
Lanzhou Lishang Guochao Industrial Group Co.,Ltd
SSE:600738.SS
4.92 (CNY) • At close May 14, 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
| 221.832 | 316.325 | 206.316 | 225.308 | 364.134 | 491.271 | 438.765 | 373.729 | 391.228 | 299.662 | 422.594 | 272.056 | 296.171 | 147.201 | 223.77 | 561.068 | 578.879 | 597.823 | 722.804 | 743.048 | 777.88 | 837.519 | 1,118.767 | 1,082.883 | 900.854 | 2,155.521 | 2,039.685 | 556.654 | 557.236 | 574.391 | 558.982 | 1,016.788 | 395.965 | 507.241 | 311.446 | 367.671 | 430.091 | 508.533 | 524.973 | 638.821 | 477.002 | 567.719 | 578.862 | 501.808 | 479.868 | 549.584 | 513.744 | 513.766 | 658.661 | 494.398 | 404.503 | 356.481 | 405.605 | 379.875 | 277.456 | 222.223 | 219.605 | 241.093 | 157.189 | 159.798 | 162.409 | 193.835 | 193.711 | 103.592 | 189.283 | 151.439 | 89.183 | 99.275 | 255.93 | 182.259 | 168.443 | 154.196 | 153.597 | 137.857 | 104.083 | 114.68 | 133.739 | 117.198 | 56.071 | 32.623 | 94.585 | 61.455 | 62.007 | 32.628 | 44.781 | 41.075 | 62.131 | 34.605 | 43.669 | 30.21 | 28.001 | 38.137 | 60.436 | 53.415 | 109.618 | 116.708 | 35.424 | 37.576 | 37.029 | 19.469 | 15.652 | 12.446 | 0 | 31.841 | 22.437 |
Short Term Investments
| 264.997 | 0 | 0 | -2,184.118 | 110.348 | 877.53 | -2,532.388 | 150.447 | -2,418.118 | -2,436.327 | -1,318.762 | 385.607 | 449.404 | -1,359.723 | -937.335 | -947.703 | -894.823 | 0 | -954.741 | -960.981 | -949.489 | -962.298 | -973.199 | -980.074 | -989.685 | -1,002.305 | 0 | 0 | -2,434.966 | -2,462.497 | -2,492.713 | -2,519.564 | 0 | 0 | 0 | 0 | 0 | 0 | -408.172 | -414.651 | -419.164 | -425.514 | -418.547 | -423.757 | -428.488 | -434.17 | 0 | 0 | 0 | 0 | 0 | 59.55 | 59.55 | 59.55 | 59.55 | 59.55 | 59.55 | 59.55 | 0.05 | 157.594 | 171.154 | 171.654 | 146.294 | 0 | 143.879 | 144.857 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 107.707 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.266 | 12.104 | 15.787 | 20.053 | 9.59 | 9.59 | 0 | 0 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0.38 | 0 |
Cash and Short Term Investments
| 221.832 | 316.325 | 206.316 | 225.308 | 364.134 | 491.271 | 438.765 | 524.176 | 391.228 | 299.662 | 422.594 | 272.056 | 296.171 | 147.201 | 223.77 | 561.068 | 578.879 | 597.823 | 722.804 | 743.048 | 777.88 | 837.519 | 1,118.767 | 1,082.883 | 900.854 | 2,155.521 | 2,039.685 | 556.654 | 557.236 | 574.391 | 558.982 | 1,016.788 | 395.965 | 507.241 | 311.446 | 367.671 | 430.091 | 508.533 | 524.973 | 638.821 | 477.002 | 567.719 | 578.862 | 501.808 | 479.868 | 549.584 | 513.744 | 513.766 | 658.661 | 494.398 | 404.503 | 356.481 | 405.605 | 379.875 | 277.456 | 222.223 | 219.605 | 241.093 | 157.189 | 159.798 | 162.409 | 193.835 | 193.711 | 103.592 | 189.283 | 151.439 | 89.183 | 99.275 | 255.93 | 182.259 | 168.443 | 154.196 | 155.097 | 137.857 | 104.083 | 114.68 | 133.739 | 117.198 | 56.071 | 32.623 | 94.585 | 61.455 | 62.007 | 32.628 | 44.781 | 41.075 | 62.131 | 34.605 | 55.935 | 42.314 | 43.788 | 58.189 | 70.026 | 63.005 | 109.618 | 116.708 | 65.424 | 67.576 | 37.029 | 19.469 | 15.652 | 12.446 | 0 | 32.221 | 22.437 |
Net Receivables
| 204.057 | 171.702 | 181.828 | 143.023 | 139.864 | 95.982 | 131.175 | 113.194 | 81.548 | 58.515 | 70.655 | 108.135 | 43.919 | 40.743 | 37.053 | 0.52 | 0.708 | 0.835 | 0.552 | 0.512 | 0.953 | 27.034 | 74.212 | 2.023 | 2.295 | 2.582 | 108.56 | 15.776 | 15.904 | 11.963 | 2.968 | 0.929 | 22.763 | 2.223 | 1.114 | 31.735 | 0 | 4.025 | 0.919 | 0.221 | 0.132 | 0.004 | 0.049 | 0.118 | 15.161 | 0.038 | 38.289 | 0 | 0 | 29.066 | 0 | 0 | 0 | 0 | 14.754 | 17.368 | 19.51 | 0 | 63.282 | 0 | 5.597 | 7.671 | 0 | 13.26 | 6.029 | 6.903 | 3.966 | 3.867 | 3.616 | 4.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.968 | 0 | 0 | 55.728 | 22.556 | 31.623 | 30.836 | 32.174 | 25.81 | 37.45 | 71.179 | 49.547 | 64.879 | 42.236 | 82.535 | 1.461 | 58.771 | 0 | 1.962 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 37.999 | 55.998 | 53.408 | 50.115 | 54.668 | 63.926 | 70.826 | 190.478 | 210.322 | 194.57 | 171.576 | 165.919 | 170.722 | 170.228 | 171.571 | 162.381 | 164.32 | 164.535 | 186.623 | 182.162 | 1,445.204 | 1,478.841 | 1,448.961 | 1,495.904 | 1,546.947 | 1,703.122 | 1,626.672 | 1,517.726 | 1,461.413 | 1,411.011 | 1,229.353 | 1,101.743 | 1,069.751 | 1,027.982 | 835.109 | 776.846 | 719.193 | 614.276 | 557.126 | 505.871 | 476.261 | 419.087 | 390.509 | 308.6 | 300.415 | 272.454 | 256.864 | 237.448 | 236.67 | 227.259 | 237.851 | 215.232 | 200.793 | 204.795 | 169.616 | 159.523 | 159.603 | 161.849 | 149.864 | 38.257 | 36.252 | 35.162 | 35.104 | 30.89 | 29.458 | 36.369 | 27.992 | 26.816 | 26.482 | 21.973 | 18.571 | 11.68 | 20.923 | 14.794 | 14.47 | 14.457 | 15.129 | 12.95 | 148.101 | 138.947 | 154.071 | 170.269 | 100.767 | 116.462 | 131.457 | 139.525 | 117.802 | 163.47 | 110.501 | 160.277 | 251.01 | 133.264 | 237.605 | 256.056 | 105.432 | 167.52 | 48.627 | 224.234 | 26.863 | 30.706 | 59.855 | 53.192 | 0 | 73.02 | 68.088 |
Other Current Assets
| 83.505 | 51.466 | 56.318 | 73.913 | 66.595 | 65.37 | 68.97 | 83.966 | 50.058 | 32.919 | 59.062 | 32.87 | 73.297 | 46.594 | 41.795 | 27.087 | 14.166 | 24.426 | 9.323 | 24.668 | 12.792 | 11.132 | 23.687 | 50.539 | 55.2 | 146.066 | 51.569 | 22.369 | 54.758 | 16.568 | 55.132 | 61.323 | 26.11 | 25.578 | 32.26 | 31.39 | 34.893 | 34.996 | 44.04 | 38.983 | 43.699 | 35.036 | 37.759 | 45.149 | 40.475 | 53.349 | 17.608 | 74.373 | 30.912 | 37.626 | 22.74 | 20.99 | 19.36 | 19.511 | 8.491 | 13.396 | 23.174 | 25.611 | 12.695 | 54.408 | 10.787 | 7.914 | 15.343 | 8.35 | 10.283 | 8.047 | 33.273 | 28.255 | 39.41 | 17.194 | 33.239 | 36.331 | 28.059 | 17.333 | 14.858 | 31.195 | 15.541 | 25.856 | 30.948 | 59.992 | 17.686 | 12.573 | 39.336 | 40.547 | 40.097 | 16.992 | 21.056 | 15.568 | 25.089 | 27.916 | 29.749 | 71.179 | 30.634 | 33.426 | 62.281 | 126.12 | 74.376 | 94.035 | 83.411 | 64.465 | 63.778 | 72.995 | 115.833 | 75.558 | 69.128 |
Total Current Assets
| 547.392 | 595.492 | 497.87 | 492.358 | 625.262 | 716.549 | 709.737 | 911.815 | 721.098 | 585.666 | 723.888 | 578.979 | 584.108 | 404.766 | 474.188 | 751.056 | 764.275 | 787.619 | 928.685 | 944.886 | 2,257.521 | 2,354.334 | 2,665.627 | 2,631.349 | 2,555.824 | 4,007.291 | 3,826.485 | 2,141.258 | 2,089.312 | 2,041.857 | 1,862.858 | 2,180.784 | 1,514.589 | 1,573.915 | 1,179.466 | 1,182.413 | 1,185.719 | 1,161.83 | 1,126.139 | 1,183.897 | 996.962 | 1,021.846 | 1,008.688 | 855.557 | 835.92 | 875.387 | 826.506 | 825.587 | 926.243 | 753.197 | 665.094 | 592.702 | 625.758 | 604.182 | 470.316 | 412.51 | 421.893 | 428.553 | 383.031 | 252.463 | 215.046 | 236.784 | 244.157 | 156.092 | 235.053 | 202.759 | 154.413 | 158.213 | 325.439 | 225.967 | 220.253 | 202.207 | 204.078 | 169.984 | 133.412 | 160.332 | 164.41 | 156.005 | 235.119 | 231.562 | 266.342 | 249.148 | 202.109 | 189.637 | 216.335 | 220.147 | 232.611 | 244.479 | 223.699 | 256.317 | 361.996 | 262.633 | 387.811 | 395.491 | 319.567 | 408.747 | 189.888 | 387.865 | 147.304 | 114.759 | 139.285 | 138.632 | 115.833 | 180.8 | 159.653 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 613.604 | 607.934 | 413.471 | 419.338 | 213.697 | 214.828 | 224.604 | 246.38 | 248.869 | 250.013 | 1,300.302 | 1,316.639 | 1,334.107 | 1,351.377 | 1,640.506 | 1,396.873 | 1,372.087 | 1,388.115 | 1,463.471 | 1,479.474 | 262.44 | 274.204 | 291.623 | 344.381 | 359.217 | 360.074 | 360.592 | 369.437 | 374.38 | 358.277 | 336.404 | 328.087 | 320.298 | 327.004 | 331.692 | 338.393 | 340.725 | 337.415 | 331.651 | 334.467 | 338.918 | 344.274 | 342.796 | 344.6 | 350.873 | 356.221 | 369.491 | 379.895 | 391.394 | 402.778 | 398.367 | 393.74 | 401.332 | 408.144 | 421.578 | 429.66 | 440.837 | 447.042 | 448.423 | 454.963 | 457.247 | 458.737 | 463.243 | 454.109 | 462.77 | 464.972 | 463.183 | 463.514 | 398.87 | 402.887 | 378.411 | 373.873 | 384.783 | 450.286 | 450.918 | 446.738 | 461.929 | 468.123 | 458.129 | 462.511 | 468.933 | 477.411 | 485.78 | 494.473 | 503.772 | 560.156 | 571.751 | 583.09 | 590.235 | 598.025 | 545.271 | 553.484 | 552.723 | 557.602 | 583.679 | 590.179 | 612.101 | 603.44 | 568.268 | 578.849 | 563.018 | 523.016 | 446.45 | 386.69 | 332.222 |
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 | 2.653 | 0 | 0 | 0 | 6.633 | 0 | -3.648 | 0 | 6.633 | 0 | 0 | 0 | 3.98 | 0 | 0 | 0 | 4.643 | 0 | 0 | 0 | 5.307 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 51.378 | 51.943 | 50.285 | 50.816 | 27.928 | 28.698 | 28.538 | 28.961 | 30.167 | 30.518 | 125.792 | 127.195 | 128.619 | 130.024 | 131.43 | 132.838 | 134.222 | 135.895 | 7.821 | 8.324 | 8.826 | 9.329 | 10.467 | 1.581 | 1.523 | 1.592 | 0.639 | 0.673 | 0.707 | 0.741 | 0.775 | 0.81 | 0.844 | 0.878 | 0.912 | 0.772 | 0.798 | 0.823 | 1.116 | 1.143 | 1.176 | 1.076 | 1.086 | 1.107 | 1.128 | 1.148 | 0.84 | 0.856 | 0.879 | 0.917 | 0.955 | 0.993 | 1.032 | 1.07 | 1.108 | 1.146 | 1.184 | 1.222 | 0.361 | 0.394 | 0.427 | 0.46 | 0.493 | 0.527 | 0.565 | 0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.035 | 19.933 | 20.098 | 20.097 | 13.795 | 23.412 | 27.392 | 24.074 | 17.771 | 25.319 | 25.725 | 26.212 | 50.766 | 56.79 | 57.394 | 57.997 | 60.825 | 66.286 | 66.889 | 60.69 | 55.692 | 59.086 | 61.114 | 43.481 | 43.839 | 27.064 | 6.169 | 6.263 | 6.357 | 0 | 6.544 | 6.653 |
Goodwill and Intangible Assets
| 51.378 | 51.943 | 50.285 | 50.816 | 27.928 | 28.698 | 28.538 | 28.961 | 30.167 | 30.518 | 125.792 | 127.195 | 128.619 | 130.024 | 131.43 | 132.838 | 134.222 | 135.895 | 7.821 | 8.324 | 8.826 | 9.329 | 10.467 | 1.581 | 1.523 | 1.592 | 0.639 | 0.673 | 0.707 | 0.741 | 0.775 | 0.81 | 0.844 | 0.878 | 0.912 | 0.772 | 0.798 | 0.823 | 1.116 | 1.143 | 1.176 | 1.076 | 1.086 | 1.107 | 1.128 | 1.148 | 0.84 | 0.856 | 0.879 | 0.917 | 0.955 | 0.993 | 1.032 | 1.07 | 1.108 | 1.146 | 1.184 | 1.222 | 0.361 | 0.394 | 0.427 | 0.46 | 0.493 | 0.527 | 0.565 | 0.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.688 | 19.933 | 20.098 | 20.097 | 20.428 | 23.412 | 23.743 | 24.074 | 24.405 | 25.319 | 25.725 | 26.212 | 54.746 | 56.79 | 57.394 | 57.997 | 65.468 | 66.286 | 66.889 | 60.69 | 60.999 | 59.086 | 61.114 | 43.481 | 43.839 | 27.064 | 6.169 | 6.263 | 6.357 | 0 | 6.544 | 6.653 |
Long Term Investments
| 0 | 0 | 2,438.124 | 2,452.642 | 91.104 | 95.735 | 2,650.133 | -17.345 | 2,720.063 | 2,771.413 | 1,692.961 | 0 | 0 | 1,609.436 | 1,146.477 | 1,133.836 | 1,060.955 | 116.132 | 1,070.873 | 1,077.113 | 1,065.621 | 1,078.43 | 1,298.999 | 1,305.874 | 1,315.485 | 1,328.106 | 322.59 | 116.132 | 2,551.098 | 2,578.629 | 2,608.845 | 2,635.696 | 116.132 | 116.132 | 116.132 | 116.132 | 116.132 | 116.132 | 494.762 | 501.241 | 505.754 | 512.104 | 505.136 | 510.346 | 515.078 | 520.76 | 86.59 | 59.55 | 59.55 | 59.55 | 59.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 103.263 | -1.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.047 | -5.885 | 41.837 | 43.638 | 63.79 | 64.172 | 0 | 0 | -4.822 | -2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 51.081 | 51.081 | 7.205 | 7.203 | 10.403 | 10.84 | 6.515 | 3.173 | 3.357 | 3.357 | 2.293 | 2.293 | 2.418 | 2.418 | 1.487 | 1.487 | 1.487 | 1.499 | 1.678 | 1.678 | 1.678 | 1.678 | 13.077 | 13.253 | 25.238 | 25.238 | 22.045 | 22.023 | 21.906 | 21.304 | 0.864 | 0.864 | 0.546 | 0.546 | 1.239 | 1.239 | 1.18 | 1.18 | 0.885 | 0.885 | 0.885 | 0.885 | 1.465 | 1.465 | 1.465 | 1.465 | 1.276 | 1.276 | 1.276 | 1.276 | 0.801 | 0.801 | 0.801 | 0.801 | 0.928 | 0.928 | 0.928 | 0.928 | 0.734 | 0.063 | 0.063 | 0.063 | 1.455 | 1.455 | 1.455 | 1.455 | 1.333 | 1.333 | 1.333 | 1.333 | 1.824 | 3.165 | 1.824 | 1.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 15.787 | 20.053 | 9.59 | 9.809 | 0 | 0 | 4.822 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 2,243.091 | 2,188.236 | 27.488 | 29.968 | 2,593.492 | 2,511.364 | 3.192 | 2,542.065 | 18.322 | 18.79 | 14.786 | 1,711.051 | 1,814.732 | 16.448 | 8.721 | 8.234 | 8.134 | 915.954 | 1.311 | 1.311 | 1.311 | 1.311 | 1.685 | 1.685 | 0.825 | 1.816 | 1,358.45 | 2,410.617 | 0.004 | 0.004 | 1.479 | 1.399 | 382.338 | 388.267 | 391.911 | 395.942 | 401.457 | 407.193 | 2.686 | 2.686 | 2.686 | 2.686 | 15.521 | 12.721 | 6.64 | 6.64 | 439.961 | 445.392 | 451.593 | 5.584 | 6.203 | 66.959 | 67.793 | 69.174 | 70.674 | 69.067 | 64.486 | 64.959 | 4.217 | 162.378 | 235.901 | 237.162 | 211.995 | 211.293 | 210.871 | 213.182 | 260.446 | 260.611 | 259.586 | 259.237 | 175.685 | 176.831 | 79.32 | 105.883 | 103.47 | 103.789 | 71.847 | 73.393 | 73.127 | 73.393 | 72.586 | 73.834 | 78.1 | 78.535 | 78.959 | 4.201 | 4.331 | 4.406 | 12.453 | 12.281 | 0.005 | 0.005 | 0.005 | 0.005 | 20.367 | 5.972 | 6.557 | 6.349 | 30.349 | 29.831 | 32.576 | 32.576 | 41.044 | 3.643 | 4.236 |
Total Non-Current Assets
| 2,959.154 | 2,899.194 | 2,936.573 | 2,959.966 | 2,936.624 | 2,861.465 | 2,912.982 | 2,803.234 | 3,020.779 | 3,074.09 | 3,136.134 | 3,157.178 | 3,279.876 | 3,109.703 | 2,928.621 | 2,673.268 | 2,576.885 | 2,557.595 | 2,545.155 | 2,567.9 | 1,339.877 | 1,364.952 | 1,615.851 | 1,666.773 | 1,702.288 | 1,716.825 | 2,064.316 | 2,918.882 | 2,948.096 | 2,958.954 | 2,948.368 | 2,966.856 | 820.158 | 832.827 | 841.885 | 852.478 | 860.291 | 862.743 | 831.099 | 840.422 | 849.419 | 861.025 | 866.004 | 870.239 | 875.183 | 886.234 | 898.159 | 886.969 | 904.693 | 470.105 | 465.877 | 462.494 | 470.958 | 479.189 | 494.288 | 500.802 | 507.435 | 514.152 | 453.734 | 617.798 | 693.639 | 696.422 | 677.186 | 667.383 | 675.66 | 680.205 | 724.962 | 725.459 | 659.79 | 663.457 | 555.92 | 553.869 | 569.19 | 559.858 | 574.321 | 570.625 | 553.873 | 561.944 | 554.668 | 559.648 | 565.593 | 575.65 | 589.2 | 598.734 | 608.944 | 619.103 | 632.873 | 644.889 | 654.638 | 669.888 | 669.185 | 684.069 | 686.798 | 692.587 | 663.132 | 657.266 | 662.139 | 653.628 | 625.681 | 614.849 | 601.857 | 561.949 | 487.495 | 396.878 | 343.111 |
Total Assets
| 3,506.546 | 3,494.686 | 3,434.443 | 3,452.324 | 3,561.886 | 3,578.014 | 3,622.719 | 3,715.048 | 3,741.876 | 3,659.756 | 3,860.022 | 3,736.158 | 3,863.984 | 3,514.469 | 3,402.81 | 3,424.324 | 3,341.16 | 3,345.214 | 3,473.84 | 3,512.787 | 3,597.398 | 3,719.286 | 4,281.478 | 4,298.123 | 4,258.112 | 5,724.116 | 5,890.801 | 5,060.14 | 5,037.408 | 5,000.811 | 4,811.226 | 5,147.64 | 2,334.746 | 2,406.741 | 2,021.351 | 2,034.891 | 2,046.01 | 2,024.573 | 1,957.239 | 2,024.319 | 1,846.381 | 1,882.871 | 1,874.692 | 1,725.796 | 1,711.103 | 1,761.621 | 1,724.665 | 1,712.556 | 1,830.936 | 1,223.302 | 1,130.971 | 1,055.196 | 1,096.716 | 1,083.371 | 964.604 | 913.312 | 929.328 | 942.705 | 836.765 | 870.261 | 908.685 | 933.206 | 921.343 | 823.475 | 910.712 | 882.964 | 879.375 | 883.671 | 985.228 | 889.424 | 776.173 | 756.075 | 773.268 | 729.841 | 707.733 | 730.957 | 718.283 | 717.949 | 789.788 | 791.21 | 831.935 | 824.798 | 791.309 | 788.371 | 825.279 | 839.25 | 865.484 | 889.368 | 878.337 | 926.206 | 1,031.181 | 946.701 | 1,074.609 | 1,088.078 | 982.7 | 1,066.013 | 852.027 | 1,041.493 | 772.985 | 729.608 | 741.142 | 700.581 | 603.327 | 577.678 | 502.763 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 62.656 | 71.3 | 51.011 | 56.689 | 71.14 | 80.89 | 115.536 | 114.504 | 104.456 | 81.807 | 126.016 | 150.67 | 119.237 | 147.848 | 145.786 | 198.623 | 207.086 | 239.533 | 218.003 | 221.053 | 212.77 | 248.126 | 73.725 | 77.672 | 81.025 | 132.662 | 71.927 | 73.377 | 85.223 | 199.966 | 69.088 | 65.002 | 71.993 | 204.115 | 69.431 | 69.286 | 72.973 | 93.026 | 74.751 | 74.33 | 88.917 | 96.142 | 82.468 | 77.751 | 92.721 | 108.155 | 99.673 | 96.021 | 106.833 | 116.427 | 102.07 | 89.039 | 94.999 | 108.36 | 90.454 | 79.014 | 93.065 | 94.915 | 76.766 | 72.637 | 70.402 | 65.133 | 62.869 | 59.541 | 64.6 | 55.907 | 51.479 | 47.11 | 61.064 | 70.344 | 65.348 | 68.297 | 99.99 | 69.295 | 65.114 | 71.088 | 84.291 | 77.107 | 30.92 | 33.746 | 29.439 | 42.324 | 17.108 | 25.931 | 27.289 | 44.335 | 55.038 | 58.661 | 75.319 | 89.597 | 26.25 | 87.774 | 104.746 | 135.918 | 59.805 | 94.361 | 74.302 | 70.538 | 28.898 | 47.389 | 70.824 | 55.385 | 0 | 81.07 | 61.356 |
Short Term Debt
| 115.499 | 96.11 | 81.213 | 74.265 | 138.419 | 47.645 | 247.005 | 165.317 | 169.856 | 225.327 | 127.301 | 280.797 | 200.318 | 199.567 | 100.723 | 153.013 | 100.173 | 100.173 | 200.314 | 201.083 | 191.458 | 201.148 | 381.221 | 300 | 300 | 200 | 460 | 520.4 | 520.4 | 412.9 | 370.1 | 367.6 | 280.1 | 250 | 300 | 401.695 | 401.695 | 351.695 | 301.695 | 402.707 | 202.707 | 202.707 | 202.707 | 100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 180 | 250 | 200 | 270 | 260 | 290 | 325 | 385 | 308 | 308 | 318 | 278 | 288 | 288 | 308 | 298 | 308 | 308 | 320 | 320 | 340 | 394 | 380 | 389 | 417 | 382.5 | 458.43 | 458.441 | 305.5 | 279 | 283 | 270 | 297 | 275 | 355 | 206.88 | 185.88 | 178.83 | 178.83 | 293.206 | 271.102 | 0 | 174.847 | 173.89 |
Tax Payables
| 30.529 | 28.359 | 33.699 | 25.058 | 34.682 | 36.633 | 27.662 | 23.347 | 27.138 | 25.471 | 24.172 | 23.453 | 25.041 | 47.121 | 43.306 | 28.601 | 33.587 | 18.381 | 21.407 | 21.132 | 61.508 | 96.282 | 81.221 | 83.267 | 138.581 | 385.528 | 311.278 | 13.6 | 73.258 | 34.042 | 27.379 | 37.813 | 10.056 | 9.269 | 12.371 | 8.761 | 11.512 | 8.148 | 8.774 | 10.958 | 12.236 | 12.7 | 11.264 | 11.887 | 32.544 | 28.487 | 20.993 | 18.129 | 30.213 | 27.638 | 18.823 | 16.794 | 26.314 | 24.969 | 28.743 | 23.646 | 22.547 | 18.81 | 11.99 | 14.403 | 13.38 | 11.968 | 12.479 | 7.712 | 5.539 | 5.209 | 2.413 | -1.696 | -0.798 | -0.294 | -4.082 | -6.943 | -6.244 | -2.068 | -6.255 | -7.224 | -7.475 | -1.884 | -2.689 | -5.24 | -5.456 | -4.155 | -4.951 | -7.284 | -7.415 | -6.701 | -9.005 | -10.087 | -7.766 | -7.125 | -2.134 | -2.155 | -3.054 | -0.749 | 8.114 | 3.829 | -3.61 | -3.056 | -4.459 | -8.253 | -0.202 | 0.617 | 0 | 2.011 | 0.85 |
Deferred Revenue
| 0 | 0 | 0 | 459.842 | 559.574 | 637.728 | 703.661 | 742.603 | 165.932 | 165.517 | 146.611 | 0 | 0 | 0 | 758.934 | 777.749 | 803.193 | 817.774 | 872.029 | 773.098 | 891.69 | 982.813 | 957.94 | 908.271 | 818.843 | 1,098.074 | 1,117.35 | 797.52 | 676.54 | 718.671 | 711.118 | 1,116.039 | 106.552 | 125.543 | 142.671 | 104.513 | 122.94 | 138.689 | 138.323 | 107.212 | 107.923 | 135.252 | 143.148 | 110.194 | 0 | 0 | 0 | 0 | 0 | 59.873 | 47.485 | 0 | 0 | 0 | 0 | 0 | 0 | 41.98 | 28.984 | 27.045 | 35.574 | 32.576 | 26.521 | 21.258 | 18.445 | 22.49 | 14.682 | 8.881 | 9.679 | 9.03 | 7.177 | 2.208 | 3.268 | 6.167 | 7.464 | 0.83 | 23.197 | 25.714 | 3.08 | 5.38 | 2.972 | 2.327 | 13.188 | 9.225 | 8.112 | 10.037 | 6.475 | 6.785 | 25.822 | 11.397 | 31.429 | 28.976 | 34.657 | 17.607 | 29.555 | 26.345 | 5.143 | 12.265 | 8.337 | 36.166 | 47.881 | 57.887 | 0 | 32.465 | 41.727 |
Other Current Liabilities
| 855.452 | 877.258 | 787.893 | 843.012 | 287.992 | 315.569 | -1.439 | 79.453 | 649.654 | -12.361 | 685.593 | 695.927 | 787.799 | 805.496 | -20.618 | -9.376 | -13.68 | 2.54 | 2.489 | 160.645 | 1,018.716 | 110.355 | 876.719 | 1,284.061 | 402.397 | 443.934 | 519.202 | 1,618.028 | 1,426.699 | 1,452.223 | 670.359 | 602.616 | 605.045 | 467.456 | 401.442 | 227.57 | 352.928 | 388.683 | 397.187 | 382.896 | 305.598 | 472.786 | 496.396 | 482.621 | 520.662 | 593.474 | 595.092 | 612.354 | 687.284 | 601.722 | 544.071 | 443.284 | 478.398 | 482.218 | 384.372 | 360.911 | 370.661 | 358.171 | 287.496 | 253.698 | 279.508 | 249.986 | 199.542 | 166.936 | 186.662 | 187.453 | 121.749 | 101.432 | 129.764 | 106.706 | 91.37 | 67.774 | 87.421 | 65.15 | 53.515 | 57.941 | 89.985 | 84.853 | 199.669 | 189.037 | 237.662 | 47.757 | 139.344 | 144.454 | 173.423 | 144.95 | 226.489 | 159.001 | 120.154 | 300.532 | 266.399 | 94.382 | 288.736 | 241.82 | 202.587 | 189.489 | 20.438 | 351.567 | 99.405 | 131.028 | 51.873 | 61.058 | 291.213 | 32.532 | 42.935 |
Total Current Liabilities
| 1,064.135 | 1,073.027 | 953.816 | 999.023 | 1,091.807 | 1,118.466 | 1,092.425 | 1,125.224 | 1,117.035 | 1,186.59 | 1,109.694 | 1,150.847 | 1,132.394 | 1,200.033 | 1,028.13 | 1,148.61 | 1,130.36 | 1,178.401 | 1,314.243 | 1,377.011 | 1,484.453 | 1,638.724 | 1,780.014 | 1,745 | 1,740.847 | 2,260.197 | 2,479.756 | 2,225.406 | 2,105.58 | 2,099.131 | 1,848.044 | 2,189.071 | 967.193 | 1,056.382 | 783.245 | 811.825 | 839.109 | 841.553 | 782.407 | 870.892 | 717.381 | 784.336 | 792.834 | 672.259 | 645.926 | 730.116 | 715.757 | 726.504 | 824.33 | 745.788 | 664.964 | 549.118 | 599.712 | 615.547 | 503.568 | 463.57 | 486.273 | 521.897 | 426.253 | 390.739 | 413.29 | 507.087 | 524.89 | 434.19 | 526.801 | 508.57 | 465.641 | 471.846 | 575.03 | 484.755 | 460.637 | 447.127 | 459.167 | 420.377 | 400.375 | 430.636 | 464.801 | 468.076 | 535.899 | 537.543 | 581.646 | 580.049 | 545.5 | 543.101 | 582.297 | 599.584 | 655.021 | 666.006 | 646.148 | 688.504 | 569.515 | 463.001 | 660.428 | 673.99 | 545.506 | 619.734 | 298.01 | 604.929 | 302.674 | 348.993 | 415.701 | 388.162 | 291.213 | 290.459 | 279.032 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 418.278 | 457.529 | 511.982 | 515.048 | 505.079 | 499.661 | 564.461 | 607.694 | 677.565 | 547.603 | 803.473 | 582.015 | 656.504 | 468.981 | 555.821 | 516.735 | 480 | 480 | 480 | 480 | 480 | 480 | 649.64 | 649.64 | 649.64 | 402.64 | 402.64 | 1,007.08 | 1,037.08 | 1,067.08 | 1,162.48 | 1,186.23 | 104.9 | 1,229.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.122 | 0.122 | 0.137 | 0.152 | 0.167 | 0 | 0 | 0 | 175.234 | 173.465 | 99.848 | 99.848 | 74.633 | 74.475 | 208.504 | 100.178 | 121.949 | 139.43 | 98.82 | 98.82 | 0 | 89 | 40.641 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 2 | 2 | 2 | 10.812 | 5 | 5 | 5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -478 | 0 | -478 | 0 | -647.64 | 0 | -400.64 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 47.943 | 47.943 | 2.793 | 3.087 | 3.435 | 3.793 | 2 | 2 | 0 | 4.235 | 1.567 | 1.567 | 1.567 | 1.571 | 0.014 | 0.024 | 0.034 | 0.044 | 0.055 | 0.065 | 0.075 | 0.455 | 33.867 | 33.911 | 33.955 | 33.999 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 2 | 2 | 2 | 3.915 | 3.905 | 3.905 | 4.458 | 5.17 | 2.2 | -2.235 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | -1,123.08 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.259 | 2.41 | 2.554 | 9.109 | 2.486 | 2.019 | 100.505 | 0.505 | 0.505 |
Total Non-Current Liabilities
| 468.221 | 507.472 | 516.776 | 524.05 | 514.419 | 509.36 | 581.731 | 614.864 | 684.765 | 554.603 | 807.04 | 585.582 | 660.071 | 472.551 | 557.835 | 518.759 | 482.034 | 482.044 | 482.055 | 482.065 | 482.075 | 482.455 | 685.507 | 685.551 | 685.595 | 438.639 | 404.64 | 1,009.08 | 1,039.08 | 1,069.08 | 1,164.48 | 1,188.23 | 106.9 | 106.9 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 52 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 0 | 0 | 0 | 0 | 0.122 | 0.122 | 0.137 | 0.152 | 0.167 | 0 | 0 | 0 | 175.234 | 173.465 | 99.848 | 99.848 | 74.633 | 74.475 | 210.762 | 102.588 | 124.503 | 148.539 | 101.306 | 100.839 | 100.505 | 89.505 | 41.145 |
Total Liabilities
| 1,532.357 | 1,580.498 | 1,470.592 | 1,523.073 | 1,606.227 | 1,627.825 | 1,674.155 | 1,740.089 | 1,801.8 | 1,741.193 | 1,916.734 | 1,736.429 | 1,792.465 | 1,672.584 | 1,585.965 | 1,667.368 | 1,612.394 | 1,660.445 | 1,796.297 | 1,859.076 | 1,966.528 | 2,121.179 | 2,465.521 | 2,430.55 | 2,426.441 | 2,698.836 | 2,884.396 | 3,234.486 | 3,144.66 | 3,168.211 | 3,012.524 | 3,377.301 | 1,074.093 | 1,163.282 | 785.245 | 813.825 | 841.109 | 843.553 | 784.407 | 872.892 | 719.381 | 786.336 | 794.834 | 674.259 | 647.926 | 732.116 | 717.757 | 728.504 | 826.33 | 747.788 | 666.964 | 601.118 | 651.712 | 667.547 | 555.568 | 515.57 | 538.273 | 573.897 | 478.253 | 442.739 | 465.29 | 509.087 | 526.89 | 436.19 | 528.801 | 510.57 | 467.641 | 473.846 | 577.03 | 486.755 | 462.637 | 449.127 | 461.167 | 422.377 | 402.375 | 432.636 | 466.801 | 470.076 | 535.899 | 537.543 | 581.646 | 580.049 | 545.622 | 543.223 | 582.434 | 599.736 | 655.189 | 666.006 | 646.148 | 688.504 | 744.749 | 636.465 | 760.276 | 773.838 | 620.139 | 694.21 | 508.773 | 707.517 | 427.177 | 497.532 | 517.007 | 489.001 | 391.718 | 379.964 | 320.177 |
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 |
Common Stock
| 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 761.335 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 773.464 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 783.095 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 368.868 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 262.776 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 234.397 | 117.199 | 117.199 | 117.199 | 117.199 | 96.288 | 80.24 | 80.24 | 80.24 | 50.15 | 50.15 |
Retained Earnings
| 766.07 | 707.22 | 746.172 | 711.529 | 731.924 | 668.101 | 673.875 | 640.894 | 620.455 | 595.872 | 654.59 | 742.435 | 814.752 | 584.83 | 575.983 | 516.095 | 488.001 | 444.004 | 451.473 | 427.641 | 404.8 | 372.038 | 594.635 | 510.315 | 474.413 | 1,638.156 | 1,761.596 | 580.844 | 647.938 | 587.79 | 557.734 | 529.371 | 422.476 | 405.282 | 415.482 | 400.441 | 384.277 | 360.396 | 356.472 | 335.067 | 310.641 | 280.175 | 270.562 | 242.241 | 253.881 | 220.209 | 204.616 | 181.761 | 202.315 | 132.437 | 127.025 | 117.097 | 108.022 | 78.842 | 76.997 | 65.704 | 59.017 | 36.77 | 32.872 | 27.295 | 25.863 | 4.722 | 3.275 | -3.893 | -9.267 | -18.785 | -25.238 | -27.147 | -28.774 | -46.608 | -61.025 | -67.613 | -62.459 | -77.064 | -79.721 | -86.758 | -103.608 | -107.222 | -101.257 | -101.519 | -104.903 | -110.46 | -109.36 | -109.909 | -112.682 | -115.583 | -145.237 | -132.276 | -122.855 | -117.474 | -65.517 | -48.703 | -39.002 | -39.162 | 11.084 | 55.769 | 31.359 | 23.473 | 33.891 | 25.064 | 32.556 | 21.884 | 15.217 | 21.382 | 14.773 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 341.34 | 270.874 | -0 | 570.774 | 349.304 | 552.714 | 337.136 | 589.116 | 308.305 | 621.273 | 308.305 | 607.28 | 294.312 | 607.28 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 462.834 | 462.834 | 458.81 | 114.854 | 185.414 | 511.875 | -65.146 | 215.422 | 0 | 217.388 | 513.563 | 481.293 | 481.293 | 481.293 | -139.98 | 172.988 | -139.98 | 467.3 | 452.605 | 452.605 | 452.605 | 452.605 | 438.227 | 333.461 | 574.162 | 604.029 | 461.714 | 461.714 | 461.714 | 461.714 | 457.872 | 457.872 | 469.309 | 400.584 | 451.757 | 451.757 | 451.757 | 451.757 | 447.492 | 447.492 | 447.492 | 447.492 | 440.428 | 440.428 | 440.428 | 440.428 | 433.424 | 433.424 | 433.424 | 547.715 | 74.062 | 74.062 | 74.062 | 74.062 | 69.119 | 69.119 | 69.119 | 69.119 | 62.763 | 137.351 | 154.656 | 158.509 | 128.301 | 128.301 | 128.301 | 128.301 | 174.095 | 174.095 | 174.095 | 186.398 | 111.687 | 111.687 | 111.687 | 137.122 | 122.246 | 122.246 | 120.609 | 120.609 | 120.609 | 120.609 | 120.609 | 121.563 | 120.377 | 120.377 | 120.377 | 120.401 | 120.076 | 120.13 | 120.274 | 120.399 | 115.529 | 115.793 | 116.138 | 130.58 | 117.079 | 197.37 | 194.697 | 193.305 | 194.719 | 107.639 | 111.339 | 109.456 | 116.152 | 126.182 | 117.663 |
Total Shareholders Equity
| 1,990.239 | 1,931.39 | 1,966.316 | 1,929.059 | 1,949.548 | 1,941.311 | 1,940.838 | 1,966.956 | 1,934.505 | 1,911.731 | 1,941.618 | 1,997.192 | 2,069.51 | 1,839.588 | 1,816.748 | 1,756.86 | 1,728.766 | 1,684.769 | 1,677.543 | 1,653.711 | 1,630.87 | 1,598.107 | 1,815.957 | 1,867.572 | 1,831.67 | 3,025.28 | 3,006.406 | 1,825.654 | 1,892.748 | 1,832.6 | 1,798.702 | 1,770.339 | 1,260.653 | 1,243.459 | 1,236.106 | 1,221.066 | 1,204.902 | 1,181.02 | 1,172.832 | 1,151.427 | 1,127.001 | 1,096.535 | 1,079.858 | 1,051.537 | 1,063.177 | 1,029.505 | 1,006.907 | 984.052 | 1,004.606 | 475.371 | 463.864 | 453.936 | 444.861 | 415.681 | 408.893 | 397.599 | 390.912 | 368.666 | 358.412 | 427.422 | 443.294 | 424.018 | 394.352 | 387.184 | 381.811 | 372.293 | 411.633 | 409.724 | 408.097 | 402.567 | 313.438 | 306.85 | 312.004 | 307.367 | 305.301 | 298.264 | 251.399 | 247.785 | 253.749 | 253.487 | 250.104 | 244.546 | 245.414 | 244.865 | 242.093 | 239.215 | 209.236 | 222.252 | 231.816 | 237.322 | 284.409 | 301.487 | 311.533 | 311.373 | 362.561 | 371.803 | 343.254 | 333.977 | 345.808 | 232.076 | 224.135 | 211.58 | 211.61 | 197.714 | 182.586 |
Total Equity
| 1,974.189 | 1,914.187 | 1,963.851 | 1,929.251 | 1,955.659 | 1,950.189 | 1,948.564 | 1,974.96 | 1,940.076 | 1,918.563 | 1,943.288 | 1,999.729 | 2,071.519 | 1,841.885 | 1,816.844 | 1,756.955 | 1,728.766 | 1,684.769 | 1,677.543 | 1,653.711 | 1,630.87 | 1,598.107 | 1,815.957 | 1,867.572 | 1,831.67 | 3,025.28 | 3,006.406 | 1,825.654 | 1,892.748 | 1,832.6 | 1,798.702 | 1,770.339 | 1,260.653 | 1,243.459 | 1,236.106 | 1,221.066 | 1,204.902 | 1,181.02 | 1,172.832 | 1,151.427 | 1,127.001 | 1,096.535 | 1,079.858 | 1,051.537 | 1,063.177 | 1,029.505 | 1,006.907 | 984.052 | 1,004.606 | 475.514 | 464.007 | 454.079 | 445.004 | 415.824 | 409.036 | 397.742 | 391.055 | 368.809 | 358.512 | 427.523 | 443.395 | 424.119 | 394.453 | 387.285 | 381.912 | 372.394 | 411.734 | 409.825 | 408.199 | 402.668 | 313.536 | 306.948 | 312.101 | 307.465 | 305.358 | 298.321 | 251.482 | 247.872 | 253.888 | 253.668 | 250.29 | 244.75 | 245.687 | 245.147 | 242.845 | 239.514 | 210.295 | 223.363 | 232.19 | 237.702 | 286.432 | 310.236 | 314.333 | 314.24 | 362.561 | 371.803 | 343.254 | 333.977 | 345.808 | 232.076 | 224.135 | 211.58 | 211.61 | 197.714 | 182.586 |
Total Liabilities & Shareholders Equity
| 3,506.546 | 3,494.686 | 3,434.443 | 3,452.324 | 3,561.886 | 3,578.014 | 3,622.719 | 3,715.048 | 3,741.876 | 3,659.756 | 3,860.022 | 3,736.158 | 3,863.984 | 3,514.469 | 3,402.81 | 3,424.324 | 3,341.16 | 3,345.214 | 3,473.84 | 3,512.787 | 3,597.398 | 3,719.286 | 4,281.478 | 4,298.123 | 4,258.112 | 5,724.116 | 5,890.801 | 5,060.14 | 5,037.408 | 5,000.811 | 4,811.226 | 5,147.64 | 2,334.746 | 2,406.741 | 2,021.351 | 2,034.891 | 2,046.01 | 2,024.573 | 1,957.239 | 2,024.319 | 1,846.381 | 1,882.871 | 1,874.692 | 1,725.796 | 1,711.103 | 1,761.621 | 1,724.665 | 1,712.556 | 1,830.936 | 1,223.302 | 1,130.971 | 1,055.196 | 1,096.716 | 1,083.371 | 964.604 | 913.312 | 929.328 | 942.705 | 836.765 | 870.261 | 908.685 | 933.206 | 921.343 | 823.475 | 910.712 | 882.964 | 879.375 | 883.671 | 985.228 | 889.424 | 776.173 | 756.075 | 773.268 | 729.841 | 707.733 | 730.957 | 718.283 | 717.949 | 789.788 | 791.21 | 831.935 | 824.798 | 791.309 | 788.371 | 825.279 | 839.25 | 865.484 | 889.368 | 878.337 | 926.206 | 1,031.181 | 946.701 | 1,074.609 | 1,088.078 | 982.7 | 1,066.013 | 852.027 | 1,041.493 | 772.985 | 729.608 | 741.142 | 700.581 | 603.327 | 577.678 | 502.763 |