
Beijing Aerospace Changfeng Co.,Ltd
SSE:600855.SS
13.56 (CNY) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | 2001 Q2 | 2001 Q1 | 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
| 712.979 | 871.407 | 820.367 | 827.173 | 867.153 | 976.98 | 799.396 | 922.285 | 660.96 | 765.372 | 620.182 | 643.724 | 693.688 | 1,030.023 | 670.504 | 761.949 | 829.265 | 1,158.114 | 879.806 | 957.972 | 660.585 | 971.835 | 370.359 | 292.286 | 415.896 | 657.633 | 308.103 | 342.124 | 447.332 | 628.809 | 346.062 | 389.598 | 481.048 | 707.074 | 363.084 | 396.965 | 413.108 | 602.973 | 405.149 | 454.104 | 427.567 | 504.285 | 424.546 | 393.618 | 359.166 | 500.308 | 298.369 | 381.653 | 378.952 | 425.831 | 473.724 | 528.139 | 533.816 | 570.275 | 233.063 | 241.052 | 223.412 | 233.412 | 216.573 | 241.07 | 226.307 | 231.716 | 170.567 | 184.964 | 163.965 | 188.75 | 141.806 | 165.805 | 159.317 | 163.575 | 132.689 | 255.023 | 163.757 | 283.576 | 206.426 | 318.908 | 296.906 | 305.709 | 284.33 | 331.87 | 321.435 | 88.813 | 68.851 | 103.126 | 71.974 | 152.496 | 91.579 | 103.818 | 54.538 | 84.528 | 68.594 | 70.913 | 41.339 | 48.886 | 52.168 | 60.519 | 0 | 47.948 | 1.424 | 2.263 | 2.814 | 4.608 | 8.997 | 7.446 | 0 | 22.345 | 0 | 16.461 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | 0 | 0 | -56.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 202.714 | 16.766 | 19.412 | 12.959 | 0 | 0 | 0 | -95.293 | 0 | 47.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.61 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.351 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.422 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.981 | 19.797 | 5.019 | 6.15 | 11.974 | 11.337 | 0 | 0 | 0 | 0 | 0 | 0 | 0.662 | 0 | 0 | 0 | 0 | 0.185 | 0.185 | 0 | 0.595 | 0 | 0.495 | 0 | 0 | 0 |
Cash and Short Term Investments
| 712.979 | 871.407 | 820.367 | 827.173 | 867.153 | 976.98 | 799.396 | 922.285 | 660.96 | 765.372 | 620.182 | 643.724 | 693.688 | 1,030.023 | 670.504 | 761.949 | 829.265 | 1,158.114 | 879.806 | 974.737 | 679.998 | 984.794 | 370.359 | 292.286 | 415.896 | 657.633 | 308.103 | 342.124 | 447.332 | 628.809 | 346.062 | 389.598 | 481.048 | 707.074 | 363.084 | 396.965 | 413.108 | 602.973 | 405.149 | 454.104 | 427.567 | 504.285 | 424.546 | 393.618 | 359.166 | 500.308 | 298.369 | 381.653 | 378.952 | 425.831 | 473.724 | 528.139 | 533.816 | 570.275 | 233.063 | 241.052 | 223.412 | 233.412 | 216.573 | 241.07 | 226.307 | 231.716 | 170.567 | 184.964 | 163.965 | 188.75 | 141.806 | 165.805 | 159.317 | 163.575 | 132.689 | 255.023 | 163.757 | 283.576 | 206.426 | 318.908 | 296.906 | 305.709 | 284.33 | 331.87 | 321.435 | 88.813 | 68.851 | 103.126 | 71.974 | 167.478 | 111.376 | 108.838 | 60.688 | 96.501 | 79.931 | 70.913 | 41.339 | 48.886 | 52.168 | 60.519 | 0 | 48.61 | 1.424 | 2.263 | 2.814 | 4.608 | 9.182 | 7.63 | 0 | 22.94 | 0 | 16.956 | 0 | 0 | 0 |
Net Receivables
| 1,218.939 | 1,314.237 | 1,300.349 | 1,339.855 | 1,284.772 | 1,358.184 | 1,443.588 | 1,490.353 | 1,340.142 | 1,459.636 | 1,403.606 | 1,383.435 | 1,435.103 | 1,481.338 | 1,429.721 | 1,242.558 | 1,174.909 | 1,263.24 | 1,163.554 | 1,114.651 | 1,064.465 | 1,288.51 | 1,063.309 | 1,268.511 | 935.098 | 1,024.893 | 836.25 | 793.78 | 578.467 | 549.058 | 615.162 | 591.619 | 417.431 | 382.662 | 492.732 | 447.29 | 443.002 | 329.084 | 369.709 | 355.257 | 397.117 | 387.452 | 394.148 | 481.97 | 468.561 | 399.255 | 0 | 403.675 | 235.432 | 264.985 | 0 | 0 | 0 | 11.406 | 0 | 0 | 0 | 211.482 | 0 | 0 | 0 | 184.204 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 88.341 | 0 | 0 | 0 | 0 | 0.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.93 | 0.17 | 0.237 | 0.266 | 4.418 | 77.799 | 4.55 | 0 | 8.674 | 0 | 5.692 | 0 | 0 | 0 |
Inventory
| 729.408 | 647.697 | 829.879 | 776.066 | 736.169 | 718.575 | 930.155 | 891.487 | 883.079 | 854.5 | 1,008.232 | 1,038.043 | 1,092.35 | 1,021.483 | 1,506.202 | 1,328.631 | 1,309.519 | 1,165.598 | 972.424 | 880.678 | 965.943 | 264.643 | 408.574 | 218.375 | 253.192 | 159.254 | 282.31 | 224.778 | 216.923 | 154.847 | 225.295 | 161.194 | 213.884 | 143.201 | 251.384 | 219.84 | 189.045 | 121.676 | 169.897 | 140.661 | 165.671 | 120.915 | 201.532 | 168.395 | 174.808 | 169.186 | 292.202 | 250.278 | 257.81 | 215.989 | 238.014 | 217.497 | 225.72 | 204.699 | 205.705 | 193.908 | 181.074 | 174.356 | 163.967 | 157.32 | 159.966 | 153.636 | 205.254 | 214.107 | 214.348 | 209.453 | 240.69 | 214.705 | 201.207 | 205.899 | 232.803 | 209.616 | 197.19 | 176.983 | 159.722 | 143.562 | 130.197 | 132.205 | 115.718 | 104.935 | 102.06 | 101.287 | 97.06 | 88.207 | 88.211 | 71.531 | 59.432 | 57.891 | 52.365 | 51.945 | 57.965 | 62.1 | 63.156 | 64.409 | 61.318 | 58.024 | 0 | 58.028 | 51.124 | 60.402 | 77.564 | 82.648 | 112.679 | 124.576 | 0 | 130.675 | 0 | 146.734 | 0 | 0 | 0 |
Other Current Assets
| 104.495 | 65.198 | 109.554 | 150.118 | 105.225 | 64.417 | 158.201 | 66.84 | 122.209 | 135.476 | 189.51 | 213.761 | 210.207 | 154.645 | 265.112 | 330.645 | 435.57 | 357.946 | 426.887 | 348.82 | 260.885 | 307.407 | 286.616 | 1,413.427 | 469.232 | 591.116 | 294.943 | 349.982 | 379.442 | 367.928 | 332.556 | 287.976 | 264.079 | 227.62 | 299.984 | 283.91 | 284.888 | 289.357 | 270.888 | 212.86 | 247.068 | 201.278 | 218.619 | 222.81 | 211.167 | 169.714 | 180.296 | 592.117 | 241.953 | 155.255 | 467.011 | 470.331 | 359.557 | 268.644 | 205.712 | 190.576 | 183.638 | 287.558 | 191.17 | 177.067 | 182.316 | 168.52 | 197.131 | 187.045 | 199.228 | 177.899 | 237.173 | 245.934 | 254.524 | 233.696 | 222.964 | 198.628 | 200.498 | 60.447 | 180.025 | 148.453 | 158.429 | 126.037 | 148.357 | 113.664 | 123.11 | 88.341 | 106.977 | 71.977 | 88.874 | 62.209 | 64.087 | 46.778 | 47.701 | 26.803 | 45.125 | 50.515 | 38.584 | 27.413 | 56.465 | 43.526 | 158.457 | 41.154 | 49.691 | 52.958 | 73.226 | 67.571 | 30.766 | 108.096 | 308.35 | 137.648 | 283.78 | 101.802 | 283.017 | 269.869 | 285.524 |
Total Current Assets
| 2,765.821 | 2,898.54 | 3,060.149 | 3,093.211 | 2,993.319 | 3,118.156 | 3,331.34 | 3,370.966 | 3,006.39 | 3,214.984 | 3,221.529 | 3,278.963 | 3,431.347 | 3,687.489 | 3,871.54 | 3,663.782 | 3,749.263 | 3,944.899 | 3,442.672 | 3,318.887 | 2,971.291 | 2,769.58 | 2,128.858 | 1,924.089 | 2,073.417 | 2,021.779 | 1,721.606 | 1,716.113 | 1,622.164 | 1,700.641 | 1,519.075 | 1,430.387 | 1,376.443 | 1,460.556 | 1,407.184 | 1,348.006 | 1,330.043 | 1,343.091 | 1,215.643 | 1,162.882 | 1,162.595 | 1,213.93 | 1,238.845 | 1,266.793 | 1,213.701 | 1,238.463 | 1,203.012 | 1,224.047 | 1,114.147 | 1,062.06 | 1,178.749 | 1,215.966 | 1,119.092 | 1,041.956 | 644.48 | 625.536 | 588.125 | 607.168 | 571.71 | 575.457 | 568.589 | 553.872 | 572.952 | 586.117 | 577.541 | 576.102 | 619.669 | 626.445 | 615.048 | 603.17 | 588.455 | 663.266 | 561.445 | 623.574 | 546.173 | 610.923 | 585.532 | 563.951 | 548.405 | 550.469 | 546.605 | 278.442 | 272.887 | 263.31 | 249.06 | 301.218 | 235.162 | 213.506 | 160.755 | 175.249 | 183.021 | 183.529 | 143.078 | 140.708 | 169.952 | 162.069 | 158.457 | 149.529 | 102.409 | 115.86 | 153.869 | 159.246 | 230.426 | 244.853 | 308.35 | 299.936 | 283.78 | 271.184 | 283.017 | 269.869 | 285.524 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 555.012 | 545.871 | 559.112 | 569.077 | 569.951 | 578.756 | 529.748 | 532.622 | 487.942 | 490.287 | 402.336 | 373.38 | 380.535 | 383.07 | 383.132 | 369.546 | 364.681 | 287.657 | 281.651 | 286.616 | 290.525 | 294.249 | 117.708 | 119.428 | 121.188 | 123.387 | 97.884 | 99.253 | 49.051 | 50.78 | 51.534 | 51.176 | 52.294 | 53.866 | 54.061 | 55.256 | 55.008 | 46.17 | 47.084 | 48.068 | 48.599 | 49.588 | 51.112 | 52.218 | 52.977 | 52.433 | 51.181 | 53.721 | 55.305 | 57.257 | 60.55 | 62.171 | 64.188 | 65.554 | 64.442 | 66.476 | 68.26 | 70.393 | 72.68 | 72.936 | 77.554 | 77.612 | 87.036 | 75.943 | 78.776 | 81.373 | 86.18 | 87.572 | 87.854 | 89.916 | 94.171 | 96.453 | 98.441 | 102.987 | 101.767 | 104.096 | 106.072 | 107.671 | 93.227 | 87.201 | 87.341 | 107.571 | 102.797 | 104.053 | 91.284 | 87.392 | 83.855 | 77.18 | 79.639 | 80.815 | 74.335 | 74.007 | 78.921 | 75.838 | 67.278 | 61.637 | 54.764 | 52.921 | 189.611 | 194.28 | 200.221 | 206.511 | 214.299 | 223.3 | 209.538 | 210.946 | 212.5 | 210.761 | 212.096 | 212.295 | 153.619 |
Goodwill
| 0 | 0 | 11.28 | 11.28 | 11.28 | 11.28 | 60.12 | 60.12 | 60.12 | 60.12 | 71.767 | 71.767 | 71.767 | 71.767 | 100.109 | 100.109 | 113.609 | 113.609 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 141.296 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 78.911 | 78.57 | 79.296 | 81.394 | 82.091 | 85.518 | 88.395 | 91.004 | 94.229 | 97.375 | 102.689 | 100.271 | 101.792 | 104.915 | 104.882 | 107.154 | 109.993 | 112.249 | 118.051 | 120.835 | 117.936 | 118.027 | 84.823 | 69.783 | 69.492 | 66.687 | 56.376 | 56.667 | 31.969 | 20.873 | 19.627 | 19.813 | 15.967 | 16.242 | 13.063 | 10.666 | 11.779 | 11.021 | 14.415 | 14.634 | 15.686 | 17.155 | 20.991 | 21.75 | 23.823 | 24.911 | 26.539 | 28.486 | 30.418 | 34.339 | 40.223 | 42.366 | 44.781 | 47.839 | 30.997 | 32.275 | 33.539 | 35.042 | 37.625 | 39.255 | 40.126 | 41.988 | 61.965 | 63.051 | 65.26 | 67.797 | 69.967 | 71.814 | 73.003 | 75.346 | 68.631 | 68.868 | 59.93 | 62.074 | 64.188 | 63.933 | 66.016 | 68.1 | 48.275 | 24.324 | 25.311 | 26.187 | 26.198 | 22.791 | 23.573 | 19.56 | 20.223 | 17.648 | 17.557 | 18.115 | 18.679 | 19.236 | 19.788 | 20.352 | 30.202 | 20.942 | 0 | 22.054 | 13.132 | 13.469 | 13.857 | 14.246 | 14.727 | 15.219 | 0 | 16.177 | 0 | 17.11 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 78.911 | 78.57 | 90.576 | 92.674 | 93.371 | 96.797 | 148.516 | 151.124 | 154.349 | 157.496 | 174.456 | 172.038 | 173.559 | 176.681 | 204.991 | 207.263 | 223.602 | 225.858 | 259.347 | 262.131 | 259.231 | 259.323 | 226.118 | 211.079 | 210.788 | 207.982 | 197.671 | 197.963 | 31.969 | 20.873 | 19.627 | 19.813 | 15.967 | 16.242 | 13.063 | 10.666 | 11.779 | 11.021 | 14.415 | 14.634 | 15.686 | 17.155 | 20.991 | 21.75 | 23.823 | 24.911 | 26.539 | 28.486 | 30.418 | 34.339 | 40.223 | 42.366 | 44.781 | 47.839 | 30.997 | 32.275 | 33.539 | 35.042 | 37.625 | 39.255 | 40.126 | 41.988 | 61.965 | 63.051 | 65.26 | 67.797 | 69.967 | 71.814 | 73.003 | 75.346 | 68.631 | 68.868 | 59.93 | 62.074 | 64.188 | 63.933 | 66.016 | 68.1 | 48.275 | 24.324 | 25.311 | 26.187 | 26.198 | 22.791 | 23.573 | 19.56 | 20.223 | 17.648 | 17.557 | 18.115 | 18.679 | 19.236 | 19.788 | 20.352 | 30.202 | 20.942 | 0 | 22.054 | 13.132 | 13.469 | 13.857 | 14.246 | 14.727 | 15.219 | 0 | 16.177 | 0 | 17.11 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 24.099 | 25.299 | 86.88 | 74.206 | 77.142 | 36.422 | 42.513 | 43.533 | 54.788 | 56.331 | 0 | 88.748 | 60.459 | 65.559 | 64.864 | 0 | -199.573 | -11.496 | -13.766 | -7.313 | 6.061 | 6.307 | 6.682 | 101.975 | 47.176 | -0 | 7.868 | 7.868 | 8.357 | 8.244 | 0 | -0 | 31.48 | 32.049 | 31.707 | 36.66 | -0 | 46.906 | 44.248 | 46.582 | 32.294 | 29.96 | 29.391 | 29.732 | -0 | 31.042 | 34.685 | 35.994 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.357 | 0 | 44.022 | 44.472 | 39.004 | 40.485 | 0 | 0 | 0 | 0 | 0 | 0 | 74.047 | 0 | 0 | 0 | 0 | 1.977 | 0 | 0 | 1.342 | 0 | 1.501 | 0 | 0 | 0 |
Tax Assets
| 116.299 | 117.197 | 101.067 | 99.855 | 99.642 | 99.642 | 60.564 | 59.434 | 57.376 | 57.376 | 48.908 | 51.223 | 50.471 | 50.471 | 39.395 | 40.441 | 41.328 | 41.513 | 35.367 | 36.638 | 36.573 | 38.044 | 23.326 | 31.754 | 22.273 | 22.363 | 19.031 | 18.642 | 17.03 | 17.03 | 12.635 | 14.399 | 12.366 | 12.366 | 13.533 | 13.533 | 12.955 | 12.955 | 12.621 | 12.621 | 12.291 | 12.291 | 11.602 | 11.602 | 11.197 | 11.197 | 9.287 | 9.308 | 9.088 | 9.088 | 8.628 | 8.628 | 7.659 | 7.659 | 5.87 | 6.212 | 5.988 | 5.988 | 5.489 | 5.498 | 5.827 | 5.83 | 6.348 | 6.348 | 6.354 | 6.354 | 4.503 | 4.604 | 4.082 | 4.19 | 6.493 | 6.489 | 6.483 | 3.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.185 | 0 | 0 | 0 | 0 | 0 | 0 | -72.386 | 0 | 0 | 0 | 0 | 2.681 | 0 | 0 | 0.595 | 0 | 0.495 | 0 | 0 | 0 |
Other Non-Current Assets
| 77.406 | 81.714 | 52.58 | 54.736 | 15.075 | 15.497 | 15.044 | 36.413 | 57.752 | 57.816 | 27.795 | 28.643 | 87.559 | -0.015 | 24.995 | 25.446 | 26.853 | 95.627 | 281.651 | 92.307 | 90.513 | 88.941 | 90.009 | 90.092 | 96.052 | 0.5 | 126.931 | 174.684 | 127.509 | 128.004 | 130.894 | 152.594 | 163.904 | 175.693 | 215.476 | 213.334 | 213.614 | 224.665 | 348.839 | 326.621 | 287.046 | 287.886 | 235.108 | 254.21 | 203.463 | 204.153 | 282.992 | 251.379 | 164.257 | 164.994 | 39.042 | 41.622 | 47.863 | 47.746 | 43.77 | 47.831 | 49.208 | 48.815 | 47.089 | 45.226 | 51.734 | 56.737 | 78.781 | 83.852 | 65.506 | 53.845 | 62.243 | 71.695 | 80.254 | 92.115 | 27.744 | 27.88 | 28.393 | 32.505 | 32.632 | 31.196 | 31.583 | 31.964 | 42.67 | 43.051 | 43.434 | 43.829 | 44.173 | 44.581 | 44.968 | 14.997 | 46.845 | 5.782 | 6.94 | 12.825 | 0 | 62.249 | 62.971 | 63.627 | 62.408 | 76.027 | 109.574 | 72.795 | 2.286 | 3.164 | 4.586 | 5.129 | 0.017 | 6.032 | 23.646 | 6.945 | 26.113 | 8.221 | 28.902 | 25.463 | 26.073 |
Total Non-Current Assets
| 827.628 | 823.352 | 827.434 | 841.642 | 864.918 | 864.899 | 831.014 | 816.015 | 799.933 | 806.507 | 708.282 | 681.614 | 692.124 | 698.955 | 712.971 | 708.255 | 721.328 | 650.656 | 658.443 | 666.196 | 663.077 | 673.244 | 463.222 | 458.659 | 456.984 | 456.207 | 488.693 | 490.541 | 233.427 | 224.555 | 223.047 | 246.226 | 244.531 | 258.167 | 327.612 | 324.837 | 325.063 | 331.472 | 422.959 | 448.851 | 407.87 | 413.502 | 351.108 | 369.74 | 320.851 | 322.426 | 370 | 373.936 | 293.753 | 301.672 | 148.444 | 154.788 | 164.492 | 168.797 | 145.079 | 152.794 | 156.994 | 160.237 | 162.883 | 162.915 | 175.241 | 182.168 | 234.13 | 229.194 | 215.897 | 209.369 | 222.893 | 235.685 | 245.194 | 261.567 | 197.038 | 199.69 | 193.248 | 197.565 | 198.587 | 199.225 | 203.671 | 207.735 | 184.172 | 154.576 | 156.085 | 177.587 | 173.168 | 171.425 | 159.824 | 152.306 | 150.923 | 144.632 | 148.609 | 150.759 | 146.685 | 155.492 | 161.68 | 159.818 | 159.888 | 158.607 | 164.338 | 149.431 | 205.029 | 210.913 | 218.665 | 225.887 | 233.701 | 244.551 | 233.184 | 236.004 | 238.613 | 238.087 | 240.998 | 237.758 | 179.692 |
Total Assets
| 3,593.45 | 3,721.892 | 3,887.583 | 3,934.853 | 3,858.237 | 3,983.055 | 4,162.354 | 4,186.981 | 3,806.323 | 4,021.491 | 3,929.811 | 3,960.577 | 4,123.471 | 4,386.444 | 4,584.511 | 4,372.037 | 4,470.591 | 4,595.554 | 4,101.115 | 3,985.083 | 3,634.367 | 3,442.824 | 2,592.081 | 2,382.747 | 2,530.402 | 2,477.986 | 2,210.299 | 2,206.655 | 1,855.591 | 1,925.197 | 1,742.122 | 1,676.613 | 1,620.974 | 1,718.723 | 1,734.796 | 1,672.843 | 1,655.106 | 1,674.563 | 1,638.602 | 1,611.732 | 1,570.465 | 1,627.432 | 1,589.953 | 1,636.533 | 1,534.552 | 1,560.889 | 1,573.012 | 1,597.983 | 1,407.9 | 1,363.732 | 1,327.193 | 1,370.754 | 1,283.584 | 1,210.753 | 789.559 | 778.33 | 745.118 | 767.406 | 734.593 | 738.372 | 743.83 | 736.04 | 807.082 | 815.311 | 793.438 | 785.471 | 842.562 | 862.13 | 860.242 | 864.737 | 785.493 | 862.957 | 754.693 | 821.139 | 744.76 | 810.148 | 789.203 | 771.686 | 732.578 | 705.045 | 702.691 | 456.029 | 446.056 | 434.735 | 408.885 | 453.523 | 386.085 | 358.138 | 309.363 | 326.008 | 329.705 | 339.021 | 304.758 | 300.525 | 329.84 | 320.676 | 322.795 | 298.96 | 307.438 | 326.773 | 372.534 | 385.133 | 464.127 | 489.404 | 541.534 | 535.94 | 522.393 | 509.271 | 524.015 | 507.627 | 465.215 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 985.897 | 1,083.048 | 799.268 | 1,078.344 | 761.23 | 1,054.846 | 1,031.957 | 992.66 | 795.489 | 857.944 | 1,046.611 | 1,095.989 | 1,145.886 | 1,064.621 | 1,337.643 | 1,088.222 | 1,010.394 | 1,256.848 | 924.281 | 705.285 | 750.765 | 937.346 | 787.792 | 651.269 | 577.283 | 551.74 | 566.527 | 569.622 | 646.66 | 714.68 | 505.079 | 506.868 | 450.277 | 568.95 | 569.841 | 531.937 | 520.196 | 534.281 | 400.004 | 493.819 | 395.806 | 503.018 | 475.195 | 503.705 | 422.333 | 452.028 | 479.06 | 472.055 | 400.518 | 406.457 | 360.237 | 413.905 | 284.255 | 208.95 | 65.622 | 61.432 | 53.171 | 199.685 | 42.472 | 50.799 | 45.236 | 50.658 | 66.631 | 66.801 | 60.62 | 60.501 | 61.088 | 61.022 | 56.147 | 58.654 | 45.726 | 40.08 | 32.138 | 30.972 | 32.588 | 19.275 | 17.857 | 22.992 | 18.256 | 18.73 | 17.508 | 18.745 | 16.614 | 15.963 | 10 | 9.835 | 8.821 | 11.496 | 8.891 | 6.86 | 7.899 | 8.931 | 5.564 | 8.117 | 7.591 | 7.178 | 0 | 6.472 | 80.037 | 83.028 | 97.689 | 93.03 | 100.391 | 101.454 | 0 | 111.042 | 0 | 90.408 | 0 | 0 | 0 |
Short Term Debt
| 60 | 60.055 | 60 | 60 | 107.132 | 60 | 40 | 40 | 40 | 54.923 | 47.476 | 49.526 | 50 | 216.216 | 50 | 30 | -1,111.92 | -1,215.675 | 50 | 53.338 | 71.606 | -26.288 | 106.885 | 64.203 | 110.927 | 91.131 | 114.758 | 147.64 | 30 | 0 | 50 | 0 | 0 | 0 | 20 | 2.351 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 50 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 30 | 30 | 17.453 | 17.453 | 0 | 10 | 10 | 20 | 20 | 0 | 26 | 25 | 25 | 25 | 50 | 60 | 43 | 43 | 45 | 120 | 23 | 103 | 28.5 | 101 | 91 | 74 | 58 | 43 | 43 | 80 | 95 | 96 | 76 | 119.499 | 80.099 | 50 | 25 | 43 | 43 | 71 | 8 | 5 | 7.03 | 13 | 0 | 13 | 110.456 | 110.461 | 109.959 | 109.959 | 109.963 | 106.463 | 0 | 107.219 | 0 | 75.063 | 0 | 0 | 0 |
Tax Payables
| 16.471 | 27.373 | 21.298 | 4.917 | 19.365 | 26.494 | 20.13 | 23.488 | 28.162 | 58.651 | 54.517 | 51.878 | 40.657 | 49.264 | 33.816 | 51.187 | 34.222 | 64.116 | 44.764 | 60.567 | 32.917 | 66.931 | 25.999 | 31.507 | 53.459 | 55.31 | 31.481 | 29.007 | 10.351 | 28.64 | 7.654 | 16.778 | 4.088 | 18.298 | 5.835 | 9.866 | 14.676 | 21.429 | 0.376 | 1.555 | 1.005 | 18.624 | 5.732 | 6.227 | 9.65 | 19.499 | 2.595 | 10.159 | 2.465 | 19.548 | 5.91 | 10.322 | 4.314 | 8.817 | 1.41 | 4.367 | 1.531 | 5.708 | 3.027 | 3.702 | 2.131 | 4.849 | 2.615 | 3.805 | 3.962 | 6.553 | 0.76 | 1.991 | 3.626 | 3.759 | -2.474 | -0.265 | 0.824 | 2.968 | -0.723 | -0.199 | -0.379 | 2.867 | -0.823 | -0.474 | 0.001 | 1.593 | 0.532 | 0.934 | 0.134 | 2.415 | 2.526 | 3.718 | 2.972 | 1.672 | 1.621 | 2.623 | 0.318 | 0.786 | 4.599 | 5.885 | 0 | 2.107 | 3.432 | 2.04 | -0.582 | -0.165 | -0.542 | -1.364 | 0 | -0.302 | 0 | -6.823 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 321.214 | 531.419 | 503.937 | 619.451 | 657.352 | 382.286 | 383.103 | 521.575 | 0 | 0 | 845.542 | 1,091.308 | 1,155.436 | 1,342.394 | 1,310.352 | 1,128.284 | 1,202.911 | 835.75 | 223.163 | 152.383 | 164.96 | 187.247 | 172.647 | 144.741 | 115.833 | 92.613 | 0 | 105.892 | 0 | 0 | 0 | 97.115 | -2.351 | 0 | -0.795 | 0 | -2.607 | 0 | -2.827 | 104.246 | 100.368 | 101.888 | 93.193 | 44.29 | 60.416 | 0 | 0 | 0 | 0 | 64.358 | 68.137 | 18.79 | 18.38 | 0 | 21.656 | 17.171 | 16.189 | 14.568 | 0 | 16.992 | 19.256 | 20.096 | 19.846 | 14.461 | 15.629 | 17.861 | 16.551 | 10.434 | 12.876 | 11.253 | 15.245 | 14.281 | 14.34 | 12.157 | 14.605 | 12.822 | 15.102 | 15.294 | 16.545 | 15.808 | 15.18 | 16.685 | 13.814 | 13.176 | 15.113 | 13.247 | 12.975 | 22.264 | 23.226 | 28.016 | 19.296 | 30.348 | 26.258 | 0 | 15.705 | 54.791 | 47.709 | 35.111 | 26.582 | 22.906 | 12.735 | 0 | 6.507 | 0 | -4.045 | 0 | 0 | 0 |
Other Current Liabilities
| 631.871 | 602.151 | 894.556 | 639.185 | 503.657 | 619.513 | 706.179 | 751.802 | 908.724 | 973.678 | 310.579 | 809.199 | 904.213 | 616.123 | 1,180.991 | 1,239.235 | 284.36 | 287.919 | 255.495 | 245.066 | 25.547 | 236.058 | 296.689 | 165.604 | 436.766 | 577.569 | 193.952 | 183.593 | 131.566 | 215.924 | 231.56 | 205.706 | 208.203 | 156.627 | 189.219 | 174.599 | 179.309 | 167.645 | 319.771 | 175.862 | 252.894 | 174.928 | 183.937 | 180.383 | 72.672 | 62.285 | 182.257 | 216.957 | 162.036 | 98.292 | 130.572 | 118.629 | 150.874 | 153.255 | 96.205 | 86.373 | 75.928 | 286.64 | 57.697 | 50.72 | 52.558 | 45.576 | 78.959 | 80.786 | 79.213 | 74.262 | 87.074 | 78.885 | 84.714 | 69.362 | 67.971 | 69.859 | 58.681 | 48.237 | 52.683 | 61.168 | 55.415 | 53.004 | 46.615 | 44.911 | 51.358 | 56.93 | 37.98 | 34.055 | 42.565 | 63.782 | 28.274 | 54.703 | 21.624 | 27.292 | 35.869 | 34.994 | 74.407 | 70.221 | 55.352 | 51.634 | 85.176 | 43.342 | 73.337 | 67.206 | 40.373 | 36.891 | 27.717 | 14.927 | 225.995 | 7.492 | 224.301 | 9.822 | 127.883 | 105.742 | 80.372 |
Total Current Liabilities
| 1,694.239 | 1,772.628 | 1,775.122 | 1,782.445 | 1,693.294 | 1,760.853 | 1,798.267 | 1,807.95 | 1,772.375 | 1,945.196 | 1,980.757 | 2,006.592 | 2,140.755 | 2,365.527 | 2,602.45 | 2,408.645 | 2,481.94 | 2,724.557 | 2,181.647 | 2,028.813 | 1,716.584 | 1,520.55 | 1,217.364 | 1,077.543 | 1,178.435 | 1,097.947 | 906.718 | 929.862 | 911.191 | 959.244 | 794.293 | 729.353 | 662.568 | 743.875 | 784.895 | 718.753 | 714.181 | 723.356 | 720.152 | 671.236 | 649.704 | 696.571 | 694.864 | 740.314 | 636.544 | 657.005 | 693.912 | 729.17 | 565.02 | 524.297 | 496.72 | 542.856 | 469.444 | 401.022 | 180.69 | 169.626 | 130.63 | 147.488 | 113.196 | 125.221 | 119.926 | 101.083 | 174.206 | 176.392 | 168.795 | 166.316 | 198.922 | 201.898 | 187.487 | 174.775 | 156.222 | 229.674 | 114.642 | 185.177 | 113.048 | 181.244 | 163.893 | 152.863 | 122.047 | 106.168 | 111.867 | 157.268 | 150.126 | 146.952 | 128.699 | 195.531 | 119.72 | 119.917 | 58.487 | 78.825 | 88.388 | 117.547 | 88.289 | 84.124 | 74.572 | 77.697 | 85.176 | 64.922 | 267.262 | 262.735 | 247.438 | 239.715 | 237.529 | 221.48 | 225.995 | 225.452 | 224.301 | 168.471 | 127.883 | 105.742 | 80.372 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 122.141 | 123.981 | 139.461 | 141.418 | 144.911 | 157.28 | 146.631 | 135.153 | 123.903 | 126.174 | 73.644 | 72.955 | 72.847 | 72.556 | 87.589 | 80.337 | 72.602 | 0 | 0 | 0 | 0 | 0 | 0 | 16.8 | 18 | 19.2 | 20.4 | 21.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.006 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 3.921 | 4.146 | 4.146 | 4.146 | 4.146 | 4.146 | 4.143 | 0 | 6.771 | 0 | 0 | 0 | 20 | 0 | 0 | 0 | 29.2 | 28 | 0 | 28 | 37.361 | 38.032 | 17.77 | 17.77 | 53.582 | 17.772 | 0 | 16.216 | 0 | 25 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 37.839 | 38.125 | 44.584 | 36.849 | 37.773 | 35.537 | 32.774 | 32.422 | 36.886 | 35.698 | 40.984 | 48.021 | 58.73 | 51.453 | 51.955 | 49.568 | 49.465 | 48.915 | 27.977 | 20.308 | 23.426 | 23.374 | 11.603 | 9.658 | 11.678 | 8.374 | 13.931 | 3.931 | 0.7 | 0.7 | 0 | 0.579 | 1.355 | 4.443 | 5.81 | 7.234 | 4.77 | 9.041 | 2.251 | 2.606 | 3.402 | 6.954 | 0 | 0 | 0 | 18.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21.431 | 21.447 | 23.644 | 23.67 | 24.627 | 24.642 | 22.857 | 22.857 | 18.913 | 18.929 | 12.386 | 12.386 | 12.836 | 12.836 | 0.886 | 1.068 | 1.251 | 1.252 | 1.727 | 2.298 | 2.202 | 2.202 | 2.683 | 2.678 | 3.163 | 3.163 | 3.688 | 3.711 | 0 | 0 | 0 | 0 | 0 | 0 | 2.777 | 2.862 | 2.811 | 3.554 | 3.577 | 5.421 | 4.179 | 4.53 | 2.719 | 2.369 | 2.619 | 2.67 | 3.397 | 3.2 | 4.081 | 4.277 | 4.031 | 4.27 | 4.698 | 4.553 | 1.881 | 2.356 | 2.472 | 2.309 | 2.503 | 2.72 | 4.127 | 4.822 | 6.724 | 7.47 | 4.637 | 2.782 | 4.418 | 5.79 | 7.492 | 9.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 30.471 | 30.471 | 8.175 | 8.175 | 8.175 | 8.175 | 4.043 | 4.043 | 4.046 | 4.046 | 7.204 | 55.261 | 7.562 | 7.879 | 6.35 | 6.358 | 13.335 | 13.392 | 9.038 | 9.418 | 85.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.163 | 0 | 0 | 0 | 9.101 | 8.011 | 10.481 | 20.721 | 11.777 | 8.18 | 2.3 | 10.835 | 13.111 | 13.111 | 13.111 | 15.131 | 10.864 | 10.864 | 10.14 | 18.667 | 14.95 | 7.135 | 5.135 | 4.605 | 3.5 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.3 | 4.7 | 4.3 | 5.009 | 8.493 | 8.493 | 8.493 | 6.381 | 3.781 | 3.733 | 4.276 | 9.225 | 9.411 | 6.356 | 7.412 | 23.163 | 7.994 | 26.461 | 27.63 | 9.037 | 13.697 | 12.885 | 17.329 | 16.024 | 25.493 | -85.176 | 26.399 | 0 | 0 | 34.44 | 35.982 | 0 | 42.001 | 68.58 | 24.249 | 27.68 | 27.78 | 77.946 | 75.745 | 60.396 |
Total Non-Current Liabilities
| 211.882 | 214.024 | 215.864 | 173.264 | 215.486 | 225.634 | 206.305 | 194.476 | 183.749 | 184.846 | 134.218 | 140.602 | 151.974 | 144.724 | 146.78 | 137.332 | 136.653 | 63.559 | 38.742 | 32.023 | 110.794 | 25.576 | 14.286 | 29.135 | 32.841 | 30.737 | 38.018 | 29.242 | 0.7 | 0.7 | 0 | 0.579 | 1.355 | 4.443 | 8.587 | 10.097 | 7.581 | 12.595 | 7.163 | 8.027 | 7.581 | 11.484 | 9.101 | 8.011 | 10.481 | 20.721 | 11.777 | 11.38 | 6.381 | 15.113 | 17.141 | 17.38 | 17.808 | 19.683 | 12.745 | 13.22 | 12.612 | 12.259 | 17.453 | 9.856 | 9.262 | 9.427 | 10.224 | 11.77 | 8.937 | 7.082 | 11.724 | 14.237 | 15.938 | 17.686 | 8.446 | 8.446 | 8.846 | 8.446 | 9.155 | 12.639 | 12.639 | 12.639 | 10.302 | 7.927 | 7.879 | 8.423 | 13.371 | 13.557 | 10.499 | 7.412 | 29.934 | 7.994 | 26.461 | 27.63 | 29.037 | 13.697 | 12.885 | 17.329 | 45.224 | 53.493 | -85.176 | 54.399 | 37.361 | 38.032 | 52.21 | 53.752 | 53.582 | 59.773 | 68.58 | 40.466 | 27.68 | 52.78 | 77.946 | 75.745 | 60.396 |
Total Liabilities
| 1,906.121 | 1,986.652 | 1,990.986 | 1,955.709 | 1,908.78 | 1,986.487 | 2,004.572 | 2,002.426 | 1,956.124 | 2,130.042 | 2,114.975 | 2,147.194 | 2,292.729 | 2,510.251 | 2,749.23 | 2,545.977 | 2,618.593 | 2,788.116 | 2,220.389 | 2,060.836 | 1,827.378 | 1,546.126 | 1,231.65 | 1,106.678 | 1,211.275 | 1,128.684 | 944.736 | 959.103 | 911.891 | 959.944 | 794.293 | 729.932 | 663.923 | 748.318 | 793.482 | 728.85 | 721.762 | 735.95 | 727.314 | 679.264 | 657.285 | 708.055 | 703.965 | 748.325 | 647.025 | 677.726 | 705.689 | 740.55 | 571.4 | 539.41 | 513.861 | 560.237 | 487.252 | 420.705 | 193.435 | 182.845 | 143.243 | 159.747 | 130.649 | 135.077 | 129.188 | 110.51 | 184.429 | 188.162 | 177.732 | 173.398 | 210.646 | 216.135 | 203.425 | 192.461 | 164.669 | 238.12 | 123.488 | 193.623 | 122.204 | 193.884 | 176.533 | 165.502 | 132.349 | 114.095 | 119.745 | 165.691 | 163.497 | 160.509 | 139.198 | 202.943 | 149.654 | 127.911 | 84.948 | 106.455 | 117.425 | 131.244 | 101.174 | 101.453 | 119.796 | 131.19 | 322.795 | 119.321 | 304.623 | 300.767 | 299.648 | 293.467 | 291.111 | 281.253 | 294.574 | 265.917 | 251.98 | 221.25 | 205.829 | 181.487 | 140.767 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 468.543 | 468.543 | 468.543 | 474.192 | 474.192 | 474.192 | 474.192 | 477.977 | 450.225 | 450.427 | 450.427 | 450.427 | 450.753 | 450.753 | 449.114 | 449.114 | 449.114 | 438.537 | 438.537 | 439.591 | 439.591 | 439.591 | 352.031 | 352.031 | 352.031 | 352.031 | 352.031 | 352.031 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 331.617 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 292.604 | 225.08 | 225.08 | 225.08 | 225.08 | 225.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 0 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 | 160.08 |
Retained Earnings
| 16.533 | 59.358 | 205.852 | 253.254 | 262.012 | 305.298 | 469.637 | 503.789 | 498.966 | 543.489 | 520.754 | 520.182 | 537.626 | 579.445 | 551.231 | 541.528 | 466.314 | 507.357 | 540.954 | 549.308 | 421.747 | 497.982 | 301.341 | 258.908 | 300.062 | 326.668 | 266.174 | 250.78 | 233.147 | 256.336 | 248.303 | 248.442 | 251.555 | 265.893 | 219.313 | 221.606 | 215.787 | 219.775 | 197.619 | 203.591 | 193.729 | 199.539 | 184.698 | 191.955 | 185.785 | 185.543 | 177.724 | 174.483 | 145.086 | 144.997 | 141.157 | 139.802 | 126.584 | 122.378 | 61.211 | 58.937 | 64.826 | 72.409 | 68.74 | 67.611 | 71.02 | 78.702 | 64.14 | 64.857 | 68.874 | 75.646 | 85.851 | 92.131 | 92.705 | 98.407 | 92.282 | 96.461 | 101.892 | 98.558 | 97.164 | 91.527 | 87.448 | 80.692 | 78.281 | 71.281 | 63.35 | 58.192 | 57.881 | 50.799 | 46.019 | 43.91 | 42.858 | 36.987 | 33.086 | 28.307 | 25.731 | 21.331 | 17.158 | 12.718 | 13.777 | 8.274 | 0 | -1.793 | -267.677 | -244.486 | -197.605 | -178.826 | -97.476 | -62.341 | -22.881 | 0.409 | 0.798 | -31.504 | -1.338 | 8.263 | 7.024 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,081.523 | 99.73 | 1,122.186 | 99.203 | 1,132.11 | 109.018 | 863.561 | 106.847 | 851.387 | 92.735 | 851.886 | 91.022 | 822.545 | 73.025 | 820.615 | 3.23 | 2.895 | 2.848 | 4.97 | 2.365 | 0 | 0 | 0 | 2.135 | 0 | 0 | 0 | -0 | 0.003 | 0.003 | 0.008 | 0.008 | 15.728 | 16.212 | 15.922 | 20.132 | 18.399 | 28.849 | 19.898 | 21.882 | 0 | -0 | 0 | 7.56 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,081.758 | 1,081.451 | 0 | 1,075.677 | -46.564 | 1,075.323 | -65.779 | 1,062.286 | 766.172 | 765.586 | 752.31 | 751.474 | 748.889 | 657.247 | 726.84 | 657.899 | 0 | 740.647 | 0 | 754.588 | 0 | 876.615 | 503.973 | 503.961 | 503.973 | 470.963 | 516.876 | 486.303 | 287.229 | 317.803 | 285.3 | 284.934 | 284.939 | 284.939 | 297.986 | 298.47 | 298.18 | 302.389 | 298.588 | 309.038 | 300.087 | 302.071 | 270.51 | 285.824 | 268.043 | 285.631 | 270.559 | 285.963 | 298.927 | 300.04 | 296.528 | 297.883 | 298.416 | 296.913 | 205.532 | 208.224 | 208.884 | 356.953 | 209.059 | 210.291 | 218.261 | 222.2 | 232.975 | 237.206 | 221.154 | 210.64 | 219.91 | 227.687 | 237.33 | 247.235 | 203.292 | 203.292 | 203.292 | 203.292 | 201.324 | 201.324 | 268.848 | 268.848 | 266.666 | 265.166 | 265.16 | 43.044 | 35.208 | 35.208 | 35.314 | 35.201 | 30.343 | 30.399 | 30.297 | 30.297 | 25.731 | 25.731 | 25.731 | 25.731 | 34.124 | 21.081 | 176.09 | 21.191 | 110.412 | 110.412 | 110.412 | 117.094 | 110.412 | 110.412 | 109.761 | 109.534 | 109.534 | 159.445 | 159.445 | 157.797 | 157.344 |
Total Shareholders Equity
| 1,566.833 | 1,609.351 | 1,755.917 | 1,803.123 | 1,811.827 | 1,854.813 | 2,010.16 | 2,044.052 | 1,715.363 | 1,759.502 | 1,723.491 | 1,722.083 | 1,737.269 | 1,778.468 | 1,732.562 | 1,721.566 | 1,736.042 | 1,686.54 | 1,718.734 | 1,743.487 | 1,618.049 | 1,691.677 | 1,157.345 | 1,114.899 | 1,156.066 | 1,182.672 | 1,135.082 | 1,119.687 | 851.994 | 875.183 | 865.22 | 864.993 | 868.111 | 882.449 | 848.917 | 851.694 | 845.584 | 853.782 | 827.824 | 844.246 | 825.433 | 833.227 | 804.123 | 809.397 | 802.743 | 802.791 | 796.417 | 792.063 | 775.631 | 776.654 | 769.303 | 769.303 | 756.617 | 751.588 | 559.346 | 559.764 | 566.314 | 572.973 | 570.404 | 570.506 | 581.884 | 593.506 | 589.72 | 594.667 | 582.632 | 578.889 | 598.365 | 612.422 | 622.639 | 638.247 | 588.179 | 592.357 | 597.788 | 594.454 | 591.091 | 585.454 | 581.376 | 574.62 | 570.027 | 561.527 | 553.59 | 261.316 | 253.169 | 246.087 | 241.413 | 239.191 | 233.282 | 227.466 | 223.463 | 218.683 | 211.542 | 207.142 | 202.969 | 198.528 | 207.981 | 189.435 | 176.09 | 179.478 | 2.815 | 26.005 | 72.887 | 91.666 | 173.016 | 208.151 | 246.96 | 270.023 | 270.412 | 288.021 | 318.186 | 326.14 | 324.448 |
Total Equity
| 1,687.329 | 1,735.24 | 1,896.596 | 1,942.295 | 1,949.457 | 1,996.567 | 2,157.782 | 2,184.555 | 1,850.199 | 1,891.449 | 1,814.837 | 1,813.383 | 1,830.742 | 1,876.193 | 1,835.281 | 1,826.06 | 1,851.998 | 1,807.439 | 1,880.726 | 1,924.247 | 1,806.99 | 1,896.699 | 1,360.431 | 1,276.069 | 1,319.126 | 1,349.303 | 1,265.563 | 1,247.551 | 943.701 | 965.253 | 947.83 | 946.681 | 957.051 | 970.405 | 941.314 | 943.993 | 933.344 | 938.612 | 911.287 | 932.469 | 913.179 | 919.378 | 885.988 | 888.208 | 887.527 | 883.163 | 867.323 | 857.433 | 836.5 | 824.322 | 813.332 | 810.517 | 796.332 | 790.048 | 596.124 | 595.485 | 601.876 | 607.659 | 603.943 | 603.296 | 614.643 | 625.53 | 622.653 | 627.149 | 615.706 | 612.073 | 631.916 | 645.996 | 656.817 | 672.276 | 620.825 | 624.837 | 631.205 | 627.516 | 622.556 | 616.265 | 612.67 | 606.184 | 600.229 | 590.951 | 582.945 | 290.338 | 282.558 | 274.226 | 269.687 | 250.58 | 236.431 | 230.228 | 224.415 | 219.554 | 212.28 | 207.777 | 203.584 | 199.072 | 210.043 | 189.486 | 186.929 | 179.639 | 2.815 | 26.005 | 72.887 | 91.666 | 173.016 | 208.151 | 246.96 | 270.023 | 270.412 | 288.021 | 318.186 | 326.14 | 324.448 |
Total Liabilities & Shareholders Equity
| 3,593.45 | 3,721.892 | 3,887.583 | 3,934.853 | 3,858.237 | 3,983.055 | 4,162.354 | 4,186.981 | 3,806.323 | 4,021.491 | 3,929.811 | 3,960.577 | 4,123.471 | 4,386.444 | 4,584.511 | 4,372.037 | 4,470.591 | 4,595.554 | 4,101.115 | 3,985.083 | 3,634.367 | 3,442.824 | 2,592.081 | 2,382.747 | 2,530.402 | 2,477.986 | 2,210.299 | 2,206.655 | 1,855.591 | 1,925.197 | 1,742.122 | 1,676.613 | 1,620.974 | 1,718.723 | 1,734.796 | 1,672.843 | 1,655.106 | 1,674.563 | 1,638.602 | 1,611.732 | 1,570.465 | 1,627.432 | 1,589.953 | 1,636.533 | 1,534.552 | 1,560.889 | 1,573.012 | 1,597.983 | 1,407.9 | 1,363.732 | 1,327.193 | 1,370.754 | 1,283.584 | 1,210.753 | 789.559 | 778.33 | 745.118 | 767.406 | 734.593 | 738.372 | 743.83 | 736.04 | 807.082 | 815.311 | 793.438 | 785.471 | 842.562 | 862.13 | 860.242 | 864.737 | 785.493 | 862.957 | 754.693 | 821.139 | 744.76 | 810.148 | 789.203 | 771.686 | 732.578 | 705.045 | 702.691 | 456.029 | 446.056 | 434.735 | 408.885 | 453.523 | 386.085 | 358.138 | 309.363 | 326.008 | 329.705 | 339.021 | 304.758 | 300.525 | 329.84 | 320.676 | 322.795 | 298.96 | 307.438 | 326.773 | 372.534 | 385.133 | 464.127 | 489.404 | 541.534 | 535.94 | 522.393 | 509.271 | 524.015 | 507.627 | 465.215 |