
Hangzhou Jiebai Group Co., Limited
SSE:600814.SS
7.97 (CNY) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | 1993 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,752.286 | 5,163.742 | 4,845.701 | 4,658.555 | 5,029.27 | 5,093.34 | 5,166.904 | 4,870.528 | 4,821.037 | 4,545.96 | 4,575.994 | 4,361.739 | 4,407.035 | 4,179.911 | 3,681.619 | 3,425.501 | 3,156.102 | 3,169.113 | 3,059.591 | 3,040.532 | 2,047.673 | 2,244.293 | 2,772.729 | 2,591.506 | 2,977.421 | 2,871.556 | 2,332.218 | 2,277.467 | 2,251.061 | 1,791.012 | 1,544.347 | 1,474.003 | 1,501.859 | 1,595.248 | 1,912.585 | 1,781.581 | 1,943.709 | 1,895.329 | 1,775.992 | 2,003.799 | 2,261.28 | 1,895.364 | 1,687.137 | 81.755 | 164.056 | 168.684 | 143.213 | 205.596 | 212.983 | 329.52 | 231.527 | 259.663 | 323.68 | 339.192 | 193.506 | 135.482 | 122.013 | 256.434 | 112.017 | 89.949 | 68.068 | 125.533 | 52.28 | 47.267 | 236.577 | 430.135 | 306.159 | 306.81 | 355.058 | 369.193 | 196.146 | 185.516 | 167.502 | 207.374 | 101.682 | 81.795 | 62.725 | 98.702 | 51.781 | 50.679 | 48.976 | 100.229 | 75.883 | 52.45 | 49.548 | 88.979 | 70.152 | 76.275 | 82.052 | 71.094 | 40.241 | 49.602 | 20.546 | 27.067 | 37.034 | 30.45 | 92.814 | 29.327 | 39.57 | 34.869 | 32.34 | 107.441 | 0 | 143.633 | 0 | 73.17 | 0 | 30.052 | 0 | 0 | 0 |
Short Term Investments
| 395.273 | 95.815 | 178.949 | 56.027 | 50.63 | 47.709 | 66.632 | 68.689 | 69.687 | 74.47 | 289.95 | 330.954 | 329.898 | 376.565 | 642.235 | 791.035 | 854.023 | 891.507 | 517.484 | 237.303 | 282.201 | 438.307 | 58.153 | 57.327 | 59.254 | -498.984 | 0 | 0 | 0 | 0 | -344.665 | -354.547 | -363.163 | -373.145 | -320.806 | -314.068 | -324.074 | -334.086 | -353.61 | -364.043 | -364.72 | -361.675 | -326.333 | 0 | 0 | -232.079 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -71.511 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -74.455 | 0.026 | 20.35 | 1.549 | 6.177 | 8.762 | 8.905 | 7.969 | 7.293 | 8.645 | 8.957 | 9.256 | 8.64 | 9.689 | 9.689 | 9.036 | 9.665 | 9.665 | 0 | 9.5 | 10.2 | 6.59 | 6.722 | 16.09 | 0 | 0 | 0 | 9.997 | 49.993 | 30.987 | 0 | 0 | 3.224 | 0 | 5.631 | 0 | 13.382 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5,147.559 | 5,259.557 | 5,024.65 | 4,714.583 | 5,079.9 | 5,141.049 | 5,233.536 | 4,939.218 | 4,890.724 | 4,620.43 | 4,865.944 | 4,692.693 | 4,736.933 | 4,556.476 | 4,323.854 | 4,216.536 | 4,010.125 | 4,060.621 | 3,577.075 | 3,277.835 | 2,329.875 | 2,682.6 | 2,830.882 | 2,648.833 | 3,036.676 | 2,871.556 | 2,332.218 | 2,277.467 | 2,251.061 | 1,791.012 | 1,544.347 | 1,474.003 | 1,501.859 | 1,595.248 | 1,912.585 | 1,781.581 | 1,943.709 | 1,895.329 | 1,775.992 | 2,003.799 | 2,261.28 | 1,895.364 | 1,687.137 | 81.755 | 164.056 | 168.684 | 143.213 | 205.596 | 212.983 | 329.52 | 231.527 | 259.663 | 323.68 | 339.192 | 193.506 | 135.482 | 122.013 | 256.434 | 112.017 | 89.949 | 68.068 | 125.533 | 52.28 | 47.267 | 236.577 | 430.135 | 306.159 | 306.81 | 355.058 | 369.193 | 196.146 | 185.516 | 167.528 | 207.374 | 103.231 | 87.973 | 71.487 | 107.607 | 59.75 | 57.972 | 57.621 | 109.186 | 85.139 | 61.09 | 59.238 | 98.669 | 79.188 | 85.94 | 91.717 | 71.094 | 49.741 | 59.802 | 27.136 | 33.788 | 53.124 | 30.45 | 92.814 | 29.327 | 49.566 | 84.862 | 63.327 | 107.441 | 0 | 146.857 | 0 | 78.801 | 0 | 43.434 | 0 | 0 | 0 |
Net Receivables
| 34.274 | 37.841 | 35.092 | 42.543 | 43.905 | 63.568 | 82.145 | 67.828 | 58.828 | 99.098 | 56.261 | 46.652 | 53.878 | 65.282 | 51.897 | 59.037 | 17.208 | 57.552 | 60.291 | 58.643 | 29.382 | 64.149 | 39.217 | 33.492 | 34.695 | 50.629 | 30.847 | 39.759 | 50.366 | 28.983 | 102.455 | 44.196 | 21.811 | 46.755 | 17.18 | 15.025 | 0 | 33.9 | 27.585 | 17.808 | 22.578 | 33.252 | 50.211 | 4.668 | 5.472 | 50.996 | 12.225 | 6.249 | 3.331 | 0 | 0 | 0 | 42.549 | 46.835 | 47.177 | 22.898 | 0 | 0 | 99.498 | 0 | 0 | 0 | 74.799 | 64.87 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.71 | 0 | 28.381 | 29.005 | 18.911 | 16.749 | 86.209 | 28.335 | 18.163 | 17.807 | 24.564 | 35.507 | 28.325 | 33.998 | 42.974 | 36.577 | 36.438 | 36.806 | 43.394 | 88.174 | 0 | 0 | 88.363 | 55.271 | 31.361 | 1.129 | 0.451 | 1.362 | 33.92 | 5.375 | 109.662 | 0 | 8.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 62.627 | 72.395 | 70.507 | 73.508 | 71.657 | 74.57 | 74.465 | 60.073 | 58.264 | 68.183 | 59.717 | 49.806 | 58.288 | 60.588 | 57.931 | 38.831 | 45.698 | 46.027 | 42.84 | 32.193 | 42.334 | 43.305 | 44.935 | 41.446 | 50.443 | 43.78 | 54.061 | 45.732 | 56.594 | 53.79 | 57.06 | 50.67 | 59.562 | 60.769 | 60.793 | 56.192 | 60.695 | 65.26 | 61.228 | 64.023 | 63.9 | 65.961 | 62.933 | 18.216 | 21.097 | 20.11 | 23.004 | 20.884 | 22.919 | 24.905 | 17.289 | 17.394 | 18.438 | 18.345 | 13.485 | 21.041 | 21.174 | 19.22 | 17.56 | 32.896 | 34.702 | 22.895 | 30.369 | 33.124 | 35.81 | 31.12 | 43.411 | 39.273 | 45.427 | 36.611 | 38.325 | 35.853 | 42.319 | 29.84 | 35.488 | 38.945 | 44.192 | 30.001 | 41.278 | 38.445 | 41.05 | 35.531 | 42.88 | 36.505 | 31.267 | 31.541 | 56.637 | 62.098 | 64.136 | 66.837 | 81.529 | 81.242 | 86.657 | 93.608 | 106.815 | 116.681 | 147.641 | 161.623 | 175.846 | 186.959 | 193.488 | 82.887 | 0 | 89.896 | 0 | 59.762 | 0 | 55.332 | 0 | 0 | 0 |
Other Current Assets
| 2.522 | 3.742 | 10.696 | 8.082 | 17.581 | 19.587 | 58.706 | 56.095 | 44.699 | 21.294 | 62.55 | 49.605 | 53.805 | 22.292 | 81.69 | 81.298 | 252.557 | 232.47 | 302.287 | 229.975 | 1,007.503 | 209.322 | 523.66 | 400.153 | 191.855 | 219.222 | 450.716 | 552.785 | 468.566 | 1,030.064 | 969.329 | 844.538 | 798.101 | 825.144 | 220.008 | 277.844 | 176.213 | 265.49 | 261.511 | 575.078 | 387.139 | 845.59 | 862.17 | 67.588 | 16.378 | 1,263.739 | 40.953 | 41.454 | 69.234 | 94.853 | 37.52 | 59.208 | 26.097 | 58.637 | 97.177 | 66.588 | 37.895 | 71.184 | 77.45 | 41.166 | 32.005 | 66.815 | 49.788 | 40.032 | 30.125 | 61.235 | 77.36 | 25.949 | 24.897 | 43.133 | 56.004 | 24.631 | 26.492 | 12.948 | 7.034 | 9.557 | 32.186 | 29.319 | 29.307 | 20.904 | 20.4 | 7.761 | 17.392 | 21.466 | 31.645 | 34.432 | 24.057 | 16.518 | 15.602 | 14.084 | 18.758 | 111.498 | 109.427 | 23.607 | 39.512 | 81.767 | 95.134 | 94.444 | 151.002 | 127.574 | 139.422 | 139.579 | 323.724 | 118.985 | 313.107 | 140.212 | 218.969 | 141.783 | 187.437 | 211.175 | 211.175 |
Total Current Assets
| 5,246.983 | 5,373.535 | 5,140.945 | 4,838.716 | 5,201.53 | 5,298.774 | 5,425.595 | 5,099.063 | 5,052.516 | 4,798.794 | 5,044.472 | 4,838.756 | 4,873.647 | 4,704.639 | 4,515.372 | 4,388.395 | 4,331.232 | 4,391.957 | 3,987.359 | 3,780.744 | 3,413.897 | 3,791.895 | 3,438.694 | 3,123.925 | 3,322.465 | 3,288.359 | 2,875.466 | 2,843.458 | 2,826.587 | 2,903.85 | 2,598.6 | 2,392.753 | 2,400.501 | 2,527.916 | 2,222.14 | 2,130.641 | 2,180.618 | 2,259.979 | 2,126.316 | 2,660.709 | 2,734.898 | 2,840.167 | 2,662.451 | 172.227 | 207.004 | 309.136 | 219.396 | 274.183 | 308.467 | 449.278 | 321.574 | 336.265 | 368.216 | 463.009 | 304.168 | 246.01 | 181.082 | 346.838 | 207.027 | 164.01 | 134.775 | 215.242 | 132.438 | 120.422 | 302.512 | 522.489 | 426.93 | 372.031 | 425.382 | 448.937 | 290.475 | 245.999 | 236.339 | 278.543 | 174.757 | 155.385 | 164.614 | 246.471 | 158.671 | 135.485 | 136.878 | 177.042 | 180.918 | 147.387 | 156.148 | 207.615 | 196.459 | 200.994 | 208.26 | 195.408 | 238.201 | 252.543 | 223.221 | 239.367 | 254.722 | 229.788 | 336.719 | 285.845 | 377.777 | 418.15 | 401.613 | 337.153 | 323.724 | 363.757 | 313.107 | 278.775 | 218.969 | 240.549 | 187.437 | 211.175 | 211.175 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,059.367 | 2,129.142 | 2,178.427 | 2,210.367 | 2,268.648 | 2,319.767 | 2,387.073 | 2,461.753 | 2,530.412 | 2,604.074 | 2,700.868 | 2,735.339 | 2,806.37 | 2,879.14 | 2,862.059 | 2,920.151 | 1,866.752 | 738.813 | 785.925 | 780.408 | 783.059 | 782.732 | 843.529 | 861.684 | 871.365 | 874.765 | 986.783 | 991.271 | 1,001.105 | 990.227 | 1,000.134 | 1,008.734 | 1,020.019 | 1,026.443 | 1,035.711 | 1,061.905 | 1,053.87 | 1,044.947 | 1,045.811 | 1,045.024 | 1,060.048 | 1,056.94 | 1,081.158 | 833.588 | 835.575 | 831.144 | 832.24 | 800.804 | 800.196 | 804.74 | 793.269 | 782.241 | 784.902 | 790.331 | 795.73 | 803.7 | 811.525 | 817.839 | 827.632 | 830.525 | 838.655 | 844.306 | 836.121 | 836.762 | 552.79 | 405.104 | 404.899 | 402.617 | 404.544 | 408.135 | 411.916 | 416.652 | 422.887 | 500.371 | 506.289 | 509.961 | 512.781 | 459.691 | 497.788 | 502.34 | 505.22 | 509.576 | 507.293 | 509.11 | 502.735 | 505.251 | 514.319 | 521.039 | 518.39 | 517.59 | 474.887 | 477.594 | 483.693 | 486.674 | 503.309 | 503.478 | 484.846 | 429.211 | 336.227 | 293.284 | 281.67 | 270.101 | 309.958 | 242.122 | 243.464 | 160.275 | 137.725 | 123.068 | 110.02 | 88.854 | 88.854 |
Goodwill
| 0 | 0 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.469 | 0.485 | 0.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.733 | 18.214 | 15.113 | 15.749 | 14.358 | 14.51 | 15.23 | 15.651 | 15.267 | 15.765 | 16.229 | 16.668 | 16.879 | 17.399 | 17.57 | 18.034 | 18.498 | 18.926 | 18.451 | 18.887 | 19.332 | 19.761 | 15.827 | 19.262 | 19.57 | 19.906 | 20.302 | 20.615 | 21.029 | 21.362 | 21.779 | 22.115 | 22.294 | 22.686 | 22.944 | 23.33 | 24.054 | 24.78 | 25.087 | 25.626 | 26.309 | 26.906 | 25.804 | 22.913 | 22.594 | 23.318 | 23.347 | 23.375 | 23.404 | 24.128 | 24.157 | 24.185 | 24.213 | 24.938 | 24.966 | 24.995 | 25.023 | 25.748 | 25.776 | 25.805 | 25.833 | 26.558 | 26.586 | 26.615 | 26.643 | 27.368 | 27.396 | 27.425 | 27.453 | 28.178 | 28.206 | 28.235 | 28.263 | 28.988 | 29.016 | 29.044 | 29.073 | 29.797 | 29.826 | 29.854 | 29.883 | 30.607 | 30.81 | 31.012 | 31.215 | 31.417 | 31.735 | 31.941 | 32.147 | 32.353 | 32.43 | 32.632 | 32.835 | 33.037 | 33.438 | 32.821 | 33.434 | 33.615 | 33.795 | 33.975 | 34.156 | 34.336 | 28.815 | 28.938 | 0 | 9.724 | 9.847 | 1.788 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 17.733 | 18.214 | 15.582 | 16.218 | 14.827 | 14.979 | 15.7 | 16.12 | 15.736 | 16.235 | 16.698 | 17.137 | 17.348 | 17.868 | 18.04 | 18.503 | 18.967 | 19.395 | 18.921 | 19.356 | 19.801 | 20.231 | 16.296 | 19.731 | 20.04 | 20.375 | 20.771 | 21.084 | 21.498 | 21.831 | 22.249 | 22.584 | 22.763 | 23.155 | 23.429 | 23.815 | 24.054 | 24.78 | 25.087 | 25.626 | 26.309 | 26.906 | 25.804 | 22.913 | 22.594 | 23.318 | 23.347 | 23.375 | 23.404 | 24.128 | 24.157 | 24.185 | 24.213 | 24.938 | 24.966 | 24.995 | 25.023 | 25.748 | 25.776 | 25.805 | 25.833 | 26.558 | 26.586 | 26.615 | 26.643 | 27.368 | 27.396 | 27.425 | 27.453 | 28.178 | 28.206 | 28.235 | 28.263 | 28.988 | 29.016 | 29.044 | 29.073 | 29.797 | 29.826 | 29.854 | 29.883 | 30.607 | 30.81 | 31.012 | 31.215 | 31.417 | 31.735 | 31.941 | 32.147 | 32.353 | 32.43 | 32.632 | 32.835 | 33.037 | 33.438 | 32.821 | 33.434 | 33.615 | 33.795 | 33.975 | 34.156 | 34.336 | 28.815 | 28.938 | 0 | 9.724 | 9.847 | 1.788 | 0 | 0 | 0 |
Long Term Investments
| 1,078.529 | 831.68 | 1,062.772 | 862.659 | 1,037.548 | 1,040.843 | 842.299 | 834.944 | 831.656 | 825.582 | 603.392 | 559.219 | 561.702 | 515.576 | 116.064 | -29.771 | -94.494 | -130.52 | 244.559 | 525.106 | 481.934 | 274.249 | 624.309 | 630.648 | 633.283 | 1,256.691 | 804.266 | 816.873 | 817.568 | 825.822 | 1,230.901 | 1,242.263 | 1,276.783 | 1,299.057 | 1,155.423 | 1,149.344 | 1,145.807 | 1,145.549 | 1,151.744 | 589.253 | 590.934 | 588.865 | 571.971 | 17.409 | 16.828 | 249.06 | 17.776 | 16.04 | 17.889 | 18.945 | 17.769 | 0 | 0 | 0 | 0 | 0 | 106.973 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100.914 | 17.076 | -3.203 | 15.591 | 11.052 | 8.597 | 8.541 | 31.377 | 32.211 | 30.984 | 30.767 | 35.063 | 38.176 | 37.806 | 38.365 | 42.143 | 38.779 | 38.963 | 0 | 18.851 | 18.479 | 22.632 | 22.76 | 13.045 | 0 | 0 | 0 | 13.496 | -24.879 | -9.559 | 0 | 0 | 0 | 0 | 13.968 | 0 | 0.285 | 0 | 0 | 0 |
Tax Assets
| 57.211 | 56.242 | 53.681 | 51.933 | 50.192 | 48.19 | 50.324 | 47.635 | 43.961 | 41.074 | 31.13 | 26.735 | 21.891 | 18.27 | 1.251 | 1.251 | 1.253 | 1.255 | 0.336 | 0.335 | 0.337 | 0.338 | 0.181 | 0.18 | 0.18 | 0.203 | 0.136 | 0.242 | 0.133 | 0.16 | 0.406 | 0.355 | 0.332 | 0.655 | 0.282 | 0.24 | 0.375 | 0.491 | 0.284 | 0.288 | 0.36 | 0.517 | 0.738 | 0.404 | 0.562 | 0.824 | 0.417 | 0.949 | 0.476 | 0.414 | 0.641 | 0.288 | 0.163 | 0.523 | 0.918 | 0.734 | 0.704 | 1.186 | 1.065 | 0.706 | 0.684 | 1.082 | 0.844 | 0.811 | 0.806 | 1.406 | 1.902 | 1.236 | 1.357 | 1.581 | 3.473 | 3.189 | 3.218 | 3.203 | 3.181 | 7.517 | 9.947 | 0 | 0 | 0 | 0 | 0 | 0 | 10.622 | 0 | 0 | 15.693 | 0 | 0 | 0 | 16.827 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.322 | 54.175 | 36.526 | 0 | 0 | 0 | 0 | 5.631 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 60.868 | 292.587 | 70.472 | 265.463 | 79.15 | 84.764 | 270.262 | 269.077 | 282.817 | 296.965 | 490.024 | 539.448 | 547.179 | 602.337 | 991.606 | 1,156.661 | 1,236.21 | 1,290.826 | 892.387 | 629.948 | 712.122 | 884.424 | 501.101 | 518.016 | 535.956 | 1.559 | 446.985 | 474.092 | 478.752 | 481.102 | 121.719 | 121.719 | 116.719 | 106.719 | 101.719 | 101.719 | 91.719 | 81.719 | 38.381 | 33.375 | 30.038 | 26.7 | 23.363 | 105.611 | 107.078 | -127.786 | 105.338 | 106.639 | 107.908 | 109.11 | 74.373 | 94.589 | 96.267 | 96.574 | 91.983 | 105.582 | 50 | 106.956 | 107.732 | 107.479 | 113.083 | 114.974 | 104.255 | 105.602 | 102.072 | 99.454 | 102.966 | 106.849 | 111.658 | 121.883 | 118.471 | -0.125 | 74.904 | 17.147 | -0.451 | -0.159 | -0.004 | 10.48 | 9.544 | 8.868 | 10.22 | 10.925 | 11.224 | -0.014 | 11.657 | 12.051 | 0.02 | 16.587 | 17.083 | 59.052 | -0.024 | 18.18 | 13.356 | 13.678 | 19.236 | 25.291 | 26.846 | 22.039 | 0.413 | 0.503 | 1.034 | 30.849 | 25.585 | 31.504 | 31.906 | 8.488 | 18.971 | 13.382 | 16.208 | 9.042 | 9.043 |
Total Non-Current Assets
| 3,273.709 | 3,327.864 | 3,380.934 | 3,406.64 | 3,450.365 | 3,508.541 | 3,565.658 | 3,629.529 | 3,704.582 | 3,783.929 | 3,842.112 | 3,877.878 | 3,954.49 | 4,033.192 | 3,989.02 | 4,066.795 | 3,028.688 | 1,919.769 | 1,942.128 | 1,955.154 | 1,997.253 | 1,961.972 | 1,985.416 | 2,030.259 | 2,060.824 | 2,153.593 | 2,258.941 | 2,303.563 | 2,319.056 | 2,319.142 | 2,375.409 | 2,395.655 | 2,436.616 | 2,456.03 | 2,316.565 | 2,337.023 | 2,315.825 | 2,297.485 | 2,261.306 | 1,693.566 | 1,707.689 | 1,699.928 | 1,703.034 | 979.926 | 982.637 | 976.56 | 979.117 | 947.806 | 949.873 | 957.337 | 910.208 | 901.303 | 905.546 | 912.366 | 913.598 | 935.011 | 994.226 | 951.729 | 962.206 | 964.515 | 978.254 | 986.92 | 967.807 | 969.79 | 682.312 | 533.332 | 537.163 | 538.126 | 545.013 | 559.777 | 562.066 | 548.864 | 546.348 | 546.505 | 553.626 | 557.416 | 560.393 | 508.509 | 568.535 | 573.273 | 576.306 | 581.876 | 584.39 | 588.907 | 583.413 | 587.084 | 603.91 | 608.346 | 606.583 | 608.995 | 542.97 | 546.885 | 552.516 | 556.149 | 569.028 | 561.591 | 545.126 | 484.865 | 397.253 | 357.058 | 343.828 | 335.286 | 364.358 | 302.563 | 275.371 | 198.085 | 166.543 | 138.523 | 126.229 | 97.896 | 97.897 |
Total Assets
| 8,520.691 | 8,701.4 | 8,521.879 | 8,245.356 | 8,651.896 | 8,807.315 | 8,991.253 | 8,728.593 | 8,757.098 | 8,582.723 | 8,886.584 | 8,716.635 | 8,828.137 | 8,737.831 | 8,504.392 | 8,455.19 | 7,359.92 | 6,311.726 | 5,929.486 | 5,735.898 | 5,411.149 | 5,753.867 | 5,424.11 | 5,154.184 | 5,383.289 | 5,441.952 | 5,134.407 | 5,147.021 | 5,145.643 | 5,222.992 | 4,974.009 | 4,788.407 | 4,837.117 | 4,983.945 | 4,538.705 | 4,467.665 | 4,496.442 | 4,557.464 | 4,387.621 | 4,354.275 | 4,442.587 | 4,540.096 | 4,365.485 | 1,152.153 | 1,189.641 | 1,285.696 | 1,198.513 | 1,221.99 | 1,258.34 | 1,406.615 | 1,231.782 | 1,237.568 | 1,273.762 | 1,375.374 | 1,217.766 | 1,181.021 | 1,175.308 | 1,298.567 | 1,169.232 | 1,128.525 | 1,113.03 | 1,202.163 | 1,100.244 | 1,090.212 | 984.824 | 1,055.821 | 964.092 | 910.157 | 970.395 | 1,008.713 | 852.541 | 794.863 | 782.687 | 825.048 | 728.383 | 712.801 | 725.007 | 754.981 | 727.206 | 708.758 | 713.185 | 758.918 | 765.308 | 736.294 | 739.56 | 794.7 | 800.369 | 809.34 | 814.843 | 804.402 | 781.171 | 799.428 | 775.736 | 795.516 | 823.751 | 791.379 | 881.845 | 770.71 | 775.03 | 775.208 | 745.441 | 672.439 | 688.082 | 666.32 | 588.477 | 476.86 | 385.513 | 379.072 | 313.666 | 309.071 | 309.071 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 710.406 | 849.354 | 700.526 | 562.361 | 698.795 | 952.635 | 911.678 | 762.684 | 852.594 | 798.537 | 891.057 | 900.657 | 721.269 | 771.97 | 917.713 | 871.251 | 842.912 | 1,039.159 | 934.472 | 691.181 | 495.837 | 762.857 | 620.378 | 554.219 | 651.284 | 716.442 | 547.73 | 500.718 | 550.324 | 680.542 | 514.73 | 442.514 | 496.511 | 661.98 | 472.604 | 397.167 | 440.667 | 533.174 | 458.925 | 430.835 | 476.519 | 575.873 | 480.699 | 102.39 | 131.448 | 628.359 | 98.433 | 124.497 | 139.843 | 221.462 | 156.698 | 149.445 | 201.749 | 284.19 | 188.666 | 177.233 | 191.752 | 289.276 | 200.854 | 183.192 | 181.69 | 261.317 | 160.617 | 163.292 | 158.598 | 234.858 | 187.793 | 146.084 | 187.002 | 242.053 | 168.462 | 138.625 | 144.96 | 187.99 | 126.603 | 111.568 | 119.56 | 141.848 | 86.916 | 83.759 | 85.388 | 120.816 | 95.188 | 93.064 | 88.829 | 185.302 | 158.78 | 177.417 | 201.481 | 133.872 | 100.587 | 138.044 | 150.202 | 145.535 | 137.47 | 111.484 | 121.681 | 86.693 | 69.948 | 85.292 | 67.913 | 88.451 | 0 | 68.574 | 0 | 53.198 | 0 | 43.862 | 0 | 0 | 0 |
Short Term Debt
| 203.17 | 74 | 74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 40 | 40 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 25 | 10 | 10 | 106 | 80 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 38.5 | 43.5 | 57.5 | 126.5 | 136.5 | 140 | 150.5 | 205 | 185 | 192.55 | 148.74 | 197.46 | 197 | 175.4 | 236 | 230 | 223 | 195 | 215 | 227 | 183 | 272 | 163 | 109 | 133.5 | 141.2 | 111.2 | 0 | 133.995 | 0 | 43.4 | 0 | 26.5 | 0 | 0 | 0 |
Tax Payables
| 0 | 79.995 | 92.071 | 52.388 | 83.061 | 29.983 | 109.853 | 82.595 | 105.95 | 64.364 | 113.789 | 72.145 | 300.854 | 230.664 | 192.715 | 179.763 | 122.55 | 194.989 | 108.329 | 79.053 | 54.703 | 125.747 | 67.134 | 56.764 | 60.736 | 124.017 | 57.971 | 42.692 | 39.106 | 130.896 | 52.422 | 28.476 | 23.422 | 102.074 | 68.961 | 35.837 | 38.542 | 65.842 | 57.909 | 32.241 | 32.627 | 76.314 | 57.754 | 9.278 | 3.896 | 29.554 | 7.36 | 14.517 | 15.872 | 26.736 | 18.951 | 11.491 | 14.98 | 40.001 | 31.093 | 10.49 | 9.348 | 47.006 | 33.009 | 14.058 | 17.825 | 33.059 | 11.686 | 10.359 | 6.017 | 24.004 | 21.503 | 8.272 | 27.405 | 42.296 | 24.97 | 9.699 | 6.529 | 23.148 | 16.322 | 6.115 | 9.609 | 25.818 | 6.417 | 2.504 | 6.305 | 21.795 | 1.443 | -2.944 | 5.854 | 20.405 | 0.597 | -1.807 | 2.437 | 8.72 | 2.238 | 1.646 | -1.754 | 2.28 | 0.272 | 6.314 | 1.646 | 3.931 | 3.286 | 7.303 | -2.746 | -0.579 | 0 | -1.439 | 0 | 2.611 | 0 | 1.935 | 0 | 0 | 0 |
Deferred Revenue
| 68.419 | 0 | 0 | 1,355.256 | 70.785 | 72.428 | 1,495.445 | 1,488.303 | 70.013 | 0 | 82.073 | 79.11 | 81.22 | 79.379 | 69.246 | 65.94 | 71.348 | 82.825 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 198.55 | 144.896 | 251.665 | 183.179 | 208.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.774 | 75.44 | 79.096 | 100.516 | 81.495 | 102.397 | 79.025 | 112.763 | 0 | 0 | 0 | 0 | 74.107 | 55.302 | 52.729 | 97.772 | 70.666 | 66.101 | 56.55 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72.63 | 59.253 | 56.514 | 63.219 | 60.342 | 47.516 | 40.208 | 51.667 | 34.555 | 31.307 | 35.609 | 46.409 | 31.969 | 29.498 | 32.049 | 34.897 | 29.143 | 27.65 | 25.264 | 27.164 | 35.612 | 35.828 | 22.168 | 22.745 | 15.426 | 36.326 | 3.169 | 10.803 | 0 | 44.096 | 0 | 53.019 | 0 | 8.279 | 0 | 0 | 0 |
Other Current Liabilities
| 1,321.039 | 1,606.975 | 1,555.099 | 1,446.402 | 1,486.167 | 1,697.583 | 160.303 | 1,481.629 | 1,368.634 | 1,667.496 | 1,372.702 | 1,270.224 | 1,366.365 | 1,440.4 | 1,274.886 | 1,287.819 | 1,245.765 | 1,289.086 | 1,221.107 | 1,308.426 | 1,254.313 | 1,276.43 | 1,348.879 | 1,207.18 | 1,193.556 | 1,241.662 | 1,189.993 | 1,201.844 | 1,041.915 | 1,143.638 | 1,205.975 | 1,201.48 | 1,183.985 | 1,165.346 | 1,150.537 | 1,237.751 | 1,188.255 | 1,224.952 | 1,226.655 | 1,304.546 | 1,308.859 | 1,385.588 | 1,398.361 | 212.148 | 215.222 | 1,688.375 | 259.581 | 256.361 | 267.265 | 352.328 | 287.994 | 314.742 | 297.11 | 325.376 | 253.373 | 254.836 | 260.73 | 281.599 | 250.573 | 244.936 | 257.725 | 278.839 | 246.369 | 261.609 | 222.674 | 238.068 | 199.988 | 217.712 | 210.878 | 196.018 | 143.84 | 156.888 | 140.182 | 145.281 | 125.889 | 110.442 | 115.558 | 106.847 | 105.263 | 85.583 | 73.316 | 63.184 | 65.794 | 62.185 | 54.109 | 44.423 | 47.974 | 41.972 | 40.833 | 33.789 | 44.87 | 34.464 | 31.796 | 35.576 | 41.807 | 71.402 | 71.571 | 118.768 | 105.422 | 136.806 | 116.734 | 118.53 | 254.742 | 54.62 | 217.079 | 55.34 | 110.212 | 9.164 | 48.161 | 53.75 | 53.75 |
Total Current Liabilities
| 2,303.034 | 2,610.324 | 2,421.696 | 2,127.595 | 2,338.809 | 2,680.201 | 2,677.28 | 2,453.203 | 2,327.178 | 2,530.397 | 2,377.549 | 2,322.136 | 2,388.488 | 2,443.034 | 2,385.314 | 2,338.833 | 2,211.227 | 2,523.233 | 2,263.909 | 2,078.66 | 1,804.853 | 2,165.035 | 2,036.391 | 1,818.163 | 1,905.576 | 2,082.122 | 1,795.694 | 1,785.255 | 1,816.241 | 1,995.076 | 1,813.127 | 1,692.47 | 1,703.918 | 1,929.4 | 1,692.102 | 1,670.753 | 1,667.464 | 1,823.969 | 1,743.489 | 1,767.622 | 1,818.004 | 2,037.776 | 1,936.814 | 323.816 | 350.566 | 462.438 | 390.375 | 420.375 | 447.98 | 625.526 | 463.642 | 475.677 | 513.839 | 649.568 | 473.132 | 442.559 | 461.83 | 617.882 | 499.436 | 467.186 | 467.24 | 583.214 | 524.672 | 515.259 | 397.289 | 496.93 | 409.284 | 372.068 | 425.285 | 480.366 | 337.272 | 305.212 | 291.671 | 356.42 | 273.814 | 266.625 | 288.227 | 332.013 | 325.096 | 308.346 | 305.008 | 356.295 | 367.425 | 337.306 | 341.341 | 398.87 | 404.81 | 414.582 | 420.151 | 412.381 | 377.694 | 397.153 | 375.244 | 398.392 | 406.55 | 372.199 | 466.898 | 372.392 | 287.656 | 362.901 | 323.101 | 215.185 | 254.742 | 255.75 | 217.079 | 154.549 | 110.212 | 81.461 | 48.161 | 53.75 | 53.75 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,262.829 | 1,284.305 | 1,351.42 | 1,443.261 | 1,465.527 | 1,482.481 | 1,541.298 | 1,637.861 | 1,837.787 | 1,659.456 | 1,911.793 | 1,959.337 | 1,978.43 | 1,999.901 | 2,101.41 | 2,174.477 | 1,131.537 | 0 | 4.133 | 0 | 4.133 | 4.076 | 4.076 | 4.076 | 4.076 | -0.984 | 4.025 | 0 | 0 | 0 | 4.058 | 4.058 | 4.058 | 4.034 | 4.034 | 4.01 | 4.01 | 4.01 | 4.01 | 4.01 | 3.979 | 3.979 | 3.98 | 3.98 | 3.941 | -12.317 | 3.941 | 3.941 | 3.927 | 3.927 | 3.927 | 3.882 | 3.882 | 3.883 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 25 | 3.815 | 3.814 | 3.779 | 3.779 | 3.779 | 3.781 | 3.756 | 3.76 | 3.742 | 3.741 | 3.732 | 3.723 | 3.715 | 3.706 | 3.69 | 3.69 | 3.683 | 3.667 | 3.644 | 3.668 | 3.618 | 3.622 | 3.599 | 3.587 | 3.566 | 3.505 | 3.504 | 3.499 | 3.57 | 3.558 | 3.538 | 3.445 | 3.413 | 3.842 | 5.073 | 5.058 | 5.234 | 5.111 | 4.845 | 50 | 0 | 50 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0.011 | 0.043 | 0.075 | 0.108 | 0.14 | 0.172 | 0.204 | 0.237 | 0.269 | 0.301 | 0.333 | 0.366 | 0.398 | 0.43 | 0 | 0 | -4.133 | -4.133 | -4.133 | 0 | 0.984 | 0.984 | 0.984 | 0.984 | 1.967 | 1.967 | 1.967 | 1.967 | 2.951 | 2.951 | 2.951 | 2.951 | 3.935 | 3.935 | 3.935 | 3.935 | 4.919 | 4.919 | 4.919 | 4.919 | -0 | 0 | 0 | 5.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -21.16 | -21.159 | -21.159 | -21.159 | -21.158 | -21.185 | -21.185 | -21.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.329 | -1.329 | -1.544 | -1.544 | -1.544 | -1.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 68.68 | 63.822 | 63.753 | 68.398 | 63.269 | 58.303 | 55.641 | 53.077 | 51.425 | 50.928 | 48.314 | 47.202 | 45.113 | 42.506 | 10.099 | 9.974 | 11.462 | 10.092 | 9.043 | 8.89 | 7.615 | 9.141 | 14.249 | 14.042 | 14.524 | 13.314 | 21.494 | 21.783 | 22.189 | 23.415 | 28.47 | 30.402 | 33.267 | 30.642 | 0.482 | 0.482 | 0.482 | 0.482 | 0.497 | 0.497 | 0.497 | 0.497 | 0.637 | 0.513 | 0.513 | 0.513 | 0.528 | 0.528 | 0.528 | 0.541 | 0.543 | 0.609 | 0.763 | 0.575 | 1.199 | 1.861 | 2.044 | 1.949 | 1.632 | 1.392 | 2.764 | 3.032 | 2.024 | 2.224 | 1.204 | 0.589 | 1.835 | 2.19 | 3.068 | 5.959 | 0.817 | 0.817 | 0.817 | 0.817 | 0.837 | 0.837 | 0.837 | 0.837 | 0.857 | 0.857 | 0.857 | 0.857 | 0.877 | 0.877 | 0.877 | 0.877 | 0.898 | 0.898 | 0.898 | 0.898 | 0.918 | 0.918 | 0.918 | 0.918 | 0.938 | 0.938 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 4.284 | 4.284 | 4.222 | 4.222 | 4.222 | 4.222 | 4.161 | 4.161 | 4.161 | 4.34 | 4.103 | 4.404 | 4.103 | 4.045 | 4.045 | 4.045 | 4.188 | 4.133 | 0 | 4.133 | 0 | 0 | 0 | 0 | 0 | -0.984 | 0 | 4.115 | 4.115 | 6.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.416 | 0 | 5.416 | 5.902 | 0 | 0 | -5.902 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.84 | 3.841 | 3.841 | 3.841 | 3.842 | 3.815 | 3.815 | 3.816 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.82 | 1.82 | 1.82 | 1.82 | 1.72 | 1.72 | 1.72 | 1.72 | 1.05 | 0.6 | 0.6 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.204 | -8.663 | -8.436 | -8.307 | -4.473 | 0.257 | 46.326 | -2.247 | -1.303 | 0 | 0 | 0 | 4.977 | 0.5 | 0.5 |
Total Non-Current Liabilities
| 1,335.793 | 1,352.411 | 1,419.406 | 1,515.924 | 1,533.093 | 1,544.898 | 1,601.24 | 1,695.272 | 1,893.578 | 1,714.724 | 1,964.479 | 2,010.943 | 2,027.98 | 2,046.819 | 2,115.952 | 2,188.927 | 1,147.186 | 14.225 | 13.176 | 13.023 | 11.748 | 13.217 | 19.309 | 19.102 | 19.584 | 18.322 | 27.486 | 27.864 | 28.271 | 29.44 | 35.479 | 37.411 | 40.276 | 37.627 | 8.451 | 8.427 | 8.427 | 8.427 | 9.425 | 9.425 | 9.395 | 9.395 | 10.519 | 4.492 | 4.453 | 4.453 | 4.468 | 4.468 | 4.454 | 4.468 | 4.47 | 4.491 | 4.645 | 4.457 | 30.039 | 30.702 | 30.885 | 30.791 | 30.474 | 30.207 | 31.579 | 31.848 | 5.839 | 6.038 | 4.983 | 4.367 | 5.613 | 5.97 | 6.823 | 9.719 | 6.379 | 6.378 | 6.369 | 6.361 | 6.272 | 6.263 | 6.247 | 6.247 | 5.591 | 5.125 | 5.101 | 5.125 | 4.495 | 4.499 | 4.477 | 4.465 | 4.463 | 4.402 | 4.402 | 4.396 | 4.487 | 4.475 | 4.456 | 4.362 | 4.351 | 4.78 | -4.131 | -3.605 | -3.202 | -3.196 | 0.371 | 50.257 | 46.326 | 47.753 | -1.303 | 1 | 0 | 0 | 4.977 | 0.5 | 0.5 |
Total Liabilities
| 3,638.827 | 3,962.735 | 3,841.102 | 3,643.519 | 3,871.901 | 4,225.099 | 4,278.52 | 4,148.475 | 4,220.756 | 4,245.121 | 4,342.028 | 4,333.079 | 4,416.467 | 4,489.853 | 4,501.267 | 4,527.76 | 3,358.413 | 2,537.458 | 2,277.084 | 2,091.684 | 1,816.6 | 2,178.252 | 2,055.7 | 1,837.265 | 1,925.159 | 2,100.444 | 1,823.18 | 1,813.119 | 1,844.512 | 2,024.516 | 1,848.606 | 1,729.881 | 1,744.194 | 1,967.027 | 1,700.552 | 1,679.18 | 1,675.89 | 1,832.395 | 1,752.915 | 1,777.047 | 1,827.4 | 2,047.171 | 1,947.333 | 328.309 | 355.02 | 466.891 | 394.843 | 424.844 | 452.434 | 629.994 | 468.112 | 480.168 | 518.484 | 654.025 | 503.171 | 473.26 | 492.715 | 648.672 | 529.91 | 497.393 | 498.819 | 615.062 | 530.511 | 521.297 | 402.272 | 501.298 | 414.897 | 378.039 | 432.108 | 490.085 | 343.651 | 311.59 | 298.041 | 362.781 | 280.086 | 272.888 | 294.475 | 338.26 | 330.687 | 313.471 | 310.109 | 361.42 | 371.92 | 341.804 | 345.818 | 403.335 | 409.273 | 418.985 | 424.552 | 416.777 | 382.181 | 401.628 | 379.699 | 402.754 | 410.9 | 376.98 | 462.767 | 368.787 | 284.454 | 359.705 | 323.472 | 265.442 | 301.068 | 303.503 | 215.776 | 155.549 | 110.212 | 81.461 | 53.138 | 54.25 | 54.25 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 735.106 | 735.106 | 735.106 | 735.106 | 735.106 | 735.303 | 735.303 | 735.729 | 735.933 | 735.933 | 736.477 | 736.477 | 736.477 | 736.477 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 715.027 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 310.383 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 237.37 | 158.247 | 158.247 | 158.247 | 158.247 | 158.247 | 158.247 | 143.861 | 143.861 | 130.783 | 113.724 | 113.724 | 113.724 | 87.48 | 87.48 |
Retained Earnings
| 2,520.906 | 2,434.134 | 2,451.375 | 2,408.313 | 2,440.418 | 2,317.158 | 2,329.243 | 2,257.246 | 2,285.373 | 2,172.78 | 2,201.581 | 2,112.845 | 2,202.15 | 2,108.2 | 2,048.114 | 2,008.358 | 1,995.383 | 1,858.256 | 1,808.357 | 1,710.106 | 1,685.685 | 1,685.738 | 1,612.992 | 1,587.537 | 1,586.708 | 1,479.508 | 1,462.008 | 1,443.866 | 1,449.611 | 1,387.63 | 1,344.486 | 1,303.499 | 1,318.388 | 1,275.314 | 1,224.026 | 1,198.515 | 1,220.04 | 1,159.849 | 1,114.302 | 1,082.56 | 1,100.194 | 1,019.028 | 972.017 | 371.344 | 382.251 | 366.56 | 363.524 | 358.219 | 365.305 | 334.456 | 331.243 | 323.315 | 320.523 | 286.795 | 285.93 | 276.575 | 250.55 | 217.827 | 211.767 | 203.703 | 182.07 | 153.996 | 147.871 | 144.414 | 159.978 | 134.048 | 131.933 | 113.331 | 119.798 | 91.877 | 84.565 | 70.098 | 79.064 | 57.405 | 48.532 | 38.285 | 29.007 | 15.573 | 13.957 | 12.429 | 18.241 | 12.205 | 10.399 | 9.468 | 7.467 | 4.291 | 4.024 | 2.782 | 2.266 | -0.409 | 3.484 | 2.344 | 0.704 | -2.392 | 17.686 | 17.226 | 19.401 | 34.138 | 61.33 | 46.453 | 58.973 | 45.7 | 27.946 | 25.692 | 41.966 | 8.374 | 32.564 | 68.431 | 35.453 | 41.598 | 41.598 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 443.936 | 377.799 | 440.898 | 374.761 | 415.044 | 371.246 | 409.183 | 101.625 | 369.915 | 323.583 | 361.97 | 315.638 | 192.515 | 192.549 | 192.549 | 192.549 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 38.632 | 63.127 | 63.993 | 65.212 | 68.889 | 84.009 | 89.805 | 98.4 | 90.525 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.518 | 0 | 0 | 2.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 472.08 | 472.08 | -16.838 | 325.472 | 322.435 | 423.862 | 282.62 | 282.194 | 272.278 | 272.278 | 302.133 | -21.45 | 294.188 | -21.45 | 0 | 0 | 0 | 0 | 169.7 | 169.7 | 169.7 | 169.7 | 148.487 | 148.487 | 148.487 | 14.285 | 211.614 | 212.48 | 213.699 | 217.376 | 223.897 | 229.693 | 238.288 | 230.413 | 131.129 | 131.129 | 131.129 | 14.285 | 120.821 | 120.821 | 120.821 | 120.821 | 127.858 | 141.579 | 141.168 | -561.224 | 130.168 | 128.599 | 129.969 | 130.766 | 121.892 | 122.932 | 123.395 | 122.829 | 116.84 | 118.826 | 119.375 | 119.091 | 110.544 | 109.824 | 113.939 | 114.744 | 104.496 | 105.094 | 102.035 | 99.659 | 96.047 | 97.112 | 99.745 | 108.418 | 106.104 | 94.954 | 87.155 | 92.413 | 82.172 | 84.005 | 157.018 | 156.975 | 149.187 | 149.406 | 150.716 | 151.137 | 149.436 | 150.557 | 151.425 | 151.883 | 151.771 | 151.771 | 151.652 | 151.652 | 151.606 | 151.606 | 151.72 | 151.467 | 151.396 | 167.231 | 157.242 | 204.65 | 206.048 | 240.34 | 199.922 | 198.287 | 192.203 | 186.773 | 179.912 | 179.912 | 128.564 | 114.607 | 110.13 | 125.37 | 125.371 |
Total Shareholders Equity
| 3,728.091 | 3,641.32 | 3,613.578 | 3,570.516 | 3,599.583 | 3,476.323 | 3,448.791 | 3,376.794 | 3,395.21 | 3,282.616 | 3,240.191 | 3,151.456 | 3,232.815 | 3,138.865 | 2,955.656 | 2,915.934 | 2,902.959 | 2,765.833 | 2,693.084 | 2,594.833 | 2,570.412 | 2,570.464 | 2,476.506 | 2,451.051 | 2,450.222 | 2,381.654 | 2,388.649 | 2,371.372 | 2,378.337 | 2,320.033 | 2,283.41 | 2,248.219 | 2,271.702 | 2,220.753 | 2,070.182 | 2,044.672 | 2,066.196 | 2,006.005 | 1,950.149 | 1,918.407 | 1,936.041 | 1,854.875 | 1,814.902 | 823.307 | 833.802 | 817.947 | 804.076 | 797.201 | 805.657 | 775.605 | 763.518 | 756.629 | 754.301 | 720.007 | 713.153 | 705.784 | 680.308 | 647.302 | 632.694 | 623.909 | 606.392 | 579.123 | 562.75 | 559.892 | 572.396 | 544.09 | 538.363 | 520.826 | 529.926 | 510.678 | 501.051 | 475.435 | 476.602 | 454.624 | 441.086 | 432.674 | 423.396 | 409.918 | 400.514 | 399.205 | 406.327 | 400.712 | 397.205 | 397.396 | 396.263 | 393.544 | 393.166 | 391.924 | 391.288 | 388.614 | 392.461 | 391.321 | 389.795 | 386.445 | 406.452 | 408.293 | 414.013 | 397.035 | 425.625 | 410.899 | 417.142 | 402.234 | 378.395 | 356.325 | 365.74 | 319.069 | 274.852 | 296.762 | 259.307 | 254.448 | 254.448 |
Total Equity
| 4,881.865 | 4,738.665 | 4,680.777 | 4,601.837 | 4,779.994 | 4,582.109 | 4,712.733 | 4,580.118 | 4,536.342 | 4,337.602 | 4,544.556 | 4,383.555 | 4,411.669 | 4,247.978 | 4,003.125 | 3,927.431 | 4,001.506 | 3,774.268 | 3,652.402 | 3,644.214 | 3,594.549 | 3,575.615 | 3,368.411 | 3,316.919 | 3,458.13 | 3,341.508 | 3,311.227 | 3,333.902 | 3,301.131 | 3,198.476 | 3,125.403 | 3,058.526 | 3,092.923 | 3,016.918 | 2,838.153 | 2,788.485 | 2,820.552 | 2,725.069 | 2,634.706 | 2,577.228 | 2,615.187 | 2,492.925 | 2,418.151 | 823.845 | 834.621 | 818.805 | 803.67 | 797.146 | 805.906 | 776.621 | 763.67 | 757.4 | 755.277 | 721.349 | 714.595 | 707.76 | 682.593 | 649.894 | 639.323 | 631.132 | 614.211 | 587.101 | 569.733 | 568.915 | 582.552 | 554.523 | 549.195 | 532.118 | 538.287 | 518.628 | 508.89 | 483.273 | 484.646 | 462.267 | 448.297 | 439.913 | 430.532 | 416.72 | 396.519 | 395.287 | 403.076 | 397.499 | 393.388 | 394.489 | 393.742 | 391.365 | 391.096 | 390.355 | 390.29 | 387.625 | 398.99 | 397.799 | 396.037 | 392.761 | 412.85 | 414.399 | 419.078 | 401.923 | 490.576 | 415.503 | 421.969 | 406.997 | 387.014 | 362.817 | 372.702 | 321.311 | 275.301 | 297.611 | 260.528 | 254.821 | 254.821 |
Total Liabilities & Shareholders Equity
| 8,520.691 | 8,701.4 | 8,521.879 | 8,245.356 | 8,651.896 | 8,807.315 | 8,991.253 | 8,728.593 | 8,757.098 | 8,582.723 | 8,886.584 | 8,716.635 | 8,828.137 | 8,737.831 | 8,504.392 | 8,455.19 | 7,359.92 | 6,311.726 | 5,929.486 | 5,735.898 | 5,411.149 | 5,753.867 | 5,424.11 | 5,154.184 | 5,383.289 | 5,441.952 | 5,134.407 | 5,147.021 | 5,145.643 | 5,222.992 | 4,974.009 | 4,788.407 | 4,837.117 | 4,983.945 | 4,538.705 | 4,467.665 | 4,496.442 | 4,557.464 | 4,387.621 | 4,354.275 | 4,442.587 | 4,540.096 | 4,365.485 | 1,152.153 | 1,189.641 | 1,285.696 | 1,198.513 | 1,221.99 | 1,258.34 | 1,406.615 | 1,231.782 | 1,237.568 | 1,273.762 | 1,375.374 | 1,217.766 | 1,181.021 | 1,175.308 | 1,298.567 | 1,169.232 | 1,128.525 | 1,113.03 | 1,202.163 | 1,100.244 | 1,090.212 | 984.824 | 1,055.821 | 964.092 | 910.157 | 970.395 | 1,008.713 | 852.541 | 794.863 | 782.687 | 825.048 | 728.383 | 712.801 | 725.007 | 754.981 | 727.206 | 708.758 | 713.185 | 758.918 | 765.308 | 736.294 | 739.56 | 794.7 | 800.369 | 809.34 | 814.843 | 804.402 | 781.171 | 799.428 | 775.736 | 795.516 | 823.751 | 791.379 | 881.845 | 770.71 | 775.03 | 775.208 | 745.441 | 672.439 | 688.082 | 666.32 | 588.477 | 476.86 | 385.513 | 379.072 | 313.666 | 309.071 | 309.071 |