
Guangdong Meiyan Jixiang Hydropower Co.,Ltd.
SSE:600868.SS
2.78 (CNY) • At close August 1, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 314.584 | 562.778 | 441.953 | 341.669 | 264.779 | 330.723 | 254.344 | 265.449 | 269.645 | 320.537 | 281.406 | 251.429 | 222.344 | 274.573 | 289.485 | 285.325 | 303.244 | 379.006 | 374.15 | 245.148 | 203.627 | 325.148 | 192.196 | 235.189 | 118.652 | 185.059 | 129.757 | 104.809 | 142.909 | 210.88 | 105.196 | 116.215 | 70.692 | 127.573 | 10.066 | 14.044 | 8.343 | 20.304 | 11.093 | 17.619 | 4.809 | 4.581 | 3.238 | 15.311 | 13.803 | 43.634 | 6.203 | 12.813 | 4.344 | 2.475 | 7.054 | 7.33 | 4.61 | 12.904 | 4.273 | 10.214 | 9.584 | 62.384 | 11.593 | 14.582 | 8.648 | 21.917 | 14.94 | 45.753 | 16.459 | 23.664 | 14.301 | 34.709 | 44.42 | 161.325 | 19.699 | 24.342 | 15.208 | 40.841 | 144.887 | 364.841 | 281.449 | 400.336 | 158.521 | 211.956 | 435.899 | 339.777 | 982.59 | 645.112 | 353.922 | 463.119 | 477.696 | 242.507 | 602.555 | 351.772 | 584.275 | 998.172 | 812.748 | 950.341 | 720.077 | 508.136 | 581.843 | 475.491 | 553.698 | 557.286 | 31.174 | 11.407 | 0 | 84.134 | 0 | 33.001 | 0 |
Short Term Investments
| 210.174 | 0 | 109.012 | 9.012 | 59.012 | 9.012 | 67.127 | 25.334 | 66.184 | 5.127 | 50 | 30 | 37.5 | -241.007 | -242.591 | -244.237 | 13 | 0 | 1,383.337 | 100 | 140 | 0 | 120 | 0 | 62.804 | 0 | 73.553 | 72.382 | 74.557 | 0 | 85.494 | 37.081 | 41.693 | 0 | 5.223 | 7.077 | 8.299 | -110.595 | 7.958 | 0 | 0 | 0 | -164.019 | -165.04 | 0 | -164.379 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.041 | 0 | 0 | 0.577 | 0.725 | 0.725 | 188.628 | 0.553 | 0.3 | 0.3 | 0.3 | 0.3 | 0 | 2 | 3.959 | 3.994 | 2.157 | 5.165 | 7.244 | 7.309 | 7.262 | 11.262 | 77.964 | 78.832 | 67.381 | 67.078 | 72.485 | 61.425 | 75.577 | 75.577 | 315.434 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 524.758 | 562.778 | 550.965 | 350.681 | 323.791 | 339.735 | 321.47 | 290.782 | 335.829 | 325.663 | 331.406 | 281.429 | 259.844 | 274.573 | 289.485 | 285.325 | 316.244 | 379.006 | 374.15 | 345.148 | 343.627 | 325.148 | 312.196 | 235.189 | 181.456 | 185.059 | 203.31 | 177.191 | 217.466 | 210.88 | 190.69 | 153.296 | 112.386 | 127.573 | 15.289 | 21.121 | 16.642 | 20.304 | 19.051 | 17.619 | 4.809 | 4.581 | 3.238 | 15.311 | 13.803 | 43.634 | 6.203 | 12.813 | 4.344 | 2.475 | 7.054 | 7.33 | 4.61 | 12.904 | 4.273 | 10.214 | 9.584 | 62.384 | 11.593 | 14.582 | 8.648 | 21.917 | 14.94 | 45.753 | 16.459 | 23.664 | 14.301 | 35.286 | 45.144 | 162.049 | 208.327 | 24.895 | 15.508 | 41.141 | 145.187 | 365.141 | 281.449 | 402.336 | 162.48 | 215.95 | 438.056 | 344.942 | 989.835 | 652.421 | 361.184 | 474.381 | 555.66 | 321.339 | 669.936 | 418.849 | 656.761 | 1,059.597 | 888.325 | 1,025.918 | 1,035.51 | 508.136 | 581.843 | 475.491 | 553.698 | 557.286 | 31.174 | 11.407 | 0 | 84.134 | 0 | 33.001 | 0 |
Net Receivables
| 370.099 | 397.651 | 434.565 | 383.804 | 359.632 | 388.261 | 430.132 | 419.956 | 411.361 | 392.321 | 388.422 | 352.465 | 297.659 | 302.389 | 127.327 | 103.601 | 81.97 | 6.788 | 21.337 | 25.425 | 14.882 | 9.18 | 27.462 | 42.584 | 33.227 | 16.345 | 38.357 | 39.778 | 27.44 | 0 | 45.633 | 55.771 | 67.149 | 86.008 | 75.703 | 58.858 | 47.631 | 50.273 | 53.962 | 62.086 | 18.544 | 20.988 | 65.62 | 83.531 | 58.821 | 62.014 | 92.758 | 62.449 | 23.553 | 86.751 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.119 | 0 | 0 | 0 | 0.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 491.373 | 0 | 0 | 0 | 175.04 | 196.123 | 0 | 218.757 | 913.256 | 487.965 | 0 | 0 | 0 | 31.283 | 0 | 42.908 | 19.519 | 3.581 | 11.194 | 10.801 | 0 | 6.937 | 0 | 0.642 | 0 |
Inventory
| 77.399 | 55.708 | 70.614 | 74.15 | 79.864 | 73.092 | 74.414 | 62.606 | 55.559 | 68.76 | 79.046 | 109.198 | 122.383 | 119.706 | 139.472 | 131.702 | 107.315 | 0.08 | 0.618 | -100 | -140 | 0 | -120 | 0.049 | -62.804 | 0 | -73.553 | -72.382 | -74.557 | 30.028 | 0.316 | 0.4 | 0.4 | 0.4 | 0.852 | 10.224 | 12.914 | 15.807 | 22.478 | 18.757 | 12.567 | 13.3 | 16.218 | 14.493 | 15.264 | 13.766 | 10.468 | 38.245 | 36.947 | 33.164 | 24.397 | 32.216 | 40.469 | 44.514 | 50.739 | 53.503 | 57.076 | 56.162 | 55.382 | 65.382 | 57.147 | 57.697 | 91.869 | 92.226 | 89.321 | 91.451 | 107.913 | 127.126 | 122.358 | 131.74 | 135.46 | 247.147 | 320.165 | 260.754 | 539.083 | 543.773 | 555.503 | 561.68 | 718.049 | 731.837 | 707.681 | 850.988 | 958.044 | 924.302 | 869.027 | 641.405 | 547.652 | 479.343 | 590.709 | 421.672 | 392.468 | 312.278 | 436.688 | 281.198 | 255.261 | 219.611 | 279.915 | 224.211 | 183.913 | 30.959 | 41.251 | 42.324 | 0 | 55.671 | 0 | 8.879 | 0 |
Other Current Assets
| 12.61 | 8.894 | 17.455 | 62.511 | 62.754 | 57.56 | 73.144 | 64.926 | 56.304 | 66.891 | 48.64 | 63.588 | 56.974 | 3.486 | 13.242 | 16.206 | 12.443 | 5.245 | 3.56 | 3.188 | 3.403 | 3.275 | 3.827 | 3.385 | 3.295 | 4.248 | 19.1 | 12.497 | 17.172 | 55.571 | 11.769 | 13.837 | 31.267 | 35.159 | 128.799 | 127.389 | 144.734 | 153.704 | 235.272 | 191.891 | 200.848 | 216.871 | 28.332 | 3.424 | 52.262 | 2.909 | 11.826 | 9.958 | 50.93 | 88.862 | 197.544 | 163.609 | 134.116 | 118.499 | 152.195 | 166.016 | 94.618 | 105.62 | 135.235 | 91.243 | 300.517 | 135.644 | 236.244 | 140.885 | 121.163 | 105.788 | 181.345 | 304.59 | 287.12 | 549.511 | 1,071.588 | 980.285 | 974.403 | 1,014.192 | 901.381 | 927.465 | 1,116.463 | 1,097.963 | 685.8 | 803.81 | 922.664 | 621.053 | 406.896 | 443.647 | 404.934 | 300.343 | 107.685 | 81.173 | 529.058 | 57.113 | 687.753 | 442.507 | 499.89 | 295.462 | 227.664 | 213.363 | 212.008 | 238.884 | 315.155 | 348.665 | 245.67 | 203.527 | 285.508 | 122.028 | 122.381 | 90.729 | 143.33 |
Total Current Assets
| 984.866 | 1,025.032 | 1,073.599 | 871.146 | 822.788 | 858.649 | 895.275 | 838.27 | 855.167 | 857.622 | 805.3 | 746.968 | 686.338 | 700.154 | 569.525 | 536.835 | 517.971 | 391.039 | 399.047 | 373.761 | 361.913 | 337.604 | 343.484 | 281.159 | 217.979 | 204.932 | 253.621 | 229.467 | 262.078 | 266.451 | 240.895 | 223.304 | 183.915 | 214.045 | 218.768 | 217.592 | 221.921 | 240.088 | 276.8 | 290.354 | 236.767 | 234.752 | 113.408 | 121.992 | 140.15 | 122.324 | 121.255 | 119.345 | 111.957 | 124.501 | 228.996 | 203.155 | 179.195 | 175.917 | 207.207 | 229.733 | 161.277 | 224.166 | 202.21 | 171.206 | 366.312 | 215.258 | 343.053 | 278.864 | 226.943 | 220.903 | 303.559 | 467.002 | 454.622 | 841.458 | 1,415.376 | 1,252.327 | 1,310.075 | 1,316.087 | 1,585.651 | 1,836.379 | 1,953.415 | 2,061.979 | 1,566.328 | 1,751.598 | 2,068.4 | 1,816.983 | 2,354.775 | 2,020.37 | 1,635.145 | 1,416.129 | 1,386.036 | 1,077.978 | 1,789.702 | 1,116.391 | 1,736.982 | 1,814.383 | 1,824.902 | 1,602.578 | 1,518.436 | 963.576 | 1,073.767 | 938.393 | 1,072.286 | 940.444 | 318.174 | 257.788 | 285.508 | 262.423 | 122.381 | 133.251 | 143.33 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,406.382 | 1,415.495 | 1,424.56 | 1,395.101 | 1,422.687 | 1,422.595 | 1,344.899 | 1,358.222 | 1,376.587 | 1,381.382 | 1,479.678 | 1,499.661 | 1,525.464 | 1,536.367 | 1,633.896 | 1,641.063 | 1,651.883 | 1,635.047 | 1,640.568 | 1,657.223 | 1,674.983 | 1,685.332 | 1,704.116 | 1,738.595 | 1,771.999 | 1,776.139 | 1,770.525 | 1,780.409 | 1,785.919 | 1,784.235 | 1,774.194 | 1,792.301 | 1,913.133 | 1,922.41 | 2,042.276 | 2,066.949 | 2,079.178 | 2,097.551 | 2,148.6 | 2,164.037 | 2,177.907 | 2,211.81 | 2,421.174 | 2,416.32 | 2,436.372 | 2,464.088 | 2,633.947 | 2,658.409 | 2,681.35 | 2,706.2 | 2,631.866 | 3,143.447 | 3,151.124 | 3,182.763 | 3,208.503 | 3,220.602 | 3,384.845 | 3,417.402 | 3,444.022 | 3,577.716 | 3,611.306 | 4,386.4 | 4,462.528 | 4,517.459 | 4,568.396 | 4,617.276 | 4,878.263 | 6,274.291 | 6,292.116 | 6,249.272 | 6,327.777 | 6,434.135 | 6,322.399 | 6,487.295 | 7,022.393 | 6,975.745 | 6,633.342 | 6,534.563 | 6,511.516 | 6,204.915 | 5,778.567 | 5,735.965 | 5,224.688 | 5,028.609 | 4,487.78 | 3,982.125 | 3,603.311 | 3,354.716 | 2,945.902 | 2,782.912 | 2,137.88 | 2,040.029 | 1,683.511 | 1,617.233 | 1,433.455 | 1,132.07 | 817.98 | 559.907 | 434.465 | 354.675 | 336.974 | 336.819 | 315.014 | 287.329 | 325.696 | 332.315 | 256.617 |
Goodwill
| 2.568 | 2.568 | 53.574 | 53.574 | 53.574 | 53.574 | 172.373 | 172.373 | 172.373 | 172.373 | 172.373 | 172.373 | 172.373 | 172.373 | 176.032 | 176.032 | 176.032 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 3.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 76.401 | 77.231 | 69.678 | 53.483 | 54.947 | 56.412 | 43.553 | 44.908 | 46.911 | 47.412 | 48.762 | 50.113 | 51.464 | 52.814 | 73.345 | 74.919 | 76.454 | 25.122 | 25.264 | 25.537 | 25.771 | 26.004 | 26.237 | 26.47 | 26.704 | 26.937 | 27.171 | 27.404 | 27.649 | 27.93 | 28.189 | 28.501 | 48.605 | 49.313 | 49.713 | 57.988 | 58.433 | 58.878 | 63.364 | 63.6 | 63.045 | 63.389 | 89.077 | 82.3 | 83.551 | 84.967 | 92.886 | 94.984 | 104.079 | 118.475 | 208.771 | 210.852 | 219.067 | 231.829 | 216.002 | 220.03 | 231.832 | 235.067 | 241.605 | 252.438 | 253.359 | 258.913 | 297.205 | 713.252 | 733.025 | 747.583 | 686.088 | 705.954 | 707.168 | 657.203 | 345.133 | 255.294 | 262.21 | 269.428 | 324.206 | 325.838 | 325.946 | 325.07 | 345.897 | 347.548 | 349.198 | 350.868 | 308.75 | 230.084 | 250.941 | 252.137 | 264.974 | 248.743 | 250.41 | 261.449 | 264.014 | 269.708 | 284.774 | 286.058 | 214.989 | 50.887 | 14.407 | 13.799 | 13.54 | 13.691 | 13.839 | 13.987 | 0 | 9.144 | 0 | 9.949 | 0 |
Goodwill and Intangible Assets
| 78.969 | 79.799 | 123.252 | 107.057 | 108.521 | 109.986 | 215.926 | 217.282 | 219.284 | 219.785 | 221.135 | 222.486 | 223.837 | 225.188 | 249.377 | 250.951 | 252.486 | 25.122 | 25.264 | 25.537 | 25.771 | 26.004 | 26.237 | 26.47 | 26.704 | 26.937 | 27.171 | 27.404 | 27.649 | 27.93 | 28.189 | 28.501 | 48.605 | 49.313 | 49.713 | 57.988 | 58.433 | 58.878 | 63.364 | 63.6 | 63.045 | 63.389 | 89.077 | 82.3 | 83.551 | 84.967 | 92.886 | 94.984 | 104.079 | 118.475 | 208.771 | 210.852 | 219.067 | 231.829 | 219.802 | 223.83 | 235.632 | 238.867 | 245.405 | 256.238 | 257.159 | 262.713 | 301.005 | 717.052 | 736.825 | 751.383 | 689.888 | 709.754 | 710.968 | 661.003 | 345.133 | 255.294 | 262.21 | 269.428 | 324.206 | 325.838 | 325.946 | 325.07 | 345.897 | 347.548 | 349.198 | 350.868 | 308.75 | 230.084 | 250.941 | 252.137 | 264.974 | 248.743 | 250.41 | 261.449 | 264.014 | 269.708 | 284.774 | 286.058 | 214.989 | 50.887 | 14.407 | 13.799 | 13.54 | 13.691 | 13.839 | 13.987 | 0 | 9.144 | 0 | 9.949 | 0 |
Long Term Investments
| -94.414 | 0 | 223.045 | 91.534 | 97.804 | 223.941 | 9.83 | 55.543 | 4.394 | 65.452 | 20.857 | 40.857 | 34.473 | 312.98 | 315.565 | 317.211 | 60.641 | 93.641 | -1,290.299 | -26.962 | -67.059 | 72.941 | -47.32 | 72.68 | 8.044 | 70.848 | -33.975 | -46.581 | -49.679 | 24.878 | -10.555 | 37.858 | 94.765 | 126.559 | 107.317 | 99.555 | 91.079 | 207.559 | 83.777 | 90.641 | 88.854 | 88.854 | 204.766 | 205.676 | 41.787 | 206.166 | 40.12 | 40.021 | 39.546 | 39.546 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.726 | 0 | 0 | 100.777 | 123.864 | 188.302 | -176.718 | 37.331 | 46.346 | 46.346 | 157.057 | 151.055 | 0 | 72.17 | 125.284 | 188.316 | 191.95 | 188.942 | 191.139 | 336.719 | 346.274 | 255.874 | 180.556 | 179.688 | 195.425 | 195.728 | 213.302 | 220.273 | 198.604 | 195.35 | -110.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 17.732 | 15.817 | 26.005 | 23.365 | 18.778 | 20.654 | 7.925 | 7.476 | 6.991 | 6.941 | 4.659 | 3.647 | 2.934 | 2.934 | 13.214 | 13.214 | 13.214 | 11.775 | 11.775 | 11.775 | 11.775 | 11.775 | 386.028 | -72.68 | 0 | -70.848 | 0 | 0 | 0 | -24.878 | 0 | 338.888 | 0 | -126.559 | 0 | 1.051 | 0.261 | 0.261 | 0 | -90.641 | -88.854 | -88.854 | 0.963 | 0.963 | 1.081 | 1.081 | 0.061 | 0.061 | 0.042 | 0.042 | 0.075 | 0.075 | 0.105 | 0.105 | 0.068 | 0.068 | 0.058 | 0.058 | 0 | 0.075 | 0.007 | 0.042 | 0.166 | 0.166 | 0.061 | 0.061 | 1.645 | 1.645 | 1.645 | 0.101 | 21.567 | 21.567 | 0 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 74.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 89.901 | 85.73 | 74.206 | 85.884 | 84.371 | 327.389 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 464.913 | 369.896 | 132.863 | 265.009 | 257.11 | 129.992 | 427.971 | 384.614 | 421.877 | 362.093 | 293.584 | 273.042 | 282.218 | 5.385 | 6.339 | 6.881 | 266.192 | 255.116 | 1,640.568 | 359.455 | 401.646 | 263.837 | 0.728 | 341.456 | 330.535 | 340.974 | 350.74 | 356.091 | 368.436 | 321.276 | 385.091 | 0.01 | 226.388 | 314.806 | 109.771 | 114.221 | 117.616 | 0.5 | 121.858 | 205.931 | 209.807 | 210.45 | 30 | 45.237 | 163.402 | 6.295 | 11.737 | 11.945 | 12.153 | 12.362 | 57.238 | 57.816 | 49.803 | 50.012 | 49.791 | 115.374 | 48.332 | 48.471 | 71.135 | 48.964 | 43.617 | 41.502 | 93.032 | 93.668 | -0.854 | 103.927 | 232.794 | 151.61 | 155.663 | 155.663 | 188.673 | 6.388 | 5.743 | 5.684 | 80.877 | 79.267 | 152.922 | 69.204 | 64.102 | 61.121 | -0.269 | 72.14 | 22.198 | 55.672 | 50.871 | 46.098 | 115.421 | 111.905 | 94.318 | 0.01 | 1.887 | 1.863 | 1.839 | 1.815 | 3.57 | 293.36 | 313.958 | 393.513 | 253.09 | 268.439 | 243.261 | 203.717 | 118.703 | 91.44 | 63.899 | 40.471 | 47.515 |
Total Non-Current Assets
| 1,873.582 | 1,881.008 | 1,929.724 | 1,882.066 | 1,904.9 | 1,907.168 | 2,006.551 | 2,023.136 | 2,029.132 | 2,035.653 | 2,019.914 | 2,039.693 | 2,068.926 | 2,082.854 | 2,218.391 | 2,229.32 | 2,244.415 | 2,020.7 | 2,027.876 | 2,027.027 | 2,047.115 | 2,059.889 | 2,069.789 | 2,106.522 | 2,137.282 | 2,144.049 | 2,114.461 | 2,117.324 | 2,132.325 | 2,133.442 | 2,176.919 | 2,197.558 | 2,282.892 | 2,286.529 | 2,309.077 | 2,339.764 | 2,346.567 | 2,364.749 | 2,417.598 | 2,433.568 | 2,450.76 | 2,485.649 | 2,745.981 | 2,750.497 | 2,726.194 | 2,762.598 | 2,778.751 | 2,805.421 | 2,837.171 | 2,876.626 | 2,897.951 | 3,412.191 | 3,420.098 | 3,464.708 | 3,478.163 | 3,559.875 | 3,668.868 | 3,704.798 | 3,760.562 | 3,882.992 | 3,912.089 | 4,690.657 | 4,856.731 | 5,328.344 | 5,423.154 | 5,472.647 | 5,802.591 | 7,238.077 | 7,284.257 | 7,254.342 | 6,706.431 | 6,754.715 | 6,636.698 | 6,808.762 | 7,584.533 | 7,531.905 | 7,112.209 | 7,001.008 | 7,046.8 | 6,801.9 | 6,394.171 | 6,347.915 | 5,746.775 | 5,651.083 | 5,135.866 | 4,536.234 | 4,164.261 | 3,895.052 | 3,486.055 | 3,330 | 2,702.814 | 2,606.079 | 2,254.612 | 2,184.828 | 1,869.279 | 1,476.318 | 1,146.345 | 967.219 | 701.095 | 636.805 | 594.074 | 554.523 | 433.717 | 387.913 | 389.595 | 382.734 | 304.131 |
Total Assets
| 2,858.449 | 2,906.039 | 3,003.323 | 2,753.212 | 2,727.688 | 2,765.817 | 2,901.827 | 2,861.406 | 2,884.3 | 2,893.274 | 2,825.213 | 2,786.661 | 2,755.263 | 2,783.008 | 2,787.916 | 2,766.155 | 2,762.386 | 2,411.74 | 2,426.923 | 2,400.788 | 2,409.028 | 2,397.492 | 2,413.274 | 2,387.681 | 2,355.261 | 2,348.981 | 2,368.082 | 2,346.79 | 2,394.404 | 2,399.893 | 2,417.814 | 2,420.862 | 2,466.806 | 2,500.574 | 2,527.845 | 2,557.356 | 2,568.488 | 2,604.837 | 2,694.398 | 2,723.921 | 2,687.527 | 2,720.401 | 2,859.389 | 2,872.488 | 2,866.344 | 2,884.921 | 2,900.006 | 2,924.766 | 2,949.128 | 3,001.127 | 3,126.947 | 3,615.346 | 3,599.293 | 3,640.625 | 3,685.371 | 3,789.608 | 3,830.145 | 3,928.964 | 3,962.772 | 4,054.199 | 4,278.401 | 4,905.915 | 5,199.784 | 5,607.208 | 5,650.098 | 5,693.551 | 6,106.15 | 7,705.078 | 7,738.879 | 8,095.8 | 8,121.807 | 8,007.042 | 7,946.773 | 8,124.848 | 9,170.184 | 9,368.284 | 9,065.624 | 9,062.986 | 8,613.128 | 8,553.498 | 8,462.571 | 8,164.898 | 8,101.55 | 7,671.453 | 6,771.011 | 5,952.363 | 5,550.298 | 4,973.03 | 5,275.757 | 4,446.391 | 4,439.796 | 4,420.462 | 4,079.514 | 3,787.405 | 3,387.715 | 2,439.894 | 2,220.111 | 1,905.612 | 1,773.381 | 1,577.249 | 912.248 | 812.311 | 719.224 | 650.336 | 511.976 | 515.985 | 447.461 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 152.138 | 162.915 | 147.973 | 125.154 | 125.525 | 140.299 | 130.022 | 137.437 | 140.604 | 153.407 | 118.564 | 105.273 | 92.426 | 117.284 | 41.892 | 48.763 | 40.771 | 5.733 | 4.448 | 10.707 | 9.373 | 7.991 | 6.308 | 13.526 | 9.321 | 10.561 | 9.03 | 9.744 | 8.287 | 5.889 | 4.47 | 11.212 | 8.929 | 7.899 | 7.858 | 21.797 | 19.465 | 29.695 | 58.976 | 60.492 | 40.297 | 35.693 | 16.104 | 20.701 | 18.454 | 22.247 | 28.122 | 31.987 | 30.946 | 40.866 | 39.005 | 57.716 | 36.36 | 32.77 | 33.68 | 39.719 | 40.16 | 38.299 | 52.956 | 89.202 | 78.863 | 145.27 | 222.904 | 209.314 | 272.949 | 275.345 | 253.101 | 449.932 | 473.799 | 502.937 | 485.815 | 466.15 | 466.854 | 492.303 | 283.378 | 354.137 | 395.286 | 519.999 | 355.096 | 418.844 | 326.77 | 496.877 | 473.029 | 479.415 | 133.665 | 86.966 | 31.479 | 85.568 | 105.961 | 58.685 | 137.928 | 143.086 | 187.495 | 87.948 | 58.203 | 58.969 | 50.963 | 49.474 | 43.171 | 22.273 | 28.432 | 33.045 | 0 | 50.464 | 0 | 11.613 | 0 |
Short Term Debt
| 32 | 27.3 | 16 | 22.1 | 46.296 | 22.1 | 51.783 | 15.319 | 31.065 | 25.492 | 4.157 | 0 | 0 | 0 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 1.5 | 72.1 | 77.1 | 69.1 | 77.1 | 0 | 0 | 67.5 | 0 | 0 | 60.5 | 0 | 0 | 0 | 21.55 | 0 | 0 | 64.35 | 0 | 0 | 319.55 | 219.05 | 144.382 | 0.63 | 0.257 | 83.115 | 0.265 | 9.765 | 469.351 | 0 | 1,284.34 | 827 | 835.74 | 1,062.411 | 920.879 | 1,425.746 | 972.47 | 939.07 | 813.98 | 843 | 948.278 | 1,509.978 | 1,675 | 1,809 | 1,904.681 | 1,540.3 | 1,564 | 1,655 | 1,740.2 | 1,751.2 | 2,026.2 | 1,927 | 1,427.2 | 1,247 | 852 | 1,128.8 | 875 | 1,174.8 | 1,234.8 | 829 | 655 | 321.9 | 500 | 311.9 | 215.8 | 194.85 | 105.345 | 78.195 | 71.108 | 0 | 52.555 | 0 | 94.757 | 0 |
Tax Payables
| 21.733 | 26.127 | 17.538 | 18.967 | 10.576 | 9.159 | 18.114 | 13.548 | 17.498 | 16.25 | 25.132 | 28.196 | 23.28 | 14.72 | 9.901 | 9.747 | 11.529 | 3.326 | 7.622 | 8.152 | 5.499 | 7.147 | 17.241 | 13.966 | 4.778 | 2.253 | 7.149 | 5.21 | 1.836 | 6.497 | 12.528 | 20.754 | 5.887 | 6.728 | 8.545 | 12.955 | 8.352 | 9.295 | 11.634 | 21.124 | 6.516 | 8.556 | 9.871 | 14.473 | 8.905 | 12.049 | 12.909 | 26.774 | 19.689 | 20.407 | 20.491 | 33.139 | 26.088 | 27.819 | 33.51 | 28.613 | 58.198 | 74.987 | 12.796 | 10.872 | 9.361 | 31.08 | 15.059 | 14.264 | 7.034 | 12.563 | 44.567 | 31.807 | 15.364 | 8.642 | 8.076 | 12.397 | 0.442 | -0.98 | 7.077 | 12.206 | 1.928 | -0.041 | 6.627 | 11.274 | 4.66 | 3.079 | 9.319 | 22.517 | 8.498 | -0.157 | 2.58 | 7.368 | 4.239 | 7.113 | 3.771 | 23.761 | 1.588 | 2.362 | 47.475 | 9.132 | 8.3 | 23.76 | 1.192 | 5.181 | 5.126 | 6.073 | 0 | 1.535 | 0 | 1.323 | 0 |
Deferred Revenue
| 0 | 0 | 38.638 | 72.454 | 65.989 | 39.951 | 71.598 | 59.087 | 32.245 | 37.414 | 56.823 | 0 | 65.925 | 88.853 | 154.872 | 130.583 | 120.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 47.255 | 69.69 | 51.181 | 58.582 | 44.262 | 49.996 | 49.769 | 60.89 | 49.134 | 48.096 | 55.862 | 51.58 | 41.691 | 53.007 | 61.603 | 60.392 | 69.497 | 96.388 | 173.431 | 184.516 | 177.514 | 173.153 | 188.061 | 172.637 | 214.884 | 271.411 | 188.053 | 187.717 | 198.476 | 400.352 | 524.118 | 566.786 | 497.138 | 470.448 | 470.52 | 461.775 | 397.828 | 296.242 | 263.338 | 254.546 | 214.558 | 221.536 | 119.569 | 123.911 | 81.61 | 55.458 | 68.481 | 56.844 | 65.227 | 49.723 | 53.789 | 66.832 | 53.007 | 37.715 | 33.582 | 45.909 | 214.242 | 267.526 | 51.782 | 61.483 | 193.808 | 146.015 | 75.189 | 76.156 | 33.757 | 42.752 | 27.041 | 15.369 | 35.084 | 19.356 | 0 | 19.259 | 0 | 79.254 | 0 |
Other Current Liabilities
| 127.032 | 128.059 | 72.84 | 96.314 | 73.75 | 60.119 | 74.628 | 51.988 | 35.357 | 36.856 | 24.128 | 66.15 | 80.351 | -2.164 | -9.661 | 121.44 | -11.067 | 18.7 | 34.716 | 17.204 | 43.531 | 17.447 | 28.187 | 25.269 | 27.776 | 24.555 | 44.663 | 37.741 | 58.078 | 64.411 | 73.489 | 71.045 | 80.648 | 90.057 | 76.033 | 71.784 | 68.452 | 66.39 | 94.494 | 117.702 | 71.888 | 135.135 | 144.647 | 61.712 | 126.786 | 123.61 | 68.645 | 38.818 | 113.22 | 142.261 | 171.802 | 464.123 | 492.481 | 193.926 | 202.517 | 181.325 | 358.223 | 423.018 | 204.925 | 352.478 | 518.464 | 383.495 | 766.751 | 569.603 | 1,002.701 | 1,029.711 | 474.207 | 1,137.045 | 404.959 | 1,032.158 | 596.251 | 857.53 | 709.158 | 722.929 | 152.806 | 146.969 | 145.807 | 67.263 | 70.044 | 50.294 | 66.397 | 56.234 | 46.201 | 57.628 | 50.806 | 52.164 | 31.864 | 41.881 | 212.253 | 262.746 | 48.845 | 39.581 | 193.297 | 183.705 | 40.353 | 49.206 | 43.415 | 65.294 | 46.839 | 51.747 | 30.664 | 17.671 | 144.879 | 22.574 | 124.735 | 79.742 | 121.03 |
Total Current Liabilities
| 332.903 | 344.402 | 292.99 | 262.535 | 256.146 | 271.627 | 273.576 | 247.967 | 255.797 | 269.418 | 228.804 | 199.618 | 196.057 | 218.692 | 200.004 | 182.951 | 164.87 | 27.759 | 46.786 | 36.063 | 58.403 | 32.584 | 51.736 | 52.761 | 41.875 | 37.369 | 60.842 | 52.694 | 68.201 | 76.797 | 90.486 | 103.011 | 96.965 | 106.184 | 164.536 | 183.635 | 165.368 | 182.48 | 165.103 | 199.318 | 186.202 | 179.384 | 170.621 | 157.386 | 154.145 | 157.907 | 109.675 | 119.129 | 163.855 | 203.534 | 295.648 | 554.978 | 554.929 | 574.065 | 488.758 | 394.039 | 457.211 | 536.561 | 353.792 | 452.818 | 616.453 | 1,029.196 | 1,004.714 | 2,077.521 | 2,109.683 | 2,153.36 | 1,834.286 | 2,539.663 | 2,319.869 | 2,444.264 | 2,029.212 | 2,150.057 | 2,019.454 | 2,162.53 | 1,953.239 | 2,188.312 | 2,352.022 | 2,491.902 | 1,972.067 | 2,044.412 | 2,052.827 | 2,296.389 | 2,279.749 | 2,585.76 | 2,119.969 | 1,566.173 | 1,312.924 | 986.816 | 1,451.253 | 1,203.544 | 1,365.344 | 1,441.227 | 1,211.38 | 929.015 | 467.93 | 617.308 | 414.577 | 314.451 | 286.052 | 184.547 | 142.417 | 127.897 | 144.879 | 127.128 | 124.735 | 187.436 | 121.03 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 264.567 | 90.955 | 97.069 | 108.991 | 109.527 | 115.295 | 118.252 | 116.703 | 117.922 | 124.728 | 118.038 | 129.058 | 129.628 | 136.303 | 130.2 | 137.7 | 137.7 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 112.5 | 146 | 113.4 | 158.29 | 207.29 | 250.29 | 381.9 | 381.9 | 375.59 | 381.9 | 409.2 | 432.1 | 447.8 | 447.8 | 505 | 535 | 542.8 | 542.8 | 579.35 | 837.4 | 845.85 | 845.85 | 965.4 | 1,166.4 | 1,166.4 | 1,166.4 | 1,342.05 | 1,355.85 | 1,418.845 | 1,710.22 | 1,942.455 | 1,273.455 | 1,281.28 | 1,281.28 | 1,630.101 | 3,214.343 | 3,392.181 | 3,395.182 | 3,555.264 | 3,470.05 | 3,613.215 | 3,632.955 | 4,133.956 | 4,108.258 | 3,681.919 | 3,506.609 | 3,512.66 | 3,369.429 | 3,290.054 | 2,734.611 | 2,663.648 | 1,974.32 | 1,595.739 | 1,383.697 | 1,285.524 | 1,081.379 | 1,023.17 | 471.373 | 310.8 | 280.6 | 228.8 | 240.6 | 308.65 | 108.85 | 169.9 | 88.95 | 84.45 | 73.2 | 26.5 | 17.1 | 0 | 4.05 | 0 | 0.8 | 0 |
Deferred Revenue Non-Current
| 2.461 | 2.481 | 2.5 | 2.52 | 2.564 | 2.621 | 2.678 | 2.735 | 2.792 | 2.849 | 2.906 | 2.963 | 3.02 | 3.077 | 3.135 | 3.192 | 3.249 | 3.306 | 3.357 | 3.405 | 3.453 | 1.721 | 1.769 | 1.817 | 1.865 | 1.914 | 1.962 | 2.01 | 2.058 | 2.106 | 2.154 | 2.202 | 2.25 | 2.299 | 2.501 | 2.554 | 2.607 | 2.657 | 2.275 | 2.318 | 2.361 | 2.404 | 0 | 0 | 0 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,329.22 | 0.089 | -1,684.09 | 0 | 21.97 | 21.97 | 21.97 | 14.71 | 14.71 | 0 | 14.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 17.225 | 16.632 | 19.301 | 16.891 | 14.577 | 16.809 | 8.545 | 8.784 | 9.183 | 9.263 | 9.357 | 9.596 | 9.836 | 10.075 | 12.058 | 12.278 | 12.498 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0.438 | 0 | 0.438 | 0 | 0 | 0 | 0 | 0 | 0 | -112.5 | -146 | -113.4 | -158.29 | -207.29 | -250.29 | -381.9 | -381.9 | -375.59 | -381.9 | 0 | 0 | 0 | -0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.574 | 55.953 | 57.608 | 48.851 | 62.019 | 62.07 | 67.465 | 63.872 | 62.399 | 6.513 | 11.797 | 26.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 246.121 | 248.163 | 270.891 | 0 | 0 | 2.621 | 0 | 0 | 0 | -5.699 | 0 | 0 | 0 | 0 | 2.539 | 5.808 | 2.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.501 | 0 | 0 | 0 | 0 | 2.318 | 2.361 | 2.404 | 1.125 | 0.8 | 0.8 | 0 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 0.8 | 21.4 | 21.54 | 23.98 | 26.63 | 26.63 | 26.13 | 21.97 | 0 | 0 | 0 | 0 | 0 | 14.71 | 0 | 3.26 | 3.26 | 3.26 | -9.807 | 3 | 3 | 5.6 | 3 | 5.078 | 5.1 | 7.9 | 7.9 | 2.953 | 7.9 | 7.9 | 6.9 | 4.9 | 8.91 | 8.51 | 8.51 | 4.35 | 2.35 | 2.35 | 2.35 | 1.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.55 | 0.11 | 3.91 | 0.11 | 33.56 |
Total Non-Current Liabilities
| 530.374 | 358.231 | 389.761 | 128.402 | 126.668 | 132.104 | 129.475 | 128.222 | 129.898 | 136.841 | 130.301 | 141.617 | 142.484 | 149.456 | 147.932 | 155.786 | 156.139 | 3.743 | 3.795 | 3.843 | 3.891 | 2.159 | 2.207 | 2.255 | 1.865 | 1.914 | 1.962 | 2.01 | 2.058 | 2.106 | 2.154 | 2.202 | 114.75 | 148.299 | 115.901 | 160.844 | 209.897 | 252.947 | 384.175 | 384.218 | 377.951 | 384.304 | 410.325 | 432.9 | 448.6 | 448.6 | 505.8 | 535.8 | 543.6 | 543.6 | 580.15 | 838.2 | 846.65 | 846.65 | 966.2 | 1,167.2 | 1,187.8 | 1,187.94 | 1,425.604 | 1,438.433 | 1,503.172 | 1,785.201 | 2,026.444 | 1,357.495 | 1,370.716 | 1,367.122 | 1,707.21 | 3,235.566 | 3,418.688 | 3,435.716 | 3,558.524 | 3,473.31 | 3,616.475 | 3,623.148 | 4,136.956 | 4,111.258 | 3,687.519 | 3,509.609 | 3,517.738 | 3,374.529 | 3,297.954 | 2,742.511 | 2,666.601 | 1,982.22 | 1,603.639 | 1,390.597 | 1,290.424 | 1,090.289 | 1,031.68 | 479.883 | 315.15 | 282.95 | 231.15 | 242.95 | 309.92 | 108.85 | 169.9 | 88.95 | 84.45 | 73.2 | 26.5 | 17.1 | 4.55 | 4.16 | 3.91 | 0.91 | 33.56 |
Total Liabilities
| 863.277 | 702.632 | 682.751 | 390.937 | 382.814 | 403.731 | 403.051 | 376.189 | 385.695 | 406.259 | 359.105 | 341.236 | 338.54 | 368.148 | 347.936 | 338.737 | 321.009 | 31.502 | 50.58 | 39.906 | 62.293 | 34.743 | 53.943 | 55.016 | 43.741 | 39.283 | 62.804 | 54.704 | 70.259 | 78.903 | 92.641 | 105.213 | 211.715 | 254.482 | 280.436 | 344.479 | 375.265 | 435.428 | 549.278 | 583.536 | 564.153 | 563.687 | 580.946 | 590.286 | 602.745 | 606.507 | 615.475 | 654.929 | 707.455 | 747.134 | 875.798 | 1,393.178 | 1,401.579 | 1,420.715 | 1,454.958 | 1,561.239 | 1,645.011 | 1,724.501 | 1,779.396 | 1,891.25 | 2,119.625 | 2,814.397 | 3,031.157 | 3,435.016 | 3,480.399 | 3,520.481 | 3,541.496 | 5,775.229 | 5,738.557 | 5,879.979 | 5,587.736 | 5,623.367 | 5,635.928 | 5,785.678 | 6,090.195 | 6,299.571 | 6,039.541 | 6,001.511 | 5,489.806 | 5,418.941 | 5,350.78 | 5,038.9 | 4,946.35 | 4,567.98 | 3,723.608 | 2,956.77 | 2,603.348 | 2,077.105 | 2,482.933 | 1,683.426 | 1,680.494 | 1,724.177 | 1,442.53 | 1,171.965 | 777.85 | 726.158 | 584.477 | 403.401 | 370.502 | 257.747 | 168.917 | 144.997 | 149.429 | 131.288 | 128.645 | 188.346 | 154.59 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 68.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,898.149 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,273.925 | 1,158.114 | 1,158.114 | 1,158.114 | 1,158.114 | 1,113.571 | 1,113.571 | 1,113.571 | 1,113.571 | 1,012.337 | 1,012.337 | 1,012.337 | 694.338 | 694.338 | 694.338 | 694.338 | 433.961 | 377.757 | 277.763 | 277.763 | 154.313 | 106.26 | 86.94 | 77.28 |
Retained Earnings
| -191.328 | -174.81 | -80.365 | -79.865 | -101.621 | -91.991 | 38.217 | 23.297 | 34.392 | 26.105 | 16.202 | 1.015 | -22.425 | -25.353 | -30.472 | -38.775 | -26.478 | -22.958 | -24.15 | -38.757 | -52.385 | -35.93 | -36.853 | -62.376 | -80.982 | -82.625 | -85.384 | -96.942 | -63.894 | -65.745 | -50.724 | -59.884 | -132.317 | -141.207 | -124.554 | -164.307 | -179.07 | -203.649 | -227.887 | -235.386 | -254.188 | -223.417 | -155.772 | -156.207 | -173.498 | -159.398 | -143.835 | -159.062 | -186.259 | -175.785 | -178.555 | -207.461 | -231.413 | -211.243 | -198.779 | -200.664 | -257.441 | -221.129 | -220.967 | -244.594 | -256.489 | -433.491 | -366.832 | -368.686 | -383.649 | -370.898 | 17.62 | -633.5 | -825.125 | -809.039 | -446.162 | -592.767 | -627.606 | -635.856 | 87.486 | 77.238 | 39.39 | 65.072 | 109.63 | 115.555 | 102.876 | 100.917 | 139.353 | 93.357 | 201.529 | 163.901 | 150.077 | 109.197 | 96.619 | 58.681 | 158.482 | 104.375 | 153.765 | 135.404 | 181.916 | 314.543 | 303.73 | 211.851 | 140.144 | 143.855 | 97.285 | 121.364 | 51.695 | 65.76 | 36.372 | 0 | 30.898 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 483.349 | 73.362 | 3.276 | 72.628 | 481.543 | 71.737 | 480.821 | 71.351 | 477.899 | 68.391 | 477.899 | 68.391 | 477.899 | 68.391 | 477.899 | 1.322 | 1.322 | 1.322 | 1.322 | 1.322 | 1.322 | 1.322 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.009 | 0.217 | 0.464 | 0.696 | 0.949 | 1.13 | 1.2 | 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 262.566 | 443.353 | -40.342 | 482.87 | -68.876 | 409.509 | 0 | 481.246 | 0 | 479.697 | 0 | 409.509 | 410.312 | 409.509 | 410.312 | 410.312 | 0 | 409.509 | 0 | 409.509 | 410.312 | 409.509 | 410.312 | 410.312 | 410.312 | 472.364 | 410.312 | 410.312 | 410.312 | 471.32 | 461.069 | 409.509 | 473.084 | 409.509 | 458.214 | 409.509 | 455.471 | 455.471 | 454.061 | 454.241 | 454.241 | 454.241 | 453.921 | 457.874 | 458.121 | 458.353 | 449.174 | 449.356 | 449.425 | 449.495 | 449.686 | 449.755 | 449.88 | 449.888 | 450.07 | 450.93 | 451.847 | 429.128 | 413.359 | 411.595 | 418.052 | 419.537 | 412.567 | 414.993 | 430.282 | 419.499 | 417.693 | 422.436 | 683.604 | 940.612 | 819.499 | 819.499 | 819.499 | 827.675 | 821.892 | 1,446.271 | 1,446.116 | 1,446.116 | 1,450.185 | 1,450.185 | 1,448.849 | 1,485.837 | 1,435.312 | 1,431.445 | 1,431.445 | 1,431.445 | 1,405.31 | 1,405.31 | 1,405.31 | 1,282.817 | 1,370.487 | 1,371.591 | 1,371.593 | 1,372.969 | 1,336.764 | 669.022 | 588.731 | 588.769 | 561.488 | 738.021 | 261.587 | 261.587 | 240.337 | 298.976 | 240.699 | 240.699 | 184.693 |
Total Shareholders Equity
| 1,969.386 | 2,166.692 | 2,260.791 | 2,301.154 | 2,278.991 | 2,288.295 | 2,417.908 | 2,402.692 | 2,413.362 | 2,405.113 | 2,392.25 | 2,377.063 | 2,353.623 | 2,350.695 | 2,345.576 | 2,337.273 | 2,349.57 | 2,353.09 | 2,349.581 | 2,334.975 | 2,321.347 | 2,337.801 | 2,334.739 | 2,309.216 | 2,289.296 | 2,287.654 | 2,284.085 | 2,272.527 | 2,305.575 | 2,303.724 | 2,308.495 | 2,299.334 | 2,238.916 | 2,230.025 | 2,231.808 | 2,195.662 | 2,174.55 | 2,149.971 | 2,124.322 | 2,117.004 | 2,098.201 | 2,128.972 | 2,196.297 | 2,199.816 | 2,182.772 | 2,197.104 | 2,203.489 | 2,188.442 | 2,161.315 | 2,171.859 | 2,169.28 | 2,140.442 | 2,116.615 | 2,136.794 | 2,149.44 | 2,148.415 | 2,092.554 | 2,106.147 | 2,090.541 | 2,065.15 | 2,059.711 | 1,884.56 | 1,943.883 | 1,944.456 | 1,944.781 | 1,946.749 | 2,333.462 | 1,687.084 | 1,756.627 | 1,974.422 | 2,271.485 | 2,124.881 | 2,090.042 | 2,081.792 | 2,807.527 | 2,797.434 | 2,759.431 | 2,785.114 | 2,833.741 | 2,839.666 | 2,825.65 | 2,823.691 | 2,848.59 | 2,798.727 | 2,791.088 | 2,753.46 | 2,713.5 | 2,672.62 | 2,615.499 | 2,577.561 | 2,642.54 | 2,589.536 | 2,537.695 | 2,519.334 | 2,531.018 | 1,633.827 | 1,586.798 | 1,494.879 | 1,395.969 | 1,312.888 | 736.63 | 660.715 | 569.795 | 519.049 | 383.331 | 327.639 | 292.871 |
Total Equity
| 1,995.172 | 2,203.407 | 2,320.571 | 2,362.275 | 2,344.874 | 2,359.465 | 2,498.776 | 2,485.217 | 2,498.605 | 2,487.015 | 2,466.108 | 2,445.426 | 2,416.723 | 2,414.86 | 2,439.98 | 2,427.417 | 2,441.377 | 2,380.237 | 2,376.343 | 2,360.883 | 2,346.735 | 2,362.749 | 2,359.331 | 2,332.665 | 2,311.52 | 2,309.698 | 2,305.278 | 2,292.086 | 2,324.145 | 2,320.99 | 2,325.173 | 2,315.649 | 2,255.091 | 2,246.092 | 2,247.409 | 2,212.877 | 2,193.223 | 2,169.409 | 2,145.12 | 2,140.386 | 2,123.374 | 2,156.713 | 2,278.442 | 2,282.202 | 2,263.598 | 2,278.414 | 2,284.531 | 2,269.838 | 2,241.673 | 2,253.993 | 2,251.149 | 2,222.168 | 2,197.715 | 2,219.91 | 2,230.413 | 2,228.369 | 2,185.134 | 2,204.463 | 2,183.376 | 2,162.948 | 2,158.776 | 2,091.518 | 2,168.627 | 2,172.192 | 2,169.699 | 2,173.069 | 2,564.654 | 1,929.849 | 2,000.322 | 2,215.821 | 2,534.071 | 2,383.676 | 2,310.844 | 2,326.103 | 3,079.989 | 3,068.713 | 3,025.311 | 3,061.475 | 3,123.322 | 3,134.557 | 3,111.791 | 3,125.998 | 3,155.2 | 3,103.473 | 3,047.403 | 2,995.592 | 2,946.95 | 2,895.925 | 2,792.824 | 2,762.965 | 2,759.303 | 2,696.285 | 2,636.984 | 2,615.44 | 2,609.865 | 1,713.737 | 1,635.634 | 1,502.21 | 1,402.879 | 1,319.502 | 743.332 | 667.315 | 569.795 | 519.049 | 383.331 | 327.639 | 292.871 |
Total Liabilities & Shareholders Equity
| 2,858.449 | 2,906.039 | 3,003.323 | 2,753.212 | 2,727.688 | 2,765.817 | 2,901.827 | 2,861.406 | 2,884.3 | 2,893.274 | 2,825.213 | 2,786.661 | 2,755.263 | 2,783.008 | 2,787.916 | 2,766.155 | 2,762.386 | 2,411.74 | 2,426.923 | 2,400.788 | 2,409.028 | 2,397.492 | 2,413.274 | 2,387.681 | 2,355.261 | 2,348.981 | 2,368.082 | 2,346.79 | 2,394.404 | 2,399.893 | 2,417.814 | 2,420.862 | 2,466.806 | 2,500.574 | 2,527.845 | 2,557.356 | 2,568.488 | 2,604.837 | 2,694.398 | 2,723.921 | 2,687.527 | 2,720.401 | 2,859.389 | 2,872.488 | 2,866.344 | 2,884.921 | 2,900.006 | 2,924.766 | 2,949.128 | 3,001.127 | 3,126.947 | 3,615.346 | 3,599.293 | 3,640.625 | 3,685.371 | 3,789.608 | 3,830.145 | 3,928.964 | 3,962.772 | 4,054.199 | 4,278.401 | 4,905.915 | 5,199.784 | 5,607.208 | 5,650.098 | 5,693.551 | 6,106.15 | 7,705.078 | 7,738.879 | 8,095.8 | 8,121.807 | 8,007.042 | 7,946.773 | 8,124.848 | 9,170.184 | 9,368.284 | 9,064.852 | 9,062.986 | 8,613.128 | 8,553.498 | 8,462.571 | 8,164.898 | 8,101.55 | 7,671.453 | 6,771.011 | 5,952.363 | 5,550.298 | 4,973.03 | 5,275.757 | 4,446.391 | 4,439.796 | 4,420.462 | 4,079.514 | 3,787.405 | 3,387.715 | 2,439.894 | 2,220.111 | 1,905.612 | 1,773.381 | 1,577.249 | 912.248 | 812.311 | 719.224 | 650.336 | 511.976 | 515.985 | 447.461 |