Hunan Haili Chemical Industry Co., Ltd.
SSE:600731.SS
6.68 (CNY) • At close May 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 877.131 | 1,081.145 | 919.029 | 764.198 | 832.018 | 1,061.579 | 1,257.337 | 1,328.823 | 1,407.242 | 769.342 | 564.585 | 573.193 | 553.04 | 471.213 | 772.217 | 912.21 | 812.333 | 798.876 | 824.706 | 601.222 | 684.02 | 503.891 | 432.38 | 404.895 | 374.655 | 453.621 | 335.648 | 398.011 | 347.175 | 269.543 | 221.771 | 174.393 | 134.57 | 136.827 | 133.237 | 171.291 | 146.841 | 206.645 | 201.129 | 174.142 | 193.768 | 168.578 | 164.942 | 205.869 | 137.658 | 364.175 | 132.943 | 154.69 | 177.591 | 144.398 | 154.124 | 185.168 | 159.887 | 173.437 | 112.943 | 142.98 | 185.564 | 157.747 | 153.76 | 89.595 | 113.311 | 223.362 | 116.565 | 174.608 | 150.457 | 129.68 | 85.394 | 122.622 | 96.355 | 87.554 | 134.64 | 230.982 | 159.086 | 132.723 | 93.072 | 140.393 | 88.928 | 88.98 | 173.033 | 143.694 | 171.378 | 160.363 | 150.792 | 202.119 | 160.404 | 229.678 | 231.088 | 191.643 | 118.787 | 98.954 | 86.16 | 114.296 | 146.265 | 176.633 | 124.215 | 204.098 | 86.417 | 41.262 | 44.766 | 59.468 | 24.686 | 27.184 | 0 | 21.874 |
| Short Term Investments
| 26.748 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 20 | 0 | 12.439 | 12.253 | 0 | -0.021 | -0.021 | 70.185 | 90.325 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -2.5 | -0 | -0 | 0 | 0 | 0 | 0 | -4.077 | 0 | 0 | 0 | 0.502 | 0 | -5.28 | -5.28 | -5.28 | -17.783 | -17.877 | -17.971 | -18.066 | -18.16 | -18.254 | -18.38 | -18.443 | -18.537 | 0.1 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0.151 | 0.151 | 0 | 0 | 0 | 0 | 0 | 4.114 | 4.399 | 4.149 | 9.863 | 9.863 | 7.194 | 3.194 | 5.149 | 5.162 | 5.989 | 5.769 | 5.385 | 5.385 | 4.219 | 4.22 | 6.094 | 6.094 | 1.122 | 42.697 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.61 |
| Cash and Short Term Investments
| 877.131 | 1,081.145 | 919.029 | 764.198 | 832.018 | 1,061.579 | 1,257.337 | 1,328.823 | 1,407.242 | 769.342 | 564.585 | 573.193 | 553.04 | 471.213 | 772.217 | 912.21 | 882.518 | 889.201 | 824.706 | 601.222 | 684.02 | 503.891 | 432.38 | 404.895 | 374.655 | 453.621 | 335.648 | 398.011 | 347.175 | 269.543 | 221.771 | 174.393 | 134.57 | 136.827 | 133.237 | 171.291 | 146.841 | 206.645 | 201.129 | 174.142 | 193.768 | 168.578 | 164.942 | 205.869 | 137.658 | 364.175 | 132.943 | 154.69 | 177.591 | 144.9 | 154.124 | 185.168 | 159.887 | 173.437 | 112.943 | 142.98 | 185.564 | 157.747 | 153.76 | 89.595 | 113.311 | 223.362 | 116.565 | 174.708 | 150.557 | 129.78 | 85.394 | 122.622 | 96.355 | 87.554 | 134.791 | 231.134 | 159.086 | 132.723 | 93.072 | 140.393 | 88.928 | 93.094 | 177.432 | 147.844 | 181.242 | 170.226 | 157.986 | 205.313 | 165.554 | 234.841 | 237.078 | 197.412 | 124.172 | 104.339 | 90.38 | 118.516 | 152.359 | 182.727 | 125.337 | 246.795 | 86.417 | 41.262 | 44.766 | 59.468 | 24.686 | 27.184 | 0 | 22.485 |
| Net Receivables
| 826.165 | 860.713 | 907.661 | 515.749 | 388.573 | 817.401 | 418.253 | 458.341 | 515.787 | 656.621 | 628.239 | 898.678 | 490.422 | 587.668 | 323.297 | 390.08 | 290.847 | 329.433 | 183.858 | 196.193 | 227.823 | 255.69 | 178.652 | 147.135 | 195.121 | 167.824 | 106.491 | 130.942 | 130.852 | 106.25 | 94.755 | 323.357 | 170.47 | 150.9 | 128.776 | 101.813 | 115.931 | 124.236 | 94.392 | 127.151 | 168.162 | 168.399 | 117.848 | 148.176 | 0 | 0 | 147.768 | 146.154 | 129.344 | 140.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.526 | 0 | 0 | 0 | 284.167 | 282.073 | 282.199 | 279.034 | 278.125 | 418.672 | 0 | 585.02 | 553.949 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 247.317 | 0 | 0 | 0 | 238.482 | 12.618 | 3.468 | 6.796 | 220.64 | 177.726 | 0 | 0 | 0 | 0 |
| Inventory
| 491.205 | 418.497 | 320.882 | 458.806 | 528.536 | 426.133 | 372.37 | 486.183 | 425.208 | 423.334 | 410.806 | 501.737 | 444.149 | 317.84 | 294.103 | 276.167 | 290.22 | 223.517 | 234.004 | 234.444 | 253.577 | 328.835 | 341.127 | 359.265 | 275.831 | 268.236 | 266.269 | 272.242 | 240.957 | 229.801 | 232.653 | 227.133 | 256.527 | 275.106 | 270.799 | 343.342 | 325.243 | 347.558 | 287.995 | 307.81 | 309.348 | 327.817 | 350.335 | 349.095 | 369.977 | 371.119 | 369.159 | 343.283 | 341.042 | 265.898 | 289.435 | 287.557 | 287.796 | 262.089 | 289.232 | 279.19 | 262.666 | 216.646 | 269.283 | 252.015 | 232.939 | 210.477 | 274.347 | 264.94 | 270.259 | 251.077 | 302.371 | 293.371 | 281.278 | 264.314 | 309.858 | 327.061 | 323.619 | 294.583 | 266.353 | 283.525 | 283.435 | 266.466 | 239.825 | 252.32 | 246.23 | 243.836 | 219.372 | 230.38 | 202.704 | 235.336 | 271.798 | 268.497 | 238.077 | 235.719 | 257.021 | 231.596 | 209.562 | 195.628 | 186.127 | 151.016 | 121.787 | 90.538 | 88.048 | 71.715 | 44.155 | 42.199 | 0 | 23.258 |
| Other Current Assets
| 105.257 | 84.552 | 110.845 | 406.666 | 393.452 | 37.051 | 429.083 | 325.291 | 344.613 | 295.981 | 387.823 | 134.521 | 373.822 | 361.932 | 350.942 | 345.522 | 335.897 | 283.001 | 142.182 | 294.636 | 311.714 | 273.055 | 342.266 | 368.134 | 322.418 | 246.393 | 348.153 | 238.011 | 279.257 | 200.889 | 259.424 | 68.338 | 266.514 | 193.37 | 233.883 | 231.581 | 245.907 | 199.93 | 95.579 | 85.95 | 91.098 | 82.605 | 97.415 | 30.807 | 31.664 | 28.509 | 41.107 | 61.564 | 87.818 | 50.425 | 207.198 | 197.163 | 174.31 | 150.546 | 150.041 | 153.176 | 175.887 | 148.898 | 112.117 | 158.295 | 166.211 | 132.396 | 125.811 | 165.488 | 165.478 | 164.931 | 134.559 | 155.318 | 172.638 | 144.192 | 303.91 | 316.431 | 270.154 | 284.776 | 282.886 | 282.441 | 279.327 | 278.418 | 347.412 | 432.13 | 455.189 | 431.11 | 251.335 | 319.315 | 324.37 | 295.669 | 252.718 | 271.992 | 224.348 | 217.571 | 199.444 | 228.297 | 229.34 | 211.59 | 238.485 | 218.42 | 214.984 | 173.2 | 220.645 | 169.071 | 136.012 | 143.753 | 164.401 | 92.872 |
| Total Current Assets
| 2,299.758 | 2,444.907 | 2,258.417 | 2,145.42 | 2,142.579 | 2,342.164 | 2,477.043 | 2,598.637 | 2,692.851 | 2,145.278 | 1,991.453 | 2,108.129 | 1,861.433 | 1,648.51 | 1,740.56 | 1,923.979 | 1,799.482 | 1,638.71 | 1,553.845 | 1,326.496 | 1,477.134 | 1,361.471 | 1,294.425 | 1,279.429 | 1,168.024 | 1,136.075 | 1,056.561 | 1,093.207 | 998.241 | 806.484 | 808.603 | 793.221 | 828.081 | 805.202 | 766.695 | 848.028 | 822.307 | 885.589 | 679.095 | 695.053 | 762.375 | 747.399 | 730.54 | 733.947 | 710.361 | 914.358 | 690.977 | 679.086 | 735.794 | 601.298 | 650.757 | 669.888 | 621.994 | 586.073 | 552.215 | 575.346 | 624.117 | 523.291 | 535.16 | 499.904 | 512.461 | 566.235 | 516.723 | 605.136 | 586.294 | 545.789 | 522.324 | 571.311 | 550.271 | 496.728 | 748.559 | 874.625 | 752.859 | 712.082 | 642.312 | 706.36 | 651.69 | 637.978 | 764.669 | 832.293 | 882.66 | 845.173 | 628.693 | 755.008 | 692.628 | 765.845 | 761.594 | 737.901 | 586.597 | 557.629 | 546.845 | 578.409 | 591.261 | 589.945 | 549.949 | 628.124 | 426.655 | 311.796 | 353.459 | 308.916 | 204.853 | 213.135 | 164.401 | 138.614 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,846.009 | 1,868.397 | 1,864.665 | 1,834.936 | 1,794.3 | 1,770.73 | 1,361.647 | 1,297.219 | 1,309.318 | 1,263.473 | 1,259.954 | 1,213.809 | 1,172.636 | 1,165.52 | 1,084.328 | 1,004.79 | 958.24 | 961.066 | 745.915 | 714.822 | 697.1 | 689.615 | 700.116 | 662.762 | 747.119 | 738.101 | 749.267 | 741.307 | 744.696 | 739.866 | 719.724 | 839.081 | 840.86 | 831.248 | 832.886 | 831.458 | 828.843 | 791.646 | 854.026 | 812.625 | 793.242 | 783.904 | 766.963 | 724.653 | 727.885 | 728.753 | 708.425 | 703.007 | 703.531 | 700.882 | 683.904 | 671 | 668.992 | 663.285 | 646.835 | 624.53 | 594.179 | 581.516 | 585.327 | 559.964 | 550.972 | 551.537 | 564.513 | 563.601 | 568.938 | 571.893 | 569.942 | 557.312 | 587.298 | 583.59 | 576.985 | 570.116 | 564.412 | 566.822 | 558.353 | 558.507 | 550.642 | 549.792 | 516.235 | 509.238 | 500.098 | 501.253 | 636.685 | 458.617 | 441.191 | 424.975 | 380.324 | 345.007 | 337.634 | 327.897 | 313.661 | 309.567 | 304.986 | 300.985 | 257.922 | 265.813 | 226.26 | 210.526 | 170.336 | 158.563 | 103.468 | 91.223 | 78.739 | 67.415 |
| 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 |
| Intangible Assets
| 259.542 | 205.513 | 211.345 | 212.785 | 214.224 | 215.664 | 217.176 | 218.481 | 219.823 | 189.18 | 186.094 | 187.309 | 193.425 | 194.969 | 135.854 | 137.082 | 138.305 | 139.448 | 140.591 | 141.734 | 142.878 | 144.021 | 145.241 | 146.563 | 149.783 | 151.105 | 152.427 | 155.465 | 156.884 | 158.303 | 159.895 | 135.364 | 136.654 | 137.945 | 123.289 | 124.496 | 125.705 | 126.9 | 116.53 | 117.545 | 118.424 | 119.575 | 120.429 | 108.28 | 109.319 | 110.358 | 111.056 | 112.095 | 113.133 | 114.172 | 114.872 | 123.921 | 124.759 | 125.32 | 135.542 | 136.025 | 136.645 | 136.991 | 132.686 | 133.032 | 135.788 | 133.726 | 130.396 | 127.008 | 125.114 | 123.089 | 115.798 | 107.809 | 108.025 | 107.787 | 101.725 | 101.923 | 101.263 | 99.509 | 99.442 | 101.231 | 103.019 | 104.811 | 105.427 | 26.778 | 25.238 | 25.623 | 25.789 | 26.049 | 26.335 | 26.603 | 26.946 | 27.199 | 27.458 | 26.645 | 26.887 | 27.129 | 19.909 | 20.114 | 20.523 | 20.932 | 2.003 | 2.243 | 2.482 | 2.722 | 2.962 | 3.241 | 0 | 3.681 |
| Goodwill and Intangible Assets
| 259.542 | 205.513 | 211.345 | 212.785 | 214.224 | 215.664 | 217.176 | 218.481 | 219.823 | 189.18 | 186.094 | 187.309 | 193.425 | 194.969 | 135.854 | 137.082 | 138.305 | 139.448 | 140.591 | 141.734 | 142.878 | 144.021 | 145.241 | 146.563 | 149.783 | 151.105 | 152.427 | 155.465 | 156.884 | 158.303 | 159.895 | 135.364 | 136.654 | 137.945 | 123.289 | 124.496 | 125.705 | 126.9 | 116.53 | 117.545 | 118.424 | 119.575 | 120.429 | 108.28 | 109.319 | 110.358 | 111.056 | 112.095 | 113.133 | 114.172 | 114.872 | 123.921 | 124.759 | 125.32 | 135.542 | 136.025 | 136.645 | 136.991 | 132.686 | 133.032 | 135.788 | 133.726 | 130.396 | 127.008 | 125.114 | 123.089 | 115.798 | 107.809 | 108.025 | 107.787 | 101.725 | 101.923 | 101.263 | 99.509 | 99.442 | 101.231 | 103.019 | 104.811 | 105.427 | 26.778 | 25.238 | 25.623 | 25.789 | 26.049 | 26.335 | 26.603 | 26.946 | 27.199 | 27.458 | 26.645 | 26.887 | 27.129 | 19.909 | 20.114 | 20.523 | 20.932 | 2.003 | 2.243 | 2.482 | 2.722 | 2.962 | 3.241 | 0 | 3.681 |
| Long Term Investments
| 0 | 0 | 25.968 | 25.842 | 25.815 | 25.197 | 26.222 | 24.672 | 14.891 | 18.441 | 13.569 | 0 | 0 | 12.359 | 11.564 | 12.002 | -58.322 | -78.927 | 10.309 | 9.869 | 9.764 | 10.434 | 9.43 | 9.895 | 10.6 | 9.385 | 8.518 | 8.518 | 8.518 | 8.518 | 8.373 | 8.373 | 8.373 | 8.373 | 7.963 | 6.589 | 6.589 | 6.589 | 6.228 | 4.004 | 3.404 | 3.404 | 2.529 | 1.73 | 1.73 | 5.807 | 1.73 | 1.73 | 1.73 | 1.228 | 1.73 | 7.01 | 7.01 | 7.01 | 17.963 | 18.057 | 18.151 | 18.246 | 19.44 | 19.534 | 19.66 | 19.723 | 20.346 | 1.709 | 1.76 | 1.76 | 0 | 0 | 0 | 0 | 4.565 | 4.565 | 0 | 0 | 0 | 0 | 0 | 0.563 | 0.463 | 0.516 | -5.221 | -5.255 | -2.642 | 3.839 | -0.617 | -0.63 | -1.5 | -1.28 | -1.039 | 6.285 | -0.099 | -0.28 | -2.102 | -2.102 | -0.149 | -41.737 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 34.261 | 34.298 | 34.417 | 33.917 | 33.734 | 33.838 | 22.437 | 22.722 | 22.727 | 22.745 | 20.536 | 23.06 | 19.733 | 19.969 | 16.461 | 16.423 | 16.404 | 16.404 | 18.023 | 18.032 | 19.637 | 19.637 | 18.908 | 18.908 | 18.862 | 18.848 | 18.904 | 18.882 | 18.778 | 18.774 | 15.24 | 15.242 | 15.186 | 15.183 | 10.213 | 10.198 | 10.326 | 10.324 | 7.75 | 7.677 | 7.661 | 7.659 | 7.21 | 6.656 | 6.713 | 6.718 | 6.595 | 6.555 | 6.507 | 6.506 | 6.528 | 6.662 | 6.603 | 6.624 | 6.331 | 6.36 | 6.348 | 6.342 | 8.9 | 8.9 | 9.044 | 9.055 | 10.611 | 10.606 | 10.595 | 10.593 | 8.898 | 8.951 | 6.608 | 6.608 | 7.328 | 7.328 | 6.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.99 | 0 | 0 | 0 | 0 | 44.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 32.132 | 33.219 | 6.586 | 0 | 7.278 | 14.743 | 159.619 | 316.898 | 264.516 | 286.313 | 210.952 | 220.293 | 222.506 | 203.71 | 210.885 | 202.292 | 298.293 | 293.492 | 254.528 | 197.077 | 197.771 | 185.76 | 203.267 | 214.039 | 197.833 | 193.386 | 173.026 | 180.767 | 154.54 | 150.96 | 144.974 | 19.291 | 22.048 | 21.861 | 27.097 | 24.016 | 26.559 | 33.984 | 39.362 | 35.756 | 22.989 | 13.323 | 0 | 0 | 0 | -4.077 | 0 | 0 | 0 | 0.502 | 0 | 14.258 | 14.637 | 15.016 | 15.395 | 15.774 | 16.153 | 16.533 | 16.912 | 17.291 | 17.67 | 18.049 | 5.238 | 24.078 | 13.504 | 13.638 | 15.306 | 15.521 | 15.714 | 15.907 | 0.151 | 0.151 | 4.756 | 4.756 | 1.878 | 4.667 | 4.559 | 4.114 | 4.399 | 4.149 | 9.905 | 9.863 | 7.388 | 3.194 | 5.149 | 5.288 | 6.24 | 6.969 | 6.452 | 6.011 | -0.071 | 5.744 | 8.391 | 8.391 | 3.635 | 0.253 | 1.041 | 1.047 | 1.005 | 1.043 | 8.969 | 0.324 | 4.096 | 1.055 |
| Total Non-Current Assets
| 2,171.944 | 2,141.427 | 2,142.982 | 2,107.48 | 2,075.351 | 2,060.172 | 1,787.102 | 1,879.991 | 1,831.275 | 1,780.151 | 1,691.104 | 1,644.47 | 1,608.299 | 1,596.528 | 1,459.092 | 1,372.589 | 1,352.921 | 1,331.484 | 1,169.366 | 1,081.533 | 1,067.148 | 1,049.466 | 1,076.962 | 1,052.166 | 1,124.197 | 1,110.825 | 1,102.141 | 1,104.939 | 1,083.416 | 1,076.422 | 1,048.205 | 1,017.351 | 1,023.12 | 1,014.61 | 1,001.449 | 996.757 | 998.022 | 969.444 | 1,023.897 | 977.608 | 945.721 | 927.866 | 897.13 | 841.32 | 845.647 | 847.559 | 827.806 | 823.386 | 824.901 | 823.29 | 807.033 | 822.851 | 822.001 | 817.254 | 822.066 | 800.746 | 771.477 | 759.627 | 763.265 | 738.721 | 733.134 | 732.089 | 731.104 | 727.003 | 719.912 | 720.973 | 709.944 | 689.594 | 717.645 | 713.891 | 690.754 | 684.082 | 677.359 | 671.088 | 659.674 | 664.404 | 658.22 | 659.28 | 626.524 | 540.681 | 530.019 | 531.485 | 667.219 | 491.699 | 472.058 | 456.234 | 412.01 | 377.896 | 370.505 | 366.838 | 346.367 | 342.161 | 331.184 | 327.388 | 281.932 | 289.328 | 229.304 | 213.815 | 173.824 | 162.328 | 115.399 | 94.788 | 82.836 | 72.151 |
| Total Assets
| 4,471.702 | 4,586.334 | 4,401.399 | 4,252.9 | 4,217.93 | 4,402.337 | 4,264.145 | 4,478.628 | 4,524.126 | 3,925.43 | 3,682.557 | 3,752.599 | 3,469.732 | 3,245.037 | 3,199.652 | 3,296.568 | 3,152.403 | 2,970.194 | 2,723.211 | 2,408.029 | 2,544.283 | 2,410.937 | 2,371.388 | 2,331.594 | 2,292.22 | 2,246.9 | 2,158.702 | 2,198.146 | 2,081.657 | 1,882.906 | 1,856.808 | 1,810.572 | 1,851.201 | 1,819.812 | 1,768.144 | 1,844.785 | 1,820.328 | 1,855.033 | 1,702.991 | 1,672.661 | 1,708.096 | 1,675.265 | 1,627.67 | 1,575.267 | 1,556.007 | 1,761.917 | 1,518.783 | 1,502.472 | 1,560.695 | 1,424.588 | 1,457.79 | 1,492.739 | 1,443.995 | 1,403.327 | 1,374.282 | 1,376.093 | 1,395.593 | 1,282.918 | 1,298.424 | 1,238.625 | 1,245.595 | 1,298.325 | 1,247.827 | 1,332.138 | 1,306.206 | 1,266.761 | 1,232.269 | 1,260.905 | 1,267.917 | 1,210.619 | 1,439.313 | 1,558.708 | 1,430.219 | 1,383.17 | 1,301.985 | 1,370.764 | 1,309.91 | 1,297.258 | 1,391.193 | 1,372.975 | 1,412.679 | 1,376.657 | 1,295.912 | 1,246.707 | 1,164.686 | 1,222.08 | 1,173.604 | 1,115.797 | 957.102 | 924.467 | 893.212 | 920.57 | 922.445 | 917.332 | 831.88 | 917.452 | 655.96 | 525.611 | 527.282 | 471.244 | 320.252 | 307.923 | 247.237 | 210.764 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 345.798 | 434.265 | 286.101 | 309.223 | 290.269 | 353.285 | 133.08 | 163.282 | 243.154 | 190.491 | 437.251 | 577.418 | 185.178 | 465.791 | 314.521 | 343.374 | 287.902 | 98.874 | 136.661 | 154.665 | 259.791 | 212.885 | 223.571 | 293.447 | 238.592 | 176.397 | 168.352 | 225.234 | 174.593 | 152.328 | 144.044 | 166.147 | 195.605 | 195.348 | 225.632 | 248.863 | 314.492 | 315.955 | 308.108 | 296.821 | 287.254 | 282.441 | 201.449 | 168.538 | 220.387 | 310.773 | 318.064 | 389.402 | 358.699 | 314.185 | 374.206 | 376.611 | 306.449 | 259.116 | 250.294 | 245.249 | 241.876 | 243.752 | 248.03 | 218.194 | 216.187 | 247.549 | 255.179 | 277.132 | 273.934 | 232.453 | 220.631 | 185.52 | 196.469 | 190.922 | 236.144 | 275.676 | 253.515 | 235.332 | 224.052 | 275.207 | 237.657 | 235.801 | 279.156 | 260.362 | 232.61 | 219.742 | 210.835 | 206.735 | 138.755 | 177.399 | 217.237 | 150.003 | 93.764 | 89.474 | 66.274 | 66.154 | 81.143 | 66.242 | 55.776 | 66.718 | 66.435 | 18.508 | 37.735 | 28.072 | 34.358 | 36.02 | 0 | 8.113 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 5.24 | 0 | 0 | 0 | 92.8 | 157.3 | 100 | 249.9 | 204 | 119.834 | 110 | 250 | 229 | 306.2 | 434.6 | 204.6 | 317 | 397.5 | 400 | 370 | 346.575 | 417.5 | 406.497 | 445.994 | 435.2 | 429.966 | 456.477 | 461.177 | 436 | 441.477 | 386.793 | 423.025 | 403.566 | 483.466 | 415.828 | 397.118 | 444.61 | 446.054 | 456.1 | 470.4 | 400.638 | 504.891 | 646.149 | 552.195 | 565.31 | 492.801 | 464.281 | 479.402 | 541.845 | 431.324 | 435.631 | 444.963 | 481.818 | 491.732 | 457.481 | 450.4 | 507.64 | 529.04 | 488.66 | 528.66 | 549.96 | 545.96 | 520.799 | 579.444 | 537.743 | 500.083 | 410.859 | 478.685 | 403.074 | 382.3 | 353.774 | 360.563 | 344.831 | 329.531 | 372.27 | 355.228 | 427.435 | 402 | 349.2 | 301.091 | 303.984 | 272.084 | 223.307 | 234.907 | 271 | 260 | 258.3 | 264.05 | 278.15 | 285.15 | 218.04 | 240.53 | 83.853 | 105.89 | 76.98 | 73.88 | 68.2 | 55 | 0 | 40.7 |
| Tax Payables
| 17.419 | 41.58 | 27.809 | 17.159 | 13.01 | 47.598 | 39.693 | 38.611 | 55.953 | 66.75 | 56.225 | 44.535 | 41.327 | 47.861 | 34.435 | 29.772 | 47.932 | 41.428 | 28.461 | 22.518 | 53.744 | 37.03 | 38.342 | 32.578 | 29.998 | 34.844 | 30.006 | 25.575 | 29.107 | 30.82 | 24.942 | 23.201 | 26.702 | 28.973 | 19.835 | 19.674 | 19.412 | 17.922 | 11.07 | 21.647 | 20.556 | 17.645 | 14.621 | -27.089 | -21.76 | -22.861 | -23.026 | -23.521 | -25.552 | -13.291 | -11.347 | -11.737 | -14.898 | -12.256 | -16.266 | -15.141 | -19.841 | -12.081 | -13.766 | -2.765 | -4.879 | 1.976 | -9.239 | -6.622 | -13.804 | -10.655 | -6.969 | -9.829 | -10.356 | -5.433 | -6.745 | -15.818 | -12.465 | -7.381 | -14.385 | -10.968 | -10.097 | -11.081 | -9.781 | -10.526 | -7.614 | -12.778 | -25.991 | -24.851 | -18.365 | -10.489 | -19.88 | -15.645 | -16.627 | -16.391 | -22.863 | -18.773 | -17.786 | -19.043 | -14.521 | -13.367 | -5.211 | -1.201 | 0.335 | 5.261 | 3.649 | 2.125 | 0 | -0.514 |
| Deferred Revenue
| 0 | 0 | 0 | 29.546 | 48.54 | 234.724 | 178.127 | 188.72 | 78.161 | 52.649 | 98.342 | 0 | 63.963 | 256.097 | 240.794 | 188.781 | 199.814 | 197.8 | 242.185 | 214.277 | 153.357 | 154.477 | 125.87 | 112.881 | 131.507 | 125.224 | 100.446 | 91.985 | 100.01 | 120.351 | 114.199 | 106.224 | 113.257 | 111.685 | 96.744 | 97.666 | 61.906 | 65.358 | 51.559 | 69.289 | 64.385 | 58.99 | 108.623 | 19.054 | 12.904 | 27.091 | 37.026 | 31.262 | 16.587 | 34.626 | 41.63 | 42.448 | 27.891 | 41.542 | 38.49 | 15.014 | 26.405 | 30.228 | 39.268 | 41.589 | 15.893 | 20.934 | 13.316 | 15.769 | 9.173 | 10.901 | 14.723 | 8.631 | 41.426 | 40.54 | 48.321 | 38.972 | 38.611 | 42.702 | 2.165 | 12.329 | 13.54 | 13.942 | 12.301 | 8.838 | 8.795 | 5.75 | -14.174 | -6.583 | 1.683 | 10.698 | 1.546 | 5.766 | 6.323 | 7.082 | -3.478 | -1.316 | 4.375 | 3.034 | 4.75 | 24.689 | 3.494 | 11.743 | 12.653 | 15.981 | 7.28 | 13.933 | 0 | 7.839 |
| Other Current Liabilities
| 196.268 | 257.117 | 306.51 | 213.649 | 157.545 | 273.023 | 249.095 | 186.251 | 220.013 | 394.182 | 205.832 | 267.88 | 548.232 | 165.729 | 138.253 | -10.432 | -33.84 | 290.744 | 137.481 | 105.358 | 185.949 | 203.432 | 165.832 | 35.346 | 173.632 | 160.424 | 35.452 | 121.214 | 139.535 | -110.81 | 38.85 | 132.083 | 172.416 | 139.544 | 33.727 | 140.49 | 125.571 | 101.354 | 84.071 | 34.712 | 111.959 | 89.06 | 41.251 | 77.149 | 95.726 | 122.513 | 124.958 | 131.466 | 168.584 | 149.657 | 105.942 | 118.681 | 86.73 | 199.435 | 180.352 | 177.652 | 204.564 | 73.196 | 74.979 | 91.216 | 45.666 | 39.393 | 41.439 | 81.758 | 91.436 | 95.321 | 40.796 | 50.936 | 94.718 | 73.82 | 80.696 | 97.519 | 84.738 | 82.945 | 49.964 | 58.105 | 55.155 | 63.677 | 67.793 | 68.061 | 80.357 | 82.857 | 39.437 | 45.168 | 34.304 | 83.397 | 33.142 | 42.542 | 39.082 | 31.101 | 29.254 | 50.314 | 38.802 | 49.189 | 38.49 | 49.735 | 72.393 | 18.673 | 36.066 | 29.869 | 4.684 | 22.794 | 77.301 | 15.354 |
| Total Current Liabilities
| 559.484 | 732.962 | 620.419 | 569.576 | 514.605 | 708.791 | 473.536 | 576.864 | 690.081 | 861.372 | 897.65 | 1,139.732 | 978.736 | 804.158 | 838.003 | 801.494 | 730.808 | 757.749 | 817.446 | 577.543 | 816.484 | 850.848 | 827.745 | 844.251 | 788.797 | 789.165 | 740.753 | 818.016 | 778.436 | 749.988 | 778.511 | 782.608 | 830.724 | 805.342 | 767.127 | 832.051 | 863.041 | 918.697 | 819.077 | 819.587 | 864.378 | 835.2 | 822.045 | 708.052 | 694.991 | 904.943 | 1,066.145 | 1,049.542 | 1,067.04 | 934.069 | 933.083 | 962.958 | 920.127 | 877.62 | 850.011 | 852.723 | 908.418 | 796.598 | 766.725 | 757.046 | 764.614 | 817.958 | 776.039 | 880.928 | 901.526 | 863.079 | 775.257 | 806.071 | 818.574 | 759.392 | 720.954 | 836.063 | 728.863 | 693.195 | 613.406 | 682.907 | 627.547 | 617.929 | 709.438 | 673.125 | 732.789 | 689.849 | 573.48 | 528.143 | 458.677 | 519.922 | 453.806 | 411.807 | 387.219 | 364.185 | 330.965 | 361.744 | 380.309 | 381.538 | 297.786 | 343.616 | 217.47 | 141.869 | 151.116 | 137.082 | 110.892 | 115.939 | 77.301 | 63.652 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 432.595 | 431.765 | 443 | 358.191 | 445.5 | 446.5 | 559.5 | 559.5 | 561.5 | 560.5 | 368 | 307.9 | 310 | 295.057 | 317.858 | 471.4 | 473.4 | 323.6 | 161.926 | 127 | 138.75 | 28 | 65.017 | 30 | 30 | 30 | 35.111 | 34.111 | 34.971 | 34.971 | 40.234 | 43.212 | 39.705 | 43.212 | 48.467 | 48.467 | 45.418 | 48.467 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 48 | 48 | 86 | 88 | 90 | 90 | 90 | 90 | 50 | 50 | 90 | 40 | 40 | 40 | 40 | 20 | 0 | 0 | 50 | 50 | 50 | 55 | 70 | 75 | 55 | 55 | 55 | 55 | 55 | 55 | 55.8 | 77.3 | 56 | 66 | 99.5 | 99.5 | 89.5 | 89.5 | 104.653 | 94.653 | 79.5 | 79.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 100.36 | 104.89 | 65.58 | 62.6 | 35.6 | 19.98 | 17 | 0 | 5 |
| Deferred Revenue Non-Current
| 137.885 | 138.117 | 84.978 | 85.209 | 85.811 | 83.043 | 94.459 | 281.938 | 282.342 | 279.461 | 281.518 | 281.088 | 281.134 | 280.379 | 278.098 | 278.896 | 278.565 | 278.635 | 257.621 | 247.571 | 247.641 | 247.71 | 228.751 | 230.429 | 230.949 | 231.019 | 234.144 | 192.233 | 131.644 | 113.223 | 87.943 | 71.133 | 71.702 | 72.521 | 73.25 | 75.567 | 64.907 | 47.187 | 22.704 | 10.784 | 10.354 | 11.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.345 | 6.954 | 8.54 | 10.104 | 11.645 | 13.162 | 14.652 | 16.113 | 17.551 | 18.969 | 20.367 | 21.745 | 23.105 | 0 | 0 | -49.738 | -49.738 | -49.17 | -54.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0.087 | 0.091 | 0.096 | 0.1 | 0.104 | 0.108 | 0.112 | 0.117 | 0 | 0 | 0 | 0.039 | 0.642 | 1.492 | 0.85 | 0.85 | 1.574 | 2.617 | 0.75 | 0.75 | 1.483 | 1.082 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.257 | 0.231 | 0.231 | 0.231 | 0.231 | 0.835 | 0.835 | 0.835 | 0.835 | 0.81 | 0.81 | 0.81 | 0.81 | 0.784 | 0.784 | 0.784 | 0.784 | 0.758 | 0.758 | 0.758 | 0.758 | 0.733 | 0.733 | 1.7 | 1.7 | 1.675 | 1.554 | 1.493 | 1.433 | 1.286 | 1.286 | 1.165 | 1.165 | 1.076 | 1.076 | 1.076 | 1.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.106 | 21.151 | 21.928 | -62.625 | 22.814 | 24.297 | 24.299 | 306.254 | 24.331 | 30.581 | 6.502 | 6.002 | 6.022 | 31.057 | 46.5 | 325.396 | 36.5 | 315.135 | 36.5 | 284.071 | 11.5 | 259.21 | 36.5 | 266.929 | 35.582 | 25.582 | 24.5 | 25.25 | 25.739 | 90.25 | 90.25 | 60.25 | 60.264 | 60.25 | 56.323 | 56.341 | 30.861 | 30.75 | 49.289 | 12.369 | 11.94 | 13.058 | 19.641 | 13.043 | 13.4 | 0 | 12.764 | 12.712 | 13.418 | 13.576 | -0.758 | 10.081 | 9.082 | 9.366 | 7.663 | 5.663 | 8.119 | 8.119 | 8.119 | 8.119 | 8.119 | 8.119 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0.83 | 0.263 | 0.263 | 0.263 | 0.727 | 0.263 | 0.263 | 0.263 | 0.263 | 0.263 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.1 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.539 | 3.313 | 3.304 | 0.321 | 0.287 | 0 | 0 | 10 | 0.1 |
| Total Non-Current Liabilities
| 591.585 | 591.032 | 549.994 | 465.676 | 554.221 | 553.939 | 678.362 | 865.862 | 868.286 | 870.659 | 656.02 | 594.99 | 597.156 | 556.417 | 597.24 | 798.288 | 789.315 | 639.585 | 422.695 | 413.688 | 387.891 | 287.96 | 296.735 | 298.011 | 296.788 | 286.857 | 294.012 | 251.851 | 192.611 | 238.701 | 218.684 | 174.851 | 171.927 | 176.239 | 178.271 | 180.606 | 141.417 | 126.635 | 79.289 | 42.369 | 41.94 | 43.058 | 19.641 | 13.043 | 13.4 | 13.332 | 12.764 | 13.496 | 61.418 | 62.36 | 97.188 | 104.184 | 106.794 | 108.664 | 108.499 | 108.04 | 72.981 | 74.471 | 115.907 | 67.224 | 68.581 | 69.919 | 63.294 | 44.653 | 1.428 | 1.428 | 51.339 | 51.339 | 51.906 | 56.339 | 70.263 | 75.263 | 55.727 | 55.263 | 55.263 | 55.263 | 55.263 | 55.263 | 55.8 | 77.3 | 56 | 66 | 99.5 | 99.5 | 89.5 | 89.5 | 106.753 | 94.963 | 79.5 | 79.5 | 84.5 | 84.5 | 84.5 | 84.5 | 84.5 | 103.899 | 108.203 | 68.884 | 62.921 | 35.887 | 19.98 | 17 | 10 | 5.1 |
| Total Liabilities
| 1,151.07 | 1,323.995 | 1,170.413 | 1,035.252 | 1,068.826 | 1,262.731 | 1,151.898 | 1,442.726 | 1,558.367 | 1,732.031 | 1,553.67 | 1,734.722 | 1,575.893 | 1,360.575 | 1,435.243 | 1,599.782 | 1,520.123 | 1,397.334 | 1,240.142 | 991.231 | 1,204.374 | 1,138.808 | 1,124.48 | 1,142.263 | 1,085.584 | 1,076.022 | 1,034.764 | 1,069.867 | 971.047 | 988.689 | 997.196 | 957.459 | 1,002.651 | 981.581 | 945.398 | 1,012.657 | 1,004.458 | 1,045.332 | 898.366 | 861.956 | 906.318 | 878.258 | 841.686 | 721.095 | 708.391 | 918.275 | 1,078.909 | 1,063.038 | 1,128.458 | 996.429 | 1,030.271 | 1,067.142 | 1,026.92 | 986.284 | 958.51 | 960.763 | 981.398 | 871.069 | 882.631 | 824.269 | 833.195 | 887.876 | 839.333 | 925.581 | 902.954 | 864.506 | 826.595 | 857.409 | 870.48 | 815.731 | 791.217 | 911.325 | 784.589 | 748.458 | 668.668 | 738.169 | 682.809 | 673.191 | 765.238 | 750.425 | 788.789 | 755.849 | 672.98 | 627.643 | 548.177 | 609.422 | 560.56 | 506.77 | 466.719 | 443.685 | 415.465 | 446.244 | 464.809 | 466.038 | 382.286 | 447.515 | 325.674 | 210.754 | 214.038 | 172.969 | 130.872 | 132.939 | 87.301 | 68.752 |
| 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 |
| Common Stock
| 558.742 | 558.742 | 558.742 | 558.742 | 558.742 | 558.742 | 558.742 | 558.742 | 558.742 | 461.79 | 461.79 | 461.79 | 461.79 | 461.79 | 461.79 | 461.79 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 355.223 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 327.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 256.314 | 233.921 | 233.921 | 233.921 | 233.921 | 233.921 | 233.921 | 233.921 | 233.921 | 140.715 | 140.715 | 140.715 | 140.715 | 129.285 | 99.45 | 66.3 | 66.3 |
| Retained Earnings
| 1,281.647 | 1,225.037 | 1,179.026 | 1,079.541 | 1,099.839 | 1,090.142 | 1,100.351 | 1,019.062 | 941.248 | 855.971 | 837.345 | 725.664 | 607.794 | 540.596 | 476.95 | 408.793 | 415.581 | 357.245 | 316.241 | 247.682 | 173.7 | 111.713 | 87.484 | 32.495 | 40.241 | 9.607 | -30.57 | -25.281 | -34.878 | -41.891 | -66.4 | -68.051 | -77.129 | -83.579 | -91.807 | -85.7 | -93.302 | -97.734 | -105.682 | -100.306 | -108.079 | -111.496 | -119.344 | -126.264 | -129.428 | -130.952 | -122.853 | -125.212 | -128.575 | -130.308 | -132.985 | -134.763 | -137.131 | -138.924 | -140.089 | -141.067 | -142.215 | -143.255 | -132.349 | -133.267 | -134.281 | -136.102 | -136.465 | -137.297 | -138.56 | -139.967 | -137.392 | -137.862 | -141.396 | -143.225 | 90.373 | 89.762 | 88.569 | 79.304 | 79.294 | 79.082 | 74.835 | 72.226 | 77.407 | 75.533 | 77.09 | 74.528 | 79.289 | 76.357 | 74.44 | 71.29 | 72.937 | 68.157 | 64.393 | 58.248 | 59.305 | 55.833 | 45.735 | 39.792 | 42.679 | 57.812 | 54.287 | 39.005 | 39.362 | 24.863 | 14.517 | 25.91 | 36.19 | 22.766 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,357.122 | 172.278 | 1,357.233 | 169.93 | 1,318.18 | 133.971 | 1,318.949 | 130.911 | 699.697 | 96.722 | 700.337 | 93.532 | 712.04 | 93.071 | 753.93 | 11.269 | 8.808 | 11.136 | 8.751 | 7.391 | 9.108 | 12.42 | 9.66 | 8.123 | 4.182 | 7.662 | 6.329 | 5.135 | 4.897 | 3.381 | 4.156 | 3.172 | 1.508 | 5.606 | 1.833 | 2.39 | 2.005 | 4.249 | 3.042 | 2.278 | 0.167 | 2.654 | 2.51 | 1.341 | 1.185 | 5.002 | 4.382 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,376.257 | 1,375.783 | 0 | 1,358.364 | 0 | 1,356.016 | 0 | 1,320.058 | 0 | 728.107 | 0 | 700.279 | 0 | 613.324 | 0 | 623.893 | 0 | 659.416 | 0 | 659.416 | 0 | 659.416 | 705.88 | 659.416 | 706.432 | 696.772 | 661.595 | 696.772 | 661.595 | 554.144 | 483.79 | 522.348 | 523.123 | 518.967 | 483.79 | 483.79 | 483.79 | 483.79 | 483.697 | 518.874 | 483.697 | 518.874 | 482.747 | 563.784 | 563.784 | 670.961 | 251.277 | 255.095 | 254.475 | 250.829 | 254.756 | 257.346 | 254.355 | 250.85 | 252.067 | 254.279 | 256.317 | 256.019 | 249.989 | 249.989 | 249.989 | 261.343 | 249.989 | 249.989 | 249.989 | 249.989 | 250.048 | 250.048 | 250.048 | 250.31 | 260.987 | 260.987 | 260.987 | 265.359 | 262.646 | 262.104 | 262.104 | 262.104 | 259.196 | 259.196 | 259.196 | 260.873 | 256.813 | 256.813 | 256.813 | 258.907 | 254.388 | 254.388 | 162.789 | 162.789 | 159.373 | 159.373 | 159.373 | 160.147 | 155.348 | 192.219 | 118.504 | 118.504 | 116.113 | 124.107 | 38.781 | 43.753 | 52.946 | 52.946 |
| Total Shareholders Equity
| 3,216.646 | 3,159.562 | 3,094.891 | 2,996.648 | 3,015.815 | 3,004.901 | 2,977.274 | 2,897.863 | 2,818.94 | 2,045.867 | 1,998.832 | 1,887.732 | 1,769.92 | 1,709.242 | 1,650.779 | 1,587.547 | 1,524.734 | 1,464.09 | 1,377.045 | 1,310.813 | 1,234.446 | 1,171.099 | 1,148.587 | 1,096.909 | 1,101.896 | 1,069.725 | 1,025.607 | 1,034.376 | 1,023.447 | 809.525 | 784.779 | 781.611 | 773.308 | 765.874 | 755.982 | 766.187 | 754.812 | 750.937 | 742.511 | 750.131 | 741.152 | 736.971 | 725.781 | 795.854 | 792.545 | 789.853 | 384.739 | 386.197 | 382.214 | 377.651 | 378.084 | 378.897 | 373.539 | 368.241 | 368.292 | 369.527 | 370.417 | 369.078 | 373.954 | 373.036 | 372.022 | 370.2 | 369.838 | 369.005 | 367.742 | 366.336 | 368.97 | 368.5 | 364.966 | 363.138 | 607.674 | 607.064 | 605.871 | 596.605 | 598.254 | 597.501 | 593.253 | 590.644 | 592.917 | 591.043 | 592.6 | 590.038 | 592.417 | 589.484 | 587.568 | 584.417 | 583.639 | 578.859 | 461.103 | 454.959 | 452.599 | 449.127 | 439.029 | 433.086 | 431.948 | 452.615 | 313.506 | 298.225 | 296.19 | 281.691 | 182.583 | 169.114 | 155.436 | 142.013 |
| Total Equity
| 3,320.632 | 3,262.339 | 3,230.986 | 3,132.439 | 3,149.104 | 3,139.606 | 3,112.247 | 3,035.902 | 2,965.759 | 2,193.398 | 2,128.887 | 2,017.877 | 1,893.839 | 1,884.462 | 1,764.408 | 1,696.786 | 1,632.279 | 1,572.861 | 1,483.069 | 1,416.798 | 1,339.909 | 1,272.129 | 1,246.908 | 1,189.332 | 1,206.636 | 1,170.878 | 1,123.937 | 1,128.279 | 1,110.611 | 894.217 | 859.613 | 853.113 | 848.55 | 838.231 | 822.746 | 832.128 | 815.87 | 809.701 | 804.625 | 810.705 | 801.778 | 797.007 | 785.985 | 854.172 | 847.617 | 843.642 | 439.873 | 439.433 | 432.237 | 428.159 | 427.52 | 425.597 | 417.075 | 417.043 | 415.771 | 415.329 | 414.195 | 411.849 | 415.793 | 414.355 | 412.4 | 410.448 | 408.494 | 406.558 | 403.252 | 402.255 | 405.673 | 403.496 | 397.437 | 394.889 | 648.097 | 647.383 | 645.629 | 634.712 | 633.317 | 632.594 | 627.101 | 624.067 | 625.955 | 622.55 | 623.89 | 620.808 | 622.932 | 619.064 | 616.509 | 612.658 | 613.044 | 609.027 | 490.383 | 480.782 | 477.747 | 474.326 | 457.636 | 451.294 | 449.594 | 469.936 | 330.286 | 314.857 | 313.245 | 298.275 | 189.38 | 174.984 | 159.936 | 142.013 |
| Total Liabilities & Shareholders Equity
| 4,471.702 | 4,586.334 | 4,401.399 | 4,252.9 | 4,217.93 | 4,402.337 | 4,264.145 | 4,478.628 | 4,524.126 | 3,925.43 | 3,682.557 | 3,752.599 | 3,469.732 | 3,245.037 | 3,199.652 | 3,296.568 | 3,152.403 | 2,970.194 | 2,723.211 | 2,408.029 | 2,544.283 | 2,410.937 | 2,371.388 | 2,331.594 | 2,292.22 | 2,246.9 | 2,158.702 | 2,198.146 | 2,081.657 | 1,882.906 | 1,856.808 | 1,810.572 | 1,851.201 | 1,819.812 | 1,768.144 | 1,844.785 | 1,820.328 | 1,855.033 | 1,702.991 | 1,672.661 | 1,708.096 | 1,675.265 | 1,627.67 | 1,575.267 | 1,556.007 | 1,761.917 | 1,518.783 | 1,502.472 | 1,560.695 | 1,424.588 | 1,457.79 | 1,492.739 | 1,443.995 | 1,403.327 | 1,374.282 | 1,376.093 | 1,395.593 | 1,282.918 | 1,298.424 | 1,238.625 | 1,245.595 | 1,298.325 | 1,247.827 | 1,332.138 | 1,306.206 | 1,266.761 | 1,232.269 | 1,260.905 | 1,267.917 | 1,210.619 | 1,439.313 | 1,558.708 | 1,430.219 | 1,383.17 | 1,301.985 | 1,370.764 | 1,309.91 | 1,297.258 | 1,391.193 | 1,372.975 | 1,412.679 | 1,376.657 | 1,295.912 | 1,246.707 | 1,164.686 | 1,222.08 | 1,173.604 | 1,115.797 | 957.102 | 924.467 | 893.212 | 920.57 | 922.445 | 917.332 | 831.88 | 917.452 | 655.96 | 525.611 | 527.282 | 471.244 | 320.252 | 307.923 | 247.237 | 210.764 |