
Xi'an Qujiang Cultural Tourism Co., Ltd.
SSE:600706.SS
8.96 (CNY) • At close May 16, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 174.641 | 122.295 | 100.45 | 97.825 | 152.776 | 158.108 | 184.817 | 145.896 | 128.168 | 164.4 | 222.718 | 193.608 | 226.633 | 398.897 | 281.294 | 314.527 | 293.101 | 488.717 | 359.204 | 391.69 | 140.235 | 190.696 | 271.029 | 226.52 | 228.454 | 246.718 | 201.334 | 148.477 | 77.935 | 139.581 | 98.952 | 117.92 | 90.066 | 195.962 | 129.877 | 125.416 | 134.541 | 160.794 | 156.977 | 161.035 | 139.058 | 118.51 | 112.724 | 177.117 | 132.512 | 357.149 | 295.271 | 259.346 | 69.125 | 185.674 | 99.152 | 81.618 | 2.73 | 1.197 | 0.974 | 1.62 | 1.354 | 19.387 | 1.991 | 3.253 | 2.578 | 3.108 | 3.871 | 2.18 | 3.436 | 4.519 | 4.637 | 1.918 | 2.879 | 3.804 | 8.311 | 9.934 | 7.716 | 19.763 | 9.446 | 12.388 | 4.866 | 17.711 | 11.69 | 10.692 | 12.097 | 11.175 | 23.944 | 25.458 | 25.241 | 20.984 | 52.175 | 67.745 | 41.811 | 60.984 | 98.654 | 69.919 | 49.401 | 123.038 | 117.802 | 83.409 | 90.474 | 27.267 | 29.596 | 45.978 | 42.61 | 80.481 | 0 | 31.169 | 0 | 60.87 |
Short Term Investments
| 6.963 | 6.816 | 0 | 0 | 0 | -282.727 | -340.625 | -306.711 | 0 | 0 | 0 | 5.053 | 5.053 | -392.774 | -288.753 | -212.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.678 | 60 | 0 | -38.09 | -39.658 | -39.808 | -22.758 | -24.307 | -26.682 | -29.064 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 206.361 | 0 | 0 | 0 | 0 | 0.352 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.06 | 0.06 | 0.46 | 0.46 | 0.46 | 0.66 | 0.66 | 0.16 | 0.16 | 0.16 | 0.16 | 0.16 | 0.06 | 0.01 | 0.81 | 12.912 | 12.412 | 12.112 | 12.112 | 11.112 | 11.112 | 11.112 | 11.112 | 11.68 | 11.68 | 22.48 | 27.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 |
Cash and Short Term Investments
| 174.641 | 122.295 | 100.45 | 97.825 | 152.776 | 158.108 | 184.817 | 145.896 | 128.168 | 164.4 | 222.718 | 193.608 | 226.633 | 398.897 | 281.294 | 314.527 | 293.101 | 488.717 | 359.204 | 391.69 | 140.235 | 190.696 | 271.029 | 226.52 | 249.132 | 246.718 | 201.334 | 148.477 | 77.935 | 139.581 | 98.952 | 117.92 | 90.066 | 195.962 | 129.877 | 125.416 | 134.541 | 160.794 | 156.977 | 161.035 | 139.058 | 118.51 | 112.724 | 177.117 | 132.512 | 357.149 | 295.271 | 259.346 | 69.125 | 185.674 | 99.152 | 81.618 | 2.73 | 1.197 | 0.974 | 1.62 | 1.354 | 19.387 | 1.991 | 3.253 | 2.578 | 3.108 | 3.871 | 2.18 | 3.436 | 4.519 | 4.637 | 1.918 | 2.879 | 3.804 | 8.311 | 9.994 | 7.776 | 20.223 | 9.906 | 12.848 | 5.526 | 18.371 | 11.85 | 10.852 | 12.257 | 11.335 | 24.104 | 25.518 | 25.251 | 21.794 | 65.087 | 80.158 | 53.923 | 73.096 | 109.767 | 81.031 | 60.513 | 134.15 | 129.482 | 95.089 | 112.954 | 54.747 | 29.596 | 45.978 | 42.61 | 80.481 | 0 | 31.169 | 0 | 63.87 |
Net Receivables
| 815.706 | 848.663 | 999.061 | 986.869 | 1,146.423 | 1,176.992 | 1,267.185 | 1,203.121 | 1,138.342 | 1,091.177 | 1,115.731 | 1,054.799 | 1,105.435 | 1,000.269 | 849.679 | 747.62 | 845.003 | 751.708 | 694.518 | 604.662 | 569.077 | 557.156 | 551.015 | 632.107 | 586.429 | 537.994 | 542.542 | 508.928 | 479.122 | 474.727 | 0 | 440.999 | 447.443 | 414.331 | 465.611 | 417.131 | 401.309 | 371.004 | 408.856 | 378.519 | 341.57 | 342.622 | 332.745 | 286.325 | 222.351 | 197.794 | 220.152 | 151.962 | 196.632 | 148.339 | 303.756 | 189.762 | 0 | 0 | 0 | 0 | 0 | 0 | 69.983 | 0 | 40.401 | 40.236 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282.699 | 461.296 | 468.882 | 781.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 114.22 | 332.027 | 0 | 0 | 0 | 149.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 147.445 | 1.898 | 2.958 | 8.398 | 3.028 | 20.874 | 2.069 | 1.766 | 0 | 0 | 0 | 0 |
Inventory
| 76.609 | 67.02 | 116.168 | 90.552 | 178.844 | 154.882 | 121.747 | 116.063 | 119.929 | 107.557 | 62.085 | 60.926 | 61.235 | 54.952 | 67.669 | 51.568 | 44.952 | 44.56 | 57.458 | 48.768 | 46.75 | 41.995 | 46.74 | 44.815 | 52.082 | 36.557 | 43.923 | 47.64 | 45.929 | 37.258 | 41.791 | 40.977 | 41.328 | 39.913 | 50.459 | 49.568 | 49.849 | 48.412 | 54.31 | 54.33 | 53.857 | 52.459 | 57.555 | 56.931 | 52.501 | 48.491 | 95.333 | 96.261 | 54.27 | 51.088 | 49.773 | 50.376 | 0 | 41.615 | 0.436 | 0.436 | 0.52 | 0.52 | 0.979 | 12.973 | 17.33 | 16.236 | 97.139 | 100.657 | 100.806 | 99.075 | 106.252 | 103.32 | 103.118 | 104.045 | 170.212 | 218.7 | 218.107 | 224.776 | 225.862 | 224.392 | 218.439 | 214.691 | 50.591 | 43.624 | 45.514 | 45.973 | 80.342 | 84.613 | 15.323 | 13.696 | 141.218 | 139.119 | 159.082 | 212.93 | 265.176 | 205.112 | 262.277 | 207.371 | 116.48 | 128.673 | 62.879 | 55.97 | 48.476 | 59.573 | 86.225 | 60.87 | 0 | 43.964 | 0 | 52.011 |
Other Current Assets
| 88.356 | 75.278 | 85.352 | 92.136 | 232.487 | 86.694 | 282.211 | 123.009 | 100.288 | 89.711 | 81.899 | 24.038 | 83.726 | 90.038 | 95.869 | 90.509 | 80.916 | 91.7 | 102.265 | 119.16 | 136.619 | 116.615 | 122.343 | 104.428 | 86.506 | 135.317 | 159.867 | 139.127 | 141.656 | 72.493 | 626.673 | 64.265 | 82.585 | 81.307 | 123.468 | 72.938 | 50.007 | 424.162 | 74.438 | 70.644 | 416.841 | 58.536 | 68.361 | 72.362 | 291.681 | 51.644 | 110.268 | 143.696 | 132.167 | 115.374 | 314.433 | 52.72 | 0.914 | 146.207 | 2.813 | 2.787 | 2.935 | 1.86 | 35.094 | 40.346 | 29.953 | 29.575 | 138.481 | 139.249 | 123.039 | 121.052 | 269.049 | 255.902 | 253.679 | 247.966 | 283.04 | 461.831 | 469.138 | 471.721 | 591.815 | 580.203 | 532.568 | 532.9 | 502.74 | 495.025 | 524.95 | 630.447 | 219.133 | 442.694 | 405.389 | 455.379 | 148.965 | 185.422 | 183.347 | 211.143 | 159.1 | 303.358 | 290.754 | 266.929 | 116.596 | 90.257 | 89.274 | 62.345 | 132.369 | 97.074 | 97.071 | 88.411 | 145.066 | 79.572 | 174.545 | 47.657 |
Total Current Assets
| 1,155.312 | 1,113.257 | 1,301.032 | 1,267.383 | 1,710.529 | 1,576.676 | 1,855.96 | 1,588.088 | 1,486.727 | 1,452.844 | 1,482.433 | 1,333.371 | 1,477.029 | 1,544.157 | 1,294.511 | 1,204.224 | 1,263.972 | 1,374.586 | 1,213.445 | 1,164.279 | 892.681 | 906.461 | 991.128 | 1,007.869 | 974.149 | 956.586 | 947.666 | 844.171 | 744.641 | 724.06 | 767.415 | 664.16 | 661.422 | 731.513 | 769.414 | 665.052 | 635.706 | 633.368 | 694.581 | 664.528 | 609.756 | 572.128 | 571.385 | 592.736 | 476.694 | 655.077 | 721.024 | 604.131 | 416.882 | 466.727 | 463.358 | 374.476 | 3.643 | 1.955 | 4.223 | 4.843 | 4.809 | 21.767 | 38.063 | 56.572 | 49.861 | 48.919 | 239.491 | 242.086 | 227.28 | 224.646 | 379.938 | 361.139 | 359.676 | 355.816 | 461.563 | 690.525 | 695.021 | 716.72 | 827.584 | 817.443 | 756.534 | 765.962 | 565.181 | 549.5 | 582.722 | 593.341 | 655.605 | 552.825 | 445.963 | 490.868 | 355.27 | 404.698 | 396.353 | 497.169 | 534.042 | 589.501 | 613.543 | 608.45 | 362.559 | 315.917 | 268.065 | 179.338 | 213.469 | 206.05 | 227.976 | 231.528 | 145.066 | 154.705 | 174.545 | 163.538 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,383.035 | 1,404.638 | 1,398.292 | 1,429.751 | 1,453.507 | 1,447.877 | 1,493.236 | 1,509.988 | 1,522.687 | 1,546.901 | 1,552.146 | 1,574.422 | 1,569.198 | 1,591.081 | 1,615.079 | 1,602.73 | 1,469.747 | 1,453.829 | 1,470.755 | 1,478.908 | 1,463.454 | 1,474.79 | 1,334.935 | 1,123.039 | 1,015.937 | 1,003.834 | 970.741 | 966.507 | 957.871 | 961.729 | 863.529 | 843.261 | 845.104 | 853.496 | 860.266 | 866.491 | 875.071 | 884.607 | 899.916 | 911.982 | 927 | 942.049 | 1,014.64 | 1,028.507 | 1,043.279 | 1,057.415 | 962.133 | 972.265 | 1,036.077 | 1,012.065 | 948.468 | 925.494 | 2.249 | 2.319 | 2.203 | 2.224 | 2.275 | 2.335 | 4.143 | 61.574 | 60.185 | 61.11 | 485.57 | 457.273 | 461.127 | 455.766 | 373.505 | 376.432 | 381.251 | 385.926 | 414.441 | 433.842 | 439.218 | 444.215 | 452.11 | 458.294 | 459.191 | 462.424 | 591.654 | 581.124 | 544.674 | 546.112 | 417.529 | 421.027 | 392.575 | 395.927 | 367.126 | 369.156 | 361.999 | 319.259 | 281.756 | 90.591 | 101.151 | 101.599 | 175.234 | 191.208 | 28.215 | 25.422 | 117.862 | 90.508 | 17.378 | 18.441 | 21.665 | 16.21 | 11.538 | 11.841 |
Goodwill
| 45.728 | 45.728 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 45.78 | 51.471 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.052 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.343 | 0.593 | 0.593 | 0.593 | 0.593 | 0.593 | 0.593 | 0 | 0.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.322 | 5.322 | 5.322 | 5.322 | 5.322 | 5.322 | 5.322 | 5.322 | 0 | 0 | 0 | 46.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 103.735 | 105.645 | 107.873 | 109.825 | 111.793 | 113.768 | 116.768 | 119.744 | 122.73 | 125.394 | 127.035 | 129.896 | 131.124 | 133.985 | 124.23 | 125.737 | 127.241 | 128.11 | 129.067 | 132.519 | 132.826 | 134.35 | 135.58 | 137.084 | 138.486 | 138.65 | 140.175 | 141.529 | 143.126 | 144.877 | 146.843 | 148.825 | 150.808 | 152.99 | 155.677 | 157.859 | 158.787 | 162.349 | 161.391 | 163.373 | 165.503 | 167.492 | 168.166 | 170.157 | 172.149 | 174.12 | 189.365 | 191.446 | 193.668 | 195.687 | 190.191 | 198.798 | 0 | 191.133 | 0 | 0 | 0 | 0 | 17.851 | 18.651 | 20.134 | 20.431 | 40.132 | 43.483 | 42.624 | 43.618 | 44.964 | 46.3 | 47.64 | 48.983 | 55.473 | 56.848 | 58.179 | 59.604 | 61.468 | 62.805 | 65.043 | 65.142 | 149.521 | 153.26 | 156.442 | 160.738 | 87.942 | 98.321 | 66.614 | 67.069 | 69.219 | 69.743 | 70.261 | 23.951 | 19.294 | 19.383 | 29.09 | 29.973 | 15.686 | 16.175 | 5.52 | 2.595 | 2.64 | 2.653 | 2.683 | 2.712 | 2.759 | 2.785 | 2.8 | 2.829 |
Goodwill and Intangible Assets
| 149.463 | 151.373 | 153.652 | 155.604 | 157.572 | 159.548 | 162.547 | 165.523 | 168.509 | 171.173 | 172.815 | 175.676 | 176.903 | 179.764 | 175.7 | 125.789 | 127.293 | 128.162 | 129.119 | 132.571 | 132.878 | 134.401 | 135.632 | 137.136 | 138.538 | 138.702 | 140.227 | 141.58 | 143.178 | 144.929 | 147.186 | 149.168 | 151.151 | 153.333 | 156.02 | 158.202 | 159.131 | 162.692 | 161.735 | 163.716 | 165.846 | 167.836 | 168.51 | 170.501 | 172.492 | 174.463 | 189.957 | 192.039 | 194.26 | 196.28 | 190.783 | 199.39 | 0 | 191.725 | 0 | 0 | 0 | 0 | 17.851 | 18.651 | 20.134 | 20.431 | 45.455 | 48.805 | 47.946 | 48.94 | 50.286 | 51.622 | 52.963 | 54.306 | 55.473 | 56.848 | 58.179 | 59.604 | 61.468 | 62.805 | 65.043 | 65.142 | 149.521 | 153.26 | 156.442 | 160.738 | 87.942 | 98.321 | 66.614 | 67.069 | 69.219 | 69.743 | 70.261 | 23.951 | 19.294 | 19.383 | 29.09 | 29.973 | 15.686 | 16.175 | 5.52 | 2.595 | 2.64 | 2.653 | 2.683 | 2.712 | 2.759 | 2.785 | 2.8 | 2.829 |
Long Term Investments
| 0 | 0 | 8.668 | 8.443 | 6.291 | 289.018 | 345.615 | 313.501 | 4.99 | 4.99 | 5.053 | 0 | 0 | 397.827 | 293.486 | 225.076 | 217.145 | 217.414 | 207.36 | 206.823 | 146.308 | 109.519 | 54.977 | 55.609 | 54.126 | 43.882 | 38.149 | 38.84 | 40.408 | 40.558 | 23.508 | 25.057 | 27.432 | 30.264 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 1.2 | 0 | 4.04 | 4.04 | 4.04 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | -198.191 | 0 | 0 | 0 | 0 | 4.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 73.776 | 106.018 | 82.176 | 102.309 | 101.678 | 102.841 | 101.841 | 151.028 | 143.897 | 134.248 | 104.056 | 103.869 | 92.932 | 111.945 | 67.27 | 32.674 | 32.135 | 28.823 | 29.06 | 31.339 | 31.122 | 11.386 | 11.386 | 183.206 | 177.009 | 179.373 | 246.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 119.117 | 114.763 | 152.924 | 154.363 | 113.222 | 114.622 | 65.293 | 73.195 | 73.355 | 73.885 | 48.592 | 46.37 | 37.316 | 31.609 | 31.33 | 32.062 | 31.835 | 29.216 | 23.871 | 35.094 | 26.486 | 14.605 | 12.116 | 11.74 | 11.277 | 11.004 | 10.142 | 10.015 | 10.136 | 10.146 | 10.729 | 10.895 | 10.87 | 10.719 | 16.449 | 16.328 | 15.799 | 14.89 | 16.71 | 15.479 | 15.74 | 13.841 | 11.437 | 10.501 | 13.381 | 8.644 | 11.435 | 15.372 | 19.744 | 18.077 | 6.422 | 8.865 | 0 | 6.466 | 0 | 0 | 0 | 0 | 0.352 | 0 | 0 | 0 | 0.423 | 0.423 | 0.423 | 0.423 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.915 | 2.944 | 2.944 | 2.824 | 3.328 | 3.919 | 4.51 | 2.017 | 0.095 | 0.423 | 0.81 | 15.029 | 14.257 | 13.866 | 12.996 | 16.756 | 16.146 | 16.147 | 15.53 | 13.568 | 12.346 | 22.48 | 27.561 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 239.437 | 246.777 | 330.889 | 309.964 | 322.78 | 51.996 | 82.604 | 71.152 | 385.166 | 400.264 | 389.619 | 411.18 | 392.406 | 11.263 | 12.211 | 15.009 | 15.009 | 11.817 | 3.607 | 2.828 | 6.152 | 5.675 | 11.062 | 24.128 | 16.345 | 3.87 | 2.461 | 4.575 | 5.619 | 5.449 | 6.386 | 12.756 | 0.361 | 0.361 | 26.139 | 28.781 | 32.305 | 35.799 | 33.899 | 38.247 | 41.043 | 45.089 | 48.948 | 48.526 | 54.07 | 57.467 | 64.8 | 68.718 | 71.976 | 61.344 | 42.356 | 45.006 | 10.658 | 10.666 | 11.044 | 11.088 | 12.722 | 12.882 | -17.851 | 1.338 | 1.338 | 1.338 | 32.368 | 32.429 | 32.605 | 32.632 | 32.66 | 32.687 | 32.665 | 32.51 | 76.05 | 0.627 | 1.009 | 1.421 | 2.85 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.195 | 0.205 | 52.157 | 0.205 | 12.102 | 10.676 | 1.253 | 166.662 | 167.662 | 106.855 | 86.515 | 84.978 | 83.293 | 45.512 | 30.351 |
Total Non-Current Assets
| 1,891.051 | 1,917.551 | 2,044.426 | 2,058.125 | 2,053.372 | 2,063.061 | 2,149.295 | 2,133.359 | 2,154.707 | 2,197.213 | 2,168.225 | 2,207.649 | 2,175.823 | 2,211.544 | 2,127.806 | 2,000.665 | 1,861.03 | 1,840.438 | 1,834.713 | 1,856.224 | 1,775.279 | 1,738.99 | 1,548.722 | 1,351.652 | 1,236.222 | 1,201.292 | 1,161.72 | 1,161.517 | 1,157.213 | 1,162.811 | 1,051.337 | 1,041.138 | 1,034.918 | 1,048.173 | 1,060.074 | 1,071.002 | 1,083.507 | 1,099.187 | 1,113.459 | 1,130.624 | 1,150.829 | 1,170.015 | 1,243.534 | 1,262.075 | 1,287.262 | 1,302.03 | 1,229.525 | 1,248.394 | 1,322.057 | 1,287.766 | 1,188.03 | 1,178.755 | 12.907 | 12.985 | 13.246 | 13.312 | 14.997 | 15.218 | 8.74 | 81.562 | 81.657 | 82.878 | 563.816 | 538.93 | 542.102 | 537.763 | 456.45 | 460.742 | 466.88 | 472.741 | 545.964 | 565.093 | 604.423 | 587.416 | 618.738 | 625.887 | 630.214 | 632.545 | 895.221 | 881.804 | 839.478 | 815.61 | 611.553 | 612.57 | 571.752 | 531.272 | 484.242 | 485.486 | 475.144 | 385.462 | 349.34 | 157.437 | 157.979 | 210.645 | 387.899 | 408.841 | 246.265 | 303.099 | 287.164 | 260.823 | 126.915 | 107.668 | 109.402 | 102.289 | 59.85 | 45.022 |
Total Assets
| 3,046.363 | 3,030.808 | 3,345.457 | 3,325.508 | 3,763.901 | 3,639.737 | 4,005.256 | 3,721.447 | 3,641.433 | 3,650.058 | 3,650.658 | 3,541.02 | 3,652.852 | 3,755.701 | 3,422.317 | 3,204.889 | 3,125.002 | 3,215.024 | 3,048.158 | 3,020.503 | 2,667.96 | 2,645.451 | 2,539.85 | 2,359.521 | 2,210.372 | 2,157.878 | 2,109.386 | 2,005.688 | 1,901.854 | 1,886.871 | 1,818.753 | 1,705.298 | 1,696.34 | 1,779.686 | 1,829.488 | 1,736.054 | 1,719.213 | 1,732.555 | 1,808.04 | 1,795.152 | 1,760.585 | 1,742.144 | 1,814.919 | 1,854.811 | 1,763.956 | 1,957.108 | 1,950.548 | 1,852.525 | 1,738.939 | 1,754.493 | 1,651.387 | 1,553.231 | 16.551 | 14.94 | 17.47 | 18.155 | 19.806 | 36.984 | 46.804 | 138.135 | 131.519 | 131.798 | 803.307 | 781.017 | 769.382 | 762.409 | 836.388 | 821.881 | 826.555 | 828.557 | 1,007.527 | 1,255.617 | 1,299.444 | 1,304.136 | 1,446.322 | 1,443.33 | 1,386.748 | 1,402.579 | 1,460.402 | 1,431.304 | 1,422.199 | 1,408.951 | 1,271.259 | 1,169.496 | 1,021.809 | 1,022.14 | 839.512 | 890.184 | 871.497 | 882.631 | 883.382 | 746.938 | 771.523 | 819.095 | 750.458 | 724.758 | 514.329 | 482.437 | 500.634 | 466.873 | 354.891 | 339.196 | 254.468 | 256.994 | 234.394 | 208.559 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 880.037 | 812.158 | 1,142.51 | 1,108.761 | 1,158.622 | 1,088.354 | 1,169.242 | 1,037.757 | 985.446 | 978.973 | 975.905 | 997.215 | 929.663 | 1,010.936 | 798.467 | 660.868 | 437.563 | 684.432 | 505.91 | 700.035 | 620.527 | 675.623 | 635.656 | 587.698 | 490.616 | 462.978 | 376.801 | 373.886 | 361.547 | 404.427 | 311.601 | 280.806 | 265.875 | 295.466 | 240.426 | 230.416 | 233.094 | 268.335 | 266.802 | 277.947 | 258.463 | 311.913 | 327.741 | 326.296 | 329.429 | 394.085 | 325.965 | 354.08 | 363.538 | 413.551 | 324.921 | 306.703 | 3.508 | 217.405 | 0.523 | 0.823 | 0.549 | 0.549 | 0.799 | 11.95 | 15.674 | 15.324 | 86.705 | 70.47 | 62.565 | 67.814 | 48.427 | 48.55 | 49.166 | 51.715 | 92.833 | 91.325 | 114.643 | 120.273 | 107.264 | 104.647 | 106.986 | 106.579 | 58.718 | 61.271 | 40.709 | 72.783 | 80.49 | 77.65 | 55.327 | 59.385 | 26.75 | 40.282 | 44.899 | 51.023 | 51.042 | 40.706 | 51.057 | 29.302 | 11.956 | 33.503 | 22.707 | 33.558 | 33.454 | 30.204 | 15.422 | 23.908 | 0 | 28.168 | 0 | 14.365 |
Short Term Debt
| 214.086 | 218.305 | 242.587 | 277.847 | 296.011 | 299.233 | 471.498 | 465.579 | 404.989 | 340.276 | 195.324 | 167.736 | 161.133 | 130.36 | 385.267 | 325.555 | 341.338 | 230.196 | 101.645 | 122.399 | 71.306 | 160.939 | 60.458 | 51.307 | 81.791 | 81.471 | 81.301 | 80.018 | 50 | 60 | 79.355 | 111.155 | 91.215 | 78 | 171.245 | 130 | 130 | 211.245 | 266.645 | 121 | 246 | 151 | 377.04 | 226 | 239 | 425.54 | 415.83 | 446.5 | 241.5 | 111.5 | 95.5 | 82.4 | 0 | 13 | 0 | 0 | 3.6 | 14.7 | 26.08 | 50.073 | 26.08 | 27.18 | 368.859 | 177.76 | 184.385 | 184.685 | 466.412 | 248.813 | 273.833 | 496.798 | 318.11 | 472.935 | 459.618 | 460.868 | 476.428 | 477.918 | 477.801 | 477.746 | 529.4 | 602.2 | 487.2 | 617.4 | 363.9 | 423 | 337.05 | 360.05 | 362.45 | 343.45 | 343.152 | 324.5 | 315.5 | 285.5 | 275.706 | 285.705 | 228.365 | 223.415 | 215 | 148 | 151.279 | 95 | 57.5 | 52.5 | 0 | 57.43 | 0 | 27 |
Tax Payables
| 15.642 | 13.756 | 20.262 | 0.989 | 20.614 | 25.599 | 12.438 | 14.267 | 13.941 | 12.377 | 12.065 | 10.355 | 9.233 | 25.661 | 12.413 | 10.473 | 10.623 | 14.405 | 9.297 | 6.519 | 7.56 | 9.467 | 13.692 | 15.209 | 13.434 | 11.151 | 17.297 | 14.985 | 12.142 | 9.331 | 12.678 | 5.838 | 8.435 | 7.256 | 10.301 | 10.65 | 8.258 | 5.231 | 12.844 | 6.024 | 13.15 | 10.721 | 14.044 | 10.744 | 29.811 | 51.76 | 10.704 | 10.903 | 10.057 | 13.054 | 18.47 | 13.326 | -0.011 | -0.011 | -0.011 | -0.011 | 0.009 | 0.009 | 3.702 | 4.479 | 4.354 | 6.07 | 14.997 | 14.739 | 15.021 | 14.83 | 18.846 | 18.877 | 20.49 | 19.077 | 39.82 | 38.831 | 39.009 | 37.827 | 35.58 | 34.26 | 37.161 | 36.605 | 33.231 | 32.649 | 33.372 | 37.805 | 11.27 | 12.541 | 14.484 | 19.031 | 1.369 | 1.134 | 1.853 | 2.024 | -5.409 | -0.112 | 0.925 | 3.108 | -3.498 | 0.021 | -2.529 | -0.638 | -1.183 | -0.787 | -3.996 | -0.175 | 0 | 1.854 | 0 | 1.237 |
Deferred Revenue
| 0 | 0 | 0 | 117.219 | 220.21 | 483.564 | 379.726 | 297.559 | 40.184 | 48.494 | 36.744 | 0 | 0 | 234.322 | 261.797 | 215.716 | 200.353 | 212.688 | 149.608 | 122.457 | 167.046 | 174.183 | 140.538 | 160.277 | 154.73 | 165.716 | 142.83 | 140.255 | 126.799 | 140.067 | 137.406 | 117.723 | 120.911 | 133.954 | 172.248 | 124.414 | 96.447 | 112.733 | 117.691 | 104.225 | 93.966 | 115.441 | 104.1 | 101.154 | 108.506 | 148.197 | 103.532 | 106.236 | 261.674 | 345.153 | 351.844 | 359.778 | 0 | -63.4 | 0 | 0 | 75.091 | 78.281 | 81.468 | 124.356 | 106.726 | 99.394 | 226.031 | 199.604 | 179.222 | 163.364 | 170.786 | 153.122 | 117.71 | 119.602 | 160.578 | 262.629 | 245.76 | 241.165 | 224.269 | 222.803 | 190.277 | 193.744 | 210.26 | 202.312 | 197.903 | 231.088 | 150.223 | 95.954 | 19.056 | 60.508 | 21.826 | 77.23 | 56.271 | 43.077 | 31.789 | 28.608 | 27.214 | 30.638 | 152.51 | 166.601 | 139.496 | 43.985 | 5.781 | 7.938 | 13.439 | 85.749 | 0 | 17.023 | 0 | 26.41 |
Other Current Liabilities
| 581.296 | 573.437 | 547.422 | 525.311 | 644.415 | 105.934 | -2.408 | 264.006 | 244.81 | 369.341 | 290.314 | 101.291 | 323.805 | 303.511 | 221.295 | -38.835 | 335.037 | 257.282 | 314.974 | 147.792 | 246.939 | 164.716 | 231.56 | 62.594 | 10.358 | 10.523 | 168.942 | 151.262 | 52.61 | 169.318 | 175.154 | 30.428 | 153.691 | 191.425 | 188.269 | 55.8 | 239.689 | 133.325 | 28.598 | 410.142 | 338.43 | 204.263 | 15.769 | 192.94 | 166.992 | 123.298 | 30.187 | 133.421 | 338.782 | 419.715 | 412.93 | 367.917 | 91.118 | 209.662 | 82.619 | 80.239 | 75.093 | 78.283 | 79.215 | 123.802 | 136.205 | 131.359 | 229.471 | 400.707 | 381.664 | 363.2 | 165.971 | 367.611 | 331.652 | 112.02 | 138.239 | 238.915 | 219.872 | 246.284 | 226.202 | 235.981 | 188.069 | 199.375 | 195.407 | 177.495 | 300.612 | 158.534 | 174.731 | 93.826 | 41.615 | 69.729 | 24.067 | 88.567 | 68.231 | 54.494 | 42.138 | 33.857 | 34.688 | 58.15 | 174.466 | 193.578 | 166.475 | 112.895 | 16.505 | 35.242 | 62.595 | 118.422 | 108.363 | 26.681 | 100.536 | 33.411 |
Total Current Liabilities
| 1,691.061 | 1,617.655 | 1,952.781 | 1,912.908 | 2,119.663 | 2,002.684 | 2,030.496 | 1,780.623 | 1,689.37 | 1,700.967 | 1,510.353 | 1,385.358 | 1,423.833 | 1,470.469 | 1,383.517 | 1,189.954 | 1,123.892 | 1,186.315 | 961.001 | 1,007.292 | 946.332 | 1,004.233 | 941.366 | 877.085 | 750.929 | 732.39 | 644.34 | 620.152 | 603.098 | 643.076 | 578.787 | 545.95 | 517.689 | 572.147 | 610.241 | 551.28 | 611.04 | 618.136 | 692.58 | 815.114 | 856.042 | 793.338 | 838.693 | 755.98 | 765.232 | 994.683 | 886.217 | 944.904 | 953.877 | 957.82 | 851.821 | 770.346 | 94.616 | 90.335 | 83.131 | 81.052 | 79.25 | 93.54 | 109.796 | 190.304 | 182.313 | 179.933 | 700.033 | 663.675 | 643.636 | 630.53 | 699.656 | 683.851 | 675.142 | 679.611 | 589.002 | 842.006 | 833.142 | 865.251 | 845.474 | 852.806 | 810.017 | 820.304 | 816.756 | 873.615 | 861.894 | 886.522 | 630.392 | 607.016 | 448.475 | 508.196 | 414.636 | 473.433 | 458.136 | 432.041 | 403.272 | 359.951 | 362.376 | 376.265 | 411.289 | 449.75 | 401.653 | 293.814 | 200.056 | 159.658 | 131.522 | 194.656 | 108.363 | 114.133 | 100.536 | 76.013 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 669.691 | 682.153 | 740.933 | 757.005 | 806.016 | 800.648 | 857.848 | 866.814 | 921.469 | 923.855 | 980.906 | 986.244 | 1,029.003 | 1,033.161 | 1,056.294 | 1,036.066 | 1,016.5 | 1,043.386 | 1,051.5 | 1,054 | 711.2 | 568.209 | 466.4 | 387.2 | 390.2 | 386 | 386 | 351 | 299.9 | 277 | 256.4 | 205 | 246 | 303 | 304 | 293 | 245 | 264 | 264 | 152 | 99 | 148 | 157.4 | 302 | 227.6 | 187.2 | 317.25 | 179.85 | 85 | 97.6 | 110.2 | 122.8 | 3.5 | 3.5 | 3.5 | 3.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 262.046 | 268.046 | 295.046 | 297.046 | 301.546 | 302.046 | 283.046 | 283.046 | 187.546 | 117.546 | 118.15 | 119.1 | 249.5 | 180 | 230 | 230 | 170 | 170 | 180 | 270 | 288 | 198 | 188.25 | 235.75 | 171.346 | 125.346 | 0.129 | 0.105 | 0 | 0 | 0 | 1.9 | 0 | 17.198 | 0 | 29.046 |
Deferred Revenue Non-Current
| 4.945 | 5.023 | 5.796 | 5.67 | 5.749 | 5.828 | 39.231 | 46.11 | 13.36 | 13.251 | 13.327 | 13.506 | 13.742 | 13.939 | 9.248 | 9.532 | 13.964 | 15.402 | 11.957 | 12.459 | 18.023 | 12.263 | 9.962 | 10.347 | 9.849 | 10.218 | 11.069 | 9.783 | 10.401 | 10.458 | 10.057 | 10.344 | 10.604 | 10.92 | 11.315 | 11.64 | 12.027 | 12.354 | 11.656 | 11.911 | 12.226 | 12.481 | 0 | 0 | 0 | 13.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.124 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10.488 | 10.238 | 13.043 | 13.339 | 8.301 | 8.346 | 1.07 | 1.323 | 1.578 | 1.83 | 2.084 | 2.337 | 2.633 | 2.898 | 0 | 0 | 2.1 | 2.1 | 0 | -1,051.9 | 0 | -566.109 | 0 | -385.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | -301.9 | -290.9 | -242.9 | -261.9 | -261.9 | -149.9 | -96.9 | -145.9 | 0 | 0 | 0 | -13.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.732 | 2.732 | 2.1 | 8.27 | 2.6 | 2.6 | 4.1 | 4.1 | 4.1 | -10.789 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 2.1 | 3 | -19.998 | 2.1 | 14.559 | 2.1 | 14.363 | 2.1 | 12.447 | 2.144 | 12.912 | 3.749 | 13.532 | 1.649 | 14.208 | 4.161 | 4.161 | 14.765 | 15.081 | 13.415 | 13.74 | 14.127 | 14.454 | 13.756 | 14.011 | 14.326 | 14.581 | 15.692 | 15.935 | 15.697 | 15.752 | 14.756 | 18.098 | 17.793 | 17.858 | 0 | 15.858 | 0 | 157.7 | 0 | 0 | 0 | 0 | 0 | 1.834 | 1.224 | 1.134 | 22.21 | 21.55 | 21.55 | 21.55 | 22 | 21.25 | 21.25 | 21.25 | 28.038 | 28.038 | 40.288 | 8.038 | 10.538 | 10.538 | 10.538 | 10.538 | 11.288 | 7.288 | 7.288 | 7.288 | 6.538 | 21.221 | 0 | 0 | 0.119 | 0.092 | 0.064 | 0.071 | -0.018 | 0.017 | 0.047 | 0.071 | 0.048 | 0.055 | 0 | 0 | 0.058 | 0.013 | 0.225 | 0.196 | 15.34 | 0.104 | 18.067 | 0 |
Total Non-Current Liabilities
| 687.856 | 700.148 | 761.872 | 770.844 | 820.566 | 817.421 | 902.249 | 918.347 | 940.507 | 943.037 | 998.417 | 1,004.188 | 1,047.478 | 1,052.098 | 1,067.643 | 1,047.698 | 1,035.564 | 1,040.89 | 1,065.557 | 1,068.559 | 731.323 | 582.573 | 478.462 | 399.647 | 404.294 | 400.462 | 402.919 | 366.632 | 318.25 | 293.308 | 272.718 | 221.605 | 262.865 | 320.181 | 317.415 | 306.74 | 259.127 | 278.454 | 277.756 | 166.011 | 113.326 | 162.581 | 173.092 | 317.935 | 243.297 | 202.952 | 332.006 | 197.948 | 102.793 | 115.458 | 125.843 | 138.658 | 3.5 | 3.5 | 3.5 | 3.5 | 0 | 0 | -1.834 | 1.834 | 1.224 | 1.134 | 22.21 | 21.55 | 21.55 | 21.55 | 22 | 21.25 | 21.25 | 21.25 | 290.084 | 296.084 | 335.334 | 305.084 | 312.084 | 312.584 | 293.584 | 293.584 | 198.834 | 124.834 | 125.438 | 126.388 | 256.038 | 201.221 | 230 | 230 | 170.119 | 170.092 | 180.064 | 270.071 | 287.982 | 198.017 | 188.297 | 235.821 | 171.394 | 125.401 | 0.129 | 0.105 | 0.058 | 0.013 | 0.225 | 2.096 | 15.34 | 17.302 | 18.067 | 29.046 |
Total Liabilities
| 2,378.917 | 2,317.803 | 2,714.652 | 2,683.752 | 2,940.229 | 2,820.105 | 2,932.745 | 2,698.97 | 2,629.877 | 2,644.004 | 2,508.769 | 2,389.547 | 2,471.312 | 2,522.566 | 2,451.159 | 2,237.651 | 2,159.456 | 2,227.205 | 2,026.558 | 2,075.85 | 1,677.656 | 1,586.806 | 1,419.828 | 1,276.732 | 1,155.223 | 1,132.852 | 1,047.259 | 986.784 | 921.347 | 936.384 | 851.505 | 767.555 | 780.555 | 892.329 | 927.656 | 858.02 | 870.167 | 896.59 | 970.336 | 981.125 | 969.369 | 955.919 | 1,011.785 | 1,073.915 | 1,008.529 | 1,197.635 | 1,218.223 | 1,142.852 | 1,056.67 | 1,073.279 | 977.665 | 909.005 | 98.116 | 93.835 | 86.631 | 84.552 | 79.25 | 93.54 | 109.796 | 192.138 | 183.537 | 181.067 | 722.243 | 685.225 | 665.186 | 652.08 | 721.656 | 705.101 | 696.392 | 700.861 | 879.086 | 1,138.09 | 1,168.476 | 1,170.335 | 1,157.558 | 1,165.39 | 1,103.601 | 1,113.888 | 1,015.59 | 998.449 | 987.331 | 1,012.91 | 886.43 | 808.238 | 678.475 | 738.196 | 584.754 | 643.525 | 638.199 | 702.112 | 691.254 | 557.968 | 550.673 | 612.086 | 582.683 | 575.151 | 401.782 | 293.919 | 200.114 | 159.671 | 131.747 | 196.751 | 123.703 | 131.436 | 118.603 | 105.058 |
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 |
Common Stock
| 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 255.06 | 215.412 | 215.412 | 215.412 | 215.412 | 215.412 | 215.412 | 215.412 | 215.412 | 215.412 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 179.51 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 87.333 | 67.378 | 67.378 | 67.378 | 51.829 | 51.829 |
Retained Earnings
| -263.3 | -219.691 | -269.19 | -275.382 | -86.252 | -88.367 | 168.465 | 119.05 | 115.261 | 106.137 | 254.814 | 269.736 | 304.451 | 354.872 | 323.013 | 329.676 | 326.873 | 347.108 | 384.285 | 307.685 | 354.711 | 422.633 | 488.519 | 451.015 | 424.694 | 394.063 | 433.923 | 391.898 | 350.453 | 320.509 | 337.718 | 308.775 | 287.023 | 258.079 | 270.768 | 247.224 | 218.32 | 204.678 | 206.504 | 183.942 | 162.066 | 156.757 | 173.032 | 150.447 | 124.381 | 127.679 | 96.06 | 72.892 | 44.74 | 42.928 | 36.14 | 6.47 | -237.609 | -234.939 | -225.529 | -222.764 | -215.947 | -213.059 | -223.89 | -222.876 | -221.038 | -219.059 | -157.77 | -144.623 | -139.054 | -134.683 | -160.764 | -159.88 | -150.49 | -152.521 | -178.003 | -187.363 | -181.573 | -179.41 | -63.959 | -63.501 | -62.246 | -60.774 | 29.338 | 29.145 | 28.906 | 26.08 | 65.963 | 62.563 | 48.604 | 35.504 | 38.08 | 29.551 | 24.35 | 19.896 | 21.966 | 20.751 | 10.316 | -50.124 | -62.485 | -67.244 | -80.009 | -76.79 | 28.762 | 36.44 | 33.689 | 30.521 | 22.091 | 17.664 | 16.188 | 13.724 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 6.726 | 600.564 | 6.726 | 600.564 | 6.726 | 600.564 | 6.726 | 600.564 | 6.726 | 600.564 | 6.726 | 418.748 | 6.672 | 418.748 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 624.106 | 624.106 | 600.564 | 600.564 | 0 | 580.869 | 0 | 600.564 | 0 | 599.69 | 0 | 600.564 | 0 | 600.564 | 0 | 418.748 | 0 | 432.557 | 418.748 | 418.748 | 418.748 | 418.748 | 415.123 | 451.025 | 451.025 | 455.466 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 447.474 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 448.482 | 447.978 | 447.978 | 63.193 | 833.906 | 63.193 | 63.193 | 63.193 | 63.193 | 67.338 | 68.523 | 68.523 | 70.601 | 74.388 | 74.388 | 74.388 | 74.388 | 94.958 | 94.958 | 94.958 | 94.958 | 102.339 | 102.341 | 102.352 | 115.754 | 102.204 | 102.204 | 102.204 | 97.731 | 106.088 | 106.088 | 106.088 | 111.133 | 67.774 | 67.774 | 58.506 | 67.774 | 51.079 | 51.079 | 51.079 | 51.079 | 49.12 | 49.12 | 51.287 | 101.411 | 99.642 | 100.545 | 99.203 | 99.689 | 102.7 | 115.41 | 101.681 | 44.14 | 40.926 | 41.04 | 48.351 | 38.421 |
Total Shareholders Equity
| 615.866 | 659.475 | 586.434 | 580.242 | 769.372 | 767.257 | 1,024.089 | 974.674 | 970.885 | 961.761 | 1,110.438 | 1,125.36 | 1,160.075 | 1,210.496 | 957.173 | 963.835 | 961.032 | 981.267 | 1,018.445 | 941.844 | 988.87 | 1,056.793 | 1,119.054 | 1,081.549 | 1,055.228 | 1,024.597 | 1,061.914 | 1,019.889 | 978.445 | 948.5 | 965.71 | 936.766 | 915.015 | 886.071 | 898.759 | 875.215 | 846.312 | 832.67 | 834.495 | 811.934 | 790.058 | 784.748 | 801.023 | 778.438 | 752.372 | 755.67 | 724.051 | 700.883 | 672.731 | 670.919 | 663.628 | 633.957 | -87.083 | -84.413 | -75.003 | -72.238 | -65.421 | -62.533 | -69.219 | -67.02 | -65.182 | -63.203 | 3.951 | 17.098 | 22.667 | 27.038 | 21.527 | 22.411 | 31.801 | 29.77 | 11.669 | 2.311 | 8.113 | 10.275 | 125.578 | 126.036 | 127.291 | 128.763 | 222.759 | 222.567 | 222.327 | 219.502 | 221.07 | 217.671 | 194.443 | 190.612 | 176.492 | 167.964 | 162.762 | 158.308 | 158.42 | 157.204 | 148.937 | 138.62 | 124.491 | 119.732 | 106.527 | 110.233 | 218.795 | 226.473 | 222.703 | 142.039 | 130.394 | 126.081 | 116.368 | 103.974 |
Total Equity
| 667.446 | 713.005 | 630.805 | 633.987 | 821.572 | 819.631 | 1,072.511 | 1,022.477 | 1,011.556 | 1,006.054 | 1,141.889 | 1,151.473 | 1,181.54 | 1,233.135 | 971.158 | 967.238 | 965.545 | 987.819 | 1,021.599 | 944.653 | 990.304 | 1,058.645 | 1,120.022 | 1,082.789 | 1,055.149 | 1,025.027 | 1,062.127 | 1,018.904 | 980.507 | 950.487 | 967.247 | 937.743 | 915.786 | 887.358 | 901.832 | 878.035 | 849.046 | 835.965 | 837.704 | 814.027 | 791.216 | 786.225 | 803.134 | 780.896 | 755.427 | 759.473 | 732.326 | 709.673 | 682.269 | 681.215 | 673.723 | 644.227 | -81.565 | -78.895 | -69.162 | -66.397 | -59.444 | -56.556 | -62.993 | -54.003 | -52.019 | -49.269 | 81.065 | 95.791 | 104.196 | 110.329 | 114.732 | 116.779 | 130.163 | 127.696 | 128.441 | 117.528 | 130.968 | 133.801 | 292.835 | 277.94 | 283.147 | 288.69 | 448.901 | 436.944 | 438.956 | 400.129 | 384.829 | 361.258 | 343.333 | 288.038 | 263.615 | 255.385 | 241.713 | 189.242 | 192.128 | 188.97 | 220.849 | 207.01 | 167.775 | 149.608 | 112.548 | 188.518 | 300.52 | 307.202 | 223.144 | 142.444 | 130.765 | 125.558 | 115.792 | 103.501 |
Total Liabilities & Shareholders Equity
| 3,046.363 | 3,030.808 | 3,345.457 | 3,325.508 | 3,763.901 | 3,639.737 | 4,005.256 | 3,721.447 | 3,641.433 | 3,650.058 | 3,650.658 | 3,541.02 | 3,652.852 | 3,755.701 | 3,422.317 | 3,204.889 | 3,125.002 | 3,215.024 | 3,048.158 | 3,020.503 | 2,667.96 | 2,645.451 | 2,539.85 | 2,359.521 | 2,210.372 | 2,157.878 | 2,109.386 | 2,005.688 | 1,901.854 | 1,886.871 | 1,818.753 | 1,705.298 | 1,696.34 | 1,779.686 | 1,829.488 | 1,736.054 | 1,719.213 | 1,732.555 | 1,808.04 | 1,795.152 | 1,760.585 | 1,742.144 | 1,814.919 | 1,854.811 | 1,763.956 | 1,957.108 | 1,950.548 | 1,852.525 | 1,738.939 | 1,754.493 | 1,651.387 | 1,553.231 | 16.551 | 14.94 | 17.47 | 18.155 | 19.806 | 36.984 | 46.804 | 138.135 | 131.519 | 131.798 | 803.307 | 781.017 | 769.382 | 762.409 | 836.388 | 821.881 | 826.555 | 828.557 | 1,007.527 | 1,255.617 | 1,299.444 | 1,304.136 | 1,446.322 | 1,443.33 | 1,386.748 | 1,402.579 | 1,464.49 | 1,431.304 | 1,426.287 | 1,413.038 | 1,271.259 | 1,169.496 | 1,021.809 | 1,026.233 | 848.369 | 898.911 | 879.912 | 891.354 | 883.382 | 746.938 | 771.523 | 819.095 | 750.458 | 724.758 | 514.329 | 482.437 | 500.634 | 466.873 | 354.891 | 339.196 | 254.468 | 256.994 | 234.394 | 208.559 |