
GuangYuYuan Chinese Herbal Medicine Co., Ltd.
SSE:600771.SS
21.52 (CNY) • At close June 10, 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
| 231.336 | 116.672 | 137.048 | 167.539 | 385.218 | 258.763 | 227.618 | 267.601 | 275.652 | 246.398 | 101.547 | 171.727 | 168.542 | 145.149 | 146.695 | 175.192 | 199.148 | 393.672 | 380.586 | 402.179 | 312.348 | 238.335 | 123.507 | 95.796 | 35.838 | 125.176 | 199.932 | 299.332 | 455.054 | 280.946 | 242.961 | 320.922 | 376.388 | 968.464 | 230.852 | 70.009 | 105.367 | 503.48 | 149.91 | 37.811 | 33.232 | 36.547 | 9.776 | 6.284 | 9.925 | 36.819 | 19.103 | 18.303 | 14.371 | 17.326 | 33.055 | 43.249 | 42.337 | 44.704 | 54.925 | 94.232 | 265.475 | 358.216 | 12.801 | 31.389 | 27.833 | 32.844 | 22.514 | 16.988 | 19.912 | 54 | 238.894 | 90.787 | 110.429 | 118.571 | 233.465 | 235.588 | 240.785 | 230.196 | 220.318 | 655.126 | 643.391 | 210.016 | 543.622 | 506.632 | 484.701 | 565.359 | 429.887 | 414.806 | 438.445 | 559.038 | 336.649 | 367.738 | 361.105 | 373.877 | 260.967 | 233.233 | 199.974 | 205.763 | 135.805 | 91.033 | 27.598 | 14.361 | 48.267 | 21.572 | 4.926 | 7.917 | 0 | 6.667 |
Short Term Investments
| 14.791 | 0 | -5.838 | 0 | -10.344 | -10.553 | -5.128 | -5.57 | 0 | 0 | 0 | 29.604 | 29.503 | -7.895 | -7.54 | -8.113 | -8.927 | -9.622 | -10.609 | -11.249 | -12.129 | -12.975 | -11.435 | -12.671 | -14.056 | -15.321 | -11.192 | -12.19 | -10.061 | -11.059 | -11.762 | -12.669 | -12.593 | -13.43 | -9.778 | -10.295 | -4.768 | -4.947 | 450 | 0 | 0 | 0 | 0 | -0 | 0 | -0.931 | 0 | 0 | -0.374 | 0 | 0 | 0 | 0 | 0 | 72.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0.741 | 0.918 | 0 | 0 |
Cash and Short Term Investments
| 231.336 | 116.672 | 137.048 | 167.539 | 385.218 | 258.763 | 227.618 | 267.601 | 275.652 | 246.398 | 101.547 | 171.727 | 168.542 | 145.149 | 146.695 | 175.192 | 199.148 | 393.672 | 380.586 | 402.179 | 312.348 | 238.335 | 123.507 | 95.796 | 35.838 | 125.176 | 199.932 | 299.332 | 455.054 | 280.946 | 242.961 | 320.922 | 376.388 | 968.464 | 230.852 | 70.009 | 105.367 | 503.48 | 599.91 | 37.811 | 33.232 | 36.547 | 9.776 | 6.284 | 9.925 | 36.819 | 19.103 | 18.303 | 14.371 | 17.326 | 33.055 | 43.249 | 42.337 | 44.704 | 54.925 | 94.232 | 265.475 | 358.216 | 12.801 | 31.389 | 27.833 | 32.844 | 22.514 | 16.988 | 19.912 | 54 | 238.894 | 90.787 | 110.429 | 118.571 | 233.465 | 235.588 | 240.785 | 230.196 | 220.318 | 655.126 | 643.391 | 210.016 | 543.622 | 506.632 | 484.851 | 565.359 | 429.887 | 414.806 | 438.445 | 559.038 | 336.649 | 367.738 | 361.105 | 373.877 | 260.967 | 233.233 | 199.974 | 205.763 | 135.805 | 91.033 | 27.598 | 14.361 | 48.267 | 21.627 | 5.667 | 8.835 | 0 | 6.667 |
Net Receivables
| 533.427 | 446.932 | 565.481 | 544.322 | 716.746 | 840.219 | 856.839 | 971.844 | 1,081.495 | 1,112.612 | 1,382.64 | 1,522.651 | 1,361.073 | 1,459.595 | 1,474.001 | 1,619.595 | 1,770.396 | 1,862.621 | 1,738.138 | 1,696.403 | 1,706.127 | 1,674.878 | 1,834.189 | 1,728.035 | 1,522.126 | 1,582.145 | 1,371.548 | 1,242.161 | 1,021.339 | 978.162 | 899.462 | 856.274 | 644.18 | 622.995 | 512.939 | 386.63 | 268.192 | 182.246 | 159.227 | 167.76 | 147.626 | 125.191 | 152.008 | 125.832 | 111.426 | 98.29 | 98.452 | 65.281 | 69.266 | 52.988 | 108.362 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 693.807 | 663.599 | 838.584 | 686.156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 826.869 | 0 | 1,134.288 | 3,402.997 | 0 | 0 | 0 | -2.961 | 0 | 0 | 0 | 645.1 | 0 | 0 | 511.272 | 665 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 456.18 | 0 | 0 | 0 | 0 | 49.773 | 49.567 | 2.113 | 2.644 | 0 | 0 |
Inventory
| 715.738 | 766.948 | 761.541 | 693.825 | 551.021 | 569.53 | 458.738 | 442.372 | 387.483 | 412.526 | 389.153 | 420.551 | 393.088 | 352.902 | 349.748 | 336.239 | 353.848 | 362.666 | 459.001 | 477.251 | 499.12 | 524.319 | 488.839 | 484.752 | 424.759 | 373.359 | 286.027 | 233.757 | 214.975 | 182.357 | 153.996 | 141.754 | 145.287 | 101.391 | 112.517 | 122.803 | 93.774 | 93.478 | 88.528 | 85.859 | 69.996 | 69.615 | 76.505 | 57.089 | 53.99 | 50.986 | 64.396 | 71.433 | 71.322 | 73.437 | 61.531 | 65.358 | 59.721 | 63.316 | 74.324 | 78.005 | 80.116 | 73.125 | 70.72 | 69.83 | 68.556 | 76.79 | 75.714 | 76.342 | 76.808 | 82.936 | 76.426 | 75.403 | 80.479 | 75.078 | 86.014 | 85.414 | 66.038 | 38.67 | 43.232 | 44.895 | 35.872 | 32.553 | 39.183 | 38.739 | 44.634 | 47.326 | 39.947 | 44.137 | 31.013 | 35.475 | 42.422 | 32.695 | 31.447 | 30.203 | 38.961 | 24.353 | 29.831 | 40.568 | 17.632 | 21.93 | 72.524 | 54.507 | 45.314 | 36.547 | 66.168 | 56.652 | 0 | 28.344 |
Other Current Assets
| 27.315 | 36.858 | 23.815 | 58.814 | 21.127 | 13.711 | 41.432 | 33.471 | 23.826 | 8.775 | 177.477 | 226.975 | 210.387 | 50.183 | 396.038 | 353.995 | 304.856 | -133.608 | 345.021 | 294.628 | 238.488 | 149.38 | 55.235 | 201.557 | 147.28 | 92.201 | 1,428.688 | 185.99 | 143.395 | 407.589 | 496.226 | 367.595 | 569.39 | 102.455 | 116.39 | 336.338 | 403.36 | 91.114 | 190.994 | 139.515 | 155.298 | 144.601 | 164.128 | 157.236 | 144.614 | 149.656 | 134.102 | 154.67 | 227.535 | 371.286 | 246.268 | 315.938 | 337.584 | 324.159 | 212.364 | 236.538 | 226.352 | 219.739 | 436.854 | 427.757 | 519.434 | 440.03 | 507.373 | 519.58 | 589.585 | 576.404 | 821.526 | 815.902 | 784.492 | 816.769 | 827.054 | 938.96 | 1,134.859 | 1,785.221 | 1,835.401 | 301.436 | 297.051 | 1,563.33 | 351.107 | 535.005 | 388.615 | 354.216 | 381.711 | 399.55 | 445.332 | 388.433 | 428.361 | 391.595 | 394.217 | 362.111 | 467.033 | 422.841 | 437.632 | 391.241 | 354.283 | 213.569 | 107.315 | 125.453 | 105.904 | 91.656 | 72.483 | 53.324 | 90.339 | 70.868 |
Total Current Assets
| 1,507.815 | 1,367.409 | 1,487.885 | 1,464.499 | 1,674.111 | 1,682.223 | 1,603.488 | 1,734.149 | 1,787.316 | 1,782.829 | 2,050.818 | 2,138.591 | 2,133.09 | 2,125.054 | 2,366.482 | 2,485.021 | 2,628.249 | 2,811.385 | 2,922.746 | 2,870.462 | 2,756.083 | 2,586.911 | 2,501.771 | 2,345.25 | 2,130.002 | 2,172.882 | 1,914.646 | 1,835.931 | 1,834.763 | 1,849.054 | 1,678.925 | 1,686.545 | 1,651.255 | 1,795.305 | 901.275 | 863.823 | 870.693 | 870.319 | 1,038.659 | 430.945 | 406.151 | 375.955 | 402.418 | 346.44 | 319.954 | 335.751 | 316.053 | 309.687 | 382.493 | 515.037 | 422.964 | 424.546 | 439.642 | 432.179 | 341.613 | 408.776 | 571.943 | 651.08 | 520.374 | 528.976 | 615.823 | 549.665 | 605.601 | 612.91 | 686.306 | 713.34 | 1,136.847 | 982.092 | 975.401 | 1,010.418 | 1,146.532 | 1,259.963 | 1,441.681 | 2,055.145 | 2,098.952 | 1,001.456 | 976.314 | 1,802.938 | 933.912 | 1,080.376 | 918.101 | 1,612 | 851.546 | 858.493 | 914.791 | 1,647.946 | 807.432 | 792.029 | 786.769 | 766.191 | 766.961 | 680.427 | 667.438 | 609.768 | 507.721 | 326.533 | 207.437 | 194.322 | 199.484 | 150.178 | 146.431 | 118.62 | 90.339 | 105.879 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 653.519 | 663.479 | 680.91 | 687.342 | 697.551 | 707.516 | 719.08 | 728.938 | 738.89 | 710.528 | 714.324 | 722.334 | 730.692 | 738.644 | 744.291 | 751.767 | 761.863 | 770.019 | 765.571 | 754.785 | 746.727 | 753.925 | 715.43 | 718.571 | 711.527 | 713.308 | 622.765 | 592.846 | 542.842 | 511.488 | 382.868 | 334.105 | 288.389 | 239.916 | 178.871 | 143.465 | 122.192 | 119.966 | 48.122 | 46.299 | 47.122 | 47.721 | 140.541 | 139.281 | 140.688 | 141.905 | 143.511 | 162.276 | 163.18 | 165.965 | 324.356 | 328.852 | 333.542 | 338.328 | 411.965 | 416.072 | 421.561 | 426.793 | 425.958 | 407.815 | 414.309 | 423.521 | 430.581 | 430.089 | 431.365 | 436.068 | 432.995 | 491.336 | 500.66 | 519.388 | 518.521 | 524.569 | 528.632 | 437.65 | 441.223 | 445.588 | 450.339 | 454.669 | 443.195 | 447.243 | 438.506 | 441.128 | 401.792 | 397.349 | 394.161 | 355.307 | 327.381 | 301.502 | 271.611 | 252.362 | 205.782 | 180.583 | 158.784 | 145.715 | 83.764 | 72.508 | 115.223 | 111.538 | 117.362 | 116.741 | 145.694 | 153.607 | 97.445 | 73.939 |
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 | 11.775 | 11.775 | 11.775 | 11.775 | 11.775 | 11.775 | 11.775 | 11.775 | 12.879 | 12.879 | 12.879 | 12.879 | 14.898 | 14.898 | 14.898 | 14.898 | 14.898 | 14.898 | 14.898 | 14.898 | 59.205 | 59.205 | 61.072 | 59.205 | 58.478 | 60.504 | 59.327 | 59.327 | 695.422 | 695.422 | 695.422 | -1.725 | 0 | -1.725 | 0 | -0.919 | 0 | 0 | 0 | -1.083 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 94.984 | 96.089 | 90.138 | 91.36 | 92.532 | 93.752 | 94.973 | 96.108 | 97.326 | 98.543 | 100.988 | 100.922 | 100.608 | 100.606 | 101.226 | 101.081 | 102.711 | 100.564 | 111.948 | 109.441 | 105.121 | 98.456 | 106.498 | 106.344 | 97.92 | 97.932 | 98.041 | 98.967 | 98.501 | 98.214 | 66.926 | 67.175 | 47.456 | 26.365 | 25.513 | 24.466 | 23.456 | 9.203 | 8.572 | 8.674 | 8.777 | 8.524 | 15.441 | 15.492 | 15.586 | 15.679 | 16.419 | 20.273 | 20.484 | 20.694 | 20.904 | 21.114 | 21.324 | 21.534 | 29.073 | 29.33 | 28.976 | 29.343 | 29.785 | 30.228 | 30.026 | 81.928 | 81.162 | 81.84 | 82.548 | 83.026 | 31.019 | 30.187 | 26.472 | 32.672 | 33.664 | 34.311 | 34.953 | 15.509 | 14.935 | 17.899 | 17.413 | 19.57 | 19.801 | 24.089 | 28.378 | 33.749 | 36.841 | 41.127 | 45.194 | 49.651 | 54.084 | 58.178 | 62.56 | 67.075 | 60.22 | 65.378 | 67.31 | 127.52 | 123.273 | 160.914 | 31.816 | 33.398 | 1.878 | 1.943 | 2.67 | 2.699 | 0 | 2.766 |
Goodwill and Intangible Assets
| 94.984 | 96.089 | 90.138 | 91.36 | 92.532 | 93.752 | 94.973 | 96.108 | 97.326 | 98.543 | 100.988 | 100.922 | 100.608 | 100.606 | 101.226 | 101.081 | 102.711 | 100.564 | 111.948 | 109.441 | 105.121 | 98.456 | 106.498 | 106.344 | 97.92 | 97.932 | 98.041 | 98.967 | 98.501 | 98.214 | 66.926 | 67.175 | 47.456 | 26.365 | 25.513 | 24.466 | 23.456 | 9.203 | 8.572 | 8.674 | 8.777 | 8.524 | 27.216 | 27.267 | 27.361 | 27.455 | 28.194 | 32.049 | 32.259 | 32.469 | 33.783 | 33.993 | 34.203 | 34.414 | 43.971 | 44.228 | 43.874 | 44.24 | 44.683 | 45.126 | 44.924 | 96.826 | 140.367 | 141.045 | 143.62 | 142.231 | 89.497 | 90.691 | 85.799 | 91.999 | 729.086 | 729.733 | 730.375 | 13.784 | 14.935 | 16.174 | 17.413 | 18.652 | 19.801 | 24.089 | 28.378 | 32.666 | 36.841 | 41.127 | 45.194 | 49.651 | 54.084 | 58.178 | 62.56 | 67.075 | 60.22 | 65.378 | 67.31 | 127.52 | 123.273 | 160.914 | 31.816 | 33.398 | 1.878 | 1.943 | 2.67 | 2.699 | 0 | 2.766 |
Long Term Investments
| 0 | 0 | 25.402 | 25.391 | 29.886 | 32.533 | 33.772 | 34.202 | 28.536 | 28.634 | 29.154 | 0 | 0 | 37.788 | 37.307 | 37.228 | 39.529 | 39.692 | 40.712 | 42.953 | 42.636 | 36.592 | 35.088 | 36.397 | 38.811 | 39.786 | 35.52 | 37.211 | 35.397 | 36.89 | 43.325 | 45.032 | 46.88 | 48.304 | 33.997 | 35.084 | 29.188 | 29.056 | -430.53 | 19.573 | 18.152 | 17.724 | 19.513 | 19.872 | 14.47 | 13.967 | 0.035 | 0.035 | 0.409 | 0.035 | 1.033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.815 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.76 | 12.241 | 0 | 0 | 0 |
Tax Assets
| 96.73 | 95.934 | 91.584 | 91.853 | 90.89 | 91.687 | 76.695 | 77.431 | 72.314 | 73.694 | 64.146 | 64.146 | 61.289 | 61.289 | 39.185 | 39.185 | 36.872 | 36.872 | 22.103 | 22.103 | 20.541 | 20.541 | 12.179 | 12.179 | 12.157 | 12.157 | 2.973 | 2.973 | 2.776 | 2.776 | 0.412 | 0.412 | 0.412 | 0.412 | 0.182 | 0.271 | 0.182 | 0.182 | 3.732 | 3.732 | 3.732 | 3.732 | 7.242 | 7.242 | 7.242 | 7.242 | 7.704 | 7.704 | 7.704 | 7.704 | 7.558 | 7.558 | 7.558 | 7.558 | 6.394 | 6.394 | 6.347 | 6.347 | 6.12 | 6.12 | 6.12 | 6.12 | 5.269 | 5.269 | 5.269 | 5.269 | 4.788 | 4.788 | 3.652 | 4.788 | 2.505 | 2.505 | 2.505 | 3.971 | 0 | 0 | 0 | 0 | 0 | 0 | 0.978 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.862 | 8.115 | 0 | 0 | 0 |
Other Non-Current Assets
| 51.155 | 52.966 | 26.832 | 26.199 | 20.703 | 20.703 | 17.676 | 17.676 | 23.603 | 25.465 | 44.581 | 75.023 | 75.711 | 39.102 | 39.053 | 39.053 | 39.051 | 39.433 | 38.94 | 38.94 | 38.94 | 40.932 | 38.94 | 38.932 | 38.932 | 42.794 | 34.14 | 22.136 | 14.931 | 19.198 | 23.842 | 23.674 | 45.619 | 32.566 | 33.124 | 33.124 | 37.71 | 37.71 | 455.833 | 5.931 | 5.831 | 8.555 | 5.985 | 1.537 | 1.176 | -0.19 | 0 | 0 | -0.374 | 0 | 0.573 | 1.613 | 1.621 | 1.628 | 72.917 | 69.748 | 81.685 | 74.804 | 89.821 | 69.363 | 79.402 | 73.979 | 67.517 | 64.364 | 74.643 | 70.219 | 64.662 | 60.468 | 62.037 | 71.279 | -0.005 | 64.589 | 73.756 | 70.775 | 68.7 | 64.008 | 91.283 | 111.112 | 112.212 | 113.81 | -0.066 | 116.32 | 115.014 | 111.398 | 112.501 | 106.771 | 121.916 | 119.742 | 118.731 | 99.18 | 116.924 | 117.763 | 130.311 | 122.876 | 102.456 | 99.599 | 27.99 | 29.11 | 30.276 | 0.174 | 0.215 | 9.742 | 13.017 | 9.231 |
Total Non-Current Assets
| 896.388 | 908.467 | 914.866 | 922.145 | 931.563 | 946.191 | 942.196 | 954.355 | 960.668 | 936.865 | 953.193 | 962.425 | 968.3 | 977.428 | 961.062 | 968.313 | 980.027 | 986.581 | 979.274 | 968.222 | 953.965 | 950.446 | 908.135 | 912.423 | 899.347 | 905.976 | 793.439 | 754.133 | 694.448 | 668.567 | 517.373 | 470.4 | 428.757 | 347.564 | 271.687 | 236.41 | 212.729 | 196.117 | 85.729 | 84.209 | 83.614 | 86.256 | 200.497 | 195.2 | 190.936 | 190.378 | 179.444 | 202.064 | 203.179 | 206.174 | 367.303 | 372.016 | 376.924 | 381.927 | 535.247 | 536.441 | 553.466 | 552.184 | 566.582 | 528.424 | 544.755 | 600.446 | 643.734 | 640.767 | 654.897 | 653.788 | 591.941 | 647.284 | 652.148 | 687.455 | 1,318.922 | 1,321.396 | 1,335.268 | 526.178 | 524.857 | 525.77 | 559.035 | 584.433 | 575.208 | 585.142 | 576.9 | 590.114 | 553.648 | 549.873 | 551.857 | 511.729 | 503.381 | 479.422 | 452.902 | 418.617 | 382.926 | 363.725 | 356.404 | 396.111 | 309.493 | 333.022 | 175.029 | 174.046 | 149.517 | 146.479 | 168.935 | 166.048 | 110.461 | 85.935 |
Total Assets
| 2,404.203 | 2,275.876 | 2,402.751 | 2,386.644 | 2,605.674 | 2,628.414 | 2,545.684 | 2,688.504 | 2,747.984 | 2,719.695 | 3,004.011 | 3,101.016 | 3,101.389 | 3,102.483 | 3,327.544 | 3,453.335 | 3,608.275 | 3,797.966 | 3,902.02 | 3,838.684 | 3,710.049 | 3,537.357 | 3,409.906 | 3,257.673 | 3,029.349 | 3,078.858 | 2,708.085 | 2,590.065 | 2,529.211 | 2,517.621 | 2,196.298 | 2,156.944 | 2,080.012 | 2,142.869 | 1,172.962 | 1,100.233 | 1,083.422 | 1,066.436 | 1,124.387 | 515.154 | 489.765 | 462.211 | 602.915 | 541.64 | 510.89 | 526.129 | 495.498 | 511.751 | 585.672 | 721.21 | 790.267 | 796.562 | 816.566 | 814.106 | 876.86 | 945.217 | 1,125.409 | 1,203.263 | 1,086.956 | 1,057.4 | 1,160.578 | 1,150.11 | 1,249.335 | 1,253.676 | 1,341.203 | 1,367.128 | 1,728.788 | 1,629.376 | 1,627.548 | 1,697.872 | 2,465.454 | 2,581.359 | 2,776.95 | 2,581.323 | 2,623.809 | 1,527.227 | 1,535.348 | 2,387.37 | 1,509.119 | 1,665.518 | 1,495.001 | 2,202.114 | 1,405.194 | 1,408.366 | 1,466.647 | 2,159.675 | 1,310.813 | 1,271.45 | 1,239.671 | 1,184.808 | 1,149.887 | 1,044.152 | 1,023.842 | 1,005.879 | 817.213 | 659.555 | 382.466 | 368.367 | 349.001 | 296.657 | 315.366 | 284.668 | 200.8 | 191.814 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 104.829 | 72.707 | 69.148 | 53.696 | 61.518 | 76.446 | 153.058 | 279.535 | 221.61 | 263.871 | 313.12 | 357.757 | 467.267 | 145.594 | 515.858 | 521.865 | 686.628 | 218.539 | 859.845 | 863.011 | 867.835 | 680.053 | 467.221 | 411.33 | 230.128 | 239.591 | 113.354 | 115.99 | 154.268 | 166.464 | 119.815 | 110.598 | 105.177 | 85.209 | 74.057 | 87.819 | 84.95 | 87.55 | 102.63 | 98.1 | 79.355 | 73.551 | 79.688 | 60.671 | 54.412 | 61.509 | 71.234 | 87.442 | 83.725 | 85.22 | 80.708 | 80.072 | 76.826 | 74.128 | 81.198 | 97.808 | 94.317 | 91.875 | 98.584 | 77.647 | 107.136 | 96.526 | 84.548 | 87.612 | 75.358 | 102.323 | 180.956 | 263.14 | 314.866 | 337.678 | 551.354 | 536.606 | 529.053 | 566.404 | 549.305 | 205.137 | 215.406 | 488.141 | 187.624 | 203.76 | 175.638 | 183.914 | 132.517 | 169.438 | 199.778 | 164.198 | 90.986 | 84.507 | 110.276 | 108.384 | 95.319 | 30.251 | 35.582 | 57.899 | 42.834 | 31.416 | 23.812 | 36.947 | 46.435 | 55.371 | 109.563 | 82.922 | 0 | 23.704 |
Short Term Debt
| 33.666 | 19.949 | 0 | 0 | 251.926 | 252.249 | 245.7 | 275.7 | 221 | 165 | 233 | 233 | 313.86 | 264.212 | 312.86 | 312.86 | 254.8 | 261.614 | 299.8 | 286.427 | 145 | 173.428 | 233.323 | 223.323 | 193.323 | 499.279 | 189.722 | 169.722 | 119.722 | 110 | 31.333 | 31.333 | 1.333 | 41.333 | 21.333 | 21.333 | 1.333 | 22.823 | 49.823 | 49.823 | 36.823 | 38.823 | 13.323 | 13.323 | 13.323 | 13.323 | 15.163 | 22.463 | 28.139 | 28.318 | 542.964 | 543.803 | 626.831 | 627.969 | 550.353 | 551.203 | 628.326 | 632.556 | 694.029 | 693.629 | 746.729 | 834.281 | 793.287 | 876.039 | 793.809 | 796.952 | 719.792 | 967.582 | 958.496 | 963.187 | 983.56 | 1,097.615 | 1,106.583 | 972.383 | 1,153.606 | 428.4 | 432.75 | 1,167.14 | 561.043 | 731.024 | 573.086 | 1,126.2 | 504.2 | 504.2 | 523.3 | 989.866 | 495.487 | 474.708 | 409.929 | 390.65 | 400.67 | 416.09 | 372.11 | 388.131 | 207.95 | 182.71 | 87.61 | 69.61 | 50.41 | 54.05 | 34.9 | 26.4 | 0 | 22.4 |
Tax Payables
| 36.51 | 25.397 | 21.637 | 1.28 | 23.431 | 17.986 | 16.832 | 16.129 | 18.363 | 15.549 | 29.151 | 15.538 | 20.477 | 21.322 | 15.781 | 21.999 | 21.955 | 47.289 | 27.296 | 23.374 | 23.291 | 64.11 | 53.115 | 26.617 | 75.031 | 116.215 | 52.473 | 50.354 | 82.281 | 93.924 | 39.852 | 38.13 | 26.588 | 64.783 | 56.072 | 51.162 | 56.291 | 51.707 | 42.398 | 49.647 | 56.174 | 57.239 | 49.326 | 48.128 | 42.891 | 42.437 | 66.896 | 75.706 | 77.914 | 89.343 | 75.049 | 71.899 | 73.775 | 71.295 | 40.815 | 42.007 | 43.325 | 51.452 | 91.747 | 92.304 | 94.684 | 84.061 | 98.742 | 98.624 | 88.869 | 88.897 | 45.444 | 137.504 | 131.908 | 157.022 | 145.547 | 140.727 | 139.715 | 110.517 | 73.613 | 39.025 | 39.991 | 50.836 | 29.035 | 21.438 | 33.897 | 27.663 | 26.585 | 16.165 | 28.31 | 23.528 | 17.891 | 15.875 | 29.449 | 35.512 | 58.573 | 64.205 | 73.991 | 79.92 | 84.842 | 76.685 | 2.891 | 8.672 | 3.384 | 7.599 | 1.468 | 5.109 | 0 | -0.562 |
Deferred Revenue
| 0 | 0 | 0 | 41.92 | 647.424 | 664.807 | 331.518 | 330.753 | 28.585 | 43.477 | 33.264 | 40.189 | 38.034 | 118.512 | 100.48 | 109.192 | 130.795 | 172.12 | 129.348 | 127.33 | 122.412 | 174.13 | 125.257 | 102.241 | 149.862 | 223.511 | 141.871 | 118.456 | 177.193 | 200.245 | 172.207 | 168.543 | 182.228 | 216.7 | 223.384 | 174.793 | 195.604 | 175.006 | 188.61 | 193.085 | 216.026 | 203.907 | 356.984 | 336.791 | 286.811 | 290.76 | 243.317 | 223.612 | 321.381 | 452.407 | 725.122 | 718.151 | 710.963 | 694.488 | 632.989 | 621.72 | 629.868 | 785.081 | 598.787 | 573.919 | 559.267 | 533.49 | 524.893 | 487.9 | 529.238 | 502.514 | 371.121 | 532.165 | 513.526 | 545.063 | 455.78 | 466.394 | 416.724 | 342.883 | 228.771 | 183.685 | 169.936 | 172.962 | 147.266 | 139.189 | 145.484 | 139.221 | 120.335 | 102.354 | 125.706 | 103.009 | 117.998 | 103.442 | 121.585 | 124.911 | 201.887 | 140.786 | 165.129 | 123.068 | 185.787 | 0 | 5.957 | 23.466 | 18.588 | 23.488 | -3.683 | 2.841 | 0 | 7.852 |
Other Current Liabilities
| 523.613 | 515.648 | 644.906 | 634.694 | -15.786 | 696.877 | -7.347 | -6.633 | 536.813 | 612.902 | 91.767 | 90.067 | 80.98 | 423.056 | 91.071 | 139.645 | -17.268 | 666.986 | -12.296 | 157.356 | 3.961 | 560.19 | -25.976 | 98.154 | 98.162 | 415.01 | 118.48 | 89.192 | 104.437 | 133.96 | -17.016 | -16.146 | 179.899 | 247.473 | 187.693 | 148.492 | -20.807 | 156.594 | 3.632 | 199.345 | 206.817 | 196.001 | -8.478 | -28.62 | 272.907 | 272.052 | 197.16 | 175.888 | 266.058 | 392.267 | 741.466 | 747.874 | 650.229 | 683.928 | 685.938 | 676.043 | 677.662 | 829.183 | 600.105 | 576.279 | 560.065 | 467.382 | 521.287 | 398.479 | 535.713 | 514.476 | 414.627 | 486.22 | 470.766 | 544.143 | 319.864 | 339.636 | 363.672 | 318.519 | 241.968 | 251.425 | 240.419 | 135.988 | 125.961 | 124.003 | 121.479 | 303.732 | 101.205 | 91.993 | 101.582 | 391.635 | 102.307 | 100.924 | 95.667 | 93.619 | 155.538 | 85.215 | 103.452 | 51.6 | 101.845 | 64.011 | 4.688 | 16.301 | 22.042 | 23.686 | 24.969 | 25.852 | 73.213 | 23.935 |
Total Current Liabilities
| 698.617 | 633.701 | 735.69 | 731.59 | 968.514 | 1,043.558 | 739.76 | 895.484 | 763.164 | 775.561 | 700.301 | 736.549 | 920.617 | 873.486 | 935.57 | 996.368 | 1,076.911 | 1,272.066 | 1,303.993 | 1,282.363 | 1,162.499 | 1,056.147 | 852.939 | 759.424 | 596.644 | 686.759 | 474.029 | 425.257 | 460.708 | 504.347 | 346.191 | 332.457 | 312.997 | 402.785 | 339.155 | 308.806 | 317.37 | 318.674 | 387.092 | 396.915 | 379.17 | 365.614 | 490.843 | 430.293 | 383.533 | 389.32 | 350.454 | 361.499 | 455.836 | 595.149 | 1,440.187 | 1,443.648 | 1,427.66 | 1,408.829 | 1,358.303 | 1,367.06 | 1,443.63 | 1,605.066 | 1,484.465 | 1,439.858 | 1,508.615 | 1,482.25 | 1,497.864 | 1,460.755 | 1,493.749 | 1,502.646 | 1,360.818 | 1,854.446 | 1,876.035 | 1,942.752 | 2,000.325 | 2,114.584 | 2,139.023 | 1,967.823 | 2,018.492 | 923.987 | 928.566 | 1,842.105 | 903.664 | 1,080.225 | 904.1 | 1,641.509 | 764.507 | 781.796 | 852.969 | 1,569.226 | 706.672 | 676.014 | 645.321 | 628.165 | 710.099 | 595.762 | 585.135 | 577.55 | 437.47 | 354.822 | 119.002 | 131.53 | 122.272 | 140.706 | 170.9 | 146.256 | 73.213 | 69.477 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 31.576 | 33.792 | 38.915 | 38.181 | 37.849 | 39.111 | 42.021 | 43.611 | 235.149 | 203.802 | 198.9 | 198.9 | 14 | 70 | 21 | 21 | 26 | 26 | 32 | 32 | 40 | 8.82 | 0 | 0 | 0 | 8.82 | 0 | 0 | 0 | 8.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.18 | 10 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 3.06 | 4.01 | 2.9 | 85.95 | 79 | 85.95 | 79 | 125.55 | 125.55 | 124.6 | 124.6 | 143 | 143.529 | 150 | 143 | 35.111 | 51.184 | 50.501 | 50.5 | 61.764 | 18.2 | 5.2 | 0.2 | 15.2 | 16.56 | 9.35 | 10.35 | 0 | 7.1 |
Deferred Revenue Non-Current
| 15.274 | 15.274 | 18.204 | 18.679 | 19.047 | 15.103 | 12.828 | 13.096 | 13.363 | 13.63 | 14.553 | 14.82 | 15.087 | 15.354 | 16.445 | 16.713 | 18.48 | 17.817 | 42.145 | 18.546 | 17.499 | 18.051 | 19.162 | 19.571 | 20.887 | 16.396 | 15.361 | 13.949 | 14.136 | 14.324 | 1.029 | 1.108 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2.398 | 2.398 | 12.481 | 12.481 | 13.509 | 13.509 | 2.557 | 2.557 | 2.704 | 2.704 | 2.673 | 2.673 | 2.812 | 2.812 | 2.312 | 2.312 | 2.431 | 2.431 | 2.449 | 2.449 | 2.562 | 2.562 | 0.702 | 0.702 | 0.702 | 0.702 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 9.269 | 9.269 | 9.269 | 9.269 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 18.82 | 18.82 | 18.82 | 10 | 10 | 18.82 | 18.82 | 10 | 18.82 | 32.769 | 18.82 | 10 | 10 | 10 | 10.737 | 10.316 | 10.395 | 10.474 | 10.553 | 10.632 | 10.711 | 10.789 | 10.868 | 10.947 | 27.181 | 27.181 | 63.154 | 63.154 | 65.457 | 65.457 | 74.569 | 74.569 | 78.086 | 61.519 | 61.519 | 61.519 | 61.519 | 220.151 | 435.188 | 435.188 | 694.999 | 694.999 | 694.999 | 694.999 | 694.999 | 695.494 | 695.494 | 695.494 | 695.575 | 705.155 | 715.155 | 715.155 | 19.393 | 19.393 | 19.493 | 19.294 | 19.427 | 17.93 | 18.06 | 18.06 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 2.18 | 30.114 | 2.18 | 2.68 | 2.68 | 2.68 | 2.685 | 3.139 | 3.139 | 3.139 | 0 | 0.459 | 0 | 0 | 0 | 0 | 0 | 0 | 4.3 | 0 |
Total Non-Current Liabilities
| 49.248 | 51.464 | 78.87 | 59.931 | 79.675 | 76.992 | 57.406 | 59.263 | 251.215 | 220.136 | 216.126 | 216.393 | 31.899 | 88.166 | 39.757 | 40.025 | 56.911 | 56.248 | 95.414 | 71.815 | 78.881 | 39.433 | 38.684 | 39.093 | 40.409 | 35.918 | 34.181 | 32.769 | 32.956 | 33.144 | 11.029 | 11.108 | 10.737 | 10.816 | 10.395 | 10.474 | 10.553 | 10.632 | 10.711 | 10.789 | 10.868 | 10.947 | 27.181 | 27.181 | 63.154 | 63.154 | 65.457 | 65.457 | 74.569 | 74.569 | 78.086 | 61.519 | 61.519 | 61.519 | 61.519 | 220.151 | 435.188 | 435.188 | 694.999 | 694.999 | 694.999 | 694.999 | 694.999 | 695.494 | 695.494 | 695.494 | 707.755 | 715.155 | 718.215 | 718.215 | 22.453 | 22.453 | 22.553 | 22.354 | 22.487 | 20.99 | 22.07 | 20.96 | 88.13 | 81.18 | 88.13 | 81.18 | 127.73 | 127.73 | 126.78 | 154.714 | 145.18 | 146.209 | 152.68 | 145.68 | 37.796 | 54.322 | 53.64 | 53.639 | 61.764 | 18.658 | 5.2 | -2.76 | 15.2 | 16.56 | 9.35 | 10.35 | 4.3 | 7.1 |
Total Liabilities
| 747.865 | 685.166 | 814.56 | 791.521 | 1,048.188 | 1,120.55 | 797.166 | 954.748 | 1,014.379 | 995.696 | 916.427 | 952.942 | 952.516 | 961.652 | 975.327 | 1,036.393 | 1,133.822 | 1,328.313 | 1,399.406 | 1,354.178 | 1,241.38 | 1,095.581 | 891.623 | 798.517 | 637.053 | 722.677 | 508.21 | 458.026 | 493.664 | 537.491 | 357.22 | 343.565 | 323.734 | 413.601 | 349.55 | 319.28 | 327.923 | 329.306 | 397.803 | 407.704 | 390.038 | 376.562 | 518.024 | 457.474 | 446.686 | 452.474 | 415.911 | 426.955 | 530.404 | 669.717 | 1,518.273 | 1,505.167 | 1,489.179 | 1,470.348 | 1,419.822 | 1,587.211 | 1,878.818 | 2,040.254 | 2,179.464 | 2,134.858 | 2,203.614 | 2,177.249 | 2,192.863 | 2,156.248 | 2,189.243 | 2,198.14 | 2,068.574 | 2,569.601 | 2,594.251 | 2,660.967 | 2,022.778 | 2,137.037 | 2,161.575 | 1,990.177 | 2,040.978 | 944.977 | 950.636 | 1,863.065 | 991.794 | 1,161.405 | 992.23 | 1,722.689 | 892.237 | 909.526 | 979.749 | 1,723.94 | 851.852 | 822.223 | 798.001 | 773.845 | 747.895 | 650.084 | 638.775 | 631.189 | 499.234 | 373.481 | 124.202 | 128.77 | 137.472 | 157.266 | 180.25 | 156.606 | 77.513 | 76.577 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 2.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 489.491 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 492 | 352.879 | 352.879 | 352.879 | 353.111 | 353.111 | 353.111 | 353.111 | 353.111 | 353.111 | 353.111 | 277.808 | 277.808 | 277.808 | 277.808 | 277.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 243.808 | 199.757 | 199.757 | 199.757 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 186.887 | 93.443 | 93.443 | 79.11 | 79.11 | 79.11 | 79.11 | 58.6 |
Retained Earnings
| -470.637 | -534.221 | -537.71 | -549.071 | -567.371 | -608.674 | -386.684 | -401.107 | -401.381 | -411.171 | -62.268 | -4.622 | -4.69 | -12.448 | 193.065 | 255.713 | 308.967 | 303.797 | 336.636 | 315.235 | 299.367 | 271.794 | 325.223 | 268.7 | 208.733 | 151.418 | -10.769 | -78.442 | -171.049 | -222.691 | -355.902 | -380.819 | -435.245 | -459.495 | -570.848 | -594.392 | -607.826 | -615.919 | -624.327 | -624.71 | -626.647 | -625.482 | -660.257 | -658.361 | -670.518 | -662.129 | -641.547 | -633.66 | -641.92 | -642.565 | -1,019.364 | -1,001.518 | -966.366 | -949.872 | -921.997 | -1,021.161 | -1,140.811 | -1,217.244 | -1,481.558 | -1,455.486 | -1,429.373 | -1,410.873 | -1,326.691 | -1,285.735 | -1,239.157 | -1,220.488 | -1,052.25 | -1,383.431 | -1,387.553 | -1,388.744 | 49.349 | 53.861 | 197.639 | 188.084 | 191.207 | 195.313 | 189.192 | 174.575 | 176.356 | 165.512 | 164.377 | 146.331 | 184.003 | 174.714 | 162.493 | 144.359 | 145.846 | 138.908 | 129.076 | 113.48 | 115.8 | 110.982 | 100.828 | 92.836 | 89.318 | 60.223 | 36.145 | 45.732 | 24.418 | 22.834 | 20.824 | 13.77 | 11.56 | 3.51 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 485.289 | 1,615.311 | -2.522 | 1,624.127 | 494.105 | 1,623.386 | 493.364 | 1,671.65 | 492.916 | 1,671.65 | 492.341 | 1,668.223 | 488.821 | 1,667.555 | 1.01 | 0.21 | 0.21 | 0.21 | 0.21 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,614.538 | 1,614.538 | 1,615.311 | 1,130.022 | -29.615 | 1,097.885 | 0 | 1,130.022 | 0 | 842.441 | 1,615.324 | 1,620.429 | 1,615.324 | 2,056.138 | -51.221 | 1,127.514 | -51.221 | 1,127.514 | -51.221 | 1,127.514 | -51.221 | 1,097.898 | 1,613.158 | 1,613.158 | 1,756.276 | 1,753.659 | 1,754.023 | 1,753.79 | 1,783.406 | 1,783.406 | 1,814.632 | 1,785.017 | 1,814.632 | 1,785.017 | 1,023.539 | 1,023.539 | 1,023.539 | 1,053.155 | 1,053.155 | 465.783 | 465.783 | 465.783 | 465.783 | 465.783 | 465.783 | 465.783 | 445.065 | 445.065 | 419.966 | 419.966 | 31.242 | 31.242 | 31.242 | -17.023 | 33.26 | 33.26 | 33.26 | 33.26 | 35.165 | 35.165 | 35.165 | 35.165 | 35.165 | 35.165 | 35.165 | 79.463 | 34.273 | 31.513 | 31.513 | 31.513 | 0 | 0 | 66.647 | 11.069 | 65.987 | 78.857 | 103.804 | 76.709 | 71.378 | 71.378 | 70.982 | 70.982 | 70.258 | 70.258 | 70.258 | 92.375 | 62.539 | 62.539 | 62.539 | 62.539 | 54.711 | 54.711 | 55.293 | 49.677 | 45.092 | 45.092 | 34.461 | 99.872 | 93.667 | 37.448 | 35.182 | 35.182 | 32.617 | 53.127 |
Total Shareholders Equity
| 1,633.393 | 1,569.808 | 1,567.092 | 1,555.731 | 1,537.431 | 1,496.128 | 1,726.934 | 1,712.511 | 1,711.496 | 1,701.706 | 2,050.161 | 2,107.807 | 2,107.739 | 2,099.407 | 2,302.067 | 2,364.047 | 2,417.301 | 2,412.131 | 2,421.779 | 2,400.377 | 2,384.509 | 2,356.936 | 2,430.381 | 2,373.858 | 2,317.888 | 2,287.571 | 2,125.748 | 2,058.075 | 1,965.468 | 1,913.826 | 1,811.842 | 1,786.924 | 1,732.498 | 1,708.248 | 760.115 | 736.571 | 723.137 | 715.045 | 706.636 | 84.881 | 82.944 | 84.109 | 49.334 | 51.231 | 39.073 | 47.463 | 47.326 | 55.213 | 21.854 | 21.21 | -744.314 | -726.468 | -691.316 | -674.822 | -644.928 | -744.092 | -863.742 | -940.175 | -1,202.585 | -1,176.513 | -1,150.399 | -1,131.9 | -1,047.718 | -1,006.762 | -960.184 | -941.515 | -774.168 | -1,108.109 | -1,112.231 | -1,113.422 | 293.157 | 297.669 | 464.043 | 454.488 | 456.951 | 461.057 | 479.883 | 440.319 | 434.621 | 423.777 | 422.246 | 404.199 | 441.148 | 431.859 | 419.638 | 401.504 | 395.272 | 388.333 | 378.501 | 362.906 | 357.397 | 352.58 | 343.008 | 332.969 | 321.297 | 292.202 | 257.493 | 239.048 | 211.529 | 139.391 | 135.116 | 128.062 | 123.287 | 115.237 |
Total Equity
| 1,656.338 | 1,590.711 | 1,588.191 | 1,576.443 | 1,557.486 | 1,507.864 | 1,748.518 | 1,733.756 | 1,733.605 | 1,723.998 | 2,087.584 | 2,148.074 | 2,148.873 | 2,140.831 | 2,352.217 | 2,416.942 | 2,474.453 | 2,469.653 | 2,502.614 | 2,484.506 | 2,468.669 | 2,441.776 | 2,518.283 | 2,459.156 | 2,392.296 | 2,356.181 | 2,199.875 | 2,132.039 | 2,035.546 | 1,980.13 | 1,839.079 | 1,813.38 | 1,756.278 | 1,729.267 | 823.412 | 780.953 | 755.499 | 737.131 | 726.585 | 107.449 | 99.727 | 85.649 | 84.89 | 84.167 | 64.203 | 73.655 | 79.587 | 84.796 | 55.268 | 51.493 | -728.006 | -708.605 | -672.614 | -656.242 | -542.963 | -641.994 | -753.409 | -836.99 | -1,092.508 | -1,077.458 | -1,043.036 | -1,027.139 | -943.528 | -902.572 | -848.04 | -831.012 | -339.786 | -940.226 | -966.702 | -963.095 | 442.676 | 444.322 | 615.374 | 591.146 | 582.831 | 582.25 | 584.712 | 524.305 | 517.325 | 504.113 | 502.771 | 479.425 | 512.957 | 498.841 | 486.898 | 463.669 | 458.961 | 449.227 | 441.67 | 410.963 | 401.992 | 394.068 | 385.068 | 374.69 | 317.979 | 286.074 | 258.264 | 239.597 | 211.529 | 139.391 | 135.116 | 128.062 | 123.287 | 115.237 |
Total Liabilities & Shareholders Equity
| 2,404.203 | 2,275.876 | 2,402.751 | 2,386.644 | 2,605.674 | 2,628.414 | 2,545.684 | 2,688.504 | 2,747.984 | 2,719.695 | 3,004.011 | 3,101.016 | 3,101.389 | 3,102.483 | 3,327.544 | 3,453.335 | 3,608.275 | 3,797.966 | 3,902.02 | 3,838.684 | 3,710.049 | 3,537.357 | 3,409.906 | 3,257.673 | 3,029.349 | 3,078.858 | 2,708.085 | 2,590.065 | 2,529.211 | 2,517.621 | 2,196.298 | 2,156.944 | 2,080.012 | 2,142.869 | 1,172.962 | 1,100.233 | 1,083.422 | 1,066.436 | 1,124.387 | 515.154 | 489.765 | 462.211 | 602.915 | 541.64 | 510.89 | 526.129 | 495.498 | 511.751 | 585.672 | 721.21 | 790.267 | 796.562 | 816.566 | 814.106 | 876.86 | 945.217 | 1,125.409 | 1,203.263 | 1,086.956 | 1,057.4 | 1,160.578 | 1,150.11 | 1,249.335 | 1,253.676 | 1,341.203 | 1,367.128 | 1,728.788 | 1,629.376 | 1,627.548 | 1,697.872 | 2,465.454 | 2,581.359 | 2,776.95 | 2,581.323 | 2,623.809 | 1,527.227 | 1,535.348 | 2,387.37 | 1,509.119 | 1,665.518 | 1,495.001 | 2,202.114 | 1,405.194 | 1,408.366 | 1,466.647 | 2,187.608 | 1,310.813 | 1,271.45 | 1,239.671 | 1,184.808 | 1,149.887 | 1,044.152 | 1,023.842 | 1,005.879 | 817.213 | 659.555 | 382.466 | 368.367 | 349.001 | 296.657 | 315.366 | 284.668 | 200.8 | 191.814 |