
Nanning Department Store Co., Ltd.
SSE:600712.SS
5.59 (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
| 76.25 | 103.107 | 83.427 | 95.714 | 100.27 | 156.736 | 183.589 | 178.116 | 173.053 | 203.468 | 217.776 | 222.823 | 159.893 | 251.183 | 246.536 | 220.242 | 270.407 | 302.591 | 294.741 | 291.212 | 211.905 | 270.075 | 265.338 | 250.427 | 337.956 | 334.755 | 345.52 | 399.344 | 393.523 | 410.67 | 299.072 | 223.905 | 210.392 | 414.026 | 247.597 | 240.81 | 202.914 | 302.751 | 231.004 | 230.594 | 237.504 | 271.225 | 217.822 | 247.099 | 214.935 | 498.216 | 284.821 | 280.187 | 286.548 | 379.33 | 247.081 | 264.673 | 248.87 | 485.691 | 897.044 | 284.466 | 279.352 | 393.419 | 354.135 | 422.03 | 326.649 | 273.682 | 230.103 | 246.355 | 222.446 | 267.166 | 240.855 | 256.439 | 212.518 | 213.977 | 228.181 | 258.171 | 231.129 | 251.725 | 231.839 | 217.884 | 199.838 | 231.476 | 198.606 | 268.142 | 253.186 | 228.009 | 143.726 | 146.596 | 175.747 | 130.225 | 97.488 | 61.94 | 49.408 | 76.74 | 48.601 | 52.923 | 39.879 | 72.445 | 36.705 | 35.139 | 35.582 | 36.398 | 22.083 | 32.193 | 11.525 | 23.847 | 0 | 129.873 | 0 | 15.207 |
Short Term Investments
| 0 | 41.133 | 40.995 | 0 | -206.25 | -205.703 | -212.861 | -215.069 | -216.965 | -216.24 | -225.209 | 31.027 | 0 | 0 | 0 | 0 | 0 | 0 | 739.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -60.287 | -64.684 | -17.585 | -19.723 | -22.021 | -24.928 | -23.2 | -25.935 | -25.81 | -28.437 | -31.065 | -34.023 | -35.268 | -39.369 | -41.071 | -42.855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55 | 0 | 1.1 | 0 | 0 | 0 | 0 | 2.82 | 2.82 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.789 | 17.606 | 36.323 | 4.743 | 27.51 | 27.547 | 14.838 | 14.838 | 0 | 31.834 | 0 | 10.847 |
Cash and Short Term Investments
| 76.25 | 103.107 | 83.427 | 95.714 | 100.27 | 156.736 | 183.589 | 178.116 | 173.053 | 203.468 | 217.776 | 222.823 | 159.893 | 251.183 | 246.536 | 220.242 | 270.407 | 302.591 | 294.741 | 291.212 | 211.905 | 270.075 | 265.338 | 250.427 | 337.956 | 334.755 | 345.52 | 399.344 | 393.523 | 410.67 | 299.072 | 223.905 | 210.392 | 414.026 | 247.597 | 240.81 | 202.914 | 302.751 | 231.004 | 230.594 | 237.504 | 271.225 | 217.822 | 247.099 | 214.935 | 498.216 | 284.821 | 280.187 | 286.548 | 379.33 | 247.081 | 264.673 | 248.87 | 485.691 | 897.044 | 284.466 | 279.352 | 393.419 | 354.135 | 422.03 | 326.649 | 273.682 | 230.103 | 246.355 | 222.446 | 267.166 | 240.855 | 256.439 | 212.518 | 213.977 | 228.181 | 258.171 | 231.129 | 251.725 | 231.839 | 218.984 | 199.838 | 231.476 | 198.606 | 268.142 | 256.007 | 230.83 | 146.726 | 149.596 | 175.747 | 130.225 | 97.488 | 61.94 | 49.408 | 76.74 | 48.601 | 52.923 | 39.879 | 72.445 | 63.494 | 52.745 | 71.905 | 41.141 | 49.593 | 59.74 | 26.363 | 38.685 | 0 | 161.707 | 0 | 26.054 |
Net Receivables
| 42.145 | 35.145 | 53.893 | 51.99 | 40.281 | 39.919 | 30.342 | 23.825 | 18.206 | 18.015 | 45.614 | 49.948 | 43.75 | 42.119 | 49.852 | 40.419 | 39.615 | 39.81 | 50.695 | 48.806 | 55.713 | 49.958 | 48.966 | 53.334 | 55.495 | 51.256 | 66.649 | 95.997 | 31.769 | 31.715 | 25.954 | 31.95 | 22.123 | 29.446 | 50.808 | 3.309 | 5.224 | 5.142 | 0 | 0 | 5.177 | 2.6 | 0 | 6.284 | 0 | 0 | 7.288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 74.278 | 14.332 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.479 | 35.625 | 34.461 | 0 | 0 | 0 | 0 | 52.08 | 73.848 | 71.196 | 101.517 | 0 | 48.866 | 53.495 | 0 | 2.398 | 0 | 22.468 | 0.08 | 0.437 | 0.139 | 93.733 | 0.666 | 62.383 | 0 | 0 | 0 | 4.81 |
Inventory
| 86.966 | 65.767 | 82.854 | 97.731 | 97.218 | 101.053 | 110.651 | 102.58 | 113.402 | 113.772 | 111.828 | 92.661 | 104.604 | 99.795 | 104.197 | 93.233 | 113.925 | 117.494 | 108.255 | 97.862 | 97.944 | 114.515 | 105.747 | 115.232 | 141.699 | 133.581 | 117.157 | 125.153 | 169.183 | 132.043 | 145.172 | 139.298 | 143.618 | 129.354 | 112.357 | 122.18 | 140.834 | 138.892 | 137.581 | 144.282 | 140.292 | 168.066 | 158.701 | 136.608 | 154.745 | 156.461 | 154.69 | 119.498 | 153.83 | 148.849 | 138.757 | 118.417 | 119.31 | 122.133 | 107.04 | 83.627 | 95.506 | 97.951 | 70.412 | 51.203 | 66.578 | 69.404 | 69.85 | 56.488 | 65.419 | 71.984 | 65.492 | 57.043 | 61.145 | 56.699 | 56.225 | 37.98 | 53.138 | 62.623 | 332.246 | 329.086 | 332.143 | 334.834 | 501.991 | 439.313 | 419.038 | 386.938 | 303.473 | 230.885 | 153.464 | 143.266 | 132.405 | 130.206 | 128.596 | 130.271 | 141.306 | 141.992 | 145.35 | 147.79 | 124.801 | 156.035 | 171.51 | 170.795 | 127.092 | 138.276 | 79.41 | 81.311 | 0 | 93.378 | 0 | 93.052 |
Other Current Assets
| 74.062 | 96.536 | 53.913 | 48.357 | 78.443 | 58.805 | 66.975 | 38.081 | 53.126 | 51.306 | 55.447 | 37.921 | 94.928 | 53.006 | 43.472 | 39.746 | 91.155 | 92.8 | 46.599 | 61.949 | 68.273 | 64.229 | 105.326 | 92.935 | 53.231 | 71.045 | 83.292 | 67.936 | 109.562 | 93.819 | 121.395 | 62.231 | 111.693 | 71.835 | 126.427 | 79.394 | 113.017 | 123.167 | 99.283 | 22.509 | 123.531 | 114.015 | 26.45 | 102.822 | 29.368 | 28.514 | 77.364 | 89.285 | 100.18 | 90.036 | 196.022 | 221.708 | 217.398 | 75.471 | 162.115 | 149.869 | 134.029 | 98.165 | 28.329 | 16.319 | 15.607 | 28.621 | 17.427 | 14.438 | 48.505 | 23.866 | 27.052 | 29.374 | 57.393 | 32.262 | 48.39 | 44.429 | 53.16 | 44.827 | 83.845 | 62.043 | 77.126 | 53.469 | 20.287 | 12.314 | 14.456 | 45.859 | 107.392 | 64.715 | 60.177 | 14.819 | 18.051 | 21.702 | 101.519 | 78.153 | 34.428 | 33.616 | 90.728 | 80.306 | 89.457 | 87.457 | 93.666 | 107.109 | 177.149 | 118.615 | 235.422 | 246.058 | 424.043 | 215.967 | 425.628 | 143.361 |
Total Current Assets
| 279.423 | 300.554 | 274.087 | 293.791 | 316.213 | 356.513 | 391.557 | 351.412 | 357.788 | 392.153 | 430.665 | 403.352 | 359.425 | 451.116 | 444.057 | 398.96 | 475.487 | 513.841 | 500.29 | 499.829 | 433.835 | 506.365 | 476.411 | 458.593 | 588.382 | 590.636 | 612.618 | 688.43 | 740.368 | 724.765 | 591.593 | 446.746 | 487.825 | 680.932 | 486.381 | 442.383 | 461.989 | 564.81 | 467.868 | 458.54 | 506.504 | 555.905 | 495.615 | 492.813 | 477.663 | 740.606 | 524.163 | 488.97 | 540.558 | 618.215 | 617.763 | 604.798 | 585.578 | 683.295 | 1,166.199 | 517.963 | 508.888 | 589.535 | 527.154 | 503.885 | 408.834 | 371.707 | 317.38 | 317.281 | 336.369 | 363.015 | 333.399 | 342.856 | 331.056 | 302.938 | 332.796 | 340.58 | 337.426 | 359.175 | 647.931 | 610.113 | 609.107 | 619.78 | 758.363 | 755.394 | 723.961 | 663.627 | 557.591 | 445.196 | 389.388 | 340.391 | 321.791 | 285.042 | 279.523 | 285.165 | 273.201 | 282.025 | 275.958 | 302.94 | 277.753 | 296.322 | 337.161 | 319.482 | 353.973 | 393.761 | 341.861 | 367.359 | 424.043 | 471.053 | 425.628 | 267.278 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 928.597 | 812.181 | 832.22 | 832.363 | 841.846 | 857.821 | 874.882 | 875.902 | 885.357 | 895.494 | 908.031 | 1,083.299 | 1,139.946 | 1,154.472 | 1,143.525 | 1,143.713 | 1,154.145 | 986.162 | 1,010.451 | 1,007.889 | 1,016.722 | 1,027.481 | 1,037.753 | 1,048.566 | 1,059.261 | 1,070.394 | 1,084.067 | 1,094.112 | 1,102.289 | 1,113.295 | 1,123.662 | 1,134.398 | 1,145.476 | 1,156.298 | 1,164.406 | 1,175.275 | 1,228.312 | 1,221.567 | 1,189.629 | 1,144.434 | 1,151.335 | 1,159.052 | 1,169.746 | 1,177.6 | 1,187.389 | 1,197.32 | 1,200.034 | 1,208.448 | 1,215.211 | 1,222.52 | 1,128.601 | 1,099.929 | 1,095.957 | 1,078.26 | 410.502 | 410.576 | 411.505 | 412.85 | 424.534 | 421.771 | 425.059 | 428.234 | 433.211 | 436.71 | 440.62 | 445.58 | 459.483 | 462.429 | 468.085 | 469.416 | 474.577 | 475.093 | 478.959 | 484.621 | 251.068 | 255.573 | 260.306 | 264.966 | 245.263 | 239.964 | 240.067 | 242.585 | 252.651 | 255.04 | 257.378 | 260.801 | 322.889 | 304.004 | 285.998 | 278.36 | 275.801 | 270.045 | 269.481 | 266.891 | 264.11 | 284.516 | 226.941 | 222.51 | 207.517 | 194.145 | 169.142 | 159.538 | 138.07 | 124.004 | 113.166 | 76.053 |
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 |
Intangible Assets
| 17.425 | 17.924 | 17.973 | 18.461 | 18.954 | 19.383 | 20.144 | 20.688 | 21.205 | 21.749 | 21.082 | 21.539 | 21.887 | 22.429 | 24.734 | 24.483 | 24.241 | 24.789 | 25.35 | 25.925 | 26.424 | 27.001 | 27.289 | 27.363 | 27.938 | 28.554 | 28.741 | 29.331 | 29.965 | 30.579 | 31.804 | 32.536 | 32.703 | 33.351 | 33.997 | 34.428 | 34.18 | 34.671 | 35.202 | 35.693 | 36.329 | 36.966 | 37.602 | 38.238 | 38.268 | 38.775 | 37.907 | 38.478 | 39.042 | 39.623 | 39.177 | 39.372 | 39.879 | 40.425 | 38.012 | 38.154 | 38.504 | 38.829 | 38.632 | 38.617 | 39.089 | 39.557 | 39.981 | 40.466 | 38.538 | 38.895 | 40.249 | 39.401 | 39.871 | 40.184 | 40.518 | 40.871 | 41.331 | 41.79 | 42.444 | 42.866 | 43.327 | 43.788 | 44.48 | 44.717 | 45.498 | 45.293 | 45.734 | 45.978 | 45.826 | 46.352 | 48.724 | 49.146 | 49.597 | 50.003 | 39.368 | 39.667 | 39.924 | 40.077 | 37.919 | 38.483 | 39.047 | 39.611 | 39.194 | 39.748 | 40.301 | 40.855 | 0 | 41.962 | 0 | 43.069 |
Goodwill and Intangible Assets
| 17.425 | 17.924 | 17.973 | 18.461 | 18.954 | 19.383 | 20.144 | 20.688 | 21.205 | 21.749 | 21.082 | 21.539 | 21.887 | 22.429 | 24.734 | 24.483 | 24.241 | 24.789 | 25.35 | 25.925 | 26.424 | 27.001 | 27.289 | 27.363 | 27.938 | 28.554 | 28.741 | 29.331 | 29.965 | 30.579 | 31.804 | 32.536 | 32.703 | 33.351 | 33.997 | 34.428 | 34.18 | 34.671 | 35.202 | 35.693 | 36.329 | 36.966 | 37.602 | 38.238 | 38.268 | 38.775 | 37.907 | 38.478 | 39.042 | 39.623 | 39.177 | 39.372 | 39.879 | 40.425 | 38.012 | 38.154 | 38.504 | 38.829 | 38.632 | 38.617 | 39.089 | 39.557 | 39.981 | 40.466 | 38.538 | 38.895 | 40.249 | 39.401 | 39.871 | 40.184 | 40.518 | 40.871 | 41.331 | 41.79 | 42.444 | 42.866 | 43.327 | 43.788 | 44.48 | 44.717 | 45.498 | 45.293 | 45.734 | 45.978 | 45.826 | 46.352 | 48.724 | 49.146 | 49.597 | 50.003 | 39.368 | 39.667 | 39.924 | 40.077 | 37.919 | 38.483 | 39.047 | 39.611 | 39.194 | 39.748 | 40.301 | 40.855 | 0 | 41.962 | 0 | 43.069 |
Long Term Investments
| 80.307 | 0 | 0 | 239.381 | 237.044 | 236.488 | 243.909 | 246.103 | 248.006 | 247.261 | 256.248 | 0 | 31.014 | 31.001 | 31.075 | 30.74 | 30.67 | 30.591 | -708.815 | 30.247 | 30.237 | 30.203 | 29.767 | 29.748 | 29.721 | 29.716 | 29.559 | 29.54 | 29.538 | 29.537 | 29.724 | 29.701 | 29.685 | 29.669 | 90.418 | 156.835 | 109.491 | 111.181 | 49.017 | 51.467 | 49.546 | 52.158 | 51.634 | 53.996 | 56.517 | 59.413 | 57.911 | 61.736 | 63.245 | 64.902 | 21.565 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.819 | 0 | 18.796 | 0 | 0 | 0 | 0 | 21.041 | 19.703 | 20.027 | 20.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.006 | -5.687 | -33.658 | 1.14 | -5.895 | -5.932 | 3.564 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 30.133 | 30.67 | 24.605 | 24.657 | 24.802 | 24.802 | 29.351 | 29.351 | 28.384 | 28.384 | 26.478 | 26.845 | 26.412 | 26.412 | 27.74 | 27.74 | 26.974 | 28.669 | 14.923 | 14.923 | 16.035 | 11.282 | 8.876 | 8.876 | 8.876 | 8.876 | 7.83 | 1.687 | 1.687 | 1.687 | 1.598 | 1.598 | 1.598 | 1.598 | 2.534 | 2.534 | 2.539 | 2.539 | 3.051 | 3.051 | 3.06 | 3.06 | 3.088 | 3.088 | 3.081 | 3.081 | 3.639 | 4.48 | 5.38 | 6.221 | 6.062 | 6.903 | 7.793 | 8.634 | 9.436 | 10.279 | 10.366 | 11.209 | 12.363 | 13.068 | 14.632 | 15.408 | 19.633 | 20.491 | 21.349 | 22.207 | 24.168 | 25.169 | 27.16 | 27.16 | 2.568 | 2.568 | 2.568 | 34.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.006 | 5.687 | 36.365 | 4.785 | 45.139 | 45.176 | 32.489 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 105.528 | 225.733 | 255.775 | 11.097 | 12.187 | 13.934 | 13.656 | 15.386 | 16.983 | 18.692 | 23.852 | 99.687 | 28.417 | 30.7 | 31.898 | 33.695 | 35.901 | 220.045 | 1,010.451 | 277.79 | 284.113 | 290.738 | 299.848 | 306.439 | 313.323 | 320.11 | 319.924 | 326.441 | 330.859 | 337.939 | 322.446 | 328.918 | 333.235 | 340.775 | 291.88 | 281.88 | 281.88 | 281.88 | 250 | 277.143 | 272.143 | 272.143 | 220 | 220 | 220 | 150 | 150 | 150 | 150 | 150 | 23.111 | 46.28 | 47.829 | 48.103 | 37.607 | 38.851 | 34.78 | 35.848 | 26.013 | 25.926 | 32.931 | 35.619 | 36.72 | 37.534 | 38.449 | 39.026 | 29.743 | 28.914 | 39.129 | 40.018 | 35.018 | 25.409 | 25.8 | 26.191 | 26.292 | 7.906 | 27.105 | 27.625 | 26.052 | 26.279 | 6.767 | 6.726 | 7.411 | 7.861 | 37.274 | 14.09 | 11.857 | 8.343 | 11.487 | 7.811 | 2.806 | 2.806 | 2.806 | 2.852 | 7.209 | 8.67 | 1.626 | 1.823 | 0.14 | 0.14 | 0.146 | 36.099 | 73.237 | 15.125 | 45.834 | 3.236 |
Total Non-Current Assets
| 1,081.683 | 1,086.508 | 1,130.574 | 1,125.959 | 1,134.833 | 1,152.427 | 1,181.942 | 1,187.43 | 1,199.935 | 1,211.58 | 1,235.69 | 1,231.371 | 1,247.676 | 1,265.014 | 1,258.972 | 1,260.371 | 1,271.932 | 1,290.257 | 1,352.36 | 1,356.773 | 1,373.531 | 1,386.705 | 1,403.533 | 1,420.992 | 1,439.12 | 1,457.65 | 1,470.121 | 1,481.111 | 1,494.338 | 1,513.037 | 1,509.233 | 1,527.151 | 1,542.697 | 1,561.691 | 1,583.234 | 1,650.951 | 1,656.401 | 1,651.839 | 1,526.898 | 1,511.787 | 1,512.414 | 1,523.379 | 1,482.07 | 1,492.921 | 1,505.255 | 1,448.589 | 1,449.492 | 1,463.143 | 1,472.879 | 1,483.267 | 1,218.517 | 1,192.484 | 1,191.459 | 1,175.422 | 495.557 | 497.86 | 495.155 | 498.737 | 501.541 | 499.381 | 511.712 | 518.819 | 529.545 | 535.201 | 538.956 | 545.709 | 553.643 | 555.912 | 574.245 | 576.779 | 552.681 | 543.941 | 548.658 | 552.602 | 319.804 | 325.14 | 330.739 | 336.379 | 315.795 | 310.96 | 313.374 | 314.307 | 325.823 | 328.913 | 340.479 | 321.243 | 383.47 | 361.492 | 347.081 | 336.175 | 317.975 | 312.519 | 312.21 | 309.82 | 309.239 | 331.669 | 270.32 | 269.869 | 286.095 | 273.277 | 245.643 | 236.492 | 211.307 | 181.091 | 159 | 122.358 |
Total Assets
| 1,361.107 | 1,387.062 | 1,404.661 | 1,419.75 | 1,451.045 | 1,508.94 | 1,573.499 | 1,538.843 | 1,557.723 | 1,603.733 | 1,666.356 | 1,634.723 | 1,607.1 | 1,716.13 | 1,703.029 | 1,659.332 | 1,747.419 | 1,804.098 | 1,852.649 | 1,856.602 | 1,807.366 | 1,893.07 | 1,879.944 | 1,879.585 | 2,027.502 | 2,048.287 | 2,082.739 | 2,169.541 | 2,234.707 | 2,237.802 | 2,100.827 | 1,973.897 | 2,030.522 | 2,242.623 | 2,069.616 | 2,093.334 | 2,118.39 | 2,216.649 | 1,994.766 | 1,970.327 | 2,018.917 | 2,079.285 | 1,977.685 | 1,985.734 | 1,982.918 | 2,189.195 | 1,973.655 | 1,952.113 | 2,013.436 | 2,101.482 | 1,836.279 | 1,797.282 | 1,777.037 | 1,858.717 | 1,661.756 | 1,015.823 | 1,004.043 | 1,088.272 | 1,028.695 | 1,003.266 | 920.546 | 890.526 | 846.924 | 852.482 | 875.325 | 908.725 | 887.042 | 898.768 | 905.301 | 879.717 | 885.477 | 884.521 | 886.084 | 911.777 | 967.735 | 935.252 | 939.845 | 956.159 | 1,074.158 | 1,066.354 | 1,037.335 | 977.934 | 883.413 | 774.109 | 729.867 | 661.634 | 705.261 | 646.535 | 626.604 | 621.34 | 591.176 | 594.543 | 588.168 | 612.76 | 586.992 | 627.99 | 607.481 | 589.351 | 640.068 | 667.037 | 587.503 | 603.851 | 635.35 | 652.144 | 584.628 | 389.635 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 178.544 | 178.429 | 98.252 | 191.311 | 235.427 | 270.236 | 334.562 | 106.916 | 290.826 | 285.388 | 331.551 | 299.013 | 290.357 | 332.288 | 343.081 | 284.314 | 365.883 | 409.112 | 356.973 | 349.944 | 362.89 | 443.744 | 428.609 | 422.931 | 470.752 | 515.027 | 471.485 | 551.441 | 664.483 | 671.981 | 566.785 | 536.766 | 592.449 | 823.048 | 609.099 | 477.238 | 582.376 | 634.894 | 557.002 | 563.454 | 616.683 | 627.01 | 573.426 | 587.466 | 559.981 | 722.441 | 571.359 | 626.061 | 668.368 | 715.814 | 486.255 | 500.982 | 509.332 | 572.589 | 442.35 | 470.478 | 454.33 | 528.022 | 480.433 | 444.833 | 418.041 | 425.682 | 336.554 | 327.829 | 321.068 | 341.88 | 338.183 | 365.486 | 334.868 | 291.635 | 269.069 | 280.359 | 266.457 | 290.469 | 319.483 | 311.899 | 287.441 | 279.362 | 238.141 | 249.381 | 255.342 | 231.923 | 207.822 | 195.328 | 174.852 | 154.659 | 119.076 | 119.912 | 120.085 | 105.234 | 90.548 | 96.265 | 100.146 | 105.062 | 87.087 | 98.05 | 32.768 | 33.679 | 36.472 | 55.907 | 39.896 | 37.906 | 0 | 71.38 | 0 | 39.595 |
Short Term Debt
| 145.24 | 135.162 | 101.528 | 210.372 | 90.231 | 92.459 | 100.137 | 80.825 | 222.267 | 248.766 | 244.722 | 246.807 | 217.299 | 240.283 | 240 | 92.032 | 274 | 274.325 | 214.349 | 304 | 230 | 220 | 220.3 | 240 | 330 | 300 | 266.509 | 349.8 | 300 | 300 | 300 | 210 | 190 | 130 | 170 | 275 | 185 | 180 | 95 | 140 | 120 | 140 | 130 | 110 | 129.4 | 109.4 | 103.4 | 39.4 | 20 | 20 | 40 | 50 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0.009 | 40.009 | 40.009 | 10.009 | 77.009 | 77.009 | 105.009 | 101.009 | 91.009 | 95.009 | 128.009 | 148.009 | 210.009 | 232.009 | 242.009 | 242.009 | 247.009 | 232.009 | 252.009 | 272.009 | 262.009 | 277.009 | 277.009 | 282.009 | 290.065 | 265.065 | 270.065 | 282.065 | 262.065 | 214.565 | 187.065 | 178.065 | 173.065 | 173.297 | 153.297 | 173.297 | 211.637 | 196.597 | 185.397 | 158.897 | 165.497 | 169.615 | 156.465 | 186.215 | 0 | 172.415 | 0 | 91.25 |
Tax Payables
| 2.154 | 4.599 | 5.824 | 1.401 | 4.467 | 5.102 | 3.809 | 3.092 | 4.416 | 2.198 | 2.521 | 2.745 | 2.274 | 2.712 | 6.868 | 3.371 | 2.955 | 6.425 | 5.593 | 3.589 | 4.479 | 7.749 | 8.427 | 9.199 | 7.376 | 16.369 | 6.392 | 8.846 | 7.163 | 8.022 | 4.226 | 6.68 | 1.9 | 4.297 | -4.243 | -5.79 | -12.047 | 7.695 | -2.903 | -2.178 | -1.336 | 10.233 | -8.469 | -2.326 | -6.093 | 26.958 | -4.573 | -5.51 | -7.813 | 25.317 | 9.504 | -4.999 | -3.116 | 17.112 | 2.196 | -4.887 | -3.878 | 6.994 | 2.478 | 5.157 | -4.674 | 11.84 | 3.272 | 2.009 | -5.07 | 5.579 | 6.364 | 3.075 | -1.866 | 12.442 | 0.382 | -1.775 | -4.638 | 7.667 | 32.982 | 32.574 | 32.999 | 36.318 | 0.448 | -1.169 | 2.885 | 12.22 | 7.692 | 0.44 | 4.292 | 5.56 | -0.813 | -2.199 | -4.706 | 2.082 | 2.638 | 1.332 | -1.145 | 3.943 | 3.873 | 2.844 | 3.33 | 9.081 | 1.104 | 5.577 | 3.671 | 4.661 | 0 | 3.452 | 0 | 3.082 |
Deferred Revenue
| 0 | 0 | 0 | 48.104 | 167.572 | 176.14 | 181.113 | 159.341 | 66.854 | 69.39 | 67.387 | 72.32 | 0 | 169.598 | 173.638 | 161.902 | 164.899 | 176.559 | 89.651 | 93.762 | 92.64 | 99.325 | 100.383 | 99.673 | 105.907 | 108.117 | 109.583 | 115.155 | 113.588 | 105.702 | 92.646 | 94.289 | 90.708 | 119.412 | 97.985 | 143.043 | 140.122 | 164.922 | 137.875 | 58.931 | 61.422 | 80.007 | 60.305 | 66.306 | 63.211 | 115.902 | 60.955 | 58.475 | 55.813 | 89.421 | 68.619 | 54.887 | 0 | 0 | 0 | 0 | 0 | 77.041 | 67.351 | 54.62 | 52.711 | 72.914 | 72.463 | 65.092 | 49.082 | 60.843 | 68.339 | 64.844 | 56.863 | 62.691 | 156.556 | 147.097 | 142.768 | 52.148 | 100.638 | 99.918 | 96.963 | 102.074 | 65.909 | 62.465 | 57.102 | 63.758 | 54.301 | 54.967 | 41.956 | 30.548 | 22.033 | 23.461 | 31.465 | 51.095 | 42.57 | 46.015 | 56.251 | 58.206 | 22.987 | 19.433 | 27.514 | 34.518 | 26.146 | 32.982 | 34.191 | 33.585 | 0 | 70.074 | 0 | 98.787 |
Other Current Liabilities
| 185.187 | 208.752 | 346.752 | 116.179 | 100.287 | 20.406 | 122.548 | 230.201 | 88.925 | 117.073 | 79.376 | 69.503 | 141.727 | 17.283 | 100.417 | 170.888 | 117.744 | 10.954 | 86.934 | 82.953 | 178.649 | 83.501 | 90.507 | 83.125 | 195.569 | 85.101 | 106.047 | 205.097 | 85.974 | 194.176 | 180.442 | 171.1 | 93.795 | 223.426 | 213.899 | 104.152 | 117.356 | 289.217 | 275.609 | 190.534 | 200.449 | 139.968 | 154.494 | 217.159 | 227.251 | 259.141 | 182.252 | 217.364 | 241.807 | 255.434 | 228.036 | 184.619 | 191.291 | 211.24 | 179.453 | 160.062 | 167.74 | 182.647 | 162.828 | 132.139 | 153.732 | 138.711 | 195.284 | 189.737 | 205.098 | 214.969 | 223.466 | 213.95 | 229.451 | 218.211 | 224.96 | 205.014 | 213.718 | 211.383 | 207.14 | 196.962 | 202.178 | 205.76 | 412.643 | 379.806 | 337.947 | 289.654 | 214.588 | 151.917 | 116.46 | 58.053 | 53.999 | 46.43 | 54.139 | 73.921 | 56.592 | 54.921 | 69.436 | 74.346 | 23.09 | 53.422 | 94.247 | 100.053 | 79.7 | 80.073 | 49.174 | 108.445 | 302.874 | 84.739 | 241.486 | 101.544 |
Total Current Liabilities
| 511.125 | 526.942 | 552.357 | 567.367 | 597.984 | 564.343 | 623.132 | 580.375 | 680.572 | 722.814 | 733.668 | 698.79 | 660.306 | 762.163 | 765.64 | 731.62 | 813.402 | 871.111 | 843.151 | 834.248 | 776.018 | 854.319 | 848.226 | 854.927 | 1,003.697 | 1,024.614 | 1,058.331 | 1,115.184 | 1,171.207 | 1,174.179 | 1,051.453 | 924.546 | 968.851 | 1,180.771 | 988.754 | 993.644 | 1,012.807 | 1,111.806 | 924.708 | 891.81 | 935.796 | 997.218 | 909.757 | 912.299 | 910.539 | 1,117.94 | 913.393 | 877.315 | 922.362 | 1,016.565 | 763.795 | 730.602 | 697.506 | 800.941 | 623.999 | 625.653 | 618.192 | 717.671 | 645.749 | 622.138 | 607.109 | 586.241 | 612.119 | 596.585 | 626.105 | 663.437 | 659.021 | 677.52 | 690.462 | 670.297 | 704.419 | 715.607 | 717.546 | 751.529 | 806.614 | 773.444 | 774.628 | 793.448 | 913.241 | 905.027 | 873.182 | 815.806 | 720.167 | 612.75 | 565.668 | 500.337 | 434.327 | 378.707 | 356.583 | 359.302 | 322.843 | 325.816 | 321.733 | 348.148 | 325.687 | 350.912 | 315.741 | 301.711 | 282.773 | 311.173 | 249.207 | 275.942 | 302.874 | 331.986 | 241.486 | 235.471 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 59.559 | 62.476 | 17.398 | 20.138 | 21.029 | 114.733 | 121.644 | 122.056 | 35.342 | 34.704 | 37.634 | 37.571 | 38.441 | 41.53 | 12.383 | 0 | 0 | 66.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 6 | 0 | 0 | 10 | 0 | 35 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.345 | 0.881 | 0.933 | 0.984 | 1.022 | 1.022 | 0.846 | 0.846 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0.5 | 0.5 | 0.5 | 25.126 | 25.126 | 25.126 | 25.126 | 25.126 | 26.854 | 26.854 | 26.854 | 39.362 | 39.362 | 39.748 | -26.495 | 36.687 | 36.687 | 45.313 | 13.626 | 6.549 | 6.549 | 6.549 | 6.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.727 | 10.09 | 13.454 | 16.816 | 20.179 | 23.541 | 26.904 | 30.358 | 33.731 | 37.103 | 40.601 | 45.158 | 47.978 | 51.367 | 54.472 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 1.749 | 1.749 | 2.284 | 2.284 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.808 | -0.808 | -0.743 | -0.711 | 0 | 0 | 10 | 0 | 36.973 | 1.973 |
Total Non-Current Liabilities
| 59.903 | 63.412 | 18.331 | 21.623 | 22.551 | 116.255 | 147.616 | 148.028 | 60.468 | 59.829 | 62.76 | 64.425 | 65.295 | 68.384 | 51.745 | 39.362 | 39.748 | 39.748 | 36.687 | 36.687 | 45.313 | 13.626 | 6.549 | 6.549 | 6.549 | 6.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.727 | 10.09 | 13.454 | 16.816 | 20.179 | 23.541 | 26.904 | 30.358 | 33.731 | 37.103 | 40.601 | 45.158 | 47.978 | 51.367 | 54.472 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 0.544 | 1.749 | 1.749 | 2.284 | 2.284 | 0 | 0 | 79.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 8.5 | 6.5 | 8.5 | 8.5 | 0 | 0 | 0 | 8.5 | 0 | 0 | 5.192 | 5.192 | 5.257 | 5.289 | 6 | 0 | 10 | 10 | 36.973 | 36.973 |
Total Liabilities
| 571.028 | 590.353 | 570.688 | 588.99 | 620.535 | 680.599 | 770.749 | 728.403 | 741.04 | 782.643 | 796.428 | 763.215 | 725.601 | 830.547 | 817.384 | 770.982 | 853.15 | 910.859 | 879.838 | 870.935 | 821.331 | 867.944 | 854.775 | 861.476 | 1,010.246 | 1,031.162 | 1,058.331 | 1,115.184 | 1,171.207 | 1,174.179 | 1,051.453 | 924.546 | 968.851 | 1,180.771 | 988.754 | 993.644 | 1,012.807 | 1,111.806 | 924.708 | 891.81 | 935.796 | 997.218 | 909.757 | 912.299 | 910.539 | 1,117.94 | 913.393 | 884.042 | 932.452 | 1,030.019 | 780.611 | 750.781 | 721.048 | 827.844 | 654.357 | 659.384 | 655.296 | 758.272 | 690.907 | 670.116 | 658.476 | 640.713 | 612.663 | 597.128 | 626.648 | 663.981 | 659.564 | 678.063 | 691.006 | 670.841 | 706.168 | 717.356 | 719.831 | 751.529 | 806.614 | 773.444 | 774.628 | 793.448 | 913.241 | 905.027 | 873.182 | 815.806 | 720.167 | 612.75 | 565.668 | 500.337 | 434.327 | 378.707 | 356.583 | 359.302 | 322.843 | 325.816 | 321.733 | 348.148 | 325.687 | 350.912 | 320.933 | 306.903 | 288.03 | 316.462 | 255.207 | 275.942 | 312.874 | 341.986 | 278.459 | 272.445 |
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
| 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 544.655 | 340.41 | 340.41 | 340.41 | 260.41 | 260.41 | 260.41 | 173.606 | 173.606 | 173.606 | 173.606 | 173.606 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 144.672 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 90.42 | 63.6 |
Retained Earnings
| -183.572 | -176.942 | -139.677 | -142.89 | -143.14 | -145.309 | -170.9 | -163.211 | -156.968 | -152.562 | -103.723 | -102.143 | -92.152 | -88.068 | -84.962 | -82.257 | -76.338 | -77.368 | 2.205 | 15.06 | 15.428 | 54.519 | 56.905 | 49.846 | 48.991 | 48.86 | 56.144 | 86.093 | 95.235 | 95.359 | 84.26 | 84.238 | 96.558 | 96.739 | 116.719 | 135.548 | 141.44 | 140.7 | 112.673 | 121.132 | 125.737 | 124.682 | 115.178 | 120.685 | 119.629 | 118.505 | 113.767 | 121.577 | 134.49 | 124.968 | 117.126 | 107.959 | 117.447 | 92.331 | 74.238 | 65.814 | 58.122 | 39.374 | 134.934 | 130.296 | 60.422 | 47.936 | 35.663 | 85.07 | 78.297 | 74.268 | 68.375 | 61.603 | 55.193 | 49.774 | 15.326 | 11.829 | 10.827 | 4.822 | 3.869 | 4.422 | 7.791 | 5.551 | 2.801 | 3.228 | 5.069 | 3.215 | 4.579 | 2.94 | -103.651 | -106.067 | 1.299 | 1.293 | 3.529 | 1.155 | 6.792 | 6.397 | 4.104 | 2.28 | 4.338 | 9.822 | 5.55 | 1.036 | 62.688 | 60.818 | 46.398 | 41.424 | 38.522 | 26.204 | 32.548 | 4.49 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 66.223 | 428.995 | 66.223 | 428.995 | 66.223 | 428.995 | 66.223 | 428.995 | 66.223 | 428.995 | 66.223 | 425.951 | 63.179 | 425.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 428.995 | 428.995 | 428.995 | 428.995 | 369.858 | 428.995 | 369.858 | 428.995 | 369.858 | 428.995 | -59.138 | 428.995 | -59.138 | 428.995 | 0 | 425.951 | -56.094 | 436.247 | 425.951 | 425.951 | 425.951 | 425.951 | 423.609 | 423.609 | 423.609 | 423.609 | 423.609 | 423.609 | 423.609 | 423.609 | 420.458 | 420.458 | 420.458 | 420.458 | 419.488 | 369.858 | 369.858 | 369.858 | 412.729 | 412.729 | 412.729 | 412.729 | 408.095 | 408.095 | 408.095 | 408.095 | 367.423 | 401.839 | 401.839 | 401.839 | 393.887 | 393.887 | 598.132 | 598.132 | 592.751 | 30.216 | 30.216 | 30.216 | 29.248 | 29.248 | 21.002 | 21.002 | 17.763 | 17.763 | 17.763 | 19.446 | 14.43 | 14.43 | 14.43 | 14.43 | 10.664 | 10.664 | 10.664 | 45.482 | 12.488 | 12.541 | 12.581 | 12.316 | 11.538 | 11.529 | 11.347 | 11 | 11.017 | 10.707 | 116.214 | 116.214 | 170.576 | 170.576 | 170.463 | 170.463 | 171.121 | 171.911 | 171.911 | 181.242 | 166.546 | 192.796 | 175.234 | 175.234 | 184.826 | 254.007 | 181.404 | 181.661 | 178.633 | 178.633 | 173.189 | 39.089 |
Total Shareholders Equity
| 790.079 | 796.709 | 833.974 | 830.76 | 830.51 | 828.342 | 802.751 | 810.44 | 816.682 | 821.089 | 869.928 | 871.507 | 881.499 | 885.582 | 885.645 | 888.35 | 894.269 | 893.239 | 972.812 | 985.667 | 986.035 | 1,025.125 | 1,025.169 | 1,018.11 | 1,017.255 | 1,017.124 | 1,024.408 | 1,054.357 | 1,063.499 | 1,063.623 | 1,049.374 | 1,049.351 | 1,061.671 | 1,061.852 | 1,080.861 | 1,099.69 | 1,105.583 | 1,104.843 | 1,070.058 | 1,078.516 | 1,083.122 | 1,082.066 | 1,067.928 | 1,073.435 | 1,072.379 | 1,071.255 | 1,060.262 | 1,068.071 | 1,080.985 | 1,071.462 | 1,055.668 | 1,046.501 | 1,055.989 | 1,030.873 | 1,007.399 | 356.44 | 348.748 | 330 | 337.789 | 333.15 | 255.03 | 242.544 | 227.032 | 247.505 | 240.732 | 236.703 | 227.477 | 220.705 | 214.296 | 208.876 | 170.662 | 167.165 | 166.163 | 160.157 | 161.03 | 161.634 | 165.043 | 162.539 | 159.011 | 159.429 | 161.088 | 158.888 | 160.268 | 158.319 | 157.236 | 154.819 | 262.295 | 262.289 | 264.412 | 262.038 | 268.333 | 268.728 | 266.435 | 264.611 | 261.304 | 275.967 | 271.204 | 266.69 | 337.935 | 336.064 | 318.222 | 313.248 | 307.575 | 295.257 | 296.157 | 107.179 |
Total Equity
| 790.079 | 796.709 | 833.974 | 830.76 | 830.51 | 828.342 | 802.751 | 810.44 | 816.682 | 821.089 | 869.928 | 871.507 | 881.499 | 885.582 | 885.645 | 888.35 | 894.269 | 893.239 | 972.812 | 985.667 | 986.035 | 1,025.125 | 1,025.169 | 1,018.11 | 1,017.255 | 1,017.124 | 1,024.408 | 1,054.357 | 1,063.499 | 1,063.623 | 1,049.374 | 1,049.351 | 1,061.671 | 1,061.852 | 1,080.861 | 1,099.69 | 1,105.583 | 1,104.843 | 1,070.058 | 1,078.516 | 1,083.122 | 1,082.066 | 1,067.928 | 1,073.435 | 1,072.379 | 1,071.255 | 1,060.262 | 1,068.071 | 1,080.985 | 1,071.462 | 1,055.668 | 1,046.501 | 1,055.989 | 1,030.873 | 1,007.399 | 356.44 | 348.748 | 330 | 337.789 | 333.15 | 262.07 | 249.813 | 234.261 | 255.354 | 248.677 | 244.744 | 227.477 | 220.705 | 214.296 | 208.876 | 179.309 | 167.165 | 166.254 | 160.248 | 161.121 | 161.809 | 165.218 | 162.711 | 160.917 | 161.327 | 164.152 | 162.127 | 163.246 | 161.359 | 164.199 | 161.296 | 270.934 | 267.827 | 270.021 | 262.038 | 268.333 | 268.728 | 266.435 | 264.611 | 261.304 | 277.078 | 286.548 | 282.448 | 352.038 | 350.575 | 332.297 | 327.909 | 322.476 | 310.158 | 306.169 | 117.191 |
Total Liabilities & Shareholders Equity
| 1,361.107 | 1,387.062 | 1,404.661 | 1,419.75 | 1,451.045 | 1,508.94 | 1,573.499 | 1,538.843 | 1,557.723 | 1,603.733 | 1,666.356 | 1,634.723 | 1,607.1 | 1,716.13 | 1,703.029 | 1,659.332 | 1,747.419 | 1,804.098 | 1,852.649 | 1,856.602 | 1,807.366 | 1,893.07 | 1,879.944 | 1,879.585 | 2,027.502 | 2,048.287 | 2,082.739 | 2,169.541 | 2,234.707 | 2,237.802 | 2,100.827 | 1,973.897 | 2,030.522 | 2,242.623 | 2,069.616 | 2,093.334 | 2,118.39 | 2,216.649 | 1,994.766 | 1,970.327 | 2,018.917 | 2,079.285 | 1,977.685 | 1,985.734 | 1,982.918 | 2,189.195 | 1,973.655 | 1,952.113 | 2,013.436 | 2,101.482 | 1,836.279 | 1,797.282 | 1,777.037 | 1,858.717 | 1,661.756 | 1,015.823 | 1,004.043 | 1,088.272 | 1,028.695 | 1,003.266 | 920.546 | 890.526 | 846.924 | 852.482 | 875.325 | 908.725 | 887.042 | 898.768 | 905.301 | 879.717 | 885.477 | 884.521 | 886.084 | 911.777 | 967.735 | 935.252 | 939.845 | 956.159 | 1,074.158 | 1,066.354 | 1,037.335 | 977.934 | 883.413 | 774.109 | 729.867 | 661.634 | 705.261 | 646.535 | 626.604 | 621.34 | 591.176 | 594.543 | 588.168 | 612.76 | 586.992 | 627.99 | 607.481 | 589.351 | 640.068 | 667.037 | 587.503 | 603.851 | 635.35 | 652.144 | 584.628 | 389.635 |