
Beijing Jingcheng Machinery Electric Company Limited
SSE:600860.SS
12.39 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 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
| 482.989 | 400.053 | 429.452 | 481.266 | 502.766 | 431.964 | 467.202 | 289.757 | 336.628 | 345.499 | 180.522 | 87.878 | 105.777 | 94.057 | 109.896 | 238.124 | 279.068 | 179.962 | 294.714 | 70.152 | 83.509 | 111.761 | 79.824 | 51.784 | 61.162 | 88.561 | 127.045 | 96.332 | 78.368 | 59.749 | 77.667 | 94.774 | 118.829 | 126.624 | 105.53 | 101.27 | 182.277 | 101.908 | 121.938 | 62.752 | 163.963 | 344.326 | 278.587 | 190.475 | 337.743 | 120.91 | 103.504 | 144.338 | 181.154 | 81.741 | 84.401 | 94.014 | 161.866 | 78.663 | 86.55 | 113.737 | 119.043 | 160.414 | 75.854 | 92.054 | 119.428 | 60.592 | 91.391 | 71.34 | 74.784 | 72.161 | 56.986 | 67.189 | 108.404 | 76.831 | 127.671 | 124.351 | 82.805 | 78.68 | 100.383 | 113.512 | 100.861 | 94.721 | 117.32 | 138.297 | 156.233 | 125.985 | 163.499 | 150.074 | 142.683 | 148.17 | 281.073 | 397.198 | 186.886 | 182.917 | 223.695 | 153.469 | 217.447 | 160.582 | 127.42 | 204.154 | 203.79 | 213.333 | 216.802 | 283.303 | 271.042 | 0 | 290.131 | 0 | 299.021 | 0 | 0 | 0 |
Short Term Investments
| 113.339 | 0 | 0 | 0 | -13.586 | -14.655 | -15.311 | 0 | 0 | 0 | 0.025 | 0.254 | 0.031 | 0 | 0 | 0 | 654.838 | 630.997 | -33.675 | 0 | 1.491 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -68.374 | 0 | 0 | -16.074 | 0 | 0 | 0 | 0 | 0 | -25.267 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -87.1 | -87.741 | 0 | 40.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -54.213 | -54.937 | 0 | -55.517 | 0 | 0 | 0 | 0 | 4.665 | 0 | 0 | 0 |
Cash and Short Term Investments
| 482.989 | 400.053 | 429.452 | 481.266 | 502.766 | 431.964 | 467.202 | 289.757 | 336.628 | 345.499 | 180.547 | 88.132 | 105.807 | 94.057 | 109.896 | 238.124 | 279.068 | 179.962 | 294.714 | 70.152 | 83.509 | 111.761 | 79.824 | 51.784 | 61.162 | 88.561 | 127.045 | 96.332 | 78.368 | 59.749 | 77.667 | 94.774 | 118.829 | 126.624 | 105.53 | 101.27 | 182.277 | 101.908 | 121.938 | 62.752 | 163.963 | 344.326 | 278.587 | 190.475 | 337.743 | 120.91 | 103.504 | 144.338 | 181.154 | 81.741 | 84.401 | 94.014 | 161.866 | 78.663 | 86.55 | 113.737 | 119.043 | 160.414 | 75.854 | 92.054 | 119.428 | 60.592 | 91.391 | 71.34 | 74.784 | 72.161 | 56.986 | 67.189 | 108.404 | 76.831 | 127.671 | 124.351 | 82.805 | 78.68 | 100.383 | 113.512 | 100.861 | 94.721 | 117.32 | 138.297 | 156.233 | 125.985 | 163.499 | 150.074 | 142.683 | 148.17 | 281.073 | 397.198 | 186.886 | 182.917 | 223.695 | 153.469 | 217.447 | 160.582 | 127.42 | 204.154 | 203.79 | 213.333 | 216.802 | 283.303 | 271.042 | 0 | 290.131 | 0 | 303.686 | 0 | 0 | 0 |
Net Receivables
| 0 | 557.688 | 565.987 | 484.066 | 433.517 | 410.346 | 362.001 | 336.97 | 367.869 | 414.262 | 339.961 | 216.928 | 185.69 | 161.015 | 180.224 | 174.943 | 196.082 | 217.401 | 275.722 | 0 | 220.136 | 184.507 | 272.214 | 207.677 | 246.255 | 212.118 | 290.108 | 327.4 | 382.745 | 273.535 | 291.657 | 278.838 | 231.501 | 286.406 | 319.134 | 301.901 | 276.522 | 0 | 0 | 0 | 417.285 | 0 | 491.175 | 0 | 436.379 | 233.484 | 322.957 | 210.07 | 1,437.59 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 357.624 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 564.068 | 485.325 | 448.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 282.913 | 0 | 262.177 | 0 | 0 | 0.573 | 1.949 | 3.297 | 3.451 | 3.964 | 1.941 | 2.245 | 0 | 1.308 | 0 | 0.282 | 0 | 0 | 0 |
Inventory
| 322.799 | 323.714 | 339.071 | 335.006 | 290.385 | 321.288 | 359.424 | 355.001 | 310.798 | 357.714 | 358.97 | 335.505 | 324.694 | 342.658 | 365.441 | 311.574 | 274.507 | 339.315 | 316.679 | 334.878 | 322.174 | 353.729 | 302.006 | 360.42 | 325.701 | 477.867 | 457.572 | 412.029 | 389.219 | 369.135 | 354.895 | 337.517 | 317.128 | 323.129 | 337.102 | 358.598 | 390.739 | 509.136 | 536.995 | 555.942 | 572.992 | 628.353 | 727.555 | 709.678 | 734.199 | 401.08 | 389.701 | 413.585 | 403.66 | 426.335 | 438.686 | 434.813 | 422.782 | 397.498 | 374.545 | 383.595 | 349.628 | 430.896 | 464.1 | 476.431 | 489.304 | 604.279 | 582.556 | 635.608 | 659.505 | 763.751 | 779.458 | 762.908 | 683.336 | 669.188 | 676.777 | 712.109 | 710.196 | 717.914 | 683.122 | 704.088 | 719.812 | 735.348 | 678.784 | 666.262 | 623.801 | 630.802 | 573.706 | 577.247 | 520.406 | 534.38 | 519.779 | 548.347 | 521.659 | 545.232 | 511.902 | 550.252 | 478.984 | 467.391 | 480.019 | 343.065 | 348.639 | 379.265 | 373.177 | 341.292 | 317.303 | 0 | 255.16 | 0 | 222.915 | 0 | 0 | 0 |
Other Current Assets
| 664.277 | 113.672 | 85.341 | 71.578 | 50.473 | 55.688 | 89.466 | 78.083 | 47.733 | 103.756 | 110.728 | 82.78 | 90.938 | 93.956 | 93.654 | 96.817 | 109.573 | 95.415 | 94.273 | 44.603 | 156.742 | 169.834 | 127.591 | 150.021 | 130.507 | 156.603 | 0 | 167.002 | 119.045 | 95.917 | 99.085 | 82.17 | 94.965 | 51.191 | 30.491 | 31.528 | 28.026 | 60.64 | 61.254 | 94.558 | 85.421 | 91.713 | 562.484 | 75.635 | 62.418 | 57.827 | 60.192 | 59.879 | 160.837 | 299.846 | 316.309 | 303.107 | 232.119 | 291.633 | 298.371 | 292.899 | 276.579 | 329.745 | 307.013 | 293.089 | 320.815 | 345.288 | 362.08 | 381.636 | 369.22 | 447.801 | 493.584 | 509.258 | 519.837 | 564.079 | 485.523 | 448.592 | 428.028 | 516.789 | 534.895 | 486.028 | 446.683 | 411.465 | 437.416 | 432.304 | 369.873 | 473.542 | 416.738 | 437.642 | 333.266 | 335.709 | 302.155 | 258.556 | 249.665 | 282.933 | 246.613 | 262.197 | 169.491 | 199.925 | 115.959 | 123.664 | 109.365 | 91.477 | 72.204 | 59.435 | 49.246 | 626.786 | 46.125 | 627.296 | 50.144 | 508.983 | 482.905 | 579.925 |
Total Current Assets
| 1,470.064 | 1,395.127 | 1,419.851 | 1,371.916 | 1,277.141 | 1,219.285 | 1,278.094 | 1,059.811 | 1,063.029 | 1,221.231 | 990.206 | 723.345 | 707.13 | 691.687 | 749.214 | 821.457 | 859.23 | 832.093 | 981.388 | 763.843 | 782.561 | 819.831 | 781.634 | 769.901 | 763.625 | 935.15 | 1,017.937 | 1,002.763 | 969.377 | 798.335 | 823.304 | 793.299 | 762.423 | 764.286 | 792.257 | 793.297 | 877.563 | 1,046.984 | 1,153.7 | 1,192.83 | 1,239.661 | 1,537.819 | 1,568.625 | 1,491.581 | 1,570.74 | 813.302 | 857.248 | 820.697 | 835.03 | 807.923 | 839.395 | 831.935 | 816.767 | 767.794 | 759.466 | 790.232 | 745.25 | 921.056 | 846.966 | 861.574 | 929.547 | 1,010.16 | 1,036.027 | 1,088.584 | 1,103.508 | 1,283.714 | 1,330.028 | 1,339.355 | 1,311.576 | 1,310.098 | 1,289.97 | 1,285.052 | 1,221.029 | 1,313.383 | 1,318.4 | 1,303.628 | 1,267.356 | 1,241.535 | 1,233.521 | 1,236.862 | 1,149.906 | 1,230.328 | 1,153.943 | 1,164.963 | 996.354 | 1,018.259 | 1,103.007 | 1,204.101 | 958.21 | 1,011.082 | 982.211 | 965.918 | 865.922 | 827.898 | 723.971 | 671.558 | 651.035 | 687.526 | 670.91 | 685.427 | 638.81 | 626.786 | 591.625 | 627.296 | 576.898 | 508.983 | 482.905 | 579.925 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,068.579 | 950.307 | 1,007.495 | 931.796 | 913.393 | 889.418 | 886.155 | 888.804 | 874.56 | 875.046 | 653.639 | 649.486 | 656.91 | 639.682 | 648.759 | 649.605 | 660.052 | 663.873 | 674.754 | 667.719 | 667.307 | 666.228 | 708.919 | 694.9 | 719.05 | 686.9 | 720.228 | 703.413 | 725.758 | 800.624 | 830.276 | 812.354 | 841.9 | 903.274 | 932.553 | 964.24 | 968.346 | 1,046.62 | 1,030.377 | 1,012.591 | 1,039.609 | 914.674 | 1,042.562 | 955.791 | 993.731 | 486.614 | 494.635 | 500.608 | 506.685 | 511.048 | 516.675 | 524.36 | 530.177 | 548.402 | 554.778 | 562.7 | 571 | 585.877 | 600.688 | 609.906 | 631.009 | 641.45 | 652.55 | 662.638 | 675.526 | 684.505 | 692.31 | 706.689 | 715.643 | 666.552 | 668.9 | 674.714 | 837.315 | 796.259 | 833.363 | 802.466 | 801.889 | 800.157 | 805.619 | 798.247 | 804.617 | 819.647 | 819.705 | 789.719 | 775.505 | 796.205 | 794.62 | 768.382 | 754.423 | 697.639 | 659.352 | 651.71 | 593.654 | 527.82 | 515.263 | 408.956 | 415.302 | 429.447 | 435.636 | 439.069 | 442.74 | 427.599 | 425.522 | 358.096 | 364.623 | 337.527 | 338.525 | 316.535 |
Goodwill
| 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 168.996 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 | 3.68 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 6.562 | 0 | 0 | 0 | 6.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 173.324 | 174.245 | 177.048 | 179.563 | 182.28 | 184.901 | 187.546 | 189.728 | 192.378 | 166.301 | 169.264 | 118.614 | 120.037 | 118.411 | 119.502 | 120.219 | 121.126 | 121.843 | 122.751 | 123.468 | 124.393 | 124.786 | 126.029 | 127.848 | 128.527 | 137.406 | 137.599 | 138.923 | 139.75 | 158.075 | 159.248 | 150.459 | 151.587 | 152.278 | 153.852 | 154.225 | 156.101 | 156.71 | 158.271 | 158.636 | 160.501 | 161.274 | 171.351 | 172.992 | 173.81 | 99.583 | 100.21 | 100.84 | 101.465 | 101.957 | 102.578 | 103.398 | 104.02 | 104.486 | 105.16 | 105.834 | 106.508 | 119.9 | 125.212 | 126.007 | 126.908 | 127.104 | 128.059 | 129.003 | 129.555 | 130.523 | 131.772 | 131.776 | 133.379 | 115.487 | 117.334 | 118.411 | 25.312 | 24.573 | 25.405 | 25.251 | 26.133 | 25.99 | 26.985 | 26.792 | 27.723 | 41.972 | 73.165 | 74.392 | 75.184 | 31.135 | 32.127 | 75.971 | 76.995 | 77.64 | 78.284 | 78.928 | 29.651 | 27.882 | 31.857 | 9.652 | 9.947 | 10.528 | 11.027 | 11.603 | 12.107 | 12.647 | 13.186 | 2.919 | 3.185 | 2.006 | 0 | 0 |
Goodwill and Intangible Assets
| 342.32 | 343.241 | 346.044 | 348.559 | 351.277 | 353.897 | 356.542 | 358.724 | 361.374 | 335.297 | 338.261 | 118.614 | 120.037 | 118.411 | 119.502 | 120.219 | 121.126 | 121.843 | 122.751 | 123.468 | 124.393 | 124.786 | 126.029 | 127.848 | 128.527 | 141.085 | 141.278 | 142.603 | 143.43 | 161.754 | 162.928 | 154.138 | 155.266 | 158.841 | 160.414 | 160.788 | 162.663 | 163.272 | 164.834 | 165.198 | 167.063 | 167.836 | 177.914 | 179.554 | 180.373 | 99.583 | 100.21 | 100.84 | 101.465 | 101.957 | 102.578 | 103.398 | 104.02 | 104.486 | 105.16 | 105.834 | 106.508 | 119.9 | 125.212 | 126.007 | 126.908 | 127.104 | 128.059 | 129.003 | 129.555 | 130.523 | 131.772 | 131.776 | 133.379 | 115.487 | 117.334 | 118.411 | 25.312 | 24.573 | 25.405 | 25.251 | 26.133 | 25.99 | 26.985 | 26.792 | 27.723 | 41.972 | 73.165 | 74.392 | 75.184 | 31.135 | 32.127 | 75.971 | 76.995 | 77.64 | 78.284 | 78.928 | 29.651 | 27.882 | 31.857 | 9.652 | 9.947 | 10.528 | 11.027 | 11.603 | 12.107 | 12.647 | 13.186 | 2.919 | 3.185 | 2.006 | 0 | 0 |
Long Term Investments
| 0 | 111.967 | 109.855 | 106.234 | 118.477 | 107.412 | 103.736 | 86.602 | 83.828 | 76.701 | 95.162 | 84.24 | 79.917 | 65.742 | 62.725 | 59.974 | -595.316 | -578.635 | 87.608 | 57.38 | 61.184 | 123.396 | 125.061 | 124.877 | 124.899 | 76.667 | 74.89 | 71.621 | 71.694 | 69.844 | 64.26 | 75.803 | 75.182 | 73.497 | 70.777 | 70.996 | 68.362 | 69.664 | 68.519 | 55.216 | 55.005 | 59.035 | 55.791 | 60.842 | 63.231 | 17.445 | 14.99 | 15.627 | 84.309 | 0 | 0 | 31.564 | 0 | 0 | 0 | 0 | 0 | 42.818 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 113.26 | 116.244 | 0 | -2.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 87.18 | 87.904 | 55.964 | 88.244 | 0 | 0 | 0 | 0 | 2.01 | 0 | 0 | 0 |
Tax Assets
| 62.474 | 63.689 | 62.099 | 63.658 | 63.662 | 74.753 | 69.329 | 68.593 | 8.341 | 1.622 | 1.63 | 0.008 | 0.052 | 0.006 | 0.055 | 0.007 | 0.288 | 0.247 | 0.294 | 0.434 | 0.434 | 0.429 | 0.434 | 0.249 | 0.363 | 0.246 | 0.289 | 0.246 | 0.289 | 0.24 | 0.285 | 0.24 | 0.286 | 0.24 | 0.24 | 0.24 | 0.277 | 4.924 | 4.985 | 4.659 | 5.051 | 5.598 | 7.911 | 8.676 | 9.131 | -17.445 | -14.99 | -15.627 | 6.241 | 2.711 | 2.711 | 2.711 | 2.711 | 2.623 | 2.623 | 2.741 | 2.741 | 8.24 | 8.24 | 8.24 | 8.24 | 8.652 | 8.652 | 8.652 | 8.652 | 2.968 | 3.151 | 2.968 | 2.968 | 3.847 | 3.847 | 2.776 | 2.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.489 | 3.781 | 6.072 | 6.874 | 9.227 | 11.457 | 13.749 | 16.04 | 18.332 | 20.623 | 22.915 | 0 |
Other Non-Current Assets
| 143.176 | 74.511 | 12.361 | 81.822 | 88.394 | 41.991 | 37.589 | 37.367 | 43.458 | 15.841 | 4.043 | 4.334 | 4.403 | 4.436 | 4.596 | 5.099 | 660.052 | 663.873 | -0.06 | 33.676 | 34.96 | 35.614 | 36.596 | 37.924 | 39.022 | 12.014 | 12.862 | 14.504 | 14.515 | 12.419 | 13.18 | 14.016 | 14.852 | 0.18 | 0.213 | 0.247 | 0.281 | 1.014 | 1.174 | 1.808 | 1.494 | 1.654 | 11.547 | 11.812 | 12.154 | 33.228 | 30.82 | 31.504 | -58.691 | 31.368 | 31.413 | -0.015 | 31.767 | 31.73 | 31.781 | 31.793 | 31.862 | -8.967 | 41.903 | 41.91 | 42.079 | 42.172 | 42.115 | 42.25 | 42.277 | 53.487 | 54.431 | 46.673 | 53.25 | 12.457 | 12.106 | 124.558 | 49.257 | 53.367 | 53.373 | 32.857 | 32.006 | 40.143 | 38.297 | 37.544 | 37.176 | 41.486 | 41.4 | 45.846 | 46.105 | 48.301 | 47.035 | 49.242 | 92.643 | 72.556 | 72.426 | 69.35 | 92.104 | 76.957 | 85.984 | 86.267 | 0.027 | 0.043 | 33.025 | 0.374 | 89.36 | 89.932 | 85.563 | 116.118 | 98.192 | 176.204 | 182.879 | 158.426 |
Total Non-Current Assets
| 1,616.549 | 1,543.716 | 1,537.854 | 1,532.068 | 1,535.203 | 1,467.472 | 1,453.351 | 1,440.09 | 1,371.56 | 1,304.507 | 1,092.734 | 856.683 | 861.319 | 828.276 | 835.636 | 834.904 | 846.201 | 871.202 | 885.346 | 882.678 | 888.279 | 950.453 | 997.038 | 985.798 | 1,011.861 | 916.911 | 949.548 | 932.386 | 955.685 | 1,044.881 | 1,070.929 | 1,056.552 | 1,087.486 | 1,136.032 | 1,164.197 | 1,196.51 | 1,199.929 | 1,285.495 | 1,269.888 | 1,239.474 | 1,268.222 | 1,148.797 | 1,295.725 | 1,216.675 | 1,258.621 | 619.424 | 625.664 | 632.951 | 640.009 | 647.084 | 653.377 | 662.02 | 668.675 | 687.241 | 694.342 | 703.068 | 712.11 | 747.868 | 776.044 | 786.064 | 808.236 | 819.377 | 831.376 | 842.543 | 856.01 | 871.483 | 881.665 | 888.107 | 905.24 | 911.604 | 918.431 | 920.459 | 911.885 | 874.199 | 912.142 | 860.574 | 860.028 | 866.29 | 870.901 | 862.583 | 869.516 | 903.105 | 934.271 | 909.957 | 896.794 | 875.641 | 873.782 | 893.595 | 924.061 | 847.835 | 810.062 | 799.989 | 715.409 | 632.66 | 633.105 | 504.875 | 513.945 | 531.702 | 541.724 | 546.165 | 553.434 | 541.635 | 538.02 | 493.173 | 486.342 | 536.361 | 544.319 | 474.961 |
Total Assets
| 3,086.613 | 2,938.843 | 2,957.706 | 2,903.984 | 2,812.344 | 2,686.757 | 2,731.445 | 2,499.901 | 2,434.589 | 2,525.738 | 2,082.94 | 1,580.028 | 1,568.449 | 1,519.963 | 1,584.851 | 1,656.361 | 1,705.431 | 1,703.295 | 1,866.734 | 1,646.521 | 1,670.84 | 1,770.284 | 1,778.672 | 1,755.7 | 1,775.486 | 1,852.061 | 1,967.484 | 1,935.149 | 1,925.062 | 1,843.216 | 1,894.233 | 1,849.85 | 1,849.909 | 1,900.317 | 1,956.455 | 1,989.808 | 2,077.492 | 2,332.479 | 2,423.589 | 2,432.304 | 2,507.883 | 2,686.616 | 2,864.35 | 2,708.256 | 2,829.361 | 1,432.726 | 1,482.912 | 1,453.648 | 1,475.039 | 1,455.007 | 1,492.772 | 1,493.954 | 1,485.442 | 1,455.035 | 1,453.808 | 1,493.299 | 1,457.361 | 1,668.923 | 1,623.011 | 1,647.638 | 1,737.783 | 1,829.537 | 1,867.403 | 1,931.127 | 1,959.518 | 2,155.196 | 2,211.693 | 2,227.462 | 2,216.817 | 2,221.702 | 2,208.402 | 2,205.511 | 2,132.914 | 2,187.582 | 2,230.542 | 2,164.202 | 2,127.384 | 2,107.826 | 2,104.422 | 2,099.446 | 2,019.422 | 2,133.433 | 2,088.214 | 2,074.92 | 1,893.149 | 1,893.9 | 1,976.79 | 2,097.696 | 1,882.272 | 1,858.917 | 1,792.273 | 1,765.907 | 1,581.331 | 1,460.558 | 1,357.076 | 1,176.433 | 1,164.98 | 1,219.228 | 1,212.635 | 1,231.592 | 1,192.243 | 1,168.421 | 1,129.645 | 1,120.469 | 1,063.24 | 1,045.343 | 1,027.224 | 1,054.886 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 511.479 | 349.361 | 398.091 | 444.099 | 414.345 | 348.945 | 380.074 | 337.345 | 303.8 | 360.86 | 367.272 | 315.664 | 248.476 | 302.682 | 241.894 | 327.067 | 307.83 | 355.095 | 213.54 | 351.05 | 291.509 | 301.05 | 287.242 | 285.909 | 264.375 | 242.871 | 277.277 | 242.949 | 257.851 | 324.368 | 334.837 | 309.824 | 298.518 | 370.632 | 393.528 | 351.703 | 398.35 | 439.062 | 405.085 | 433.116 | 145.711 | 441.295 | 524.238 | 403.515 | 475.472 | 338.294 | 351.151 | 333.801 | 742.433 | 326.546 | 337.024 | 292.675 | 289.948 | 286.355 | 289.794 | 295.465 | 312.874 | 313.038 | 332.117 | 340.264 | 393.441 | 386.392 | 370.031 | 382.646 | 413.817 | 406.532 | 405.312 | 409.686 | 388.79 | 375.795 | 397.538 | 381.283 | 358.876 | 304.226 | 294.786 | 291.118 | 300.53 | 306.291 | 288.661 | 275.578 | 250.783 | 263.239 | 216.831 | 207.835 | 185.407 | 176.125 | 164.868 | 197.103 | 184.242 | 165.269 | 131.826 | 141.182 | 103.537 | 85.728 | 81.255 | 34.92 | 58.343 | 38.6 | 43.749 | 32.522 | 31.325 | 0 | 13.041 | 0 | 13.866 | 0 | 0 | 0 |
Short Term Debt
| 230 | 190 | 200 | 170 | 140 | 152.072 | 170 | 100 | 100 | 175.68 | 149.774 | 93.966 | 90.733 | 80 | 50.944 | 168.028 | 168 | 189.259 | 297.167 | 284.682 | 290.964 | 343.028 | 313.464 | 278.077 | 326.897 | 293.115 | 333.985 | 315.046 | 296 | 245.048 | 225 | 229.279 | 201 | 181 | 181 | 191 | 205.844 | 213.428 | 344.585 | 321 | 329.051 | 425.7 | 470.612 | 550.951 | 482.613 | 314.969 | 314.969 | 314.969 | 313.03 | 221 | 219 | 220 | 220 | 190 | 162 | 192.5 | 139.75 | 277.5 | 327.95 | 328.85 | 344.4 | 303.35 | 351.659 | 373.558 | 390.243 | 381.108 | 370.152 | 366.345 | 365.08 | 416.978 | 392.723 | 345.534 | 350.024 | 310.418 | 353.17 | 307.65 | 290.403 | 274.2 | 239.535 | 258.6 | 233.037 | 186.221 | 179.8 | 199 | 124 | 124.8 | 195 | 197 | 261.4 | 287.5 | 277.084 | 279.807 | 263.85 | 144 | 21 | 16.78 | 15.78 | 20.78 | 41.22 | 67.28 | 64.48 | 0 | 63.48 | 0 | 61.58 | 0 | 0 | 0 |
Tax Payables
| 17.922 | 10.458 | 3.507 | 6.744 | 18.694 | 9.824 | 6.472 | 14.871 | 21.835 | 25.355 | 24.219 | 6.307 | 6.187 | 5.914 | 3.149 | 3.253 | 6.72 | 5.596 | 2.701 | 3.557 | 6.941 | 7.715 | 6.503 | 6.514 | 15.822 | 11.68 | 6.905 | 6.524 | 16.683 | 6.962 | 8.216 | 5.868 | 4.756 | -43.981 | -43.41 | -46.176 | -42.085 | -49.604 | -47.391 | -33.73 | -34.274 | -1.475 | -14.983 | 17.571 | 2.261 | 8.244 | 9.247 | 3.158 | -0.335 | 8.324 | 3.935 | 1.961 | -4.129 | 5.424 | 6.069 | 6.293 | 8.845 | 6.188 | 9.315 | 13.648 | 15.398 | 11.344 | 11.019 | 11.83 | 4.878 | 7.027 | -1.677 | 4.464 | 3.457 | 3.431 | 13.238 | 19.433 | 12.536 | 10.49 | 21.581 | 21.293 | 19.831 | 10.323 | 17.999 | 23.883 | 36.582 | 20.461 | 17.89 | 26.616 | 28.024 | 15.89 | 20.143 | 21.404 | 21.601 | 14.448 | 18.301 | 18.626 | 23.775 | 18.493 | -4.048 | 7.327 | 11.725 | 9.542 | 9.953 | 2.647 | 0.649 | 0 | 1.335 | 0 | 0.853 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 64.393 | 70.907 | 104.998 | 174.727 | 144.922 | 173.556 | 80.903 | 83.605 | 77.961 | 273.146 | 106.457 | 127.499 | 96.274 | 128.395 | 91.628 | 140.926 | 215.501 | 229.795 | 161.558 | 178.365 | 131.668 | 162.522 | 156.399 | 167.481 | 169.322 | 200.573 | 149.967 | 144.534 | 195.814 | 188.358 | 205.618 | 196.873 | 168.344 | 149.653 | 178.831 | 147.244 | 178.243 | 95.035 | 104.647 | 93.099 | 117.18 | 222.141 | 328.456 | 441.163 | 98.479 | 105.662 | 104.808 | 112.756 | 80.595 | 79.697 | 79.241 | 77.076 | 102.506 | 103.771 | 100.902 | 108.145 | 198.906 | 109.302 | 113.457 | 124.689 | 125.699 | 129.717 | 145.583 | 136.414 | 107.677 | 102.819 | 121.198 | 113.851 | 109.21 | 99.388 | 119.026 | 103.628 | 138.975 | 165.717 | 127.384 | 119.114 | 129.182 | 165.644 | 144.692 | 161.172 | 212.572 | 248.668 | 218.421 | 201.134 | 153.934 | 211.488 | 228.406 | 210.755 | 191.329 | 214.478 | 230.359 | 197.833 | 206.235 | 217.672 | 61.52 | 66.486 | 63.323 | 58.603 | 71.069 | 66.398 | 0 | 53.177 | 0 | 39.596 | 0 | 0 | 0 |
Other Current Liabilities
| 202.351 | 243.303 | 294.968 | 229.394 | 202.103 | 199.966 | 195.6 | 116.418 | 194.051 | 107.402 | 157.188 | 5.643 | 101.192 | 70.522 | 92.52 | 97.249 | 164.706 | 182.53 | 262.791 | 146.861 | 131.991 | 116.094 | 13.698 | 133.612 | 103.841 | 10.32 | 137.286 | 60.838 | 136.232 | 237.843 | 232.818 | 15.035 | 235.556 | 230.545 | 216.167 | 251.762 | 230.199 | 268.199 | 209.082 | 165.913 | 488.366 | 38.559 | 319.813 | 395.308 | 573.908 | 76.409 | 194.52 | 194.619 | 1,072.536 | 148.506 | 157.051 | 178.503 | 171.912 | 194.415 | 200.24 | 206.829 | 198.909 | 301.976 | 194.952 | 195.262 | 205.064 | 226.621 | 217.761 | 229.146 | 192.843 | 202.838 | 226.468 | 231.602 | 219.211 | 169.889 | 152.48 | 198.832 | 200.037 | 246.945 | 247.88 | 210.006 | 185.646 | 181.171 | 238.502 | 204.61 | 180.969 | 335.669 | 370.139 | 334.519 | 276.561 | 266.119 | 301.986 | 419.521 | 310.978 | 235.419 | 241.998 | 264.453 | 206.292 | 220.061 | 259.023 | 60.912 | 41.191 | 60.538 | 55.851 | 73.928 | 69.107 | 139.515 | 56.689 | 153.63 | 51.635 | 101.669 | 98.741 | 129.447 |
Total Current Liabilities
| 961.753 | 857.516 | 896.566 | 850.237 | 775.143 | 733.568 | 752.146 | 649.537 | 619.685 | 747.258 | 746.065 | 528.036 | 536.73 | 480.586 | 531.529 | 607.398 | 647.255 | 792.855 | 834.922 | 819.572 | 783.121 | 795.745 | 783.43 | 738.663 | 728.14 | 727.308 | 823.037 | 775.325 | 752.644 | 814.221 | 800.871 | 765.624 | 739.83 | 738.197 | 747.284 | 748.288 | 792.308 | 871.085 | 911.362 | 886.299 | 928.854 | 1,021.259 | 1,299.68 | 1,367.345 | 1,534.255 | 836.396 | 869.886 | 839.504 | 840.151 | 704.376 | 717.01 | 693.139 | 677.73 | 676.194 | 658.102 | 701.087 | 660.377 | 898.701 | 864.334 | 878.024 | 958.303 | 927.708 | 950.469 | 997.179 | 1,001.782 | 997.504 | 1,000.256 | 1,012.096 | 976.538 | 966.092 | 955.979 | 945.083 | 921.473 | 872.079 | 917.417 | 830.067 | 796.409 | 771.985 | 784.697 | 762.67 | 701.37 | 805.591 | 784.659 | 767.971 | 613.992 | 582.934 | 681.996 | 835.027 | 778.22 | 702.636 | 669.209 | 704.069 | 597.454 | 468.283 | 357.23 | 119.94 | 127.04 | 129.459 | 150.773 | 176.376 | 165.561 | 139.515 | 134.545 | 153.63 | 127.933 | 101.669 | 98.741 | 129.447 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 353.437 | 335.938 | 317.15 | 321.045 | 304.016 | 237.523 | 240.552 | 244.911 | 248.801 | 269.869 | 1.832 | 0 | 0 | 0 | 0 | 0 | 1.155 | 1.205 | 1.253 | 0 | 0 | 5.5 | 5.5 | 11 | 11 | -118.772 | 18 | 18 | 5.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 18 | 18 | 18 | 18 | 24 | 24 | 24 | 24 | 27 | 27 | 27 | 27 | 29 | 29 | 27 | 29 | 0 | 4 | 4 | 4 | 4 | 7 | 7 | 7 | 7 | 8 | 8 | 8 | 8 | 37.35 | 42.35 | 42.656 | 46.35 | 60.369 | 37.75 | 40.361 | 1.7 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 6 | 0 | 3.697 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 13.453 | 16.28 | 8.37 | 7.998 | 7.998 | 9.711 | 9.72 | 0.349 | 0.359 | 5.319 | 5.301 | 5.319 | 5.319 | 5.35 | 5.462 | 5.916 | 6.012 | 6.526 | 6.534 | 7.044 | 2.052 | 2.911 | 2.941 | 3.252 | 2.087 | 0.835 | 0.851 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.381 | -17.681 | -18.381 | -18.381 | -22.184 | -22.184 | -22.399 | -22.184 | -1.859 | -1.859 | 1.216 | 1.216 | -7.8 | 29.55 | 7.366 | 29.55 | -29.014 | 0.665 | -31.36 | -1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 51.488 | 56.706 | 54.166 | 56.851 | 56.851 | 57.978 | 59.302 | 60.633 | 7.256 | 7.755 | 7.974 | 0 | 0 | 0 | 0 | 0 | 38.206 | 26.546 | 170.161 | -123.158 | 26.035 | 26.022 | 169.122 | 2.087 | 167.737 | 136.772 | 137.589 | 136.772 | 136.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 294.325 | 294.501 | 301.607 | 289.928 | 289.928 | 293.032 | 292.317 | 151.67 | 152.007 | 91.347 | 92.106 | 88.196 | 70.307 | 46.075 | 47.189 | 46.075 | 11.198 | 44.263 | 4.847 | 179.135 | 159.006 | 158.352 | 3.252 | 167.737 | 3.252 | 4.244 | 4.244 | 4.244 | 4.244 | 140.008 | 140.008 | 138.193 | 138.193 | 135.21 | 137.701 | 135.21 | 135.21 | 134.27 | 134.27 | 134.27 | 134.27 | 114.9 | 133.468 | 131.468 | 131.468 | 29.298 | 29.282 | 29.285 | 32.341 | 33.53 | 32.489 | 32.943 | 32.969 | 15.13 | 18.635 | 17.871 | 17.871 | 12.171 | 12.171 | 12.171 | 12.171 | 13.41 | 7.91 | 7.91 | 7.91 | 4.592 | 4.592 | 4.592 | 4.592 | 17.501 | 17.501 | 32.726 | 0 | 0 | 0.7 | 0 | 0 | 0 | 0 | 0 | 0 | 20.325 | 20.325 | 22.184 | 22.184 | 29.55 | 0.241 | 22.184 | 0.334 | 31.355 | 37.75 | 9.001 | 0.2 | 0 | 0 | 5.554 | 0 | 18.709 | 13.695 | 7.459 | 5.51 | 13.264 | 8.885 | 1.255 | 0.49 | 19.01 | 21.63 | 38.21 |
Total Non-Current Liabilities
| 712.703 | 703.426 | 411.346 | 422.614 | 658.794 | 598.244 | 601.891 | 457.563 | 408.423 | 374.29 | 107.212 | 93.515 | 70.307 | 51.425 | 52.651 | 51.991 | 56.571 | 78.54 | 182.795 | 186.179 | 187.094 | 192.785 | 180.816 | 184.077 | 184.077 | 159.851 | 160.683 | 161.015 | 148.075 | 140.008 | 140.008 | 138.193 | 138.193 | 135.21 | 137.701 | 135.21 | 135.21 | 134.27 | 134.27 | 134.27 | 134.27 | 114.9 | 133.468 | 131.468 | 131.468 | 29.298 | 29.282 | 29.285 | 32.341 | 33.53 | 32.489 | 32.943 | 32.969 | 15.13 | 18.635 | 21.871 | 35.871 | 30.171 | 30.171 | 30.171 | 36.171 | 37.41 | 31.91 | 31.91 | 34.91 | 31.592 | 31.592 | 31.592 | 33.592 | 46.744 | 44.744 | 61.969 | 0.243 | 4.243 | 4.943 | 4.243 | 4.243 | 7.243 | 7.243 | 7.243 | 7.243 | 28.568 | 28.568 | 31.643 | 31.643 | 67.143 | 72.384 | 72.449 | 76.477 | 91.968 | 76.408 | 49.605 | 2.143 | 0.243 | 0.243 | 5.797 | 7.555 | 18.951 | 16.937 | 10.459 | 11.51 | 13.264 | 12.581 | 1.255 | 0.49 | 19.01 | 21.63 | 38.21 |
Total Liabilities
| 1,674.456 | 1,560.942 | 1,307.912 | 1,272.852 | 1,433.937 | 1,331.812 | 1,354.038 | 1,107.1 | 1,028.108 | 1,121.548 | 853.277 | 621.551 | 607.037 | 532.011 | 584.18 | 659.389 | 703.826 | 871.395 | 1,017.718 | 1,005.75 | 970.214 | 988.53 | 964.245 | 922.74 | 912.217 | 887.159 | 983.72 | 936.34 | 900.72 | 954.23 | 940.879 | 903.817 | 878.024 | 873.407 | 884.985 | 883.498 | 927.519 | 1,005.355 | 1,045.632 | 1,020.569 | 1,063.124 | 1,136.159 | 1,433.148 | 1,498.813 | 1,665.723 | 865.694 | 899.169 | 868.788 | 872.492 | 737.906 | 749.499 | 726.082 | 710.699 | 691.325 | 676.737 | 722.958 | 696.248 | 928.872 | 894.505 | 908.195 | 994.474 | 965.118 | 982.379 | 1,029.088 | 1,036.692 | 1,029.096 | 1,031.848 | 1,043.689 | 1,010.13 | 1,012.837 | 1,000.724 | 1,007.052 | 921.716 | 876.322 | 922.36 | 834.31 | 800.652 | 779.228 | 791.94 | 769.913 | 708.613 | 834.159 | 813.227 | 799.614 | 645.635 | 650.077 | 754.38 | 907.475 | 854.697 | 794.604 | 745.617 | 753.673 | 599.597 | 468.526 | 357.473 | 125.737 | 134.595 | 148.411 | 167.71 | 186.835 | 177.071 | 152.779 | 147.126 | 154.885 | 128.424 | 120.679 | 120.371 | 167.657 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.325 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 547.666 | 547.666 | 547.666 | 547.666 | 547.666 | 542.266 | 542.266 | 542.266 | 542.266 | 542.266 | 531.481 | 485 | 485 | 485 | 485 | 485 | 485 | 485 | 485 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 422 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 | 400 |
Retained Earnings
| -709.877 | -733.42 | -720.729 | -723.877 | -717.354 | -715.351 | -695.23 | -681.756 | -669.031 | -666.613 | -676.757 | -688.584 | -687.334 | -671.063 | -665.365 | -668.331 | -664.051 | -855.849 | -844.573 | -846.116 | -820.483 | -754.305 | -726.02 | -713.033 | -690.446 | -611.942 | -596.476 | -589.444 | -567.794 | -657.621 | -632.712 | -607.51 | -588.662 | -531.582 | -502.039 | -470.206 | -439.874 | -314.521 | -279.882 | -257.577 | -232.057 | -132.155 | -201.884 | -175.364 | -222.702 | -436.923 | -418.756 | -416.284 | -400.026 | -288.175 | -263.637 | -239.086 | -231.668 | -242.482 | -228.98 | -234.627 | -243.051 | -266.384 | -280.299 | -269.173 | -265.33 | -302.921 | -127.004 | -266.744 | -247.081 | -57.79 | -6.737 | -6.439 | 16.06 | 19.486 | 18.885 | 6.177 | 22.475 | 122.965 | 119.605 | 142.558 | 139.909 | 142.077 | 129.54 | 149.709 | 134.945 | 127.662 | 108.051 | 116.806 | 60.7 | 94.557 | 75.084 | 48.716 | 31.703 | 71.369 | 56.92 | 30.846 | 18.263 | 40.895 | 46.78 | 94.998 | 78.238 | 116.208 | 94.615 | 106.836 | 82.657 | 92.681 | 65.649 | 84.587 | 57.567 | 93.605 | 83.649 | 64.917 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,242.696 | 187.474 | 1,238.455 | 181.929 | 1,201.383 | 182.207 | 1,198.604 | 179.543 | 1,191.491 | 178.016 | 879.989 | 172.954 | 878.238 | 171.202 | 878.524 | -0.325 | 833.558 | 3.074 | 691.177 | 2.755 | 689.476 | 2.147 | 689.657 | 2.308 | 688.819 | 1.436 | 688.503 | 1.154 | 686.198 | 1.894 | 686.194 | 2.391 | 684.833 | 128.434 | 684.872 | 1.069 | 684.879 | 0.105 | 683.922 | 126.084 | 683.138 | -0.003 | 558.732 | 2.381 | 524.608 | 5.572 | 522.842 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,246.367 | -0 | 1,053.669 | -0 | 1,053.669 | 0 | 1,201.694 | -1,151.111 | 1,022.84 | -0 | 880.321 | -0 | 835.354 | -0 | 707.036 | 833.184 | 706.71 | 0 | 707.036 | 0 | 561.384 | 0 | 687.349 | 0 | 733.015 | 0 | 733.015 | 45.666 | 561.384 | 45.666 | 557.838 | 0 | 557.838 | 0 | 731.938 | 45.666 | 730.537 | 45.666 | 729.574 | 45.666 | 729.588 | 683.138 | 679.389 | 45.666 | 635.046 | 524.608 | 566.015 | 566.015 | 1,414.776 | 566.011 | 566.05 | 566.05 | 566.05 | 566.05 | 566.05 | 566.05 | 566.05 | 564.323 | 567.555 | 567.555 | 566.193 | 721.949 | 566.193 | 721.949 | 721.949 | 719.339 | 719.736 | 722.98 | 722.98 | 720.917 | 720.917 | 720.836 | 735.681 | 720.15 | 719.672 | 719.389 | 718.591 | 719.008 | 715.757 | 712.249 | 708.478 | 702.792 | 698.375 | 691.521 | 719.917 | 681.138 | 677.511 | 670.474 | 547.408 | 545.533 | 541.907 | 535.633 | 532.863 | 526.305 | 559.673 | 529.861 | 556.639 | 527.121 | 545.126 | 516.629 | 510.876 | 501.261 | 494.503 | 477.827 | 470.079 | 431.06 | 423.204 | 422.312 |
Total Shareholders Equity
| 1,084.157 | 1,056.942 | 1,068.081 | 1,062.244 | 1,065.911 | 1,028.298 | 1,048.731 | 1,059.114 | 1,072.265 | 1,067.143 | 913.061 | 676.405 | 677.656 | 692.175 | 697.873 | 695.193 | 699.473 | 508.375 | 522.167 | 312.727 | 337.286 | 402.837 | 431.142 | 444.29 | 466.876 | 544.542 | 559.975 | 566.725 | 588.375 | 496.242 | 520.651 | 546.349 | 565.198 | 620.916 | 651.899 | 682.331 | 712.663 | 838.023 | 871.692 | 894.01 | 919.531 | 1,018.648 | 899.502 | 851.034 | 803.573 | 552.857 | 569.259 | 571.73 | 587.988 | 699.836 | 724.414 | 748.965 | 756.382 | 745.568 | 759.07 | 753.424 | 744.999 | 719.939 | 709.256 | 720.382 | 722.863 | 841.028 | 861.189 | 877.204 | 896.867 | 1,083.549 | 1,134.999 | 1,138.541 | 1,161.04 | 1,162.403 | 1,161.802 | 1,149.013 | 1,165.311 | 1,265.115 | 1,261.277 | 1,283.947 | 1,280.5 | 1,283.085 | 1,267.296 | 1,283.959 | 1,265.422 | 1,252.454 | 1,228.426 | 1,230.327 | 1,202.617 | 1,197.695 | 1,174.594 | 1,141.19 | 979.111 | 1,016.901 | 998.827 | 966.479 | 951.126 | 967.199 | 974.627 | 1,024.859 | 1,003.886 | 1,043.329 | 1,016.317 | 1,023.465 | 993.47 | 993.942 | 960.152 | 962.414 | 927.646 | 924.665 | 906.853 | 887.229 |
Total Equity
| 1,412.157 | 1,377.901 | 1,388.215 | 1,377.925 | 1,378.407 | 1,354.945 | 1,377.407 | 1,392.801 | 1,406.481 | 1,404.19 | 1,229.663 | 958.477 | 961.412 | 987.952 | 1,000.671 | 996.973 | 1,001.605 | 831.9 | 849.016 | 640.77 | 700.625 | 781.754 | 814.427 | 832.96 | 863.269 | 964.902 | 983.764 | 998.809 | 1,024.342 | 888.987 | 953.353 | 946.033 | 971.885 | 1,026.91 | 1,071.47 | 1,106.309 | 1,149.974 | 1,327.124 | 1,377.957 | 1,411.735 | 1,444.759 | 1,550.457 | 1,431.202 | 1,209.443 | 1,163.638 | 567.032 | 583.743 | 584.86 | 602.547 | 717.101 | 743.273 | 767.872 | 774.743 | 763.71 | 777.071 | 770.342 | 761.113 | 740.051 | 728.506 | 739.443 | 743.309 | 864.419 | 885.025 | 902.039 | 922.827 | 1,126.1 | 1,179.845 | 1,183.773 | 1,206.686 | 1,208.865 | 1,207.678 | 1,198.459 | 1,211.198 | 1,311.261 | 1,308.182 | 1,329.892 | 1,326.732 | 1,328.598 | 1,312.482 | 1,329.532 | 1,310.809 | 1,299.274 | 1,274.986 | 1,275.306 | 1,247.513 | 1,243.823 | 1,222.409 | 1,190.221 | 1,027.575 | 1,064.313 | 1,046.655 | 1,012.233 | 981.734 | 992.032 | 999.603 | 1,050.696 | 1,030.385 | 1,070.817 | 1,044.924 | 1,044.757 | 1,015.172 | 1,015.642 | 982.519 | 965.584 | 934.817 | 924.665 | 906.853 | 887.229 |
Total Liabilities & Shareholders Equity
| 3,086.613 | 2,938.843 | 2,957.706 | 2,903.984 | 2,812.344 | 2,686.757 | 2,731.445 | 2,499.901 | 2,434.589 | 2,525.738 | 2,082.94 | 1,580.028 | 1,568.449 | 1,519.963 | 1,584.851 | 1,656.361 | 1,705.431 | 1,703.295 | 1,866.734 | 1,646.521 | 1,670.84 | 1,770.284 | 1,778.672 | 1,755.7 | 1,775.486 | 1,852.061 | 1,967.484 | 1,935.149 | 1,925.062 | 1,843.216 | 1,894.233 | 1,849.85 | 1,849.909 | 1,900.317 | 1,956.455 | 1,989.808 | 2,077.492 | 2,332.479 | 2,423.589 | 2,432.304 | 2,507.883 | 2,686.616 | 2,864.35 | 2,708.256 | 2,829.361 | 1,432.726 | 1,482.912 | 1,453.648 | 1,475.039 | 1,455.007 | 1,492.772 | 1,493.954 | 1,485.442 | 1,455.035 | 1,453.808 | 1,493.299 | 1,457.361 | 1,668.923 | 1,623.011 | 1,647.638 | 1,737.783 | 1,829.537 | 1,867.403 | 1,931.127 | 1,959.518 | 2,155.196 | 2,211.693 | 2,227.462 | 2,216.817 | 2,221.702 | 2,208.402 | 2,205.511 | 2,132.914 | 2,187.582 | 2,230.542 | 2,164.202 | 2,127.384 | 2,107.826 | 2,104.422 | 2,099.446 | 2,019.422 | 2,133.433 | 2,088.214 | 2,074.92 | 1,893.149 | 1,893.9 | 1,976.79 | 2,097.696 | 1,882.272 | 1,858.917 | 1,792.273 | 1,765.907 | 1,581.331 | 1,460.558 | 1,357.076 | 1,176.433 | 1,164.98 | 1,219.228 | 1,212.635 | 1,231.592 | 1,192.243 | 1,168.421 | 1,129.645 | 1,120.469 | 1,063.24 | 1,045.343 | 1,027.224 | 1,054.886 |