
Yunnan Yunwei Company Limited
SSE:600725.SS
3.09 (CNY) • At close April 30, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 54.28 | 124.888 | 53.387 | 65.665 | 15.284 | 89.037 | 69.135 | 91.98 | 111.321 | 155.58 | 62.299 | 92.66 | 31.452 | 163.336 | 17.094 | 27.217 | 37.702 | 155.434 | 59.472 | 93.45 | 106.766 | 148.973 | 31.622 | 147.995 | 117.15 | 78.942 | 53.254 | 88.175 | 78.823 | 54.819 | 86.303 | 175.637 | 38.679 | 0.857 | 69.136 | 78.288 | 1,005.129 | 1,217.961 | 1,747.27 | 2,165.293 | 1,917.046 | 2,048.028 | 2,025.163 | 1,959.306 | 1,556.118 | 1,921.885 | 762.085 | 1,133.301 | 2,214.564 | 1,298.038 | 1,008.635 | 948.732 | 1,127.208 | 882.685 | 638.744 | 982.16 | 772.206 | 722.779 | 692.727 | 957.366 | 1,099.792 | 701.757 | 901.508 | 904.043 | 591.522 | 510.715 | 723.558 | 975.003 | 1,075.19 | 215.754 | 478.666 | 80.449 | 34.375 | 54.883 | 42.951 | 28.087 | 26.962 | 33.91 | 32.628 | 22.007 | 34.486 | 28.154 | 50.861 | 9.187 | 43.883 | 65.262 | 39.033 | 100.881 | 166.231 | 144.041 | 119.997 | 121.012 | 119.065 | 161.317 | 87.827 | 114.48 | 89.131 | 104.082 | 110.274 | 140.131 | 126.481 | 121.987 | 0 | 146.19 | 0 |
Short Term Investments
| 65.015 | 0 | 38 | 10 | 8 | 0 | 36 | 60 | 50 | 32.491 | 0 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 25 | 0 | 0 | 0 | 0 | 40 | 0 | 40 | 0 | 98 | 0 | 99 | 0 | 0 | 0 | 0 | -19.477 | -24.651 | -25.71 | -28.483 | -113.405 | 48.345 | 0 | 61.292 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 166.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.726 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.927 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.634 | 19.634 | 0 | 0 | 20 | 0 | 0 | 20 | 0 |
Cash and Short Term Investments
| 119.295 | 124.888 | 91.387 | 75.665 | 23.284 | 89.037 | 105.135 | 151.98 | 161.321 | 188.071 | 62.299 | 92.66 | 31.452 | 163.336 | 37.094 | 27.217 | 37.702 | 155.434 | 84.472 | 93.45 | 106.766 | 148.973 | 31.622 | 147.995 | 117.15 | 78.942 | 53.254 | 88.175 | 78.823 | 54.819 | 86.303 | 175.637 | 38.679 | 0.857 | 69.136 | 78.288 | 1,005.129 | 1,217.961 | 1,747.27 | 2,165.293 | 1,917.046 | 2,048.028 | 2,025.163 | 1,959.306 | 1,556.118 | 1,921.885 | 762.085 | 1,133.301 | 2,214.564 | 1,298.038 | 1,008.635 | 948.732 | 1,127.208 | 882.685 | 638.744 | 982.16 | 772.206 | 722.779 | 692.727 | 957.366 | 1,099.792 | 701.757 | 901.508 | 904.043 | 591.522 | 510.715 | 723.558 | 975.003 | 1,075.19 | 215.754 | 478.666 | 80.449 | 34.375 | 54.883 | 42.951 | 28.087 | 26.962 | 33.91 | 32.628 | 22.007 | 34.486 | 28.154 | 50.861 | 9.187 | 43.883 | 65.262 | 39.033 | 100.881 | 166.231 | 144.041 | 119.997 | 121.012 | 119.065 | 161.317 | 87.827 | 114.48 | 108.765 | 123.716 | 110.274 | 140.131 | 146.481 | 121.987 | 0 | 166.19 | 0 |
Net Receivables
| 191.326 | 190.36 | 274.426 | 280.47 | 379.461 | 318.728 | 171.297 | 158.618 | 189.469 | 173.348 | 247.765 | 294.38 | 310.411 | 171.354 | 198.68 | 196.039 | 131.744 | 126.109 | 57.228 | 107.205 | 130.532 | 137.645 | 104.754 | 45.57 | 117.384 | 145.473 | 31.833 | 122.978 | 47.835 | -45.136 | 44.611 | 68.569 | 29.54 | 0 | 374.716 | 779.688 | 651.096 | 633.198 | 820.951 | 1,035.126 | 851.595 | 752.479 | 766.235 | 744.814 | 777.965 | 0 | 1,515.496 | 1,243.184 | 1,085.169 | 1,285.24 | 0 | 843.836 | 0 | 3.606 | 0 | 0 | 1,864.438 | 1,941.724 | 0 | 1,646.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 205.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.514 | 15.312 | 20.776 | 25.005 | 16.48 | 9.515 | 18.275 | 0 | 2.25 | 0 |
Inventory
| 30.478 | 21.207 | 46.693 | 55.508 | 55.524 | 50.879 | 47.708 | 43.723 | 26.103 | 34.932 | 29.516 | 31.679 | 49.058 | 19.851 | 29.683 | 17.921 | 71.707 | 43.998 | 81.858 | 46.066 | 32.336 | 155.827 | 64.055 | 8.137 | 51.238 | 35.507 | 1.862 | 1.935 | 16.504 | 87.169 | 7.079 | 90.676 | 93.122 | 0 | 427.375 | 552.618 | 456.332 | 400.804 | 648.893 | 639.59 | 667.717 | 659.759 | 994.157 | 897.733 | 1,059.739 | 1,215.107 | 1,160.202 | 1,355.388 | 1,049.736 | 1,177.275 | 1,620.733 | 1,836.892 | 1,422.274 | 1,276.804 | 1,224.022 | 1,074.865 | 1,118.883 | 1,068.657 | 849.486 | 888.874 | 641.345 | 771.341 | 628.936 | 603.708 | 544.196 | 691.274 | 803.976 | 586.381 | 356.158 | 371.04 | 293.835 | 63.255 | 81.088 | 79.94 | 78.143 | 73.971 | 81.196 | 69.984 | 76.295 | 96.724 | 61.808 | 58.339 | 62.01 | 57.358 | 46.725 | 42.703 | 40.634 | 30.933 | 37.619 | 32.141 | 27.712 | 39.304 | 29.035 | 30.189 | 23.351 | 23.33 | 32.412 | 27.469 | 27.833 | 36.419 | 37.857 | 42.095 | 0 | 57.969 | 0 |
Other Current Assets
| 34.078 | 30.255 | 18.291 | 23.161 | 19.14 | 16.167 | 46.846 | 31.457 | 39.907 | 40.246 | 94.207 | 30.522 | 59.241 | 118.686 | 156.765 | 262.442 | 133.659 | 138.831 | 136.682 | 159.903 | 133.912 | 135.476 | 216.52 | 139.834 | 111.238 | 89.402 | 223.149 | 177.508 | 155.3 | 136.019 | 197.304 | 0 | 1.613 | 215.88 | 357.034 | 421.777 | 435.925 | 375.622 | 662.033 | 690.316 | 764.104 | 827.576 | 1,294.411 | 1,457.323 | 1,325.623 | 2,221.466 | 2,227.924 | 2,335.803 | 2,621.459 | 1,369.735 | 1,192.917 | 1,148.049 | 2,210.563 | 2,014.97 | 2,793.256 | 2,466.152 | 1,773.814 | 1,854.514 | 1,780.48 | 1,386.967 | 1,204.272 | 979.782 | 769.326 | 655.735 | 570.398 | 490.518 | 1,021.08 | 818.159 | 841.189 | 576.316 | 481.674 | 107.706 | 170.533 | 290.948 | 127.142 | 125.172 | 118.156 | 108.5 | 133.349 | 113.141 | 144.995 | 103.359 | 121.017 | 107.822 | 99.197 | 104.03 | 118.657 | 107.146 | 110.593 | 79.308 | 100.563 | 90.578 | 93.883 | 90.966 | 121.748 | 77.064 | 82.26 | 66.531 | 96.118 | 91.859 | 152.357 | 141.037 | 315.187 | 238.86 | 371.187 |
Total Current Assets
| 375.177 | 366.709 | 430.797 | 434.804 | 467.323 | 474.81 | 370.986 | 385.779 | 416.801 | 436.597 | 433.788 | 440.181 | 450.162 | 473.227 | 422.222 | 387.01 | 403.582 | 433.412 | 367.962 | 406.624 | 403.546 | 401.745 | 393.681 | 341.537 | 345.772 | 342.804 | 353.327 | 347.441 | 341.504 | 331.87 | 335.297 | 335.815 | 162.954 | 216.737 | 1,228.261 | 1,571.65 | 2,548.483 | 2,627.584 | 3,879.147 | 4,530.324 | 4,200.463 | 4,349.135 | 5,079.966 | 5,059.177 | 4,719.445 | 5,209.139 | 5,665.707 | 5,013.621 | 5,885.759 | 4,589.608 | 4,737.066 | 4,777.508 | 4,760.046 | 4,168.025 | 4,656.022 | 4,523.177 | 3,664.904 | 3,645.949 | 3,322.694 | 3,233.207 | 2,945.409 | 2,452.879 | 2,299.769 | 2,163.486 | 1,706.116 | 1,692.508 | 2,548.614 | 2,379.543 | 2,272.538 | 1,163.11 | 1,254.174 | 251.41 | 285.996 | 221.17 | 248.235 | 227.23 | 226.314 | 212.395 | 242.273 | 231.872 | 241.289 | 189.851 | 233.889 | 174.367 | 189.804 | 211.994 | 198.324 | 238.96 | 314.443 | 255.49 | 248.272 | 250.895 | 241.983 | 282.472 | 232.926 | 229.676 | 238.751 | 238.492 | 259.23 | 281.717 | 346.209 | 323.395 | 315.187 | 465.269 | 371.187 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9.219 | 9.705 | 10.998 | 11.613 | 12.35 | 12.967 | 19.95 | 20.434 | 21.291 | 22.271 | 21.499 | 19.422 | 20.098 | 18.881 | 0.679 | 0.723 | 0.73 | 0.773 | 0.559 | 0.571 | 0.606 | 0.634 | 0.654 | 0.672 | 0.706 | 0.746 | 0.801 | 0.529 | 0.608 | 0.645 | 0.686 | 0.727 | 0.767 | 0.814 | 3,644.041 | 4,136.9 | 4,223.236 | 4,247.058 | 6,323.17 | 6,535.932 | 7,128.837 | 7,086.477 | 7,225.291 | 7,010.863 | 7,295.434 | 7,322.019 | 6,851.464 | 10,215.015 | 10,164.097 | 10,263.165 | 9,712.677 | 9,530.753 | 9,428.419 | 9,306.001 | 8,830.391 | 8,669.426 | 8,548.187 | 8,336.589 | 8,016.689 | 7,699.458 | 7,393.175 | 6,982.017 | 6,545.771 | 5,915.895 | 5,457.966 | 5,116.542 | 4,660.26 | 4,204.076 | 3,657.04 | 3,597.281 | 3,318.134 | 687.523 | 614.247 | 621.219 | 616.46 | 600.591 | 563.453 | 557.038 | 543.089 | 527.452 | 436.47 | 430.129 | 425.77 | 406.851 | 382.995 | 347.448 | 304.361 | 281.54 | 252.28 | 263.882 | 233.823 | 230.774 | 205.273 | 181.958 | 132.359 | 115.668 | 83.213 | 79.779 | 84.23 | 86.876 | 88.306 | 86.495 | 92.14 | 97.564 | 98.51 |
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 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 40.625 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.145 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 424.532 | 426.977 | 429.4 | 431.849 | 453.892 | 461.761 | 487.835 | 482.198 | 482.972 | 431.34 | 396.143 | 398.365 | 392.067 | 452.793 | 440.505 | 440.016 | 397.886 | 410.029 | 382.723 | 413.349 | 399.112 | 401.205 | 403.292 | 405.391 | 251.393 | 253.014 | 224.964 | 215.397 | 188.76 | 189.876 | 190.993 | 191.959 | 191.788 | 172.645 | 173.529 | 178.277 | 174.866 | 10.141 | 10.199 | 10.257 | 10.314 | 10.372 | 10.43 | 10.488 | 10.546 | 10.603 | 4.053 | 4.077 | 4.1 | 4.124 | 4.147 | 4.171 | 4.194 | 4.218 | 4.241 | 4.265 | 4.288 | 4.312 | 4.336 | 4.359 | 4.406 | 4.453 | 4.5 | 4.547 | 4.594 | 4.641 | 4.704 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0.145 | 0.149 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 465.157 | 467.602 | 470.025 | 472.474 | 494.517 | 502.386 | 528.46 | 522.823 | 523.597 | 471.965 | 436.768 | 438.99 | 432.692 | 493.418 | 481.13 | 480.641 | 438.511 | 450.654 | 423.348 | 453.974 | 439.737 | 441.83 | 443.917 | 446.016 | 292.018 | 293.639 | 265.589 | 256.022 | 229.385 | 230.502 | 231.618 | 232.584 | 232.413 | 213.27 | 214.154 | 218.902 | 174.866 | 10.141 | 10.199 | 10.257 | 10.314 | 10.372 | 10.43 | 10.488 | 10.546 | 10.603 | 4.053 | 4.077 | 4.1 | 4.124 | 4.147 | 4.171 | 4.194 | 4.218 | 4.241 | 4.265 | 4.288 | 4.312 | 4.336 | 4.359 | 4.406 | 4.453 | 4.5 | 4.547 | 4.594 | 4.641 | 4.704 | 0 | 0 | 0 | 0 |
Long 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 | 0 | 0 | 0 | 336.632 | 459.806 | 463.031 | 465.804 | 563.358 | 563.358 | 563.358 | 563.358 | 563.275 | 563.275 | 563.275 | 563.275 | 165.76 | 165.76 | 166.001 | 0 | 168.213 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.366 | 10.366 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.693 | 1.693 | 3.74 | 3.74 | 3.74 | 3.74 | 3.948 | 3.948 | 3.948 | 3.948 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.351 | 1.351 | 1.351 | 1.351 | 39.628 | 39.628 | 70 | 70 | 5.576 | 5.576 | 5.576 | 5.576 | 6.936 | 6.999 | 6.936 | 3.539 | 7.982 | 7.982 | 7.982 | 7.982 | 8.304 | 8.304 | 8.304 | 8.304 | 5.942 | 5.942 | 5.499 | 5.942 | 10.902 | 10.902 | 12.122 | 12.122 | 5.446 | 5.48 | 5.409 | 5.316 | 3.474 | 3.447 | 3.447 | 3.447 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.469 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.118 | 0.138 | 0.301 | 0.301 | 0.147 | 0.158 | 0.073 | 0 | 0 | 0 | -21.499 | -19.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.931 | 91.431 | 89.065 | 89.157 | -82.356 | 34.049 | 38.1 | 43.079 | 52.585 | 39.103 | 36.435 | 34.992 | 30.785 | 17.256 | 32.705 | 201.84 | 19.031 | 190.279 | 197.681 | 205.073 | 182.775 | 181.681 | 182.855 | 182.997 | 188.801 | 168.503 | 171.683 | 173.499 | 173.898 | 165.796 | 170.233 | 169.74 | 159.349 | 158.173 | 158.796 | 153.7 | 152.684 | 51.018 | 132.508 | 132.48 | 50.48 | 32.48 | 32.48 | 32.48 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30 | 30.533 | 30.668 | -0.01 | 20.615 | 31.137 | 31.293 | 1.449 | 5.582 | 5.733 | 5.803 | 1.27 |
Total Non-Current Assets
| 11.175 | 11.685 | 15.04 | 15.655 | 16.237 | 16.865 | 23.971 | 24.381 | 25.239 | 26.219 | 21.499 | 19.422 | 20.098 | 18.881 | 0.679 | 0.723 | 0.73 | 0.773 | 0.559 | 0.571 | 0.606 | 0.634 | 0.654 | 0.672 | 0.706 | 0.746 | 0.801 | 0.529 | 0.608 | 0.645 | 0.686 | 0.727 | 0.767 | 0.814 | 4,537.113 | 5,157.09 | 5,246.708 | 5,275.844 | 7,338.317 | 7,675.353 | 8,328.755 | 8,285.737 | 8,370.325 | 8,090.783 | 8,337.489 | 8,364.852 | 7,487.638 | 10,898.448 | 10,850.869 | 10,949.184 | 10,346.414 | 10,179.668 | 10,057.43 | 9,973.031 | 9,461.207 | 9,301.241 | 9,183.263 | 8,973.906 | 8,503.449 | 8,167.542 | 7,835.947 | 7,417.48 | 6,959.956 | 6,323.094 | 5,871.938 | 5,530.988 | 5,057.468 | 4,580.999 | 4,035.399 | 3,975.198 | 3,649.158 | 752.129 | 760.401 | 763.956 | 677.254 | 643.443 | 606.363 | 600.006 | 583.634 | 568.055 | 470.524 | 464.205 | 459.87 | 440.975 | 417.142 | 381.619 | 338.555 | 315.758 | 286.521 | 298.147 | 268.111 | 265.086 | 239.608 | 216.317 | 167.298 | 150.79 | 118.537 | 115.307 | 119.961 | 122.81 | 94.458 | 92.077 | 97.873 | 103.367 | 99.78 |
Total Assets
| 386.352 | 378.395 | 445.837 | 450.459 | 483.56 | 491.675 | 394.958 | 410.16 | 442.04 | 462.816 | 455.287 | 459.603 | 470.26 | 492.108 | 422.901 | 387.733 | 404.313 | 434.185 | 368.521 | 407.195 | 404.152 | 402.379 | 394.336 | 342.208 | 346.478 | 343.551 | 354.128 | 347.97 | 342.111 | 332.516 | 335.983 | 336.542 | 163.721 | 217.551 | 5,765.374 | 6,728.74 | 7,795.191 | 7,903.428 | 11,217.464 | 12,205.677 | 12,529.217 | 12,634.872 | 13,450.291 | 13,149.959 | 13,056.933 | 13,573.991 | 13,153.345 | 15,912.07 | 16,736.627 | 15,538.792 | 15,083.48 | 14,957.177 | 14,817.476 | 14,141.057 | 14,117.229 | 13,824.418 | 12,848.167 | 12,619.855 | 11,826.143 | 11,400.749 | 10,781.356 | 9,870.36 | 9,259.725 | 8,486.58 | 7,578.054 | 7,223.496 | 7,606.082 | 6,960.542 | 6,307.937 | 5,138.308 | 4,903.332 | 1,003.539 | 1,046.396 | 985.125 | 925.489 | 870.674 | 832.677 | 812.401 | 825.907 | 799.927 | 711.813 | 654.057 | 693.759 | 615.342 | 606.947 | 593.614 | 536.879 | 554.718 | 600.965 | 553.637 | 516.383 | 515.98 | 481.592 | 498.789 | 400.224 | 380.466 | 357.288 | 353.798 | 379.191 | 404.527 | 440.667 | 415.471 | 413.06 | 568.636 | 470.967 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 59.393 | 51.386 | 13.662 | 20.918 | 94.54 | 88.196 | 1.195 | 22.12 | 43.785 | 58.78 | 42.531 | 56.705 | 47.311 | 56.582 | 31.405 | 33.306 | 18.162 | 12.685 | 13.485 | 10.631 | 41.775 | 21.604 | 37.351 | 4.474 | 0.006 | 1.316 | 2.48 | 2.419 | 9.006 | 0 | 0 | 8.072 | 0 | 0 | 1,740.534 | 2,032.285 | 3,793.696 | 3,682.316 | 4,517.758 | 5,527.779 | 4,963.968 | 5,380.503 | 4,737.513 | 4,281.223 | 3,738.621 | 3,254.139 | 2,750.063 | 3,467.167 | 4,160.268 | 3,675.02 | 2,103.728 | 2,575.015 | 2,859.386 | 2,154.377 | 2,268.841 | 1,978.256 | 1,266.48 | 1,186.57 | 1,006.086 | 1,053.09 | 694.781 | 652.545 | 635.573 | 683.149 | 610.719 | 739.392 | 914.582 | 744.652 | 513.502 | 480.338 | 397.407 | 69.653 | 69.429 | 171.448 | 100.007 | 93.656 | 115.072 | 124.878 | 114.439 | 70.747 | 76.285 | 29.739 | 38.169 | 30.085 | 19.317 | 14.612 | 21.265 | 16.291 | 21.291 | 23.239 | 12.522 | 14.73 | 12.877 | 14.952 | 12.079 | 10.394 | 9.738 | 9.013 | 16.22 | 12.495 | 17.968 | 14.279 | 0 | 17.529 | 0 |
Short Term Debt
| 0.2 | 0.2 | 0 | 45.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.064 | 5,096.621 | 4,772.325 | 3,654.812 | 3,698.78 | 3,404.662 | 3,337 | 3,219 | 2,830.7 | 2,658 | 4,090.564 | 2,364.46 | 3,135.126 | 3,306.621 | 4,878.15 | 4,929.969 | 3,569.118 | 3,815.205 | 3,136.166 | 2,326 | 2,994.872 | 1,745 | 1,585 | 2,465.17 | 2,238.361 | 1,839.29 | 1,237.5 | 1,173 | 940 | 851 | 1,271 | 1,368 | 1,324 | 830 | 696 | 736 | 638 | 557 | 225 | 375 | 308 | 308 | 290 | 200 | 190 | 190 | 210 | 155 | 178.055 | 173 | 138 | 118 | 130 | 30 | 50 | 30 | 21.5 | 16.5 | 16.5 | 16.5 | 55 | 1.2 | 0 | 0 | 1.75 | 2.5 | 24.92 | 42.3 | 10 | 0 | 160 | 0 |
Tax Payables
| 0.135 | 2.021 | 0.382 | 0.889 | 0.81 | 2.585 | 0.427 | 0.453 | 0.281 | 0.442 | 1.697 | 3.165 | 2.203 | 1.534 | 0.083 | 0.92 | 0.041 | 0.104 | 0.039 | 0.035 | 0.023 | 7.478 | 0.04 | 0.012 | 0.143 | 0.075 | 1.06 | 1.757 | 3.589 | 0.01 | 0.04 | 0.042 | 0.085 | 3.974 | 58.924 | 50.521 | 54.229 | 55.377 | 23.299 | 20.185 | 64.55 | 25.747 | -57.66 | -109.996 | -137.817 | -129.806 | -82.757 | -174.888 | -124.576 | -125.922 | -185.132 | -160.421 | -93.991 | -89.137 | -51.228 | -40.477 | -66.923 | -104.849 | -111.147 | -103.159 | -79.588 | -67.922 | -30.455 | 1.445 | 45.44 | 53.742 | 92.276 | 86.027 | 83.577 | 90.931 | 37.163 | 5.886 | 4.322 | 4.66 | 5.034 | 4.682 | 4.389 | 8.656 | 5.589 | 1.746 | 5.179 | 7.778 | 2.685 | 1.729 | 0.525 | 1.405 | 3.921 | 6.773 | 6.364 | 7.24 | 9.579 | 16.03 | 14.626 | 15.511 | 8.288 | 6.947 | 0.523 | -0.836 | -2.161 | -3.972 | -5.104 | 0.564 | 0 | 1.377 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 2 | 7.802 | 14.613 | 5.332 | 0.02 | 5.151 | 2.721 | 15.579 | 10.057 | 20.696 | 42.785 | 19.185 | 3.507 | 29.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,500.007 | 1,392.327 | 538.434 | 517.335 | 769.298 | 764.602 | 655.721 | 516.049 | 171.715 | 95.881 | 81.744 | 113.637 | 430.929 | 896.06 | 917.587 | 620.054 | 419.026 | 351.413 | 511.798 | 466.566 | 592.217 | 508.661 | 442.265 | 379.524 | 425.541 | 421.559 | 547.83 | 545.17 | 754.295 | 910.276 | 673.167 | 547.656 | 713.582 | 764.216 | 608.296 | 559.392 | 603.284 | 25.784 | 78.612 | 72.613 | 24.003 | 20.327 | 48.112 | 28.468 | 79.122 | 97.632 | 25.836 | 18.58 | 25.049 | 23.872 | 15.195 | 13.535 | 12.163 | 13.272 | 39.581 | 35.835 | 26.01 | 45.964 | 58.442 | 52.786 | 23 | 0 | 0 | 16.74 | 25.437 | 27.787 | 18.735 | 33.243 | 0 | 56.276 | 0 |
Other Current Liabilities
| 21.385 | 15.853 | 67.116 | 9.668 | 5.655 | 26.155 | 10.388 | 7.674 | 12.997 | 23.844 | 30.498 | 24.28 | 34.819 | 36.006 | 5.478 | 23.323 | 60.139 | 99.174 | 36.885 | 68.042 | 36.866 | 54.675 | 39.893 | 24.415 | 15.238 | 16.077 | 21.86 | 15.954 | 11.938 | 17.93 | 24.202 | 18.403 | 26.634 | 41.303 | 847.583 | 2,329.221 | 1,643.231 | 1,611.149 | 1,805.784 | 1,373.522 | 1,653.347 | 2,071.545 | 1,802.909 | 1,169.265 | 2,572.811 | 2,540.082 | 1,307.165 | 1,446.085 | 1,513.256 | 2,292.477 | 1,257.393 | 1,921.124 | 1,893.626 | 1,053.722 | 1,391.418 | 1,309.055 | 829.431 | 762.721 | 740.389 | 1,022.7 | 734.554 | 788.984 | 1,064.423 | 1,025.618 | 745.122 | 634.482 | 1,124.595 | 895.687 | 706.608 | 606.595 | 711.334 | 34.51 | 84.817 | 1,177.168 | 38.298 | 25.889 | 51.423 | 32.036 | 89.975 | 105.777 | 67.241 | 31.345 | 44.44 | 36.338 | 98.075 | 16.236 | 14.531 | 18.888 | 43.933 | 31.49 | 28.171 | 32.993 | 57.625 | 43.14 | 23.186 | 17.147 | 19.126 | 20.794 | 30.983 | 35.052 | 26.389 | 35.535 | 64.63 | 57.698 | 131.089 |
Total Current Liabilities
| 81.113 | 69.459 | 81.16 | 79.453 | 108.807 | 116.961 | 17.342 | 30.267 | 62.214 | 85.788 | 74.726 | 84.15 | 105.029 | 136.907 | 86.15 | 57.55 | 78.341 | 111.963 | 50.409 | 78.707 | 78.665 | 83.758 | 77.284 | 28.901 | 15.387 | 17.469 | 25.399 | 20.129 | 24.533 | 17.94 | 24.242 | 26.517 | 26.718 | 75.342 | 9,243.668 | 9,184.353 | 9,145.968 | 9,047.621 | 9,751.503 | 10,258.486 | 10,556.586 | 10,308.495 | 9,312.477 | 9,526.937 | 8,538.075 | 8,763.859 | 7,281.093 | 9,616.515 | 10,478.916 | 9,410.693 | 6,991.194 | 7,471.883 | 6,985.021 | 6,106.961 | 5,354.032 | 4,831.835 | 4,494.159 | 4,082.803 | 3,474.618 | 3,210.131 | 2,522.746 | 2,313.607 | 2,520.541 | 2,981.212 | 2,769.281 | 2,751.616 | 2,961.454 | 2,422.366 | 2,039.687 | 1,836.749 | 1,702.904 | 335.05 | 533.567 | 483.501 | 451.338 | 414.226 | 370.885 | 355.57 | 400.003 | 388.271 | 303.705 | 246.917 | 258.294 | 206.152 | 235.917 | 162.253 | 69.716 | 91.951 | 101.588 | 83.469 | 66.773 | 80.253 | 101.629 | 126.81 | 44.753 | 34.488 | 29.387 | 30.721 | 47.542 | 68.495 | 81.553 | 60.378 | 64.63 | 236.604 | 131.089 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 6.884 | 6.784 | 9.314 | 9.19 | 9.187 | 9.061 | 15.274 | 15.063 | 15.225 | 15.685 | 19.669 | 17.891 | 17.706 | 14.199 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 795.403 | 603.924 | 1,360.073 | 1,570.513 | 1,369.15 | 1,485.533 | 1,348.227 | 1,713.62 | 2,420.598 | 2,250.621 | 2,569.676 | 2,549.214 | 2,790.523 | 4,842.825 | 3,653.118 | 3,652.682 | 4,418.296 | 4,241.211 | 4,528.438 | 4,557.127 | 5,273.365 | 5,512.954 | 4,765.31 | 5,035.55 | 5,308.548 | 5,181.82 | 5,176.82 | 4,506.82 | 4,636.82 | 3,717.53 | 2,972.53 | 2,572.53 | 2,642.53 | 2,657.53 | 2,431.53 | 1,574.88 | 1,585.88 | 140 | 0 | 406.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.966 | 40.966 | 0 | 40.06 | 70 | 70 | 110.09 | 90.132 | 60 | 50.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | -0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.909 | 9.965 | 9.965 | 9.965 | 0 | 0 | 0 | 10.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0.057 | 0.057 | 0.057 | 0.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210.86 | -393.022 | -1,122.027 | -1,148.709 | 0 | 0 | 0 | -10.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.111 | 4.595 | 4.167 | 4.649 | 5.179 | 5.307 | 7.03 | 7.519 | 8.042 | 6.202 | 8.629 | 9.205 | 7.151 | 7.837 | 5.105 | 5.105 | 5.105 | 5.105 | 5.105 | 14.883 | 17.538 | 17.538 | 17.538 | 17.538 | 37.598 | 37.598 | 37.598 | 37.598 | 37.598 | 39.099 | 39.099 | 40.618 | 40.618 | 46.31 | 105.13 | 210.902 | 238.045 | 9.965 | 291.01 | 181.188 | 340.505 | 10.04 | 430.384 | 24.115 | 337.311 | 464.137 | 1,353.468 | 7.994 | 953.523 | 716.229 | 1,097.302 | 480.684 | 294.684 | 284.969 | 300.868 | 300.782 | 348.972 | 300.782 | 26.469 | 26.369 | 226.369 | 226.369 | 211.32 | 1.22 | 1.62 | 4.72 | 1.32 | 0.32 | 0.32 | 0.32 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 9.185 |
Total Non-Current Liabilities
| 10.994 | 11.379 | 13.539 | 13.896 | 14.423 | 14.424 | 22.304 | 22.582 | 23.267 | 21.887 | 28.299 | 27.096 | 24.857 | 22.036 | 5.105 | 5.105 | 5.105 | 5.105 | 5.105 | 14.883 | 17.538 | 17.538 | 17.538 | 17.538 | 37.598 | 37.598 | 37.598 | 37.598 | 37.598 | 39.099 | 39.099 | 40.618 | 40.618 | 46.31 | 910.442 | 824.791 | 1,608.083 | 1,580.478 | 1,660.16 | 1,666.721 | 1,688.732 | 1,723.66 | 2,850.982 | 2,274.736 | 2,906.986 | 3,013.351 | 4,143.991 | 4,850.819 | 4,606.641 | 4,368.91 | 5,515.598 | 4,721.895 | 4,823.122 | 4,842.096 | 5,574.234 | 5,813.736 | 5,114.282 | 5,336.332 | 5,335.017 | 5,208.189 | 5,403.189 | 4,733.189 | 4,848.14 | 3,718.75 | 2,974.15 | 2,577.25 | 2,643.85 | 2,657.85 | 2,431.85 | 1,575.2 | 1,585.88 | 140 | 0 | 406.88 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.966 | 40.966 | 0 | 40.06 | 70 | 70 | 110.09 | 90.132 | 60 | 50.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 9.185 |
Total Liabilities
| 92.108 | 80.838 | 94.698 | 93.348 | 123.23 | 131.385 | 39.646 | 52.849 | 85.482 | 107.675 | 103.025 | 111.247 | 129.886 | 158.943 | 91.254 | 62.655 | 83.446 | 117.068 | 55.514 | 93.59 | 96.203 | 101.296 | 94.823 | 46.439 | 52.986 | 55.067 | 62.997 | 57.727 | 62.131 | 57.039 | 63.341 | 67.135 | 67.337 | 121.652 | 10,154.11 | 10,009.144 | 10,754.051 | 10,628.1 | 11,411.662 | 11,925.207 | 12,245.318 | 12,032.155 | 12,163.459 | 11,801.673 | 11,445.061 | 11,777.211 | 11,425.084 | 14,467.333 | 15,085.557 | 13,779.603 | 12,506.792 | 12,193.778 | 11,808.143 | 10,949.057 | 10,928.266 | 10,645.57 | 9,608.441 | 9,419.135 | 8,809.635 | 8,418.319 | 7,925.935 | 7,046.796 | 7,368.681 | 6,699.962 | 5,743.431 | 5,328.866 | 5,605.304 | 5,080.216 | 4,471.537 | 3,411.949 | 3,288.784 | 475.05 | 533.567 | 483.501 | 451.338 | 414.226 | 370.885 | 355.57 | 400.003 | 388.271 | 303.705 | 246.917 | 309.26 | 247.118 | 235.917 | 202.313 | 139.716 | 161.951 | 211.678 | 173.601 | 126.773 | 130.3 | 101.629 | 126.81 | 44.753 | 34.488 | 29.387 | 30.721 | 47.543 | 68.495 | 81.553 | 60.378 | 64.63 | 236.604 | 140.274 |
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 | 42.834 | 42.224 | 4.443 | 14.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 1,232.47 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 616.235 | 342.353 | 342.353 | 290.129 | 290.129 | 290.129 | 290.129 | 290.129 | 290.129 | 290.129 | 290.129 | 290.129 | 165 | 165 | 165 | 165 | 165 | 165 | 165 | 165 | 165 | 165 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 | 110 |
Retained Earnings
| -2,844.714 | -2,841.402 | -2,787.825 | -2,781.853 | -2,778.671 | -2,778.711 | -2,783.69 | -2,781.69 | -2,782.443 | -2,783.86 | -2,786.739 | -2,790.644 | -2,798.627 | -2,805.836 | -2,807.354 | -2,813.923 | -2,818.135 | -2,821.884 | -2,825.994 | -2,825.396 | -2,831.052 | -2,837.918 | -2,839.488 | -2,843.232 | -2,845.508 | -2,850.517 | -2,847.87 | -2,848.759 | -2,859.02 | -2,863.525 | -2,866.359 | -2,869.594 | -2,871.221 | -2,871.706 | -5,408.733 | -4,717.406 | -4,582.383 | -4,434.966 | -2,002.534 | -1,689.924 | -2,036.771 | -1,834.634 | -1,366.692 | -1,161.698 | -950.066 | -798.999 | -858.925 | -1,186.7 | -972.735 | -842.466 | -201.342 | -32.016 | 186.584 | 362.129 | 363.704 | 349.541 | 415.964 | 412.673 | 275.7 | 256.707 | 329.157 | 308.619 | 208.528 | 120.03 | 182.476 | 279.677 | 421.256 | 356.115 | 331.902 | 234.786 | 176.404 | 117.445 | 119.817 | 108.97 | 87.86 | 70.243 | 73.951 | 68.265 | 48.366 | 34.087 | 30.497 | 51.538 | 31.852 | 15.544 | 19.32 | 39.488 | 47.647 | 43.284 | 39.986 | 30.589 | 46.839 | 42.918 | 36.845 | 28.842 | 23.185 | 13.829 | -0.774 | -3.826 | 3.264 | 7.584 | 30.294 | 29.852 | 27.801 | 11.403 | 49.526 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 281.692 | 1,906.531 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 20.347 | 19.161 | 14.224 | 15.856 | -42.834 | -42.224 | -4.443 | -14.608 | 11.08 | 9.556 | 12.475 | 13.916 | 16.796 | 18.724 | 19.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,906.488 | 1,906.488 | 1,906.494 | 1,519.294 | -105.508 | 1,519.331 | -105.508 | 1,519.331 | -105.508 | 1,906.531 | -0 | 1,519.331 | -105.508 | 1,519.331 | -105.508 | 1,801.023 | -105.508 | 1,906.531 | 1,801.023 | 1,906.531 | -105.508 | 1,801.023 | 1,801.023 | 1,801.023 | 1,801.023 | 1,801.023 | 1,801.023 | 1,801.023 | 1,801.023 | 1,906.531 | 1,801.023 | 1,801.023 | 1,629.627 | 1,629.627 | 1,935.546 | 1,954.707 | 1,949.77 | 1,951.402 | 1,364.091 | 1,301.945 | 1,428.675 | 1,552.88 | 1,563.96 | 1,562.436 | 1,565.355 | 1,566.796 | 1,576.758 | 1,576.505 | 1,579.807 | 1,617.721 | 1,445.17 | 1,569.011 | 1,571.116 | 1,573.551 | 1,582.429 | 1,582.587 | 1,586.666 | 1,583.371 | 1,581.275 | 1,580.41 | 1,786.26 | 1,784.273 | 1,016.082 | 1,016.082 | 1,016.082 | 1,019.21 | 979.461 | 979.461 | 979.461 | 980.155 | 963.167 | 224.599 | 224.599 | 224.254 | 217.898 | 217.898 | 219.538 | 220.183 | 209.126 | 209.126 | 209.126 | 242.126 | 239.114 | 239.114 | 238.064 | 238.064 | 235.839 | 235.839 | 235.839 | 235.839 | 229.201 | 229.201 | 229.56 | 230.993 | 218.786 | 218.786 | 215.324 | 213.574 | 215.241 | 229.911 | 215.241 | 215.241 | 210.628 | 210.628 | 171.167 |
Total Shareholders Equity
| 294.244 | 297.556 | 351.138 | 357.111 | 360.33 | 360.29 | 355.311 | 357.311 | 356.558 | 355.142 | 352.262 | 348.357 | 340.374 | 333.165 | 331.647 | 325.078 | 320.867 | 317.117 | 313.007 | 313.605 | 307.949 | 301.083 | 299.513 | 295.77 | 293.493 | 288.484 | 291.131 | 290.242 | 279.981 | 275.477 | 272.642 | 269.407 | 96.384 | 95.899 | -2,836.604 | -2,146.464 | -2,016.378 | -1,867.33 | -127.188 | 186.032 | 127.902 | 319.873 | 813.503 | 1,016.973 | 1,231.524 | 1,384.032 | 1,334.068 | 1,006.041 | 1,223.307 | 1,351.758 | 1,982.07 | 2,153.23 | 2,373.934 | 2,551.915 | 2,562.368 | 2,548.363 | 2,618.865 | 2,612.279 | 2,473.21 | 2,453.352 | 2,457.769 | 2,435.245 | 1,514.739 | 1,426.241 | 1,488.687 | 1,589.017 | 1,690.846 | 1,625.705 | 1,601.493 | 1,504.376 | 1,429.701 | 507.044 | 509.416 | 498.224 | 470.757 | 453.141 | 458.489 | 453.448 | 422.492 | 408.214 | 404.623 | 403.665 | 380.966 | 364.658 | 367.384 | 387.552 | 393.486 | 389.123 | 385.825 | 376.428 | 386.04 | 382.119 | 376.404 | 368.402 | 351.97 | 342.614 | 324.55 | 319.748 | 328.504 | 332.824 | 355.535 | 355.093 | 348.43 | 332.031 | 330.693 |
Total Equity
| 294.244 | 297.556 | 351.138 | 357.111 | 360.33 | 360.29 | 355.311 | 357.311 | 356.558 | 355.142 | 352.262 | 348.357 | 340.374 | 333.165 | 331.647 | 325.078 | 320.867 | 317.117 | 313.007 | 313.605 | 307.949 | 301.083 | 299.513 | 295.77 | 293.493 | 288.484 | 291.131 | 290.242 | 279.981 | 275.477 | 272.642 | 269.407 | 96.384 | 95.899 | -4,388.736 | -3,280.404 | -2,958.86 | -2,724.672 | -194.198 | 280.47 | 283.899 | 602.717 | 1,286.832 | 1,348.287 | 1,611.873 | 1,796.78 | 1,728.261 | 1,444.736 | 1,651.07 | 1,759.189 | 2,576.688 | 2,763.399 | 3,009.332 | 3,192 | 3,188.964 | 3,178.848 | 3,239.726 | 3,200.72 | 3,016.508 | 2,982.43 | 2,855.421 | 2,823.564 | 1,891.044 | 1,786.618 | 1,834.623 | 1,894.63 | 2,000.778 | 1,880.326 | 1,836.4 | 1,726.359 | 1,614.549 | 528.489 | 512.829 | 501.624 | 474.151 | 456.447 | 461.793 | 456.83 | 425.904 | 411.656 | 408.108 | 407.14 | 384.499 | 368.224 | 371.029 | 391.3 | 397.163 | 392.767 | 389.287 | 380.036 | 389.61 | 385.68 | 379.963 | 371.979 | 355.472 | 345.978 | 327.901 | 323.077 | 331.648 | 336.032 | 359.114 | 355.093 | 348.43 | 332.031 | 330.693 |
Total Liabilities & Shareholders Equity
| 386.352 | 378.395 | 445.837 | 450.459 | 483.56 | 491.675 | 394.958 | 410.16 | 442.04 | 462.816 | 455.287 | 459.603 | 470.26 | 492.108 | 422.901 | 387.733 | 404.313 | 434.185 | 368.521 | 407.195 | 404.152 | 402.379 | 394.336 | 342.208 | 346.478 | 343.551 | 354.128 | 347.97 | 342.111 | 332.516 | 335.983 | 336.542 | 163.721 | 217.551 | 5,765.374 | 6,728.74 | 7,795.191 | 7,903.428 | 11,217.464 | 12,205.677 | 12,529.217 | 12,634.872 | 13,450.291 | 13,149.959 | 13,056.933 | 13,573.991 | 13,153.345 | 15,912.07 | 16,736.627 | 15,538.792 | 15,083.48 | 14,957.177 | 14,817.476 | 14,141.057 | 14,117.229 | 13,824.418 | 12,848.167 | 12,619.855 | 11,826.143 | 11,400.749 | 10,781.356 | 9,870.36 | 9,259.725 | 8,486.58 | 7,578.054 | 7,223.496 | 7,606.082 | 6,960.542 | 6,307.937 | 5,138.308 | 4,903.332 | 1,003.539 | 1,046.396 | 985.125 | 925.489 | 870.674 | 832.677 | 812.401 | 825.907 | 799.927 | 711.813 | 654.057 | 693.759 | 615.342 | 606.947 | 593.614 | 536.879 | 554.718 | 600.965 | 553.637 | 516.383 | 515.98 | 481.592 | 498.789 | 400.224 | 380.466 | 357.288 | 353.798 | 379.191 | 404.527 | 440.667 | 415.471 | 413.06 | 568.636 | 470.967 |