
Dalian Thermal Power Co.,Ltd.
SSE:600719.SS
6.51 (CNY) • At close August 6, 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
| 79.793 | 87.803 | 8.992 | 138.901 | 226.922 | 83.988 | 37.909 | 16.676 | 120.041 | 159.065 | 62.664 | 469.362 | 265.25 | 322.656 | 252.847 | 381.63 | 435.263 | 522.078 | 404.69 | 100.409 | 171.717 | 208.564 | 86.185 | 79.514 | 199.909 | 197.098 | 90.533 | 135.926 | 104.324 | 107.406 | 45.633 | 69.906 | 194.935 | 229.236 | 97.618 | 162.722 | 294.648 | 268.289 | 102.616 | 133.162 | 188.54 | 143.48 | 131.827 | 152.407 | 115.728 | 140.38 | 93.354 | 96.124 | 121.248 | 59.439 | 109.471 | 134.75 | 131.02 | 63.303 | 70.903 | 64.834 | 29.168 | 39.471 | 99.182 | 142.304 | 123.846 | 115.436 | 171.614 | 187.393 | 166.516 | 90.309 | 101.401 | 74.82 | 95.523 | 106.486 | 113.43 | 73.96 | 55.818 | 69.913 | 83.03 | 44.088 | 103.091 | 101.892 | 72.112 | 49.924 | 11.345 | 26.274 | 33.445 | 74.707 | 39.936 | 56.351 | 55.382 | 73.835 | 101.081 | 154.323 | 117.577 | 153.79 | 47.761 | 138.42 | 60.452 | 27.37 | 18.865 | 28.803 | 59.958 | 21.838 | 26.421 | 23.253 | 0 | 66.371 | 0 | 4.354 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.246 | -24.891 | -25.535 | 0 | 0 | 0 | 15.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.141 | -0.141 | -0.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 |
Cash and Short Term Investments
| 79.793 | 87.803 | 8.992 | 138.901 | 226.922 | 83.988 | 37.909 | 16.676 | 120.041 | 159.065 | 62.664 | 469.362 | 265.25 | 322.656 | 252.847 | 381.63 | 435.263 | 522.078 | 404.69 | 100.409 | 171.717 | 208.564 | 86.185 | 79.514 | 199.909 | 197.098 | 90.533 | 135.926 | 104.324 | 107.406 | 45.633 | 69.906 | 194.935 | 229.236 | 97.618 | 162.722 | 294.648 | 268.289 | 102.616 | 133.162 | 188.54 | 143.48 | 131.827 | 152.407 | 115.728 | 140.38 | 93.354 | 96.124 | 121.248 | 59.439 | 109.471 | 134.75 | 131.02 | 63.303 | 70.903 | 64.834 | 29.168 | 39.471 | 99.182 | 142.304 | 123.846 | 115.436 | 171.614 | 187.393 | 166.516 | 90.309 | 101.401 | 74.82 | 95.523 | 106.486 | 113.43 | 73.96 | 55.818 | 69.913 | 83.03 | 44.088 | 103.091 | 101.892 | 72.112 | 49.924 | 11.345 | 26.274 | 33.445 | 74.707 | 39.936 | 56.351 | 55.382 | 73.835 | 101.081 | 154.323 | 117.577 | 153.79 | 47.761 | 138.42 | 60.452 | 27.37 | 18.865 | 28.803 | 59.958 | 21.838 | 26.421 | 23.253 | 0 | 66.371 | 0 | 4.404 |
Net Receivables
| 396.625 | 389.887 | 373.336 | 403.314 | 441.059 | 408.241 | 373.413 | 596.984 | 50.391 | 53.824 | 18.915 | 47.691 | 269.436 | 46.785 | 30.31 | 48.935 | 69.482 | 55.664 | 24.883 | 92.371 | 54.504 | 66.296 | 25.356 | 14.93 | 111.973 | 65.227 | 28.693 | 65.943 | 116.726 | 117.876 | 21.912 | 51.469 | 106.177 | 136.651 | 50.63 | 54.27 | 87.82 | 86.436 | 43.513 | 53.817 | 78.066 | 128.485 | 68.219 | 93.685 | 237.672 | 255.015 | 298.183 | 228.109 | 293.58 | 189.485 | 408.16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.063 | 0 | 17.308 | 11.644 | 12.277 | 0 | 28.617 | 0 | 39.726 | 0 | 0 | 0 | 152.42 |
Inventory
| 12.627 | 59.136 | 86.022 | 19.181 | 15.125 | 119.054 | 162.885 | 122.918 | 45.003 | 88.342 | 132.539 | 102.096 | 150.131 | 222.994 | 302.719 | 232.337 | 70.645 | 117.476 | 125.391 | 35.646 | 28.361 | 66.794 | 73.547 | 47.191 | 35.961 | 66.641 | 102.931 | 34.889 | 25.58 | 53.54 | 9.165 | 8.569 | 9.803 | 49.395 | 20.53 | 19.808 | 26.48 | 80.151 | 12.978 | 10.348 | 24.76 | 73.699 | 17.995 | 16.524 | 33.687 | 94.912 | 132.184 | 116.502 | 31.241 | 96.497 | 142.448 | 121.215 | 47.035 | 80.342 | 104.477 | 100.681 | 56.3 | 79.331 | 94.056 | 53.446 | 33.466 | 78.836 | 117.771 | 120.253 | 69.621 | 119.387 | 43 | 35.817 | 28.505 | 64.483 | 66.962 | 43.521 | 31.873 | 80.365 | 53.895 | 41.882 | 32.451 | 57.009 | 49.542 | 49.498 | 35.823 | 45.727 | 29.733 | 15.628 | 15.616 | 37.023 | 39.036 | 32.417 | 17.681 | 19.037 | 21.949 | 15.255 | 19.755 | 17.515 | 20.451 | 27.237 | 13.728 | 17.639 | 11.39 | 22.27 | 9.988 | 0.306 | 0 | 0.39 | 0 | 15.791 |
Other Current Assets
| 10.463 | 99.349 | 20.294 | 342.188 | 353.671 | 114.515 | 3.665 | 622.277 | 262.837 | 399.53 | 56.626 | 44.204 | 148.642 | 320.337 | 385.708 | 294.488 | 254.838 | 272.446 | 279.513 | 293.955 | 321.826 | 388.194 | 370.358 | 273.804 | 298.846 | 372.772 | 242.279 | 172.688 | 188.344 | 166.799 | 118.588 | 119.271 | 241.458 | 197.135 | 167.465 | 57.099 | 105.37 | 92.521 | 120.988 | 81.544 | 163.098 | 83.153 | 54.966 | 49.197 | 182.345 | 48.081 | 74.583 | 194.533 | 180.25 | 241.5 | 407.305 | 470.143 | 578.91 | 412.66 | 450.87 | 515.063 | 483.805 | 416.464 | 582.061 | 656.581 | 822.249 | 662.448 | 772.504 | 732.306 | 766.834 | 669.563 | 687.75 | 647.801 | 690.611 | 616.423 | 666.99 | 656.972 | 792.364 | 635.437 | 681.794 | 716.317 | 687.69 | 550.185 | 568.613 | 555.275 | 556.317 | 459.493 | 396.663 | 380.182 | 436.807 | 347.196 | 391.274 | 421.109 | 520.28 | 412.703 | 422.769 | 425.9 | 589.061 | 441.561 | 429.932 | 272.095 | 430.769 | 434.303 | 450.453 | 420.939 | 383.999 | 339.764 | 350.497 | 295.865 | 325.441 | 152.529 |
Total Current Assets
| 499.508 | 636.176 | 488.644 | 562.494 | 688.06 | 668.54 | 577.871 | 761.872 | 478.272 | 700.762 | 270.744 | 663.353 | 833.458 | 912.772 | 971.584 | 958.849 | 830.227 | 971.341 | 834.478 | 456.49 | 576.408 | 663.552 | 555.446 | 400.51 | 646.689 | 636.51 | 464.436 | 414.322 | 434.974 | 440.918 | 195.298 | 261.565 | 552.374 | 616.675 | 336.244 | 338.473 | 514.318 | 548.417 | 280.095 | 278.872 | 376.398 | 428.817 | 273.008 | 311.813 | 478.586 | 538.388 | 598.304 | 635.268 | 626.319 | 586.921 | 659.225 | 726.108 | 756.966 | 556.305 | 626.25 | 680.578 | 569.273 | 535.266 | 775.299 | 852.33 | 979.561 | 856.72 | 1,061.888 | 1,039.951 | 1,002.972 | 879.259 | 832.15 | 758.438 | 814.638 | 787.392 | 847.382 | 774.453 | 880.055 | 785.715 | 818.718 | 802.287 | 823.233 | 709.086 | 690.267 | 654.696 | 603.485 | 531.494 | 459.841 | 470.518 | 492.359 | 440.57 | 485.692 | 527.361 | 639.042 | 586.063 | 562.295 | 594.945 | 656.577 | 592.862 | 510.835 | 326.703 | 463.362 | 481.894 | 521.802 | 493.664 | 420.408 | 403.049 | 350.497 | 362.625 | 325.441 | 172.724 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,035.825 | 2,068.113 | 2,089.533 | 2,117.948 | 2,134.23 | 2,130.669 | 2,034.102 | 2,054.485 | 2,017.305 | 1,941.065 | 2,106.824 | 2,038.768 | 1,874.106 | 1,863.795 | 1,724.908 | 1,710.265 | 1,706.439 | 1,701.913 | 1,658.063 | 1,572.646 | 1,565.201 | 1,556.945 | 1,468.039 | 1,444.764 | 1,360.23 | 1,336.733 | 1,100.739 | 1,085.456 | 1,098.742 | 1,073.388 | 1,032.327 | 1,017.579 | 989.596 | 963.35 | 876.918 | 878.329 | 889.725 | 880.581 | 833.805 | 808.938 | 816.43 | 825.717 | 799.406 | 811.53 | 818.033 | 832.275 | 827.737 | 837.272 | 838.635 | 852.863 | 846.732 | 861.337 | 868.863 | 879.692 | 900.182 | 890.424 | 905.066 | 920.356 | 907.042 | 923.986 | 937.798 | 949.494 | 918.735 | 926.574 | 938.431 | 944.999 | 949.231 | 959.234 | 966.469 | 969.009 | 956.578 | 970.612 | 862.094 | 875.299 | 858.174 | 956.261 | 969.106 | 981.443 | 991.422 | 1,004.008 | 1,015.443 | 1,029.698 | 1,040.629 | 1,043.884 | 1,036.62 | 1,049.439 | 1,045.054 | 1,048.581 | 1,044.272 | 1,057.574 | 901.743 | 828.578 | 776.07 | 765.708 | 697.652 | 717.936 | 471.059 | 490.753 | 485.312 | 433.208 | 391.766 | 389.869 | 361.715 | 360.364 | 333.459 | 336.974 |
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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.808 | 0.812 | 0.816 | 0.819 | 0.823 | 0.827 | 0.831 | 0.835 | 0.839 | 0.845 | 0.855 | 0.865 | 0.875 | 0.886 | 0.898 | 0.909 | 0.92 | 0.885 | 0.891 | 0.897 | 0.902 | 0.908 | 0.914 | 0.92 | 0.925 | 0.931 | 0.937 | 0.943 | 0.949 | 0.954 | 0.96 | 0.966 | 0.935 | 0.939 | 0.943 | 0.947 | 0.951 | 0.955 | 0.959 | 0.963 | 0.967 | 0.971 | 0.975 | 0.979 | 0.983 | 0.987 | 0.991 | 0.995 | 0.999 | 1.003 | 1.007 | 1.011 | 1.045 | 1.137 | 1.229 | 1.321 | 1.414 | 1.506 | 1.598 | 1.691 | 1.047 | 1.051 | 1.055 | 1.059 | 1.063 | 36.887 | 36.891 | 37.075 | 37.339 | 37.523 | 37.707 | 37.891 | 38.095 | 38.299 | 38.503 | 38.707 | 38.912 | 39.116 | 38.201 | 38.401 | 0.001 | 0.002 | 0.002 | 0 | 0 | 1.611 | 2.129 | 2.184 | 2.226 | 2.293 | 2.359 | 2.299 | 0 | 2.289 | 0 | 2.455 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -14.346 | -14.563 | 0.808 | 0.812 | 0.816 | 0.819 | 0.823 | 0.827 | 0.831 | 0.835 | 0.839 | 0.845 | 0.855 | 0.865 | 0.875 | 0.886 | 0.898 | 0.909 | 0.92 | 0.885 | 0.891 | 0.897 | 0.902 | 0.908 | 0.914 | 0.92 | 0.925 | 0.931 | 0.937 | 0.943 | 0.949 | 0.954 | 0.96 | 0.966 | 0.935 | 0.939 | 0.943 | 0.947 | 0.951 | 0.955 | 0.959 | 0.963 | 0.967 | 0.971 | 0.975 | 0.979 | 0.983 | 0.987 | 0.991 | 0.995 | 0.999 | 1.003 | 1.007 | 1.011 | 1.045 | 1.137 | 1.229 | 1.321 | 1.414 | 1.506 | 1.598 | 1.691 | 1.047 | 1.051 | 1.055 | 1.059 | 1.063 | 36.887 | 36.891 | 37.075 | 37.339 | 37.523 | 37.707 | 37.891 | 38.095 | 38.299 | 38.503 | 38.707 | 38.912 | 39.116 | 38.201 | 38.401 | 0.001 | 0.002 | 0.002 | 0 | 0 | 1.611 | 2.129 | 2.184 | 2.226 | 2.293 | 2.359 | 2.299 | 0 | 2.289 | 0 | 2.455 |
Long Term Investments
| 0 | 0 | 13.041 | 13.259 | 13.476 | 13.694 | 13.911 | 14.129 | 14.346 | 14.563 | 14.781 | 0 | 0 | 15.433 | 15.651 | 15.868 | 16.086 | -1,682.773 | -1,638.429 | 0 | 0 | 0 | 20.199 | 20.952 | 21.267 | 21.998 | 21.675 | 22.355 | 22.306 | 22.951 | 23.601 | 41.598 | 42.243 | 42.887 | 17.352 | 17.352 | 17.352 | 1.765 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 17.352 | 19.252 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.309 | 30.309 | 30.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 14.543 | 14.543 | 14.792 | 15.54 | 15.24 | 15.54 | 16.327 | 16.62 | 17.173 | 17.156 | 18.19 | 18.178 | 18.632 | 18.407 | 16.951 | 17.186 | 17.396 | 16.827 | 16.518 | 16.742 | 17.381 | 17.351 | 19.46 | 19.492 | 20.014 | 19.964 | 13.282 | 13.086 | 13.595 | 13.648 | 12.066 | 13.493 | 13.855 | 12.446 | 6.198 | 7.042 | 6.198 | 6.198 | 6.433 | 6.433 | 6.433 | 6.433 | 5.75 | 5.75 | 5.75 | 5.75 | 5.668 | 6.826 | 5.884 | 5.884 | 6.248 | 7.39 | 6.248 | 6.248 | 5.684 | 6.773 | 5.684 | 5.684 | 5.764 | 6.778 | 5.764 | 5.764 | 8.857 | 8.857 | 8.857 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 12.915 | 13.171 | 0.161 | 0.296 | 0.432 | 0.567 | 0.737 | 0.923 | 15.471 | 16.854 | 1.569 | 16.79 | 17.23 | 1.973 | 2.254 | 2.543 | 2.561 | 1,701.913 | 1,658.063 | 20.128 | 20.621 | 21.115 | 32.061 | 32.151 | 50.181 | 51.602 | 46.295 | 47 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 21.02 | 4.501 | 4.847 | 5.029 | 21.02 | 6.317 | 6.624 | 6.979 | 7.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.252 | 19.252 | 19.252 | 19.252 | 19.252 | 19.252 | 19.252 | 19.302 | 19.302 | 19.302 | 19.302 | 20.242 | 20.624 | 21.006 | 21.388 | 26.234 | 26.615 | 26.997 | 27.379 | -0.141 | -0.141 | -0.152 | 34.593 | 37.185 | 18.171 | 18.423 | 18.586 | 17.838 | 18.254 | 19.128 | 20.069 | 19.64 | 20.201 | 20.775 | 21.576 | 26.395 | 26.395 | 26.395 | 26.395 | 139.832 | 140.865 | 143.927 | 143.927 | 146.522 | 153.371 | 127.258 | 99.495 | 92.726 | 70.72 | 70.811 | 12.787 | 14.856 | 9.993 | 4.194 | 1.8 |
Total Non-Current Assets
| 2,048.752 | 2,081.295 | 2,102.735 | 2,131.503 | 2,148.138 | 2,144.93 | 2,048.75 | 2,069.537 | 2,047.319 | 1,972.462 | 2,138.774 | 2,071.909 | 1,907.392 | 1,897.561 | 1,759.963 | 1,746.125 | 1,743.09 | 1,739.045 | 1,696.727 | 1,611.797 | 1,605.309 | 1,597.332 | 1,538.126 | 1,515.94 | 1,449.972 | 1,428.069 | 1,186.147 | 1,172.438 | 1,160.339 | 1,135.606 | 1,097.31 | 1,100.597 | 1,073.787 | 1,048.141 | 912.978 | 914.546 | 926.638 | 917.956 | 870.488 | 847.361 | 855.577 | 863.699 | 823.891 | 836.863 | 842.527 | 856.773 | 852.473 | 862.013 | 863.379 | 877.611 | 872.701 | 887.31 | 894.84 | 905.672 | 926.086 | 917.488 | 931.193 | 946.487 | 933.591 | 951.681 | 964.354 | 976.055 | 945.705 | 955.107 | 966.349 | 973.392 | 982.642 | 994.133 | 1,000.829 | 1,003.843 | 996.65 | 1,010.688 | 902.153 | 910.951 | 896.422 | 1,011.319 | 1,024.42 | 1,037.103 | 1,046.599 | 1,059.784 | 1,072.277 | 1,087.658 | 1,098.364 | 1,102.384 | 1,095.899 | 1,109.723 | 1,110.361 | 1,114.092 | 1,108.868 | 1,122.37 | 1,041.576 | 969.444 | 919.999 | 909.636 | 844.174 | 872.918 | 600.447 | 592.432 | 580.264 | 506.221 | 464.937 | 404.955 | 376.57 | 372.646 | 337.652 | 341.23 |
Total Assets
| 2,548.26 | 2,717.471 | 2,591.379 | 2,693.996 | 2,836.197 | 2,813.47 | 2,626.62 | 2,831.409 | 2,525.591 | 2,673.224 | 2,409.518 | 2,735.263 | 2,740.85 | 2,810.333 | 2,731.547 | 2,704.974 | 2,573.317 | 2,710.386 | 2,531.205 | 2,068.287 | 2,181.717 | 2,260.884 | 2,093.572 | 1,916.449 | 2,096.66 | 2,064.58 | 1,650.583 | 1,586.76 | 1,595.314 | 1,576.524 | 1,292.607 | 1,362.163 | 1,626.161 | 1,664.817 | 1,249.222 | 1,253.02 | 1,440.956 | 1,466.374 | 1,150.583 | 1,126.233 | 1,231.975 | 1,292.516 | 1,096.899 | 1,148.675 | 1,321.113 | 1,395.161 | 1,450.777 | 1,497.28 | 1,489.698 | 1,464.532 | 1,531.926 | 1,613.418 | 1,651.805 | 1,461.977 | 1,552.335 | 1,598.067 | 1,500.466 | 1,481.752 | 1,708.89 | 1,804.011 | 1,943.915 | 1,832.775 | 2,007.593 | 1,995.059 | 1,969.321 | 1,852.651 | 1,814.793 | 1,752.571 | 1,815.467 | 1,791.235 | 1,844.032 | 1,785.141 | 1,782.208 | 1,696.666 | 1,715.14 | 1,813.606 | 1,847.652 | 1,746.189 | 1,736.866 | 1,714.481 | 1,675.763 | 1,619.152 | 1,558.205 | 1,572.901 | 1,588.257 | 1,550.292 | 1,596.053 | 1,641.453 | 1,747.909 | 1,708.433 | 1,603.871 | 1,564.389 | 1,576.576 | 1,502.498 | 1,355.009 | 1,199.62 | 1,063.809 | 1,074.326 | 1,102.066 | 999.885 | 885.344 | 808.004 | 727.067 | 735.272 | 663.093 | 513.954 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 425.115 | 490.38 | 509.318 | 288.725 | 561.431 | 255.635 | 371.821 | 380.149 | 563.564 | 474.713 | 359.119 | 526.683 | 458.744 | 404.951 | 358.902 | 350.01 | 296.967 | 285.572 | 253.144 | 260.789 | 302.879 | 237.177 | 378.708 | 314.535 | 446.995 | 367.404 | 243.418 | 238.518 | 323.758 | 202.589 | 257.132 | 312.21 | 521.264 | 436.55 | 227.408 | 240.083 | 334.973 | 303.707 | 167.44 | 201.542 | 235.184 | 184.523 | 80.584 | 93.222 | 131.833 | 119.431 | 139.422 | 194.138 | 116.262 | 103.808 | 172.885 | 227.157 | 180.593 | 96.578 | 158.226 | 119.206 | 67.758 | 62.349 | 141.264 | 167.983 | 189.969 | 204.038 | 268.291 | 250.116 | 243.716 | 249.266 | 167.402 | 196.27 | 247.029 | 232.281 | 288.778 | 239.615 | 218.831 | 206.426 | 208.344 | 206.593 | 227.238 | 204.702 | 205.437 | 176.931 | 163.694 | 118.17 | 99.024 | 100.05 | 93.358 | 110.431 | 122.283 | 127.008 | 141.441 | 129.556 | 90.887 | 75.717 | 128.768 | 197.564 | 198.616 | 179.803 | 95.632 | 86.88 | 72.57 | 99.677 | 73.599 | 55.063 | 0 | 38.682 | 0 | 59.837 |
Short Term Debt
| 759.54 | 589.881 | 680 | 700.977 | 700 | 613.868 | 600 | 720.584 | 493.45 | 327.831 | 559.34 | 675.522 | 764.171 | 237.2 | 361.972 | 258.9 | 494.5 | 99.994 | 614 | 700.3 | 700 | 650.5 | 680 | 525 | 640 | 560 | 560 | 460 | 360 | 280.275 | 280.275 | 241.642 | 220.275 | 200 | 240 | 200 | 200 | 160 | 200 | 90 | 90 | 90 | 247 | 267 | 347 | 386 | 622 | 572 | 572 | 572 | 696 | 676 | 662 | 573.78 | 659.78 | 701.997 | 571.997 | 594.217 | 792 | 811 | 838 | 782 | 923 | 892.5 | 772.5 | 755 | 781 | 681 | 660.78 | 656 | 666 | 611 | 571 | 591 | 636.5 | 597 | 597 | 597 | 627 | 595 | 525 | 558 | 538 | 528 | 528 | 519.5 | 438 | 438 | 498 | 508 | 497 | 388 | 523 | 433 | 139.279 | 149.279 | 114.579 | 148.26 | 135.3 | 199.5 | 164.404 | 126.475 | 0 | 153.162 | 0 | 134.428 |
Tax Payables
| 7.245 | 1.394 | 0.453 | 0.466 | 4.718 | 0.709 | 2.191 | 2.811 | 6.381 | 7.462 | 5.765 | 5.746 | 5.528 | 7.249 | 8.072 | 10.526 | 29.598 | 8.538 | 4.945 | 9.174 | 23.198 | 0.103 | -5.861 | 0.918 | 22.211 | -2.525 | -3.85 | 2.316 | 18.199 | -1.415 | -4.66 | 0.781 | 32.647 | 7.264 | 0.041 | 3.916 | 37.018 | 2.835 | 0.026 | 6.043 | 31.176 | 5.917 | 0.125 | 0.903 | 14.738 | 0.718 | 0.004 | -11.456 | 12.305 | -15.53 | -30.245 | -22.962 | 12.621 | -1.962 | -7.944 | -5.738 | 13.792 | -0.826 | -9.141 | 3.488 | 21.649 | 6.125 | -7.318 | -4.605 | 25.396 | 8.656 | -2.81 | 3.682 | 23.941 | 15.831 | -0.966 | 17.116 | 30.319 | 10.144 | -2.787 | 10.931 | 30.465 | 13.358 | -8.75 | 7.131 | 28.441 | 22.145 | 3.036 | 18.32 | 26.76 | 15.204 | 7.022 | 18.058 | 26.942 | 24.344 | 18.346 | 20.652 | 43.59 | 34.84 | 41.948 | 37.013 | 6.988 | 3.655 | -0.516 | 4.529 | 3.91 | 8.108 | 0 | 13.518 | 0 | 3.409 |
Deferred Revenue
| 0 | 0 | 0 | 4.306 | 18.734 | 278.399 | 31.215 | 15.219 | 26.086 | 293.519 | 12.852 | 0 | 0 | 312.162 | 8.072 | 10.526 | 29.598 | 319.144 | 70.874 | 80.732 | 90.441 | 23.893 | 53.735 | 76.855 | 67.8 | 6.554 | 5.716 | 22.401 | 36.802 | 4.696 | 7.726 | 18.633 | 52.997 | 15.322 | 33.896 | 34.829 | 58.217 | 21.96 | 45.974 | 59.382 | 67.242 | 37.287 | 36.88 | 48.624 | 78.3 | 21.389 | 22.665 | 8.167 | 51.049 | 13.579 | -10.213 | 0.212 | 50.609 | 27.149 | 11.472 | 19.277 | 51.135 | 16.106 | 17.178 | 29.787 | 96.019 | 41.907 | 44.877 | 42.697 | 87.511 | 51.956 | 58.768 | 46.689 | 50.404 | 36.514 | 33.88 | 56.33 | 44.436 | 29.243 | 31.662 | 42.014 | 102.893 | 55.799 | 41.278 | 32.285 | 65.575 | 43.004 | 33.754 | 44.817 | 62.877 | 35.425 | 7.022 | 18.058 | 26.942 | 24.344 | 0 | -29.242 | 5.521 | -18.92 | 100.65 | 90.752 | 33.725 | 30.277 | 30.027 | 16.771 | -32.146 | -2.917 | 0 | 2.032 | 0 | -78.252 |
Other Current Liabilities
| 321.184 | 602.902 | 193.87 | 377.441 | 142.084 | 221.498 | 74.055 | 109.62 | 71.54 | 47.482 | 152.287 | 54.064 | 44.322 | 440.144 | -91.974 | 67.029 | 48.482 | 13.311 | 42.155 | 69.754 | 83.374 | 382.845 | 83.225 | 78.042 | 61.972 | 286.607 | 35.593 | 24.107 | 1.372 | 340.515 | 37.552 | 5.408 | -12.043 | 266.501 | 64.33 | 10.792 | 44.804 | 257.883 | 56.446 | 55.664 | 49.022 | 271.687 | 80.293 | 2.34 | 67.281 | 161.608 | 1.813 | 21.088 | 39.767 | 101.379 | 31.691 | 24.62 | 45.122 | 93.521 | 38.343 | 27.452 | 59.958 | 71.238 | 38.395 | 28.932 | 77.404 | 70.278 | 65.067 | 60.212 | 98.659 | 58.428 | 78.2 | 44.7 | 28.003 | 67.761 | 45.241 | 50.15 | 55.002 | 31.215 | 46.453 | 51.208 | 85.771 | 56.288 | 62.608 | 38.237 | 50.72 | 34.948 | 45.31 | 41.592 | 51.716 | 36.323 | 22.753 | 39.217 | 61.309 | 44.887 | 33.202 | 140.106 | 56.931 | 49.124 | 89.981 | 85.019 | 43.016 | 59.243 | 127.755 | 140.366 | 52.348 | 63.15 | 247.408 | 62.376 | 252.814 | 40.667 |
Total Current Liabilities
| 1,513.083 | 1,684.558 | 1,383.641 | 1,371.914 | 1,408.233 | 1,370.109 | 1,079.282 | 1,214.883 | 1,161.021 | 1,444.524 | 1,089.363 | 1,262.015 | 1,272.765 | 1,379.356 | 797.493 | 686.465 | 899.145 | 1,078.688 | 938.618 | 1,042.121 | 1,109.452 | 1,270.625 | 1,136.072 | 918.495 | 1,171.178 | 1,211.486 | 835.161 | 724.94 | 740.13 | 821.964 | 570.298 | 597.307 | 815.139 | 910.315 | 531.78 | 489.62 | 616.795 | 724.424 | 423.912 | 353.249 | 405.381 | 552.128 | 408.002 | 412.089 | 560.852 | 689.145 | 785.903 | 775.77 | 740.333 | 761.656 | 870.332 | 904.815 | 900.336 | 761.918 | 848.405 | 842.917 | 713.505 | 726.978 | 962.518 | 1,011.403 | 1,127.022 | 1,062.442 | 1,249.039 | 1,198.223 | 1,140.271 | 1,069.336 | 1,023.792 | 925.651 | 959.754 | 971.873 | 999.053 | 917.881 | 875.153 | 838.785 | 888.51 | 865.731 | 940.475 | 871.348 | 886.294 | 817.299 | 767.854 | 733.263 | 685.371 | 687.962 | 699.834 | 681.458 | 590.057 | 622.283 | 727.691 | 704.192 | 639.435 | 624.475 | 752.289 | 699.159 | 469.824 | 451.114 | 260.215 | 298.037 | 335.109 | 440.899 | 294.261 | 252.796 | 247.408 | 267.739 | 252.814 | 238.341 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 539.634 | 597.737 | 739.555 | 779.468 | 819.254 | 859.167 | 924.584 | 926.093 | 931.568 | 748.102 | 738.536 | 828.536 | 788.536 | 788.536 | 1,198.6 | 1,228.6 | 868.6 | 878.842 | 869.2 | 259.2 | 259.3 | 229.3 | 230 | 230 | 100 | 100 | 100 | 100 | 50 | 0 | 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 | 26 | 26 | 26 | 26 | 46 | 46 | 46 | 46 | 81 | 81 | 81 | 81 | 134 | 134 | 142 | 142 | 134 | 122 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 264.5 | 264.5 | 264.5 | 264.5 | 264.5 | 231.5 | 111.5 | 111.5 | 221.5 | 110 | 125 | 125 | 95 | 103.3 | 150.726 | 149.45 | 0 | 90.609 | 0 | 73.8 |
Deferred Revenue Non-Current
| 0 | 30.399 | 31.242 | 8.131 | 7.233 | 9.206 | 35.615 | 36.606 | 38.057 | 37.305 | 38.666 | 40.113 | 41.561 | 43.009 | 34.161 | 35.432 | 16.078 | 17.075 | 18.051 | 19.041 | 20.031 | 20.79 | 21.479 | 22.392 | 21.757 | 21.707 | 20.559 | 21.415 | 22.272 | 24.199 | 20.304 | 21.063 | 21.822 | 22.582 | 17.594 | 18.198 | 18.802 | 19.406 | 19.286 | 19.87 | 20.455 | 21.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -110 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -90.164 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 1.863 | 1.863 | 1.952 | 1.952 | 2.02 | 2.02 | 2.102 | 2.102 | 2.136 | 2.136 | 2.17 | 2.205 | 2.239 | 2.273 | 2.307 | 2.341 | 2.375 | 2.409 | 2.443 | 2.477 | 2.537 | 2.571 | 2.688 | 2.804 | 2.921 | 3.037 | 3.154 | 3.271 | 3.387 | 3.504 | 3.62 | 3.737 | 3.853 | 3.97 | 3.737 | 3.871 | 4.006 | 4.14 | 4.519 | 4.646 | 4.777 | 4.912 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.418 | 1.418 | 1.418 | 1.418 | 1.418 | 0 | 0 | 0 | 5.412 | 0 | 0 |
Other Non-Current Liabilities
| 29.46 | 0 | 0 | 0 | 33.116 | 49.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.013 | 3.013 | 3.013 | 3.013 | 5.529 | 5.032 | 5.535 | 6.038 | 11.041 | 11.544 | 12.048 | 12.551 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.864 | 21.864 | 21.864 | 21.864 | 0 | 21.864 | -0.077 | 0.399 | 0.204 | 0.643 | 0.095 | 0.099 | 69.489 | 0.445 | 71.954 | 9.227 |
Total Non-Current Liabilities
| 570.957 | 630 | 772.75 | 789.552 | 854.39 | 870.393 | 962.301 | 964.802 | 971.761 | 787.544 | 779.372 | 870.854 | 832.336 | 833.819 | 1,235.067 | 1,266.373 | 887.054 | 888.084 | 889.695 | 280.719 | 281.868 | 252.661 | 254.167 | 255.197 | 124.678 | 124.744 | 123.712 | 124.686 | 75.66 | 27.704 | 23.923 | 24.799 | 25.675 | 26.551 | 21.331 | 22.07 | 22.808 | 23.546 | 23.805 | 24.517 | 25.232 | 25.951 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6 | 6 | 6 | 6 | 28.013 | 29.013 | 29.013 | 29.013 | 51.529 | 51.032 | 51.535 | 52.038 | 92.041 | 92.544 | 93.048 | 93.551 | 134 | 134 | 142 | 142 | 134 | 122 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 137 | 264.5 | 264.5 | 264.5 | 264.5 | 286.364 | 253.364 | 133.364 | 133.364 | 221.5 | 111.418 | 126.341 | 126.816 | 96.622 | 105.361 | 150.821 | 149.549 | 69.489 | 96.465 | 71.954 | 83.027 |
Total Liabilities
| 2,084.041 | 2,314.558 | 2,156.391 | 2,161.466 | 2,262.623 | 2,240.502 | 2,041.583 | 2,179.684 | 2,132.782 | 2,232.068 | 1,868.736 | 2,132.87 | 2,105.102 | 2,213.175 | 2,032.56 | 1,952.838 | 1,786.198 | 1,966.772 | 1,828.313 | 1,322.84 | 1,391.32 | 1,523.286 | 1,390.238 | 1,173.691 | 1,295.857 | 1,336.23 | 958.873 | 849.626 | 815.79 | 849.668 | 594.222 | 622.106 | 840.815 | 936.867 | 553.111 | 511.69 | 639.603 | 747.971 | 447.717 | 377.766 | 430.614 | 578.078 | 408.002 | 412.089 | 560.852 | 689.145 | 785.903 | 775.77 | 740.333 | 761.656 | 870.332 | 904.815 | 900.336 | 761.918 | 854.405 | 848.917 | 719.505 | 732.978 | 990.531 | 1,040.416 | 1,156.035 | 1,091.454 | 1,300.568 | 1,249.255 | 1,191.806 | 1,121.374 | 1,115.833 | 1,018.196 | 1,052.801 | 1,065.424 | 1,133.053 | 1,051.881 | 1,017.153 | 980.785 | 1,022.51 | 987.731 | 1,077.475 | 1,008.348 | 1,023.294 | 954.299 | 904.854 | 870.263 | 822.371 | 824.962 | 836.834 | 818.458 | 854.557 | 886.783 | 992.191 | 968.692 | 925.799 | 877.839 | 885.653 | 832.523 | 691.324 | 562.532 | 386.556 | 424.854 | 431.731 | 546.26 | 445.082 | 402.346 | 316.897 | 364.204 | 324.768 | 321.368 |
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
| 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 404.6 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 202.3 | 175.5 | 175.5 | 175.5 | 175.5 | 97.5 | 97.5 | 80 |
Retained Earnings
| -221.107 | -280.859 | -251.306 | -176.279 | -109.657 | -134.919 | -101.867 | -33.481 | -290.803 | -240.486 | -140.315 | -78.704 | -45.349 | -83.939 | 17.89 | 71.039 | 106.022 | 62.518 | 24.598 | 67.153 | 112.104 | 59.304 | 28.4 | 67.825 | 125.871 | 53.416 | 17.806 | 63.231 | 105.62 | 52.953 | 25.64 | 67.31 | 112.6 | 55.204 | 26.67 | 71.889 | 131.912 | 48.962 | 35.339 | 80.94 | 133.834 | 46.91 | 24.109 | 71.798 | 95.473 | 41.228 | 0.947 | 57.583 | 85.437 | 38.948 | -1.489 | 45.52 | 88.387 | 36.977 | 34.848 | 86.067 | 117.878 | 85.692 | 59.03 | 104.266 | 128.551 | 81.991 | 51.901 | 90.679 | 122.39 | 76.152 | 47.296 | 82.712 | 111.003 | 74.148 | 66.007 | 88.288 | 120.083 | 70.908 | 52.292 | 75.624 | 102.962 | 70.164 | 48.924 | 95.07 | 105.331 | 82.767 | 75.672 | 87.286 | 90.287 | 70.145 | 63.946 | 76.607 | 76.717 | 60.235 | 66.278 | 74.756 | 79.159 | 58.211 | 71.217 | 42.867 | 104.432 | 75.116 | 103.832 | 69.208 | 71.713 | 37.108 | 51.949 | 64.303 | 55.254 | 26.09 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 281.695 | 183.366 | 278.632 | 181.645 | 282.305 | 183.81 | 279.013 | 180.247 | 276.497 | 179.702 | 276.497 | 179.702 | 276.497 | 179.702 | 276.497 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 280.727 | 279.172 | -0 | 96.796 | -0 | 276.497 | 0 | 102.173 | 0 | 102.173 | -174.324 | 96.796 | -0 | -77.528 | 0 | 276.497 | 0 | 276.497 | 273.694 | 273.694 | 0 | 273.694 | 270.334 | 270.334 | 270.334 | 270.334 | 269.303 | 441.811 | 269.303 | 441.811 | 268.146 | 268.146 | 268.146 | 268.146 | 264.841 | 264.841 | 102.173 | 102.173 | 465.227 | 465.227 | 465.227 | 465.227 | 462.488 | 462.488 | 462.488 | 474.061 | 461.628 | 461.628 | 461.628 | 461.628 | 460.783 | 460.783 | 460.783 | 472.356 | 460.783 | 460.783 | 460.783 | 460.783 | 457.029 | 457.029 | 457.029 | 457.029 | 452.825 | 452.825 | 452.825 | 452.825 | 449.364 | 449.364 | 449.364 | 449.364 | 442.673 | 442.673 | 442.673 | 455.199 | 438.039 | 438.039 | 435.995 | 435.994 | 432.394 | 432.394 | 432.394 | 432.394 | 425.764 | 425.764 | 425.764 | 425.764 | 440.966 | 440.966 | 440.961 | 440.961 | 409.494 | 409.494 | 409.464 | 410.601 | 390.167 | 396.094 | 370.521 | 371.535 | 364.203 | 230.381 | 193.05 | 193.05 | 180.015 | 209.265 | 185.571 | 86.496 |
Total Shareholders Equity
| 464.22 | 402.913 | 434.988 | 508.483 | 573.574 | 548.121 | 585.037 | 651.725 | 392.809 | 441.156 | 540.782 | 602.393 | 635.748 | 597.158 | 698.987 | 752.136 | 787.119 | 743.615 | 702.892 | 745.447 | 790.398 | 737.598 | 703.334 | 742.758 | 800.804 | 728.349 | 691.71 | 737.134 | 779.523 | 726.856 | 698.386 | 740.056 | 785.346 | 727.95 | 696.111 | 741.33 | 801.353 | 718.403 | 702.866 | 748.467 | 801.361 | 714.437 | 688.897 | 736.586 | 760.26 | 706.016 | 664.875 | 721.511 | 749.365 | 702.876 | 661.594 | 708.603 | 751.469 | 700.06 | 697.931 | 749.15 | 780.961 | 748.775 | 718.359 | 763.595 | 787.88 | 741.32 | 707.025 | 745.804 | 777.515 | 731.276 | 698.96 | 734.375 | 762.666 | 725.811 | 710.98 | 733.261 | 765.056 | 715.881 | 692.631 | 715.963 | 741.257 | 708.458 | 683.618 | 729.763 | 740.024 | 717.461 | 703.736 | 715.35 | 718.35 | 698.209 | 707.212 | 719.873 | 719.978 | 703.497 | 678.072 | 686.549 | 690.923 | 669.975 | 663.684 | 637.089 | 677.252 | 647.936 | 670.335 | 453.625 | 440.263 | 405.658 | 407.464 | 371.068 | 338.325 | 192.586 |
Total Equity
| 464.22 | 402.913 | 434.988 | 508.483 | 573.574 | 548.121 | 585.037 | 651.725 | 392.809 | 441.156 | 540.782 | 602.393 | 635.748 | 597.158 | 698.987 | 752.136 | 787.119 | 743.615 | 702.892 | 745.447 | 790.398 | 737.598 | 703.334 | 742.758 | 800.804 | 728.349 | 691.71 | 737.134 | 779.523 | 726.856 | 698.386 | 740.056 | 785.346 | 727.95 | 696.111 | 741.33 | 801.353 | 718.403 | 702.866 | 748.467 | 801.361 | 714.437 | 688.897 | 736.586 | 760.26 | 706.016 | 664.875 | 721.511 | 749.365 | 702.876 | 661.594 | 708.603 | 751.469 | 700.06 | 697.931 | 749.15 | 780.961 | 748.775 | 718.359 | 763.595 | 787.88 | 741.32 | 707.025 | 745.804 | 777.515 | 731.276 | 698.96 | 734.375 | 762.666 | 725.811 | 710.98 | 733.261 | 765.056 | 715.881 | 692.631 | 825.875 | 770.177 | 737.84 | 713.572 | 760.182 | 770.908 | 748.89 | 735.835 | 747.939 | 751.424 | 731.835 | 741.496 | 754.67 | 755.718 | 739.741 | 678.072 | 686.549 | 690.923 | 669.975 | 663.684 | 637.089 | 677.252 | 649.472 | 670.335 | 453.625 | 440.263 | 405.658 | 407.464 | 371.068 | 338.325 | 192.586 |
Total Liabilities & Shareholders Equity
| 2,548.26 | 2,717.471 | 2,591.379 | 2,693.996 | 2,836.197 | 2,813.47 | 2,626.62 | 2,831.409 | 2,525.591 | 2,673.224 | 2,409.518 | 2,735.263 | 2,740.85 | 2,810.333 | 2,731.547 | 2,704.974 | 2,573.317 | 2,710.386 | 2,531.205 | 2,068.287 | 2,181.717 | 2,260.884 | 2,093.572 | 1,916.449 | 2,096.66 | 2,064.58 | 1,650.583 | 1,586.76 | 1,595.314 | 1,576.524 | 1,292.607 | 1,362.163 | 1,626.161 | 1,664.817 | 1,249.222 | 1,253.02 | 1,440.956 | 1,466.374 | 1,150.583 | 1,126.233 | 1,231.975 | 1,292.516 | 1,096.899 | 1,148.675 | 1,321.113 | 1,395.161 | 1,450.777 | 1,497.28 | 1,489.698 | 1,464.532 | 1,531.926 | 1,613.418 | 1,651.805 | 1,461.977 | 1,552.335 | 1,598.067 | 1,500.466 | 1,481.752 | 1,708.89 | 1,804.011 | 1,943.915 | 1,832.775 | 2,007.593 | 1,995.059 | 1,969.321 | 1,852.651 | 1,814.793 | 1,752.571 | 1,815.467 | 1,791.235 | 1,844.032 | 1,785.141 | 1,782.208 | 1,696.666 | 1,715.14 | 1,813.606 | 1,847.652 | 1,746.189 | 1,736.866 | 1,714.481 | 1,675.763 | 1,619.152 | 1,558.205 | 1,572.901 | 1,588.257 | 1,550.292 | 1,596.053 | 1,641.453 | 1,747.909 | 1,708.433 | 1,603.871 | 1,564.389 | 1,576.576 | 1,502.498 | 1,355.009 | 1,199.62 | 1,063.809 | 1,074.326 | 1,102.066 | 999.885 | 885.344 | 808.004 | 724.361 | 735.272 | 663.093 | 513.954 |