
Jiangsu SOPO Chemical Co. Ltd.
SSE:600746.SS
8.32 (CNY) • At close April 29, 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
| 830.04 | 1,098.606 | 739.575 | 698.273 | 793.604 | 893.677 | 723.881 | 610.719 | 723.375 | 963.275 | 1,098.718 | 793.193 | 1,341.457 | 1,675.454 | 1,451.11 | 1,074.711 | 1,273.167 | 192.806 | 137.793 | 87.807 | 165.679 | 147.46 | 34.664 | 53.157 | 16.034 | 75.646 | 30.124 | 26.275 | 91.278 | 257.628 | 118.717 | 76.501 | 117.003 | 47.15 | 150.812 | 142.427 | 87.841 | 34.206 | 25.97 | 42.298 | 38.955 | 25.724 | 21.45 | 29.373 | 49.98 | 49.173 | 14.76 | 9.341 | 38.323 | 43.334 | 24.17 | 21.379 | 43.558 | 96.438 | 100.455 | 136.755 | 136.434 | 127.058 | 49.082 | 11.961 | 16.101 | 14.432 | 10.016 | 29.79 | 24.483 | 23.049 | 26.869 | 23.35 | 26.114 | 48.557 | 10.746 | 32.091 | 10.867 | 44.522 | 36.353 | 8.158 | 52.814 | 106.841 | 54.032 | 8.927 | 35.096 | 21.615 | 29.432 | 21.51 | 27.269 | 24.263 | 43.091 | 9.874 | -37.5 | 11.516 | 13.174 | 141.561 | 14.151 | 157.53 | 148.784 | 35.163 | 136.66 | 12.818 | 7.024 | 11.375 | 11.395 | 4.729 | 0 | 13.523 |
Short Term Investments
| 30.087 | 32.238 | 50.2 | 1.391 | 0 | 0 | 0 | 0 | 0 | 20.034 | 120.621 | 300.892 | 902.947 | 350.498 | 801.986 | 650.671 | 130 | 0 | 2,404.121 | 0 | 0 | 79.059 | 204.286 | 149.75 | 173 | 103 | 0 | 200 | 0 | 0 | 200 | 219.75 | 215.75 | 166.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.514 | -5.112 | -1.638 | 0 | -2.62 | -2.89 | 0 | 0 | -4.027 | -2.239 | 0 | 0 | -0.337 | -0.205 | 0 | 0 | -0.633 | -0.611 | -0.347 | 0 | -6.056 | -6.117 | -6.016 | 0 | 0 | 0 | 0 | 0 | 25 | 27 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 0 | 25 | 25 | 25 | 25 | 25 | 25.858 | 110 | 45 | 25 | 25 | 25 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 860.127 | 1,130.844 | 789.775 | 699.664 | 793.604 | 893.677 | 723.881 | 610.719 | 723.375 | 983.309 | 1,219.339 | 1,094.086 | 2,244.404 | 2,025.952 | 2,253.096 | 1,725.381 | 1,403.167 | 192.806 | 137.793 | 87.807 | 165.679 | 226.519 | 238.95 | 202.908 | 189.034 | 75.646 | 30.124 | 26.275 | 91.278 | 257.628 | 118.717 | 76.501 | 117.003 | 47.15 | 150.812 | 142.427 | 87.841 | 34.206 | 25.97 | 42.298 | 38.955 | 25.724 | 21.45 | 29.373 | 49.98 | 49.173 | 14.76 | 9.341 | 38.323 | 43.334 | 24.17 | 21.379 | 43.558 | 96.438 | 100.455 | 136.755 | 136.434 | 127.058 | 49.082 | 11.961 | 16.101 | 14.432 | 10.016 | 29.79 | 24.483 | 23.049 | 26.869 | 23.35 | 26.114 | 48.557 | 10.746 | 32.091 | 10.867 | 44.522 | 36.353 | 8.158 | 52.814 | 106.841 | 79.032 | 35.927 | 60.096 | 46.615 | 54.432 | 46.51 | 52.269 | 49.263 | 68.091 | 34.874 | -37.5 | 36.516 | 38.174 | 166.561 | 39.151 | 182.53 | 174.642 | 145.163 | 181.66 | 37.818 | 32.024 | 36.375 | 11.395 | 4.729 | 0 | 13.523 |
Net Receivables
| 875.46 | 0 | 738.045 | 650.548 | 554.947 | 438.878 | 565.157 | 302.957 | 383.99 | 412.825 | 435.492 | 692.996 | 593.264 | 551.019 | 908.576 | 860.659 | 448.377 | 207.824 | 147.918 | 197.958 | 112.34 | 189.907 | 51.245 | 36.424 | 53.909 | 52.674 | 69.273 | 45.6 | 37.755 | 26.023 | 0 | 42.36 | 0 | 28.539 | 30.561 | 28.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57.171 | 53.089 | 53.433 | 76.087 | 73.836 | 84.709 | 77.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120.207 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 851.963 | 944.82 | 1,020.396 | 1,011.557 | 529.29 | 0 | 0 | 0 | 0 | 329.491 | 0 | 329.71 | 0 | 0 | 23.739 | 0.101 | 3.444 | 1.319 | 6.651 | 1.295 | 1.67 | 0 | 4.861 |
Inventory
| 489.094 | 544.438 | 471.629 | 459.021 | 466.771 | 476.975 | 476.909 | 473.305 | 561.925 | 541.014 | 480.862 | 579.84 | 396.234 | 613.423 | 449.817 | 387.973 | 366.313 | 307.552 | 322.668 | 277.549 | 368.353 | 270.499 | 24.44 | 34.157 | 37.573 | 32.586 | 29.706 | 25.04 | 41.375 | 32.618 | 25.205 | 34.32 | 26.054 | 24.569 | 22.31 | 23.618 | 20.496 | 19.054 | 22.342 | 27.665 | 28.059 | 29.258 | 30.121 | 24.709 | 26.065 | 24.367 | 28.002 | 23.975 | 20.817 | 27.573 | 28.77 | 35.368 | 35.453 | 40.122 | 29.054 | 30.312 | 26.688 | 47.897 | 40.314 | 47.215 | 50.22 | 37.378 | 37.859 | 29.98 | 32.714 | 40.753 | 60.613 | 43.772 | 40.41 | 37.025 | 46.569 | 41.68 | 47.608 | 30.437 | 40.177 | 41.884 | 34.475 | 29.488 | 35.588 | 49.903 | 32.558 | 25.114 | 29.387 | 25.316 | 21.585 | 16.498 | 18.453 | 16.256 | 0 | 18.045 | 20.228 | 17.332 | 11.023 | 12.028 | 21.022 | 9.221 | 5.775 | 6.194 | 7.09 | 5.349 | 7.919 | 12.815 | 0 | 13.297 |
Other Current Assets
| 142.535 | 667.112 | 140.27 | 87.867 | 153.422 | 173.45 | 197.345 | 225.653 | 310.732 | 254.747 | 276.85 | 147.707 | 430.527 | 101.999 | 198.236 | 146.843 | 171.455 | 203.917 | 72.745 | 127.679 | 96.294 | 127.812 | 32.042 | 64.626 | 58.195 | 123.2 | 180.549 | 268.408 | 256.266 | 65.408 | 200 | 0 | 215.75 | 173.213 | 10.635 | 15.314 | 13.807 | 5.999 | 11.097 | 9.493 | 7.335 | 9.629 | 11.909 | 10.838 | 9.088 | 7.189 | 11.968 | 61.126 | 72.031 | 54.024 | 136.26 | 144.495 | 141.651 | 121.103 | 145.065 | 105.631 | 103.547 | 102.389 | 60.19 | 76.075 | 61.679 | 60.258 | 109.921 | 69.44 | 58.291 | 61.815 | 60.966 | 71.235 | 70.555 | 70.995 | 121.705 | 118.476 | 108.79 | 80.671 | 148.456 | 324.559 | 381.786 | 376.072 | 429.866 | 446.912 | 477.008 | 474.509 | 516.872 | 540.834 | 539.578 | 535.6 | 138.061 | 173.573 | 0 | 170.346 | 190.542 | 73.916 | 191.132 | 52.625 | 52.882 | 85.052 | 59.823 | 83.443 | 65.558 | 66.782 | 141.793 | 137.253 | 147.696 | 120.1 |
Total Current Assets
| 2,367.216 | 2,342.395 | 2,139.719 | 1,897.101 | 1,968.744 | 1,982.98 | 1,963.292 | 1,612.634 | 1,980.022 | 2,191.895 | 2,412.543 | 2,514.629 | 3,664.429 | 3,292.392 | 3,809.726 | 3,120.855 | 2,303.717 | 810.677 | 681.124 | 690.993 | 742.667 | 814.736 | 346.677 | 338.114 | 338.712 | 334.432 | 309.652 | 365.323 | 426.675 | 381.677 | 401.378 | 384.605 | 408.349 | 273.471 | 214.318 | 209.482 | 149.593 | 94.096 | 96.517 | 111.762 | 115.227 | 106.821 | 110.435 | 122.091 | 138.221 | 134.162 | 130.817 | 157.791 | 199.941 | 195.529 | 189.201 | 201.243 | 220.662 | 257.662 | 274.574 | 272.698 | 266.67 | 277.343 | 149.585 | 135.252 | 128.001 | 112.068 | 157.795 | 129.21 | 115.488 | 125.618 | 148.447 | 138.357 | 137.079 | 156.577 | 179.02 | 192.246 | 167.265 | 155.229 | 224.986 | 374.6 | 469.075 | 512.401 | 544.485 | 532.743 | 569.662 | 546.239 | 600.691 | 612.659 | 613.431 | 601.361 | 224.605 | 224.703 | -37.5 | 224.907 | 248.944 | 257.809 | 241.306 | 247.184 | 248.546 | 260.053 | 247.258 | 130.848 | 105.375 | 115.157 | 161.809 | 156.467 | 147.696 | 148.665 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3,705.674 | 3,787.98 | 3,581.699 | 3,628.59 | 3,816.296 | 3,753.711 | 3,565.133 | 3,465.496 | 3,426.369 | 3,311.843 | 3,165.553 | 3,150.794 | 3,100.152 | 3,001.587 | 2,389.771 | 2,404.406 | 2,426.995 | 2,412.714 | 2,417.614 | 2,437.101 | 2,459.207 | 2,435.328 | 177.543 | 181.442 | 166.618 | 138.944 | 141.502 | 142.822 | 146.927 | 143.996 | 198.868 | 199.905 | 286.138 | 339.755 | 361.899 | 369.038 | 380.438 | 391.714 | 403.816 | 416.792 | 426.729 | 432.619 | 438.859 | 445.238 | 454.596 | 469.656 | 476.963 | 484.533 | 486.032 | 492.282 | 535.109 | 547.353 | 536.693 | 540.543 | 534.997 | 497.158 | 472.567 | 457.233 | 380.802 | 385.643 | 396.617 | 403.565 | 409.152 | 413.013 | 424.34 | 427.122 | 439.383 | 429.529 | 430.944 | 436.085 | 415.122 | 407.872 | 408.718 | 416.308 | 374.442 | 337.394 | 316.391 | 307.561 | 281.718 | 268.026 | 273.237 | 272.694 | 303.484 | 294.832 | 292.567 | 294.401 | 290.121 | 302.374 | 0 | 312.511 | 304.094 | 311.179 | 312.24 | 307.417 | 284.137 | 244.05 | 139.424 | 133.163 | 123.848 | 109.818 | 95.796 | 87.437 | 89.104 | 87.436 |
Goodwill
| 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 41.812 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 574.317 | 581.277 | 597.062 | 594.671 | 598.757 | 597.596 | 578.539 | 581.36 | 565.203 | 570.949 | 577.141 | 583.607 | 590.073 | 519.092 | 239.992 | 243.919 | 245.5 | 249.368 | 251.185 | 252.745 | 256.204 | 201.873 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.298 | 0.596 | 0.893 | 1.191 | 1.489 | 1.787 | 2.085 | 2.382 | 2.68 | 2.978 | 3.276 | 3.573 | 3.871 | 4.169 | 4.467 | 4.765 | 5.062 | 5.36 | 5.658 | 5.956 | 6.254 | 6.551 | 6.849 | 7.147 | 7.445 | 7.743 | 8.04 | 8.338 | 8.636 | 8.934 | 8.35 | 8.619 | 14.92 | 15.424 | 15.929 | 16.433 | 18.013 | 7.528 | 0 | 15.905 | 19.119 | 19.732 | 20.496 | 20.959 | 22.186 | 13.857 | 0.964 | 1.071 | 1.178 | 1.285 | 1.392 | 1.499 | 0 | 1.714 |
Goodwill and Intangible Assets
| 616.129 | 623.089 | 638.874 | 636.483 | 640.569 | 639.408 | 620.351 | 623.172 | 607.015 | 612.761 | 618.953 | 625.419 | 631.886 | 560.904 | 239.992 | 243.919 | 245.5 | 249.368 | 251.185 | 252.745 | 256.204 | 201.873 | 0 | -0 | 0 | -4.423 | -4.373 | -4.373 | -4.414 | -4.427 | -4.424 | -4.423 | -4.392 | -4.336 | -4.354 | -4.321 | -4.323 | -4.35 | -4.295 | -4.415 | -4.279 | -4.248 | -4.164 | -4.125 | -4.109 | -4.128 | -4.132 | -4.115 | -4.117 | -4.102 | 0.298 | 0.596 | 0.893 | 1.191 | 1.489 | 1.787 | 2.085 | 2.382 | 2.68 | 2.978 | 3.276 | 3.573 | 3.871 | 4.169 | 4.467 | 4.765 | 5.062 | 5.36 | 5.658 | 5.956 | 6.254 | 6.551 | 6.849 | 7.147 | 7.445 | 7.743 | 8.04 | 8.338 | 8.636 | 8.934 | 8.35 | 8.619 | 14.92 | 15.424 | 15.929 | 16.433 | 18.013 | 7.528 | 0 | 15.905 | 19.119 | 19.732 | 20.496 | 20.959 | 22.186 | 13.857 | 0.964 | 1.071 | 1.178 | 1.285 | 1.392 | 1.499 | 0 | 1.714 |
Long Term Investments
| 36.019 | 34.131 | -30.093 | 20.526 | 28.05 | 28.041 | 27.312 | 27.408 | 17.144 | -2.812 | -103.4 | -283.592 | -885.446 | -332.997 | -720.03 | -580.703 | -63.285 | 57.146 | -2,348.01 | 57.191 | 56.78 | -22.596 | -148.599 | -95.082 | -119.03 | 4.423 | 4.373 | 4.373 | 4.414 | 4.427 | 4.424 | 4.423 | 4.392 | 4.336 | 4.354 | 4.321 | 4.323 | 4.35 | 4.295 | 4.415 | 4.279 | 4.248 | 4.164 | 4.125 | 4.109 | 4.128 | 4.132 | 4.115 | 4.117 | 4.102 | 7.586 | 9.26 | 5.785 | 0 | 6.728 | 7.006 | 0 | 0 | 8.256 | 6.403 | 0 | 0 | 4.481 | 4.381 | 0 | 0 | 4.744 | 4.765 | 4.608 | 0 | 11.366 | 11.201 | 11.03 | 0 | 0 | 0 | 0 | 0 | -13.821 | -15.781 | -13.742 | -13.703 | -12.877 | -12.822 | -12.766 | -12.711 | -13.855 | -13.8 | 0 | -22.802 | -18.747 | -22.691 | -22.636 | -24.165 | -24.99 | -93.374 | 43.729 | 19.046 | 30.764 | 25.433 | 0 | 0 | 0 | 0 |
Tax Assets
| 37.673 | 46.187 | 37.049 | 42.264 | 45.515 | 48.647 | 94.457 | 106.105 | 77.229 | 56.465 | 54.868 | 55.741 | 54.973 | 54.663 | 32.768 | 34.423 | 34.266 | 34.897 | 58.172 | 63.148 | 60.55 | 66.172 | 15.767 | 13.804 | 12.863 | 12.442 | 12.038 | 12.516 | 12.823 | 11.616 | 14.05 | 14.05 | 17.174 | 17.174 | 15.217 | 18.383 | 22.526 | 22.985 | 20.339 | 17.107 | 17.867 | 15.099 | 15.516 | 15.388 | 15.578 | 15.632 | 19.988 | 23.319 | 25.447 | 25.31 | 7.759 | 7.8 | 7.579 | 7.237 | 6.522 | 6.263 | 6.202 | 5.882 | 4.16 | 4.156 | 4.221 | 4.154 | 3.477 | 3.485 | 3.435 | 3.44 | 3.101 | 3.103 | 2.987 | 2.88 | 2.704 | 2.95 | 2.866 | 0 | 0 | 0 | 0 | 0 | 29.124 | 29.402 | 25.309 | 0 | 25.804 | 25.608 | 25.413 | 0 | 25.637 | 25.385 | 0 | 0 | 28.019 | 26.578 | 26.685 | 0 | 25.858 | 112.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 181.245 | 196.554 | 248.05 | 209.674 | 42.08 | 33.312 | 3.852 | 5.045 | 6.053 | 27.555 | 210.663 | 388.862 | 950.211 | 518.64 | 812.079 | 660.888 | 130.254 | 0.349 | 2,417.614 | 12.174 | 1.476 | 81.074 | 205.731 | 151.54 | 198.212 | 44.666 | 77.869 | 79.233 | 96.999 | 112.131 | 108.258 | 134.257 | 50.576 | 6.591 | 7.792 | 6.517 | 6.619 | 6.934 | 7.166 | 4.617 | 4.536 | 4.559 | 4.529 | 4.544 | 4.531 | 4.655 | 4.713 | 4.35 | 4.29 | 4.641 | -2.609 | -3.841 | -0.001 | 6.138 | -0.251 | -0.155 | 7.309 | 7.668 | -0.195 | -0.125 | 4.294 | 4.231 | -0.337 | -0.205 | 4.144 | 4.113 | -0.633 | -0.611 | -0.347 | 4.464 | -2.722 | -2.403 | -1.922 | 4.763 | 4.828 | 4.892 | 4.957 | 5.022 | -3.896 | -2.149 | -0.031 | 25.303 | -0.467 | -0.246 | -0.034 | 25.404 | -0.173 | -0.178 | 548.574 | 25.725 | -1.935 | -0.236 | -0.136 | 26.836 | 2.388 | 0.129 | 45 | 25 | 25.101 | 25.202 | 0.429 | 0.53 | 2.314 | 0.97 |
Total Non-Current Assets
| 4,576.74 | 4,687.941 | 4,475.58 | 4,537.537 | 4,572.511 | 4,503.119 | 4,311.105 | 4,227.227 | 4,133.81 | 4,005.812 | 3,946.639 | 3,937.225 | 3,851.776 | 3,802.798 | 2,754.579 | 2,762.933 | 2,773.731 | 2,754.475 | 2,796.573 | 2,822.359 | 2,834.217 | 2,761.85 | 250.442 | 251.705 | 258.663 | 196.051 | 231.41 | 234.57 | 256.749 | 267.743 | 321.175 | 348.212 | 353.887 | 363.519 | 384.908 | 393.938 | 409.583 | 421.633 | 431.32 | 438.517 | 449.132 | 452.277 | 458.904 | 465.17 | 474.705 | 489.943 | 501.664 | 512.201 | 515.769 | 522.233 | 548.143 | 561.168 | 550.95 | 555.11 | 549.484 | 512.058 | 488.162 | 473.166 | 395.703 | 399.055 | 408.408 | 415.523 | 420.644 | 424.843 | 436.386 | 439.44 | 451.658 | 442.147 | 443.85 | 449.386 | 432.725 | 426.172 | 427.541 | 428.218 | 386.715 | 350.029 | 329.388 | 320.92 | 301.76 | 288.431 | 293.123 | 292.913 | 330.864 | 322.797 | 321.108 | 323.528 | 319.743 | 321.309 | 548.574 | 331.338 | 330.551 | 334.562 | 336.649 | 331.048 | 309.579 | 277.423 | 229.116 | 178.28 | 180.891 | 161.738 | 97.617 | 89.466 | 91.418 | 90.119 |
Total Assets
| 6,943.957 | 7,030.336 | 6,615.299 | 6,434.638 | 6,541.255 | 6,486.099 | 6,274.398 | 5,839.861 | 6,113.832 | 6,197.707 | 6,359.181 | 6,451.854 | 7,516.205 | 7,095.19 | 6,564.305 | 5,883.789 | 5,077.448 | 3,565.153 | 3,477.697 | 3,513.353 | 3,576.883 | 3,576.586 | 597.119 | 589.819 | 597.374 | 530.483 | 541.061 | 599.893 | 683.424 | 649.42 | 722.554 | 732.817 | 762.236 | 636.99 | 599.226 | 603.42 | 559.176 | 515.729 | 527.837 | 550.278 | 564.359 | 559.098 | 569.34 | 587.262 | 612.926 | 624.105 | 632.481 | 669.992 | 715.71 | 717.762 | 737.344 | 762.41 | 771.611 | 812.772 | 824.058 | 784.756 | 754.832 | 750.509 | 545.288 | 534.306 | 536.408 | 527.591 | 578.44 | 554.054 | 551.874 | 565.058 | 600.105 | 580.504 | 580.929 | 605.962 | 611.745 | 618.418 | 594.806 | 583.447 | 611.701 | 724.629 | 798.463 | 833.322 | 846.246 | 821.174 | 862.785 | 839.151 | 931.555 | 935.456 | 934.54 | 924.889 | 544.348 | 546.011 | 548.574 | 556.246 | 579.495 | 592.372 | 577.955 | 578.231 | 558.125 | 537.477 | 476.374 | 309.128 | 286.266 | 276.896 | 259.426 | 245.933 | 239.114 | 238.784 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 1,080.108 | 1,069.599 | 508.859 | 394.199 | 608.727 | 538.198 | 579.782 | 457.392 | 365.272 | 329.766 | 336.886 | 368.781 | 269.764 | 274.568 | 175.296 | 152.672 | 172.468 | 172.487 | 159.28 | 174.377 | 143.194 | 167.883 | 60.467 | 51.315 | 57.343 | 38.769 | 53.13 | 112.394 | 156.06 | 114.775 | 187.182 | 188.49 | 216.286 | 147.443 | 118.116 | 140.099 | 103.816 | 69.11 | 77.155 | 94.752 | 102.343 | 90.166 | 85.487 | 73.73 | 76.515 | 97.488 | 107.71 | 110.222 | 153.08 | 147.785 | 125.192 | 130.698 | 103.573 | 115.646 | 92.577 | 72.898 | 42.91 | 48.353 | 63.562 | 61.143 | 50.466 | 33.174 | 78.601 | 71.124 | 75.324 | 94.457 | 96.31 | 45.129 | 29.613 | 62.926 | 39.737 | 42.373 | 45.413 | 45.262 | 43.29 | 51.647 | 92.348 | 101.017 | 116.239 | 46.486 | 55.353 | 32.756 | 62.87 | 49.816 | 55.867 | 50.334 | 49.736 | 43.779 | 34.965 | 42.354 | 45.3 | 43.909 | 42.842 | 46.415 | 37.557 | 26.074 | 18.639 | 16.518 | 19.359 | 16.015 | 10.254 | 6.987 | 0 | 7.533 |
Short Term Debt
| 141.088 | 249.362 | 81.196 | 115.219 | 328.349 | 287.729 | 179.937 | 86.731 | 0 | 0 | 0 | 0 | 65.219 | 66.284 | 0 | 50.07 | 52 | 200 | 215 | 119 | 83.137 | 15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 23 | 55 | 55 | 56.4 | 58.4 | 48.4 | 43.4 | 43.4 | 43.4 | 38.4 | 38.4 | 43 | 43 | 43 | 43 | 23 | 23 | 52 | 52 | 58 | 59 | 68 | 68 | 83 | 103 | 130 | 104.5 | 134.5 | 144.5 | 124.9 | 124.9 | 149.4 | 256.4 | 294.4 | 321.418 | 323.54 | 380.54 | 420.54 | 428.54 | 465.63 | 432.03 | 427.04 | 426.34 | 62.14 | 84.14 | 43.74 | 43.64 | 35.64 | 35.64 | 29.64 | 25.64 | 25.64 | 26.24 | 25.64 | 25.64 | 12.34 | 25.64 | 25.64 | 26.34 | 0 | 35.64 |
Tax Payables
| 24.082 | 13.558 | 19.678 | 4.079 | 7.928 | 0.941 | 15.202 | 5.545 | 4.848 | 8.254 | 8.393 | 74.554 | 96.325 | 81.66 | 128.886 | 212.04 | 163.62 | 51.193 | 18.853 | 5.296 | 12.836 | 19.807 | 1.146 | 0.383 | 0.76 | 1.713 | 1.611 | 2.303 | 3.365 | 10.38 | 4.452 | 17.315 | 25.685 | 7.134 | 5.977 | 6.115 | 4.691 | 2.894 | -0.051 | 1.684 | 2.835 | 2.135 | 2.557 | 5.769 | 7.117 | 4.79 | 4.972 | 0.648 | 5.63 | 0.391 | 5.809 | 0.866 | 12.511 | 12.321 | 4.537 | 5.539 | 10.94 | 6.153 | 7.889 | 6.222 | 5.982 | 10.975 | 5.991 | 7.637 | 5.402 | 6.078 | 3.777 | 5.17 | 7.974 | 11.792 | 6.776 | 6.874 | 4.321 | 4.146 | 2.027 | 3.475 | 5.902 | 12.873 | 7.144 | 4.997 | 4.864 | 3.908 | -0.122 | 4.087 | 2.474 | 4.948 | 3.529 | 2.74 | 2.669 | 1.993 | -0.575 | -0.784 | 1.055 | 1.355 | 5.846 | 6.687 | 5.671 | 6.576 | 15.452 | 12.288 | 10.719 | 6.519 | 0 | 4.543 |
Deferred Revenue
| 0 | 0 | 167.814 | 102.379 | 81.029 | 65.806 | 225.18 | 171.893 | 189.112 | 129.173 | 142.201 | 100.92 | 228.056 | 312.567 | 226.841 | 359.258 | 292.418 | 176.495 | 263.615 | 417.445 | 772.602 | 713.233 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.307 | 25.559 | 15.699 | 14.804 | 21.436 | 16.797 | 15.828 | 7.272 | 16.782 | 10.396 | 20.635 | 16.497 | 13.66 | 14.553 | 19.509 | 10.843 | 16.273 | 15.782 | 12.095 | 16.096 | 21.005 | 20.463 | 16.575 | 13.027 | 18.027 | 14.464 | 14.419 | 17.522 | 16.126 | 17.258 | 12.679 | 9.887 | 12.952 | 14.029 | 14.11 | 18.346 | 16.172 | 12.164 | 11.285 | 10.62 | 26.789 | 12.112 | 8.971 | 12.242 | 14.238 | 13.558 | 10.281 | 9.051 | 7.55 | 17.412 | 7.301 | 9.593 | 14.723 | 24.869 | 16.443 | 14.544 | 23.415 | 20.111 | 17.342 | 15.524 | 0 | 21.295 |
Other Current Liabilities
| 208.315 | 255.864 | 411.436 | 453.39 | 158.713 | 313.585 | 49.327 | 120.86 | 107.473 | 304.656 | 240.848 | 205.195 | 141.803 | 212.324 | 315.856 | -175.579 | 61.288 | 56.79 | -6.137 | 4.181 | 4.515 | 803.904 | 14.309 | 11.958 | 12.709 | 14.023 | 15.272 | 14.833 | 17.909 | 15.633 | 28.163 | 20.814 | 27.559 | 37.237 | 22.213 | 14.471 | 20.624 | 15.837 | 22.018 | 15.636 | 17.746 | 17.103 | 21.662 | 20.574 | 33.003 | 19.267 | 38.443 | 39.604 | 36.917 | 25.927 | 35.241 | 28.236 | 26.179 | 19.229 | 41.484 | 27.496 | 25.7 | 27.463 | 30.22 | 28.079 | 18.658 | 20.652 | 31.821 | 22.671 | 22.254 | 12.663 | 30.948 | 31.195 | 13.558 | 14.634 | 25.32 | 21.487 | 20.697 | 13.754 | 27.573 | 29.389 | 26.036 | 19.644 | 31.101 | 22.848 | 20.196 | 15.935 | 34.861 | 68.718 | 75.186 | 67.895 | 23.678 | 22.093 | 56.63 | 54.307 | 23.29 | 30.298 | 18.85 | 19.612 | 19.016 | 23.924 | 17.833 | 13.104 | 10.937 | 9.42 | 7.928 | 11.273 | 53.848 | 18.575 |
Total Current Liabilities
| 1,453.593 | 1,588.383 | 1,188.982 | 966.887 | 1,103.717 | 1,140.454 | 1,049.429 | 772.316 | 666.704 | 642.675 | 586.126 | 648.53 | 801.167 | 788.016 | 620.038 | 598.461 | 552.758 | 576.401 | 650.61 | 720.298 | 1,016.284 | 1,006.594 | 75.923 | 63.655 | 70.812 | 54.505 | 70.013 | 129.53 | 177.334 | 140.787 | 219.797 | 226.619 | 269.53 | 191.814 | 146.306 | 160.685 | 129.131 | 87.841 | 99.122 | 112.073 | 122.925 | 109.403 | 131.014 | 148.633 | 171.635 | 188.563 | 207.524 | 208.875 | 244.027 | 217.503 | 209.641 | 203.2 | 180.664 | 185.596 | 181.597 | 148.933 | 122.55 | 124.97 | 124.671 | 118.445 | 127.106 | 116.801 | 174.413 | 160.432 | 170.98 | 181.198 | 214.035 | 184.494 | 181.145 | 193.853 | 206.333 | 215.234 | 195.331 | 188.063 | 222.289 | 340.912 | 418.686 | 454.951 | 478.024 | 454.871 | 500.953 | 481.139 | 563.239 | 554.651 | 560.567 | 549.517 | 139.082 | 152.752 | 138.004 | 142.295 | 103.655 | 109.063 | 92.388 | 93.022 | 88.059 | 82.88 | 67.783 | 61.838 | 58.088 | 63.363 | 54.54 | 51.119 | 53.848 | 66.292 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 130.591 | 185.137 | 40.029 | 50.033 | 0 | 0 | 0 | 0 | 0 | 79.757 | 83.212 | 5.215 | 5.156 | 5.393 | 0 | 15 | 20 | 25 | 83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.188 | 70.195 | 92.82 | 0 | 136.901 | 158.306 | 179.326 | 199.968 | 199.968 | 199.968 | 199.968 | 0 | 0 | 0 | 0 | 0.5 | 0 | 0.166 | 0 | 0.004 | 0.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12 | 12 | 20 | 45.5 | 35.5 | 37.5 | 37.5 | 75 | 75 | 75 | 75 | 75 | 75.6 | 76.24 | 18.7 | 1.2 | 1.84 | 1.84 | 1.84 | 0 | 0 |
Deferred Revenue Non-Current
| 30.409 | 30.678 | 27.786 | 26.144 | 31.175 | 28.076 | 28.458 | 28.93 | 29.401 | 29.873 | 30.527 | 31.185 | 31.838 | 32.491 | 32.435 | 33.072 | 33.708 | 34.406 | 34.077 | 34.47 | 35.113 | 35.756 | 4.18 | 4.18 | 4.18 | 4.18 | 5.121 | 5.121 | 5.121 | 5.121 | 6.062 | 6.062 | 6.062 | 6.062 | 10.634 | 10.634 | 10.634 | 10.544 | 12.146 | 12.146 | 12.146 | 12.146 | 0 | 0 | 0 | 12.018 | 0 | -0.063 | 70.195 | 92.82 | -115.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12 | -12 | -20 | -43.64 | -33.64 | -35.64 | -35.64 | -73.14 | -73.14 | -73.14 | -73.14 | -73.14 | -73.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 16.474 | 24.835 | 12.143 | 14.666 | 13.813 | 12.731 | 45.132 | 45.213 | 45.318 | 45.381 | 43.946 | 44.022 | 44.365 | 44.033 | 9.413 | 7.31 | 6.822 | 6.961 | 11.343 | 13.363 | 13.261 | 13.371 | 14.902 | 14.648 | 14.035 | 1.617 | 0.127 | 0.127 | 0.138 | 0.141 | 0.14 | 0.14 | 0.132 | 0.118 | 0.123 | 0.114 | 0.115 | 0.122 | 0.108 | 0.138 | 0.104 | 0.096 | 0.075 | 0.065 | 0.061 | 0.066 | 0.067 | 0.063 | 0.063 | 0.06 | 0.052 | 0.071 | 0.071 | 0.068 | 0.061 | 0.063 | 0.086 | 0.085 | 0.091 | 0.075 | 0.108 | 0.092 | 0.07 | 0.078 | 0.07 | 0.062 | 0.062 | 3.01 | 3.037 | 3.087 | 3.151 | 3.076 | 3.053 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0 | 0.3 | 0.3 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.86 | 1.629 | 1.86 | 1.86 | 0 | 0 | 0 | 0.79 | 0.79 |
Total Non-Current Liabilities
| 46.884 | 55.513 | 39.929 | 171.4 | 230.126 | 80.837 | 123.623 | 74.143 | 74.719 | 75.254 | 74.473 | 75.206 | 155.96 | 159.735 | 47.063 | 45.538 | 45.923 | 41.367 | 60.421 | 67.834 | 73.374 | 132.127 | 19.082 | 18.828 | 18.215 | 5.797 | 5.248 | 5.248 | 5.259 | 5.262 | 6.202 | 6.202 | 6.194 | 6.18 | 10.757 | 10.748 | 10.749 | 10.666 | 12.254 | 12.284 | 12.25 | 12.242 | 0.075 | 0.065 | 0.061 | 0.066 | 0.067 | 47.251 | 70.259 | 92.88 | 115.12 | 136.973 | 158.377 | 179.394 | 200.03 | 200.031 | 200.055 | 200.053 | 0.091 | 0.075 | 0.108 | 0.092 | 0.57 | 0.078 | 0.236 | 0.062 | 0.066 | 3.533 | 3.037 | 3.087 | 3.451 | 3.376 | 3.353 | 3.237 | 3.237 | 3.237 | 3.237 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 2.937 | 14.937 | 14.937 | 22.937 | 50.297 | 40.297 | 42.297 | 42.297 | 79.797 | 79.797 | 79.797 | 79.797 | 79.797 | 80.397 | 77.87 | 20.56 | 3.06 | 1.84 | 1.84 | 1.84 | 0.79 | 0.79 |
Total Liabilities
| 1,500.477 | 1,643.896 | 1,228.911 | 1,138.287 | 1,333.842 | 1,221.291 | 1,173.052 | 846.459 | 741.424 | 717.929 | 660.6 | 723.736 | 957.127 | 947.751 | 667.101 | 643.999 | 598.681 | 617.768 | 711.031 | 788.131 | 1,089.657 | 1,138.72 | 95.006 | 82.483 | 89.027 | 60.302 | 75.261 | 134.778 | 182.593 | 146.049 | 225.999 | 232.821 | 275.724 | 197.994 | 157.063 | 171.433 | 139.88 | 98.506 | 111.375 | 124.357 | 135.175 | 121.646 | 131.089 | 148.698 | 171.696 | 188.63 | 207.591 | 256.126 | 314.286 | 310.382 | 324.761 | 340.173 | 339.041 | 364.99 | 381.627 | 348.964 | 322.605 | 325.023 | 124.762 | 118.52 | 127.213 | 116.893 | 174.983 | 160.51 | 171.216 | 181.26 | 214.101 | 188.028 | 184.181 | 196.94 | 209.784 | 218.61 | 198.684 | 191.3 | 225.526 | 344.149 | 421.923 | 457.888 | 480.961 | 457.808 | 503.89 | 484.076 | 566.176 | 569.588 | 575.504 | 572.454 | 189.379 | 193.049 | 180.301 | 184.592 | 183.452 | 188.86 | 172.185 | 172.819 | 167.856 | 163.277 | 145.653 | 82.398 | 61.148 | 65.203 | 56.38 | 52.959 | 54.638 | 67.082 |
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
| 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,167.843 | 1,048.348 | 1,048.348 | 1,048.348 | 998.347 | 998.347 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 306.421 | 170.234 | 170.234 | 156.548 | 130.457 | 130.457 | 86.971 | 75.627 | 75.627 | 56.02 |
Retained Earnings
| 1,602.33 | 1,545.246 | 1,555.745 | 1,465.72 | 1,372.895 | 1,347.321 | 1,185.07 | 1,078.079 | 1,458.051 | 1,567.797 | 1,815.609 | 1,845.783 | 2,680.454 | 2,272.876 | 2,210.002 | 1,563.725 | 803.486 | 257.877 | 102.93 | 58.201 | 97.797 | 49.699 | 48.306 | 54.195 | 55.746 | 54.958 | 50.467 | 49.033 | 85.041 | 88.504 | 89.193 | 92.172 | 78.686 | 31.7 | 35.151 | 25.7 | 13.342 | 12.096 | 11.102 | 20.737 | 24.103 | 32.401 | 33.231 | 32.963 | 36.569 | 31.561 | 23.15 | 12.551 | 0.214 | 6.293 | 10.198 | 20.136 | 31.305 | 47.151 | 43.158 | 36.485 | 32.811 | 29.015 | 25.187 | 20.497 | 13.808 | 15.358 | 9.058 | -0.879 | -13.74 | -6.758 | -6.458 | -0.125 | 3.908 | 15.932 | 10.595 | 8.5 | 4.81 | 1.159 | -5.006 | -9.014 | -10.695 | -9.409 | -17.232 | -16.114 | -17.046 | -17.318 | -13.274 | -8.393 | -12.595 | -19.713 | -13.389 | -15.765 | -19.665 | -16.768 | 5.712 | 12.934 | 14.413 | 16.929 | 5.717 | 35.347 | 24.894 | 13.533 | 27.378 | 16.933 | 21.529 | 22.802 | 18.604 | 19.834 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 397.343 | 2,750.129 | 400.746 | 2,748.432 | 398.582 | 2,746.515 | 395.241 | 2,715.13 | 365.594 | 2,710.781 | 357.822 | 2,519.359 | 159.324 | 2,507.438 | 39.447 | 36.806 | 40.09 | 40.807 | 39.544 | 38.964 | 38.297 | 37.799 | 0.42 | 0.889 | 1.638 | 1.347 | 0.423 | 0.421 | 0.883 | 0.886 | 0.354 | 2.25 | 1.524 | 1.191 | 0.365 | 0.598 | 0.422 | 0.319 | 0.289 | 1.078 | 1.689 | 0.761 | 0.198 | 0.63 | 0.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,673.306 | 2,673.35 | 2,662.8 | 2,265.444 | -83.454 | 2,749.644 | 0 | 2,747.48 | 0 | 2,744.139 | 2,715.13 | 2,714.491 | 0 | 2,348.898 | 0 | 2,348.898 | 0 | 1,484.32 | 0 | 1,484.32 | 0 | 1,256.014 | 147.387 | 108.423 | 146.18 | 108.381 | 108.022 | 108.022 | 108.022 | 14.161 | 100.94 | 100.519 | 101.405 | 100.519 | 100.591 | 14.161 | 99.532 | 98.706 | 98.939 | 98.763 | 98.66 | 98.63 | 98.598 | 99.179 | 62.257 | 62.072 | 95.318 | 94.894 | 94.789 | 94.666 | 96.444 | 96.161 | 95.325 | 94.691 | 93.371 | 93.377 | 93.446 | 90.461 | 88.917 | 88.868 | 88.966 | 89.154 | 87.977 | 88.001 | 87.977 | 84.134 | 84.132 | 84.165 | 84.245 | 84.397 | 82.485 | 82.334 | 82.286 | 84.377 | 82.01 | 80.332 | 78.02 | 75.553 | 73.159 | 70.042 | 66.402 | 62.801 | 58.712 | 53.992 | 50.753 | 50.753 | 47.59 | 47.44 | 46.453 | 46.453 | 45.192 | 45.042 | 45.042 | 45.042 | 40.238 | 146.861 | 135.594 | 56.65 | 67.284 | 69.623 | 94.546 | 94.546 | 90.246 | 95.848 |
Total Shareholders Equity
| 5,443.479 | 5,386.439 | 5,386.388 | 5,296.35 | 5,207.413 | 5,264.808 | 5,101.346 | 4,993.402 | 5,372.408 | 5,479.778 | 5,698.582 | 5,728.118 | 6,559.078 | 6,147.439 | 5,897.204 | 5,239.79 | 4,478.767 | 2,947.384 | 2,766.666 | 2,725.221 | 2,487.226 | 2,437.865 | 502.114 | 507.336 | 508.348 | 470.18 | 465.8 | 465.115 | 500.831 | 503.371 | 496.554 | 499.996 | 486.512 | 438.995 | 442.163 | 431.987 | 419.296 | 417.223 | 416.462 | 425.922 | 429.185 | 437.452 | 438.251 | 438.563 | 441.23 | 435.475 | 424.889 | 413.867 | 401.425 | 407.38 | 413.064 | 422.719 | 433.052 | 448.263 | 442.95 | 436.283 | 432.679 | 425.897 | 420.525 | 415.786 | 409.195 | 410.698 | 403.457 | 393.543 | 380.658 | 383.798 | 384.096 | 390.461 | 394.575 | 406.751 | 399.502 | 397.255 | 393.518 | 389.458 | 383.426 | 377.739 | 373.746 | 372.566 | 362.348 | 360.349 | 355.777 | 351.905 | 351.859 | 352.021 | 344.579 | 337.462 | 340.623 | 338.096 | 333.209 | 336.106 | 357.326 | 364.397 | 365.876 | 368.392 | 352.376 | 348.856 | 330.722 | 226.73 | 225.118 | 211.692 | 203.046 | 192.974 | 184.476 | 171.702 |
Total Equity
| 5,443.479 | 5,386.439 | 5,386.388 | 5,296.35 | 5,207.413 | 5,264.808 | 5,101.346 | 4,993.402 | 5,372.408 | 5,479.778 | 5,698.582 | 5,728.118 | 6,559.078 | 6,147.439 | 5,897.204 | 5,239.79 | 4,478.767 | 2,947.384 | 2,766.666 | 2,725.221 | 2,487.226 | 2,437.865 | 502.114 | 507.336 | 508.348 | 470.18 | 465.8 | 465.115 | 500.831 | 503.371 | 496.554 | 499.996 | 486.512 | 438.995 | 442.163 | 431.987 | 419.296 | 417.223 | 416.462 | 425.922 | 429.185 | 437.452 | 438.251 | 438.563 | 441.23 | 435.475 | 424.889 | 413.867 | 401.425 | 407.38 | 412.583 | 422.237 | 432.571 | 447.782 | 442.431 | 435.792 | 432.227 | 425.487 | 420.525 | 415.786 | 409.195 | 410.462 | 403.457 | 393.543 | 380.658 | 383.798 | 386.004 | 392.476 | 396.748 | 409.023 | 401.962 | 399.808 | 396.122 | 392.148 | 386.175 | 380.481 | 376.54 | 375.433 | 365.285 | 363.366 | 358.895 | 355.076 | 365.378 | 365.868 | 359.036 | 352.435 | 354.969 | 352.963 | 368.274 | 371.654 | 396.042 | 403.512 | 405.77 | 405.413 | 390.268 | 374.2 | 330.722 | 226.73 | 225.118 | 211.692 | 203.046 | 192.974 | 184.476 | 171.702 |
Total Liabilities & Shareholders Equity
| 6,943.957 | 7,030.336 | 6,615.299 | 6,434.638 | 6,541.255 | 6,486.099 | 6,274.398 | 5,839.861 | 6,113.832 | 6,197.707 | 6,359.181 | 6,451.854 | 7,516.205 | 7,095.19 | 6,564.305 | 5,883.789 | 5,077.448 | 3,565.153 | 3,477.697 | 3,513.353 | 3,576.883 | 3,576.586 | 597.119 | 589.819 | 597.374 | 530.483 | 541.061 | 599.893 | 683.424 | 649.42 | 722.554 | 732.817 | 762.236 | 636.99 | 599.226 | 603.42 | 559.176 | 515.729 | 527.837 | 550.278 | 564.359 | 559.098 | 569.34 | 587.262 | 612.926 | 624.105 | 632.481 | 669.992 | 715.71 | 717.762 | 737.344 | 762.41 | 771.611 | 812.772 | 824.058 | 784.756 | 754.832 | 750.509 | 545.288 | 534.306 | 536.408 | 527.591 | 578.44 | 554.054 | 551.874 | 565.058 | 600.105 | 580.504 | 580.929 | 605.962 | 611.745 | 618.418 | 594.806 | 583.447 | 611.701 | 724.629 | 798.463 | 833.322 | 846.246 | 821.174 | 862.785 | 839.151 | 931.555 | 935.456 | 934.54 | 924.889 | 544.348 | 546.011 | 548.574 | 556.246 | 579.495 | 592.372 | 577.955 | 578.231 | 558.125 | 537.477 | 476.374 | 309.128 | 286.266 | 276.896 | 259.426 | 245.933 | 239.114 | 238.784 |