
Shanghai Milkground Food Tech Co., Ltd
SSE:600882.SS
31.8 (CNY) • At close June 6, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 873.232 | 1,104.85 | 968.834 | 1,362.643 | 1,034.017 | 2,395.581 | 1,038.501 | 989.599 | 1,324.37 | 1,357.669 | 1,114.274 | 1,397.864 | 2,527.408 | 2,436.467 | 2,249.722 | 3,365.174 | 525.386 | 567.424 | 454.594 | 417.561 | 749.206 | 416.888 | 538.387 | 550.629 | 530.736 | 635.797 | 640.605 | 654.87 | 790.781 | 807.081 | 842.758 | 904.524 | 690.48 | 796.644 | 744.239 | 278.282 | 337.053 | 366.109 | 122.559 | 164.914 | 150.845 | 70.23 | 97.272 | 163.998 | 148.413 | 86.132 | 239.855 | 75.947 | 97.31 | 121.191 | 55.018 | 105.716 | 82.743 | 116.089 | 159.016 | 209.256 | 193.028 | 80.236 | 152.305 | 122.344 | 86.711 | 147.73 | 296.837 | 424.222 | 532.763 | 311.479 | 198.992 | 219.117 | 143.985 | 145.484 | 148.958 | 163.99 | 185.991 | 139.664 | 116.779 | 214.395 | 177.87 | 115.8 | 79.566 | 91.58 | 62.233 | 103.251 | 128.971 | 130.418 | 84.287 | 97.251 | 0 | 56.485 | 62.386 | 82.444 | 46.793 | 55.719 | 51.739 | 51.19 | 41.462 | 32.061 | 24.536 | 36.151 | 37.791 | 22.966 | 21.693 | 6.129 | 0 | 30.001 | 0 | 32.122 |
Short Term Investments
| 1,805.896 | 1,468.366 | 1,935.341 | 1,311.945 | 1,525.636 | 200.075 | 1,777 | 1,898 | 1,538 | 1,797.716 | 1,853.005 | 1,593.901 | 200 | 550 | 710 | -50.071 | -19.564 | -18.791 | -18.375 | -18.252 | -19.006 | -16.197 | 199 | 199 | 199 | -6.764 | -7.004 | -7.502 | -7.986 | -6.655 | -1.774 | -1.005 | -0.43 | -0.104 | 20 | -1.809 | -6.718 | -6.816 | -6.724 | -3.81 | -3.863 | 0 | -3.079 | 6 | 3.002 | 0 | -0.033 | -0.065 | -0.098 | -0.13 | -0.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0.343 | 0 | 0 | 0.306 | 0.061 | 0 | 0 | 0.315 | 0.302 | 0 | 0 | 0.221 | 0.875 | 0.296 | 0.2 | 0.759 | 0.943 | 1.843 | 1.843 | 1.436 | 1.236 | 1.236 | 1.236 | 1.3 | 1.3 | 1.3 | 0.3 | 0 | 0.199 | 0.2 | 0.199 | 6.9 | 6.9 | 6.9 | 6.9 | 0.07 | 45.07 | 68.07 | 40.22 | 0.22 | 0.22 | 0.22 | 0.22 | 0 | 5.842 | 0 | 1.779 |
Cash and Short Term Investments
| 2,679.128 | 2,573.217 | 2,904.174 | 2,674.588 | 2,559.653 | 2,595.656 | 2,815.501 | 2,887.599 | 2,862.37 | 3,155.385 | 2,967.278 | 2,991.765 | 2,727.408 | 2,986.467 | 2,959.722 | 3,365.174 | 525.386 | 567.424 | 454.594 | 417.561 | 749.206 | 416.888 | 737.387 | 749.629 | 729.736 | 635.797 | 640.605 | 654.87 | 790.781 | 807.081 | 842.758 | 904.524 | 690.48 | 796.644 | 764.239 | 278.282 | 337.053 | 366.109 | 122.559 | 164.914 | 150.845 | 70.23 | 97.272 | 169.998 | 151.415 | 86.132 | 239.855 | 75.947 | 97.31 | 121.191 | 55.018 | 105.716 | 82.743 | 116.089 | 159.016 | 209.256 | 193.028 | 80.236 | 152.305 | 122.344 | 86.711 | 147.73 | 296.837 | 424.222 | 532.763 | 311.479 | 199.307 | 219.419 | 143.985 | 145.484 | 149.179 | 164.865 | 186.287 | 139.864 | 117.538 | 215.338 | 179.713 | 117.643 | 81.002 | 92.815 | 63.468 | 104.487 | 130.271 | 131.718 | 85.587 | 97.551 | 0 | 56.684 | 62.586 | 82.644 | 53.693 | 62.619 | 58.639 | 58.09 | 41.532 | 77.131 | 92.606 | 76.371 | 38.011 | 23.186 | 21.913 | 6.349 | 0 | 35.844 | 0 | 33.901 |
Net Receivables
| 156.857 | 0 | 146.156 | 114.982 | 0 | 107.512 | 132.215 | 83.389 | 104.991 | 123.386 | 107.726 | 140.809 | 162.432 | 95.576 | 104.313 | 113.127 | 89.21 | 115.909 | 130.996 | 164.608 | 175.604 | 174.157 | 217.868 | 176.028 | 170.029 | 153.704 | 127.697 | 115.479 | 98.551 | 92.113 | 101.151 | 88.204 | 79.096 | 81.041 | 90.39 | 197.073 | 173.47 | 145.978 | 282.238 | 276.643 | 277.612 | 352.309 | 411.268 | 514.144 | 0 | 0 | 0 | 376.788 | 536.927 | 544.433 | 0 | 0 | 0 | 129.867 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 109.648 | 0 | 0 | 0 | 0 | 0 | 0 | 296.602 | 1.58 | 169.7 | 0 | 165.165 | 295.747 | 0 | 513.618 | 0 | 0 | 422.151 | 0 | 451.588 | 0 | 0 | 0 | 192.929 | 221.186 | 0 | 0 | 0 | 289.567 | 317.554 | 318.256 | 304.006 | 296.911 | 0 | 12.169 | 13.334 | 14.25 | 6.049 | 25.571 | 4.761 | 5.824 | 0 | 9.822 | 0 | 0 |
Inventory
| 621.445 | 573.672 | 624.739 | 528.679 | 451.197 | 533.002 | 603.871 | 764.441 | 810.545 | 702.429 | 784.187 | 686.018 | 491.125 | 523.032 | 483.669 | 417.242 | 312.234 | 270.484 | 282.767 | 189.848 | 119.458 | 141.537 | 140.15 | 167.479 | 177.016 | 163.305 | 121.711 | 129.253 | 144.572 | 126.145 | 117.43 | 118.04 | 90.227 | 67.917 | 52.46 | 58.63 | 53.134 | 53.215 | 54.609 | 70.453 | 97.306 | 113.005 | 124.248 | 117.41 | 80.835 | 109.614 | 98.437 | 73.88 | 81.206 | 90.673 | 81.047 | 426.506 | 423.748 | 423.71 | 409.466 | 430.868 | 486.499 | 432.303 | 420.18 | 391.668 | 360.384 | 295.768 | 274.368 | 289.607 | 283.943 | 261.972 | 277.443 | 295.709 | 357.879 | 332.504 | 271.422 | 297.01 | 271.067 | 271.923 | 317.661 | 284.258 | 361.323 | 288.233 | 238.496 | 268.858 | 279.217 | 248.425 | 225.336 | 233.384 | 254.623 | 246.895 | 0 | 226.378 | 233.152 | 237.38 | 194.579 | 196.038 | 250.421 | 219.197 | 245.144 | 256.531 | 218.578 | 208.379 | 199.775 | 193.444 | 180.65 | 166.562 | 0 | 89.215 | 0 | 56.458 |
Other Current Assets
| 362.989 | 483.681 | 210.125 | 305.421 | 217.39 | 261.897 | 148.534 | 295.076 | 386.354 | 359.31 | 328.916 | 180.902 | 406.046 | 142.064 | 301.761 | 123.915 | 265.13 | 120.021 | 329.872 | 338.535 | 234.548 | 147.717 | 170.573 | 333.169 | 337.961 | 235.859 | 92.134 | 78.678 | 91.033 | 76.104 | 80.701 | 46.592 | 79.765 | 71.342 | 39.643 | 36.329 | 253.529 | 97.315 | 52.058 | 38.808 | 33.389 | 31.33 | 83.788 | 637.813 | 111.381 | 87.902 | 118.993 | 206.961 | 161.342 | 133.464 | 859.186 | 106.862 | 134.543 | 656.736 | 140.955 | 149.6 | 161.31 | 157.036 | 145.339 | 138.192 | 142.831 | 103.772 | 165.429 | 141.248 | 154.648 | 129.738 | 130.478 | 206.313 | 246 | 239.074 | 56.838 | 213.114 | 47.15 | 218.897 | 447.01 | 349.064 | 513.382 | 341.424 | 422.169 | 368.938 | 451.758 | 440.308 | 220.003 | 269.153 | 49.164 | 32.115 | 0 | 309.965 | 295.579 | 289.881 | 317.691 | 318.392 | 304.014 | 297.188 | 272.694 | 226.674 | 249.211 | 276.52 | 190.028 | 169.92 | 192.345 | 156.202 | 265.506 | 111.329 | 194.003 | 87.638 |
Total Current Assets
| 3,820.42 | 3,630.57 | 3,885.195 | 3,676.36 | 3,516.334 | 3,708.33 | 3,874.635 | 4,047.824 | 4,164.261 | 4,379.133 | 4,218.551 | 4,239.969 | 3,787.012 | 3,884.18 | 3,865.84 | 4,178.439 | 1,191.96 | 1,177.613 | 1,206.759 | 1,117.297 | 1,278.816 | 880.299 | 1,421.037 | 1,426.305 | 1,414.743 | 1,188.666 | 982.147 | 978.28 | 1,124.937 | 1,101.443 | 1,142.04 | 1,157.36 | 939.568 | 1,016.945 | 946.732 | 570.313 | 723.848 | 644.346 | 511.464 | 550.819 | 559.152 | 566.874 | 681.778 | 925.22 | 881.622 | 774.498 | 1,029.619 | 733.575 | 799.161 | 889.761 | 995.25 | 639.084 | 641.035 | 663.095 | 709.437 | 789.724 | 840.838 | 669.575 | 717.825 | 652.204 | 589.926 | 547.27 | 736.634 | 855.077 | 971.354 | 703.189 | 607.228 | 721.442 | 747.864 | 718.641 | 647.139 | 674.989 | 669.669 | 630.683 | 882.209 | 848.66 | 1,054.418 | 747.3 | 741.667 | 730.611 | 794.444 | 793.22 | 575.609 | 634.254 | 582.303 | 568.109 | 0 | 593.027 | 591.317 | 609.904 | 565.962 | 577.049 | 613.075 | 574.474 | 559.37 | 572.506 | 573.729 | 567.157 | 433.864 | 405.922 | 398.392 | 334.936 | 265.506 | 246.209 | 194.003 | 177.998 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,321.839 | 2,368.54 | 2,356.914 | 2,236.936 | 2,028.215 | 2,040.112 | 1,973.765 | 1,981.868 | 1,923.612 | 1,893.256 | 1,942.305 | 1,841.276 | 1,742.308 | 1,684.353 | 1,453.333 | 1,316.566 | 1,161.272 | 847.023 | 719.515 | 676.775 | 671.098 | 659.759 | 650.715 | 638.591 | 633.053 | 638.857 | 594.181 | 588.986 | 573.028 | 564.773 | 454.939 | 382.156 | 381.141 | 380.695 | 408.896 | 534.104 | 533.787 | 538.636 | 686.646 | 691.405 | 699.769 | 702.266 | 633.627 | 618.957 | 601.139 | 572.781 | 551.197 | 540.246 | 539.509 | 535.217 | 518.815 | 614.218 | 457.638 | 637.959 | 478.768 | 672.76 | 681.121 | 884.525 | 710.579 | 720.439 | 733.682 | 741.989 | 741.2 | 749.575 | 763.232 | 779.761 | 773.534 | 799.441 | 752.82 | 753.865 | 722.96 | 700.133 | 741.108 | 732.364 | 627.62 | 624.843 | 620.205 | 639.38 | 343.103 | 326.463 | 350.852 | 352.592 | 332.603 | 324.172 | 313.061 | 313.645 | 0 | 295.287 | 273.217 | 264.655 | 239.473 | 235.188 | 229.673 | 228.543 | 215.179 | 242.721 | 237.678 | 225.294 | 217.377 | 221.62 | 236.721 | 251.277 | 268.934 | 242.751 | 216.475 | 201.378 |
Goodwill
| 383.895 | 383.895 | 383.895 | 383.895 | 383.895 | 383.895 | 390.718 | 390.718 | 390.718 | 390.718 | 390.718 | 390.718 | 390.718 | 390.718 | 401.436 | 401.436 | 401.436 | 401.436 | 428.92 | 428.92 | 428.92 | 428.92 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.508 | 454.869 | 455 | 32.517 | 37.505 | 37.505 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 198.083 | 201.864 | 205.351 | 129.423 | 131.811 | 135.469 | 137.553 | 140.926 | 141.182 | 144.373 | 136.98 | 95.103 | 95.211 | 97.192 | 98.493 | 100.091 | 98.133 | 99.937 | 101.584 | 103.476 | 105.275 | 107.262 | 108.913 | 110.636 | 112.332 | 114.149 | 116.029 | 117.763 | 119.636 | 121.509 | 122.723 | 124.564 | 107.174 | 109.774 | 136.28 | 252.961 | 255.74 | 258.342 | 270.351 | 263.266 | 266.186 | 269.103 | 270.043 | 272.983 | 275.937 | 278.892 | 281.846 | 284.803 | 287.763 | 290.723 | 298.161 | 12.328 | 180.447 | 12.719 | 182.847 | 0.272 | 185.292 | 0.265 | 187.721 | 188.955 | 190.196 | 191.177 | 192.412 | 193.633 | 194.862 | 196.09 | 197.527 | 150.887 | 151.801 | 152.716 | 158.517 | 159.503 | 155.467 | 156.386 | 18.838 | 19.063 | 19.288 | 19.514 | 19.412 | 19.431 | 19.6 | 19.797 | 19.747 | 19.973 | 20.198 | 20.423 | 0 | 20.598 | 20.526 | 21.048 | 21.008 | 21.226 | 21.443 | 21.66 | 19.53 | 19.965 | 20.306 | 20.734 | 21.162 | 21.59 | 22.018 | 18.355 | 0 | 19.075 | 0 | 19.795 |
Goodwill and Intangible Assets
| 581.978 | 585.758 | 589.246 | 513.318 | 515.706 | 519.364 | 528.271 | 531.644 | 531.9 | 535.091 | 527.699 | 485.821 | 485.929 | 487.91 | 499.928 | 501.527 | 499.568 | 501.373 | 530.504 | 532.396 | 534.194 | 536.182 | 563.421 | 565.144 | 566.84 | 568.657 | 570.537 | 572.271 | 574.144 | 576.017 | 577.231 | 579.072 | 561.682 | 564.643 | 591.28 | 285.478 | 293.245 | 295.847 | 270.351 | 263.266 | 266.186 | 269.103 | 270.043 | 272.983 | 275.937 | 278.892 | 281.846 | 284.803 | 287.763 | 290.723 | 298.161 | 12.328 | 180.447 | 12.719 | 182.847 | 0.272 | 185.292 | 0.265 | 187.721 | 188.955 | 190.196 | 191.177 | 192.412 | 193.633 | 194.862 | 196.09 | 197.527 | 150.887 | 151.801 | 152.716 | 158.517 | 159.503 | 155.467 | 156.386 | 18.838 | 19.063 | 19.288 | 19.514 | 19.412 | 19.431 | 19.6 | 19.797 | 19.747 | 19.973 | 20.198 | 20.423 | 0 | 20.598 | 20.526 | 21.048 | 21.008 | 21.226 | 21.443 | 21.66 | 19.53 | 19.965 | 20.306 | 20.734 | 21.162 | 21.59 | 22.018 | 18.355 | 0 | 19.075 | 0 | 19.795 |
Long Term Investments
| -785.807 | -831.676 | -1,469.147 | 464.344 | 307.16 | 205.612 | -1,548.434 | -1,669.434 | -1,309.434 | -1,569.15 | -1,625.709 | -1,366.606 | 27.295 | -322.705 | -498.13 | 261.94 | 231.433 | 230.66 | 228.767 | 228.645 | 229.399 | 226.589 | 13.274 | 10.054 | 7.936 | 205.764 | 356.004 | 342.814 | 370.298 | 368.967 | 338.774 | 338.005 | 330.43 | 180.104 | 10 | 114.75 | 119.659 | 89.758 | 89.665 | 69.477 | 69.53 | 65.667 | 68.746 | 59.667 | 62.274 | 81.422 | 81.121 | 80.643 | 83.963 | 83.715 | 83.552 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.563 | 19.734 | 0 | 0 | 22.019 | 22.233 | 0 | 0 | 20.926 | 21.277 | 0 | 0 | 32.84 | 25.553 | 25.779 | 21.678 | 69.413 | 72.798 | 73.579 | 66.574 | 280.319 | 280.23 | 136.763 | 136.23 | 150.1 | 146.627 | 146.496 | 147.185 | 0 | 149.741 | 150.908 | 149.557 | 105.574 | 106.006 | 102.282 | 102.302 | 111.895 | 56.895 | 33.003 | 32.803 | 15.075 | 14.843 | 14.845 | 4.126 | 0 | 0 | 0 | 14.61 |
Tax Assets
| 103.654 | 124.072 | 136.176 | 106.709 | 117.658 | 109.343 | 135.148 | 114.202 | 110.911 | 110.787 | 117.153 | 104.55 | 105.193 | 113.837 | 95.968 | 94.147 | 100.232 | 103.577 | 112.891 | 106.822 | 86.883 | 81.815 | 67.527 | 64.206 | 61.664 | 58.494 | 51.898 | 45.23 | 35.064 | 29.223 | 26.496 | 22.882 | 21.279 | 19.401 | 3.593 | 65.407 | 65.749 | 59.92 | 25.594 | 17.396 | 14.473 | 13.936 | 14.176 | 14.416 | 16.37 | 14.786 | 16.963 | 14.736 | 15.052 | 14.288 | 14.075 | 0.278 | 0.278 | 0.278 | 16.089 | 21.271 | 21.512 | 22.766 | 25.031 | 25.031 | 24.835 | 24.835 | 21.456 | 21.456 | 21.125 | 21.125 | 20.582 | 19.304 | 19.304 | 19.304 | 28.079 | 28.079 | 28.079 | 0.775 | 3.751 | 3.921 | 4.507 | 0 | 1.776 | 1.762 | 1.914 | 2.168 | 0.345 | 0.544 | 2.104 | 0 | 0 | 3.843 | 2.498 | 4.152 | 6.9 | 8.137 | 7.016 | 0 | 3.767 | 48.16 | 72.082 | 44.351 | 1.415 | 1.717 | 1.755 | 0.22 | 0 | 0 | 0 | 2.923 |
Other Non-Current Assets
| 2,205.791 | 1,843.634 | 2,235.273 | 240.932 | 305.168 | 249.747 | 2,067.03 | 2,166.157 | 1,822.051 | 2,087.67 | 2,038.727 | 1,850.273 | 588.2 | 849.218 | 1,045.143 | 226.699 | 260.781 | 231.929 | 236.606 | 227.129 | 154.436 | 58.451 | 38.601 | 37.695 | 34.895 | 29.229 | 43.424 | 23.244 | 13.61 | 11.598 | 56.788 | 50.535 | 43.348 | 9.042 | 24.592 | 105.497 | 1.434 | 0.948 | 80.53 | 39.229 | 40.381 | 43.996 | 47.612 | 59.93 | 51.374 | 52.274 | 41.391 | 41.383 | 41.322 | 40.409 | 29.634 | 20.258 | 20.213 | 20.168 | 20.261 | 20.303 | 20.271 | 20.252 | 0.692 | 0.343 | 20.245 | 20.196 | 0.306 | 0.061 | 21.653 | 20.974 | 0.315 | 0.302 | 22.623 | 23.428 | 0.221 | 0.875 | 0.296 | -0.575 | 0.073 | 0.088 | -0.007 | 7.509 | -0.34 | -0.526 | -0.678 | -0.932 | 0.955 | 0.756 | 0.402 | 1.506 | 1,054.515 | -2.035 | -2.298 | -2.342 | 0.698 | -1.237 | -0.116 | 6.9 | -3.697 | -3.09 | -4.012 | -4.131 | -1.195 | -1.497 | -1.535 | 10.346 | 37.036 | 15.656 | 35.496 | -1.144 |
Total Non-Current Assets
| 4,427.454 | 4,090.329 | 3,848.462 | 3,562.239 | 3,273.907 | 3,124.177 | 3,155.78 | 3,124.438 | 3,079.04 | 3,057.655 | 3,000.175 | 2,915.314 | 2,948.926 | 2,812.613 | 2,596.242 | 2,400.879 | 2,253.286 | 1,914.563 | 1,828.282 | 1,771.767 | 1,676.01 | 1,562.795 | 1,333.538 | 1,315.69 | 1,304.388 | 1,501.001 | 1,616.044 | 1,572.545 | 1,566.144 | 1,550.579 | 1,454.228 | 1,372.65 | 1,337.88 | 1,153.886 | 1,038.361 | 1,105.235 | 1,013.874 | 985.109 | 1,152.786 | 1,080.774 | 1,090.34 | 1,094.969 | 1,034.204 | 1,025.953 | 1,007.094 | 1,000.155 | 972.518 | 961.811 | 967.609 | 964.352 | 944.239 | 647.082 | 658.576 | 671.124 | 697.965 | 714.606 | 908.197 | 927.808 | 943.586 | 954.503 | 968.959 | 978.197 | 977.393 | 986.959 | 1,000.872 | 1,017.95 | 1,012.885 | 991.211 | 946.548 | 949.313 | 942.617 | 914.144 | 950.73 | 910.628 | 719.695 | 720.713 | 717.572 | 732.977 | 644.269 | 627.36 | 508.452 | 509.855 | 503.75 | 492.072 | 482.261 | 482.758 | 1,054.515 | 467.434 | 444.851 | 437.07 | 373.653 | 369.319 | 360.298 | 359.405 | 346.674 | 364.65 | 359.057 | 319.051 | 253.834 | 258.274 | 273.804 | 284.324 | 305.97 | 277.482 | 251.971 | 237.562 |
Total Assets
| 8,247.874 | 7,720.9 | 7,733.657 | 7,238.599 | 6,790.24 | 6,832.507 | 7,030.415 | 7,172.262 | 7,243.301 | 7,436.788 | 7,218.726 | 7,155.284 | 6,735.938 | 6,696.792 | 6,462.082 | 6,579.318 | 3,445.246 | 3,092.176 | 3,035.041 | 2,889.064 | 2,954.826 | 2,443.095 | 2,754.575 | 2,741.995 | 2,719.13 | 2,689.668 | 2,598.19 | 2,550.825 | 2,691.081 | 2,652.022 | 2,596.268 | 2,530.01 | 2,277.448 | 2,170.831 | 1,985.093 | 1,675.548 | 1,737.722 | 1,629.455 | 1,664.25 | 1,631.593 | 1,649.492 | 1,661.842 | 1,715.982 | 1,951.173 | 1,888.716 | 1,774.653 | 2,002.138 | 1,695.386 | 1,766.77 | 1,854.113 | 1,939.489 | 1,286.166 | 1,299.611 | 1,334.219 | 1,407.402 | 1,504.33 | 1,749.034 | 1,597.383 | 1,661.411 | 1,606.707 | 1,558.885 | 1,525.467 | 1,714.027 | 1,842.036 | 1,972.226 | 1,721.138 | 1,620.113 | 1,712.653 | 1,694.411 | 1,667.954 | 1,589.756 | 1,589.133 | 1,620.399 | 1,541.312 | 1,601.904 | 1,569.374 | 1,771.99 | 1,480.277 | 1,385.936 | 1,357.971 | 1,302.895 | 1,303.075 | 1,079.359 | 1,126.326 | 1,064.564 | 1,050.867 | 1,054.515 | 1,060.461 | 1,036.168 | 1,046.975 | 939.615 | 946.368 | 973.372 | 933.879 | 906.044 | 937.156 | 932.786 | 886.208 | 687.698 | 664.196 | 672.196 | 619.26 | 571.475 | 523.691 | 445.974 | 415.56 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 407.679 | 374.345 | 345.987 | 343.713 | 143.326 | 414.695 | 286.36 | 315.361 | 274.316 | 291.522 | 289.068 | 334.765 | 355.43 | 407.874 | 281.861 | 289.27 | 217.223 | 326.921 | 279.264 | 299.544 | 294.473 | 124.044 | 197.719 | 61.196 | 191.814 | 153.745 | 109.462 | 100.348 | 119.098 | 115.853 | 74.77 | 66.746 | 99.446 | 113.038 | 93.902 | 167.326 | 175.497 | 168.292 | 216.902 | 172.471 | 158.935 | 207.007 | 91.176 | 92.872 | 106.915 | 67.532 | 72.702 | 63.816 | 79.115 | 73.683 | 120.642 | 192.446 | 232.614 | 77.379 | 200.821 | 251.474 | 297.856 | 232.252 | 237.153 | 224.986 | 187.87 | 266.359 | 234.179 | 285.771 | 525.902 | 253.914 | 420.74 | 417.577 | 367.348 | 340.479 | 312.359 | 357.105 | 325.433 | 334.37 | 242.981 | 246.414 | 339.532 | 185.876 | 153.304 | 146.44 | 130.063 | 127.201 | 78.549 | 77.117 | 69.975 | 78.741 | 0 | 172.739 | 187.903 | 191.122 | 146.572 | 140.2 | 162.887 | 151.013 | 112.645 | 105.752 | 81.97 | 106.655 | 41.798 | 77.091 | 68.774 | 57.562 | 0 | 43.141 | 0 | 3.793 |
Short Term Debt
| 1,616.627 | 1,234.946 | 1,338.774 | 1,224.936 | 940.151 | 994.651 | 1,375.291 | 1,194.635 | 1,257.488 | 1,356.045 | 1,145 | 960 | 660 | 350 | 320 | 292 | 283 | 300.42 | 300 | 226 | 336.15 | 391.323 | 334.422 | 829.41 | 837.951 | 273 | 269.355 | 252.726 | 271 | 218.649 | 730.646 | 760.646 | 765.924 | 595.476 | 57 | 295.2 | 282 | 210 | 3 | 3 | 4.6 | 0.6 | 66.6 | 71.359 | 49.695 | 35 | 217 | 17 | 85 | 225 | 323 | 612.96 | 636.66 | 618.8 | 901.72 | 1,028.4 | 955.63 | 911.23 | 961.13 | 896.23 | 846.23 | 745.87 | 926.23 | 997.83 | 849.83 | 834.93 | 460.93 | 471.48 | 478.25 | 460.92 | 436.92 | 412.92 | 442.62 | 420.72 | 544.72 | 529.72 | 568.52 | 507.69 | 558.39 | 544.781 | 497.431 | 497.231 | 341.723 | 372.622 | 322.622 | 280.822 | 0 | 223.759 | 215.127 | 217.64 | 215.918 | 217.978 | 240.403 | 196.241 | 172.572 | 170.745 | 202.173 | 153.501 | 156.4 | 130.138 | 108.72 | 105.249 | 0 | 111.04 | 0 | 43.8 |
Tax Payables
| 26.458 | 20.003 | 29.644 | 1.473 | 14.006 | 3.623 | 32.002 | 15.919 | 36.965 | 30.279 | 24.666 | 46.259 | 58.628 | 81.298 | 35.948 | 32.567 | 41.306 | 49.751 | 16.887 | 14.746 | 8.191 | 18.753 | 9.087 | 5.131 | 8.872 | 16.579 | 11.039 | 6.026 | 3.801 | 2.423 | 4.761 | 2.792 | 1.666 | 7.386 | 2.376 | 6.6 | 7.07 | 7.653 | 9.888 | 10.407 | 10.378 | 12.454 | 24.34 | 18.426 | 31.415 | 26.419 | 18.702 | 17.079 | 44.672 | 29.765 | 22.248 | -1.508 | -1.515 | -4.972 | -12.812 | -14.541 | -13.69 | -10.693 | -12.309 | -11.47 | -13.119 | -7.252 | 1.669 | -5.158 | -4.148 | -3.569 | 6.821 | 10.205 | 4.311 | 4.811 | 4.527 | 2.867 | -3.957 | -2.683 | 4.126 | 3.06 | -5.396 | -3.199 | 2.838 | 3.535 | -4.012 | -5.853 | 3.392 | 5.836 | -0.597 | -3.507 | 0 | 0.137 | -5.183 | 0.332 | 0.263 | -0.188 | -3.335 | -4.483 | 8.205 | -5.375 | 8.939 | 2.22 | 2.693 | 5.155 | 8.635 | 4.951 | 0 | -4.942 | 0 | 2.286 |
Deferred Revenue
| 0 | 0 | 48.854 | 24.922 | 33.487 | 44.584 | 314.533 | 321.849 | 45.775 | 98.76 | 55.15 | 0 | 0 | 649.734 | 35.948 | 32.567 | 41.306 | 49.751 | 223.791 | 153.399 | 176.694 | 113.897 | 102.903 | 95.66 | 110.402 | 164.206 | 166.241 | 159.21 | 214.811 | 201.35 | 311.564 | 335.062 | 27.08 | 75.822 | 419.428 | 66.386 | 102.584 | 93.368 | 60.904 | 46.932 | 45.325 | 61.885 | 67.71 | 64.013 | 62.219 | 70.442 | 140.885 | 57.38 | 86.814 | 91.015 | 77.847 | 533.113 | 441.558 | 306.724 | 209.439 | 69.068 | 75.254 | 10.617 | 10.471 | 5.952 | 6.652 | 10.095 | 17.714 | 21.212 | 32.822 | 29.465 | 36.522 | 73.183 | 66.142 | 75.573 | 88.405 | 53.592 | 91.005 | 79.927 | 98.818 | 78.329 | 132.959 | 96.517 | 53.293 | 55.256 | 51.087 | 33.856 | 46.614 | 45.886 | 43.138 | 48.031 | 0 | 50.981 | 39.709 | 39.467 | 46.209 | 48.744 | 36.839 | 39.553 | 64.032 | 80.639 | 65.43 | 84.377 | 104.233 | 75.384 | 95.385 | 93.282 | 0 | 50.772 | 0 | 80.691 |
Other Current Liabilities
| 551.592 | 517.787 | 457.467 | 362.068 | 566.642 | 379.603 | 248.533 | 299.8 | 398.963 | 524.386 | 456.354 | 551.119 | 529.153 | 498.216 | 454.519 | 356.964 | 357.039 | 186.348 | 193.138 | 36.094 | 115.214 | 215.311 | 478.208 | 239.181 | 114.769 | 532.506 | 5.669 | 197.614 | 9.997 | 238.133 | 33.742 | 348.207 | 24.476 | 109.776 | 447.589 | 63.948 | 112.692 | 7.074 | 6.297 | 7.854 | 55.119 | 18.377 | -1.118 | 50.9 | 10.477 | 105.823 | 192.813 | 61.948 | 80.829 | 124.76 | 118.779 | 588.918 | 496.404 | 663.433 | 247.542 | 138.187 | 151.285 | 105.978 | 49.581 | 43.703 | 86.634 | 70.709 | 44.655 | 72.157 | 91.109 | 126.322 | 84.469 | 137.342 | 139.812 | 138.798 | 112.738 | 94.976 | 145.943 | 121.905 | 127.405 | 118.096 | 181.235 | 169.99 | 87.806 | 81.485 | 105.922 | 108.843 | 65.368 | 79.603 | 85.614 | 112.471 | 0 | 83.742 | 62.512 | 74.127 | 59.736 | 66.324 | 57.155 | 77.604 | 81.396 | 120.269 | 75.559 | 96.416 | 102.635 | 94.653 | 105.824 | 89.469 | 229.956 | 76.314 | 125.832 | 78.772 |
Total Current Liabilities
| 2,602.356 | 2,147.081 | 2,220.725 | 1,932.191 | 1,664.125 | 1,792.572 | 1,981.16 | 1,855.543 | 1,967.732 | 2,202.233 | 1,915.088 | 1,892.142 | 1,603.211 | 1,433.328 | 1,128.275 | 1,003.368 | 939.874 | 910.979 | 853.894 | 729.782 | 838.488 | 776.867 | 1,122.339 | 1,134.918 | 1,153.405 | 1,140.035 | 561.765 | 556.715 | 618.707 | 575.058 | 1,155.483 | 1,178.391 | 918.592 | 825.675 | 600.867 | 533.074 | 577.259 | 486.387 | 296.991 | 240.664 | 229.032 | 238.438 | 248.708 | 297.569 | 260.721 | 234.774 | 501.216 | 159.842 | 289.616 | 453.208 | 584.669 | 1,392.816 | 1,364.163 | 1,354.64 | 1,337.271 | 1,403.52 | 1,391.081 | 1,238.767 | 1,235.555 | 1,153.449 | 1,107.615 | 1,068.351 | 1,206.733 | 1,350.601 | 1,462.694 | 1,211.597 | 972.96 | 1,036.604 | 989.722 | 945.007 | 866.544 | 867.868 | 910.039 | 874.312 | 919.232 | 897.29 | 1,083.89 | 860.357 | 802.338 | 776.241 | 729.405 | 727.423 | 489.031 | 535.178 | 477.615 | 468.528 | 0 | 480.376 | 460.359 | 483.222 | 422.488 | 424.314 | 457.11 | 419.457 | 374.818 | 391.391 | 368.641 | 352.586 | 303.526 | 306.476 | 291.953 | 257.231 | 229.956 | 225.553 | 125.832 | 128.651 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 1,062.792 | 1,074.052 | 1,053.352 | 883.796 | 736.636 | 697.476 | 662.388 | 339.142 | 297.544 | 295.799 | 312.157 | 309.125 | 307.07 | 306.387 | 216.14 | 523.991 | 558.774 | 510.652 | 314.262 | 314.262 | 329.25 | 354.67 | 348.254 | 330.9 | 310.708 | 294.522 | 798.024 | 760.31 | 878.061 | 867.78 | 242.385 | 166.96 | 162.13 | 152.42 | 215.361 | 48.22 | 52.8 | 9.8 | 22.824 | 22.422 | 34.738 | 34.093 | 49.822 | 15.022 | 60.312 | 59.44 | 58.55 | 69.581 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 26.97 | 5.73 | 29.47 | 24.47 | 29.47 | 29.47 | 66.32 | 52.41 | 74.58 | 77.94 | 86.31 | 89.68 | 124.68 | 93.05 | 148.05 | 148.05 | 148.05 | 140 | 155 | 145 | 165 | 105 | 85 | 85 | 78 | 85 | 92 | 92 | 92 | 92 | 0 | 85 | 85 | 75 | 27.11 | 28.889 | 28.889 | 29.389 | 35.888 | 41.087 | 35.862 | 15.889 | 32.446 | 24.893 | 37.839 | 37.839 | 0 | 83.287 | 0 | 100.247 |
Deferred Revenue Non-Current
| 83.84 | 82.663 | 72.906 | 36.396 | 36.965 | 38.136 | 35.901 | 36.68 | 37.449 | 38.157 | 25.756 | 26.197 | 26.638 | 27.074 | 27.251 | 27.635 | 28.068 | 28.497 | 28.933 | 29.369 | 29.805 | 24.633 | 24.911 | 25.181 | 25.467 | 25.734 | 25.107 | 25.59 | 20.609 | 20.636 | 20.319 | 20.174 | 19.576 | 19.957 | 4.28 | 15.427 | 15.813 | 16.174 | 13.032 | 13.989 | 14.946 | 15.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.97 | -5.73 | -29.47 | -24.47 | -29.47 | -29.47 | -66.32 | -52.41 | -74.58 | -77.94 | -86.31 | -89.68 | -124.68 | -146.05 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.253 | 6.591 | 6.666 | 6.894 | 7.126 | 236.145 | 0 | 43.086 | 23.262 | 24.08 | 27.265 | 23.982 | 23.62 | 23.844 | 20.201 | 20.416 | 20.63 | 20.844 | 20.678 | 20.876 | 21.057 | 21.267 | 11.113 | 11.312 | 11.514 | 11.208 | 11.504 | 11.641 | 11.78 | 11.993 | 12.381 | 12.53 | 12.683 | 12.852 | 18.015 | 3.196 | 3.244 | 3.719 | 0 | 0 | -34.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.719 | 3.72 | 3.721 | 0.109 | 0.131 | 0.132 | 0.132 | 0.141 | 0.109 | 0.163 | 0.148 | 0.578 | 0.596 | 0.466 | 0.286 | 0.309 | 0.383 | 0.906 | 0.906 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 1.277 | 0 | 36.396 | 1.547 | 1.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -211.377 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.954 | 23.579 | 23.204 | 0 | 0 | 14.946 | 0 | 16.86 | 51.91 | 18.774 | 19.731 | 20.687 | 21.644 | 91.119 | 91.025 | 90.701 | 0 | 0 | 97.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -24.341 | 0.185 | 0.184 | 1.744 | 0.584 | 0.392 | 0.799 | 107.493 | 0.058 | 109.088 | 0.579 |
Total Non-Current Liabilities
| 1,153.885 | 1,164.582 | 1,132.924 | 890.69 | 782.274 | 699.256 | 698.289 | 375.822 | 358.256 | 358.036 | 365.178 | 359.304 | 357.328 | 357.305 | 263.592 | 572.042 | 607.471 | 348.615 | 363.873 | 364.507 | 380.111 | 400.57 | 384.277 | 367.393 | 347.689 | 331.463 | 834.635 | 797.541 | 910.451 | 900.409 | 275.085 | 199.663 | 194.389 | 185.229 | 237.656 | 90.797 | 95.436 | 52.898 | 35.856 | 36.411 | 49.684 | 49.996 | 66.681 | 66.932 | 79.085 | 79.171 | 79.237 | 91.225 | 91.119 | 91.025 | 90.701 | 3.719 | 3.72 | 3.721 | 0.109 | 0.131 | 27.102 | 5.862 | 29.611 | 24.579 | 29.633 | 29.618 | 66.898 | 53.006 | 75.046 | 78.226 | 86.619 | 90.063 | 125.586 | 146.956 | 148.05 | 148.05 | 148.05 | 140 | 155.2 | 145.2 | 165.2 | 105.2 | 85 | 85 | 78 | 85 | 92 | 92 | 92 | 92 | 0 | 85 | 85 | 75 | 27.11 | 28.889 | 28.889 | 29.389 | 35.888 | 16.745 | 36.048 | 16.073 | 34.19 | 25.478 | 38.231 | 38.639 | 107.493 | 83.346 | 109.088 | 100.826 |
Total Liabilities
| 3,756.241 | 3,311.664 | 3,353.649 | 2,822.88 | 2,446.399 | 2,491.828 | 2,679.449 | 2,231.365 | 2,325.989 | 2,560.269 | 2,280.266 | 2,251.446 | 1,960.539 | 1,790.633 | 1,391.868 | 1,575.41 | 1,547.346 | 1,259.595 | 1,217.767 | 1,094.289 | 1,218.599 | 1,177.437 | 1,506.616 | 1,502.311 | 1,501.094 | 1,471.499 | 1,396.4 | 1,354.256 | 1,529.158 | 1,475.466 | 1,430.569 | 1,378.055 | 1,112.981 | 1,010.904 | 838.523 | 623.87 | 672.695 | 539.285 | 332.846 | 277.075 | 278.716 | 288.434 | 315.39 | 364.501 | 339.807 | 313.945 | 580.453 | 251.068 | 380.735 | 544.233 | 675.37 | 1,396.535 | 1,367.883 | 1,358.36 | 1,337.38 | 1,403.651 | 1,418.184 | 1,244.629 | 1,265.166 | 1,178.028 | 1,137.248 | 1,097.969 | 1,273.63 | 1,403.607 | 1,537.74 | 1,289.823 | 1,059.579 | 1,126.667 | 1,115.308 | 1,091.964 | 1,014.594 | 1,015.918 | 1,058.089 | 1,014.312 | 1,074.432 | 1,042.49 | 1,249.09 | 965.557 | 887.338 | 861.241 | 807.405 | 812.423 | 581.031 | 627.178 | 569.615 | 560.528 | 1,054.515 | 565.376 | 545.359 | 558.222 | 449.598 | 453.203 | 485.999 | 448.846 | 410.706 | 408.137 | 404.689 | 368.66 | 337.716 | 331.954 | 330.184 | 295.87 | 337.449 | 308.899 | 234.92 | 229.477 |
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 |
Common Stock
| 512.054 | 512.054 | 512.054 | 512.054 | 513.74 | 513.792 | 513.792 | 513.792 | 515.69 | 516.075 | 516.075 | 516.18 | 516.21 | 516.21 | 516.21 | 516.285 | 415.309 | 409.309 | 409.309 | 409.357 | 409.357 | 409.357 | 409.357 | 409.357 | 409.762 | 409.762 | 410.598 | 410.598 | 410.598 | 410.598 | 408.538 | 408.538 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 399.238 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 213.726 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 0 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 185.849 | 152.532 | 152.532 | 152.532 | 152.532 | 132.482 | 115.202 | 115.202 | 115.202 |
Retained Earnings
| -427.591 | -509.988 | -533.987 | -395.207 | -430.688 | -471.985 | -501.546 | -506.858 | -517.321 | -541.523 | -533.266 | -544.914 | -603.402 | -676.926 | -688 | -719.506 | -799.325 | -831.329 | -837.743 | -858.365 | -880.439 | -890.587 | -907.929 | -915.82 | -924.344 | -919.712 | -935.107 | -939.418 | -950.497 | -930.353 | -936.222 | -945.229 | -930.09 | -934.631 | 541.99 | 462.794 | 475.025 | 499.37 | 736.461 | 762.471 | 777.439 | 780.152 | 821.581 | 1,010.283 | 974.399 | 889.118 | 875.525 | 901.31 | 845.734 | 772.52 | 751.641 | -608.321 | -564.994 | -519.984 | -428.425 | -397.456 | -164.689 | -139.119 | -97.391 | -63.595 | -68.384 | -60.227 | -46.977 | -47.511 | -48.338 | -50.99 | 74.538 | 82.718 | 74.842 | 70.985 | 71.815 | 69.86 | 63.421 | 35.198 | 32.577 | 29.719 | 25.647 | 22.142 | 22.356 | 19.567 | 18.078 | 12.579 | 19.571 | 19.704 | 15.301 | 10.495 | 0 | 15.367 | 11.775 | 8.92 | 11.862 | 14.987 | 10.559 | 6.818 | 21.38 | 26.109 | 29.487 | 18.956 | 35.621 | 17.905 | 33.983 | 15.394 | 33.669 | 31.342 | 33.649 | 8.678 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,890.46 | 90.61 | 4,778.359 | 90.61 | 4,857.185 | 192.646 | 5,029.369 | 179.8 | 5,089.529 | 220.792 | 5,043.716 | 213.361 | 4,977.545 | 148.006 | 2,030.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 16.635 | 46.259 | 46.716 | 47.52 | 49.052 | 49.941 | 51.425 | 51.524 | 50.922 | 48.834 | 47.242 | 44.029 | 43.414 | 40.817 | 37.916 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,407.17 | 4,407.17 | -488.519 | 4,171.865 | 4,260.789 | 4,170.127 | 4,338.72 | 4,486.788 | 4,478.192 | 4,477.757 | 4,531.719 | 4,518.313 | 4,388.332 | 4,672.317 | 4,804.912 | 4,694.357 | -176.361 | 1,837.042 | 1,907.565 | 1,907.485 | 1,809.589 | 1,676.343 | 1,746.531 | 1,746.147 | 1,732.618 | 1,657.574 | 1,726.3 | 1,654.844 | 1,631.277 | 1,625.766 | 1,622.838 | 1,618.102 | 1,624.774 | 1,695.319 | 205.341 | 129.018 | 0 | 0 | 0 | 0 | 129.018 | 5.871 | 115.805 | 115.805 | 115.805 | 115.805 | 91.438 | 0 | 91.338 | 126.386 | 102.072 | 281.877 | 280.627 | 1,398.73 | 281.989 | 281.633 | 278.899 | 275.072 | 276.705 | 275.273 | 272.945 | 278.36 | 269.68 | 268.767 | 265.714 | 285.289 | 268.364 | 269.609 | 271.18 | 303.861 | 273.444 | 273.444 | 269.244 | 287.966 | 264.078 | 294.304 | 294.491 | 291.273 | 289.282 | 290.191 | 290.484 | 291.084 | 291.838 | 292.487 | 292.645 | 292.805 | 494.087 | 292.662 | 291.965 | 292.894 | 291.278 | 291.278 | 289.894 | 292.012 | 287.872 | 335.248 | 312.489 | 312.489 | 161.459 | 182.302 | 155.112 | 155.112 | 67.875 | 67.875 | 62.203 | 62.203 |
Total Shareholders Equity
| 4,491.633 | 4,409.236 | 4,380.008 | 4,379.322 | 4,343.841 | 4,302.544 | 4,350.966 | 4,493.722 | 4,476.562 | 4,446.21 | 4,514.528 | 4,489.58 | 4,371.685 | 4,511.601 | 4,703.667 | 4,639.142 | 1,540.874 | 1,485.567 | 1,479.132 | 1,458.476 | 1,409.053 | 1,265.657 | 1,247.959 | 1,239.684 | 1,218.036 | 1,218.169 | 1,201.791 | 1,196.569 | 1,161.924 | 1,176.556 | 1,165.699 | 1,151.956 | 1,164.467 | 1,159.926 | 1,146.57 | 1,037.308 | 1,049.996 | 1,075.145 | 1,313.769 | 1,340.668 | 1,357.12 | 1,359.932 | 1,387.546 | 1,574.16 | 1,536.685 | 1,448.19 | 1,409.616 | 1,432.803 | 1,374.225 | 1,298.144 | 1,252.952 | -112.717 | -70.64 | -26.523 | 67.29 | 97.903 | 327.937 | 349.666 | 393.041 | 425.404 | 418.287 | 424.104 | 436.429 | 434.983 | 431.103 | 427.911 | 556.628 | 566.054 | 559.749 | 555.892 | 558.986 | 557.031 | 546.392 | 512.857 | 510.381 | 509.871 | 505.988 | 499.264 | 497.486 | 495.607 | 494.411 | 489.512 | 497.258 | 498.041 | 493.796 | 489.149 | 494.087 | 493.878 | 489.588 | 487.431 | 488.989 | 492.114 | 486.302 | 483.944 | 495.101 | 528.779 | 527.824 | 517.294 | 349.612 | 331.896 | 341.627 | 323.038 | 234.026 | 214.419 | 211.054 | 186.083 |
Total Equity
| 4,491.633 | 4,409.236 | 4,380.008 | 4,379.322 | 4,343.841 | 4,302.544 | 4,350.966 | 4,940.897 | 4,917.312 | 4,876.519 | 4,938.46 | 4,903.837 | 4,775.399 | 4,906.159 | 5,070.214 | 5,003.908 | 1,897.9 | 1,832.581 | 1,817.274 | 1,794.775 | 1,736.227 | 1,265.657 | 1,247.959 | 1,239.684 | 1,218.036 | 1,218.169 | 1,201.791 | 1,196.569 | 1,161.924 | 1,176.556 | 1,165.699 | 1,151.956 | 1,164.467 | 1,159.926 | 1,146.57 | 1,051.678 | 1,065.027 | 1,090.17 | 1,331.403 | 1,354.518 | 1,370.776 | 1,373.408 | 1,400.592 | 1,586.672 | 1,548.909 | 1,460.708 | 1,421.684 | 1,444.319 | 1,386.035 | 1,309.88 | 1,264.119 | -110.37 | -68.272 | -24.142 | 70.022 | 100.679 | 330.851 | 352.754 | 396.245 | 428.679 | 421.637 | 427.498 | 440.397 | 438.429 | 434.486 | 431.316 | 560.534 | 585.986 | 579.103 | 575.991 | 575.162 | 573.215 | 562.309 | 527 | 527.472 | 526.884 | 522.899 | 514.72 | 498.597 | 496.73 | 495.49 | 490.652 | 498.328 | 499.148 | 494.949 | 490.339 | 494.087 | 495.085 | 490.81 | 488.753 | 490.017 | 493.165 | 487.373 | 485.033 | 495.338 | 529.019 | 528.097 | 517.549 | 349.982 | 332.243 | 342.012 | 323.39 | 234.026 | 214.792 | 211.054 | 186.083 |
Total Liabilities & Shareholders Equity
| 8,247.874 | 7,720.9 | 7,733.657 | 7,238.599 | 6,790.24 | 6,832.507 | 7,030.415 | 7,172.262 | 7,243.301 | 7,436.788 | 7,218.726 | 7,155.284 | 6,735.938 | 6,696.792 | 6,462.082 | 6,579.318 | 3,445.246 | 3,092.176 | 3,035.041 | 2,889.064 | 2,954.826 | 2,443.095 | 2,754.575 | 2,741.995 | 2,719.13 | 2,689.668 | 2,598.19 | 2,550.825 | 2,691.081 | 2,652.022 | 2,596.268 | 2,530.01 | 2,277.448 | 2,170.831 | 1,985.093 | 1,675.548 | 1,737.722 | 1,629.455 | 1,664.25 | 1,631.593 | 1,649.492 | 1,661.842 | 1,715.982 | 1,951.173 | 1,888.716 | 1,774.653 | 2,002.138 | 1,695.386 | 1,766.77 | 1,854.113 | 1,939.489 | 1,286.166 | 1,299.611 | 1,334.219 | 1,407.402 | 1,504.33 | 1,749.034 | 1,597.383 | 1,661.411 | 1,606.707 | 1,558.885 | 1,525.467 | 1,714.027 | 1,842.036 | 1,972.226 | 1,721.138 | 1,620.113 | 1,712.653 | 1,694.411 | 1,667.954 | 1,589.756 | 1,589.133 | 1,620.399 | 1,541.312 | 1,601.904 | 1,569.374 | 1,771.99 | 1,480.277 | 1,385.936 | 1,357.971 | 1,302.895 | 1,303.075 | 1,079.359 | 1,126.326 | 1,064.564 | 1,050.867 | 1,054.515 | 1,060.461 | 1,036.168 | 1,046.975 | 939.615 | 946.368 | 973.372 | 933.879 | 906.044 | 937.156 | 932.786 | 886.208 | 687.698 | 664.196 | 672.196 | 619.26 | 571.475 | 523.691 | 445.974 | 415.56 |