Guangdong Guanghong Holdings Co.,Ltd.
SZSE:000529.SZ
6.3 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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
| 1,589.148 | 1,729.5 | 2,922.829 | 2,962.71 | 3,262.722 | 2,983.947 | 2,780.233 | 2,738.697 | 2,499.793 | 3,280.827 | 2,811.776 | 2,736.58 | 2,289.234 | 2,603.692 | 2,148.638 | 2,265.28 | 1,714.571 | 1,629.265 | 1,484.27 | 1,417.235 | 1,053.586 | 1,039.805 | 1,073.439 | 1,148.597 | 993.638 | 1,154.143 | 1,045.281 | 1,135.457 | 874.826 | 725.139 | 562.697 | 436.146 | 404.503 | 499.794 | 351.855 | 681.953 | 684.736 | 783.31 | 624.903 | 702.72 | 472.086 | 539.729 | 384.086 | 431.361 | 361.232 | 296.43 | 340.193 | 442.967 | 461.43 | 474.911 | 418.325 | 502.175 | 359.989 | 387.163 | 305.151 | 422.508 | 261.712 | 240.76 | 218.765 | 269.141 | 299.096 | 311.42 | 340.058 | 462.371 | 23.87 | 22.605 | 29.176 | 5.876 | 4.837 | 6.074 | 7.511 | 19.802 | 7.231 | 9.177 | 8.227 | 12.853 | 42.188 | 35.691 | 36.767 | 48.032 | 68.906 | 65.964 | 70.171 | 54.635 | 72.444 | 96.135 | 88.634 | 92.957 | 129.411 | 75.052 | 77.209 | 95.193 | 131.958 | 112.162 | 195.65 | 207.887 | 186.368 | 203.098 | 59.371 | 110.463 | 0 | 155.621 | 152.82 | 113.967 | 0 | 110.201 | 0 |
| Short Term Investments
| 934.606 | 839.108 | 626.798 | 652.113 | -484.924 | -483.8 | -454.051 | -454.051 | -395.86 | 50.967 | 51.104 | -427.766 | -277.168 | -277.58 | -276.661 | -276.254 | -290.12 | -292.641 | -297.545 | -300.37 | -301.042 | -302.347 | -305.71 | -29.711 | -28.373 | -134.274 | -27.809 | -26.204 | -24.471 | -25.267 | -26.504 | -26.748 | 0 | -29.284 | -32.82 | -32.08 | -35.461 | -36.207 | -37.28 | -26.258 | -25.524 | -26.494 | -28.482 | -29.273 | -27.754 | -25.58 | -24.969 | -26.234 | -33.12 | -37.479 | -35.324 | -19.725 | 19.071 | -15.422 | 21.349 | 22.193 | 20.979 | 20.978 | 16.788 | 16.738 | 11.507 | 11.332 | 10.126 | 9.391 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0.067 | 0.629 | 0 | 0.649 | 0 |
| Cash and Short Term Investments
| 2,523.754 | 2,568.608 | 3,549.627 | 3,614.824 | 3,262.722 | 2,983.947 | 2,780.233 | 2,738.697 | 2,499.793 | 3,280.827 | 2,811.776 | 2,736.58 | 2,289.234 | 2,603.692 | 2,148.638 | 2,265.28 | 1,714.571 | 1,629.265 | 1,484.27 | 1,417.235 | 1,053.586 | 1,039.805 | 1,073.439 | 1,148.597 | 993.638 | 1,154.143 | 1,045.281 | 1,135.457 | 874.826 | 725.139 | 562.697 | 436.146 | 404.503 | 499.794 | 351.855 | 681.953 | 684.736 | 783.31 | 624.903 | 702.72 | 472.086 | 539.729 | 384.086 | 431.361 | 361.232 | 296.43 | 340.193 | 442.967 | 461.43 | 474.911 | 418.325 | 502.175 | 359.989 | 387.163 | 305.151 | 422.508 | 261.712 | 240.76 | 218.765 | 269.141 | 299.096 | 311.42 | 340.058 | 462.371 | 23.87 | 22.605 | 29.176 | 5.876 | 4.837 | 6.074 | 7.511 | 19.802 | 7.231 | 9.177 | 8.227 | 12.853 | 42.188 | 35.691 | 36.767 | 48.032 | 68.906 | 65.964 | 70.171 | 54.635 | 72.444 | 96.135 | 88.634 | 92.957 | 129.411 | 75.052 | 77.209 | 95.193 | 131.958 | 112.162 | 195.65 | 207.887 | 186.368 | 203.098 | 59.371 | 110.463 | 0 | 155.626 | 152.887 | 114.595 | 0 | 110.85 | 0 |
| Net Receivables
| 68.953 | 188.05 | 126.179 | 51.331 | 173.709 | 168.98 | 200.928 | 37.98 | 217.757 | 457.058 | 444.761 | 265.821 | 326.737 | 332.873 | 312.615 | 236.704 | 257.05 | 347.332 | 258.402 | 181.313 | 184.854 | 211.093 | 154.111 | 132.552 | 156.219 | 181.994 | 167.774 | 139.522 | 45.734 | 32.932 | 44.913 | 40.341 | 42.694 | 45.289 | 57.978 | 55.11 | 60.467 | 81.86 | 54.35 | 43.514 | 89.549 | 98.58 | 133.318 | 86.401 | 107.078 | 96.652 | 113.523 | 74.447 | 121.693 | 87.796 | 114.307 | 54.76 | 129.059 | 81.528 | 157.873 | 70.299 | 53.946 | 80.035 | 117.933 | 105.563 | 122.193 | 109.67 | 71.353 | 132.892 | 34.397 | 19.443 | 36.401 | 38.65 | 46.375 | 56.106 | 75.385 | 67.677 | 79.276 | 66.002 | 75.017 | 50.964 | 252.83 | 238.522 | 273.985 | 137.358 | 496.676 | 533.907 | 440.607 | 29.708 | 408.163 | 438.032 | 411.668 | 412.934 | 872.465 | 851.638 | 1,423.419 | 1,407.802 | 876.932 | 67.539 | 82.19 | 45.429 | 1,460.447 | 1,967.486 | 926.651 | 792.662 | 0 | 511.377 | 357.149 | 10.134 | 0 | 27.586 | 0 |
| Inventory
| 326.918 | 424.87 | 383.211 | 419.221 | 564.901 | 514.484 | 428.136 | 409.029 | 445.391 | 453.416 | 717.235 | 596.648 | 932.363 | 459.564 | 724.231 | 544.985 | 881.879 | 462.853 | 426.467 | 298.38 | 399.482 | 307.279 | 329.362 | 205.276 | 267.625 | 203.212 | 173.265 | 166.089 | 157.236 | 171.121 | 120.042 | 130.836 | 158.205 | 126.175 | 118.783 | 125.194 | 132.969 | 178.003 | 170.326 | 149.584 | 183.002 | 185.499 | 181.641 | 163.219 | 181.718 | 178.737 | 165.688 | 153.549 | 174.469 | 166.875 | 166.824 | 150.285 | 144.719 | 142.406 | 120.184 | 116.196 | 132.211 | 123.57 | 106.288 | 100.804 | 89.701 | 107.903 | 117.312 | 112.422 | 113.891 | 121.802 | 88.087 | 97.358 | 133.096 | 131.864 | 91.437 | 87.443 | 103.39 | 108.947 | 92.108 | 87.193 | 113.39 | 149.594 | 168.975 | 160.199 | 117.682 | 163.814 | 108.981 | 95.046 | 128.529 | 145.372 | 112.944 | 115.152 | 353.654 | 345.095 | 292.578 | 323.081 | 456.582 | 390.817 | 305.666 | 206.795 | 613.867 | 387.499 | 640.041 | 552.174 | 0 | 392.522 | 369.23 | 292.051 | 0 | 234.513 | 0 |
| Other Current Assets
| 75.819 | 9.996 | 7.89 | 6.709 | 12.497 | 9.407 | 20.817 | 26.3 | 23.856 | 19.802 | 20.753 | 23.486 | 29.258 | 23.507 | 24.213 | 27.978 | 32.617 | 28.029 | 28.777 | 27.901 | 32.623 | 31.863 | 30.987 | 26.76 | 15.64 | 13.4 | 10.432 | 20.826 | 23.311 | 313.607 | 405.448 | 396.311 | 408.674 | 407.786 | 404.936 | 4.807 | 8.125 | 11.108 | 8.838 | 6.567 | 7.682 | 8.086 | 5.447 | 5.856 | 7.777 | 8.818 | 8.819 | 4.366 | -16.854 | -10.463 | -14.593 | -10.106 | -22.388 | -20.18 | -18.983 | -17.329 | 100 | 100 | 100 | 100 | -31.878 | -17.711 | -16.196 | -42.278 | -5.253 | -4.436 | -9.144 | -10.597 | -11.834 | -18.2 | -16.572 | 2.36 | 0 | 1.406 | 5.286 | 4.63 | 0.548 | 0.303 | -69.952 | -27.906 | -130.274 | -141.482 | 2.345 | 223.75 | 3.419 | 4.224 | 4.224 | 4.224 | 3.172 | 2.067 | -575.537 | -566.66 | 100.593 | 962.228 | 1,106.498 | 1,151.37 | -522.259 | -778.271 | -224.709 | -188.83 | 1,142.012 | -92.032 | -97.377 | 173.779 | 776.998 | 181.883 | 577.302 |
| Total Current Assets
| 2,985.016 | 3,191.524 | 4,066.907 | 4,092.084 | 4,013.829 | 3,676.818 | 3,430.113 | 3,212.007 | 3,186.798 | 4,211.103 | 3,994.525 | 3,622.536 | 3,577.593 | 3,419.636 | 3,209.697 | 3,074.947 | 2,886.117 | 2,467.479 | 2,197.916 | 1,924.829 | 1,670.545 | 1,590.04 | 1,587.899 | 1,513.186 | 1,433.122 | 1,552.749 | 1,396.752 | 1,461.894 | 1,101.107 | 1,242.799 | 1,133.101 | 1,003.633 | 1,014.077 | 1,079.044 | 933.552 | 867.064 | 886.297 | 1,054.282 | 858.417 | 902.385 | 752.319 | 831.895 | 704.493 | 686.838 | 657.805 | 580.637 | 628.223 | 675.33 | 740.738 | 719.118 | 684.864 | 697.114 | 611.378 | 590.917 | 564.226 | 591.674 | 547.869 | 544.365 | 542.986 | 575.509 | 479.111 | 511.282 | 512.527 | 665.407 | 166.905 | 159.413 | 144.52 | 131.287 | 172.475 | 175.844 | 157.761 | 177.281 | 189.897 | 185.532 | 180.637 | 155.641 | 408.956 | 424.111 | 409.776 | 317.683 | 552.989 | 622.204 | 622.104 | 403.14 | 612.556 | 683.762 | 617.469 | 625.266 | 1,358.703 | 1,273.852 | 1,217.669 | 1,259.416 | 1,566.065 | 1,532.746 | 1,690.003 | 1,611.482 | 1,738.423 | 1,779.812 | 1,401.354 | 1,266.47 | 1,142.012 | 967.493 | 781.889 | 590.559 | 776.998 | 554.831 | 577.302 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,152.634 | 1,130.054 | 1,078.398 | 1,006.871 | 850.727 | 795.415 | 704.809 | 677.464 | 538.995 | 521.322 | 488.763 | 485.156 | 367.743 | 341.29 | 288.831 | 207.113 | 182.786 | 165.952 | 169.628 | 173.856 | 174.135 | 173.245 | 174.35 | 400.443 | 398.915 | 508.105 | 401.222 | 389.954 | 377.877 | 367.061 | 361.199 | 360.214 | 462.083 | 349.833 | 332.048 | 334.769 | 335.599 | 331.571 | 333.795 | 334.552 | 406.542 | 401.926 | 389.949 | 369.72 | 352.513 | 349.485 | 345.952 | 345.278 | 242.993 | 239.995 | 237.681 | 233.671 | 229.29 | 227.654 | 224.939 | 222.149 | 220.428 | 219.401 | 218.712 | 180.838 | 179.262 | 180.558 | 180.103 | 180.488 | 316.858 | 321.653 | 326.625 | 331.873 | 337.847 | 344.496 | 363.456 | 369.74 | 488.208 | 500.602 | 511.307 | 521.737 | 580.929 | 601.355 | 621.437 | 627.723 | 653.855 | 670.213 | 674.947 | 680.975 | 709.026 | 724.636 | 743.551 | 760.299 | 941.712 | 967.23 | 988.655 | 1,009.509 | 1,109.594 | 1,126.298 | 1,097.788 | 1,124.777 | 1,258.363 | 1,172.954 | 1,346.159 | 1,345.313 | 1,382.243 | 1,243.967 | 1,222.7 | 1,192.983 | 997.06 | 975.233 | 872.745 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.85 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 227.249 | 222.285 | 223.815 | 225.347 | 226.928 | 228.405 | 162.913 | 161.95 | 91.724 | 98.028 | 99.084 | 100.154 | 101.074 | 102.092 | 102.977 | 104.003 | 103.801 | 104.807 | 105.852 | 106.897 | 104.399 | 105.362 | 106.592 | 107.264 | 106.548 | -105.826 | 108.379 | 109.296 | 110.217 | 111.138 | 112.059 | 112.979 | 113.46 | 114.353 | 115.247 | 116.14 | 116.383 | 116.928 | 118.171 | 118.716 | 119.934 | 120.478 | 122.155 | 129.652 | 130.773 | 130.882 | 131.63 | 132.496 | 133.434 | 134.292 | 135.078 | 135.967 | 136.855 | 137.744 | 138.632 | 139.521 | 140.401 | 141.289 | 142.177 | 143.066 | 144.104 | 146.459 | 147.363 | 148.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0.761 | 0.761 | 100.149 | 100.845 | 101.705 | 102.392 | 103.09 | 103.775 | 104.466 | 105.157 | 105.848 | 106.54 | 107.231 | 107.922 | 108.613 | 109.304 | 109.996 | 110.687 | 35.755 | 35.968 | 36.18 | 36.393 | 36.819 | 37.243 | 40.657 | 41.076 | 41.914 | 41.914 | 79.249 | 79.249 | 0 | 36.335 | 36.335 | 36.335 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 227.249 | 222.285 | 223.815 | 225.347 | 226.928 | 228.405 | 162.913 | 161.95 | 91.724 | 98.028 | 99.084 | 100.154 | 101.074 | 102.092 | 102.977 | 104.003 | 103.801 | 104.807 | 105.852 | 106.897 | 104.399 | 105.362 | 106.592 | 107.264 | 106.548 | -105.826 | 108.379 | 109.296 | 110.217 | 111.138 | 112.059 | 112.979 | 113.46 | 114.353 | 115.247 | 116.14 | 116.383 | 116.928 | 118.171 | 118.716 | 119.934 | 120.478 | 122.155 | 129.652 | 130.773 | 130.882 | 131.63 | 132.496 | 133.434 | 134.292 | 135.078 | 135.967 | 136.855 | 137.744 | 139.482 | 139.521 | 140.401 | 141.289 | 142.177 | 143.066 | 144.104 | 146.459 | 147.363 | 148.266 | 0 | 0 | 0 | 0 | 0 | 0 | 0.761 | 0.761 | 100.149 | 100.845 | 101.705 | 102.392 | 103.09 | 103.775 | 104.466 | 105.157 | 105.848 | 106.54 | 107.231 | 107.922 | 108.613 | 109.304 | 109.996 | 110.687 | 35.755 | 35.968 | 36.18 | 36.393 | 36.819 | 37.243 | 40.657 | 41.076 | 41.914 | 41.914 | 79.249 | 79.249 | 0 | 36.335 | 36.335 | 36.335 | 0 | 0 | 0 |
| Long Term Investments
| 1,634.218 | 340.984 | 550.688 | 525.52 | 1,660.498 | 1,658.453 | 1,628.527 | 1,628.347 | 1,503.499 | 0 | 0 | 478.815 | 328.447 | 328.837 | 328.204 | 328.49 | 343.043 | 340.021 | 344.408 | 347.151 | 346.966 | 347.362 | 347.795 | 71.234 | 69.146 | 174.853 | 68.285 | 65.376 | 87.467 | 88.295 | 98.372 | 98.899 | 64.905 | 94.089 | 118.342 | 120.166 | 114.812 | 119.202 | 124.269 | 113.247 | 108.832 | 110.31 | 113.687 | 113.632 | 108.393 | 105.172 | 47.588 | 48.949 | 52.606 | 57.565 | 58.233 | 42.635 | 0 | 39.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.465 | 0 | 5.841 | 0 | 43.709 | 0 |
| Tax Assets
| 14.219 | 12.812 | 13.576 | 10.511 | 17.331 | 14.837 | 10.515 | 10.342 | 13.031 | 18.743 | 22.971 | 17.107 | 22.413 | 14.969 | 19.558 | 14.194 | 13.466 | 16.126 | 13.187 | 11.614 | 14.358 | 11.912 | 13.337 | 11.135 | 12.098 | 10.126 | 9.55 | 10.126 | 7.387 | 7.093 | 6.944 | 7.065 | 7.146 | 6.967 | 6.863 | 7.095 | 2.327 | 2.264 | 2.062 | 2.043 | 1.015 | 1.273 | 1.594 | 1.191 | 1.504 | 1.451 | 1.487 | 1.156 | 1.542 | 1.53 | 1.828 | 1.106 | 1.391 | 1.254 | 2.067 | 1.27 | 1.174 | 1.292 | 1.15 | 1.15 | 1.121 | 1.434 | 0.81 | 0.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0.629 | 0 | 0 | 0 |
| Other Non-Current Assets
| 250.135 | 1,525.439 | 1,139.898 | 1,141.985 | 2.412 | 2.23 | 34.138 | 35.13 | 33.179 | 480.499 | 484.834 | 6.792 | 2.002 | 2.002 | 2.002 | 2.002 | 3.155 | 3.107 | 3.107 | 3.107 | 5.701 | 5.135 | 5.135 | 5.135 | 5.847 | 5.795 | 6.788 | 6.412 | 5.54 | 5.253 | 5.253 | 5.253 | -84.439 | 2.002 | 19.792 | 5.802 | 2.695 | 2.474 | 2.231 | 2.002 | 1.127 | 1.734 | 3.885 | 3.507 | 4.492 | 4.371 | 4.635 | 2.28 | -6.144 | -5.341 | -3.218 | -3.218 | 31.253 | -0.936 | 36.738 | 38.392 | 35.871 | 40.333 | 34.47 | 30.772 | 24.044 | 23.653 | 21.64 | 21.42 | 14.023 | 16.121 | 19.244 | 21.648 | 18.553 | 10.339 | 9.486 | 3.392 | 13.92 | 13.987 | 14.016 | 14.081 | 38.196 | 41.034 | 43.903 | 23.559 | 22.968 | 22.181 | 21.61 | 17.71 | 18.827 | 18.923 | 18.872 | 19.024 | 30.549 | 30.708 | 30.794 | 30.85 | 43.812 | 49.772 | 52.082 | 45.165 | 37.447 | 37.667 | 61.941 | 61.021 | 106.104 | 51.862 | 74.682 | 60.492 | 41.146 | 0.649 | 38.04 |
| Total Non-Current Assets
| 3,278.454 | 3,231.575 | 3,006.375 | 2,910.234 | 2,757.897 | 2,699.34 | 2,540.901 | 2,513.233 | 2,180.428 | 1,118.592 | 1,095.653 | 1,088.024 | 821.679 | 789.191 | 741.572 | 655.802 | 646.251 | 630.013 | 636.181 | 642.624 | 645.56 | 643.015 | 647.209 | 595.211 | 592.554 | 593.054 | 594.224 | 581.164 | 588.487 | 578.84 | 583.826 | 584.41 | 563.155 | 567.245 | 592.292 | 583.973 | 571.817 | 572.44 | 580.529 | 570.56 | 637.451 | 635.72 | 631.269 | 617.701 | 597.675 | 591.361 | 531.293 | 530.16 | 424.43 | 428.041 | 429.602 | 410.161 | 398.789 | 405.649 | 403.226 | 401.332 | 397.874 | 402.314 | 396.509 | 355.826 | 348.532 | 352.105 | 349.916 | 350.984 | 330.88 | 337.774 | 345.869 | 353.52 | 356.399 | 354.835 | 373.703 | 373.893 | 602.277 | 615.434 | 627.029 | 638.211 | 722.214 | 746.164 | 769.806 | 756.439 | 782.671 | 798.934 | 803.787 | 806.607 | 836.466 | 852.862 | 872.418 | 890.009 | 1,008.017 | 1,033.906 | 1,055.63 | 1,076.752 | 1,190.226 | 1,213.314 | 1,190.527 | 1,211.018 | 1,337.724 | 1,252.534 | 1,487.349 | 1,485.583 | 1,488.347 | 1,338.634 | 1,333.717 | 1,296.28 | 1,038.206 | 1,019.592 | 910.784 |
| Total Assets
| 6,263.469 | 6,423.099 | 7,073.282 | 7,002.318 | 6,771.726 | 6,376.157 | 5,971.014 | 5,725.24 | 5,367.226 | 5,329.696 | 5,090.178 | 4,710.56 | 4,399.272 | 4,208.827 | 3,951.269 | 3,730.749 | 3,532.368 | 3,097.492 | 2,834.098 | 2,567.453 | 2,316.105 | 2,233.055 | 2,235.109 | 2,108.397 | 2,025.677 | 2,145.804 | 1,990.976 | 2,043.058 | 1,689.595 | 1,821.638 | 1,716.927 | 1,588.043 | 1,577.231 | 1,646.289 | 1,525.845 | 1,451.037 | 1,458.114 | 1,626.721 | 1,438.946 | 1,472.945 | 1,389.77 | 1,467.615 | 1,335.762 | 1,304.538 | 1,255.48 | 1,171.998 | 1,159.516 | 1,205.49 | 1,165.168 | 1,147.159 | 1,114.466 | 1,107.275 | 1,010.167 | 996.565 | 967.452 | 993.006 | 945.743 | 946.68 | 939.495 | 931.334 | 827.644 | 863.386 | 862.442 | 1,016.392 | 497.785 | 497.187 | 490.39 | 484.807 | 528.874 | 530.679 | 531.464 | 551.174 | 792.174 | 800.966 | 807.666 | 793.851 | 1,131.17 | 1,170.275 | 1,179.581 | 1,074.122 | 1,335.66 | 1,421.138 | 1,425.891 | 1,209.747 | 1,449.022 | 1,536.625 | 1,489.887 | 1,515.276 | 2,366.72 | 2,307.759 | 2,273.299 | 2,336.168 | 2,756.291 | 2,746.06 | 2,880.53 | 2,822.5 | 3,076.147 | 3,032.346 | 2,888.704 | 2,752.053 | 2,630.359 | 2,306.127 | 2,115.606 | 1,886.839 | 1,815.204 | 1,574.423 | 1,488.087 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 74.623 | 84.233 | 85.031 | 75.866 | 90.618 | 74.585 | 117.341 | 62.698 | 26.739 | 509.402 | 780.245 | 569.163 | 769.865 | 383.411 | 680.873 | 654.077 | 710.885 | 468.694 | 291.07 | 228.832 | 291.465 | 329.809 | 332.479 | 330.503 | 275.16 | 417.305 | 295.381 | 355.508 | 152.208 | 232.502 | 210.531 | 99.603 | 149.169 | 201.603 | 155.255 | 38.281 | 128.124 | 159.852 | 117.995 | 48.809 | 100.301 | 124.844 | 117.64 | 138.157 | 101.408 | 121.521 | 121.991 | 136.978 | 111.219 | 131.593 | 112.864 | 91.351 | 69.427 | 73.061 | 85.682 | 86.554 | 94.62 | 143.071 | 114.569 | 99.494 | 95.899 | 120.101 | 103.787 | 115.745 | 36.495 | 31.114 | 13.964 | 15.273 | 121.743 | 126.898 | 120.879 | 124.1 | 142.296 | 139.46 | 132.898 | 135.942 | 145.003 | 160.359 | 151.293 | 160.777 | 100.994 | 116.826 | 85.319 | 82.706 | 131.979 | 108.8 | 87.708 | 94.654 | 86.523 | 108.877 | 84.932 | 128.662 | 71.004 | 69.041 | 112.004 | 103.091 | 59.491 | 103.255 | 73.997 | 117.302 | 0 | 113.043 | 39.484 | 32.318 | 0 | 96.401 | 0 |
| Short Term Debt
| 1,225.261 | 1,440.123 | 2,294.161 | 2,236.679 | 2,096.72 | 1,795.297 | 1,389.439 | 1,252.548 | 1,146.85 | 1,229.703 | 777.926 | 677.443 | 377.048 | 358.254 | 165.449 | 145 | 145 | 25 | 0 | 9.9 | 9.9 | 0 | 0 | 0 | 0 | 36.483 | 0 | 2 | 2 | 0 | 0 | 0 | 0 | 0 | 2 | 2 | 2 | 11.237 | 12.158 | 9.093 | 55.73 | 53 | 50 | 58 | 85 | 13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 0 | 0 | 0 | 5 | 5 | 10 | 110 | 520.748 | 520.748 | 520.748 | 520.748 | 520.748 | 533.238 | 539.538 | 547.738 | 713.08 | 713.1 | 713.1 | 713.6 | 731.1 | 731.1 | 731.6 | 715.6 | 693.7 | 727.6 | 727.7 | 774.8 | 810.48 | 848.68 | 845.11 | 855.1 | 767.188 | 700.688 | 675.897 | 672.383 | 708.825 | 727.603 | 859.418 | 799.206 | 711.051 | 627.631 | 728.192 | 552.959 | 0 | 332.775 | 333.238 | 284.557 | 0 | 172.14 | 0 |
| Tax Payables
| 11.92 | 8.396 | 7.917 | 14.235 | 7.094 | 18.536 | 6.994 | 3.911 | 8.073 | 20.833 | 27.78 | 39.179 | 28.915 | 51.32 | 30.096 | 23.564 | 23.092 | 24.886 | 20.445 | 25.662 | 27.039 | 19.105 | 20.584 | 22.744 | 21.039 | 21.026 | 14.012 | 29.319 | 12.607 | 13.782 | 15.957 | 10.79 | 11.316 | 12.511 | 9.722 | 7.966 | 12.276 | 10.561 | 13.222 | 21.718 | 8.85 | 10.278 | 12.599 | 8.733 | 6.476 | 9.83 | 8.741 | 7.629 | -2.965 | -1.733 | 2.728 | -4.989 | 7.559 | 6.014 | 17.876 | 18.034 | 6.947 | 10.996 | 14.332 | 18.539 | 10.273 | 10.682 | 21.74 | 22.51 | 15.062 | 15.527 | 16.811 | -3.193 | -6.909 | -9.238 | -5.145 | -1.538 | -7.365 | -5.133 | -0.6 | -4.179 | -19.048 | -18.922 | -18.018 | -15.434 | -19.321 | -14.02 | -10.997 | -8.513 | -19.988 | -19.679 | -23.137 | -21.333 | -26.18 | -31.273 | -33.328 | -31.104 | -44.601 | -44.297 | -32.522 | -13.111 | -1.086 | -16.96 | -9.084 | -2.002 | 0 | -2.779 | 13.492 | 4.647 | 0 | 7.081 | 0 |
| Deferred Revenue
| 75.491 | 257.75 | 103.982 | 167.177 | 193.047 | 176.149 | 114.387 | 74.666 | 162.702 | 0 | 151.402 | 413.649 | 426.293 | 713.173 | 443.188 | 379.515 | 487.004 | 499.58 | 0 | 247.416 | 218.41 | 0 | 0 | 0 | 0 | -36.483 | 0 | 204.097 | 149.271 | 0 | 0 | 0 | 0 | 0 | 110.214 | 119.88 | 137.429 | 163.396 | 98.478 | 129.087 | 145.005 | 105.837 | 84.711 | 119.79 | 88.28 | 74.456 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.181 | 94.417 | 0 | 0 | 0 | 36.912 | 53.486 | 58.038 | 95.857 | 459.714 | 444.285 | 427.774 | 395.031 | 380.03 | 360.15 | 340.623 | 336.706 | 450.576 | 445.228 | 428.633 | 377.824 | 321.957 | 319.542 | 307.981 | 339.624 | 61.241 | 75.743 | 90.064 | 145.156 | 82.162 | 84.267 | 70.13 | 72.934 | 50.188 | 30.587 | 28.779 | 34.083 | 21.682 | 12.044 | 12.61 | 37.874 | 32.364 | 16.563 | 91.994 | 201.374 | 0 | 278.23 | 109.666 | 152.416 | 0 | 67.958 | 0 |
| Other Current Liabilities
| 144.39 | 15.812 | 4.557 | 7.37 | 9.138 | 8.5 | 105.637 | 129.98 | 102.15 | 363.911 | 236.746 | 12.657 | 50.64 | 51.212 | 51.363 | 52.365 | 0.892 | 0.892 | 501.751 | 77.333 | 118.595 | 293.716 | 293.444 | 202.762 | 258.523 | 279.134 | 230.718 | 31.963 | 64.767 | 313.752 | 233.495 | 237.916 | 197.38 | 247.627 | 87.849 | 138.711 | 45.732 | 172.168 | 114.169 | 173.979 | 67.432 | 186.112 | 119.112 | 65.704 | 73.626 | 75.529 | 171.494 | 220.939 | 213.068 | 191.273 | 197.47 | 230.17 | 172.324 | 173.364 | 154.323 | 51.632 | 44.252 | 118.982 | 160.348 | 175.086 | 49.236 | 58.607 | 78.413 | 97.047 | 9.167 | 4.99 | 4.265 | 6.822 | 15.041 | 6.37 | 3.511 | 8.729 | 40.253 | 15.229 | 7.04 | 7.322 | 20.734 | 12.89 | 5.917 | 3.013 | 11.676 | 13.258 | 9.361 | 10.927 | 17.834 | 25.339 | 21.038 | 25.257 | 15.671 | 16.877 | 11.273 | 15.743 | 22.18 | 12.661 | 20.51 | 18.475 | 1.957 | 21.546 | 20.772 | 26.915 | 622.812 | 8.202 | 24.865 | 5.098 | 341.792 | 29.298 | 355.912 |
| Total Current Liabilities
| 1,519.765 | 1,797.918 | 2,487.732 | 2,487.092 | 2,389.523 | 2,054.531 | 1,726.804 | 1,519.891 | 1,438.441 | 2,103.016 | 1,946.319 | 1,672.912 | 1,623.846 | 1,506.051 | 1,340.873 | 1,230.957 | 1,343.78 | 994.166 | 792.821 | 563.481 | 638.37 | 623.525 | 625.923 | 533.265 | 533.683 | 696.439 | 526.1 | 593.569 | 368.246 | 546.254 | 444.026 | 337.52 | 346.549 | 449.229 | 355.318 | 298.872 | 313.286 | 506.653 | 342.799 | 360.968 | 368.468 | 469.793 | 371.463 | 381.65 | 348.314 | 284.506 | 293.484 | 357.917 | 324.287 | 322.867 | 310.334 | 321.521 | 241.751 | 246.425 | 240.006 | 276.367 | 243.289 | 262.053 | 274.917 | 274.58 | 187.048 | 237.195 | 250.239 | 418.649 | 1,026.124 | 1,001.137 | 966.751 | 937.874 | 1,037.562 | 1,026.656 | 1,004.552 | 1,017.273 | 1,346.205 | 1,313.016 | 1,281.672 | 1,234.688 | 1,218.794 | 1,223.891 | 1,196.791 | 1,219.014 | 867.611 | 933.426 | 912.444 | 1,013.589 | 1,042.456 | 1,067.085 | 1,023.986 | 1,047.946 | 919.571 | 857.028 | 800.881 | 850.871 | 823.69 | 821.349 | 1,004.542 | 958.647 | 804.863 | 768.995 | 914.955 | 898.55 | 622.812 | 732.25 | 507.253 | 474.388 | 341.792 | 365.796 | 355.912 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 628.61 | 721.783 | 707.016 | 648.135 | 563.097 | 529.906 | 470.847 | 451.489 | 238.837 | 213.607 | 193.464 | 140.041 | 137.736 | 131.881 | 80.056 | 9.551 | 0 | 0 | 0 | 0 | 10.926 | 10.926 | 10.926 | 5.286 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.5 | 34.5 | 34.5 | 24.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.121 | 1.138 | 18.882 | 25.62 | 25.793 | 32.145 | 43.503 | 44.726 | 46.247 | 23.075 | 41.3 | 61.3 | 87.1 | 61.3 | 45 | 45 | 45 | 45 | 137.3 | 137.3 | 181.506 | 187.3 | 229.261 | 212.503 | 155.006 | 111.791 | 95.513 | 108.216 | 95.073 | 98.153 | 0 | 201.021 | 219.773 | 160.534 | 0 | 190.937 | 0 |
| Deferred Revenue Non-Current
| 554.228 | 462.758 | 415.968 | 418.312 | 424.348 | 427.4 | 428.747 | 430.218 | 434.712 | 437.1 | 438.935 | 439.958 | 439.436 | 447.172 | 447.533 | 445.951 | 210.104 | 211 | 211.203 | 211.281 | 0.862 | 1.335 | 1.436 | 1.543 | 2.206 | 2.278 | 2.407 | 2.594 | 2.794 | 2.822 | 3.128 | 3.475 | 3.874 | 4.075 | 4.461 | 3.05 | 2.731 | 2.842 | 2.609 | 2.759 | 0 | 0 | 0 | 1.663 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 278.928 | 278.928 | 278.928 | 278.928 | 277.921 | 277.921 | 277.921 | 277.921 | 269.843 | 36.556 | 38.547 | 38.547 | -439.436 | -447.172 | -447.533 | 36.109 | 0 | 0 | 0 | 0 | -10.926 | 0 | -10.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -34.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.461 | 0.986 | 1.725 | 2.326 | 5.003 | 2.293 | 2.011 | 0.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 105.923 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 439.436 | 447.172 | 447.533 | -36.109 | 0 | 0 | 0 | 0 | 10.926 | 0 | 10.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34.5 | 2 | 1.911 | 1.969 | 0 | 1.84 | 1.752 | 1.809 | 1.867 | 4.953 | 1.767 | 1.817 | 1.767 | 0.313 | 0.313 | 0.314 | 0.314 | 0 | 0 | 0 | 0.552 | 0.932 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 1.833 | -0.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 22.658 | 22.75 | 22.966 | 25.579 | 16.823 | 22.913 | 23.135 | 25.536 | 31.79 | 37.376 | 24.011 | 25.47 | 39.167 | 54.828 | 73.313 | 49.789 | 45.404 | 65.436 | 74.552 | 81.351 | 279.096 | 99.522 | 114.149 | 79.967 | 257.369 | 66.807 | 299.553 |
| Total Non-Current Liabilities
| 1,567.688 | 1,463.469 | 1,401.912 | 1,345.375 | 1,265.367 | 1,235.227 | 1,177.515 | 1,159.629 | 943.391 | 687.264 | 670.945 | 618.546 | 577.172 | 579.052 | 527.589 | 455.503 | 210.104 | 211 | 211.203 | 211.281 | 11.788 | 12.261 | 12.362 | 6.829 | 2.206 | 2.278 | 2.407 | 2.594 | 2.794 | 2.822 | 3.128 | 3.475 | 3.874 | 4.075 | 4.461 | 3.05 | 2.731 | 2.842 | 2.609 | 37.259 | 36.5 | 36.411 | 26.469 | 1.663 | 1.84 | 1.752 | 1.809 | 1.867 | 4.953 | 1.767 | 1.817 | 1.767 | 0.313 | 0.313 | 0.314 | 0.314 | 0 | 0 | 0 | 0.552 | 0.932 | 0 | 0 | 0 | 0.461 | 0.986 | 1.725 | 2.326 | 5.003 | 2.293 | 4.965 | 1.138 | 18.882 | 25.62 | 25.793 | 32.145 | 43.503 | 44.726 | 46.247 | 23.075 | 63.958 | 84.05 | 110.066 | 86.879 | 61.823 | 67.913 | 68.135 | 70.536 | 169.09 | 174.676 | 205.517 | 212.77 | 268.428 | 267.33 | 228.32 | 161.58 | 140.917 | 173.652 | 169.626 | 179.504 | 279.096 | 300.542 | 333.922 | 240.501 | 257.369 | 257.744 | 299.553 |
| Total Liabilities
| 3,087.453 | 3,261.386 | 3,889.644 | 3,832.467 | 3,654.89 | 3,289.758 | 2,904.318 | 2,679.52 | 2,381.833 | 2,790.28 | 2,617.264 | 2,291.457 | 2,201.018 | 2,085.103 | 1,868.462 | 1,686.46 | 1,553.885 | 1,205.166 | 1,004.024 | 774.763 | 650.158 | 635.786 | 638.284 | 540.095 | 535.889 | 698.717 | 528.507 | 596.163 | 371.039 | 549.076 | 447.153 | 340.994 | 350.423 | 453.304 | 359.779 | 301.921 | 316.017 | 509.495 | 345.408 | 398.227 | 404.968 | 506.204 | 397.932 | 383.313 | 350.155 | 286.258 | 295.294 | 359.784 | 329.24 | 324.633 | 312.151 | 323.288 | 242.063 | 246.738 | 240.32 | 276.682 | 243.289 | 262.053 | 274.917 | 275.131 | 187.98 | 237.195 | 250.239 | 418.649 | 1,026.586 | 1,002.123 | 968.477 | 940.2 | 1,042.565 | 1,028.949 | 1,009.517 | 1,018.411 | 1,365.087 | 1,338.636 | 1,307.465 | 1,266.833 | 1,262.297 | 1,268.617 | 1,243.038 | 1,242.089 | 931.57 | 1,017.476 | 1,022.51 | 1,100.468 | 1,104.279 | 1,134.998 | 1,092.121 | 1,118.481 | 1,088.661 | 1,031.704 | 1,006.398 | 1,063.641 | 1,092.118 | 1,088.679 | 1,232.862 | 1,120.227 | 945.78 | 942.647 | 1,084.581 | 1,078.054 | 901.909 | 1,032.792 | 841.174 | 714.889 | 599.162 | 623.54 | 655.465 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 583.79 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 396.516 | 342.94 | 342.94 | 342.94 | 275.895 | 275.895 | 275.895 | 275.895 | 198.767 | 0 |
| Retained Earnings
| 1,479.04 | 1,464.681 | 1,495.202 | 1,481.515 | 1,467.798 | 1,437.443 | 1,418.022 | 1,397.638 | 1,528.24 | 995.95 | 928.004 | 878.167 | 829.3 | 752.707 | 694.167 | 653.238 | 618.954 | 530.241 | 475.639 | 432.376 | 354.233 | 280.788 | 280.585 | 251.348 | 211.336 | 165.885 | 172.546 | 146.912 | 100.963 | 55.683 | 51.876 | 28.762 | 20.443 | -12.297 | -38.946 | -58.315 | -65.886 | -90.379 | -114.561 | -133.254 | -222.853 | -246.219 | -268.707 | -286.399 | -307.084 | -327.459 | -349.039 | -366.868 | -377.115 | -390.532 | -410.554 | -428.194 | -443.872 | -461.46 | -483.697 | -495.755 | -508.09 | -525.85 | -544.683 | -553.651 | -568.683 | -582.022 | -595.584 | -609.722 | -1,015.117 | -992.826 | -968.196 | -947.305 | -1,006.502 | -985.576 | -964.789 | -952.17 | -1,057.846 | -1,022.602 | -984.731 | -957.915 | -611.951 | -579.166 | -544.28 | -648.791 | -76.733 | -77.163 | -77.443 | -371.544 | -136.081 | -79.197 | -902.239 | -903.21 | -49.468 | -51.472 | -427.198 | -421.573 | -36.045 | -42.837 | -86.024 | -31.168 | 180.86 | 140.443 | 132.06 | 1.435 | 72.096 | 34.294 | 83.989 | 22.246 | 83.768 | 153.645 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 1,072.841 | 861.267 | 1,072.841 | 861.267 | 1,031.433 | 820.233 | 1,031.433 | 820.233 | 853.064 | 641.864 | 853.064 | 641.864 | 708.094 | 496.893 | 708.094 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 211.574 | 0 | 211.574 | 0 | 211.2 | 0 | 211.2 | 0 | 211.2 | 0 | 211.2 | 0 | 211.2 | 0 | 708.094 | 685.544 | 685.544 | 685.544 | 685.544 | 661.304 | 661.304 | 661.304 | 661.304 | 638.275 | 638.275 | 638.275 | 638.275 | 627.373 | 627.373 | 627.373 | 627.373 | 608.809 | 608.809 | 608.93 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 612.599 | 613.449 | 613.449 | 612.973 | 612.973 | 612.973 | 612.973 | 612.973 | 612.973 | 612.973 | 612.973 | 89.801 | 91.374 | 93.593 | 95.395 | 96.295 | 90.791 | 90.22 | 88.417 | 88.417 | 88.417 | 88.417 | 88.417 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 84.308 | 903.488 | 903.488 | 909.635 | 909.635 | 1,276.208 | 1,276.208 | 1,282.325 | 1,282.325 | 1,288.827 | 1,288.577 | 1,504.642 | 1,504.392 | 1,269.291 | 1,269.792 | 1,253.583 | 903.314 | 858.295 | 813.977 | 797.44 | 539.533 | 0 |
| Total Shareholders Equity
| 3,135.672 | 3,121.313 | 3,151.834 | 3,138.147 | 3,083.022 | 3,052.667 | 3,033.246 | 3,012.862 | 2,965.095 | 2,432.804 | 2,364.859 | 2,315.022 | 2,121.185 | 2,044.592 | 1,986.051 | 1,945.123 | 1,888.288 | 1,799.576 | 1,744.974 | 1,701.71 | 1,599.328 | 1,525.883 | 1,525.68 | 1,496.443 | 1,433.401 | 1,387.95 | 1,394.611 | 1,368.977 | 1,312.126 | 1,266.847 | 1,263.039 | 1,239.925 | 1,213.043 | 1,180.302 | 1,153.775 | 1,138.074 | 1,130.503 | 1,106.01 | 1,081.828 | 1,063.135 | 973.536 | 950.17 | 927.682 | 909.99 | 889.305 | 868.93 | 847.35 | 829.522 | 819.274 | 805.857 | 785.835 | 768.195 | 752.518 | 734.929 | 713.542 | 701.484 | 688.674 | 670.913 | 652.08 | 643.112 | 628.081 | 614.741 | 601.18 | 587.041 | -528.801 | -504.936 | -478.087 | -455.393 | -513.691 | -498.269 | -478.053 | -467.237 | -572.913 | -537.67 | -499.799 | -472.982 | -131.127 | -98.342 | -63.456 | -167.967 | 404.091 | 403.661 | 403.381 | 109.28 | 344.743 | 401.627 | 397.766 | 396.794 | 1,256.683 | 1,254.679 | 1,245.525 | 1,251.151 | 1,642.796 | 1,636.005 | 1,599.319 | 1,653.925 | 2,082.018 | 2,041.351 | 1,744.291 | 1,614.167 | 1,668.618 | 1,213.503 | 1,218.179 | 1,112.118 | 1,157.103 | 891.944 | 821.137 |
| Total Equity
| 3,176.016 | 3,161.713 | 3,183.638 | 3,169.852 | 3,116.836 | 3,086.399 | 3,066.695 | 3,045.719 | 2,985.393 | 2,539.416 | 2,472.914 | 2,419.103 | 2,198.254 | 2,123.723 | 2,082.807 | 2,044.289 | 1,978.484 | 1,892.326 | 1,830.073 | 1,792.69 | 1,665.947 | 1,597.269 | 1,596.824 | 1,568.302 | 1,489.787 | 1,447.087 | 1,462.469 | 1,446.895 | 1,318.555 | 1,272.563 | 1,269.774 | 1,247.049 | 1,226.808 | 1,192.985 | 1,166.065 | 1,149.116 | 1,142.097 | 1,117.226 | 1,093.538 | 1,074.718 | 984.802 | 961.411 | 937.83 | 921.225 | 905.325 | 885.74 | 864.222 | 845.706 | 835.928 | 822.526 | 802.315 | 783.987 | 768.104 | 749.827 | 727.132 | 716.324 | 702.454 | 684.627 | 664.578 | 656.203 | 639.664 | 626.192 | 612.204 | 597.743 | -528.801 | -504.936 | -478.087 | -455.393 | -513.691 | -498.269 | -478.053 | -467.237 | -572.913 | -537.67 | -499.799 | -472.982 | -131.127 | -98.342 | -63.456 | -167.967 | 404.091 | 403.661 | 403.381 | 109.28 | 344.743 | 401.627 | 397.766 | 396.794 | 1,278.058 | 1,276.055 | 1,266.901 | 1,272.527 | 1,664.172 | 1,657.38 | 1,647.668 | 1,702.273 | 2,130.366 | 2,089.699 | 1,804.123 | 1,673.999 | 1,728.45 | 1,273.335 | 1,274.432 | 1,171.95 | 1,216.042 | 950.883 | 832.621 |
| Total Liabilities & Shareholders Equity
| 6,263.469 | 6,423.099 | 7,041.478 | 7,002.318 | 6,771.726 | 6,376.157 | 5,971.014 | 5,725.24 | 5,367.226 | 5,329.696 | 5,090.178 | 4,710.56 | 4,399.272 | 4,208.827 | 3,951.269 | 3,730.749 | 3,532.368 | 3,097.492 | 2,834.098 | 2,567.453 | 2,316.105 | 2,233.055 | 2,235.109 | 2,108.397 | 2,025.677 | 2,145.804 | 1,990.976 | 2,043.058 | 1,689.595 | 1,821.638 | 1,716.927 | 1,588.043 | 1,577.231 | 1,646.289 | 1,525.845 | 1,451.037 | 1,458.114 | 1,626.721 | 1,438.946 | 1,472.945 | 1,389.77 | 1,467.615 | 1,335.762 | 1,304.538 | 1,255.48 | 1,171.998 | 1,159.516 | 1,205.49 | 1,165.168 | 1,147.159 | 1,114.466 | 1,107.275 | 1,010.167 | 996.565 | 967.452 | 993.006 | 945.743 | 946.68 | 939.495 | 931.334 | 827.644 | 863.386 | 862.442 | 1,016.392 | 497.785 | 497.187 | 490.39 | 484.807 | 528.874 | 530.679 | 531.464 | 551.174 | 792.174 | 800.966 | 807.666 | 793.851 | 1,131.17 | 1,170.275 | 1,179.581 | 1,074.122 | 1,335.66 | 1,421.138 | 1,425.891 | 1,209.747 | 1,449.022 | 1,536.625 | 1,489.887 | 1,515.276 | 2,366.72 | 2,307.759 | 2,273.299 | 2,336.168 | 2,756.291 | 2,746.06 | 2,880.53 | 2,822.5 | 3,076.147 | 3,032.346 | 2,888.704 | 2,752.053 | 2,630.359 | 2,306.127 | 2,115.606 | 1,886.839 | 1,815.204 | 1,574.423 | 1,488.087 |