
Insigma Technology Co., Ltd.
SSE:600797.SS
10.53 (CNY) • At close May 9, 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
| 735.1 | 839.025 | 527.15 | 490.112 | 556.159 | 860.632 | 646.622 | 596.118 | 600.472 | 918.407 | 596.567 | 597.647 | 674.663 | 999.284 | 659.889 | 599.79 | 834.522 | 1,039.14 | 751.407 | 689.612 | 697.013 | 1,020.363 | 646.339 | 676.229 | 688.477 | 819.558 | 632.895 | 545.251 | 521.457 | 797.929 | 1,352.784 | 556.63 | 560.717 | 932.58 | 731.201 | 537.952 | 407.21 | 932.606 | 709.782 | 491.748 | 397.546 | 778.882 | 455.774 | 485.732 | 551.941 | 772.102 | 336.85 | 470.85 | 389.863 | 692.745 | 412.415 | 529.825 | 750.08 | 815.228 | 591.815 | 669.781 | 617.711 | 885.303 | 514.644 | 555.362 | 665.034 | 642.628 | 434.418 | 571.951 | 754.548 | 1,079.431 | 886.556 | 670.932 | 804.84 | 1,078.283 | 782.754 | 886.047 | 669.672 | 871.896 | 817.192 | 703.049 | 577.569 | 907.727 | 716.125 | 782.11 | 837.387 | 1,057.977 | 645.415 | 812.969 | 771.717 | 815.52 | 746.394 | 659.145 | 412.897 | 606.41 | 383.65 | 458.104 | 361.038 | 689.848 | 222.071 | 252.725 | 148.442 | 123.861 | 32.253 | 46.889 | 55.51 | 62.305 | 0 | 30.621 |
Short Term Investments
| 117.411 | 221.903 | 155.755 | 148.387 | 191.24 | 197.981 | 126.231 | 85.737 | 126.545 | 92.501 | 43.796 | 27.001 | 36.125 | 107.175 | 28.887 | 64.106 | 49.432 | 55.982 | 22.748 | 22.27 | 5.029 | 5.629 | 5.897 | 93.479 | 98.634 | 67.305 | 4.314 | 14.2 | 18.313 | 15.701 | 4.917 | 7.055 | 6.388 | 6.734 | 6.326 | 6.164 | 7.324 | 8.412 | 6.803 | 8.86 | 12.506 | 12.856 | 12.92 | 14.712 | 14.87 | 10.654 | 16.504 | 16.045 | 21.162 | 20.736 | 16.009 | 18.8 | 25.985 | 18.461 | 81.963 | 76.344 | 21.809 | 18.484 | 62.897 | 12.726 | 15.798 | 13.995 | 9.991 | 3.436 | 1.171 | 1.061 | 8.62 | 15.492 | 0.893 | 1.386 | 0.208 | 13.668 | 7.295 | 4.2 | 9.219 | 6.377 | 7.338 | 43.148 | 29.309 | 28.548 | 29.054 | 109.654 | 29.405 | 33.146 | 32.185 | 59.505 | 24.173 | 23.673 | 39.352 | 54.526 | 155.042 | 151.362 | 158.094 | 167.536 | 15.7 | 80.411 | 52.395 | 0 | 0 | 0 | 0 | 0 | 0 | 1.45 |
Cash and Short Term Investments
| 852.511 | 1,060.928 | 682.904 | 638.499 | 747.399 | 1,058.613 | 772.853 | 681.855 | 727.017 | 1,010.908 | 640.363 | 624.648 | 710.789 | 1,106.459 | 688.776 | 663.896 | 883.954 | 1,095.122 | 774.155 | 711.882 | 702.042 | 1,025.992 | 652.236 | 769.708 | 787.11 | 886.864 | 637.209 | 559.451 | 539.77 | 813.63 | 1,357.702 | 563.685 | 567.105 | 939.314 | 737.527 | 544.117 | 414.534 | 941.018 | 716.585 | 500.609 | 410.052 | 791.738 | 468.695 | 500.445 | 566.81 | 782.756 | 353.354 | 486.896 | 411.025 | 713.481 | 428.424 | 548.625 | 776.065 | 833.688 | 673.778 | 746.125 | 639.521 | 903.787 | 577.541 | 568.088 | 680.832 | 656.623 | 444.409 | 575.387 | 755.719 | 1,080.491 | 895.176 | 686.424 | 805.733 | 1,079.669 | 782.962 | 899.715 | 676.967 | 876.096 | 826.411 | 709.425 | 584.907 | 950.876 | 745.434 | 810.658 | 866.441 | 1,167.631 | 674.82 | 846.115 | 803.902 | 875.026 | 770.567 | 682.818 | 452.249 | 660.936 | 538.692 | 609.466 | 519.132 | 857.384 | 237.771 | 333.136 | 200.838 | 123.861 | 32.253 | 46.889 | 55.51 | 62.305 | 0 | 32.071 |
Net Receivables
| 1,122.858 | 1,222.005 | 1,242.021 | 1,252.298 | 1,087.958 | 1,038.206 | 1,137.558 | 1,247.836 | 1,246.093 | 1,212.699 | 1,275.373 | 1,319.256 | 1,134.108 | 1,114.27 | 1,219.012 | 1,197.176 | 1,109.218 | 1,072.541 | 1,248.499 | 1,224.567 | 1,028.647 | 1,085.54 | 1,242.398 | 1,238.467 | 1,503.455 | 1,050.508 | 1,209.07 | 1,182.217 | 1,102.865 | 996.587 | 1,065.931 | 787.719 | 694.791 | 751.959 | 702.622 | 820.652 | 338.468 | 555.106 | 1,184.583 | 874.057 | 953.199 | 1,226.737 | 1,033.121 | 1,039.472 | 550.596 | 1,219.377 | 1,201.824 | 726.691 | 573.404 | 894.758 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,010.767 | 0 | 1,530.28 | 1,393.823 | 1,632.079 | 1,653.482 | 1,488.959 | 1,265.549 | 0 | 1,266.534 | 1,207.451 | 1,052.575 | 1,117.362 | 1,200.299 | 1,160.366 | 1,016.778 | 966.43 | 950.479 | 0 | 738.965 | 1,860.968 | 1,453.85 | 0 | 0 | 0 | 0 | 0 | 821.107 | 537.86 | 0 | 0 | 0 | 0 | 12.619 | 7.963 | 9.037 | 4.966 | 42.501 | 0 | 74.868 | 0 | 3.724 |
Inventory
| 391.224 | 277.501 | 348.831 | 374.594 | 318.968 | 271.165 | 361.503 | 344.61 | 415.609 | 401.631 | 462.695 | 478.56 | 391.816 | 415.513 | 523.245 | 438.437 | 350.244 | 394.698 | 369.965 | 364.4 | 496.951 | 399.663 | 488.468 | 425.988 | 411.623 | 413.879 | 429.519 | 359.169 | 351.732 | 291.654 | 366.754 | 372.619 | 363.287 | 309.088 | 652.642 | 555.055 | 617.647 | 594.362 | 795.713 | 781.393 | 855.467 | 713.157 | 743.848 | 832.224 | 761.06 | 721.371 | 708.2 | 752.747 | 738.821 | 737.733 | 723.892 | 627.591 | 689.43 | 657.017 | 782.711 | 693.303 | 652.581 | 700.317 | 643.995 | 630.945 | 545.434 | 547.621 | 494.175 | 575.238 | 703.85 | 684.016 | 776.709 | 788.51 | 732.456 | 732.879 | 868.939 | 869.695 | 813.988 | 803.977 | 867.496 | 850.865 | 839.701 | 856.463 | 759.416 | 638.41 | 554.911 | 546.403 | 617.251 | 606.729 | 584.238 | 506.718 | 549.94 | 430.117 | 431.8 | 399.583 | 341.626 | 358.105 | 143.165 | 224.604 | 82.105 | 85.147 | 113.111 | 69.959 | 66.704 | 64.407 | 99.786 | 4 | 0 | 56.442 |
Other Current Assets
| 115.349 | 86.871 | 128.841 | 55.063 | 454.401 | 420.692 | 350.225 | 374.163 | 345.148 | 350.979 | 1,390.884 | 70.908 | 395.336 | 467.661 | 493.853 | 525.474 | 552.53 | 505.374 | 716.81 | 777.535 | 768.606 | 526.757 | 703.384 | 677.458 | 1,692.884 | 561.234 | 665.48 | 715.718 | 899.938 | 660.29 | 866.589 | 636.044 | 573.418 | 342.011 | 1,044.72 | 677.753 | 1,073.448 | 1,023.081 | 1,044.567 | 1,001.755 | 1,724.122 | 875.66 | 1,634.26 | 1,408.103 | 1,231.986 | 716.591 | 1,000.781 | 865.985 | 1,163.767 | 788.8 | 1,799.162 | 1,806.39 | 1,616.178 | 1,401.25 | 1,617.873 | 1,685.243 | 1,561.744 | 1,284.516 | 1,481.194 | 1,546.369 | 1,503.481 | 1,217.44 | 1,681.143 | 1,617.802 | 780.067 | 544.502 | 606.98 | 459.14 | 541.278 | 431.486 | 2,000.117 | 633.986 | 677.777 | 519.804 | 697.895 | 714.937 | 715.876 | 578.573 | 808.6 | 813.558 | 1,454.044 | 426.589 | 1,389.306 | 1,148.903 | 970.187 | 760.998 | 1,094.544 | 961.169 | 834.362 | 577.034 | 381.799 | 650.029 | 943.757 | 518.475 | 586.87 | 738.69 | 538.79 | 506.104 | 474.455 | 292.851 | 136.565 | 146.449 | 293.977 | 148.428 |
Total Current Assets
| 2,481.942 | 2,647.305 | 2,402.597 | 2,320.453 | 2,337.032 | 2,527.343 | 2,446.054 | 2,471.53 | 2,562.96 | 2,821.026 | 2,493.942 | 2,493.372 | 2,509.394 | 2,907.89 | 2,765.52 | 2,634.144 | 2,708.951 | 2,908.521 | 2,957.93 | 2,937.301 | 2,818.747 | 3,087.98 | 2,960.382 | 2,942.478 | 2,891.618 | 3,077.25 | 2,852.327 | 2,819.73 | 2,749.503 | 2,788.572 | 3,519.699 | 2,271.3 | 2,084.554 | 2,436.698 | 2,841.994 | 2,648.177 | 2,444.097 | 2,768.274 | 3,360.712 | 3,157.813 | 2,989.641 | 3,036.029 | 3,192.256 | 3,220.174 | 3,110.452 | 3,238.942 | 2,984.18 | 2,832.319 | 2,887.017 | 3,134.772 | 2,951.478 | 2,982.606 | 3,081.673 | 2,891.955 | 3,074.362 | 3,124.671 | 2,853.845 | 2,888.62 | 2,702.729 | 2,745.402 | 2,729.746 | 2,421.685 | 2,619.727 | 2,768.426 | 3,769.916 | 3,702.832 | 3,910.945 | 3,587.556 | 3,568.426 | 3,509.583 | 3,652.018 | 3,669.93 | 3,376.183 | 3,252.452 | 3,509.163 | 3,475.526 | 3,300.851 | 3,402.689 | 3,279.882 | 3,213.106 | 2,875.396 | 2,879.589 | 2,681.377 | 2,601.747 | 2,358.326 | 2,142.742 | 2,415.051 | 2,074.104 | 1,718.412 | 1,637.553 | 1,799.978 | 1,617.6 | 1,606.055 | 1,600.462 | 906.746 | 1,159.915 | 860.701 | 708.961 | 578.379 | 510.757 | 291.861 | 287.622 | 293.977 | 240.665 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,109.846 | 1,141.457 | 1,201.278 | 1,246.577 | 1,262.604 | 1,297.926 | 1,625.537 | 1,621.858 | 1,639.845 | 1,660.003 | 1,495.319 | 1,485.798 | 1,659.161 | 1,609.415 | 1,200.565 | 1,162.836 | 1,068.561 | 1,048.714 | 894.587 | 819.283 | 773.094 | 786.823 | 826.806 | 840.916 | 884.685 | 894.188 | 944.043 | 960.927 | 989.477 | 1,005.552 | 1,047.845 | 183.733 | 149.61 | 152.53 | 94.176 | 93.591 | 92.695 | 100.632 | 103.444 | 108.364 | 207.544 | 211.292 | 420.48 | 422.841 | 421.162 | 419.07 | 454.886 | 449.043 | 435.046 | 429.64 | 417.407 | 383.834 | 391.831 | 381.715 | 374.039 | 371.926 | 372.172 | 377.448 | 440.641 | 443.313 | 446.526 | 465.973 | 234.426 | 239.814 | 261.295 | 263.304 | 251.461 | 253.245 | 258.673 | 259.323 | 264.817 | 269.252 | 263.198 | 275.855 | 270.524 | 267.846 | 134.479 | 86.997 | 83.896 | 81.514 | 238.337 | 235.018 | 178.112 | 225.84 | 216.522 | 218.532 | 178.151 | 176.263 | 170.193 | 165.13 | 160.046 | 153.345 | 150.367 | 242.234 | 98.997 | 258.628 | 237.375 | 172.655 | 220.358 | 213.725 | 279.571 | 279.103 | 233.694 | 154.525 |
Goodwill
| 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 2.049 | 8.762 | 8.762 | 8.762 | 8.762 | 626.278 | 626.278 | 627.593 | 626.278 | 863.538 | 863.538 | 863.538 | 863.538 | 1,213.507 | 1,213.507 | 1,213.507 | 1,213.507 | 1,264.276 | 1,264.276 | 1,264.276 | 1,264.276 | 1,284.492 | 26.09 | 26.09 | 26.09 | 29.337 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 29.267 | 28.983 | 29.28 | 29.28 | 28.837 | 28.074 | 28.074 | 28.074 | 28.074 | 27.816 | 27.816 | 10.826 | 10.826 | 7.428 | 7.428 | 49.847 | 49.847 | 48.721 | 48.563 | 48.353 | 48.532 | 83.149 | 82.819 | 40.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 87.576 | 95.632 | 129.965 | 136.606 | 147.288 | 154.198 | 154.968 | 159.423 | 163.987 | 172.294 | 162.734 | 166.474 | 172.384 | 175.313 | 161.572 | 162.291 | 149.266 | 153.618 | 113.737 | 110.78 | 107.186 | 105.143 | 100.913 | 87.895 | 75.447 | 78.898 | 69.102 | 66.843 | 66.499 | 69.544 | 57.428 | 41.832 | 39.066 | 39.427 | 35.699 | 34.503 | 41.943 | 38.026 | 37.189 | 39.012 | 41.194 | 43.318 | 45.3 | 46.928 | 48.753 | 50.047 | 37.964 | 38.976 | 41.434 | 41.813 | 43.07 | 45.105 | 42.513 | 42.255 | 42.983 | 44.594 | 48.049 | 47.829 | 49.934 | 31.681 | 33.625 | 36.871 | 34.147 | 37.441 | 43.206 | 47.161 | 43.254 | 47.067 | 48.056 | 53.57 | 48.361 | 46.622 | 48.627 | 51.714 | 55.429 | 58.705 | 61.815 | 62.645 | 63.855 | 46.892 | 49.976 | 50.346 | 54.489 | 57.449 | 66.19 | 70.133 | 72.34 | 72.049 | 82.348 | 84.024 | 90.021 | 93.011 | 97.65 | 132.598 | 49.485 | 70.132 | 52.489 | 28.418 | 44.606 | 38.731 | 25.402 | 25.338 | 0 | 10.386 |
Goodwill and Intangible Assets
| 89.625 | 97.681 | 132.014 | 138.655 | 149.338 | 156.247 | 157.018 | 161.472 | 166.036 | 174.343 | 171.496 | 175.236 | 181.145 | 184.075 | 787.85 | 788.569 | 776.858 | 779.896 | 977.275 | 974.318 | 970.724 | 968.681 | 1,314.42 | 1,301.401 | 1,288.954 | 1,292.405 | 1,333.379 | 1,331.119 | 1,330.775 | 1,333.821 | 1,341.919 | 67.921 | 65.156 | 65.517 | 65.037 | 63.77 | 71.211 | 67.293 | 66.457 | 68.279 | 70.461 | 72.585 | 74.567 | 76.196 | 78.021 | 79.314 | 67.232 | 68.244 | 70.702 | 71.08 | 72.053 | 74.385 | 71.794 | 71.092 | 71.057 | 72.669 | 76.123 | 75.903 | 77.75 | 59.497 | 44.451 | 47.697 | 41.574 | 44.869 | 93.052 | 97.008 | 91.975 | 95.63 | 96.409 | 102.102 | 131.51 | 129.441 | 88.831 | 51.714 | 55.429 | 58.705 | 61.815 | 62.645 | 63.855 | 46.892 | 49.976 | 50.346 | 54.489 | 57.449 | 66.19 | 70.133 | 72.34 | 72.049 | 82.348 | 84.024 | 90.021 | 93.011 | 97.65 | 132.598 | 49.485 | 70.132 | 52.489 | 28.418 | 44.606 | 38.731 | 25.402 | 25.338 | 0 | 10.386 |
Long Term Investments
| 1,221.963 | 1,016.778 | 1,983.39 | 1,943.523 | 2,008.205 | 1,302.139 | 1,109.614 | 1,172.791 | 1,157.132 | 1,120.871 | 1,180.664 | 1,221.759 | 1,174.203 | 1,441.228 | 1,344.51 | 1,152.285 | 1,051.834 | 1,110.217 | 992.584 | 954.899 | 1,023.917 | 1,040.671 | 1,052.775 | 968.864 | 959.933 | 986.81 | 955.765 | 945.366 | 889.907 | 892.243 | 847.062 | 915.932 | 912.878 | 915.697 | 917.755 | 1,001.24 | 1,000.378 | 990.981 | 929.078 | 913.214 | 924.321 | 912.177 | 968.235 | 972.143 | 983.83 | 988.503 | 984.846 | 997.394 | 966.624 | 1,005.39 | 1,090.687 | 1,083.543 | 1,067.89 | 1,078.737 | 1,009.246 | 997.982 | 1,029.018 | 958.643 | 912.909 | 948.637 | 929.642 | 910.136 | 924.729 | 913.207 | 376.324 | 274.427 | 231.079 | 240.85 | 256.388 | 293.899 | 308.105 | 283.143 | 290.281 | 465.21 | 405.754 | 387.881 | 385.059 | 295.372 | 272.257 | 272.751 | 230.487 | 96.411 | 158.825 | 145.023 | 257.364 | 292.2 | 332.975 | 289.657 | 308.94 | 229.792 | 135.246 | 133.081 | 140.149 | 114.358 | 446.633 | 182.533 | 156.173 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 57.558 | 69.896 | 68.357 | 75.445 | 68.525 | 60.288 | 38.626 | 35.84 | 28.035 | 38.095 | 34.652 | 30.132 | 35.643 | 18.471 | 18.3 | 33.654 | 34.709 | 24.528 | 17.811 | 17.811 | 12.88 | 12.88 | 17.22 | 17.22 | 14.665 | 15.05 | 16.069 | 16.069 | 12.695 | 12.887 | 11.225 | 11.885 | 9.559 | 9.702 | 10.319 | 6.453 | 4.847 | 5.04 | 10.323 | 10.323 | 9.011 | 9.011 | 12.236 | 12.236 | 13.695 | 13.694 | 10.602 | 9.939 | 10.068 | 10.09 | 7.316 | 7.316 | 5.758 | 6.001 | 5.829 | 6.915 | 5.92 | 5.938 | 5.992 | 6.017 | 5.193 | 5.193 | 5.463 | 5.463 | 8.92 | 8.968 | 11.295 | 13.96 | 4.718 | 4.571 | 6.929 | 6.562 | 5.073 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.324 | 92.789 | 42.612 | 70.783 | 30.938 | 32.379 | 48.41 | 62.55 | 0.001 | 0 | 0 | 0 | 0 | 82.592 | -147.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 910.739 | 1,024.371 | 26.846 | 20.077 | 30.149 | 801.772 | 467.221 | 433.133 | 477.772 | 452.245 | 428.196 | 436.146 | 443.665 | 517.898 | 433.704 | 476.971 | 467.684 | 477.678 | 465.523 | 465.542 | 444.706 | 450.139 | 398.018 | 488.876 | 497.608 | 468.636 | 472.869 | 480.213 | 485.815 | 499.602 | 478.428 | 443.404 | 478.602 | 480.49 | 325.597 | 329.892 | 341.986 | 346.169 | 463.529 | 470.824 | 383.772 | 387.013 | 222.687 | 240.524 | 272.993 | 239.426 | 215.312 | 217.016 | 219.069 | 221.05 | 136.751 | 132.491 | 126.595 | 120.434 | 184.079 | 180.129 | 126.585 | 124.251 | 101.342 | 52.394 | 51.71 | 56.659 | 43.676 | 38.87 | 41.826 | 42.532 | 52.401 | 55.821 | 42.086 | 44.233 | 41.556 | 56.169 | 50.947 | 33.541 | 39.833 | 37.941 | 20.659 | 56.16 | 39.646 | 38.484 | 88.412 | 168.715 | 20 | 20 | 20 | 90 | 126.852 | 125 | 122.812 | 121 | 162.032 | 155.295 | 161.328 | 171.177 | 18.189 | 2.725 | 205.234 | 127.751 | 129.126 | 147.775 | 81.968 | 18.391 | 54.978 | 11.946 |
Total Non-Current Assets
| 3,389.731 | 3,350.183 | 3,411.886 | 3,424.277 | 3,518.821 | 3,618.371 | 3,398.016 | 3,425.094 | 3,468.82 | 3,445.558 | 3,310.327 | 3,349.07 | 3,493.817 | 3,771.088 | 3,784.927 | 3,614.315 | 3,399.647 | 3,441.033 | 3,347.781 | 3,231.853 | 3,225.321 | 3,259.195 | 3,609.239 | 3,617.277 | 3,645.844 | 3,657.089 | 3,722.124 | 3,733.694 | 3,708.669 | 3,744.105 | 3,726.479 | 1,622.876 | 1,615.804 | 1,623.935 | 1,412.884 | 1,494.945 | 1,511.116 | 1,510.115 | 1,572.83 | 1,571.003 | 1,595.108 | 1,592.078 | 1,698.205 | 1,723.94 | 1,769.7 | 1,740.008 | 1,732.877 | 1,741.636 | 1,701.509 | 1,737.249 | 1,724.214 | 1,681.568 | 1,663.869 | 1,657.978 | 1,644.25 | 1,629.621 | 1,609.817 | 1,542.184 | 1,538.635 | 1,509.858 | 1,477.523 | 1,485.658 | 1,249.868 | 1,242.223 | 781.417 | 686.239 | 638.211 | 659.505 | 658.275 | 704.129 | 752.917 | 744.567 | 698.33 | 826.321 | 771.539 | 752.374 | 602.012 | 501.174 | 459.654 | 439.641 | 607.213 | 550.49 | 500.75 | 541.101 | 602.689 | 741.648 | 741.256 | 695.349 | 732.704 | 662.496 | 547.346 | 534.732 | 549.494 | 660.366 | 613.304 | 596.611 | 503.693 | 328.825 | 394.091 | 400.23 | 386.941 | 322.833 | 288.672 | 176.857 |
Total Assets
| 5,871.673 | 5,997.488 | 5,814.483 | 5,744.73 | 5,855.853 | 6,145.714 | 5,844.069 | 5,896.624 | 6,031.78 | 6,266.584 | 5,804.27 | 5,842.442 | 6,003.211 | 6,678.977 | 6,550.447 | 6,248.459 | 6,108.598 | 6,349.555 | 6,305.711 | 6,169.153 | 6,044.068 | 6,347.174 | 6,569.62 | 6,559.755 | 6,537.462 | 6,734.339 | 6,574.451 | 6,553.424 | 6,458.172 | 6,532.677 | 7,246.178 | 3,894.176 | 3,700.359 | 4,060.633 | 4,254.878 | 4,143.123 | 3,955.213 | 4,278.389 | 4,933.542 | 4,728.816 | 4,584.749 | 4,628.107 | 4,890.461 | 4,944.114 | 4,880.153 | 4,978.95 | 4,717.058 | 4,573.955 | 4,588.526 | 4,872.021 | 4,675.692 | 4,664.174 | 4,745.541 | 4,549.933 | 4,718.612 | 4,754.292 | 4,463.663 | 4,430.805 | 4,241.365 | 4,255.26 | 4,207.269 | 3,907.342 | 3,869.595 | 4,010.65 | 4,551.333 | 4,389.071 | 4,549.157 | 4,247.061 | 4,226.701 | 4,213.712 | 4,404.935 | 4,414.497 | 4,074.513 | 4,078.773 | 4,280.702 | 4,227.9 | 3,902.863 | 3,903.863 | 3,739.536 | 3,652.747 | 3,482.61 | 3,430.079 | 3,182.127 | 3,142.847 | 2,961.015 | 2,884.39 | 3,156.307 | 2,769.453 | 2,451.115 | 2,300.049 | 2,347.324 | 2,152.332 | 2,155.549 | 2,260.828 | 1,520.049 | 1,756.526 | 1,364.395 | 1,037.786 | 972.469 | 910.987 | 678.802 | 610.455 | 582.649 | 417.522 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 867.249 | 558.518 | 888.365 | 609.325 | 850.788 | 958.937 | 755.445 | 524.531 | 613.506 | 560.36 | 896.549 | 945.629 | 998.712 | 971.436 | 837.928 | 832.09 | 805.899 | 614.473 | 853.515 | 661.383 | 808.832 | 795.194 | 890.403 | 841.172 | 900.995 | 924.675 | 881.718 | 775.581 | 845.942 | 842.791 | 783.487 | 656.227 | 585.824 | 718.779 | 758.447 | 698.004 | 809.136 | 953.914 | 1,039.857 | 972.229 | 927.139 | 1,218.046 | 876.496 | 862.318 | 804.638 | 919.434 | 671.315 | 593.764 | 709.605 | 888.348 | 698.745 | 690.391 | 628.681 | 797.432 | 828.415 | 915.123 | 826.167 | 944.348 | 920.441 | 939.413 | 939.678 | 846.739 | 882.736 | 1,080.315 | 1,494.437 | 1,451.439 | 1,331.011 | 1,356.839 | 1,310.377 | 1,251.949 | 1,351.52 | 1,288.123 | 1,093.814 | 1,088.328 | 1,062.558 | 1,106.181 | 951.248 | 937.901 | 830.729 | 510.847 | 485.125 | 438.559 | 471.825 | 410.261 | 363.149 | 442.578 | 760.119 | 438.201 | 308.947 | 317.34 | 353.567 | 251.038 | 222.888 | 275.463 | 68.07 | 89.048 | 43.996 | 50.531 | 23.693 | 60.313 | 44.727 | 53.857 | 0 | 75.495 |
Short Term Debt
| 95.402 | 68.803 | 74.488 | 66.056 | 45.025 | 45.048 | 40.378 | 54.581 | 123.674 | 163.851 | 235.443 | 247.114 | 393.804 | 554.551 | 535.663 | 492.333 | 397.008 | 334.409 | 466.947 | 620.688 | 468.616 | 518.687 | 584.8 | 476 | 566.696 | 579.896 | 637.07 | 529.416 | 542.342 | 425.465 | 485.756 | 408.164 | 509.577 | 556.187 | 796.575 | 858.897 | 711.302 | 895.606 | 1,385.18 | 1,398.637 | 1,392.028 | 1,491.096 | 1,540.946 | 1,569.2 | 1,507.643 | 1,430.171 | 1,470.447 | 1,434.215 | 1,333.161 | 1,061.752 | 1,134.24 | 1,170.129 | 1,121.963 | 1,191.699 | 955.498 | 878.414 | 1,018.408 | 973.287 | 1,215.802 | 1,246.01 | 1,178.458 | 965.403 | 937.965 | 702.298 | 751 | 691.44 | 600 | 573.915 | 662 | 695.27 | 989.849 | 1,041.454 | 970.841 | 1,014.48 | 1,122.16 | 1,009.18 | 951.23 | 964.737 | 921.83 | 1,069.5 | 1,069.27 | 1,100.687 | 1,194.7 | 1,158.79 | 1,192.4 | 993.8 | 951.65 | 836.65 | 828.975 | 708.55 | 723.3 | 674.55 | 644.494 | 792.15 | 339.959 | 700.734 | 429.38 | 362.662 | 315.783 | 216.242 | 193.675 | 161.422 | 0 | 155.578 |
Tax Payables
| 14.547 | 31.87 | 17.879 | 3.804 | 24.502 | 32.848 | 20.712 | 17.328 | 22.369 | 40.325 | 7.551 | 28.934 | 27.924 | 41.655 | 26.25 | 19.465 | 34.68 | 73.14 | 33.162 | 42.593 | 21.427 | 44.085 | 26.332 | 24.272 | 29.777 | 42.037 | 34.446 | 34.006 | 45.847 | 60.177 | 40.351 | 48.07 | 21.611 | 68.491 | 52.164 | 16.787 | 31.727 | 44.789 | 31.912 | 33.349 | 33.167 | 42.33 | 24.856 | 19.25 | 27.447 | 38.485 | 19.162 | 15.724 | 28.081 | 39.207 | 15.391 | 12.477 | 18.874 | -26.522 | 15.608 | 15.068 | 14.022 | -12.343 | 14.882 | 13.873 | 11.389 | 5.075 | 8.337 | 4.325 | 26.703 | 26.377 | 18.826 | 24.89 | 25.913 | 47.006 | 17.083 | 9.271 | 8.388 | 11.876 | 5.713 | 1.814 | 12.508 | 21.965 | -8.029 | -7.694 | 9.274 | 20.795 | -0.151 | -2.274 | 2.746 | 3.464 | 1.36 | -5.789 | 1.205 | -8.713 | 1.465 | -9.373 | 12.95 | 0.241 | 12.959 | 12.262 | 26.466 | 11.786 | 38.728 | 4.229 | -6.494 | -1.83 | 0 | -1.91 |
Deferred Revenue
| 0 | 0 | 102.721 | 87.733 | 107.252 | 484.022 | 527.119 | 446.079 | 111.727 | 206.21 | 161.637 | 0 | 0 | 0 | 446.408 | 357.815 | 360.589 | 485.308 | 415.38 | 395.469 | 250.636 | 312.902 | 201.189 | 247.746 | 175.492 | 273.864 | 202.611 | 239.957 | 169.049 | 242.933 | 973.45 | 170.937 | 124.752 | 248.868 | 247.055 | 262.207 | 186.604 | 279.019 | 447.783 | 260.423 | 226.53 | 218.453 | 243.818 | 224.734 | 216.763 | 259.205 | 289.537 | 246.597 | 293.81 | 309.138 | 265.409 | 257.875 | 236.305 | 196.393 | 231.822 | 225.637 | 194.322 | 177.221 | 157.011 | 174.401 | 136.494 | 155.825 | 123.029 | 84.716 | 139.535 | 142.377 | 133.33 | 140.501 | 98.163 | 131.507 | 139.841 | 149.043 | 162.393 | 177.541 | 417.793 | 271.953 | 75.727 | 113.411 | 115.131 | 143.306 | 118.753 | 166.555 | 80.11 | 149.674 | 99.365 | 122.815 | 128.601 | 235.593 | 84.296 | 60.155 | 28.525 | 29.562 | 128.333 | 65.695 | 87.652 | 214.588 | 160.429 | 94.474 | 42.768 | 97.892 | 77.211 | 17.143 | 0 | 40.379 |
Other Current Liabilities
| 503.364 | 962.569 | 397.22 | 742.784 | 515.446 | 611.921 | 403.285 | 721.9 | 869.258 | 1,229.461 | 450.497 | 431.761 | 408.262 | 642.743 | 236.926 | 232.096 | 217.218 | 766.298 | 271.766 | 328.17 | 186 | 476.055 | 273.2 | 416.685 | 211.634 | 397.8 | 275.731 | 385.101 | 180.897 | 392.973 | 1,165.952 | 201.011 | 188.162 | 260.963 | 325.638 | 361.795 | 219.437 | 476.543 | 578.666 | 392.122 | 382.744 | 493.288 | 400.356 | 372.623 | 410.072 | 454.506 | 503.315 | 457.45 | 430.075 | 803.84 | 764.485 | 746.715 | 915.802 | 536.303 | 919.913 | 915.432 | 685.31 | 680.433 | 264.46 | 239.248 | 297.818 | 317.82 | 212.129 | 396.32 | 585.497 | 491.749 | 894.002 | 602.631 | 556.902 | 552.432 | 443.045 | 511.255 | 430.709 | 440.532 | 667.806 | 591.832 | 501.601 | 513.771 | 560.655 | 678.935 | 501.511 | 462.514 | 246.817 | 291.811 | 144.793 | 201.128 | 221.62 | 321.196 | 159.097 | 122.489 | 117.941 | 109.163 | 180.783 | 107.978 | 96.464 | 232.274 | 147.52 | 91.902 | 14.26 | 121.632 | 83.805 | 33.604 | 240.513 | 49.594 |
Total Current Liabilities
| 1,480.562 | 1,621.759 | 1,480.673 | 1,421.968 | 1,435.76 | 1,648.753 | 1,430.392 | 1,468.648 | 1,628.806 | 1,993.997 | 1,590.041 | 1,653.437 | 1,828.702 | 2,210.386 | 1,836.315 | 1,697.809 | 1,587.255 | 1,851.65 | 1,750.979 | 1,745.486 | 1,558.255 | 1,834.022 | 1,774.736 | 1,758.128 | 1,709.103 | 1,944.408 | 1,828.966 | 1,724.104 | 1,615.028 | 1,721.406 | 2,547.395 | 1,313.471 | 1,305.173 | 1,677.106 | 1,932.824 | 1,935.484 | 1,771.602 | 2,073.754 | 3,035.615 | 2,796.337 | 2,735.078 | 2,765.966 | 2,842.653 | 2,823.39 | 2,749.799 | 2,803.773 | 2,664.24 | 2,501.153 | 2,500.922 | 2,793.147 | 2,612.861 | 2,619.711 | 2,685.321 | 2,498.912 | 2,719.434 | 2,724.037 | 2,543.906 | 2,585.725 | 2,415.585 | 2,438.545 | 2,427.341 | 2,135.037 | 2,041.167 | 2,183.257 | 2,857.637 | 2,661.006 | 2,843.839 | 2,558.275 | 2,555.193 | 2,546.658 | 2,801.497 | 2,850.103 | 2,503.752 | 2,555.215 | 2,858.237 | 2,709.006 | 2,416.587 | 2,438.373 | 2,305.184 | 2,251.588 | 2,065.181 | 2,022.555 | 1,913.191 | 1,858.588 | 1,703.088 | 1,640.971 | 1,934.749 | 1,590.258 | 1,298.224 | 1,168.361 | 1,196.273 | 1,025.378 | 1,061.114 | 1,175.831 | 517.451 | 1,034.318 | 647.362 | 516.882 | 392.463 | 402.417 | 315.714 | 247.053 | 240.513 | 278.756 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 728.648 | 744.217 | 712.822 | 734.263 | 749.355 | 734.309 | 756.694 | 714.888 | 707.776 | 646.986 | 555.174 | 520.176 | 709.337 | 659.73 | 384.381 | 332.163 | 213.165 | 422.538 | 96.284 | 50 | 50 | 50 | 65 | 65 | 65 | 65 | 66.8 | 101.8 | 111.8 | 116.8 | 221.862 | 5.182 | 5.292 | 5.106 | 23.912 | 23.706 | 22.767 | 30.39 | 151.749 | 149.211 | 154.535 | 150.376 | 125.225 | 157.539 | 159.193 | 182.812 | 87.931 | 88.795 | 97.415 | 98.702 | 47.207 | 17.6 | 42.961 | 43.422 | 42.932 | 81.394 | 97.586 | 99.389 | 99.921 | 100.639 | 94.567 | 95.473 | 131 | 131 | 121.88 | 146.884 | 98.848 | 100.812 | 102.776 | 104.74 | 70.704 | 72.668 | 74.632 | 76.596 | 18.61 | 0 | 0 | 0.17 | 0.253 | 0.304 | 0.36 | 0.528 | 0.624 | 30.57 | 30.421 | 31.049 | 30.215 | 0.076 | 0 | 0 | 14.4 | 14.323 | 22.331 | 28.921 | 20.5 | 34.84 | 40 | 0 | 7 | 0 | 1.91 | 3.035 | 0 | 10 |
Deferred Revenue Non-Current
| 9.193 | 9.9 | 9.013 | 0.159 | 10.642 | 11.541 | 30.185 | 35.916 | 36.866 | 37.816 | 38.323 | 38.609 | 32.88 | 29.846 | 21.044 | 18.395 | 13.911 | 13.35 | 13.755 | 9.013 | 8.638 | 5.695 | 7.33 | 7.565 | 7.812 | 8.035 | 9.244 | 9.556 | 9.142 | 9.467 | 8.499 | 1.054 | 1.078 | 1.102 | 13.088 | 13.462 | 21.622 | 21.148 | 25.554 | 25.081 | 24.689 | 26.951 | 0 | 0 | -0 | 24.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -70.704 | -72.668 | -43.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.358 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 47.945 | 48.218 | 49.516 | 49.516 | 49.013 | 49.701 | 12.565 | 13.171 | 14.054 | 14.551 | 6.418 | 6.895 | 8.894 | 45.067 | 15.651 | 9.837 | 11.09 | 11.09 | 5.175 | 5.175 | 5.175 | 5.175 | 5.17 | 5.17 | 5.17 | 5.17 | -66.8 | -101.8 | -110.404 | -114.028 | -218.622 | 0.127 | 0.02 | -5.106 | 0.347 | 0.347 | -22.767 | -30.39 | -151.749 | -149.211 | -154.535 | -150.376 | 0 | 0 | 1.396 | 1.346 | 0 | 0.23 | 0.476 | 0.476 | 0.021 | 0.021 | 0.052 | 0.052 | 0.025 | 0.025 | 0.025 | 0.025 | 0.08 | 0.08 | 0.078 | 0.062 | 19.284 | 19.284 | 0 | 0 | 1.468 | 1.961 | 0 | 0 | 0.008 | 1.101 | 0.226 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.97 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 19.253 | 0 | 0 | 0 | 0 | 0 | -86.202 | 0 | 38.609 | 0 | 0 | 0 | 18.395 | 0 | -309.989 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.396 | 12.239 | 3.24 | 0 | 0 | 0 | 0 | 0 | 21.622 | 21.148 | 25.554 | 0 | 24.689 | 0.14 | 24.52 | 26.216 | 25.142 | 0 | 16.463 | 17.199 | 17.857 | 18.554 | 6.441 | 7.549 | 8.207 | 8.251 | 5.359 | 5.632 | 5.63 | 6.264 | 15.12 | 12.746 | 11.834 | 13.147 | 19.571 | 19.999 | 13.01 | 26.735 | 25.562 | 25.156 | 16.108 | 25.67 | -0 | 0 | 30.907 | 29.456 | 9.851 | 9.377 | 10.328 | 8.806 | 5.054 | 4.202 | 3.406 | 2.236 | 5.785 | 5.665 | 5.423 | 4.653 | 2.919 | 2.644 | 2.262 | 2 | 0.075 | 0 | 0 | 2.562 | 2.562 | 12.206 | -0.31 | -0.301 | -0.222 | -0.173 | 0 | 0 | 11.7 | 0 |
Total Non-Current Liabilities
| 785.787 | 802.335 | 771.351 | 783.938 | 809.01 | 795.551 | 799.444 | 763.974 | 758.695 | 699.353 | 599.915 | 565.681 | 751.111 | 734.643 | 421.077 | 360.395 | 238.166 | 123.638 | 115.214 | 64.188 | 63.813 | 60.87 | 77.5 | 77.735 | 77.982 | 78.205 | 76.044 | 111.356 | 122.338 | 129.039 | 233.601 | 6.362 | 6.389 | 6.208 | 37.347 | 37.516 | 44.388 | 51.538 | 177.304 | 174.292 | 179.224 | 177.327 | 149.745 | 183.755 | 184.335 | 208.281 | 104.394 | 105.994 | 115.272 | 117.731 | 53.669 | 25.17 | 51.221 | 51.725 | 48.316 | 87.052 | 103.241 | 105.678 | 115.122 | 113.465 | 106.479 | 108.682 | 169.855 | 170.283 | 134.89 | 173.619 | 125.878 | 127.929 | 118.884 | 130.41 | 70.712 | 73.769 | 105.765 | 106.052 | 28.461 | 9.377 | 10.328 | 8.976 | 5.307 | 4.506 | 3.766 | 2.764 | 6.409 | 36.235 | 35.844 | 35.702 | 33.134 | 2.719 | 2.262 | 2 | 14.475 | 14.323 | 22.331 | 42.453 | 23.062 | 47.046 | 39.69 | -0.301 | 6.778 | -0.173 | 1.91 | 3.035 | 11.7 | 10 |
Total Liabilities
| 2,266.348 | 2,424.095 | 2,252.023 | 2,205.906 | 2,244.77 | 2,444.304 | 2,229.836 | 2,232.623 | 2,387.501 | 2,693.35 | 2,189.955 | 2,219.118 | 2,579.813 | 2,945.029 | 2,257.391 | 2,058.204 | 1,825.421 | 1,975.289 | 1,866.192 | 1,809.674 | 1,622.068 | 1,894.892 | 1,852.236 | 1,835.863 | 1,787.085 | 2,022.614 | 1,905.01 | 1,835.46 | 1,737.366 | 1,850.446 | 2,780.996 | 1,319.833 | 1,311.563 | 1,683.315 | 1,970.171 | 1,973 | 1,815.991 | 2,125.293 | 3,212.919 | 2,970.63 | 2,914.302 | 2,943.293 | 2,992.398 | 3,007.145 | 2,934.134 | 3,012.054 | 2,768.634 | 2,607.147 | 2,616.194 | 2,910.878 | 2,666.53 | 2,644.882 | 2,736.542 | 2,550.637 | 2,767.75 | 2,811.089 | 2,647.147 | 2,691.403 | 2,530.706 | 2,552.009 | 2,533.82 | 2,243.719 | 2,211.021 | 2,353.54 | 2,992.527 | 2,834.625 | 2,969.718 | 2,686.204 | 2,674.076 | 2,677.068 | 2,872.209 | 2,923.872 | 2,609.518 | 2,661.267 | 2,886.698 | 2,718.383 | 2,426.915 | 2,447.35 | 2,310.491 | 2,256.095 | 2,068.946 | 2,025.318 | 1,919.6 | 1,894.823 | 1,738.933 | 1,676.672 | 1,967.882 | 1,592.977 | 1,300.486 | 1,170.361 | 1,210.748 | 1,039.701 | 1,083.445 | 1,218.284 | 540.514 | 1,081.363 | 687.052 | 516.581 | 399.242 | 402.243 | 317.623 | 250.087 | 252.213 | 288.756 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 229.439 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.767 | 50.711 | 273.898 | 219.649 | 218.775 | 17.067 | 17.499 | 19.473 | 17.935 | 19.982 | 20.887 | 21.371 | 20.355 | 21.316 | 20.008 | 16.318 | 18.592 | 18.643 | 19.45 | 21.916 | 21.666 | 23.873 | 26.046 | 26.298 | 25.42 | 0 | 22.194 | 23.344 | 21.993 | 21.978 | 21.571 | 18.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,027.526 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,027.527 | 1,046.636 | 1,046.636 | 1,046.636 | 1,046.636 | 1,055.219 | 1,055.219 | 1,055.219 | 1,055.219 | 1,055.988 | 1,055.988 | 1,055.988 | 1,055.988 | 914.043 | 914.043 | 914.043 | 914.043 | 914.043 | 914.043 | 914.043 | 821.712 | 821.712 | 821.712 | 821.712 | 821.712 | 831.77 | 831.77 | 831.77 | 831.77 | 839.313 | 842.008 | 842.008 | 842.008 | 842.008 | 842.008 | 842.008 | 842.008 | 842.008 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 813.043 | 478.261 | 478.261 | 478.261 | 478.261 | 478.261 | 478.261 | 478.261 | 341.615 | 341.615 | 341.615 | 341.615 | 239.488 | 239.488 | 239.488 | 239.488 | 140.875 | 128 | 80 | 80 | 100 |
Retained Earnings
| 572.375 | 602.862 | 616.81 | 634.288 | 677.554 | 707.501 | 601.087 | 613.427 | 628.936 | 626.907 | 580.999 | 573.075 | 526.108 | 519.474 | 1,230.929 | 1,203.062 | 1,171.789 | 1,204.758 | 1,326.09 | 1,288.048 | 1,157.162 | 1,184.361 | 1,291.866 | 1,251.634 | 1,243.154 | 1,175.051 | 1,160.552 | 1,099.156 | 1,093.859 | 1,058.637 | 985.949 | 947.078 | 814.146 | 805.868 | 747.054 | 622.245 | 600.658 | 614.714 | 442.975 | 485.019 | 411.699 | 438.022 | 633.132 | 628.308 | 636.575 | 653.971 | 642.735 | 637.036 | 630.57 | 618.436 | 669.638 | 677.585 | 668.307 | 661.937 | 649.612 | 646.764 | 632.694 | 552.753 | 531.834 | 519.236 | 505.653 | 494.508 | 558.64 | 557.202 | 489.188 | 483.601 | 497.664 | 477.792 | 462.51 | 431.087 | 361.813 | 319.378 | 309.794 | 267.557 | 248.383 | 206.499 | 175.758 | 156.104 | 134.783 | 115.033 | 109.256 | 89.789 | 80.51 | 67.761 | 147.888 | 139.088 | 122.657 | 113.545 | 103.11 | 89.536 | 107.804 | 90.814 | 66.641 | 47.307 | 45.979 | 83.198 | 85.966 | 58.895 | 88.35 | 89.209 | 39.174 | 43.318 | 32.363 | 11.732 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,666.509 | 64.424 | 1,674.582 | -113.553 | 1,752.939 | 234.606 | 1,772.861 | 185.839 | 1,732.824 | 221.328 | 1,805.993 | 469.308 | 1,957.301 | 194.756 | 1,825.829 | -58.767 | -50.711 | -273.898 | -219.649 | -218.775 | -17.067 | -17.499 | -19.473 | -17.935 | -19.982 | -20.887 | -21.371 | -20.355 | -21.316 | -20.008 | -16.318 | -18.592 | -18.643 | -19.45 | -21.916 | -21.666 | -23.873 | -26.046 | -26.298 | -25.42 | 36.575 | -22.194 | -23.344 | -21.993 | -21.978 | -21.571 | -18.201 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,715.005 | 1,643.073 | -31.801 | 1,585.693 | -63.596 | 1,768.659 | -63.596 | 1,747.136 | -105.991 | 1,693.608 | -0.006 | 1,822.336 | -211.891 | 1,428.729 | -203.221 | 1,485.047 | -52.607 | 1,499.438 | 1,826.854 | 1,209.275 | -272.255 | 1,319.521 | 2,154.228 | 2,243.633 | 2,261.869 | 1,814.622 | 2,245.683 | 1,955.465 | 2,360.939 | 2,370.637 | 2,295.588 | 290.652 | 563.134 | 564.165 | 536.268 | 527.747 | 546.59 | 670.377 | 345.014 | 344.952 | 312.798 | 390.609 | 303.762 | 334.722 | 359.585 | 377.797 | 347.859 | 366.587 | 387.133 | 368.016 | 383.446 | 379.656 | 377.805 | 375.688 | 363.826 | 360.819 | 275.801 | 277.319 | 277.67 | 279.786 | 280.332 | 280.243 | 213.275 | 213.767 | 153.316 | 152.428 | 154.821 | 155.138 | 162.322 | 167.126 | 240.448 | 244.438 | 245.106 | 239.68 | 229.295 | 230.201 | 230.411 | 231.769 | 222.804 | 221.519 | 214.829 | 216.406 | 205.395 | 205.395 | 444.526 | 444.526 | 437.313 | 437.313 | 437.085 | 437.085 | 423.426 | 560.141 | 560.079 | 559.948 | 547.809 | 233.012 | 217.992 | 218.002 | 217.128 | 265.635 | 176.975 | 217.327 | 211.772 | 13.792 |
Total Shareholders Equity
| 3,314.906 | 3,273.463 | 3,279.046 | 3,247.508 | 3,316.066 | 3,390.134 | 3,317.957 | 3,338.013 | 3,323.332 | 3,260.332 | 3,341.345 | 3,347.974 | 3,147.737 | 3,445.037 | 4,012.536 | 3,910.392 | 3,972.538 | 4,063.131 | 4,180.471 | 4,111.665 | 4,183.621 | 4,211.1 | 4,492.729 | 4,532.987 | 4,560.241 | 4,493.676 | 4,461.453 | 4,502.476 | 4,489.415 | 4,464.907 | 4,316.209 | 2,479.917 | 2,275.005 | 2,265.485 | 2,178.722 | 2,064.035 | 2,039.375 | 2,053.035 | 1,585.828 | 1,625.637 | 1,519.911 | 1,544.596 | 1,758.606 | 1,794.799 | 1,804.586 | 1,822.764 | 1,822.364 | 1,842.937 | 1,841.511 | 1,828.46 | 1,895.092 | 1,899.249 | 1,888.121 | 1,879.633 | 1,855.447 | 1,849.592 | 1,721.539 | 1,643.115 | 1,622.547 | 1,612.065 | 1,599.028 | 1,587.795 | 1,584.959 | 1,584.013 | 1,455.547 | 1,449.072 | 1,465.528 | 1,445.973 | 1,437.876 | 1,411.257 | 1,415.304 | 1,376.86 | 1,367.944 | 1,320.28 | 1,290.721 | 1,249.744 | 1,219.212 | 1,200.917 | 1,170.631 | 1,149.596 | 1,137.128 | 1,119.239 | 1,098.948 | 1,086.2 | 1,070.676 | 1,061.876 | 1,038.231 | 1,029.119 | 1,018.455 | 1,004.881 | 1,009.491 | 992.571 | 968.335 | 948.869 | 935.403 | 547.004 | 543.446 | 516.385 | 544.965 | 502.77 | 344.149 | 340.645 | 324.135 | 125.524 |
Total Equity
| 3,605.325 | 3,573.393 | 3,562.46 | 3,529.197 | 3,611.083 | 3,701.41 | 3,614.233 | 3,664.002 | 3,644.278 | 3,573.234 | 3,614.314 | 3,623.325 | 3,423.398 | 3,733.948 | 4,293.056 | 4,190.255 | 4,283.177 | 4,374.266 | 4,439.518 | 4,359.48 | 4,422 | 4,452.282 | 4,717.384 | 4,723.892 | 4,750.377 | 4,711.725 | 4,669.442 | 4,717.964 | 4,720.806 | 4,682.231 | 4,465.182 | 2,574.342 | 2,388.796 | 2,377.318 | 2,284.706 | 2,170.123 | 2,139.223 | 2,153.096 | 1,720.623 | 1,758.187 | 1,670.447 | 1,684.814 | 1,898.063 | 1,936.969 | 1,946.019 | 1,966.896 | 1,948.423 | 1,966.808 | 1,972.332 | 1,961.143 | 2,009.162 | 2,019.293 | 2,009 | 1,999.296 | 1,950.861 | 1,943.203 | 1,816.515 | 1,739.402 | 1,710.658 | 1,703.25 | 1,673.449 | 1,663.623 | 1,658.574 | 1,657.11 | 1,558.806 | 1,554.446 | 1,579.439 | 1,560.857 | 1,552.625 | 1,536.644 | 1,532.726 | 1,490.625 | 1,464.995 | 1,417.506 | 1,394.004 | 1,509.517 | 1,475.948 | 1,456.513 | 1,429.045 | 1,396.652 | 1,413.663 | 1,404.761 | 1,262.527 | 1,248.024 | 1,222.082 | 1,207.718 | 1,188.425 | 1,176.476 | 1,150.63 | 1,129.688 | 1,136.576 | 1,112.631 | 1,072.104 | 1,042.544 | 979.536 | 675.162 | 677.343 | 521.204 | 573.228 | 508.744 | 361.179 | 360.368 | 324.135 | 128.765 |
Total Liabilities & Shareholders Equity
| 5,871.673 | 5,997.488 | 5,814.483 | 5,744.73 | 5,855.853 | 6,145.714 | 5,844.069 | 5,896.624 | 6,031.78 | 6,266.584 | 5,804.27 | 5,842.442 | 6,003.211 | 6,678.977 | 6,550.447 | 6,248.459 | 6,108.598 | 6,349.555 | 6,305.711 | 6,169.153 | 6,044.068 | 6,347.174 | 6,569.62 | 6,559.755 | 6,537.462 | 6,734.339 | 6,574.451 | 6,553.424 | 6,458.172 | 6,532.677 | 7,246.178 | 3,894.176 | 3,700.359 | 4,060.633 | 4,254.878 | 4,143.123 | 3,955.213 | 4,278.389 | 4,933.542 | 4,728.816 | 4,584.749 | 4,628.107 | 4,890.461 | 4,944.114 | 4,880.153 | 4,978.95 | 4,717.058 | 4,573.955 | 4,588.526 | 4,872.021 | 4,675.692 | 4,664.174 | 4,745.541 | 4,549.933 | 4,718.612 | 4,754.292 | 4,463.663 | 4,430.805 | 4,241.365 | 4,255.26 | 4,207.269 | 3,907.342 | 3,869.595 | 4,010.65 | 4,551.333 | 4,389.071 | 4,549.157 | 4,247.061 | 4,226.701 | 4,213.712 | 4,404.935 | 4,414.497 | 4,074.513 | 4,078.773 | 4,280.702 | 4,227.9 | 3,902.863 | 3,903.863 | 3,739.536 | 3,652.747 | 3,482.61 | 3,430.079 | 3,182.127 | 3,142.847 | 2,961.015 | 2,884.39 | 3,156.307 | 2,769.453 | 2,451.115 | 2,300.049 | 2,347.324 | 2,152.332 | 2,155.549 | 2,260.828 | 1,520.049 | 1,756.526 | 1,364.395 | 1,037.786 | 972.469 | 910.987 | 678.802 | 610.455 | 576.348 | 417.522 |