Guangdong Shunna Electric Co., Ltd
SZSE:000533.SZ
4.01 (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
| 136.805 | 174.665 | 256.321 | 178.901 | 123.328 | 128.408 | 171.129 | 233.806 | 119.135 | 151.944 | 188.041 | 211.967 | 303.148 | 243.604 | 215.383 | 273.051 | 203.933 | 216.572 | 250.947 | 313.021 | 275.544 | 206.118 | 165.358 | 174.836 | 204.792 | 161.94 | 425.487 | 232.71 | 212.709 | 355.118 | 268.14 | 338.289 | 304.937 | 456.384 | 252.883 | 263.425 | 172.643 | 315.829 | 378.646 | 424.258 | 649 | 692.203 | 635.594 | 458.759 | 182.787 | 185.139 | 304.296 | 261.865 | 226.734 | 184.68 | 165.582 | 217.7 | 300.81 | 196.919 | 300.511 | 381.699 | 638.399 | 266.883 | 451.663 | 438.174 | 404.244 | 321.629 | 355.914 | 573.192 | 371.456 | 382.098 | 260.154 | 362.532 | 307.444 | 380.105 | 492.449 | 507.808 | 439.298 | 595.784 | 455.647 | 441.607 | 402.397 | 415.408 | 424.887 | 517.898 | 317.511 | 332.109 | 341.519 | 467.307 | 300.421 | 340.973 | 195.824 | 189.861 | 149.343 | 78.889 | 0 | 81.404 | 182.338 | 494.288 | 526.661 | 257.573 | 166.092 | 181.506 | 144.658 | 143.655 | 0 | 99.349 | 0 | 203.477 | 0 | 63.621 | 0 |
| Short Term Investments
| 0 | 0 | 0 | -13.025 | -13.412 | -13.364 | -13.421 | -13.796 | -14.17 | 0.071 | 0.075 | -16.655 | -16.291 | -16.214 | -16.495 | -16.935 | -17.374 | -17.814 | -18.254 | -18.693 | -19.174 | -19.083 | -20.351 | -20.791 | 0 | 104.9 | 0 | 53.7 | 0.3 | 0.3 | 32.57 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 0.259 | 0.293 | 66.165 | 66.005 | 66.003 | 66.099 | -12.212 | 66.657 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0.2 | 0.2 | 0.2 | 0 | 0.1 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0 | 0 | 640.25 | 973.662 | 930.805 | 873.319 | 868.399 | 0 | 195.19 | 0 | 19.346 | 0 | 40.556 | 0 |
| Cash and Short Term Investments
| 136.805 | 174.665 | 256.321 | 178.901 | 123.328 | 128.408 | 171.129 | 233.806 | 119.135 | 151.944 | 188.041 | 211.967 | 303.148 | 243.604 | 215.383 | 273.051 | 203.933 | 216.572 | 250.947 | 313.021 | 275.544 | 206.118 | 165.358 | 174.836 | 204.792 | 161.94 | 425.487 | 232.71 | 213.009 | 355.418 | 300.71 | 338.589 | 305.237 | 456.684 | 253.183 | 263.725 | 172.943 | 316.129 | 378.946 | 424.558 | 649.3 | 692.503 | 635.894 | 459.059 | 183.087 | 185.439 | 304.596 | 262.165 | 227.034 | 184.98 | 165.882 | 218 | 301.11 | 197.219 | 300.811 | 381.999 | 638.699 | 267.183 | 451.963 | 438.474 | 404.544 | 321.929 | 356.214 | 573.492 | 371.715 | 382.392 | 260.154 | 362.532 | 307.444 | 380.105 | 492.449 | 507.808 | 439.298 | 595.784 | 455.647 | 441.607 | 402.597 | 415.608 | 425.087 | 518.098 | 317.711 | 332.109 | 341.619 | 467.407 | 300.421 | 340.973 | 195.824 | 189.861 | 149.343 | 78.889 | 0 | 81.404 | 182.891 | 494.288 | 526.661 | 897.823 | 1,139.754 | 1,112.311 | 1,017.976 | 1,012.055 | 0 | 294.539 | 0 | 222.823 | 0 | 104.177 | 0 |
| Net Receivables
| 1,565.842 | 1,485.804 | 1,386.493 | 1,482.378 | 1,488.337 | 1,359.853 | 1,313.679 | 1,318.465 | 1,324.083 | 1,296.911 | 1,252.296 | 1,203.821 | 1,227.296 | 1,230.08 | 1,170.37 | 1,220.413 | 1,268.168 | 1,163.246 | 1,110.471 | 1,157.216 | 1,161.679 | 1,252.949 | 1,252.173 | 1,202.518 | 1,276.892 | 1,361.347 | 1,390.219 | 1,405.922 | 1,392.078 | 1,343.711 | 1,373.537 | 1,294.352 | 1,678.617 | 1,661.436 | 1,694.636 | 1,552.936 | 1,471.08 | 1,344.466 | 1,490.43 | 1,417.476 | 1,317.052 | 1,234.804 | 1,234.716 | 1,252.323 | 503.123 | 442.954 | 429.755 | 413.73 | 0 | 583.717 | 699.097 | 625.59 | 692.47 | 757.249 | 0 | 755.544 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,124.809 | 0 | 0 | 0 | 0 | 1,201.183 | 1,144.969 | 966.955 | 12.94 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 943.85 | 899.465 | 0 | 888.02 | 1,046.594 | 123.794 | 66.482 | 61.172 | 29.69 | 549.701 | 30.03 | 13.803 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 364.341 | 342.77 | 324.066 | 284.954 | 296.924 | 339.312 | 313.324 | 305.283 | 334.974 | 327.654 | 317.816 | 293.147 | 290.502 | 284.801 | 279.222 | 296.122 | 292.346 | 252.083 | 264.683 | 238.923 | 241.799 | 260.676 | 279.931 | 280.088 | 372.045 | 383.31 | 669.577 | 533.466 | 614.71 | 467.883 | 263.389 | 213.579 | 677.995 | 583.846 | 490.317 | 543.162 | 521.35 | 520.176 | 459.952 | 515.708 | 473.711 | 453.525 | 456.291 | 516.813 | 278.458 | 307.621 | 297.706 | 363.091 | 295.523 | 323.514 | 310.935 | 353.78 | 306.027 | 321.674 | 291.738 | 336.946 | 700.246 | 772.71 | 673.294 | 630.912 | 717.391 | 674.319 | 611.083 | 633.654 | 765.093 | 725.255 | 657.135 | 603.225 | 753.658 | 696.53 | 660.135 | 535.46 | 569.911 | 541.956 | 471.077 | 432.408 | 430.304 | 430.428 | 423.118 | 368.991 | 410.302 | 401.094 | 350.163 | 289.37 | 334.763 | 319.273 | 299.383 | 293.577 | 383.865 | 327.085 | 346.55 | 333.295 | 405.203 | 411.146 | 322.606 | 300.415 | 348.379 | 338.063 | 339.813 | 340.421 | 0 | 345.202 | 0 | 395.546 | 0 | 375.017 | 0 |
| Other Current Assets
| 99.309 | 56.212 | 98.943 | 47.287 | 87.414 | 194.032 | 99.367 | 98.741 | 155.049 | 106.55 | 81.518 | 76.871 | 67.154 | 102.746 | 140.862 | 101.707 | 114.388 | 139.23 | 105.794 | 95.119 | 210.715 | 161.633 | 200.852 | 253.944 | 968.07 | 1,429.972 | 1,965.689 | 1,079.67 | 1,904.084 | 443.865 | 838.008 | 764.566 | 690.916 | 652.462 | 690.638 | 916.085 | 935.757 | 686.506 | 511.913 | 503.086 | 474.743 | 420.901 | 591.871 | 633.323 | 370.187 | 399.342 | 356.623 | 375.371 | 956.114 | 308.468 | 701.597 | 182.364 | 98.701 | 810.249 | 648.535 | 795.544 | 1,184.161 | 1,075.051 | 833.557 | 989.212 | 1,062.226 | 1,099.284 | 1,110.386 | 1,057.317 | 1,045.403 | 1,086.125 | 1,117.103 | 1,090.362 | 1,201.526 | 1,145.533 | 967.402 | 1,031.794 | 881.174 | 905.266 | 936.978 | 869.801 | 1,078.287 | 1,107.268 | 971.379 | 986.64 | 1,053.689 | 1,043.121 | 1,040.218 | 926.324 | 1,419.779 | 1,273.2 | 1,227.665 | 1,167.185 | 958.003 | 913.618 | 944.7 | 902.172 | 1,051.594 | 646.104 | 620.356 | 1,244.371 | 1,168.553 | 1,049.965 | 745.542 | 619.829 | 1,979.415 | 1,190.794 | 1,371.674 | 592.044 | 1,009.524 | 482.216 | 972.731 |
| Total Current Assets
| 2,166.297 | 2,059.451 | 2,065.822 | 1,993.52 | 1,996.004 | 1,942.235 | 1,897.499 | 1,956.295 | 1,933.24 | 1,883.058 | 1,839.671 | 1,785.806 | 1,888.1 | 1,861.231 | 1,805.837 | 1,891.292 | 1,878.835 | 1,771.132 | 1,731.896 | 1,804.278 | 1,889.736 | 1,881.377 | 1,898.314 | 1,911.385 | 2,887.39 | 3,550.809 | 4,580.748 | 3,431.988 | 3,316.245 | 2,610.877 | 2,775.643 | 2,611.086 | 3,352.765 | 3,354.428 | 3,128.773 | 3,275.909 | 3,101.13 | 2,867.277 | 2,841.242 | 2,860.828 | 2,780.605 | 2,801.734 | 2,918.77 | 2,861.518 | 1,334.855 | 1,284.164 | 1,371.565 | 1,399.89 | 1,478.671 | 1,400.68 | 1,178.414 | 1,379.735 | 1,351.9 | 1,329.142 | 1,241.084 | 1,514.489 | 2,523.106 | 2,114.943 | 1,958.814 | 2,058.598 | 2,184.16 | 2,095.532 | 2,077.684 | 2,264.462 | 2,182.21 | 2,193.772 | 2,034.392 | 2,056.12 | 2,262.629 | 2,222.169 | 2,119.987 | 2,005.507 | 1,890.382 | 2,043.006 | 1,863.701 | 1,743.816 | 1,911.189 | 1,953.303 | 1,819.583 | 1,873.729 | 1,781.702 | 1,776.324 | 1,732 | 1,683.101 | 2,054.963 | 1,933.446 | 1,722.872 | 1,650.623 | 1,491.21 | 1,319.591 | 1,291.25 | 1,316.871 | 1,639.688 | 1,644.92 | 1,536.105 | 2,499.626 | 2,686.377 | 2,530.416 | 2,133.361 | 1,986.108 | 1,979.415 | 1,830.535 | 1,371.674 | 1,210.414 | 1,009.524 | 961.41 | 972.731 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 292.857 | 275.025 | 266.302 | 262.367 | 226.072 | 190.684 | 183.871 | 178.275 | 179.026 | 180.289 | 185.121 | 186.588 | 189.616 | 189.853 | 193.102 | 196.434 | 197.887 | 202.583 | 206.107 | 208.462 | 213.061 | 216.807 | 220.771 | 224.537 | 232.096 | 235.185 | 236.412 | 233.079 | 230.825 | 230.948 | 232.882 | 232.989 | 419.695 | 395.296 | 379.765 | 324.372 | 304.099 | 310.868 | 277.592 | 274.605 | 265.456 | 251.866 | 255.757 | 273.59 | 119.703 | 88.466 | 97.945 | 118.749 | 182.577 | 74.935 | 76.684 | 80.509 | 82.535 | 85.994 | 86.55 | 89.812 | 264.22 | 352.89 | 290.691 | 282.473 | 260.922 | 263.57 | 269.107 | 272.303 | 277.33 | 281.934 | 284.113 | 290.246 | 482.26 | 488.353 | 496.79 | 481.809 | 560.363 | 570.221 | 576.854 | 587.275 | 595.125 | 585.49 | 594.328 | 601.455 | 586.871 | 586.999 | 589.421 | 596.906 | 602.961 | 611.882 | 621.593 | 630.399 | 653.445 | 659.31 | 761.99 | 708.553 | 841.761 | 943.217 | 945.293 | 553.47 | 560.904 | 566.859 | 571.014 | 582.39 | 781.846 | 792.695 | 901.413 | 901.173 | 995.088 | 994.594 | 803.695 |
| Goodwill
| 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 306.241 | 306.241 | 306.241 | 306.241 | 306.241 | 306.241 | 306.241 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 10.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.706 | 0 | 37.706 | 0 | 37.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 222.353 | 223.979 | 225.947 | 227.205 | 229.805 | 231.047 | 232.197 | 233.446 | 236.098 | 236.683 | 238.081 | 239.992 | 241.693 | 243.167 | 244.716 | 246.015 | 248.785 | 249.958 | 251.251 | 252.544 | 247.82 | 251.273 | 254.648 | 258.101 | 254.588 | 257.872 | 260.569 | 263.038 | 259.716 | 264.526 | 266.115 | 269.166 | 329.107 | 329.304 | 332.823 | 335.736 | 387.629 | 441.134 | 442.723 | 439.184 | 436.529 | 439.935 | 443.654 | 444.761 | 38.21 | 37.062 | 37.289 | 37.757 | 6.393 | 5.893 | 4.287 | 5.543 | 5.082 | 4.909 | 5.085 | 3.377 | 224.826 | 216.901 | 227.464 | 36.174 | 38.918 | 41.969 | 45.977 | 50.02 | 52.944 | 56.57 | 60.471 | 64.232 | 144.53 | 147.447 | 150.883 | 155.334 | 211.429 | 216.176 | 221.02 | 225.669 | 227.655 | 543.797 | 638.23 | 629.589 | 635.398 | 665.75 | 791.534 | 798.294 | 395.211 | 400.293 | 406.053 | 374.556 | 422.876 | 390.99 | 0 | 405.102 | 826.443 | 880.859 | 904.411 | 73.222 | 70.761 | 74.478 | 74.193 | 117.666 | 0 | 139.784 | 0 | 168.09 | 0 | 174.446 | 0 |
| Goodwill and Intangible Assets
| 233.031 | 234.657 | 236.624 | 237.883 | 240.483 | 241.724 | 242.875 | 244.123 | 246.775 | 247.36 | 248.758 | 250.67 | 252.37 | 253.844 | 255.394 | 256.693 | 259.463 | 260.635 | 261.929 | 263.222 | 258.498 | 261.951 | 265.326 | 268.779 | 560.829 | 564.112 | 566.809 | 569.278 | 565.957 | 570.766 | 572.355 | 279.844 | 339.784 | 339.982 | 343.5 | 346.413 | 398.306 | 451.812 | 453.401 | 449.861 | 447.207 | 450.612 | 454.332 | 455.439 | 38.21 | 37.062 | 37.289 | 37.757 | 6.393 | 5.893 | 4.287 | 5.543 | 5.082 | 4.909 | 5.085 | 3.377 | 224.826 | 216.901 | 227.464 | 36.174 | 38.918 | 41.969 | 45.977 | 50.02 | 52.944 | 56.57 | 60.471 | 64.232 | 144.53 | 147.447 | 150.883 | 155.334 | 211.429 | 216.176 | 221.02 | 225.669 | 227.655 | 543.797 | 638.23 | 629.589 | 635.398 | 665.75 | 791.534 | 798.294 | 395.211 | 400.293 | 406.053 | 412.262 | 422.876 | 428.696 | 0 | 442.808 | 826.443 | 880.859 | 904.411 | 73.222 | 70.761 | 74.478 | 74.193 | 117.666 | 0 | 139.784 | 0 | 168.09 | 0 | 174.446 | 0 |
| Long Term Investments
| 11.263 | 11.642 | 12.016 | 13.121 | 13.509 | 13.459 | 13.515 | 13.854 | 14.235 | -0 | 0 | 16.739 | 21.744 | 21.703 | 21.925 | 22.416 | 22.377 | 22.837 | 23.298 | 23.77 | 20.174 | 20.083 | 21.351 | 21.791 | 1 | 1 | 1 | 1 | 0.7 | 0.7 | 0 | 0 | -0.2 | -0.2 | -0.2 | -0.2 | 2.332 | 2.332 | 2.332 | 98.654 | 98.761 | 98.761 | 98.987 | 98.926 | 770.079 | 755.534 | 756.045 | 754.285 | 657.069 | 652.235 | 642.795 | 642.774 | 653.179 | 651.403 | 664.894 | 659.485 | 75.703 | 69.413 | 66.439 | 66.393 | 70.828 | 65.594 | 65.552 | 65.625 | 65.751 | 65.784 | 0 | 0 | 0 | 0 | 78.402 | 0 | 0 | 0 | 0 | 0 | 104.384 | 120.327 | 120.172 | 102.064 | 232.425 | 0 | 79.995 | 79.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 223.403 | 0 | 0 | -518.005 | -846.22 | -824.171 | -774.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 91.305 | 88.96 | 86.001 | 85.777 | 88.616 | 88.86 | 85.406 | 85.57 | 80.742 | 81.004 | 81.897 | 81.974 | 77.232 | 75.558 | 76.49 | 76.049 | 75.159 | 67.743 | 67.907 | 68.072 | 63.873 | 63.708 | 63.544 | 63.379 | 74.981 | 106.522 | 107.197 | 108.073 | 112.013 | 112.147 | 114.764 | 112.017 | 134.938 | 133.85 | 134.168 | 134.293 | 135.086 | 134.472 | 132.493 | 132.523 | 108.916 | 108.149 | 105.88 | 105.612 | 69.089 | 69.704 | 69.979 | 69.929 | 70.068 | 70.077 | 69.835 | 69.958 | 40.844 | 40.816 | 40.824 | 40.692 | 24.061 | 23.065 | 22.45 | 22.397 | 19.008 | 19.71 | 21.401 | 20.726 | 18.061 | 17.337 | 18.19 | 17.818 | 13.417 | 13.918 | 12.884 | 14.724 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.553 | 0 | 0 | 648.939 | 984.672 | 934.829 | 875.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 88.598 | 79.257 | 66.636 | 67.088 | 56.016 | 56.413 | 68.461 | 73.245 | 56.733 | 76.507 | 66.895 | 53.033 | 1.485 | 1.485 | 1.485 | 1.485 | 1.494 | 1.481 | 1.497 | 1.497 | 0.395 | 0.395 | 0.395 | 0.395 | 21.278 | 20.831 | 22.133 | 22.427 | 23.232 | 22.773 | 22.487 | 22.926 | 68.599 | 80.112 | 81.494 | 84.502 | 84.736 | 84.715 | 90.342 | 89.939 | 36.247 | 35.88 | 35.037 | 37.07 | 35.209 | 34.954 | 35.364 | 36.451 | 36.452 | 36.842 | 37.282 | 32.405 | 33.321 | 34.182 | 100.76 | 102.182 | 104.007 | 104.498 | 103.826 | 106.098 | 107.568 | 108.92 | 109.837 | 111.238 | 111.355 | 113.236 | 179.289 | 179.851 | 78.289 | 78.523 | 0.062 | 64.22 | 79.145 | 79.198 | 395.007 | 393.911 | 14.506 | 12.69 | 12.813 | 14.081 | 15.379 | 215.087 | 18.02 | 18.299 | 205.394 | 285.037 | 267.018 | 258.112 | 254.513 | 226.687 | 563.26 | 239.805 | 28.506 | 227.913 | 188.174 | 1.207 | 2.134 | 1.546 | 0.013 | 116.849 | 235.578 | 125.567 | 345.808 | 178.188 | 240.412 | 45.141 | 185.466 |
| Total Non-Current Assets
| 705.791 | 689.542 | 667.58 | 666.236 | 624.695 | 591.14 | 594.127 | 595.069 | 577.511 | 585.16 | 582.671 | 589.004 | 542.448 | 542.443 | 548.396 | 553.077 | 556.379 | 555.279 | 560.738 | 565.022 | 556.001 | 562.944 | 571.387 | 578.88 | 890.183 | 927.65 | 933.551 | 933.856 | 932.727 | 937.334 | 942.489 | 647.775 | 962.816 | 949.04 | 938.728 | 889.38 | 924.56 | 984.199 | 956.16 | 1,045.583 | 956.586 | 945.268 | 949.993 | 970.637 | 1,032.29 | 985.719 | 996.623 | 1,017.172 | 952.559 | 839.982 | 830.883 | 831.19 | 814.961 | 817.303 | 898.113 | 895.548 | 692.818 | 766.767 | 710.871 | 513.535 | 497.243 | 499.763 | 511.873 | 519.912 | 525.44 | 534.861 | 542.064 | 552.148 | 718.496 | 728.241 | 739.022 | 716.087 | 850.938 | 865.595 | 1,192.882 | 1,206.855 | 941.67 | 1,262.303 | 1,365.544 | 1,347.188 | 1,470.074 | 1,467.836 | 1,478.97 | 1,493.385 | 1,203.566 | 1,297.212 | 1,294.665 | 1,300.773 | 1,330.835 | 1,314.692 | 1,325.25 | 1,391.167 | 1,920.666 | 2,051.989 | 2,037.879 | 758.834 | 772.251 | 753.541 | 746.73 | 816.904 | 1,017.423 | 1,058.046 | 1,247.221 | 1,247.452 | 1,235.5 | 1,214.181 | 989.161 |
| Total Assets
| 2,872.088 | 2,748.993 | 2,733.401 | 2,659.756 | 2,620.699 | 2,533.375 | 2,491.627 | 2,551.363 | 2,510.752 | 2,468.219 | 2,422.342 | 2,374.81 | 2,430.548 | 2,403.674 | 2,354.233 | 2,444.369 | 2,435.214 | 2,326.411 | 2,292.634 | 2,369.301 | 2,445.737 | 2,444.321 | 2,469.701 | 2,490.265 | 3,777.573 | 4,478.459 | 5,514.299 | 4,365.844 | 4,248.973 | 3,548.211 | 3,718.132 | 3,258.861 | 4,315.581 | 4,303.468 | 4,067.501 | 4,165.289 | 4,025.69 | 3,851.476 | 3,797.402 | 3,906.411 | 3,737.191 | 3,747.002 | 3,868.763 | 3,832.156 | 2,367.145 | 2,269.883 | 2,368.188 | 2,417.062 | 2,431.23 | 2,240.662 | 2,009.297 | 2,210.925 | 2,166.861 | 2,146.445 | 2,139.197 | 2,410.037 | 3,215.924 | 2,881.711 | 2,669.685 | 2,572.133 | 2,681.403 | 2,595.295 | 2,589.557 | 2,784.374 | 2,707.651 | 2,728.633 | 2,576.456 | 2,608.268 | 2,981.125 | 2,950.41 | 2,859.009 | 2,721.594 | 2,741.32 | 2,908.601 | 3,056.583 | 2,950.671 | 2,852.859 | 3,215.607 | 3,185.127 | 3,220.918 | 3,251.775 | 3,244.16 | 3,210.97 | 3,176.486 | 3,258.528 | 3,230.658 | 3,017.536 | 2,951.396 | 2,822.045 | 2,634.283 | 2,616.5 | 2,708.037 | 3,560.354 | 3,696.908 | 3,573.983 | 3,258.461 | 3,458.628 | 3,283.957 | 2,880.091 | 2,803.012 | 2,996.839 | 2,888.58 | 2,618.895 | 2,457.866 | 2,245.025 | 2,175.591 | 1,961.892 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 85.632 | 698.022 | 579.147 | 611.555 | 516.858 | 474.195 | 426.205 | 434.089 | 454.686 | 411.618 | 368.325 | 337.41 | 302.092 | 268.348 | 308.881 | 355.201 | 331.721 | 303.825 | 317.178 | 340.787 | 459.545 | 463.022 | 437.701 | 387.472 | 452.553 | 678.624 | 784.187 | 939.521 | 699.042 | 397.264 | 380.964 | 377.695 | 1,227.933 | 1,205.569 | 931.429 | 1,016.817 | 982.362 | 782.286 | 108.114 | 89.699 | 570.987 | 529.617 | 490.515 | 560.299 | 394.237 | 400.949 | 399.078 | 454.453 | 473.492 | 490.671 | 443.395 | 498.416 | 674.854 | 621.655 | 652.158 | 740.423 | 562.348 | 495.586 | 402.987 | 432.569 | 513.935 | 504.756 | 476.969 | 589.969 | 644.949 | 611.834 | 559.325 | 622.53 | 764.514 | 763.563 | 788.589 | 769.37 | 674.674 | 811.699 | 757.379 | 581.08 | 651.016 | 663.591 | 614.4 | 585.036 | 476.555 | 456.904 | 436.246 | 473.424 | 489.326 | 420.48 | 348.638 | 307.523 | 411.051 | 286.285 | 0 | 246.952 | 299.738 | 272.901 | 193.892 | 147.82 | 170.853 | 137.254 | 174.069 | 151.525 | 0 | 180.451 | 0 | 221.937 | 0 | 223.393 | 0 |
| Short Term Debt
| 150.766 | 163.89 | 224.98 | 179.685 | 251.838 | 245.073 | 321.278 | 334.585 | 313.616 | 326.995 | 344.89 | 324.578 | 700.982 | 397.181 | 418.356 | 312.143 | 315.69 | 438.97 | 438.979 | 451.98 | 378.044 | 390.044 | 480.044 | 508.999 | 560.037 | 491.06 | 1,143.278 | 460.06 | 348.9 | 228.9 | 306.74 | 306.74 | 20.1 | 20.1 | 40 | 80 | 80 | 80 | 0 | 0 | 0 | 25 | 45 | 125 | 75 | 25 | 105 | 105 | 105 | 2 | 189 | 219 | 219 | 289 | 309 | 369 | 469 | 902.1 | 966.1 | 846.1 | 960.1 | 989.777 | 1,053.386 | 1,190.175 | 1,009.45 | 1,051.238 | 962.451 | 954.523 | 1,163.614 | 1,161.66 | 1,081.927 | 1,206.427 | 1,193.174 | 1,238.388 | 1,243.34 | 1,313.54 | 1,375.478 | 1,056.77 | 1,073.34 | 1,019.1 | 1,091.997 | 1,069.145 | 1,045.281 | 930.265 | 1,078.051 | 1,091.545 | 1,066.981 | 1,099.602 | 1,546.976 | 1,526.057 | 0 | 1,446.607 | 1,495.578 | 1,416.157 | 1,347.05 | 1,304.479 | 1,460.631 | 1,210.287 | 922.876 | 922.779 | 0 | 1,175.278 | 0 | 573.749 | 0 | 316.228 | 0 |
| Tax Payables
| 37.015 | 18.025 | 15.946 | 29.677 | 29.096 | 31.537 | 21.123 | 29.345 | 18.619 | 19.293 | 17.543 | 21.226 | 8.876 | 12.478 | 23.855 | 28.509 | 31.604 | 24.663 | 16.145 | 17.396 | 16.7 | 19.34 | 34.574 | 21.139 | 35.274 | 47.343 | 41.933 | 49.526 | 34.494 | 53.79 | 65.386 | 60.555 | 60.706 | 60.172 | 84.477 | 91.086 | 89.556 | 54.305 | 95.83 | 97.225 | 65.756 | 69.853 | 73.103 | 77.442 | 28.699 | 25.144 | 41.12 | 28.702 | 30.552 | 12.936 | 28.885 | 25.426 | 41.999 | 30.013 | 67.719 | 69.202 | 80.584 | 57.67 | 70.991 | 110.274 | 64.309 | 46.459 | 47.698 | 44.67 | 57.172 | 68.288 | 71.6 | 79.596 | 27.493 | 39.52 | 38.819 | 50.265 | 20.089 | 9.88 | 28.892 | 20.878 | 14.197 | 26.468 | 22.369 | 44.386 | 20.087 | 17.777 | 22.28 | 43.381 | 30.674 | 27.2 | 26.197 | 26.845 | 20.597 | 18.699 | 0 | 27.436 | 51.335 | 43.02 | 76.111 | 75.398 | 63.742 | 75.869 | 96.464 | 81.594 | 0 | 43.911 | 0 | 69.275 | 0 | 45.809 | 0 |
| Deferred Revenue
| 0 | 70.386 | 103.555 | 667.115 | 657.249 | 683.684 | 76.521 | 81.997 | 86.805 | 0 | 0 | 620.607 | 572.505 | 475.021 | 458.67 | 506.387 | 563.213 | 371.715 | 324.467 | 350.737 | 227.421 | 227.576 | 244.927 | 271.643 | 341.941 | 554.431 | 614.259 | 488.297 | 469.897 | 424.509 | 495.36 | 388.35 | 406.744 | 431.344 | 395.559 | 448.177 | 360.996 | 448.308 | 0 | 0 | 0 | 561.06 | 668.757 | 540.456 | 194.823 | 167.441 | 223.554 | 230.227 | 221.756 | 150.511 | 181.945 | 286.108 | 115.847 | 95.513 | 132.534 | 136.762 | 209.647 | 194.903 | 235.62 | 236.771 | 173.027 | 174.183 | 181.98 | 181.735 | 148.895 | 167.935 | 230.501 | 224.157 | 210.271 | 205.544 | 220.507 | 168.648 | 149.337 | 115.052 | 111.589 | 142.992 | 83.815 | 150.196 | 131.942 | 261.399 | 332.482 | 267.537 | 288.14 | 341.392 | 327.489 | 352.274 | 257.531 | 239.245 | 237.924 | 182.58 | 0 | 168.768 | 224.959 | 237.116 | 281.716 | 237.261 | 162.891 | 245.217 | 248.305 | 252.183 | 0 | 210.109 | 0 | 322.077 | 0 | 186.114 | 0 |
| Other Current Liabilities
| 1,367.089 | 689.361 | 732.994 | 28.133 | 610.928 | 617.638 | 566.116 | 601.605 | 548.307 | 654.621 | 641.48 | 553.138 | 484.111 | 92.361 | -8.088 | 77.251 | 74.178 | 65.337 | 73.855 | 55.004 | 216.636 | 209.182 | 350.79 | 383.219 | 232.02 | 1,047.999 | 712.577 | 724.66 | 402.335 | 527.693 | 642.151 | 423.621 | 550.103 | 543.732 | 536.167 | 538.316 | 430.032 | 527.823 | 1,003.392 | 1,171.101 | 606.209 | 101.818 | 146.364 | 654.555 | 286.76 | 255.636 | 310.78 | 326.325 | 350.864 | 277.1 | 305.04 | 440.854 | 190.755 | 178.881 | 149.57 | 246.399 | 310.327 | 387.34 | 201.357 | 297.813 | 378.081 | 342.04 | 322.602 | 280.896 | 301.515 | 317.129 | 329.579 | 289.656 | 395.748 | 392.145 | 387.89 | 260.234 | 345.149 | 334.154 | 511.179 | 525.258 | 188.174 | 828.022 | 836.567 | 931.991 | 379.615 | 325.693 | 338.201 | 362.629 | 440.033 | 485.144 | 384.66 | 347.474 | 605.779 | 542.982 | 2,350.59 | 671.86 | 388.039 | 294.989 | 295.046 | 220.08 | 135.936 | 271.935 | 258.935 | 306.54 | 1,642.228 | 174.65 | 1,284.671 | 274.999 | 791.028 | 140.839 | 692.468 |
| Total Current Liabilities
| 1,640.503 | 1,569.298 | 1,553.066 | 1,516.165 | 1,482.97 | 1,454.518 | 1,411.916 | 1,481.621 | 1,422.033 | 1,413.225 | 1,373.002 | 1,332.817 | 1,372.235 | 1,245.388 | 1,201.674 | 1,279.49 | 1,316.406 | 1,204.51 | 1,170.624 | 1,245.757 | 1,298.345 | 1,309.164 | 1,303.109 | 1,300.829 | 1,621.824 | 2,265.026 | 3,296.235 | 2,173.767 | 1,954.668 | 1,207.647 | 1,395.241 | 1,168.611 | 1,858.842 | 1,829.573 | 1,592.073 | 1,726.219 | 1,581.95 | 1,444.414 | 1,207.336 | 1,358.025 | 1,242.952 | 1,287.348 | 1,423.739 | 1,417.296 | 784.696 | 706.729 | 855.977 | 914.479 | 959.907 | 782.707 | 966.32 | 1,183.696 | 1,126.608 | 1,119.55 | 1,178.447 | 1,425.024 | 1,422.259 | 1,842.696 | 1,641.435 | 1,686.757 | 1,916.425 | 1,883.032 | 1,900.654 | 2,105.71 | 2,013.087 | 2,048.489 | 1,922.954 | 1,946.305 | 2,351.37 | 2,356.888 | 2,297.225 | 2,179.933 | 2,233.087 | 2,394.122 | 2,540.79 | 2,440.757 | 2,228.864 | 2,574.851 | 2,546.677 | 2,580.512 | 1,968.254 | 1,869.519 | 1,842.009 | 1,809.699 | 2,038.085 | 2,024.368 | 1,826.476 | 1,781.444 | 2,584.404 | 2,374.024 | 2,350.59 | 2,392.854 | 2,234.69 | 2,027.066 | 1,912.099 | 1,747.778 | 1,831.162 | 1,690.665 | 1,452.344 | 1,462.439 | 1,642.228 | 1,574.29 | 1,284.671 | 1,139.96 | 791.028 | 726.268 | 692.468 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 32.156 | 43.944 | 44.312 | 34.826 | 44.456 | 22.878 | 20.575 | 25.724 | 25.779 | -4.448 | 0.695 | 0.76 | -8.247 | 0.071 | 0 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 120 | 120 | 120 | 0 | 296.74 | 296.74 | 296.74 | 296.74 | 296.74 | 296.74 | 484.984 | 484.314 | 483.644 | 482.975 | 453.305 | 452.635 | 394.874 | 394.235 | 393.596 | 392.956 | 392.441 | 392.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7 | 7 | 7 | 7 | 38.33 | 38.33 | 38.33 | 58.33 | 71.062 | 71.062 | 71.062 | 71.062 | 38 | 38 | 60.231 | 60.231 | 38 | 38 | 38 | 38 | 695.475 | 780.475 | 780.461 | 780.527 | 764.961 | 784.961 | 799.153 | 784.153 | 71.75 | 72.25 | 0 | 50.5 | 51.75 | 188.677 | 162.738 | 55.5 | 48.75 | 83.115 | 66.816 | 44.285 | 0 | 56.294 | 0 | 139.04 | 0 | 220.686 | 0 |
| Deferred Revenue Non-Current
| 7.852 | 23.349 | 8.305 | 3.532 | 3.758 | 3.985 | 4.211 | 4.438 | 4.664 | 4.891 | 5.117 | 5.344 | 5.57 | 5.797 | 6.024 | 6.25 | 6.477 | 6.703 | 6.93 | 7.156 | 7.383 | 7.609 | 7.836 | 8.062 | 12.286 | 12.513 | 12.739 | 12.966 | 13.188 | 14.173 | 29.614 | 29.073 | 28.031 | 26.797 | 16.142 | 18.716 | 19.513 | 19.813 | 24.163 | 23.013 | 0 | 12.229 | 4 | 14.129 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -58.371 | -58.604 | -58.776 | -58.743 | -25.791 | -27.296 | -49.508 | -49.494 | -35.378 | -35.342 | -35.308 | -35.291 | -692.964 | -780.201 | -780.248 | -780.296 | 4.189 | 6.41 | 6.31 | 6.31 | 3.4 | 3.4 | 0 | 3.4 | 0 | 8.65 | 1.459 | 1.459 | -45.276 | -73.655 | 0 | -34.54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 0.167 | 0.359 | 0.339 | 0.349 | 0.358 | 0.367 | 0.386 | 0.386 | 0 | 0 | 0 | -0 | 10.041 | 10.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.909 | 3.267 | 0 | 7.798 | -120 | -120 | 0 | 0 | 0.368 | 0.368 | 0.368 | 16.203 | 16.344 | 16.484 | 16.625 | 16.742 | 16.852 | 17.094 | 17.186 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.028 | 0.112 | 0.196 | 0.28 | 0.365 | 0.449 | 0.533 | 0.617 | 0.701 | 0.785 | 0.894 | 0.953 | 0.953 | 1.206 | 1.206 | 1.29 | 1.374 | 1.2 | 1.413 | 1.627 | 1.728 | 1.807 | 0 | 1.963 | 2.276 | 2.276 | 2.305 | 2.334 | 2.392 | 2.392 | 0 | 4.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 187.627 | 172.253 | 187.03 | 186.432 | 184.048 | 185.325 | 185.325 | 185.325 | 222.608 | 222.969 | 223.033 | 223.154 | 216.584 | 203.141 | 207.462 | 207.504 | 233.615 | 233.624 | 241.462 | 271.315 | 241.462 | 241.462 | 241.462 | 241.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.287 | 32.473 | 5.365 | 24.616 | 42.316 | 5.978 | 6.971 | 47.053 | 48.211 | 18.796 | 13.749 | 4.972 | 12.41 | 12.285 | 12.929 | 12.856 | 9.454 | 5.745 | 5.945 | 5.195 | 11.08 | 11.88 | 13.68 | 13.68 | 12.48 | 16.053 | 14.519 | 16.602 | 17.792 | 17.409 | 16.418 | 14.967 | 20.155 | 19.979 | 17.294 | 12.271 | 12.69 | 12.458 | 12.286 | 12.318 | 12.209 | 10.704 | 10.723 | 10.736 | 2.622 | 2.658 | 2.692 | 2.709 | 2.511 | 0.274 | 0.212 | 0.231 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | -2,350.59 | 0.025 | 0.025 | 0.025 | 0.016 | 0.015 | 3.474 | 9.459 | 4.659 | 9.745 | 110.302 | 20.65 | 169.223 | 31.252 | 274.911 | 0.697 | 141.465 |
| Total Non-Current Liabilities
| 227.802 | 223.955 | 239.987 | 225.138 | 232.62 | 212.555 | 210.497 | 215.873 | 253.051 | 228.303 | 228.845 | 229.257 | 233.989 | 213.33 | 213.486 | 213.754 | 240.091 | 240.328 | 248.391 | 248.618 | 248.845 | 249.071 | 249.298 | 249.524 | 12.286 | 15.422 | 16.007 | 12.966 | 140.986 | 134.173 | 149.614 | 29.073 | 332.027 | 329.581 | 318.615 | 321.356 | 339.056 | 338.875 | 532.602 | 531.368 | 531.855 | 530.851 | 488.148 | 488.923 | 407.284 | 406.52 | 406.525 | 405.812 | 401.895 | 397.747 | 5.945 | 5.195 | 11.08 | 11.88 | 13.68 | 13.68 | 12.48 | 16.053 | 14.519 | 16.602 | 24.792 | 24.409 | 23.418 | 21.967 | 58.485 | 58.309 | 55.624 | 70.601 | 83.78 | 83.632 | 83.544 | 83.661 | 50.574 | 49.153 | 71.486 | 71.584 | 41.323 | 41.444 | 41.586 | 41.663 | 698.939 | 781.954 | 781.879 | 782.048 | 770.549 | 792.596 | 806.902 | 792.115 | 76.903 | 77.482 | -2,350.59 | 55.888 | 54.051 | 199.628 | 166.518 | 59.308 | 54.616 | 94.966 | 71.475 | 58.381 | 110.302 | 76.944 | 169.223 | 170.293 | 274.911 | 221.384 | 141.465 |
| Total Liabilities
| 1,868.304 | 1,793.253 | 1,793.053 | 1,741.303 | 1,715.59 | 1,667.073 | 1,622.413 | 1,697.494 | 1,675.085 | 1,641.528 | 1,601.847 | 1,562.074 | 1,606.224 | 1,458.718 | 1,415.159 | 1,493.244 | 1,556.498 | 1,444.838 | 1,419.015 | 1,494.375 | 1,547.19 | 1,558.235 | 1,552.407 | 1,550.353 | 1,634.11 | 2,280.448 | 3,312.241 | 2,186.733 | 2,095.655 | 1,341.82 | 1,544.855 | 1,197.684 | 2,190.87 | 2,159.154 | 1,910.688 | 2,047.575 | 1,921.006 | 1,783.289 | 1,739.938 | 1,889.393 | 1,774.807 | 1,818.199 | 1,911.887 | 1,906.219 | 1,191.98 | 1,113.249 | 1,262.502 | 1,320.291 | 1,361.803 | 1,180.454 | 972.266 | 1,188.891 | 1,137.687 | 1,131.429 | 1,192.127 | 1,438.704 | 1,434.739 | 1,858.749 | 1,655.953 | 1,703.359 | 1,941.216 | 1,907.441 | 1,924.072 | 2,127.677 | 2,071.572 | 2,106.798 | 1,978.579 | 2,016.906 | 2,435.15 | 2,440.519 | 2,380.769 | 2,263.594 | 2,283.66 | 2,443.275 | 2,612.276 | 2,512.341 | 2,270.187 | 2,616.294 | 2,588.264 | 2,622.175 | 2,667.193 | 2,651.473 | 2,623.887 | 2,591.746 | 2,808.634 | 2,816.964 | 2,633.378 | 2,573.559 | 2,661.308 | 2,451.505 | 2,616.5 | 2,448.743 | 2,288.741 | 2,226.694 | 2,078.617 | 1,807.086 | 1,885.778 | 1,785.631 | 1,523.819 | 1,520.82 | 1,752.53 | 1,651.234 | 1,453.894 | 1,310.253 | 1,065.938 | 947.652 | 833.933 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.445 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.012 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 690.816 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 0 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 575.68 | 0 | 575.68 | 0 |
| Retained Earnings
| 18.357 | -21.938 | -38.912 | -52.933 | -67.073 | -94.434 | -104.986 | -115.305 | -126.299 | -131.217 | -140.834 | -145.294 | -137.496 | -122.339 | -128.522 | -131.911 | -206.282 | -202.545 | -215.996 | -216.72 | -222.089 | -238.797 | -227.884 | -223.377 | 722.468 | 758.9 | 763.058 | 754.74 | 741.467 | 776.162 | 755.518 | 752.026 | 560.038 | 589.7 | 573.946 | 544.018 | 539.631 | 515.573 | 514.524 | 462.58 | 423.172 | 396.665 | 431.895 | 404.508 | 301.321 | 282.874 | 232.545 | 221.942 | 228.938 | 220.617 | 214.858 | 199.825 | 217.669 | 214.694 | 146.47 | 141.217 | 200.743 | 198.041 | 207.776 | 179.847 | 61.112 | 8.779 | -13.59 | -22.378 | -43.076 | -57.32 | -81.528 | -88.043 | -182.564 | -218.648 | -250.299 | -176.142 | -200.125 | -202.651 | -221.503 | -225.109 | -89.913 | -75.396 | -78.298 | -78.522 | -78.777 | -78.804 | -834.329 | -834.524 | -966.828 | -1,001.349 | -1,026.961 | -1,030.847 | -1,007.193 | -996.072 | 0 | -930.049 | 66.702 | 196.517 | 232.696 | 175.235 | 277.499 | 207.779 | 181.316 | 111.248 | 30.582 | 25.902 | 41.048 | 16.615 | 0 | 157.546 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 137.578 | 111.977 | 137.496 | 112.025 | 137.689 | 112.252 | 137.394 | 111.861 | 137.738 | 111.738 | 136.688 | 111.3 | 136.897 | 111.557 | 137.043 | -0.445 | 0.365 | 0.37 | 0.375 | 0.369 | 1.661 | 1.661 | 1.661 | 1.661 | 0.649 | 0.649 | -0.012 | -0.012 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 137.494 | -0 | 25.481 | -0 | 137.734 | -0 | 25.483 | 0 | 137.494 | 0 | 137.494 | -0 | 249.507 | 40.814 | -71.643 | 0 | 25.481 | 137.494 | 137.494 | 139.156 | 25.481 | 139.156 | 139.156 | 131.888 | 131.888 | 137.482 | 137.482 | 137.494 | 137.494 | 137.494 | 137.494 | 135.654 | 137.364 | 58.281 | 137.364 | 137.364 | 58.281 | 58.281 | 58.281 | 137.364 | 58.281 | 58.281 | 58.281 | 137.364 | 137.364 | 137.364 | 137.364 | 137.364 | 137.364 | 120.044 | 120.044 | 109.505 | 109.505 | 109.783 | 122.375 | 122.375 | 122.375 | 103.395 | 103.395 | 103.395 | 103.395 | 103.395 | 103.395 | 103.475 | 103.475 | 103.725 | 103.725 | 152.859 | 152.859 | 152.859 | 135.352 | 82.104 | 92.296 | 90.131 | 87.759 | 96.905 | 99.028 | 99.481 | 101.586 | 87.68 | 95.811 | 845.732 | 843.584 | 841.043 | 839.364 | 835.439 | 833.004 | 592.25 | 598.678 | 201.92 | 600.811 | 562.233 | 734.192 | 577.009 | 582.065 | 572.645 | 649.928 | 512.92 | 510.42 | 472.928 | 472.928 | 468.927 | 469.11 | 1,076.403 | 392.052 | 1,054.184 |
| Total Shareholders Equity
| 846.751 | 806.336 | 789.4 | 775.389 | 761.432 | 734.116 | 723.224 | 712.853 | 702.255 | 696.819 | 686.67 | 682.303 | 690.217 | 705.515 | 699.337 | 695.955 | 622.394 | 626.135 | 612.69 | 611.959 | 607.883 | 591.175 | 602.088 | 606.594 | 1,545.172 | 1,581.604 | 1,591.356 | 1,583.038 | 1,569.777 | 1,604.472 | 1,583.828 | 1,580.337 | 1,386.508 | 1,417.88 | 1,402.127 | 1,372.198 | 1,367.812 | 1,343.753 | 1,342.704 | 1,290.76 | 1,251.352 | 1,224.845 | 1,260.075 | 1,232.688 | 1,129.501 | 1,111.054 | 1,060.725 | 1,050.122 | 1,057.118 | 1,048.797 | 1,025.718 | 1,010.684 | 1,017.99 | 1,015.016 | 947.07 | 954.407 | 1,013.934 | 1,011.232 | 1,001.987 | 858.922 | 740.187 | 687.854 | 665.485 | 656.697 | 636.079 | 621.835 | 597.877 | 591.362 | 545.974 | 509.89 | 478.24 | 458.001 | 457.66 | 465.326 | 444.307 | 438.33 | 582.671 | 599.312 | 596.863 | 598.743 | 584.582 | 592.687 | 587.083 | 584.74 | 449.895 | 413.695 | 384.158 | 377.837 | 160.737 | 178.286 | 201.92 | 246.443 | 1,204.615 | 1,358.38 | 1,385.386 | 1,327.924 | 1,425.824 | 1,349.738 | 1,269.916 | 1,197.348 | 1,079.19 | 1,074.51 | 1,085.654 | 1,061.406 | 1,076.403 | 1,125.279 | 1,054.184 |
| Total Equity
| 1,003.784 | 947.662 | 940.348 | 918.453 | 905.109 | 866.302 | 869.214 | 853.869 | 835.667 | 826.691 | 820.495 | 812.736 | 824.324 | 944.956 | 939.074 | 951.125 | 878.716 | 881.574 | 873.618 | 874.926 | 898.547 | 886.086 | 917.294 | 939.912 | 2,143.463 | 2,198.011 | 2,202.058 | 2,179.111 | 2,153.318 | 2,206.391 | 2,173.276 | 2,061.178 | 2,124.712 | 2,144.314 | 2,156.813 | 2,117.714 | 2,104.684 | 2,068.187 | 2,057.464 | 2,017.018 | 1,962.384 | 1,928.803 | 1,956.875 | 1,925.937 | 1,175.165 | 1,156.634 | 1,105.686 | 1,096.771 | 1,069.428 | 1,060.208 | 1,037.032 | 1,022.034 | 1,029.174 | 1,015.016 | 947.07 | 971.333 | 1,781.185 | 1,022.962 | 1,013.732 | 868.773 | 740.187 | 687.854 | 665.485 | 656.697 | 636.079 | 621.835 | 597.877 | 591.362 | 545.974 | 509.89 | 478.24 | 458.001 | 457.66 | 465.326 | 444.307 | 438.33 | 582.671 | 599.312 | 596.863 | 598.743 | 584.582 | 592.687 | 587.083 | 584.74 | 449.895 | 413.695 | 384.158 | 377.837 | 160.737 | 182.778 | 211.81 | 259.295 | 1,271.613 | 1,470.214 | 1,495.366 | 1,451.374 | 1,572.85 | 1,498.326 | 1,356.273 | 1,282.193 | 1,244.309 | 1,237.346 | 1,165.001 | 1,147.613 | 1,179.086 | 1,227.939 | 1,127.958 |
| Total Liabilities & Shareholders Equity
| 2,872.088 | 2,748.993 | 2,733.401 | 2,659.756 | 2,620.699 | 2,533.375 | 2,491.627 | 2,551.363 | 2,510.752 | 2,468.219 | 2,422.342 | 2,374.81 | 2,430.548 | 2,403.674 | 2,354.233 | 2,444.369 | 2,435.214 | 2,326.411 | 2,292.634 | 2,369.301 | 2,445.737 | 2,444.321 | 2,469.701 | 2,490.265 | 3,777.573 | 4,478.459 | 5,514.299 | 4,365.844 | 4,248.973 | 3,548.211 | 3,718.132 | 3,258.861 | 4,315.581 | 4,303.468 | 4,067.501 | 4,165.289 | 4,025.69 | 3,851.476 | 3,797.402 | 3,906.411 | 3,737.191 | 3,747.002 | 3,868.763 | 3,832.156 | 2,367.145 | 2,269.883 | 2,368.188 | 2,417.062 | 2,431.23 | 2,240.662 | 2,009.297 | 2,210.925 | 2,166.861 | 2,146.445 | 2,139.197 | 2,410.037 | 3,215.924 | 2,881.711 | 2,669.685 | 2,572.133 | 2,681.403 | 2,595.295 | 2,589.557 | 2,784.374 | 2,707.651 | 2,728.633 | 2,576.456 | 2,608.268 | 2,981.125 | 2,950.41 | 2,859.009 | 2,721.594 | 2,741.32 | 2,908.601 | 3,056.583 | 2,950.671 | 2,852.859 | 3,215.607 | 3,185.127 | 3,220.918 | 3,251.775 | 3,244.16 | 3,210.97 | 3,176.486 | 3,258.528 | 3,230.658 | 3,017.536 | 2,951.396 | 2,822.045 | 2,634.283 | 2,616.5 | 2,708.037 | 3,560.354 | 3,696.908 | 3,573.983 | 3,258.461 | 3,458.628 | 3,283.957 | 2,880.091 | 2,803.012 | 2,996.839 | 2,888.58 | 2,618.895 | 2,457.866 | 2,245.025 | 2,175.591 | 1,961.892 |