
HPGC Renmintongtai Pharmaceutical Corporation
SSE:600829.SS
8.41 (CNY) • At close June 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 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 745.669 | 1,099.832 | 795.872 | 1,017.531 | 1,054.337 | 1,314.347 | 1,007.869 | 1,232.516 | 1,065.951 | 1,181.469 | 1,121.212 | 1,163.199 | 778.778 | 800.492 | 320.41 | 456.467 | 375.011 | 416.816 | 377.288 | 366.689 | 351.614 | 367.205 | 382.828 | 362.011 | 303.005 | 505.697 | 287.353 | 361.142 | 625.38 | 443.283 | 283.43 | 368.92 | 592.602 | 494.336 | 327.999 | 455.388 | 493.577 | 489.421 | 354.128 | 171.018 | 89.558 | 424.672 | 597.637 | 546.084 | 162.339 | 158.462 | 412.18 | 606.229 | 350.511 | 442.531 | 422.475 | 352.158 | 513.691 | 366.893 | 307.347 | 285.475 | 547.679 | 346.978 | 414.237 | 475.146 | 580.598 | 323.882 | 395.162 | 347.456 | 710.409 | 279.389 | 404.216 | 322.197 | 457.398 | 589.967 | 595.417 | 214.676 | 340.575 | 419.041 | 354.906 | 349.491 | 370.177 | 334.703 | 174.44 | 402.629 | 126.965 | 116.571 | 102.54 | 24.294 | 38.232 | 111.021 | 79.536 | 97.446 | 73.617 | 132.361 | 62.144 | 70.495 | 73.027 | 87.33 | 52.221 | 103.675 | 81.658 | 107.041 | 33.72 | 45.129 | 43.047 | 31.875 | 0 | 11.853 | 0 | 8.925 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.126 | 0.065 | -0.907 | 0 | 0.087 | 0.087 | 0.087 | 0.087 | 6.817 | 5.851 | 24.624 | 3.498 | 1.503 | 2.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 26 | 26 | 25 | 25 | 0.23 | 20.23 | 0 | 20.695 | 0 | 26.5 | 0 | 0 | 0 |
Cash and Short Term Investments
| 745.669 | 1,099.832 | 795.872 | 1,017.531 | 1,054.337 | 1,314.347 | 1,007.869 | 1,232.516 | 1,065.951 | 1,181.469 | 1,121.212 | 1,163.199 | 778.778 | 800.492 | 320.41 | 456.467 | 375.011 | 416.816 | 377.288 | 366.689 | 351.614 | 367.205 | 382.828 | 362.011 | 303.005 | 505.697 | 287.353 | 361.142 | 625.38 | 443.283 | 283.43 | 368.92 | 592.602 | 494.336 | 327.999 | 455.388 | 493.577 | 489.421 | 354.128 | 171.018 | 89.558 | 424.672 | 597.637 | 546.084 | 162.339 | 158.462 | 412.18 | 606.229 | 350.511 | 442.531 | 422.475 | 352.158 | 513.691 | 366.893 | 307.347 | 285.475 | 547.679 | 346.978 | 414.245 | 475.154 | 580.724 | 323.947 | 395.162 | 347.456 | 710.496 | 279.477 | 404.303 | 322.284 | 464.215 | 595.818 | 620.041 | 218.174 | 342.078 | 421.043 | 354.906 | 349.491 | 370.177 | 334.703 | 174.44 | 402.629 | 126.965 | 116.571 | 102.54 | 24.294 | 38.232 | 111.021 | 79.536 | 97.446 | 73.617 | 132.361 | 62.144 | 70.495 | 73.027 | 87.33 | 72.221 | 123.675 | 107.658 | 133.041 | 58.72 | 70.129 | 43.277 | 52.105 | 0 | 32.547 | 0 | 35.425 | 0 | 0 | 0 |
Net Receivables
| 4,826.312 | 4,364.516 | 4,566.865 | 4,552.601 | 4,665.63 | 4,456.247 | 4,671.122 | 4,539.211 | 4,456.218 | 4,167.956 | 4,612.567 | 4,413.723 | 4,350.712 | 4,225.111 | 4,578.939 | 4,141.368 | 3,965.548 | 3,860.219 | 3,747.165 | 3,287.684 | 3,462.337 | 3,464.971 | 3,226.882 | 3,065.989 | 2,975.543 | 2,471.036 | 2,787.811 | 2,688.426 | 2,771.835 | 2,861.82 | 3,120.735 | 2,736.133 | 2,763.175 | 2,880.33 | 2,779.379 | 2,644.1 | 2,443.811 | 2,121.676 | 2,220.349 | 2,077.321 | 1,912.273 | 1,042.008 | 918.688 | 1,010.312 | 1,473.192 | 1,523.796 | 1,337.685 | 1,095.564 | 1,452.803 | 1,377.35 | 1,530.445 | 1,603.539 | 1,454.841 | 1,366.099 | 1,733.525 | 1,173.341 | 909.534 | 1,232.627 | 1,391.279 | 639.065 | 744.18 | 1,007.513 | 1,398.123 | 1,017.734 | 718.94 | 1,165.454 | 1,547.544 | 916.35 | 848.437 | 738.985 | 882.52 | 764.213 | 804.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204.629 | 211.489 | 154.31 | 0 | 0 | 176.422 | 146.542 | 0 | 276.289 | 0 | 0 | 0 | 2.866 | 5.366 | 1.899 | 6.063 | 0 | 4.72 | 3.791 | 0 | 2.966 | 0 | 9.227 | 0 | 0 | 0 |
Inventory
| 1,047.211 | 1,100.79 | 1,065.891 | 1,074.727 | 1,035.358 | 1,115.422 | 988.446 | 1,016.67 | 978.581 | 1,074.091 | 979.808 | 845.5 | 928.794 | 1,105.348 | 908.57 | 886.261 | 931.33 | 1,122.924 | 802.273 | 740.635 | 1,183.024 | 1,144.888 | 802.512 | 681.635 | 689.25 | 852.548 | 528.054 | 450.831 | 803.564 | 938.424 | 581.471 | 479.251 | 642.854 | 761.962 | 527.289 | 498.626 | 599.978 | 894.639 | 802.089 | 841.915 | 1,027.842 | 496.362 | 443.947 | 476.702 | 537.808 | 563.69 | 464.694 | 645.805 | 614.852 | 638.185 | 626.376 | 696.79 | 646.882 | 768.691 | 545.673 | 640.592 | 540.903 | 506.013 | 303.627 | 419.618 | 366.434 | 388.862 | 292.903 | 352.832 | 357.733 | 434.664 | 363.588 | 359.03 | 350.513 | 391.968 | 291.913 | 306.553 | 303.103 | 326.962 | 250.319 | 299.835 | 358.557 | 281.475 | 229.554 | 248.027 | 199.172 | 215.546 | 257.844 | 82.174 | 118.239 | 81.154 | 72.335 | 81.602 | 106.477 | 102.385 | 101.606 | 113.941 | 123.853 | 119.872 | 121.229 | 132.432 | 87.082 | 97.71 | 81.785 | 95.134 | 88.056 | 107.525 | 0 | 72.353 | 0 | 40.503 | 0 | 0 | 0 |
Other Current Assets
| 109.501 | 4,486.284 | 111.514 | 101.174 | 108.943 | 109.55 | 113.269 | 121.069 | 132.013 | 122.861 | 171.252 | 89.374 | 96.256 | 4,279.65 | 113.006 | 101.373 | 97.816 | 119.083 | 75.809 | 82.962 | 61.197 | 117.235 | 223.111 | 67.581 | 97.456 | 94.136 | 73.379 | 97.521 | 70.077 | 2,935.796 | 145.962 | 166.775 | 87.13 | 124.606 | 118.516 | 122.976 | 100.262 | 178.761 | 126.475 | 131.659 | 282.456 | 382.018 | 74.924 | 83.25 | 110.111 | 111.406 | 284.772 | 354.373 | 286.415 | 359.186 | 1,531.191 | 1,603.864 | 1,455.245 | 1,366.831 | 1,734.446 | 1,174.467 | 909.84 | 1,233.655 | 1,392.017 | 640.082 | 745.277 | 1,008.237 | 1,399.679 | 1,019.024 | 721.014 | 1,166.511 | 1,548.413 | 917.015 | 849.504 | 740.169 | 882.972 | 764.443 | 804.677 | 651.566 | 1,066.538 | 745.52 | 873.916 | 633.379 | 769.653 | 675.359 | 833.812 | 633.593 | 805.061 | 204.666 | 211.49 | 154.363 | 287.495 | 297.477 | 176.433 | 146.543 | 258.363 | 276.29 | 220.645 | 206.933 | 334.89 | 284.99 | 257.3 | 127.227 | 179.232 | 129.817 | 191.371 | 145.448 | 258.201 | 125.884 | 262.455 | 167.386 | 278.878 | 243.623 | 283.478 |
Total Current Assets
| 6,728.693 | 6,686.907 | 6,540.141 | 6,691.341 | 6,864.269 | 6,924.63 | 6,780.706 | 6,909.466 | 6,632.763 | 6,546.378 | 6,884.84 | 6,511.796 | 6,154.539 | 6,185.49 | 5,920.925 | 5,585.47 | 5,369.705 | 5,535.838 | 5,002.535 | 4,477.969 | 5,058.172 | 5,073.164 | 4,635.332 | 4,177.216 | 4,065.253 | 3,923.417 | 3,676.597 | 3,597.919 | 4,270.856 | 4,317.503 | 4,131.598 | 3,751.08 | 4,085.761 | 4,261.233 | 3,753.182 | 3,721.09 | 3,637.627 | 3,684.497 | 3,503.041 | 3,221.913 | 3,312.128 | 1,986.9 | 2,006.318 | 2,090.422 | 2,246.3 | 2,319.553 | 2,397.689 | 2,546.665 | 2,607.01 | 2,683.938 | 2,580.042 | 2,652.812 | 2,615.818 | 2,502.416 | 2,587.466 | 2,100.534 | 1,998.422 | 2,086.646 | 2,109.889 | 1,534.854 | 1,692.435 | 1,721.046 | 2,087.744 | 1,719.311 | 1,789.243 | 1,880.652 | 2,316.304 | 1,598.33 | 1,664.232 | 1,727.954 | 1,794.926 | 1,289.171 | 1,449.858 | 1,399.571 | 1,671.762 | 1,394.846 | 1,602.65 | 1,249.557 | 1,173.647 | 1,326.014 | 1,159.948 | 965.71 | 1,165.446 | 311.134 | 367.961 | 346.538 | 439.366 | 476.525 | 356.527 | 381.289 | 422.113 | 460.726 | 417.525 | 414.136 | 528.34 | 543.963 | 457.407 | 359.877 | 325.799 | 308.643 | 327.424 | 308.868 | 258.201 | 233.75 | 262.455 | 245.365 | 278.878 | 243.623 | 283.478 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 326.197 | 335.85 | 335.554 | 340.931 | 345.361 | 356.67 | 351.695 | 363.409 | 360.278 | 367.808 | 382.861 | 392.634 | 402.396 | 410.837 | 402.505 | 403.27 | 398.687 | 312.429 | 318.345 | 322.139 | 325.578 | 330.558 | 333.318 | 338.442 | 342.036 | 346.132 | 353.589 | 359.938 | 366.136 | 372.055 | 430.944 | 434.725 | 441.778 | 447.406 | 459.633 | 462.264 | 468.401 | 473.556 | 475.896 | 480.232 | 478.421 | 1,098.117 | 1,148.225 | 1,150.834 | 1,167.334 | 1,174.434 | 1,180.54 | 1,155.269 | 1,164.046 | 1,146.577 | 1,112.097 | 1,111.884 | 1,110.896 | 1,117.143 | 1,084.15 | 1,078.71 | 1,052.235 | 1,048.489 | 990.99 | 983.644 | 965.996 | 957.555 | 943.199 | 923.728 | 889.044 | 879.126 | 850.289 | 825.852 | 810.355 | 796.164 | 758.082 | 757.63 | 754.699 | 756.345 | 781.135 | 741.751 | 733.993 | 678.194 | 640.856 | 627.827 | 602.847 | 582.513 | 547.25 | 662.337 | 615.413 | 649.66 | 544.225 | 454.562 | 476.575 | 466.161 | 469.209 | 453.592 | 452.776 | 462.337 | 451.537 | 454.276 | 455.181 | 341.856 | 341.226 | 350.913 | 337.583 | 341.422 | 377.865 | 378.035 | 375.409 | 369.369 | 358.167 | 340.416 | 311.576 |
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 | 6.117 | 6.117 | 6.117 | 7.236 | 7.236 | 7.236 | 7.634 | 7.634 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.095 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 8.165 | 7.993 | 8.165 | 8.054 | 8.054 | 8.117 | 8.117 | 7.993 | 7.993 | 7.438 | 7.438 | 6.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 27.718 | 28.079 | 25.216 | 25.673 | 26.12 | 26.499 | 26.858 | 27.608 | 27.524 | 28.008 | 27.941 | 28.426 | 28.821 | 29.289 | 26.562 | 26.769 | 26.299 | 26.591 | 25.888 | 26.166 | 26.114 | 26.401 | 26.699 | 26.859 | 26.755 | 27.143 | 27.535 | 27.933 | 28.326 | 28.73 | 28.387 | 28.748 | 29.102 | 29.26 | 29.631 | 29.683 | 29.779 | 29.449 | 29.538 | 29.963 | 30.399 | 140.05 | 141.078 | 142.166 | 143.316 | 144.446 | 145.731 | 146.824 | 148.08 | 149.409 | 151.446 | 152.921 | 156.9 | 158.687 | 108.099 | 109.631 | 111.247 | 112.45 | 113.451 | 114.916 | 93.331 | 94.503 | 82.418 | 79.2 | 81.88 | 83.745 | 62.21 | 61.887 | 60.477 | 62.077 | 52.809 | 54.179 | 54.65 | 62.143 | 69.821 | 68.754 | 68.463 | 63.715 | 55.455 | 56.286 | 53.182 | 49.649 | 50.915 | 79.497 | 79.928 | 80.348 | 80.767 | 81.198 | 81.629 | 82.048 | 82.471 | 82.895 | 83.325 | 83.744 | 0.156 | 0.168 | 1.886 | 1.93 | 2.058 | 2.216 | 2.423 | 2.581 | 0 | 2.882 | 0 | 0.169 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 27.718 | 28.079 | 25.216 | 25.673 | 26.12 | 26.499 | 26.858 | 27.608 | 27.524 | 28.008 | 27.941 | 28.426 | 28.821 | 29.289 | 26.562 | 26.769 | 26.299 | 26.591 | 25.888 | 26.166 | 26.114 | 26.401 | 26.699 | 26.859 | 26.755 | 27.143 | 27.535 | 27.933 | 28.326 | 28.73 | 28.387 | 28.748 | 29.102 | 29.26 | 29.631 | 29.683 | 29.779 | 29.449 | 35.655 | 36.079 | 36.516 | 147.286 | 148.314 | 149.402 | 150.95 | 152.08 | 153.826 | 154.919 | 156.175 | 157.504 | 159.54 | 161.016 | 165.065 | 166.853 | 116.264 | 117.796 | 119.412 | 120.615 | 121.616 | 123.081 | 101.496 | 102.668 | 90.411 | 87.365 | 89.934 | 91.799 | 70.327 | 70.003 | 68.47 | 70.07 | 60.246 | 61.617 | 60.766 | 62.143 | 69.821 | 68.754 | 68.463 | 63.715 | 55.455 | 56.286 | 53.182 | 49.649 | 50.915 | 79.497 | 79.928 | 80.348 | 80.767 | 81.198 | 81.629 | 82.048 | 82.471 | 82.895 | 83.325 | 83.744 | 0.156 | 0.168 | 1.886 | 1.93 | 2.058 | 2.216 | 2.423 | 2.581 | 0 | 2.882 | 0 | 0.169 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 38.031 | 38.629 | 39.19 | 39.769 | 38.956 | 39.4 | 40.151 | 40.54 | 41.346 | 0 | 0 | 43.139 | 43.537 | 44 | 44.581 | -257.341 | -262.579 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.1 | 0.1 | 0.1 | 10.13 | 10.13 | 13.605 | 13.927 | 13.346 | 11.956 | 6.385 | 6.385 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.955 | 23.366 | 25.504 | 29.092 | 24.537 | 0 | 21.428 | 20.507 | 44.596 | 40.454 | 29.647 | 18.437 | 2.725 | 20.315 | 20.031 | 15.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -19.2 | -19.2 | -24.99 | -25.5 | -21.66 | -21.66 | 0.27 | 0 | 0 | 5.099 | 0 | -10.66 | 0 | 0 | 0 |
Tax Assets
| 69.598 | 67.449 | 70.691 | 70.258 | 68.622 | 67.694 | 66.35 | 66.749 | 63.86 | 64.178 | 65.951 | 66.953 | 67.106 | 67.155 | 72.317 | 68.315 | 66.279 | 65.238 | 60.212 | 57.913 | 61.688 | 60.49 | 62.996 | 59.554 | 60.317 | 54.706 | 57.91 | 57.521 | 58.137 | 59.419 | 61.164 | 56.53 | 56.601 | 58.52 | 51.828 | 50.437 | 43.233 | 40.576 | 36.314 | 36.444 | 33.143 | 43.125 | 31.011 | 32.991 | 32.782 | 32.257 | 41.617 | 58.195 | 50.623 | 41.481 | 40.83 | 33.22 | 44.206 | 42.275 | 48.217 | 46.737 | 38.96 | 33.263 | 47.246 | 48.871 | 39.244 | 36.834 | 39.91 | 40.332 | 41.398 | 41.61 | 63.589 | 56.035 | 60.655 | 58.305 | 26.055 | 26.864 | 23.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.09 | 21.655 | 26.245 | 26.147 | 25.166 | 25.185 | 11.373 | 0 | 0 | 20.695 | 0 | 26.5 | 0 | 0 | 0 |
Other Non-Current Assets
| 46.446 | 47.896 | 21.354 | 22.129 | 9.468 | 11.204 | 9.76 | 11.199 | 12.117 | 11.805 | 10.94 | 53.681 | 51.884 | 12.08 | 9.448 | 9.766 | 9.073 | 312.429 | 318.345 | 54.724 | 55.438 | 56.711 | 57.85 | 58.542 | 59.059 | 60.956 | 62.189 | 60.867 | 61.825 | 63.691 | 12.058 | 12.906 | 12.874 | 13.661 | 12.677 | 12.562 | 6.065 | 4.432 | 0.378 | 0.743 | 1.059 | 6.198 | 10.012 | 5.694 | 7.694 | 8.815 | 13.841 | 11.908 | 16.211 | 15.613 | 21.149 | 17.424 | 14.384 | 15.164 | 17.653 | 15.882 | 33.182 | 32.011 | 7.441 | 8.48 | 8.709 | 6.319 | -0.081 | 23.124 | 0.783 | 0.868 | 3.91 | 3.554 | 10.359 | 9.412 | 28.147 | 6.898 | 4.894 | 6.065 | 2.724 | 3.033 | 6.604 | -2.35 | -3.818 | 21.205 | 176.347 | 270.579 | 253.379 | 1.369 | 0.355 | 0.303 | 0.392 | 0.392 | 0.392 | 0.392 | 0.435 | 0.424 | 0.469 | 0.478 | 0.125 | 0.232 | 0.113 | 5.382 | 7.147 | 7.147 | 2.93 | 14.604 | 34.087 | 5.832 | 17.993 | 3.471 | 23.356 | 23.094 | 14.848 |
Total Non-Current Assets
| 469.959 | 479.274 | 490.846 | 497.619 | 488.76 | 501.835 | 493.618 | 508.365 | 503.93 | 512.339 | 529.04 | 541.694 | 550.206 | 562.5 | 554.369 | 552.12 | 544.918 | 459.346 | 460.211 | 460.943 | 468.819 | 474.16 | 480.863 | 483.398 | 488.168 | 488.937 | 501.222 | 506.259 | 514.424 | 523.894 | 532.553 | 532.908 | 540.355 | 548.847 | 553.768 | 554.946 | 547.478 | 548.013 | 548.343 | 553.598 | 549.239 | 1,294.827 | 1,347.692 | 1,349.052 | 1,372.364 | 1,381.513 | 1,403.168 | 1,392.246 | 1,393.439 | 1,367.559 | 1,333.617 | 1,323.544 | 1,334.551 | 1,341.434 | 1,266.284 | 1,259.125 | 1,243.789 | 1,234.379 | 1,190.249 | 1,187.442 | 1,140.95 | 1,132.468 | 1,097.976 | 1,074.55 | 1,042.587 | 1,033.911 | 1,032.711 | 995.899 | 979.486 | 952.388 | 875.255 | 873.324 | 863.77 | 839.796 | 853.679 | 813.537 | 809.061 | 739.559 | 692.492 | 705.318 | 832.376 | 902.741 | 851.544 | 743.203 | 695.697 | 730.311 | 625.384 | 536.152 | 558.596 | 548.601 | 552.115 | 536.911 | 536.57 | 546.56 | 452.709 | 457.131 | 458.435 | 349.816 | 353.937 | 363.801 | 354.579 | 358.607 | 411.952 | 412.542 | 393.402 | 388.849 | 381.522 | 363.51 | 326.424 |
Total Assets
| 7,198.652 | 7,166.181 | 7,030.987 | 7,188.96 | 7,353.03 | 7,426.465 | 7,274.323 | 7,417.831 | 7,136.693 | 7,058.717 | 7,413.879 | 7,053.49 | 6,704.746 | 6,747.99 | 6,475.295 | 6,137.589 | 5,914.623 | 5,995.185 | 5,462.746 | 4,938.912 | 5,526.991 | 5,547.324 | 5,116.196 | 4,660.614 | 4,553.421 | 4,412.354 | 4,177.818 | 4,104.178 | 4,785.28 | 4,841.398 | 4,664.151 | 4,283.988 | 4,626.116 | 4,810.08 | 4,306.95 | 4,276.036 | 4,185.106 | 4,232.51 | 4,051.384 | 3,775.511 | 3,861.367 | 3,281.727 | 3,354.01 | 3,439.474 | 3,618.663 | 3,701.066 | 3,800.857 | 3,938.911 | 4,000.449 | 4,051.498 | 3,913.659 | 3,976.356 | 3,950.369 | 3,843.85 | 3,853.75 | 3,359.66 | 3,242.211 | 3,321.025 | 3,300.138 | 2,722.296 | 2,833.386 | 2,853.514 | 3,185.72 | 2,793.861 | 2,831.831 | 2,914.563 | 3,349.015 | 2,594.228 | 2,643.718 | 2,680.342 | 2,670.181 | 2,162.495 | 2,313.628 | 2,239.367 | 2,525.442 | 2,208.384 | 2,411.711 | 1,989.116 | 1,866.139 | 2,031.332 | 1,992.324 | 1,868.452 | 2,016.99 | 1,054.337 | 1,063.658 | 1,076.849 | 1,064.75 | 1,012.677 | 915.123 | 929.89 | 974.228 | 997.637 | 954.095 | 960.696 | 981.049 | 1,001.095 | 915.842 | 709.693 | 679.736 | 672.444 | 682.003 | 667.476 | 670.153 | 646.292 | 655.857 | 634.214 | 660.4 | 607.133 | 609.903 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,830.45 | 2,780.597 | 2,585.034 | 2,014.929 | 2,653.687 | 2,364.258 | 2,692.606 | 2,937.755 | 2,152.363 | 2,613.911 | 2,408.165 | 2,599.247 | 2,508.25 | 2,478.192 | 2,582.451 | 2,411.325 | 2,302.799 | 2,671.395 | 2,285.842 | 1,856.478 | 2,469.313 | 2,599.31 | 2,358.481 | 2,015.813 | 2,054.259 | 2,091.351 | 1,877.599 | 1,876.905 | 2,332.379 | 2,447.185 | 2,347.875 | 2,148.261 | 2,254.213 | 2,484.189 | 2,046.443 | 2,090.512 | 2,048.482 | 2,110.899 | 1,996.259 | 1,706.256 | 1,780.278 | 2,162.045 | 392.429 | 405.683 | 637.868 | 701.666 | 729.089 | 855.989 | 873.65 | 779.301 | 771.322 | 796.727 | 736.687 | 563.302 | 894.333 | 862.181 | 592.197 | 599.703 | 626.673 | 449.035 | 398.053 | 319.22 | 363.118 | 458.928 | 369.585 | 414.791 | 418.204 | 289.872 | 285.47 | 306.612 | 341.243 | 293.941 | 309.82 | 344.281 | 417.803 | 324.369 | 466.611 | 358.574 | 222.369 | 243.097 | 317.636 | 186.617 | 293.248 | 79.046 | 58.645 | 53.454 | 62.548 | 58.107 | 41.962 | 40.36 | 60.534 | 91.236 | 47.099 | 48.767 | 64.399 | 81.834 | 58.001 | 22.796 | 24.671 | 24.049 | 29.379 | 20.966 | 0 | 32.516 | 0 | 38.421 | 0 | 0 | 0 |
Short Term Debt
| 780 | 839.219 | 859.569 | 1,056.494 | 1,112.08 | 962.08 | 1,131.971 | 1,047.8 | 1,157.196 | 1,261.971 | 1,259.982 | 1,349.669 | 1,197.708 | 1,303.169 | 925.742 | 885.742 | 847.696 | 71.911 | 589 | 589 | 589 | 524 | 424 | 394 | 324 | 224 | 224 | 224 | 224 | 224 | 224 | 124 | -413.896 | 110 | 124 | 124 | 124 | 124 | 124 | 124 | 124 | 279.647 | 260 | 260 | 312.647 | 273 | 273 | 298.2 | 300.3 | 296.64 | 292.34 | 286 | 291 | 404 | 122 | 60.647 | 23 | 83 | 23 | 6 | 10 | 6 | 13.8 | 27.8 | 36.8 | 87.447 | 49.999 | 33 | 34.8 | 76.8 | 42.8 | 45.05 | 15.375 | 36.5 | 156.405 | 158.28 | 160.28 | 15 | 92.153 | 36.8 | 37.8 | 125.063 | 59.647 | 135.623 | 102.49 | 165.073 | 182.264 | 183.523 | 141.733 | 120.34 | 143.533 | 128.79 | 126.49 | 154.233 | 150.038 | 133.638 | 95.712 | 102.25 | 125.41 | 68.41 | 92.06 | 92.86 | 0 | 68.04 | 0 | 30.96 | 0 | 0 | 0 |
Tax Payables
| 58.032 | 38.17 | 41.409 | 27.54 | 65.487 | 43.334 | 50.618 | 49.574 | 45.288 | 51.971 | 60.473 | 41.453 | 55.802 | 47.89 | 55.593 | 48.44 | 57.562 | 49.197 | 40.532 | 28.524 | 27.936 | 45.346 | 45.4 | 36.646 | 38.456 | 13.84 | 28.648 | 11.442 | 23.398 | 32.008 | 37.024 | 22.271 | 62.833 | 73.528 | 62.248 | 58.824 | 67.783 | 51.137 | 45.584 | 42.94 | 49.006 | 23.398 | 25.416 | 34.946 | 54.978 | 101.053 | 70.796 | 78.82 | 114.916 | 188.292 | 137.038 | 145.708 | 182.98 | 190.658 | 177.48 | 130.126 | 142.791 | 96.001 | 95.665 | 77.723 | 80.604 | 49.815 | 57.088 | 34.976 | 29.313 | 36.974 | 38.516 | 21.889 | 59.12 | 36.502 | 22.546 | 17.734 | 40.185 | 32.146 | 43.819 | 34.466 | 38.454 | 40.288 | 39.423 | 21.07 | 19.304 | 10.53 | 27.939 | 35.996 | 28.296 | 40.19 | 41.017 | 27.49 | 34.13 | 35.472 | 47.979 | 37.97 | 31.032 | 28.633 | 45.107 | 31.224 | 35.181 | 16.354 | 16.989 | 17.892 | 21.32 | 13.22 | 0 | 13.573 | 0 | 11.538 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 17.551 | 16.265 | 15.276 | 15.993 | 562.973 | 555.636 | 19.13 | 11.452 | 55.574 | 36.91 | 0 | 570.762 | 566.405 | 526.774 | 477.684 | 538.786 | 442.193 | 413.398 | 410.349 | 412.075 | 377.362 | 364.041 | 361.506 | 350.605 | 377.817 | 366.128 | 370.14 | 376.28 | 312.159 | 287.343 | 619.486 | 358.475 | 344.938 | 324.991 | 326.596 | 332.228 | 319.629 | 333.124 | 333.845 | 273.821 | 366.165 | 438.548 | 311.772 | 354.904 | 417.811 | 379.482 | 350.641 | 452.769 | 465.859 | 435.731 | 380.827 | 520.5 | 447.958 | 487.637 | 454.442 | 412.726 | 420.255 | 468.051 | 428.354 | 359.194 | 461.196 | 667.284 | 608.46 | 617.987 | 667.284 | 573.819 | 543.325 | 518.385 | 386.724 | 405.097 | 545.708 | 516.898 | 405.746 | 505.631 | 463.402 | 445.871 | 447.809 | 413.018 | 349.491 | 353.925 | 403.972 | 82.178 | 77.234 | 88.54 | 93.627 | 81.235 | 90.4 | 94.987 | 128.969 | 125.33 | 114.188 | 113.417 | 151.306 | 118.549 | 118.969 | 71.35 | 72.379 | 72.339 | 81.729 | 73.526 | 0 | 87.795 | 0 | 75.925 | 0 | 0 | 0 |
Other Current Liabilities
| 456.098 | 475.891 | 473.723 | 1,116.016 | 535.473 | 1,134.881 | -50.046 | 49.674 | 1,053.106 | 459.937 | 1,035.052 | 556.749 | 479.838 | -78.354 | -20.301 | -5.015 | -8.767 | -7.118 | -18.36 | 400.096 | 406.837 | -20.469 | 357.731 | 350.953 | -22.42 | 6.997 | -1.45 | 387.01 | 3.862 | 374.754 | -5.769 | 20.861 | -44.075 | 307.365 | 296.62 | -31.252 | 297.289 | 361.561 | 300.93 | 349.488 | 61.662 | 1,158.449 | 31.686 | 19.395 | -24.736 | -34.462 | 454.048 | 395.344 | 347.828 | 419.66 | 464.774 | 502.684 | 600.72 | 681.888 | 739.148 | 487.964 | 576.261 | 736.822 | 793.093 | 527.227 | 508.201 | 739.674 | 1,109.722 | 716.804 | 660.678 | 702.468 | 1,220.348 | 735.127 | 759.563 | 822.92 | 837.872 | 457.871 | 664.497 | 617.089 | 662.713 | 539.574 | 542.164 | 502.185 | 611.14 | 489.552 | 466.631 | 372.357 | 460.572 | 95.993 | 158.24 | 95.499 | 78.309 | 88.68 | 93.555 | 128.56 | 95.751 | 131.69 | 155.827 | 131.211 | 127.847 | 145.846 | 133.03 | 115.688 | 71.988 | 122.882 | 85.417 | 87.998 | 214.953 | 81.441 | 208.391 | 109.237 | 177.459 | 122.164 | 124.062 |
Total Current Liabilities
| 4,124.58 | 4,133.876 | 4,011.997 | 4,231.243 | 4,382.003 | 4,520.546 | 4,420.207 | 4,640.439 | 4,427.082 | 4,431.327 | 4,831.762 | 4,547.118 | 4,276.553 | 4,356.843 | 4,109.89 | 3,867.267 | 3,676.974 | 3,862.956 | 3,339.207 | 2,874.098 | 3,493.086 | 3,560.262 | 3,185.612 | 2,797.412 | 2,755.801 | 2,686.793 | 2,506.614 | 2,499.357 | 2,953.779 | 3,077.947 | 2,915.289 | 2,602.736 | 3,016.457 | 2,975.082 | 2,529.311 | 2,567.075 | 2,537.555 | 2,647.596 | 2,466.773 | 2,222.684 | 2,348.791 | 1,045.51 | 1,075.697 | 1,158.572 | 1,292.529 | 1,386.599 | 1,526.933 | 1,628.353 | 1,636.693 | 1,683.892 | 1,665.473 | 1,731.119 | 1,811.387 | 1,839.848 | 1,932.961 | 1,540.917 | 1,334.249 | 1,515.526 | 1,538.43 | 1,059.984 | 996.859 | 1,114.71 | 1,543.728 | 1,238.508 | 1,096.377 | 1,241.68 | 1,727.068 | 1,079.889 | 1,138.953 | 1,242.834 | 1,244.461 | 814.596 | 1,029.877 | 1,030.016 | 1,280.74 | 1,056.689 | 1,207.509 | 916.048 | 965.084 | 790.519 | 841.372 | 694.567 | 841.406 | 346.658 | 347.671 | 354.216 | 364.138 | 357.8 | 311.379 | 324.732 | 347.796 | 389.686 | 360.448 | 362.844 | 387.391 | 392.542 | 321.923 | 257.087 | 239.058 | 233.234 | 228.176 | 215.045 | 214.953 | 195.57 | 208.391 | 190.156 | 177.459 | 122.164 | 124.062 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 27.272 | 30.369 | 20.452 | 29.056 | 17.147 | 29.409 | 27.447 | 37.581 | 49.536 | 38.481 | 62.39 | 71.996 | 51.507 | 59.585 | 73.441 | 74.598 | 67.019 | 34.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 169.066 | 3.373 | 3.373 | 3.373 | 3.373 | 4.047 | 4.047 | 4.047 | 4.047 | 6.071 | 6.071 | 6.071 | 6.071 | 6.071 | 6.071 | 6.071 | 6.071 | 21.071 | 22.42 | 22.42 | 22.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 7.42 | 19.02 | 19.02 | 110.69 | 110.69 | 110.69 | 114.69 | 155.19 | 155.19 | 184.19 | 184.19 | 111.43 | 122.52 | 133.52 | 133.52 | 210.436 | 149.056 | 159.006 | 159.006 | 145.956 | 115.106 | 79.736 | 76.106 | 91.606 | 91.606 | 91.606 | 91.606 | 135.415 | 136.415 | 161.579 | 29.686 | 7.572 | 7.572 | 24.336 | 24.196 | 0 | 36.275 | 0 | 33.59 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 116.123 | 117.087 | 118.052 | 119.016 | 119.98 | 120.944 | 121.908 | 123.175 | 124.743 | 125.707 | 126.973 | 128.239 | 129.807 | 130.771 | 133.06 | 134.326 | 135.894 | 137.344 | 135.473 | 136.923 | 138.373 | 139.823 | 141.273 | 142.722 | 144.172 | 145.622 | 147.072 | 148.522 | 149.972 | 151.422 | 152.872 | 154.322 | 155.771 | 157.221 | 159.829 | 160.143 | 160.467 | 161.647 | 126.233 | 127.414 | 128.594 | 39.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.15 | 11.15 | -99.54 | -99.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -210.106 | 0 | 0 | 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
| 3.692 | 3.705 | 6.582 | 6.582 | 4.046 | 4.046 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.988 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.674 | 0.674 | 0.148 | 0.148 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.881 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0.144 | 0.144 | 0.566 | 0.566 | 0.566 | 0.566 | 2.039 | 1.511 | 1.563 | 1.563 | 2.584 | 2.584 | 2.584 | 2.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 36.594 | 36.594 | 36.594 | 169.066 | 50.945 | 51.83 | 52.814 | 91.045 | 55.021 | 55.906 | 56.874 | 57.774 | 59.551 | 60.456 | 61.36 | 62.265 | 61.82 | 61.064 | 61.096 | 60.708 | 76.539 | 59.751 | 59.762 | 59.774 | 37.555 | 37.716 | 19.509 | 16.66 | 42.087 | 12.159 | 1.019 | 0.869 | 11.15 | 11.15 | 11.2 | 11.3 | 14.879 | 3.119 | 3.119 | 0.65 | 0.15 | 0 | 0 | 0 | 0.33 | 3.635 | 3.235 | 3.235 | 3.235 | 3.235 | 2.88 | 2.88 | 5.737 | 5.637 | 5.137 | 5.137 | 5.782 | 5.782 | 2.879 | 7.721 | 0.074 | 0.95 | 2.132 | 2.22 | 36.228 | 0.524 | 31.458 | 0.605 | 77.546 | 78.601 | 92.507 |
Total Non-Current Liabilities
| 147.087 | 151.161 | 145.085 | 35.637 | 141.317 | 33.599 | 149.921 | 161.321 | 174.844 | 164.754 | 191.402 | 201.745 | 182.877 | 191.92 | 209.084 | 211.508 | 205.497 | 139.928 | 135.473 | 136.923 | 138.373 | 139.823 | 141.273 | 142.722 | 144.172 | 145.622 | 147.072 | 148.522 | 149.972 | 151.422 | 182.872 | 184.322 | 185.771 | 187.221 | 159.829 | 160.143 | 160.467 | 161.647 | 162.827 | 164.007 | 165.188 | 83.211 | 54.318 | 55.203 | 56.187 | 57.071 | 59.068 | 59.953 | 60.922 | 61.822 | 65.622 | 66.526 | 67.431 | 68.336 | 67.891 | 67.135 | 67.167 | 66.779 | 97.609 | 82.171 | 82.182 | 82.194 | 44.975 | 45.136 | 26.929 | 24.08 | 49.507 | 19.579 | 31.863 | 31.713 | 121.988 | 121.988 | 121.89 | 125.99 | 170.069 | 158.309 | 187.309 | 184.84 | 111.58 | 122.52 | 133.52 | 133.52 | 213.647 | 152.691 | 162.241 | 162.241 | 149.191 | 118.341 | 82.616 | 78.986 | 97.343 | 97.243 | 96.743 | 96.743 | 141.197 | 142.197 | 164.458 | 30.472 | 7.646 | 8.522 | 26.468 | 26.415 | 36.228 | 36.799 | 31.458 | 34.195 | 77.546 | 78.601 | 92.507 |
Total Liabilities
| 4,271.668 | 4,285.037 | 4,157.082 | 4,266.881 | 4,523.32 | 4,554.145 | 4,570.128 | 4,801.76 | 4,601.927 | 4,596.081 | 5,023.164 | 4,748.864 | 4,459.43 | 4,548.762 | 4,318.975 | 4,078.775 | 3,882.472 | 4,002.884 | 3,474.68 | 3,011.021 | 3,631.459 | 3,700.085 | 3,326.885 | 2,940.134 | 2,899.973 | 2,832.415 | 2,653.686 | 2,647.879 | 3,103.751 | 3,229.369 | 3,098.16 | 2,787.058 | 3,202.228 | 3,162.303 | 2,689.141 | 2,727.218 | 2,698.022 | 2,809.244 | 2,629.6 | 2,386.691 | 2,513.979 | 1,128.721 | 1,130.015 | 1,213.774 | 1,348.716 | 1,443.67 | 1,586.001 | 1,688.307 | 1,697.615 | 1,745.714 | 1,731.095 | 1,797.645 | 1,878.818 | 1,908.184 | 2,000.852 | 1,608.052 | 1,401.416 | 1,582.305 | 1,636.04 | 1,142.154 | 1,079.041 | 1,196.904 | 1,588.703 | 1,283.644 | 1,123.305 | 1,265.761 | 1,776.575 | 1,099.467 | 1,170.816 | 1,274.547 | 1,366.449 | 936.584 | 1,151.767 | 1,156.006 | 1,450.809 | 1,214.998 | 1,394.819 | 1,100.888 | 1,076.664 | 913.039 | 974.892 | 828.087 | 1,055.053 | 499.349 | 509.912 | 516.457 | 513.329 | 476.141 | 393.995 | 403.718 | 445.14 | 486.93 | 457.192 | 459.587 | 528.588 | 534.739 | 486.382 | 287.559 | 246.704 | 241.756 | 254.644 | 241.46 | 251.181 | 232.369 | 239.849 | 224.351 | 255.005 | 200.765 | 216.569 |
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 |
Common Stock
| 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 579.889 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 386.592 | 257.728 | 257.728 | 257.728 | 257.728 | 257.728 | 257.728 | 257.728 | 171.819 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 132.168 | 120.153 | 120.153 | 120.153 | 109.23 | 109.23 | 99.3 | 99.3 |
Retained Earnings
| 2,242.591 | 2,196.751 | 2,189.512 | 2,118.67 | 2,142.762 | 2,066.982 | 2,019.853 | 1,932.656 | 1,851.099 | 1,779.313 | 1,707.898 | 1,621.958 | 1,562.198 | 1,516.069 | 1,472.992 | 1,375.39 | 1,348.588 | 1,308.572 | 1,322.619 | 1,262.539 | 1,230.18 | 1,181.883 | 1,143.623 | 1,074.782 | 1,007.742 | 934.223 | 896.19 | 828.356 | 1,053.587 | 984.086 | 958.149 | 889.088 | 816.046 | 1,039.935 | 1,036.766 | 967.774 | 906.04 | 842.223 | 841.895 | 808.931 | 767.5 | 1,081.304 | 1,153.783 | 1,153.594 | 1,182.008 | 1,163.223 | 1,096.2 | 1,129.038 | 1,169.769 | 1,162.589 | 1,062.434 | 1,056.329 | 949.476 | 832.88 | 782.442 | 679.78 | 762.326 | 654.331 | 601.52 | 520.776 | 695.127 | 608.673 | 572.445 | 492.337 | 698.65 | 640.544 | 588.513 | 517.301 | 493.419 | 434.575 | 430.48 | 355.755 | 301.196 | 223.651 | 249.582 | 169.345 | 189.51 | 129.485 | 155.154 | 99.729 | 103.221 | 79.576 | 86.194 | 58.103 | 59.154 | 66.068 | 73.859 | 59.194 | 44.039 | 54.506 | 72.978 | 54.751 | 41.706 | 45.91 | 17.891 | 27.455 | 14.931 | 7.604 | 13.541 | 11.696 | 12.376 | 11.032 | 8.926 | 3.876 | 10.745 | 4.601 | 11.338 | 26.566 | 20.816 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 104.547 | 104.547 | 107.101 | 104.547 | 104.496 | 104.496 | 104.496 | 104.496 | 104.294 | 104.294 | 104.294 | 104.294 | 104.08 | 104.08 | 104.08 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 104.547 | 104.547 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 104.08 | 85.506 | 85.506 | 0 | 85.506 | 65.831 | 65.831 | 65.831 | 65.831 | 48.054 | 48.054 | 48.054 | 48.054 | 0 | 27.953 | 27.953 | 27.953 | 1.155 | 0 | -0 | 0 | 0 | 0 | 0 | 1,265.377 | 428.35 | 428.35 | 428.35 | 386.955 | 131.292 | 422.777 | 422.777 | 422.777 | 388.512 | 388.512 | 388.52 | 388.52 | 357.904 | 357.904 | 551.2 | 551.2 | 525.999 | 525.999 | 496.09 | 496.09 | 461.852 | 461.852 | 460.166 | 460.104 | 435.311 | 435.326 | 435.698 | 435.995 | 347.032 | 347.195 | 348.645 | 383.553 | 257.795 | 257.634 | 247.573 | 243.525 | 141.765 | 162.075 | 133.633 | 133.509 | 156.201 | 239.157 | 236.864 | 236.595 | 219.834 | 219.613 | 219.36 | 213.938 | 284.292 | 323.788 | 323.028 | 323.03 | 302.402 | 314.369 | 282.361 | 275.426 | 287.324 | 300.89 | 282.815 | 282.815 | 289.894 | 289.894 | 283.609 | 294.532 | 283.327 | 279.002 | 273.218 |
Total Shareholders Equity
| 2,927.027 | 2,881.187 | 2,873.948 | 2,803.106 | 2,829.752 | 2,751.418 | 2,704.238 | 2,617.04 | 2,535.484 | 2,463.698 | 2,392.081 | 2,306.14 | 2,246.38 | 2,200.251 | 2,156.961 | 2,059.359 | 2,032.557 | 1,992.542 | 1,988.013 | 1,927.933 | 1,895.574 | 1,847.278 | 1,789.343 | 1,720.502 | 1,653.462 | 1,579.943 | 1,524.132 | 1,456.299 | 1,681.529 | 1,612.028 | 1,565.991 | 1,496.93 | 1,423.887 | 1,647.777 | 1,617.81 | 1,548.818 | 1,487.084 | 1,423.267 | 1,421.784 | 1,388.819 | 1,347.389 | 2,092.792 | 2,162.022 | 2,161.833 | 2,190.247 | 2,171.462 | 2,098.866 | 2,131.703 | 2,172.434 | 2,165.254 | 2,030.835 | 2,024.731 | 1,917.884 | 1,801.289 | 1,720.235 | 1,617.572 | 1,700.118 | 1,592.124 | 1,514.111 | 1,433.368 | 1,577.81 | 1,491.356 | 1,420.89 | 1,340.781 | 1,545.409 | 1,487.24 | 1,410.417 | 1,339.219 | 1,315.71 | 1,257.163 | 1,164.104 | 1,089.542 | 1,036.434 | 955.687 | 893.969 | 813.572 | 823.675 | 759.602 | 683.511 | 648.397 | 623.446 | 599.677 | 628.987 | 554.988 | 553.746 | 560.392 | 551.421 | 536.536 | 521.127 | 526.172 | 529.088 | 510.707 | 496.903 | 501.109 | 452.461 | 466.355 | 429.46 | 422.134 | 433.033 | 430.688 | 427.36 | 426.016 | 418.973 | 413.923 | 414.507 | 408.363 | 403.895 | 404.868 | 393.334 |
Total Equity
| 2,926.985 | 2,881.144 | 2,873.905 | 2,803.063 | 2,829.709 | 2,751.375 | 2,704.195 | 2,616.071 | 2,534.766 | 2,462.636 | 2,390.716 | 2,304.626 | 2,245.315 | 2,199.228 | 2,156.32 | 2,058.815 | 2,032.151 | 1,992.301 | 1,988.066 | 1,927.891 | 1,895.532 | 1,847.239 | 1,789.311 | 1,720.48 | 1,653.448 | 1,579.939 | 1,524.132 | 1,456.299 | 1,681.53 | 1,612.028 | 1,565.991 | 1,496.93 | 1,423.887 | 1,647.777 | 1,617.81 | 1,548.818 | 1,487.084 | 1,423.267 | 1,421.784 | 1,388.819 | 1,347.389 | 2,153.006 | 2,223.996 | 2,225.7 | 2,269.948 | 2,257.396 | 2,214.856 | 2,250.604 | 2,302.834 | 2,305.783 | 2,182.564 | 2,178.71 | 2,071.552 | 1,935.666 | 1,852.898 | 1,751.608 | 1,840.795 | 1,738.72 | 1,664.098 | 1,580.142 | 1,754.344 | 1,656.61 | 1,597.017 | 1,510.217 | 1,708.526 | 1,648.802 | 1,572.44 | 1,494.761 | 1,472.902 | 1,405.796 | 1,303.732 | 1,225.911 | 1,161.861 | 1,083.361 | 1,074.633 | 993.386 | 1,016.892 | 888.228 | 789.475 | 1,118.293 | 1,017.433 | 1,040.365 | 961.936 | 554.988 | 553.746 | 560.392 | 551.421 | 536.536 | 521.127 | 526.172 | 529.088 | 510.707 | 496.903 | 501.109 | 452.461 | 466.355 | 429.46 | 422.134 | 433.033 | 430.688 | 427.36 | 426.016 | 418.973 | 413.923 | 416.007 | 409.863 | 405.395 | 406.368 | 393.334 |
Total Liabilities & Shareholders Equity
| 7,198.652 | 7,166.181 | 7,030.987 | 7,188.96 | 7,353.03 | 7,426.465 | 7,274.323 | 7,417.831 | 7,136.693 | 7,058.717 | 7,413.879 | 7,053.49 | 6,704.746 | 6,747.99 | 6,475.295 | 6,137.589 | 5,914.623 | 5,995.185 | 5,462.746 | 4,938.912 | 5,526.991 | 5,547.324 | 5,116.196 | 4,660.614 | 4,553.421 | 4,412.354 | 4,177.818 | 4,104.178 | 4,785.28 | 4,841.398 | 4,664.151 | 4,283.988 | 4,626.116 | 4,810.08 | 4,306.95 | 4,276.036 | 4,185.106 | 4,232.51 | 4,051.384 | 3,775.511 | 3,861.367 | 3,281.727 | 3,354.01 | 3,439.474 | 3,618.663 | 3,701.066 | 3,800.857 | 3,938.911 | 4,000.449 | 4,051.498 | 3,913.659 | 3,976.356 | 3,950.369 | 3,843.85 | 3,853.75 | 3,359.66 | 3,242.211 | 3,321.025 | 3,300.138 | 2,722.296 | 2,833.386 | 2,853.514 | 3,185.72 | 2,793.861 | 2,831.831 | 2,914.563 | 3,349.015 | 2,594.228 | 2,643.718 | 2,680.342 | 2,670.181 | 2,162.495 | 2,313.628 | 2,239.367 | 2,525.442 | 2,208.384 | 2,411.711 | 1,989.116 | 1,866.139 | 2,031.332 | 1,992.324 | 1,868.452 | 2,016.99 | 1,054.337 | 1,063.658 | 1,076.849 | 1,064.75 | 1,012.677 | 915.123 | 929.89 | 974.228 | 997.637 | 954.095 | 960.696 | 981.049 | 1,001.095 | 915.842 | 709.693 | 679.736 | 672.444 | 682.003 | 667.476 | 670.153 | 646.292 | 655.857 | 634.214 | 660.4 | 607.133 | 609.903 |