
Chongqing Wanli New Energy Co., Ltd.
SSE:600847.SS
10.03 (CNY) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 59.283 | 90.054 | 53.409 | 34.737 | 31.558 | 65.539 | 30.036 | 27.19 | 39.14 | 69.763 | 73.663 | 42.439 | 31.62 | 41.251 | 21.777 | 23.126 | 21.98 | 70.835 | 17.886 | 24.641 | 19.198 | 49.032 | 21.947 | 9.555 | 8.316 | 26.184 | 7.138 | 10.399 | 9.281 | 13.135 | 7.841 | 21.894 | 7.694 | 46.624 | 113.604 | 108.393 | 90.33 | 248.32 | 269.537 | 241.383 | 285.378 | 340.673 | 362.868 | 349.209 | 451.014 | 508.863 | 672.92 | 4.656 | 3.935 | 2.572 | 7.018 | 5.368 | 6.159 | 5.85 | 29.868 | 26.923 | 19.8 | 52.882 | 20.723 | 6.896 | 5.865 | 17.172 | 14.265 | 8.064 | 3.929 | 4.841 | 2.047 | 4.075 | 18.816 | 27.851 | 47.186 | 30.23 | 0.172 | 12.398 | 7.618 | 5.141 | 8.604 | 12.573 | 12.227 | 10.985 | 14.212 | 18.67 | 3.43 | 10.948 | 6.703 | 5.98 | 5.613 | 6.676 | 4.835 | 7.585 | 8.01 | 9.697 | 6.358 | 21.217 | 7.574 | 3.815 | 12.635 | 3.937 | 4.617 | 3.399 | 7.44 | 5.293 | 10.724 | 0 | 28.384 | 0 | 32.803 | 0 | 0 | 0 |
Short Term Investments
| 0.182 | 0.191 | 0.158 | 0.113 | 0.192 | 0.238 | 0.263 | 0.196 | 0.287 | 0.341 | 0.386 | 0.281 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 0 | 90 | 90 | 80 | 110.647 | 80.647 | 60 | 82.002 | 88.247 | 50.075 | 0 | 45 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.043 | 0.291 | 0 | 0 | 8.021 | 6.749 | 7.014 | 17.283 | 17.852 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.169 | 0.169 | 0.2 | 0.2 | 0 | 0 | 13 | 13 | 6 | 0.43 | 1.88 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 59.465 | 90.245 | 53.567 | 34.849 | 31.75 | 65.777 | 30.299 | 27.386 | 39.427 | 70.104 | 74.05 | 42.72 | 31.62 | 41.251 | 21.777 | 23.126 | 21.98 | 70.835 | 17.886 | 24.641 | 19.198 | 49.032 | 21.947 | 9.555 | 8.316 | 26.184 | 7.138 | 10.399 | 9.281 | 13.135 | 7.841 | 21.894 | 7.694 | 46.624 | 203.604 | 188.393 | 200.977 | 328.967 | 329.537 | 323.385 | 373.625 | 390.748 | 362.868 | 349.209 | 451.014 | 508.863 | 672.92 | 4.656 | 3.935 | 2.572 | 7.018 | 5.368 | 6.159 | 5.85 | 29.868 | 26.923 | 19.8 | 52.882 | 20.723 | 6.896 | 5.865 | 30.215 | 14.556 | 8.064 | 3.929 | 12.862 | 8.796 | 11.089 | 36.099 | 45.703 | 47.186 | 30.23 | 0.172 | 12.398 | 7.618 | 5.141 | 8.604 | 12.573 | 12.227 | 10.985 | 14.212 | 18.67 | 3.43 | 10.948 | 6.703 | 5.98 | 5.613 | 6.676 | 5.004 | 7.754 | 8.21 | 9.897 | 6.358 | 21.217 | 20.574 | 16.815 | 18.635 | 4.367 | 6.497 | 5.399 | 7.44 | 5.293 | 10.724 | 0 | 28.384 | 0 | 32.803 | 0 | 0 | 0 |
Net Receivables
| 237.469 | 241.471 | 320.048 | 335.308 | 324.13 | 318.572 | 370.822 | 372.905 | 329.591 | 125.203 | 141.555 | 157.015 | 141.348 | 148.585 | 161.042 | 182.48 | 157.326 | 131.839 | 158.589 | 152.766 | 137.011 | 121.749 | 103.573 | 125.21 | 123.196 | 123.343 | 98.99 | 95.121 | 111.085 | 98.172 | 90.969 | 105.041 | 107.453 | 90.777 | 81.558 | 95.367 | 90.646 | 76.02 | 87.31 | 88.31 | 91.498 | 82.395 | 90.778 | 67.614 | 65.327 | 54.665 | 51.892 | 67.621 | 56.208 | 30.15 | 72.41 | 79.242 | 71.059 | 0 | 72.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 0 | 81.57 | 96.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 31.373 | 0 | 0 | 0 | 0 | 43.958 | 0 | 61.804 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.045 | 4.475 | 6.119 | 9.599 | 9.29 | 7.486 | 1.366 | 2.733 | 0 | 18.466 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 135.678 | 113.613 | 129.974 | 148.739 | 164.9 | 137.611 | 130.645 | 137.486 | 145.737 | 135.069 | 103.557 | 119.02 | 135.194 | 154.552 | 126.339 | 121.271 | 141.084 | 120.295 | 123.897 | 101.634 | 96.796 | 104.366 | 114.453 | 95.577 | 105.178 | 113.277 | 123.798 | 118.958 | 125.663 | 134.864 | 133.591 | 116.877 | 136.625 | 107.833 | 100.414 | 59.47 | 85.519 | 80.306 | 67.316 | 77.261 | 64.865 | 59.616 | 70.003 | 74.349 | 61.924 | 30.794 | 28.069 | 22.336 | 28.062 | 41.001 | 50.78 | 32.382 | 32.663 | 34.978 | 27.835 | 22.923 | 23.731 | 21.181 | 26.479 | 19.342 | 21.191 | 21.298 | 17.213 | 13.857 | 15.538 | 19.272 | 17.626 | 22.33 | 18.573 | 18.631 | 24.036 | 23.708 | 24.297 | 18.851 | 28.311 | 27.136 | 29.795 | 26.691 | 26.532 | 31.277 | 25.9 | 30.19 | 27.439 | 24.663 | 22.056 | 23.657 | 26.045 | 28.227 | 29.552 | 27.577 | 25.091 | 23.622 | 24.516 | 24.573 | 20.598 | 21.616 | 19.624 | 17.728 | 19.656 | 27.488 | 26.25 | 33.042 | 30.617 | 0 | 32.994 | 0 | 39.898 | 0 | 0 | 0 |
Other Current Assets
| 12.35 | 7.931 | 8.646 | 0.933 | 204.353 | 201.94 | 228.988 | 206.909 | 209.966 | 212.974 | 218.896 | 195.769 | 195.483 | 187.041 | 181.348 | 175.105 | 192.951 | 164.776 | 204.331 | 236.839 | 214.885 | 191.47 | 201.927 | 185.514 | 173.093 | 167.72 | 22.379 | 35.462 | 28.67 | 14.678 | 69.517 | 108.113 | 157.946 | 107.842 | 58.856 | 32.259 | 20.266 | 22.334 | 21.754 | 21.788 | 23.721 | 13.374 | 68.942 | 58.763 | 12.652 | 32.209 | 9.523 | 9.916 | 28.482 | 39.028 | 73.316 | 80.025 | 71.747 | 62.314 | 72.399 | 80.536 | 68.736 | 57.89 | 41.727 | 63.731 | 68.686 | 55.453 | 45.762 | 53.954 | 50.771 | 53.37 | 46.222 | 48.377 | 55.678 | 43.848 | 21.723 | 21.108 | 29.39 | 29.728 | 32.717 | 33.449 | 31.535 | 27.792 | 39.053 | 39.281 | 47.515 | 42.568 | 60.475 | 62.034 | 67.189 | 66.662 | 70.637 | 69.409 | 76.384 | 73.886 | 103.08 | 97.085 | 102.84 | 82.103 | 84.361 | 87.135 | 83.765 | 87.512 | 77.105 | 76.064 | 72.903 | 101.174 | 99.768 | 196.68 | 101.538 | 170.187 | 100.95 | 183.228 | 173.959 | 171.42 |
Total Current Assets
| 444.96 | 453.26 | 512.235 | 519.829 | 526.9 | 524.372 | 542.022 | 539.684 | 521.449 | 533.361 | 524.655 | 508.604 | 491.524 | 520.598 | 478.652 | 493.778 | 495.128 | 483.584 | 482.588 | 477.188 | 444.708 | 452.507 | 424.877 | 405.395 | 405.179 | 430.524 | 245.396 | 247.422 | 260.144 | 253.97 | 277.934 | 364.322 | 385.486 | 363.05 | 456.623 | 386.587 | 397.407 | 521.052 | 520.541 | 510.744 | 553.71 | 550.844 | 591.218 | 558.053 | 590.478 | 612.996 | 762.404 | 104.53 | 114.196 | 112.75 | 131.114 | 117.775 | 110.569 | 103.142 | 130.102 | 130.382 | 112.267 | 131.952 | 88.93 | 89.969 | 95.742 | 106.966 | 77.53 | 75.874 | 70.238 | 81.566 | 72.645 | 81.796 | 110.35 | 108.181 | 92.945 | 75.046 | 53.859 | 60.977 | 68.646 | 65.726 | 69.934 | 67.056 | 77.812 | 81.542 | 87.626 | 91.428 | 91.344 | 97.645 | 95.947 | 96.299 | 102.295 | 104.312 | 110.939 | 109.216 | 136.381 | 130.605 | 133.714 | 127.892 | 125.533 | 125.565 | 124.474 | 115.726 | 112.857 | 118.242 | 114.08 | 140.225 | 142.002 | 196.68 | 181.383 | 170.187 | 173.651 | 183.228 | 173.959 | 171.42 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 143.736 | 149.925 | 157.644 | 164.785 | 171.134 | 177.969 | 185.094 | 192.42 | 199.57 | 207.875 | 214.603 | 221.977 | 226.557 | 233.903 | 240.833 | 243.662 | 247.143 | 256.349 | 260.719 | 266.914 | 273.627 | 282.48 | 286.983 | 294.36 | 302.187 | 308.404 | 297.061 | 302.293 | 303.781 | 311.351 | 298.322 | 302.46 | 305.056 | 310.613 | 316.178 | 320.117 | 308.378 | 317.285 | 299.389 | 284.623 | 278.53 | 291.737 | 235.165 | 222.146 | 199.794 | 195.138 | 164.203 | 161.699 | 164.023 | 163.963 | 149.914 | 148.036 | 150.333 | 147.935 | 140.113 | 135.103 | 138.09 | 139.898 | 121.561 | 96.713 | 93.235 | 85.411 | 66.348 | 59.494 | 46.908 | 37.691 | 19.699 | 16.258 | 15.21 | 15.003 | 67.817 | 68.698 | 54.873 | 44.689 | 43.789 | 33.344 | 34.61 | 35.813 | 36.527 | 37.574 | 38.937 | 40.465 | 42.036 | 43.572 | 44.874 | 46.435 | 47.4 | 48.783 | 50.202 | 51.706 | 53.932 | 55.405 | 56.89 | 58.288 | 59.52 | 60.302 | 64.192 | 66.293 | 69.279 | 73.422 | 76.661 | 71.597 | 76.534 | 69.882 | 71.282 | 70.284 | 71.143 | 76.503 | 63.324 | 45.887 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.336 | 16.493 | 16.65 | 16.808 | 16.965 | 17.124 | 17.208 | 17.399 | 17.553 | 17.708 | 17.864 | 17.955 | 17.847 | 17.96 | 17.971 | 18.096 | 18.228 | 18.359 | 18.42 | 18.547 | 18.644 | 18.77 | 18.897 | 19.024 | 19.15 | 19.277 | 19.395 | 19.546 | 19.698 | 19.85 | 20.002 | 20.154 | 20.306 | 20.458 | 20.519 | 20.666 | 20.752 | 20.96 | 21.128 | 21.254 | 21.418 | 21.558 | 21.456 | 21.577 | 21.684 | 21.81 | 21.938 | 22.065 | 22.192 | 22.122 | 22.248 | 22.373 | 22.499 | 22.625 | 22.75 | 22.876 | 23.002 | 23.127 | 23.253 | 23.379 | 23.588 | 23.63 | 23.756 | 23.882 | 24.055 | 24.133 | 24.259 | 24.384 | 24.635 | 24.636 | 5.384 | 5.4 | 5.45 | 5.5 | 7.488 | 7.52 | 7.569 | 7.618 | 7.667 | 7.716 | 7.765 | 7.814 | 7.863 | 7.912 | 7.944 | 8.01 | 8.059 | 8.108 | 8.156 | 8.205 | 8.254 | 8.303 | 8.352 | 8.401 | 8.45 | 8.499 | 8.597 | 8.695 | 8.792 | 7.277 | 7.358 | 7.44 | 7.522 | 7.604 | 7.685 | 0 | 7.849 | 8.012 | 0 | 0 |
Goodwill and Intangible Assets
| 16.336 | 16.493 | 16.65 | 16.808 | 16.965 | 17.124 | 17.208 | 17.399 | 17.553 | 17.708 | 17.864 | 17.955 | 17.847 | 17.96 | 17.971 | 18.096 | 18.228 | 18.359 | 18.42 | 18.547 | 18.644 | 18.77 | 18.897 | 19.024 | 19.15 | 19.277 | 19.395 | 19.546 | 19.698 | 19.85 | 20.002 | 20.154 | 20.306 | 20.458 | 20.519 | 20.666 | 20.752 | 20.96 | 21.128 | 21.254 | 21.418 | 21.558 | 21.456 | 21.577 | 21.684 | 21.81 | 21.938 | 22.065 | 22.192 | 22.122 | 22.248 | 22.373 | 22.499 | 22.625 | 22.75 | 22.876 | 23.002 | 23.127 | 23.253 | 23.379 | 23.588 | 23.63 | 23.756 | 23.882 | 24.055 | 24.133 | 24.259 | 24.384 | 24.635 | 24.636 | 5.384 | 5.4 | 5.45 | 5.5 | 7.488 | 7.52 | 7.569 | 7.618 | 7.667 | 7.716 | 7.765 | 7.814 | 7.863 | 7.912 | 7.944 | 8.01 | 8.059 | 8.108 | 8.156 | 8.205 | 8.254 | 8.303 | 8.352 | 8.401 | 8.45 | 8.499 | 8.597 | 8.695 | 8.792 | 7.277 | 7.358 | 7.44 | 7.522 | 7.604 | 7.685 | 0 | 7.849 | 8.012 | 0 | 0 |
Long 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 | 257.025 | 257.729 | 258.647 | 258.476 | 287.514 | 30.272 | 30.21 | 30.21 | -57.68 | -47.68 | -78.327 | -48.327 | -25 | -47.002 | -60.247 | -22.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.571 | 2.571 | 3.221 | 3.221 | 0 | 0 | -9.171 | -11.911 | -4.638 | 0.932 | -0.518 | 0.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -257.025 | -257.729 | -258.647 | -258.476 | -287.514 | -30.272 | -30.21 | -30.21 | 90 | 80 | 110.647 | 80.647 | 60.044 | 82.04 | 88.268 | 50.101 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.083 | 13.1 | 4.773 | -0.763 | 0.721 | 2.237 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.301 | 0.441 | 0.634 | 0.476 | 0.245 | 0 | 1.683 | 0.435 | 0.624 | 0.231 | 1.466 | 1.492 | 4.348 | 3.405 | 3.506 | 5.038 | 0 | 0.676 | 0 | 0 | 0.046 | 0.297 | 0 | 0 | 0 | 0.898 | 273.721 | 273.299 | 273.578 | 261.865 | 298.774 | 35.938 | 30.21 | 32.199 | 2.509 | 3.248 | 0.882 | 0.958 | 8.192 | 13.961 | 11.044 | 1.2 | 33.427 | 35.555 | 26.399 | 7.629 | 22.676 | 20.569 | 6.913 | 6.306 | 0 | 0 | 0.038 | 0.06 | 0.082 | 0.104 | 0.127 | 0.149 | 0.171 | 0.193 | 0.215 | 0.237 | 0.259 | 0.281 | 0.303 | 0.326 | 0.411 | 0.412 | 0.414 | 0.414 | 1.239 | 1.401 | 1.843 | 1.843 | 6 | 2.19 | 3.26 | 2.24 | 2.24 | 2.24 | 2.321 | 2.321 | 2.466 | 2.466 | 2.466 | 2.466 | 2.74 | 2.74 | 0.169 | 0.169 | 0.215 | 0.232 | 3.47 | 3.487 | 0.066 | 0.066 | 1.155 | 1.188 | 1.221 | 0.132 | 3.197 | 3.232 | 3.42 | 2.982 | 9.283 | 11.107 | 3.34 | 3.177 | 11.34 | 11.5 |
Total Non-Current Assets
| 160.373 | 166.859 | 174.929 | 182.068 | 188.343 | 195.093 | 203.984 | 210.255 | 217.748 | 225.815 | 233.933 | 241.424 | 248.752 | 255.267 | 262.309 | 266.796 | 265.371 | 275.385 | 279.14 | 285.461 | 292.317 | 301.548 | 305.88 | 313.384 | 321.337 | 328.58 | 590.177 | 595.138 | 597.058 | 593.066 | 617.098 | 358.552 | 355.572 | 363.27 | 371.525 | 376.351 | 362.332 | 371.523 | 363.752 | 354.877 | 339.012 | 342.52 | 290.048 | 279.278 | 247.877 | 224.577 | 208.818 | 204.333 | 193.128 | 192.39 | 172.161 | 170.409 | 172.87 | 170.62 | 162.946 | 158.083 | 161.218 | 163.174 | 144.985 | 120.285 | 117.038 | 109.278 | 90.363 | 83.657 | 71.267 | 62.149 | 44.368 | 41.054 | 40.258 | 40.053 | 74.44 | 75.499 | 62.166 | 52.031 | 57.277 | 43.054 | 45.439 | 45.671 | 46.434 | 47.53 | 49.023 | 50.6 | 52.365 | 53.95 | 55.284 | 56.91 | 58.199 | 59.631 | 61.098 | 62.651 | 65.622 | 67.161 | 68.712 | 70.176 | 71.949 | 70.056 | 74.079 | 76.344 | 79.495 | 83.829 | 87.217 | 82.269 | 87.475 | 80.468 | 88.251 | 81.391 | 82.332 | 87.693 | 74.663 | 57.386 |
Total Assets
| 605.333 | 620.119 | 687.164 | 701.898 | 715.243 | 719.466 | 746.006 | 749.939 | 739.197 | 759.176 | 758.588 | 750.028 | 740.277 | 775.866 | 740.961 | 760.574 | 760.499 | 758.969 | 761.728 | 762.649 | 737.025 | 754.055 | 730.757 | 718.779 | 726.516 | 759.104 | 835.573 | 842.56 | 857.202 | 847.037 | 895.033 | 722.874 | 741.057 | 726.32 | 828.149 | 762.938 | 759.739 | 892.576 | 884.293 | 865.62 | 892.722 | 893.363 | 881.265 | 837.331 | 838.355 | 837.573 | 971.222 | 308.863 | 307.324 | 305.14 | 303.276 | 288.184 | 283.439 | 273.762 | 293.048 | 288.465 | 273.484 | 295.127 | 233.915 | 210.254 | 212.779 | 216.244 | 167.893 | 159.531 | 141.505 | 143.715 | 117.013 | 122.85 | 150.609 | 148.234 | 167.385 | 150.545 | 116.025 | 113.008 | 125.923 | 108.78 | 115.373 | 112.727 | 124.247 | 129.073 | 136.649 | 142.027 | 143.709 | 151.595 | 151.232 | 153.209 | 160.494 | 163.943 | 172.038 | 171.868 | 202.003 | 197.765 | 202.426 | 198.069 | 197.482 | 195.622 | 198.552 | 192.07 | 192.352 | 202.07 | 201.297 | 222.493 | 229.477 | 277.148 | 269.633 | 251.578 | 255.983 | 270.92 | 248.623 | 228.806 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 26.753 | 24.01 | 10.447 | 22.468 | 17.939 | 15.06 | 18.693 | 26.854 | 17.172 | 18.104 | 19.12 | 14.088 | 20.058 | 26.554 | 21.565 | 26.145 | 22.735 | 16.54 | 25.118 | 36.525 | 13.344 | 14.855 | 11.816 | 13.588 | 16.858 | 22.309 | 12.154 | 28.32 | 21.836 | 22.34 | 28.797 | 15.97 | 23.17 | 22.437 | 25.256 | 17.339 | 12.788 | 28.018 | 6.78 | 10.597 | 14.779 | 15.004 | 2.967 | 12.708 | 16.936 | 15.023 | 22.908 | 27.705 | 22.411 | 20.438 | 12.783 | 25.921 | 34.865 | 18.382 | 14.422 | 11.669 | 13.474 | 32.54 | 27.937 | 50.386 | 43.742 | 36.782 | 23.511 | 22.426 | 18.714 | 19.439 | 8.368 | 9.905 | 8.901 | 5.291 | 23.427 | 22.918 | 6.812 | 6.43 | 9.454 | 11.507 | 12.302 | 8.378 | 10.281 | 11.544 | 14.795 | 16.172 | 18.904 | 20.178 | 18.424 | 18.304 | 18.001 | 20.219 | 23.432 | 20.704 | 23.453 | 20.771 | 20.132 | 18.355 | 19.509 | 25.359 | 24.539 | 23.277 | 24.751 | 35.552 | 27.564 | 20.345 | 17.153 | 0 | 25.036 | 0 | 19.66 | 0 | 0 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.945 | 0 | 114 | 0 | 15.55 | 9 | 10 | 80 | 0 | 0 | 90 | 90 | 89.315 | 109.315 | 100 | 100 | 100 | 100 | 100 | 160 | 160 | 140 | 145 | 145 | 115 | 103 | 111.49 | 130.99 | 130.99 | 124.9 | 133.39 | 90.89 | 62.39 | 62.39 | 59.89 | 29.89 | 27.89 | 34.395 | 43.895 | 49.895 | 52.895 | 58.395 | 58.895 | 73.895 | 74.395 | 44.295 | 44.495 | 62.145 | 63.095 | 64.365 | 65.08 | 65.78 | 66.35 | 66.35 | 66.5 | 64 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 67 | 63.2 | 58.2 | 58.5 | 60.9 | 60.9 | 57.2 | 61.76 | 61.26 | 56.86 | 0 | 49 | 0 | 35.27 | 0 | 0 | 0 |
Tax Payables
| 7.739 | 13.049 | 11.953 | 7.323 | 11.448 | 8.592 | 5.807 | 6.731 | 5.67 | 18.449 | 16.547 | 16.687 | 6.293 | 19.595 | 5.634 | 7.016 | 2.78 | 16.374 | 1.916 | 3.251 | 7.137 | 16.633 | 7.754 | 2.679 | 2.556 | 13.016 | 1.662 | 1.069 | 3.298 | 3.628 | 4.704 | 1.357 | 7.329 | 2.201 | 0.772 | 3.922 | 0.38 | 0.247 | 0.037 | 0 | -0.081 | 0.533 | -0.402 | -0.652 | 0.057 | 0.04 | -0.192 | 1.548 | 0.563 | 1.668 | -0.849 | 0.155 | 0.337 | 1.516 | -1.464 | -0.594 | -1.37 | 0.399 | -0.854 | -0.089 | 0.165 | 2.103 | 2.366 | 1.496 | -0.085 | 0.258 | 0.211 | 0.801 | 0.924 | 1.783 | 1.027 | 0.905 | 1.602 | 2.293 | 1.518 | 1.119 | 0.846 | 0.741 | 0.977 | 0.135 | 0.987 | 0.992 | 0.083 | 0.672 | 0.869 | 1.067 | 0.947 | 1.337 | 1.005 | 1.432 | 1.933 | 1.408 | 2.445 | 2.112 | 2.448 | 2.936 | 2.727 | 1.852 | 1.772 | 5.205 | 4.396 | 3.443 | 6.805 | 0 | 6.114 | 0 | 7.309 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 5.871 | 7.931 | 15.192 | 10.85 | 4.536 | 4.419 | 12.107 | 10.04 | 9.708 | 16.321 | 17.288 | 8.848 | 17.385 | 19.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -120.994 | -102.945 | 0 | -114 | 0 | 7.796 | 13.781 | 10.029 | 5.795 | 0 | 0 | 7.142 | 4.528 | 4.876 | 10.134 | 12.281 | 13.087 | 10.31 | 10.739 | 12.797 | 63.653 | 66.652 | 87.534 | 83.329 | 84.954 | 87.838 | 85.643 | 86.76 | 90.6 | 92.579 | 82.726 | 78.135 | 53.406 | 38.104 | 46.983 | 59.225 | 57.277 | 53.862 | 38.755 | 35.466 | 14.957 | 16.832 | 40.225 | 37.086 | 47.124 | 26.518 | 36.175 | 27.094 | 26.244 | 11.223 | 12.656 | 11.248 | 10.213 | 9.169 | 9.06 | 9.936 | 17.757 | 20.602 | 21.27 | 19.966 | 20.445 | 19.843 | 20.812 | 20.488 | 22.256 | 20.771 | 26.205 | 23.863 | 21.727 | 18.749 | 20.82 | 24.152 | 23.094 | 32.831 | 30.598 | 30.153 | 34.512 | 0 | 35.84 | 0 | 47.355 | 0 | 0 | 0 |
Other Current Liabilities
| 31.044 | 33.986 | 24.839 | 14.083 | 27.441 | 15.159 | 32.322 | 27.138 | 28.946 | 31.198 | 27.616 | 23.646 | 28.029 | 32.522 | 19.695 | 29.395 | 34.46 | 26.601 | 37.659 | 29.652 | 23.882 | 26.737 | 23.472 | 21.9 | 20.91 | 36.287 | 140.089 | 22.163 | 144.063 | 21.335 | 186.612 | 18.552 | 30.007 | 19.006 | 9.878 | 13.037 | 13.838 | 34.518 | 24.94 | 7.268 | 13.699 | 23.78 | 16.583 | 13.696 | 10.891 | 14.05 | 68.237 | 66.903 | 89.387 | 82.629 | 90.091 | 91.203 | 88.726 | 89.001 | 98.262 | 96.585 | 86.416 | 79.219 | 55.164 | 39.024 | 47.996 | 57.851 | 55.487 | 52.7 | 39.096 | 32.371 | 16.908 | 17.817 | 41.29 | 37.149 | 47.875 | 27.251 | 35.944 | 28.078 | 30.628 | 11.625 | 13.373 | 15.794 | 9.792 | 9.655 | 9.391 | 9.536 | 18.467 | 20.716 | 21.274 | 19.205 | 20.165 | 18.731 | 20.126 | 19.309 | 20.713 | 19.594 | 24.014 | 21.97 | 19.751 | 16.06 | 23.507 | 23.153 | 22.186 | 28.531 | 26.857 | 27.356 | 32.94 | 121.555 | 31.416 | 105.877 | 40.67 | 87.402 | 72.398 | 70.788 |
Total Current Liabilities
| 65.536 | 71.045 | 47.239 | 49.746 | 56.829 | 54.003 | 56.822 | 60.723 | 51.788 | 67.751 | 63.282 | 54.422 | 54.38 | 78.672 | 46.894 | 62.556 | 59.974 | 59.515 | 64.693 | 69.428 | 44.362 | 58.225 | 43.042 | 38.167 | 40.324 | 71.612 | 153.904 | 154.498 | 169.198 | 161.304 | 220.114 | 51.429 | 69.506 | 53.644 | 115.906 | 34.298 | 27.005 | 152.782 | 121.756 | 107.181 | 137.712 | 139.317 | 119.147 | 125.752 | 127.884 | 129.112 | 250.953 | 256.157 | 252.361 | 249.735 | 247.026 | 232.279 | 226.928 | 220.389 | 242.209 | 238.65 | 223.42 | 245.547 | 173.138 | 151.711 | 154.293 | 156.626 | 111.254 | 104.511 | 92.12 | 95.962 | 75.382 | 81.419 | 109.51 | 103.118 | 146.224 | 125.468 | 88.653 | 81.297 | 103.745 | 87.346 | 90.886 | 85.827 | 86.83 | 87.685 | 91.523 | 93.199 | 101.455 | 108.566 | 107.568 | 105.576 | 106.113 | 107.287 | 111.563 | 108.444 | 113.099 | 108.774 | 113.591 | 109.269 | 104.908 | 102.555 | 106.717 | 109.183 | 109.609 | 126.488 | 120.577 | 112.404 | 113.667 | 121.555 | 111.566 | 105.877 | 102.909 | 87.402 | 72.398 | 70.788 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.4 | 0 | 8.4 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.251 | 1.444 | 1.638 | 1.831 | 2.024 | 2.217 | 2.411 | 2.604 | 2.798 | 3.003 | 3.208 | 3.294 | 3.496 | 3.698 | 3.9 | 4.102 | 4.323 | 4.506 | 4.627 | 4.832 | 4.75 | 4.905 | 5.12 | 5.303 | 5.67 | 5.473 | 2.616 | 2.699 | 2.799 | 2.882 | 2.838 | 2.922 | 3.005 | 3.089 | 3.172 | 3.256 | 3.34 | 3.423 | 3.507 | 3.59 | 3.674 | 3.757 | 0 | 0 | 0 | 4.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | -2.217 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.696 | 21.696 | 25.876 | 18.63 | 37.26 | 37.26 | 37.26 | 3.921 | 3.921 | 4 | 0 | 4.328 | 4.328 | 4.328 | 4.41 | 4.736 | 4.736 | 4.736 | 4.736 | 5.07 | 5.07 | 5.07 | 5.07 | 5.15 | 5.15 | 5.15 | 5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.669 | -6.696 | -6.728 | -6.763 | -6.803 | -6.889 | -1.547 | -6.97 | 1.366 | -7.119 | 7 | 7 | 1.5 |
Total Non-Current Liabilities
| 1.251 | 1.444 | 1.638 | 1.831 | 2.024 | 2.217 | 2.411 | 2.604 | 2.798 | 3.003 | 3.208 | 3.294 | 3.496 | 3.698 | 3.9 | 4.102 | 4.323 | 4.506 | 4.627 | 4.832 | 4.75 | 4.905 | 5.12 | 5.303 | 5.67 | 5.473 | 2.616 | 2.699 | 2.799 | 2.882 | 2.838 | 2.922 | 3.005 | 3.089 | 3.172 | 24.952 | 25.036 | 29.299 | 22.137 | 40.851 | 40.934 | 41.018 | 3.921 | 3.921 | 4 | 4.084 | 4.328 | 4.328 | 4.328 | 4.41 | 4.736 | 4.736 | 4.736 | 4.736 | 5.07 | 5.07 | 5.07 | 5.07 | 5.15 | 5.15 | 5.15 | 5.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.641 | -6.669 | -6.696 | -6.728 | -6.763 | -6.803 | -6.889 | -1.547 | -1.57 | 1.366 | 1.281 | 7 | 7 | 1.5 |
Total Liabilities
| 66.787 | 72.49 | 48.876 | 49.746 | 58.853 | 54.003 | 59.232 | 63.327 | 54.586 | 70.754 | 66.49 | 57.716 | 57.877 | 82.37 | 50.794 | 66.658 | 64.297 | 64.021 | 69.32 | 74.26 | 49.112 | 63.13 | 48.162 | 43.47 | 45.993 | 77.086 | 156.52 | 157.197 | 171.996 | 164.186 | 222.952 | 54.351 | 72.511 | 56.733 | 119.078 | 59.25 | 52.041 | 182.081 | 143.893 | 148.032 | 178.646 | 180.335 | 123.068 | 129.673 | 131.884 | 133.196 | 255.282 | 260.485 | 256.689 | 254.145 | 251.762 | 237.015 | 231.664 | 225.125 | 247.279 | 243.721 | 228.491 | 250.617 | 178.288 | 156.861 | 159.443 | 161.776 | 111.254 | 104.511 | 92.12 | 95.962 | 75.382 | 81.419 | 109.51 | 103.118 | 146.224 | 125.468 | 88.653 | 81.297 | 103.745 | 87.346 | 90.886 | 85.827 | 86.83 | 87.685 | 91.523 | 93.199 | 101.455 | 108.566 | 107.568 | 105.576 | 106.113 | 107.287 | 111.563 | 108.444 | 113.099 | 108.774 | 113.591 | 109.269 | 104.908 | 102.555 | 100.076 | 102.514 | 102.913 | 119.76 | 113.814 | 105.601 | 106.778 | 120.008 | 109.995 | 107.242 | 104.19 | 94.402 | 79.398 | 72.288 |
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
| 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 153.287 | 155.66 | 155.66 | 158.033 | 158.033 | 157.483 | 157.483 | 157.483 | 157.483 | 152.238 | 152.238 | 152.238 | 152.238 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 88.66 | 68.2 | 62 | 62 | 62 | 62 | 62 |
Retained Earnings
| -378.287 | -369.204 | -354.754 | -342.72 | -336.651 | -329.797 | -318 | -314.63 | -307.941 | -304.62 | -297.478 | -290.909 | -283.033 | -271.937 | -267.05 | -263.301 | -261.015 | -262.269 | -264.809 | -268.828 | -269.304 | -266.291 | -274.621 | -281.908 | -276.694 | -275.198 | -122.596 | -116.286 | -116.443 | -118.798 | -131.409 | -135.472 | -135.477 | -134.374 | -93.114 | -98.58 | -94.453 | -91.673 | -61.887 | -69.288 | -70.837 | -71.861 | -67.926 | -71.85 | -72.98 | -74.074 | -62.511 | -62.215 | -59.661 | -60.236 | -59.771 | -60.08 | -60.793 | -63.984 | -67.635 | -68.713 | -68.539 | -67.489 | -55.066 | -55.717 | -55.576 | -54.444 | -52.683 | -53.617 | -55.373 | -56.936 | -50.003 | -50.058 | -50 | -46.15 | -71 | -67.084 | -63.389 | -59.129 | -67.308 | -67.226 | -64.174 | -61.759 | -101.765 | -97.793 | -94.055 | -90.353 | -96.927 | -96.153 | -95.518 | -91.549 | -84.8 | -82.526 | -78.706 | -75.758 | -50.177 | -50.09 | -50.246 | -50.281 | -46.327 | -45.835 | -47.066 | -55.986 | -56.103 | -63.172 | -58 | -28.59 | -22.783 | 11.658 | 14.156 | 5.301 | 12.757 | 38.118 | 30.863 | 21.19 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 21.712 | 839.754 | 21.712 | 851.487 | 21.712 | 839.264 | 21.712 | 836.288 | 21.712 | 812.145 | 21.712 | 803.929 | 21.712 | 803.929 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 763.546 | 763.546 | 839.754 | 818.042 | 0 | 818.042 | 0 | 847.955 | -0 | 818.042 | -0 | 829.934 | -0 | 812.145 | 0 | 803.929 | 0 | 803.929 | 0 | 803.929 | 803.929 | 803.929 | 803.929 | 782.217 | 803.929 | 803.929 | 648.361 | 626.649 | 648.361 | 648.361 | 649.68 | 649.68 | 649.68 | 649.68 | 647.871 | 645.498 | 645.498 | 643.125 | 643.133 | 628.235 | 626.371 | 626.371 | 667.544 | 626.213 | 626.213 | 626.213 | 626.213 | 21.932 | 21.635 | 21.765 | 21.763 | 21.763 | 20.537 | 20.537 | 20.537 | 20.537 | 20.537 | 20.537 | 19.167 | 19.167 | 19.167 | 20.114 | 19.396 | 19.338 | 15.698 | 15.698 | 2.82 | 2.82 | 1.4 | 1.4 | 1.4 | 1.4 | -0 | -0 | -0 | -0 | -0 | -0 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.521 | 50.421 | 50.421 | 50.421 | 50.589 | 50.241 | 50.241 | 61.46 | 56.882 | 56.882 | 56.822 | 60.758 | 56.822 | 60.028 | 56.822 | 77.282 | 77.035 | 77.035 | 76.401 | 76.361 | 73.327 |
Total Shareholders Equity
| 538.546 | 547.63 | 638.288 | 650.321 | 656.39 | 663.245 | 686.774 | 686.612 | 684.611 | 688.422 | 692.098 | 692.312 | 682.4 | 693.496 | 690.167 | 693.916 | 696.202 | 694.948 | 692.408 | 688.389 | 687.913 | 690.925 | 682.595 | 675.309 | 680.523 | 682.018 | 679.053 | 685.362 | 685.206 | 682.85 | 671.559 | 667.495 | 667.49 | 668.593 | 708.045 | 702.579 | 706.706 | 709.486 | 739.279 | 716.43 | 713.017 | 711.993 | 757.101 | 706.601 | 705.471 | 704.377 | 715.94 | 48.378 | 50.634 | 50.189 | 50.652 | 50.343 | 48.404 | 45.213 | 41.562 | 40.484 | 40.659 | 41.708 | 52.761 | 52.11 | 52.251 | 53.383 | 55.373 | 54.38 | 48.985 | 47.422 | 41.477 | 41.422 | 40.06 | 43.91 | 19.06 | 22.976 | 25.271 | 29.531 | 21.352 | 21.434 | 24.486 | 26.901 | 37.417 | 41.388 | 45.126 | 48.828 | 42.254 | 43.029 | 43.664 | 47.633 | 54.381 | 56.655 | 60.475 | 63.424 | 88.904 | 88.992 | 88.835 | 88.8 | 92.574 | 93.067 | 98.476 | 89.556 | 89.439 | 82.31 | 87.482 | 116.892 | 122.699 | 157.141 | 159.638 | 144.336 | 151.792 | 176.519 | 169.224 | 156.518 |
Total Equity
| 538.546 | 547.63 | 638.288 | 650.321 | 656.39 | 663.245 | 686.774 | 686.612 | 684.611 | 688.422 | 692.098 | 692.312 | 682.4 | 693.496 | 690.167 | 693.916 | 696.202 | 694.948 | 692.408 | 688.389 | 687.913 | 690.925 | 682.595 | 675.309 | 680.523 | 682.018 | 679.053 | 685.362 | 685.206 | 682.85 | 672.081 | 668.523 | 668.546 | 669.587 | 709.071 | 703.688 | 707.697 | 710.495 | 740.4 | 717.589 | 714.076 | 713.028 | 758.197 | 707.658 | 706.471 | 704.377 | 715.94 | 48.378 | 50.634 | 50.995 | 51.514 | 51.169 | 51.775 | 48.636 | 45.768 | 44.744 | 44.994 | 44.509 | 55.627 | 53.393 | 53.336 | 54.468 | 56.639 | 55.02 | 49.384 | 47.752 | 41.631 | 41.43 | 41.099 | 45.117 | 21.161 | 25.077 | 27.372 | 31.712 | 22.178 | 21.434 | 24.486 | 26.901 | 37.417 | 41.388 | 45.126 | 48.828 | 42.254 | 43.029 | 43.664 | 47.633 | 54.381 | 56.655 | 60.475 | 63.424 | 88.904 | 88.992 | 88.835 | 88.8 | 92.574 | 93.067 | 98.476 | 89.556 | 89.439 | 82.31 | 87.482 | 116.892 | 122.699 | 157.141 | 159.638 | 144.336 | 151.792 | 176.519 | 169.224 | 156.518 |
Total Liabilities & Shareholders Equity
| 605.333 | 620.119 | 687.164 | 701.898 | 715.243 | 719.466 | 746.006 | 749.939 | 739.197 | 759.176 | 758.588 | 750.028 | 740.277 | 775.866 | 740.961 | 760.574 | 760.499 | 758.969 | 761.728 | 762.649 | 737.025 | 754.055 | 730.757 | 718.779 | 726.516 | 759.104 | 835.573 | 842.56 | 857.202 | 847.037 | 895.033 | 722.874 | 741.057 | 726.32 | 828.149 | 762.938 | 759.739 | 892.576 | 884.293 | 865.62 | 892.722 | 893.363 | 881.265 | 837.331 | 838.355 | 837.573 | 971.222 | 308.863 | 307.324 | 305.14 | 303.276 | 288.184 | 283.439 | 273.762 | 293.048 | 288.465 | 273.484 | 295.127 | 233.915 | 210.254 | 212.779 | 216.244 | 167.893 | 159.531 | 141.505 | 143.715 | 117.013 | 122.85 | 150.609 | 148.234 | 167.385 | 150.545 | 116.025 | 113.008 | 125.923 | 108.78 | 115.373 | 112.727 | 124.247 | 129.073 | 136.649 | 142.027 | 143.709 | 151.595 | 151.232 | 153.209 | 160.494 | 163.943 | 172.038 | 171.868 | 202.003 | 197.765 | 202.426 | 198.069 | 197.482 | 195.622 | 198.552 | 192.07 | 192.352 | 202.07 | 201.297 | 222.493 | 229.477 | 277.148 | 269.633 | 251.578 | 255.983 | 270.92 | 248.623 | 228.806 |