
Zhengzhou Deheng Hongsheng Technology Co., Ltd.
SSE:600817.SS
10.77 (CNY) • At close April 22, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q3 | 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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,347.347 | 685.361 | 583.563 | 520.029 | 673.614 | 681.449 | 662.56 | 945.288 | 1,151.906 | 887.448 | 686.594 | 804.879 | 1,743.21 | 1,265.319 | 1,524.276 | 1,293.152 | 1,619.141 | 129.57 | 86.236 | 79.659 | 70.258 | 58.999 | 43.136 | 36.861 | 33.217 | 49.382 | 50.566 | 52.408 | 55.935 | 53.536 | 53.607 | 55.989 | 56.966 | 27.866 | 29.846 | 31.886 | 113.097 | 58.626 | 74.24 | 90.329 | 120.167 | 32.545 | 33.917 | 59.815 | 65.39 | 77.914 | 43.508 | 28.297 | 16.829 | 65.655 | 1.87 | 1.815 | 2.29 | 1.62 | 1.045 | 2.873 | 2.767 | 4.38 | 3.314 | 2.803 | 9.889 | 13.37 | 1.379 | 2.111 | 2.062 | 2.185 | 6.966 | 6.043 | 7.475 | 11.408 | 20.576 | 175.845 | 94.883 | 50.137 | 68.414 | 77.34 | 134.991 | 196.745 | 175.987 | 216.061 | 392.678 | 116.146 | 91.445 | 76.845 | 82.554 | 130.458 | 51.999 | 59.042 | 72.603 | 60.754 | 67.442 | 31.072 | 55.517 | 113.819 | 124.021 | 67.135 | 45.573 | 0.958 | 1.446 | 5.297 | 27.458 | 14.081 | 0 | 18.683 | 0 | 5.752 | 0 | 5.058 | 0 | 0 |
Short Term Investments
| 100.476 | 551.366 | 678.844 | 502.828 | 451.361 | 544.554 | 570 | 300 | 211.423 | 230 | 420 | 590 | 167 | 657 | 360 | 527 | 277 | 0 | 0 | 0 | 410 | 0 | 0 | 0 | 0 | 0 | 0.055 | 0 | 0 | 0.056 | 0.056 | 0.007 | 0.004 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.75 | 0 | 19.476 | 0 | 36.01 | 0 | 0 |
Cash and Short Term Investments
| 1,447.823 | 1,236.726 | 1,262.407 | 1,022.857 | 1,124.975 | 1,226.003 | 1,232.56 | 1,245.288 | 1,151.906 | 1,117.448 | 1,106.594 | 1,394.879 | 1,910.21 | 1,922.319 | 1,884.276 | 1,820.152 | 1,896.141 | 129.57 | 86.236 | 79.659 | 70.258 | 58.999 | 43.136 | 36.861 | 33.217 | 49.382 | 50.566 | 52.408 | 55.935 | 53.536 | 53.607 | 55.989 | 56.966 | 27.866 | 29.846 | 31.886 | 113.097 | 58.626 | 74.24 | 90.329 | 120.167 | 32.545 | 33.917 | 59.815 | 65.39 | 77.914 | 43.508 | 28.297 | 16.829 | 65.655 | 1.87 | 1.815 | 2.29 | 1.62 | 1.045 | 2.873 | 2.767 | 4.38 | 3.314 | 2.803 | 9.889 | 13.37 | 1.379 | 2.111 | 2.062 | 2.185 | 6.966 | 6.043 | 7.475 | 11.408 | 20.576 | 175.845 | 94.883 | 50.137 | 68.414 | 77.34 | 134.991 | 196.745 | 175.987 | 216.061 | 392.678 | 116.146 | 91.445 | 76.845 | 82.554 | 130.458 | 51.999 | 59.042 | 72.603 | 60.754 | 67.442 | 31.072 | 55.517 | 113.819 | 124.021 | 67.135 | 45.573 | 0.958 | 1.446 | 5.297 | 27.458 | 14.081 | 0 | 26.433 | 0 | 25.227 | 0 | 41.068 | 0 | 0 |
Net Receivables
| 0 | 0 | 0 | 0 | 1,601.146 | 1,233.08 | 1,345.861 | 1,346.009 | 1,544.738 | 1,044.358 | 1,194.288 | 945.703 | 991.027 | 1,022.191 | 949.137 | 779.722 | 731.582 | 10.806 | 11.126 | 7.401 | 13.3 | 15.507 | 23.748 | 27.476 | 39.938 | 2.188 | 2.132 | 0.312 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.01 | 0 | 0 | 3.016 | 0 | 4.136 | 2.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,456.891 | 1,124.014 | 831.689 | 823.099 | 569.348 | 0 | 0 | 0 | 0 | 0 | 0 | 41.855 | 0 | 22.383 | 0.674 | 22.921 | 0.175 | 8.393 | 2.376 | 0.348 | 0 | 0.027 | 0 | 0.227 | 0 | 0 | 0 | 0 |
Inventory
| 284.225 | 299.258 | 387.05 | 374.04 | 378.902 | 294.736 | 256.21 | 282.658 | 328.525 | 407.588 | 493.157 | 515.88 | 429.376 | 343.807 | 274.074 | 269.516 | 293.146 | 3.706 | 2.784 | 4.412 | 3.686 | 2.703 | 1.188 | 0.207 | 0.048 | 0.718 | 0.718 | 2.496 | 3.871 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.749 | 0 | 0 | 13.818 | 0 | 0 | 9.592 | 0 | 0.003 | 0 | 0 | 0.006 | 0.003 | 0.027 | 0.003 | 0.004 | 0.003 | 0.003 | 0.006 | 0.007 | 0.006 | 0.108 | 0.128 | 4.248 | 4.387 | 10.136 | 9.713 | 32.754 | 16.682 | 17.162 | 19.137 | 20.913 | 21.725 | 21.753 | 21.09 | 28.924 | 28.664 | 28.603 | 143.933 | 29.522 | 30.294 | 26.212 | 22.847 | 8.922 | 11.061 | 11.826 | 9.875 | 15.622 | 15.98 | 75.26 | 15.082 | 25.496 | 35.366 | 9.446 | 18.751 | 16.816 | 16.951 | 19.45 | 15.228 | 19.08 | 0 | 11.564 | 0 | 12.324 | 0 | 4.491 | 0 | 0 |
Other Current Assets
| 2,051.146 | 1,945.128 | 38.561 | 324.632 | 40.841 | 205.821 | 168.751 | 299.436 | 330.913 | 547.674 | 1,459.379 | 327.763 | 256.154 | 277.694 | 260.111 | 245.688 | 210.874 | 1.378 | 1.294 | 1.222 | 839.16 | 1.022 | 1.552 | 0.978 | 41.676 | 2.632 | 2.271 | 1.648 | 0.186 | 0.329 | 0.502 | 0.134 | 0 | 97.237 | 94.359 | 82.389 | 22.464 | 65.581 | 36.028 | 35.467 | 3.474 | 46.824 | 48.051 | 11.901 | 11.22 | 19.326 | 18.446 | 17.188 | 15.864 | 31.387 | 3.047 | 2.677 | 1.965 | 2.056 | 3.23 | 1.553 | 1.534 | 0.782 | 0.793 | 1.194 | 1.595 | 5.682 | 6.893 | 11.664 | 3.129 | 5,651.005 | 5,893.835 | 6,187.354 | 6,636.522 | 3,067.588 | 3,251.712 | 4,304.267 | 3,387.773 | 2,808.14 | 2,405.698 | 1,738.009 | 1,532.575 | 1,217.417 | 1,451.148 | 971.183 | 1,182.918 | 1,634.058 | 1,456.895 | 1,124.018 | 831.909 | 823.319 | 569.567 | 500.862 | 604.227 | 364.399 | 283.12 | 293.37 | 396.174 | 227.284 | 264.187 | 86.208 | 168.499 | 40.567 | 90.849 | 73.35 | 84.034 | 66.817 | 82.138 | 45.857 | 81.13 | 50.955 | 73.399 | 12.202 | 57.701 | 71.826 |
Total Current Assets
| 3,783.195 | 3,491.109 | 3,299.054 | 3,326.207 | 3,177.635 | 2,959.64 | 3,003.382 | 3,173.392 | 3,356.028 | 3,117.068 | 3,059.129 | 3,184.226 | 3,586.768 | 3,566.011 | 3,367.599 | 3,115.077 | 3,131.743 | 145.461 | 101.439 | 92.694 | 87.581 | 78.231 | 69.624 | 65.523 | 74.893 | 54.92 | 55.688 | 56.865 | 60.046 | 53.757 | 53.92 | 56.124 | 56.97 | 125.104 | 124.205 | 114.275 | 135.561 | 124.207 | 110.268 | 125.796 | 123.642 | 79.387 | 81.968 | 72.239 | 77.115 | 98.921 | 61.954 | 47.885 | 33.527 | 97.042 | 4.92 | 4.492 | 4.255 | 3.682 | 4.278 | 4.452 | 4.304 | 5.166 | 4.111 | 4 | 11.49 | 19.059 | 8.279 | 13.883 | 5.319 | 5,657.438 | 5,905.188 | 6,203.533 | 6,758.984 | 3,111.749 | 3,288.97 | 4,497.274 | 3,501.792 | 2,879.189 | 2,495.838 | 1,837.103 | 1,688.656 | 1,443.086 | 1,655.799 | 1,215.847 | 1,719.529 | 1,779.726 | 1,578.634 | 1,227.075 | 937.31 | 962.699 | 632.628 | 571.731 | 686.705 | 440.774 | 366.542 | 399.703 | 466.773 | 408.454 | 423.574 | 184.117 | 233.497 | 81.262 | 109.421 | 98.181 | 127.034 | 100.327 | 82.138 | 83.881 | 81.13 | 88.733 | 73.399 | 59.012 | 57.701 | 71.826 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 400.716 | 410.576 | 419.542 | 434.878 | 449.714 | 380.082 | 389.584 | 400.183 | 413.42 | 437.581 | 439.778 | 452.675 | 459.881 | 455.697 | 469.488 | 472.462 | 487.384 | 1.119 | 1.101 | 1.016 | 1.105 | 0.782 | 0.538 | 0.54 | 0.047 | 0.051 | 0.054 | 0.058 | 0.062 | 0.001 | 0.001 | 0.001 | 0.001 | 0.08 | 0.099 | 0.102 | 0.16 | 0.218 | 0.276 | 0.333 | 0.391 | 0.449 | 0.507 | 0.565 | 0.707 | 0.776 | 0.844 | 0.896 | 0.959 | 88.035 | 87.616 | 88.219 | 88.822 | 89.427 | 90.032 | 90.638 | 91.241 | 91.982 | 92.554 | 93.206 | 93.82 | 94.438 | 99.723 | 100.429 | 125.766 | 130.805 | 131.76 | 132.671 | 133.728 | 134.758 | 135.873 | 137.039 | 138.354 | 141.058 | 142.155 | 143.332 | 145.573 | 144.589 | 144.341 | 145.6 | 146.882 | 127.116 | 127.388 | 117.535 | 119.636 | 120.696 | 121.724 | 124.203 | 125.16 | 128.299 | 126.876 | 127.666 | 127.575 | 127.78 | 126.72 | 182.931 | 174.08 | 159.301 | 161.544 | 212.767 | 224.033 | 229.592 | 249.386 | 218.914 | 212.167 | 171.868 | 141.464 | 118.362 | 92.35 | 48.295 |
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 | 6.472 | 6.472 | 6.472 | 6.472 | 6.472 | 6.472 | 6.472 | 6.472 | 6.472 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 230.602 | 233.115 | 235.629 | 238.143 | 240.658 | 241.734 | 244.249 | 246.769 | 249.292 | 251.816 | 254.341 | 256.867 | 259.393 | 136.137 | 137.031 | 137.927 | 138.823 | 0.013 | 0.026 | 0.039 | 0.052 | 0.065 | 0.078 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.003 | 0.004 | 0.005 | 0.005 | 0.006 | 0.007 | 0.008 | 0.009 | 0.009 | 0.01 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0.503 | 0.523 | 3.715 | 3.92 | 0.639 | 0.678 | 8.638 | 0.081 | 0.088 | 0 | 0.101 | 0 | 0.114 | 0.121 | 0.245 | 0 | 0 |
Goodwill and Intangible Assets
| 230.602 | 233.115 | 235.629 | 238.143 | 240.658 | 241.734 | 244.249 | 246.769 | 249.292 | 251.816 | 254.341 | 256.867 | 259.393 | 136.137 | 137.031 | 137.927 | 138.823 | 0.013 | 0.026 | 0.039 | 0.052 | 0.065 | 0.078 | 0.091 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.002 | 0.003 | 6.476 | 6.477 | 6.478 | 6.478 | 6.479 | 6.48 | 6.481 | 6.482 | 6.482 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.407 | 0 | 0 | 0 | 0.503 | 0.523 | 3.715 | 3.92 | 0.639 | 0.678 | 8.638 | 0.081 | 0.088 | 0 | 0.101 | 0 | 0.114 | 0.121 | 0.245 | 0 | 0 |
Long Term Investments
| -50.967 | 0 | 238.013 | 280.621 | 6.56 | -98.12 | -127.405 | 148.729 | 440.498 | 89.005 | -63.735 | -129.513 | 42.296 | -654.16 | -357.307 | -524.507 | -274.55 | -1.119 | 0 | 114.883 | 114.883 | 114.468 | 114.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.528 | 0 | 12.932 | 0 | -3.478 | 0 | 0 |
Tax Assets
| 186.449 | 152.864 | 167.951 | 157.807 | 146.587 | 135.386 | 135.574 | 138.628 | 138.776 | 136.648 | 133.979 | 135.163 | 132.351 | 104.555 | 99.391 | 97.382 | 96.695 | 0.06 | 0.002 | 0.009 | 0.009 | 0.021 | 0.021 | 0.01 | 0.01 | 0 | 0.001 | 0.001 | 0.136 | 0 | 0 | 0 | 0 | 0.166 | 0.166 | 0.166 | 0.166 | 0.413 | 0.087 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.166 | 0.607 | 0.607 | 0.607 | 0.607 | 0.168 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.75 | 0 | 19.476 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 144.734 | 309.29 | 11.856 | 18.488 | 470.54 | 656.742 | 687.671 | 424.838 | 132.705 | 342.062 | 555.325 | 715.536 | 296.258 | 1,028.973 | 772.871 | 971.281 | 708.247 | 1.119 | 114.883 | 0.025 | 0.025 | 0.048 | 0.071 | 114.468 | 114.468 | 113.862 | 113.862 | 113.862 | 113.862 | 112.98 | 112.98 | 112.98 | 112.98 | 213.04 | 221.191 | 232.678 | 219.841 | 288.645 | 388.283 | 322.295 | 369.868 | 497.684 | 575.929 | 646.047 | 719.528 | 758.105 | 859.271 | 710.54 | 724.184 | 408.376 | 7.38 | 6.889 | 6.755 | 8.871 | 8.746 | 8.811 | 8.673 | 7.838 | 7.567 | 8.224 | 9.271 | 8.986 | 9.459 | 9.271 | 9.323 | 9.831 | 11.184 | 16.363 | 17.245 | 14.658 | 14.724 | 11.697 | 4.255 | 3.823 | 3.39 | 2.958 | 2.526 | 4.294 | 3.86 | 3.467 | 3.035 | 2.6 | 2.198 | 114.577 | 2.371 | 3.134 | 5.027 | 6.983 | 9.247 | 10.745 | 10.399 | 9.801 | 9.092 | 15.537 | 14.717 | 42.196 | 41.951 | 53.367 | 24.89 | 26.94 | 49.413 | 50.423 | 48.517 | 6.426 | 34.499 | 2.28 | 41.9 | 36.01 | 30.474 | 58.011 |
Total Non-Current Assets
| 911.533 | 1,105.845 | 1,072.992 | 1,129.938 | 1,314.058 | 1,315.824 | 1,329.672 | 1,359.147 | 1,374.69 | 1,257.111 | 1,319.687 | 1,430.728 | 1,190.179 | 1,071.201 | 1,121.473 | 1,154.545 | 1,156.599 | 1.192 | 116.011 | 115.972 | 116.073 | 115.384 | 115.177 | 115.109 | 114.525 | 113.913 | 113.917 | 113.922 | 114.06 | 112.982 | 112.982 | 112.982 | 112.982 | 213.286 | 221.456 | 232.946 | 220.166 | 289.277 | 388.647 | 322.797 | 370.428 | 504.775 | 583.078 | 653.255 | 726.879 | 765.966 | 867.202 | 718.524 | 732.231 | 503.062 | 94.996 | 95.108 | 95.578 | 98.298 | 98.778 | 99.449 | 99.914 | 99.82 | 100.121 | 101.43 | 103.091 | 103.424 | 109.182 | 109.7 | 135.088 | 140.636 | 142.944 | 149.033 | 150.973 | 172.826 | 150.597 | 148.736 | 142.609 | 144.881 | 145.544 | 146.29 | 148.1 | 148.883 | 148.202 | 149.067 | 149.918 | 129.715 | 129.587 | 232.112 | 122.006 | 123.83 | 126.751 | 131.186 | 134.407 | 139.451 | 137.275 | 137.467 | 136.667 | 143.82 | 141.959 | 228.842 | 219.951 | 213.307 | 187.111 | 248.345 | 273.528 | 280.102 | 297.903 | 270.719 | 246.666 | 206.67 | 183.485 | 151.139 | 122.823 | 106.306 |
Total Assets
| 4,694.728 | 4,596.954 | 4,372.046 | 4,456.145 | 4,491.693 | 4,275.464 | 4,333.054 | 4,532.539 | 4,730.718 | 4,374.179 | 4,378.816 | 4,614.954 | 4,776.947 | 4,637.212 | 4,489.072 | 4,269.622 | 4,288.342 | 146.653 | 217.45 | 208.665 | 203.654 | 193.616 | 184.801 | 180.632 | 189.418 | 168.833 | 169.605 | 170.787 | 174.106 | 166.738 | 166.901 | 169.105 | 169.952 | 338.39 | 345.661 | 347.22 | 355.728 | 413.484 | 498.916 | 448.593 | 494.069 | 584.162 | 665.046 | 725.494 | 803.994 | 864.887 | 929.156 | 766.408 | 765.758 | 600.104 | 99.916 | 99.599 | 99.833 | 101.98 | 103.057 | 103.902 | 104.218 | 104.986 | 104.232 | 105.43 | 114.581 | 122.482 | 117.46 | 123.583 | 140.408 | 5,798.074 | 6,048.132 | 6,352.566 | 6,909.956 | 3,284.576 | 3,439.568 | 4,646.01 | 3,644.401 | 3,024.07 | 2,641.383 | 1,983.393 | 1,836.756 | 1,591.968 | 1,804.001 | 1,364.914 | 1,869.447 | 1,909.442 | 1,708.221 | 1,459.187 | 1,059.317 | 1,086.529 | 759.378 | 702.917 | 821.112 | 580.226 | 503.816 | 537.17 | 603.439 | 552.274 | 565.533 | 412.96 | 453.448 | 294.569 | 296.532 | 346.526 | 400.562 | 380.429 | 380.041 | 354.6 | 327.796 | 295.403 | 256.884 | 210.151 | 180.524 | 178.132 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 875.848 | 951.449 | 841.15 | 210.265 | 834.928 | 785.8 | 890.772 | 879.467 | 1,089.97 | 906.965 | 1,014.865 | 1,073.1 | 1,220.382 | 653.261 | 1,178.702 | 769.353 | 991.415 | 32.751 | 28.705 | 26.578 | 1,241.675 | 16.006 | 8.616 | 4.935 | 11.75 | 1.078 | 1.078 | 0.056 | 0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 0 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 77.53 | 672.721 | 681.673 | 685.202 | 685.391 | 685.59 | 685.76 | 686.159 | 686.029 | 4,051.863 | 4,075.627 | 4,130.138 | 4,610.957 | 1,730.545 | 1,694.795 | 2,918.578 | 2,247.358 | 1,804.285 | 1,660.685 | 1,230.295 | 1,061.645 | 833.733 | 1,000.018 | 640.422 | 1,121.503 | 1,177.999 | 1,223.941 | 897.117 | 611.725 | 627.953 | 314.256 | 268.49 | 408.944 | 132.311 | 61.23 | 64.897 | 73.725 | 37.293 | 33.885 | 8.46 | 70.57 | 17.503 | -4.185 | 24.744 | 12.817 | 0.597 | 0 | 13.206 | 0 | 5.086 | 0 | 0.985 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 3.63 | 0 | 0 | 0.339 | 0.382 | 0.491 | 0 | 0 | 0 | 0 | -650.84 | 0 | -241.323 | 0 | 0 | 0 | 0 | 23.44 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.575 | 0.963 | 0 | 14.6 | 2.575 | 0 | 2.575 | 2.4 | 10 | 0 | 33.526 | 1.71 | 4.32 | 8.359 | 3.451 | 26.631 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 15.254 | 16.678 | 34.678 | 42.789 | 42.789 | 42.789 | 43 | 405.423 | 628.347 | 639.385 | 230.394 | 359.551 | 325.704 | 119.77 | 163.2 | 141.651 | 195.282 | 111.9 | 122.5 | 124 | 173.4 | 197.9 | 199.9 | 170.4 | 200.006 | 221.259 | 221.2 | 263.251 | 270.922 | 293.505 | 357.299 | 333.461 | 318.39 | 262.174 | 211.012 | 116.19 | 138.2 | 146.5 | 148.9 | 129.4 | 0 | 63 | 0 | 31.4 | 0 | 15.86 | 0 | 0 |
Tax Payables
| 139.559 | 87.93 | 83.092 | 99.806 | 112.05 | 26.141 | 31.602 | 109.197 | 116.737 | 43.491 | 30.393 | 61.761 | 74.535 | 68.495 | 75.464 | 65.105 | 52.095 | 1.87 | 0.817 | 1.183 | 1.686 | 0.916 | 0.661 | 0.868 | 0.547 | 0.462 | 0.462 | 0.671 | 0.452 | 0.476 | 0.437 | 0.342 | 0.364 | -5.18 | -3.842 | -3.345 | 1.878 | 0.007 | 1.73 | 3.893 | 4.697 | 1.826 | 1.778 | 5.236 | 3.307 | -0.796 | 3.937 | 9.238 | 10.684 | 9.581 | 5.36 | 5.566 | 5.303 | 5.606 | 6.225 | 6.287 | 5.866 | 59.729 | 57.399 | 55.583 | 55.021 | 53.36 | 51.927 | 52.821 | 50.481 | 41.322 | 41.107 | 40.827 | 40.647 | 22.23 | 26.944 | 30.629 | 25.861 | 16.954 | 14.135 | 11.966 | 5.558 | 5.533 | 6.496 | 6.307 | 3.864 | 3.896 | 8.031 | 8.21 | 8.595 | 12.682 | 9.153 | 9.349 | 6.248 | 2.299 | 1.712 | 4.877 | 9.069 | 6.81 | 5.786 | 0.243 | -0.912 | 1.853 | 12.344 | -1.69 | 3.214 | 1.073 | 0 | 0.517 | 0 | 0.796 | 0 | 0.251 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 386.214 | 77.705 | 707.101 | 540.342 | 522.985 | 57.925 | 37.655 | 46.414 | 0 | 0 | 0 | 650.84 | 700.276 | 573.527 | 546.936 | 0 | 0 | 0 | -49.893 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.661 | 0 | 460.71 | 455.425 | 455.758 | 481.6 | 610.617 | 605.979 | 600.005 | 594.79 | 2,196.947 | 2,201.565 | 2,206.916 | 2,213.788 | 1,900.074 | 1,899.565 | 1,902.391 | 1,898.609 | 2,024.698 | 2,034.263 | 2,149.887 | 2,098.949 | 565.703 | 525 | 538.251 | 670.644 | 393.339 | 199.771 | 210.045 | 220.135 | 240.066 | 241.818 | 265.88 | 300.014 | 298.942 | 33.819 | 131.619 | 27.917 | 72.772 | 41.472 | 27.241 | 20.776 | 26.151 | 18.811 | 12.258 | 23.602 | 3.116 | 35.785 | 13.158 | 51.562 | 56.372 | 57.131 | 17.301 | 46.111 | 61.578 | 0 | 41.553 | 0 | 30.884 | 0 | 4.961 | 0 | 0 |
Other Current Liabilities
| 776.529 | 684.931 | 631.638 | 896.153 | -81.892 | 26.03 | 16 | 520.438 | 559.362 | 658.603 | 653.751 | 695.305 | 780.029 | 617.804 | 18.93 | 487.169 | 1,026.887 | 9.926 | 25.545 | 14.327 | 662.55 | 14.626 | 14.013 | 14.014 | 17.928 | 14.419 | 14.549 | 16.608 | 20.828 | 13.731 | 14.304 | 15.046 | 16.428 | 12.134 | 10.603 | 7.902 | 8.863 | 12.369 | 69.802 | 94.224 | 121.956 | 9.043 | 9.008 | 35.206 | 6.438 | 12.22 | 11.742 | 20.922 | 33.501 | 1,579.034 | 1,573.691 | 1,573.808 | 1,600.201 | 1,728.698 | 1,719.018 | 1,712.988 | 1,708.174 | 2,139.358 | 2,146.371 | 2,153.509 | 2,162.292 | 1,848.892 | 1,849.843 | 1,851.763 | 1,850.307 | 1,986.505 | 1,999.728 | 2,112.276 | 1,978.101 | 582.273 | 535.249 | 533.695 | 647.47 | 379.111 | 185.976 | 198.485 | 214.94 | 234.874 | 235.71 | 259.818 | 296.494 | 295.389 | 25.991 | 126.208 | 22.118 | 61.024 | 36.583 | 18.51 | 15.201 | 25.813 | 18.707 | 9.317 | 16.347 | -1.18 | 31.801 | 13.988 | 61.762 | 66.249 | 48.847 | 67.462 | 52.637 | 66.683 | 167.394 | 109.701 | 79.977 | 50.246 | 46.471 | 4.952 | 17.623 | 36.344 |
Total Current Liabilities
| 1,791.935 | 1,724.309 | 1,555.88 | 1,501.692 | 1,572.188 | 1,378.313 | 1,461.698 | 1,567.409 | 1,804.216 | 1,609.059 | 1,699.009 | 1,830.166 | 2,074.946 | 2,007.947 | 1,973.372 | 1,912.421 | 2,062.366 | 44.547 | 55.066 | 42.088 | 38.333 | 31.548 | 23.29 | 19.817 | 30.225 | 15.959 | 16.089 | 17.335 | 21.341 | 14.207 | 14.741 | 15.389 | 16.792 | 6.954 | 9.336 | 5.52 | 10.741 | 26.977 | 74.106 | 98.117 | 129.227 | 13.269 | 20.786 | 40.442 | 43.272 | 13.135 | 19.998 | 43.52 | 47.635 | 1,692.776 | 1,671.834 | 1,672.157 | 1,698.288 | 1,827.088 | 1,818.026 | 1,812.059 | 1,806.823 | 2,887.062 | 2,900.697 | 2,909.548 | 2,917.957 | 2,603.096 | 2,602.783 | 2,607.42 | 2,621.495 | 6,122.48 | 6,159.252 | 6,326.03 | 6,672.705 | 2,740.471 | 2,885.335 | 4,122.287 | 3,151.083 | 2,559.901 | 2,186.5 | 1,560.515 | 1,445.343 | 1,215.791 | 1,437.506 | 1,018.446 | 1,544.361 | 1,601.283 | 1,431.363 | 1,229.434 | 842.338 | 872.059 | 559.998 | 517.608 | 651.593 | 423.674 | 352.572 | 372.595 | 456.441 | 376.383 | 389.862 | 284.866 | 342.433 | 201.796 | 195.206 | 237.015 | 217.568 | 197.753 | 167.394 | 186.424 | 79.977 | 87.529 | 46.471 | 22.048 | 17.623 | 36.344 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0.808 | 1.287 | 1.866 | 2.328 | 0.173 | 0.269 | 0.239 | 0.348 | 0.223 | 0.28 | 0.166 | 0.298 | 26.65 | 0 | 0 | 82.843 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.954 | 43.376 | 47.835 | 54.22 | 61.525 | 67.842 | 0 | 4.653 | 174.636 | 231.488 | 268.92 | 328.782 | 419.266 | 455.011 | 287.029 | 293.268 | 95.841 | 1.35 | 1.35 | 1.35 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 0.165 | 0.208 | 0.237 | 0.295 | 0.355 | 0.401 | 0.462 | 1.55 | 1.6 | 1.704 | 1.704 | 33.257 | 31.856 | 0 | 18.35 | 0 | 66.75 | 0 | 39.53 | 0 | 0 |
Deferred Revenue Non-Current
| 34.975 | 151.731 | 101.878 | 116.896 | 40.636 | 42.081 | 43.527 | 44.252 | 44.698 | 37.06 | 35.094 | 34.533 | 35.568 | 37.248 | 38.14 | 39.119 | 39.923 | 0 | 0 | 0 | 41.254 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.962 | -89.934 | 0 | 0 | 0 | 0 | 0 | 0 | 147.05 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 67.47 | 79.187 | 79.175 | 74.377 | 77.112 | 83.594 | 83.594 | 87.895 | 87.646 | 90.942 | 91.845 | 92.401 | 92.268 | 94.291 | 97.665 | 96.73 | 102.681 | 0.269 | 25.037 | 25.037 | 25.037 | 24.681 | 24.673 | 24.664 | 24.664 | 24.513 | 24.513 | 24.513 | 24.513 | 24.292 | 24.292 | 24.729 | 24.642 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.813 | 0.813 | 0 | 0 | 0 | 0 | 0 | 0 | 0.392 | 0.37 | 0.247 | 0.214 | 0.357 | 0.327 | 0.343 | 0.284 | 1.942 | 1.882 | 2.027 | 1.852 | 1.701 | 1.796 | 1.758 | 1.322 | 1.644 | 1.497 | 2.206 | 2.338 | 1.95 | 1.871 | 1.123 | 2.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 188.57 | 63.407 | 108.865 | 86.766 | 160.755 | 172.187 | 176.683 | 172.168 | 171.42 | 168.439 | 168.794 | 193.741 | 202.641 | 184.279 | 213.909 | 216.331 | 208.245 | 0.101 | 0 | 0 | -148.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.73 | 78.73 | 78.73 | 75.85 | 84.574 | 114.574 | 0 | 118.674 | 124.674 | 142.367 | 151.293 | 167.77 | 175.225 | 196.539 | 179.774 | 171.423 | 181.788 | 181.371 | 180.578 | 180.749 | 166.656 | 166.588 | 166.022 | 165.224 | 182.84 | 324.586 | 313.571 | 277.726 | 225.968 | 223.425 | 220.911 | 218.424 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 0 | 0 | 0 | 0 | 3.822 | 14.543 | 76.037 | 19.993 | 119.31 | 16.816 | 89.072 | 29.672 | 46.1 | 38.1 |
Total Non-Current Liabilities
| 291.014 | 295.133 | 291.205 | 279.905 | 280.83 | 298.036 | 304.073 | 304.554 | 304.112 | 296.664 | 296.013 | 320.841 | 330.776 | 342.469 | 349.714 | 352.179 | 355.565 | 0.37 | 25.037 | 25.037 | 25.037 | 24.681 | 24.673 | 24.664 | 24.664 | 24.513 | 24.513 | 24.513 | 24.513 | 24.292 | 24.292 | 24.729 | 24.642 | 116.683 | 122.105 | 126.564 | 130.069 | 146.099 | 182.416 | 109.674 | 123.327 | 300.123 | 373.855 | 420.213 | 496.552 | 594.491 | 651.55 | 466.803 | 464.692 | 425.071 | 183.091 | 182.176 | 182.313 | 168.563 | 168.465 | 167.915 | 167.058 | 186.332 | 328.018 | 317.148 | 281.128 | 229.219 | 226.771 | 224.219 | 221.296 | 3.194 | 3.047 | 3.756 | 3.888 | 3.5 | 3.421 | 2.673 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.55 | 1.715 | 1.758 | 1.787 | 1.845 | 1.905 | 1.951 | 2.012 | 1.55 | 1.6 | 1.704 | 1.704 | 37.078 | 46.399 | 76.037 | 38.343 | 119.31 | 83.566 | 89.072 | 69.202 | 46.1 | 38.1 |
Total Liabilities
| 2,082.949 | 2,019.442 | 1,809.34 | 1,781.597 | 1,853.018 | 1,676.349 | 1,765.771 | 1,871.963 | 2,108.327 | 1,905.723 | 1,995.022 | 2,151.008 | 2,405.722 | 2,350.416 | 2,323.086 | 2,264.6 | 2,417.931 | 44.917 | 80.103 | 67.125 | 63.37 | 56.229 | 47.963 | 44.482 | 54.89 | 40.472 | 40.602 | 41.848 | 45.854 | 38.499 | 39.033 | 40.117 | 41.433 | 123.638 | 131.442 | 132.085 | 140.81 | 173.076 | 256.522 | 207.791 | 252.554 | 313.392 | 394.641 | 460.655 | 539.823 | 607.625 | 671.548 | 510.324 | 512.327 | 2,117.847 | 1,854.925 | 1,854.333 | 1,880.601 | 1,995.651 | 1,986.491 | 1,979.973 | 1,973.881 | 3,073.394 | 3,228.715 | 3,226.696 | 3,199.085 | 2,832.315 | 2,829.555 | 2,831.639 | 2,842.791 | 6,125.674 | 6,162.299 | 6,329.786 | 6,676.593 | 2,743.971 | 2,888.756 | 4,124.96 | 3,152.633 | 2,561.451 | 2,188.05 | 1,562.065 | 1,446.893 | 1,217.341 | 1,439.056 | 1,019.996 | 1,545.911 | 1,602.833 | 1,432.913 | 1,230.984 | 843.888 | 873.609 | 561.548 | 519.158 | 653.143 | 425.389 | 354.33 | 374.382 | 458.286 | 378.288 | 391.812 | 286.878 | 343.983 | 203.396 | 196.91 | 238.719 | 254.646 | 244.152 | 243.432 | 224.768 | 199.287 | 171.095 | 135.543 | 91.25 | 63.723 | 74.444 |
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 |
Common Stock
| 536.849 | 536.849 | 534.318 | 541.508 | 541.508 | 541.508 | 541.508 | 546.18 | 546.18 | 546.18 | 547.353 | 539.373 | 539.373 | 539.373 | 539.373 | 522.283 | 522.283 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 160.91 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 128.728 | 99.022 | 99.022 | 99.022 | 99.022 | 99.022 | 99.022 | 99.022 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 82.518 | 75.016 | 75.016 | 75.016 | 62.685 |
Retained Earnings
| 632.696 | 602.979 | 559.849 | 709.182 | 677.455 | 585.563 | 557.398 | 693.646 | 664.347 | 538.76 | 469.297 | 573.736 | 488.817 | 453.063 | 349.805 | 211.757 | 118.002 | -282.954 | -281.267 | -277.315 | -278.002 | -279.743 | -279.663 | -279.733 | -279.854 | -285.598 | -284.628 | -284.435 | -284.85 | -284.432 | -284.481 | -283.086 | -283.333 | -287.536 | -287.078 | -286.656 | -286.643 | -274.357 | -273.131 | -273.689 | -273.225 | -256.556 | -256.442 | -256.755 | -256.853 | -258.884 | -258.161 | -258.492 | -259.33 | -2,023.024 | -2,022.094 | -2,021.498 | -2,021.495 | -2,053.047 | -2,042.687 | -2,035.449 | -2,028.942 | -3,156.213 | -3,296.621 | -3,293.812 | -3,272.683 | -2,897.637 | -2,895.975 | -2,893.082 | -2,886.191 | -400.404 | -256.989 | -171.581 | -38.695 | 101.908 | 104.923 | 82.761 | 64.412 | 64.693 | 59.262 | 73.352 | 54.648 | 56.367 | 52.411 | 42.305 | 24.638 | 30.744 | 22.016 | 14.59 | 0.365 | 9.684 | 1.696 | -6.961 | -19.222 | -30.412 | -34.204 | -35.256 | -42.521 | -9.521 | -9.604 | -18.617 | -24.759 | -34.897 | -28.09 | -31.927 | 5.863 | 5.169 | 8.19 | 1.729 | 6.977 | 2.939 | 5.941 | 3.501 | 2.276 | 4.829 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,314.172 | 355.629 | 1,338.403 | 355.305 | 1,362.014 | 407.312 | 1,382.96 | 402.035 | 1,360.106 | 402.883 | 1,313.22 | 381.94 | 1,255.281 | 315.603 | 1,119.396 | 24.267 | 0 | 0 | 0 | 13.602 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,267.076 | -68.645 | 887.083 | -102.471 | 1,235.198 | 1,227.708 | 1,258.42 | -161.975 | 1,219.284 | 1,169.595 | 788.476 | 1,154.195 | 801.901 | -118.605 | 1,119.684 | 0 | 821.171 | -228.745 | 212.282 | 212.282 | 199.443 | 212.282 | 212.282 | 212.282 | 212.282 | 212.282 | 212.282 | 212.282 | 212.282 | 220.514 | 212.282 | 212.282 | 241.585 | 212.282 | 212.282 | 212.282 | 241.585 | 212.282 | 220.514 | 212.282 | 220.514 | 212.282 | 212.282 | 207.793 | 216.024 | 207.793 | 216.024 | 216.024 | 216.024 | 217.201 | 138.61 | 138.242 | 112.142 | 30.81 | 30.716 | 30.765 | 30.686 | 30.728 | 30.517 | 31.03 | 1,195.939 | 30.497 | 30.875 | 30.725 | 30.589 | 31.246 | 31.804 | 35.818 | 70.505 | 102.294 | 101.847 | 97.605 | 109.7 | 76.34 | 76.34 | 76.34 | 76.34 | 66.665 | 66.665 | 66.665 | 66.665 | 51.861 | 68.365 | 68.365 | 68.365 | 58.155 | 58.155 | 58.155 | 58.155 | 61.625 | 61.625 | 65.825 | 61.625 | 58.125 | 58.125 | 71.812 | 43.276 | 43.276 | 44.212 | 55.561 | 46.951 | 47.552 | 44.86 | 44.551 | 37.827 | 37.827 | 40.383 | 40.383 | 39.508 | 36.173 |
Total Shareholders Equity
| 2,436.622 | 2,385.355 | 2,336.879 | 2,486.621 | 2,454.162 | 2,386.614 | 2,357.326 | 2,460.811 | 2,429.812 | 2,284.866 | 2,208.009 | 2,296.533 | 2,212.032 | 2,129.113 | 2,008.863 | 1,853.436 | 1,752.183 | 98.47 | 100.157 | 104.109 | 103.422 | 101.681 | 101.761 | 101.691 | 101.57 | 95.826 | 96.796 | 96.989 | 96.574 | 96.992 | 96.943 | 98.338 | 98.091 | 93.888 | 94.346 | 94.768 | 94.781 | 107.067 | 108.293 | 107.735 | 108.198 | 124.868 | 124.982 | 120.18 | 120.081 | 118.05 | 118.773 | 118.442 | 117.604 | -1,644.913 | -1,754.755 | -1,754.528 | -1,780.625 | -1,893.508 | -1,883.243 | -1,875.956 | -1,869.528 | -2,996.757 | -3,137.376 | -3,134.055 | -3,112.853 | -2,738.412 | -2,736.372 | -2,733.629 | -2,726.874 | -240.43 | -96.457 | -7.035 | 126.601 | 332.93 | 335.498 | 309.093 | 290.744 | 269.761 | 264.33 | 248.713 | 230.009 | 222.054 | 218.097 | 207.991 | 190.325 | 181.627 | 172.898 | 165.473 | 151.247 | 150.357 | 142.369 | 133.712 | 121.451 | 113.731 | 109.939 | 113.087 | 101.622 | 131.122 | 131.038 | 114.231 | 101.035 | 90.897 | 98.64 | 97.168 | 135.332 | 135.239 | 135.568 | 128.798 | 127.322 | 123.285 | 121.341 | 118.901 | 116.801 | 103.688 |
Total Equity
| 2,611.778 | 2,577.511 | 2,524.961 | 2,674.548 | 2,638.675 | 2,599.115 | 2,567.283 | 2,660.576 | 2,622.391 | 2,468.456 | 2,383.795 | 2,463.946 | 2,371.224 | 2,286.796 | 2,165.986 | 2,005.023 | 1,870.411 | 101.736 | 137.347 | 141.541 | 140.285 | 137.386 | 136.838 | 136.151 | 134.528 | 128.36 | 129.004 | 128.939 | 128.252 | 128.239 | 127.868 | 128.988 | 128.518 | 214.752 | 214.219 | 215.136 | 214.917 | 240.408 | 242.394 | 240.802 | 241.515 | 270.77 | 270.406 | 264.84 | 264.171 | 257.262 | 257.608 | 256.084 | 253.431 | -1,517.743 | -1,755.009 | -1,754.733 | -1,780.768 | -1,893.671 | -1,883.434 | -1,876.072 | -1,869.663 | -2,968.408 | -3,124.483 | -3,121.265 | -3,084.505 | -2,709.832 | -2,712.094 | -2,708.057 | -2,702.383 | -327.6 | -114.167 | 22.78 | 233.363 | 540.605 | 550.812 | 521.051 | 491.769 | 462.62 | 453.332 | 421.327 | 389.863 | 374.627 | 364.945 | 344.918 | 323.536 | 306.609 | 275.308 | 228.203 | 215.429 | 212.92 | 197.83 | 183.759 | 167.969 | 154.836 | 149.487 | 162.788 | 145.153 | 173.986 | 173.721 | 126.082 | 109.465 | 91.173 | 99.622 | 107.807 | 145.916 | 136.278 | 136.61 | 129.832 | 128.509 | 124.308 | 121.341 | 118.901 | 116.801 | 103.688 |
Total Liabilities & Shareholders Equity
| 4,694.728 | 4,596.954 | 4,372.046 | 4,456.145 | 4,491.693 | 4,275.464 | 4,333.054 | 4,532.539 | 4,730.718 | 4,374.179 | 4,378.816 | 4,614.954 | 4,776.947 | 4,637.212 | 4,489.072 | 4,269.622 | 4,288.342 | 146.653 | 217.45 | 208.665 | 203.654 | 193.616 | 184.801 | 180.632 | 189.418 | 168.833 | 169.605 | 170.787 | 174.106 | 166.738 | 166.901 | 169.105 | 169.952 | 338.39 | 345.661 | 347.22 | 355.728 | 413.484 | 498.916 | 448.593 | 494.069 | 584.162 | 665.046 | 725.494 | 803.994 | 864.887 | 929.156 | 766.408 | 765.758 | 600.104 | 99.916 | 99.599 | 99.833 | 101.98 | 103.057 | 103.902 | 104.218 | 104.986 | 104.232 | 105.43 | 114.581 | 122.482 | 117.46 | 123.583 | 140.408 | 5,798.074 | 6,048.132 | 6,352.566 | 6,909.956 | 3,284.576 | 3,439.568 | 4,646.01 | 3,644.401 | 3,024.07 | 2,641.383 | 1,983.393 | 1,836.756 | 1,591.968 | 1,804.001 | 1,364.914 | 1,869.447 | 1,909.442 | 1,708.221 | 1,459.187 | 1,059.317 | 1,086.529 | 759.378 | 702.917 | 821.112 | 580.226 | 503.816 | 537.17 | 603.439 | 552.274 | 565.533 | 412.96 | 453.448 | 294.569 | 296.532 | 346.526 | 400.562 | 380.429 | 380.041 | 354.6 | 327.796 | 295.403 | 256.884 | 210.151 | 180.524 | 178.132 |