,072.78 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 1,064.41 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 971.817 | 494.545 | 248.64 | 248.64 | 248.64 | 177.6 | 177.6 |
Retained Earnings
| -908.046 | -908.929 | -911.813 | -911.916 | -912.417 | -913.046 | -911.593 | -914.838 | -915.433 | -915.898 | -887.842 | -887.981 | -887.698 | -888.099 | -896.705 | -891.492 | -893.048 | -896.864 | -905.938 | -925.638 | -927.692 | -929.909 | -940.496 | -937.858 | -938.636 | -941.66 | -855.03 | -856.08 | -855.012 | -852.72 | -778.044 | -762.903 | -765.235 | -768.681 | -770.793 | -771.393 | -775.391 | -778.677 | -730.061 | -726.845 | -728.038 | -731.762 | -724.477 | -722.386 | -734.629 | -746.125 | -764.981 | -770.126 | -794.961 | -805.147 | -831.824 | -842.607 | -860.277 | -1,086.195 | -1,041.865 | -1,012.612 | -1,001.128 | -974.37 | -909.045 | -942.756 | -930.207 | -924.612 | -858.757 | -842.364 | -837.629 | -835.315 | -849.878 | -857.63 | -854.511 | -839.092 | -743.192 | -725.474 | -727.616 | -563.773 | -771.077 | -774.222 | -774.498 | -776.372 | -773.127 | -775.323 | -779.27 | -781.649 | -784.386 | -787.986 | -1,853.547 | -1,855.729 | -3,528.191 | -3,532.028 | -3,719.534 | -3,717.846 | -315.576 | -315.55 | -563.81 | -557.342 | 95.315 | 305.264 | 579.99 | 577.697 | 640.279 | 595.489 | 539.902 | 377.144 | 199.453 | 173.914 | 84.547 | 4.36 | 42.295 | 86.975 | 72.711 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 266.309 | 626.402 | 265.255 | 627.049 | 265.099 | 612.057 | 265.231 | 613.219 | 266.147 | 612.681 | 265.518 | 613.427 | 266.275 | 612.488 | 0.651 | 0.422 | 17.417 | 17.205 | 17.205 | 0.138 | 0.034 | -0.133 | -0 | -0.126 | 0.118 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 606.952 | 606.565 | 605.847 | 605.281 | 604.384 | 338.382 | 518.862 | 338.382 | 0 | 611.983 | -0 | 346.752 | 0 | 346.752 | 0 | 346.752 | -0 | 346.752 | 613.516 | 628.649 | 0 | 346.752 | 458.321 | 193.703 | 374.05 | 109.703 | 374.057 | 458.183 | 374.183 | 109.703 | 374.183 | 109.703 | 374.183 | 374.183 | 374.183 | 109.703 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 458.183 | 457.83 | 604.373 | 250.459 | 250.459 | 250.459 | 250.459 | 250.459 | 250.459 | 250.459 | 267.049 | 250.459 | 250.459 | 250.459 | 250.459 | 250.418 | 250.418 | 250.418 | 250.418 | 250.418 | 250.418 | 250.418 | 345.811 | 163.669 | 163.89 | 170.028 | 374.755 | 173.684 | 174.158 | 174.13 | 175.36 | 176.417 | 176.408 | 1,241.04 | 1,242.814 | 1,094.415 | 1,094.859 | 1,134.406 | 2,935.553 | 1,134.426 | 1,137.201 | 1,383.643 | 1,376.149 | 1,383.643 | 1,601.697 | 1,438.874 | 1,438.874 | 1,439.377 | 1,469.793 | 1,316.558 | 1,316.558 | 1,222.477 | 649.93 | 427.157 | 427.157 | 406.221 | 397.523 | 375.779 |
Total Shareholders Equity
| 770.126 | 768.857 | 765.644 | 765.555 | 764.157 | 763.371 | 764.549 | 761.423 | 761.034 | 760.495 | 789.787 | 789.328 | 789.393 | 788.581 | 781.132 | 785.945 | 783.85 | 779.429 | 772.41 | 767.42 | 765.155 | 762.938 | 489.642 | 492.176 | 491.231 | 488.34 | 574.844 | 574.038 | 574.989 | 577.281 | 651.956 | 667.098 | 664.765 | 661.32 | 659.207 | 658.608 | 654.609 | 651.324 | 699.94 | 703.155 | 701.962 | 698.238 | 705.523 | 707.615 | 695.371 | 683.875 | 665.019 | 659.874 | 635.039 | 624.853 | 598.176 | 587.393 | 569.371 | 136.082 | 180.412 | 209.665 | 221.149 | 247.907 | 313.232 | 279.521 | 292.07 | 297.665 | 363.52 | 379.913 | 384.648 | 386.962 | 372.357 | 364.605 | 367.724 | 383.144 | 479.044 | 496.762 | 494.62 | 589.52 | 364.41 | 361.485 | 367.347 | 366.288 | 372.375 | 370.653 | 366.677 | 365.529 | 363.849 | 360.239 | 359.311 | 358.902 | -1,461.959 | -1,465.351 | -1,613.311 | -1,611.623 | 1,790.667 | 1,793.468 | 1,791.651 | 1,790.624 | 2,450.776 | 2,715.955 | 2,990.681 | 2,988.388 | 3,051.473 | 3,006.683 | 2,828.277 | 2,665.519 | 2,393.748 | 1,318.389 | 760.343 | 680.156 | 697.156 | 662.098 | 626.09 |
Total Equity
| 770.126 | 768.857 | 765.644 | 765.555 | 764.157 | 763.371 | 764.549 | 761.423 | 761.034 | 760.495 | 789.787 | 789.328 | 789.393 | 788.581 | 781.132 | 785.945 | 783.85 | 779.429 | 772.41 | 767.42 | 765.155 | 762.938 | 489.642 | 492.176 | 491.231 | 488.34 | 574.844 | 574.038 | 574.989 | 577.281 | 651.956 | 667.098 | 664.765 | 661.32 | 659.207 | 658.608 | 654.609 | 651.324 | 699.94 | 703.155 | 701.962 | 698.238 | 705.523 | 707.615 | 695.371 | 683.875 | 665.019 | 659.874 | 635.039 | 624.853 | 598.176 | 587.393 | 569.371 | 119.054 | 164.583 | 194.92 | 207.343 | 235.157 | 305.803 | 290.274 | 302.759 | 308.268 | 375.897 | 393.74 | 401.244 | 404.669 | 389.501 | 380.924 | 383.893 | 399.457 | 498.981 | 517.465 | 514.533 | 611.808 | 385.694 | 382.042 | 387.469 | 386.698 | 392.904 | 391.446 | 388.247 | 387.181 | 385.882 | 382.574 | 381.567 | 381.364 | -1,438.608 | -1,441.949 | -1,592.718 | -1,591.363 | 1,800.293 | 1,803.165 | 1,801.031 | 1,800.429 | 2,480.015 | 2,745.249 | 2,990.691 | 2,988.388 | 3,051.473 | 3,006.683 | 2,828.277 | 2,665.519 | 2,393.748 | 1,318.389 | 760.343 | 680.156 | 697.156 | 662.098 | 626.09 |
Total Liabilities & Shareholders Equity
| 1,175.024 | 1,145.726 | 1,076.857 | 1,064.837 | 1,144.385 | 1,234.886 | 1,207.877 | 1,177.488 | 1,093.652 | 1,060.77 | 1,093.787 | 1,084.69 | 1,118.039 | 1,110.281 | 1,096.493 | 1,166.252 | 1,239.274 | 1,272.452 | 1,237.661 | 1,278.432 | 1,241.277 | 1,231.376 | 877.475 | 1,161.548 | 1,160.829 | 1,159.162 | 1,257 | 1,049.795 | 1,292.061 | 1,334.449 | 1,424.407 | 1,439.121 | 1,434.258 | 1,372.995 | 1,334.251 | 1,301.266 | 1,101.224 | 1,128.915 | 1,180.701 | 1,204.167 | 1,088.239 | 1,109.551 | 1,090.434 | 1,093.715 | 1,059.037 | 1,014.957 | 1,089.074 | 1,119.477 | 1,012.998 | 1,003.281 | 992.039 | 1,053.656 | 1,063.36 | 939.432 | 979.881 | 1,022.108 | 1,145.956 | 1,083.043 | 1,143.581 | 1,264.648 | 1,158.474 | 1,093.593 | 1,180.497 | 1,261.297 | 1,389.969 | 1,457.05 | 1,521.954 | 1,515.332 | 1,359.154 | 1,431.579 | 1,572.652 | 1,566.754 | 1,404.585 | 1,381.526 | 1,173.385 | 1,234.343 | 1,027.917 | 1,031.676 | 1,142.044 | 1,145.024 | 1,037.896 | 986.029 | 1,011.663 | 1,029.124 | 1,881.084 | 2,029.333 | 1,253.697 | 1,185.318 | 1,006.467 | 953.585 | 3,642.148 | 3,565.395 | 3,379.799 | 3,464.628 | 4,016.705 | 4,146.817 | 4,002.336 | 3,848.897 | 3,927.875 | 3,287.519 | 2,953.076 | 2,789.097 | 2,620.892 | 1,962.923 | 1,417.249 | 1,039.25 | 1,041.855 | 993.092 | 816.666 |