Wedge Industrial Co.,Ltd.
SZSE:000534.SZ
12.52 (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
| 190.379 | 142.03 | 225.634 | 259.036 | 181.519 | 244.164 | 221.149 | 293.37 | 164.178 | 310.951 | 284.836 | 320.699 | 167.737 | 201.356 | 274.511 | 394.745 | 181.083 | 300.49 | 363.913 | 186.39 | 99.049 | 155.274 | 304.79 | 271.306 | 206.316 | 271.454 | 668.235 | 780.308 | 361.819 | 949.543 | 878.997 | 703.555 | 707.518 | 727.413 | 189.659 | 314.354 | 169.131 | 117.177 | 105.012 | 125.106 | 127.571 | 206.465 | 311.753 | 348.167 | 91.389 | 253.925 | 154.675 | 157.691 | 146.377 | 76.951 | 143.969 | 35.084 | 48.306 | 57.233 | 57.915 | 162.678 | 221.515 | 337.392 | 426.59 | 354.09 | 359.256 | 414.739 | 385.287 | 353.885 | 326.879 | 433.572 | 278.49 | 268.26 | 529.29 | 198.556 | 152.537 | 112.848 | 262.694 | 242.756 | 203.854 | 156.071 | 140.089 | 50.469 | 35.774 | 58.302 | 43.806 | 68.389 | 82.67 | 36.028 | 90.064 | 122.502 | 87.672 | 86.99 | 150.157 | 152.75 | 123.521 | 122.116 | 121.716 | 104.26 | 40.193 | 99.445 | 13.885 | 13.786 | 16.32 | 5.853 | 0 | 11.373 | 0 | 7.363 | 0 | 25.643 | 0 |
| Short Term Investments
| 5.207 | 0.004 | 0.006 | 0 | -125.608 | -124.629 | -90.733 | -92.373 | -40.06 | 110.665 | 110.656 | -57.849 | -15.942 | -13.617 | -14.228 | -15.106 | -21.523 | -22.015 | -22.239 | -21.927 | 164.731 | 100.025 | 100.025 | -41.256 | -41.46 | -42.442 | -43.425 | -44.407 | -49.396 | -43.582 | -44.345 | -44.881 | -46.464 | -42.156 | -62.186 | -62.822 | 0 | 0.534 | 0.618 | 0.47 | 0.426 | 0.397 | 0.375 | 0.528 | 0.489 | 0.417 | 0.571 | 0.568 | 0.555 | 0.584 | 0.504 | 0.651 | 0.793 | 0.864 | 1.029 | 0.529 | 1.458 | 7.993 | 3.266 | 2.725 | 0.512 | 0.797 | 3.195 | 2.848 | 3.595 | 4.191 | 4.824 | 8.669 | 5.992 | -0.226 | 0.051 | 1.904 | 0.013 | 0.176 | 12.903 | 17.975 | 52.873 | 131.992 | 137.79 | 128.393 | 138.439 | 114.725 | 119.167 | 170.582 | 113.637 | 69.851 | 97.527 | 98.457 | 30.809 | 21.311 | 46.448 | 49.342 | 59.317 | 20.683 | 51.955 | 0.41 | 0.664 | 0.664 | 0.664 | 1.205 | 0 | 0 | 0 | 0.934 | 0 | 1.475 | 0 |
| Cash and Short Term Investments
| 195.586 | 142.035 | 225.64 | 259.036 | 181.519 | 244.164 | 221.149 | 293.37 | 164.178 | 310.951 | 284.836 | 320.699 | 167.737 | 201.356 | 274.511 | 394.745 | 181.083 | 300.49 | 363.913 | 186.39 | 263.779 | 255.299 | 404.815 | 271.306 | 206.316 | 271.454 | 668.235 | 780.308 | 361.819 | 949.543 | 878.997 | 703.555 | 707.518 | 727.413 | 189.659 | 314.354 | 169.131 | 117.712 | 105.63 | 125.576 | 127.998 | 206.862 | 312.128 | 348.696 | 91.878 | 254.342 | 155.246 | 158.259 | 146.931 | 77.535 | 144.473 | 35.735 | 49.099 | 58.097 | 58.944 | 163.207 | 222.973 | 345.385 | 429.857 | 356.814 | 359.768 | 415.536 | 388.481 | 356.733 | 330.474 | 437.763 | 283.315 | 276.929 | 535.283 | 198.556 | 152.588 | 114.752 | 262.707 | 242.932 | 216.757 | 174.046 | 192.962 | 182.461 | 173.564 | 186.695 | 182.245 | 183.114 | 201.837 | 206.611 | 203.701 | 192.353 | 185.199 | 185.447 | 180.966 | 174.061 | 169.97 | 171.458 | 181.033 | 124.943 | 92.148 | 99.855 | 14.549 | 14.45 | 16.984 | 7.059 | 0 | 11.373 | 0 | 8.298 | 0 | 27.118 | 0 |
| Net Receivables
| 8.24 | 437.825 | 457.491 | 408.435 | 386.539 | 335.705 | 369.667 | 248.785 | 306.485 | 271.083 | 222.194 | 175.177 | 286.7 | 268.258 | 250.591 | 302.839 | 348.141 | 303.547 | 320.02 | 452.284 | 380.233 | 377.245 | 425.028 | 305.773 | 677.247 | 654.825 | 305.887 | 91.202 | 631.366 | 573.683 | 529.798 | 479.813 | 588.93 | 594.25 | 708.572 | 564.164 | 893.116 | 754.269 | 631.133 | 485.935 | 629.581 | 583.439 | 487.559 | 673.195 | 1,024 | 821.041 | 781.469 | 540.546 | 1,093.991 | 918.727 | 1,128.493 | 486.883 | 569.118 | 539.5 | 518.18 | 225.593 | 160.39 | 238.661 | 145.236 | 215.113 | 163.75 | 322.184 | 254.988 | 395.557 | 584.014 | 463.431 | 343.993 | 632.99 | 280.427 | 261.222 | 259.014 | 203.964 | 56.82 | 66.697 | 64.156 | 75.154 | 68.332 | 68.154 | 73.656 | 55.417 | 59.032 | 61.705 | 64.52 | 47.688 | 59.929 | 61.168 | 57.244 | 47.245 | 49.233 | 52.172 | 49.419 | 37.767 | 44.69 | 5.429 | 6.311 | 4.764 | 22.799 | 21.478 | 23.247 | 20.846 | 0 | 21.461 | 0 | 20.838 | 0 | 20.838 | 0 |
| Inventory
| 327.651 | 303.88 | 242.338 | 216.054 | 185.745 | 162.782 | 138.164 | 118.835 | 128.684 | 128.778 | 128.988 | 102.004 | 78.516 | 77.236 | 51.824 | 43.454 | 55.404 | 51.094 | 41.128 | 42.238 | 50.8 | 49.78 | 52.352 | 818.403 | 621.954 | 606.439 | 768.594 | 749.928 | 753.436 | 774.052 | 818.587 | 810.063 | 893.515 | 874.021 | 2,127.436 | 2,096.01 | 2,316.599 | 2,511.933 | 2,482.38 | 2,509.317 | 2,202.781 | 2,275.874 | 2,301.953 | 1,374.354 | 1,617.053 | 1,747.418 | 1,608.983 | 1,740.864 | 1,502.012 | 1,585.965 | 1,495.94 | 692.603 | 582.622 | 569.578 | 564.676 | 573.708 | 636.038 | 608.74 | 662.324 | 656.865 | 722.831 | 732.821 | 749.153 | 534.341 | 361.446 | 328.644 | 231.979 | 239.447 | 44.196 | 61.202 | 52.756 | 194.889 | 15.316 | 19.627 | 11.359 | 26.471 | 12.431 | 12.515 | 9.634 | 19.245 | 11.715 | 11.033 | 4.167 | 7.489 | 9.751 | 13.05 | 6.093 | 6.893 | 7.829 | 6.698 | 3.761 | 9.291 | 7.041 | 8.882 | 7.192 | 7.515 | 6.179 | 6.011 | 10.076 | 9.986 | 0 | 5.593 | 0 | 2.123 | 0 | 3.371 | 0 |
| Other Current Assets
| 466.729 | 49.197 | 31.452 | 6.79 | 27.056 | 21.51 | 33.518 | 27.745 | 11.916 | 34.399 | 56.421 | 65.509 | 57.481 | 59.938 | 60.679 | 70.255 | 65.748 | 60.611 | 65.728 | 63.699 | 66.054 | 61.002 | 50.676 | 48.071 | 50.567 | 48.005 | 40.269 | 37.566 | 13.347 | 8.014 | 11.329 | 10.87 | 5.491 | 4.155 | 0.907 | 0.791 | 0.77 | 0.77 | 0.617 | 0.641 | 0.64 | 0.616 | 0.543 | 0.529 | 0.191 | 0.183 | 0.106 | 0.106 | -177.365 | -177.398 | -207.232 | -197.114 | -183.22 | -181.104 | -171.859 | -54.572 | -16.769 | -22.22 | -22.674 | -68.133 | -44.12 | -77.266 | -43.018 | -50.823 | -72.475 | -32.767 | -84.377 | -267.737 | 0.01 | 0.014 | -17.456 | -2.803 | -7.034 | -7.187 | -7.326 | -7.413 | -8.737 | -8.531 | -8.609 | -10.217 | -8.142 | -8.812 | -8.935 | 0.001 | -9.901 | -9.965 | -5.428 | -5.337 | -5.318 | -5.538 | -6.2 | -6.298 | -7.659 | 47.498 | 55.521 | 41.423 | 161.787 | 146.545 | 136.222 | 123.173 | 165.491 | 130.578 | 176.79 | 96.362 | 117.234 | 66.007 | 135.862 |
| Total Current Assets
| 998.206 | 932.937 | 956.921 | 890.315 | 780.859 | 764.161 | 762.498 | 688.735 | 611.263 | 745.21 | 692.439 | 663.389 | 590.434 | 606.787 | 637.606 | 811.293 | 650.377 | 715.741 | 790.789 | 744.611 | 760.867 | 743.326 | 932.871 | 1,443.553 | 1,556.085 | 1,580.723 | 1,782.985 | 1,659.004 | 1,759.968 | 2,305.293 | 2,238.711 | 2,004.301 | 2,195.453 | 2,199.839 | 3,026.574 | 2,975.32 | 3,379.616 | 3,384.684 | 3,219.76 | 3,121.469 | 2,961.001 | 3,066.791 | 3,102.182 | 2,396.775 | 2,733.122 | 2,822.984 | 2,545.805 | 2,439.776 | 2,565.569 | 2,404.828 | 2,561.674 | 1,018.107 | 1,017.619 | 986.071 | 969.942 | 907.937 | 1,002.632 | 1,170.566 | 1,214.743 | 1,160.66 | 1,202.229 | 1,393.275 | 1,349.605 | 1,235.808 | 1,203.459 | 1,197.072 | 774.91 | 881.629 | 859.916 | 520.994 | 446.902 | 510.801 | 327.81 | 322.069 | 284.946 | 268.258 | 264.987 | 254.599 | 248.245 | 251.14 | 244.851 | 247.041 | 261.589 | 261.79 | 263.479 | 256.606 | 243.108 | 234.248 | 232.71 | 227.394 | 216.95 | 212.218 | 225.106 | 186.753 | 161.173 | 153.558 | 205.314 | 188.483 | 186.528 | 161.063 | 165.491 | 169.005 | 176.79 | 127.62 | 117.234 | 117.334 | 135.862 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,728.592 | 1,516.344 | 1,435.069 | 1,435.266 | 1,187.961 | 1,142.827 | 1,014.595 | 1,007.648 | 955.687 | 911.961 | 884.97 | 862.205 | 872.657 | 878.676 | 886.162 | 858.011 | 874.58 | 876.476 | 785.799 | 747.791 | 665.553 | 634.813 | 615.075 | 536.494 | 460.458 | 443.673 | 415.269 | 403.051 | 223.611 | 142.657 | 137.302 | 137.431 | 123.633 | 124.799 | 111.315 | 100.995 | 297.759 | 292.296 | 296.18 | 300.9 | 305.565 | 302.544 | 305.888 | 308.271 | 21.966 | 21.96 | 22.399 | 23.138 | 22.491 | 22.545 | 22.913 | 21.41 | 22.018 | 22.604 | 23.014 | 23.148 | 23.653 | 24.218 | 24.395 | 24.956 | 27.102 | 28.656 | 31.194 | 34.196 | 39.401 | 40.486 | 42.266 | 43.876 | 45.431 | 46.497 | 168.713 | 170.841 | 174.465 | 177.958 | 180.813 | 183.484 | 186.485 | 189.549 | 192.158 | 195.295 | 202.232 | 205.364 | 206.053 | 208.474 | 212.089 | 215.236 | 218.687 | 221.798 | 230.706 | 234.062 | 237.746 | 240.249 | 246.192 | 254.021 | 261.146 | 267.739 | 256.99 | 259.601 | 257.504 | 258.717 | 275.613 | 266.652 | 263.05 | 258.096 | 243.916 | 233.366 | 208.998 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 117.203 | 24.817 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 405.955 | 404.262 | 396.604 | 384.039 | 377.774 | 362.045 | 342.902 | 325.288 | 308.739 | 294.791 | 282.481 | 271.206 | 256.649 | 246.753 | 241.927 | 199.978 | 222.358 | 182.279 | 179.313 | 170.622 | 164.772 | 152.295 | 119.623 | 109.633 | 107.347 | 100.857 | 102.188 | 95.252 | 94.217 | 79.092 | 76.906 | 72.78 | 19.363 | 14.108 | 0.007 | 0.006 | 1.045 | 1.146 | 1.291 | 1.422 | 1.608 | 1.7 | 1.624 | 1.744 | 2.617 | 0.009 | 0.01 | 0.014 | 25.676 | 25.879 | 26.082 | 26.128 | 26.289 | 26.451 | 26.613 | 26.775 | 26.937 | 27.078 | 27.239 | 15.931 | 16.016 | 16.101 | 16.186 | 16.272 | 16.398 | 16.442 | 16.527 | 16.612 | 16.584 | 16.707 | 16.83 | 16.355 | 16.474 | 16.593 | 16.712 | 16.831 | 16.949 | 17.068 | 17.187 | 17.306 | 17.425 | 17.543 | 17.662 | 17.781 | 17.9 | 18.019 | 18.137 | 18.256 | 18.375 | 18.494 | 18.613 | 18.731 | 18.969 | 19.207 | 19.444 | 19.682 | 19.919 | 20.157 | 20.395 | 20.632 | 0 | 21.108 | 0 | 21.583 | 0 | 22.058 | 0 |
| Goodwill and Intangible Assets
| 405.955 | 404.262 | 396.604 | 384.039 | 377.774 | 362.045 | 342.902 | 325.288 | 308.739 | 294.791 | 282.481 | 271.206 | 256.649 | 246.753 | 241.927 | 199.978 | 222.358 | 182.279 | 179.313 | 170.622 | 164.772 | 152.295 | 119.623 | 109.633 | 107.347 | 100.857 | 102.188 | 95.252 | 94.217 | 79.092 | 76.906 | 72.78 | 19.363 | 14.108 | 0.007 | 0.006 | 1.045 | 1.146 | 1.291 | 1.422 | 1.608 | 1.7 | 1.624 | 1.744 | 2.617 | 0.009 | 0.01 | 0.014 | 25.676 | 25.879 | 26.082 | 26.128 | 26.289 | 26.451 | 26.613 | 26.775 | 26.937 | 27.078 | 27.239 | 15.931 | 16.016 | 16.101 | 16.186 | 16.272 | 133.602 | 41.259 | 16.527 | 16.612 | 16.584 | 16.707 | 16.83 | 16.355 | 16.474 | 16.593 | 16.712 | 16.831 | 16.949 | 17.068 | 17.187 | 17.306 | 17.425 | 17.543 | 17.662 | 17.781 | 17.9 | 18.019 | 18.137 | 18.256 | 18.375 | 18.494 | 18.613 | 18.731 | 18.969 | 19.207 | 19.444 | 19.682 | 19.919 | 20.157 | 20.395 | 20.632 | 0 | 21.108 | 0 | 21.583 | 0 | 22.058 | 0 |
| Long Term Investments
| 155.798 | 161.492 | 161.119 | 304.973 | 261.318 | 235.241 | 201.566 | 202.97 | 150.56 | 0 | 0 | 168.523 | 126.606 | 123.165 | 176.048 | 176.484 | 93.355 | 93.168 | 105.431 | 105.161 | -155.975 | 64.484 | 64.58 | 310.075 | 306.611 | 307.961 | 200.391 | 201.775 | 112.881 | 107.96 | 108.56 | 110.921 | 162.103 | 159.098 | 181.742 | 184.669 | 63.823 | 60.245 | 60.649 | 61.054 | 161.569 | 165.242 | 172.575 | 420.297 | 463.188 | 471.396 | 437.825 | 440.136 | 194.635 | 196.649 | 198.647 | 199.88 | 201.235 | 203.225 | 204.597 | 206.125 | 329.49 | 113.067 | 117.794 | 118.335 | 120.548 | 120.263 | 117.865 | 118.212 | 6.405 | 0.038 | 19.617 | 15.772 | 71.521 | 297.552 | 79.916 | 98.835 | 54.453 | 56.091 | 62.427 | 65.525 | 30.627 | -48.492 | -54.29 | -44.893 | -54.939 | -31.225 | -35.667 | -87.082 | -30.137 | 13.649 | -89.127 | -14.057 | 53.591 | 63.089 | 37.952 | 35.058 | 25.083 | 100.726 | 73.854 | 127.749 | 130.552 | 143.475 | 15.104 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Tax Assets
| 18.579 | 18.389 | 19.441 | 17.43 | 14.914 | 14.724 | 15.233 | 14.498 | 10.187 | 12.639 | 10.562 | 10.373 | 3.246 | 3.206 | 3.304 | 3.416 | 4.381 | 3.129 | 2.81 | 3.525 | 2.843 | 2.843 | 4.987 | 2.242 | 2.222 | 2.222 | 2.222 | 2.222 | 4.012 | 2.455 | 2.455 | 2.455 | 1.273 | 1.273 | 1.244 | 1.244 | 4.533 | 4.533 | 2.542 | 2.542 | 3.631 | 7.547 | 7.547 | 7.547 | 6.302 | 6.302 | 6.274 | 6.274 | 6.739 | 6.739 | 6.759 | 2.642 | 1.579 | 1.869 | 1.102 | 2.317 | 0.847 | 1.181 | 1.821 | 1.821 | 1.094 | 2.009 | 2.009 | 2.009 | 2.526 | 2.526 | 2.526 | 2.526 | 2.837 | 2.837 | 2.837 | 1.904 | 0.013 | 0.176 | 12.903 | 17.975 | 53.263 | 132.421 | 138.212 | 128.393 | 138.439 | 114.725 | 119.167 | 170.582 | 113.637 | 69.851 | 97.527 | 98.457 | 30.809 | 21.311 | 46.448 | 49.342 | 59.317 | -100.726 | -73.854 | -127.749 | 4.333 | 4.333 | 0.103 | 0.103 | 0 | 0.103 | 0 | 0.103 | 0 | 0 | 0 |
| Other Non-Current Assets
| 265.431 | 297.911 | 282.325 | 88.257 | 167.422 | 98.878 | 217.766 | 195.666 | 271.004 | 404.666 | 423.95 | 141.759 | 181.677 | 158.319 | 149.706 | 76.587 | 182.365 | 163.175 | 342.792 | 290.373 | 560.486 | 515.232 | 438.347 | 199.955 | 200.816 | 72.964 | 69.447 | 48.774 | 64.46 | 28.104 | 26.853 | 27.997 | 75.582 | 24.693 | 25.098 | 27.186 | 1.96 | 1.96 | 1.96 | 1.96 | 63.845 | 63.221 | 63.604 | 64.162 | 71.321 | 68.944 | 67.997 | 66.989 | 66.215 | 66.648 | 66.971 | 63.863 | 60.688 | 60.487 | 60.828 | 55.812 | 10.349 | 16.915 | 7.602 | 19.545 | 8.72 | 9.068 | 11.51 | 11.207 | 11.048 | 7.45 | 12.366 | 16.306 | 13.757 | 7.625 | 7.953 | 7.713 | 7.756 | 7.8 | 7.844 | 7.888 | 7.932 | 7.975 | 8.019 | 8.063 | 4.432 | 4.456 | 4.48 | 4.504 | 0.001 | 0.001 | 76.002 | 0.017 | 0.017 | 0.032 | 0.032 | 0.034 | 0.038 | 111.035 | 115.405 | 117.902 | 0.174 | 0.207 | 137.701 | 155.257 | 173.284 | 135.223 | 156.618 | 148.494 | 191.172 | 168.305 | 187.159 |
| Total Non-Current Assets
| 2,574.355 | 2,398.398 | 2,294.558 | 2,229.965 | 2,009.39 | 1,853.714 | 1,792.062 | 1,746.07 | 1,696.178 | 1,624.057 | 1,601.963 | 1,454.066 | 1,440.835 | 1,410.119 | 1,457.147 | 1,314.476 | 1,377.04 | 1,318.227 | 1,416.145 | 1,317.472 | 1,237.679 | 1,369.667 | 1,242.611 | 1,158.399 | 1,077.453 | 927.678 | 789.517 | 751.074 | 499.182 | 360.268 | 352.076 | 351.584 | 381.954 | 323.972 | 319.406 | 314.101 | 369.12 | 360.18 | 362.622 | 367.878 | 536.218 | 540.253 | 551.237 | 802.02 | 565.394 | 568.61 | 534.504 | 536.551 | 315.755 | 318.46 | 321.373 | 313.923 | 311.809 | 314.637 | 316.154 | 314.177 | 391.276 | 182.459 | 178.851 | 180.589 | 173.481 | 176.097 | 178.765 | 181.896 | 192.982 | 91.758 | 93.302 | 95.092 | 150.13 | 371.218 | 276.25 | 295.648 | 253.162 | 258.618 | 280.699 | 291.703 | 295.257 | 298.522 | 301.286 | 304.164 | 307.589 | 310.863 | 311.696 | 314.26 | 313.49 | 316.756 | 321.227 | 324.471 | 333.498 | 336.987 | 340.79 | 343.414 | 349.599 | 384.263 | 395.996 | 405.323 | 411.968 | 427.772 | 430.807 | 434.71 | 448.897 | 423.086 | 419.668 | 428.276 | 435.088 | 423.729 | 396.157 |
| Total Assets
| 3,572.561 | 3,331.335 | 3,251.478 | 3,120.28 | 2,790.248 | 2,617.875 | 2,554.56 | 2,434.805 | 2,307.441 | 2,369.267 | 2,294.402 | 2,117.455 | 2,031.269 | 2,016.907 | 2,094.753 | 2,125.769 | 2,027.417 | 2,033.968 | 2,206.933 | 2,062.083 | 1,998.546 | 2,112.993 | 2,175.483 | 2,601.952 | 2,633.537 | 2,508.401 | 2,572.502 | 2,410.078 | 2,259.149 | 2,665.561 | 2,590.787 | 2,355.886 | 2,577.407 | 2,523.811 | 3,345.98 | 3,289.421 | 3,748.736 | 3,744.864 | 3,582.382 | 3,489.347 | 3,497.218 | 3,607.044 | 3,653.42 | 3,198.795 | 3,298.516 | 3,391.594 | 3,080.309 | 2,976.327 | 2,881.325 | 2,723.288 | 2,883.046 | 1,332.03 | 1,329.428 | 1,300.707 | 1,286.096 | 1,222.114 | 1,393.908 | 1,353.025 | 1,393.593 | 1,341.249 | 1,375.71 | 1,569.372 | 1,528.37 | 1,417.703 | 1,396.441 | 1,288.83 | 868.212 | 976.721 | 1,010.046 | 892.212 | 723.151 | 806.45 | 580.972 | 580.686 | 565.645 | 559.961 | 560.244 | 553.121 | 549.531 | 555.304 | 552.439 | 557.904 | 573.285 | 576.05 | 576.969 | 573.362 | 564.336 | 558.719 | 566.208 | 564.381 | 557.74 | 555.632 | 574.705 | 571.016 | 557.168 | 558.881 | 617.282 | 616.256 | 617.336 | 595.773 | 614.389 | 592.091 | 596.458 | 555.896 | 552.322 | 541.063 | 532.019 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 232.746 | 231.847 | 254.841 | 305.811 | 240.022 | 248.099 | 253.146 | 226.047 | 200.847 | 198.614 | 185.29 | 201.538 | 199.853 | 195.435 | 174.417 | 189.447 | 131.34 | 128.383 | 150.879 | 154.965 | 109.277 | 117.102 | 139.371 | 33.814 | 32.05 | 32.151 | 35.344 | 35.238 | 26.944 | 64.989 | 59.965 | 33.004 | 76.317 | 81.489 | 171.386 | 153.772 | 352.43 | 280.247 | 290.063 | 256.484 | 153.846 | 135.035 | 137.857 | 144.768 | 130.627 | 214.37 | 220.571 | 252.569 | 246.504 | 154.132 | 103.986 | 63.284 | 76.504 | 71.878 | 56.928 | 17.568 | 9.327 | 8.912 | 9.475 | 11.08 | 44.502 | 57.77 | 77.146 | 79.753 | 3.033 | 3.966 | 3.121 | 6.24 | 27.707 | 29.675 | 32.433 | 0.487 | 1.387 | 1.109 | 0.178 | 0.237 | 0.412 | 0.27 | 0.135 | 3.373 | 0.982 | 0.416 | 0.389 | 0.512 | 0.352 | 0.699 | 0.285 | 1.311 | 1.068 | 1.466 | 1.366 | 1.82 | 0.372 | 1.756 | 0.136 | 1.626 | 2.289 | 2.256 | 2.809 | 0.872 | 0 | 2.647 | 0 | 2.092 | 0 | 0.029 | 0 |
| Short Term Debt
| 398.137 | 256.184 | 316.734 | 272.011 | 311.157 | 150.602 | 167.276 | 199.152 | 228.219 | 256.653 | 266.706 | 209.126 | 145.631 | 138.571 | 163.277 | 267.935 | 279.124 | 265.66 | 366.646 | 261.06 | 138.585 | 150.726 | 174.31 | 45 | 45 | 145 | 170 | 170 | 100 | 446 | 586 | 596 | 437.72 | 448.22 | 399.72 | 589.22 | 144 | 114 | 314 | 304 | 124 | 121 | 123 | 140 | 151 | 299 | 802 | 820 | 400 | 407 | 221.5 | 116.5 | 125 | 135 | 135 | 135 | 140.139 | 90 | 50 | 50 | 56 | 57 | 58 | 58 | 59 | 59 | 120 | 108 | 130 | 111 | 40 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 6.1 | 0 | 4 | 0 | 2 | 0 |
| Tax Payables
| 41.508 | 27.82 | 42.45 | 28.995 | 25.658 | 19.175 | 30.629 | 26.265 | 21.82 | 20.493 | 27.691 | 23.562 | 26.637 | 21.524 | 21.601 | 16.117 | 25.565 | 25.061 | 39.222 | 13.804 | 19.463 | 14.714 | 29.57 | 146.714 | 93.051 | 101.846 | 106.055 | 118.064 | 106.709 | 101.478 | 81.02 | 88.196 | 93.741 | 95.45 | 103.97 | 104.928 | 518.206 | 487.541 | 467.902 | 501.885 | 497.343 | 527.585 | 528.894 | 509.256 | 386.222 | 364.416 | 341.505 | 313.997 | 265.913 | 261.603 | 232.299 | 180.135 | 164.021 | 160.376 | 176.315 | 174.865 | 137.159 | 137.6 | 133.854 | 143.165 | 94.853 | 69.331 | 78.494 | 84.618 | 23.677 | 34.586 | 59.041 | 78.568 | 62.231 | 7.329 | 19.255 | -1.458 | 1.908 | 4.191 | 5.141 | 0.436 | 1.63 | 2.141 | 2.01 | -2.93 | -0.971 | 0.413 | 1.938 | 3.27 | 4.531 | 3.322 | 3.456 | 1.745 | 2.648 | 2.676 | 3.017 | 0.976 | 3.743 | 2.124 | 1.089 | 3.455 | 4.726 | 10.081 | 9.255 | 7.202 | 0 | 6.919 | 0 | 4.506 | 0 | 0.276 | 0 |
| Deferred Revenue
| 171.011 | 250.641 | 245.593 | 1.627 | 202.291 | 211.715 | 2.374 | 1.534 | 4.163 | 0 | 3.384 | 162.24 | 159.856 | 179.802 | 219.959 | 209.126 | 94.329 | 121.219 | 28.885 | 192.316 | 198.019 | 326.071 | 344.533 | 429.677 | 379.583 | 416.412 | 392.231 | 498.27 | 611.697 | 620.621 | 413.276 | 202.791 | 224.762 | 271.842 | 578.468 | 530.441 | 1,140.551 | 1,232.423 | 938.445 | 771.928 | 721.437 | 712.147 | 784.392 | 686.215 | 601.635 | 573.199 | 562.564 | 476.678 | 420.823 | 444.934 | 455.181 | 271.531 | 239.766 | 237.734 | 270.08 | 233.733 | 201.453 | 209.71 | 200.032 | 204.199 | 140.325 | 101.361 | 117.421 | 96.89 | 40.358 | 77.625 | 74.766 | 93.141 | 69.03 | 13.625 | 26.171 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30.351 | 0 | 40.431 | 0 | 0 | 0 | 0.912 | 0 |
| Other Current Liabilities
| 36.535 | 5.315 | 21.4 | 233.47 | 19.138 | 20.182 | 179.15 | 169.26 | 138.929 | 223.498 | 192.743 | 6.736 | 0.732 | 0.733 | 0.628 | 0.397 | 60.734 | 59.44 | 162.6 | 0.663 | 0.858 | 1.712 | 1.553 | 290.055 | 443.969 | 290.043 | 309.821 | 47.761 | 37.189 | 52.037 | 79.434 | 48.059 | 100.857 | 247.127 | 47.647 | 44.132 | 70.162 | 76.902 | 16.445 | 118.161 | 107.018 | 244.033 | 199.565 | 231.013 | 509.316 | 404.188 | 279.279 | 232.365 | 242.963 | 164.029 | 196.124 | 119.357 | 157.226 | 120.155 | 111.146 | 108.595 | 356.851 | 350.514 | 420.877 | 349.372 | 437.734 | 501.014 | 287.529 | 165.232 | 351.569 | 222.654 | 0.04 | 0.04 | 0.015 | 13.365 | 3.476 | 205.521 | 6.029 | 10.097 | 10.477 | 6.808 | 8.266 | 5.42 | 4.964 | 1.148 | 2.339 | 5.865 | 4.981 | 5.725 | 8.874 | 7.989 | 8.282 | 5.724 | 6.573 | 6.671 | 6.423 | 4.669 | 28.484 | 26.526 | 6.848 | 8.674 | 8.229 | 16.506 | 32.886 | 0.022 | 48.847 | 0.054 | 46.195 | 25.653 | 23.146 | 0.053 | 9.567 |
| Total Current Liabilities
| 838.428 | 743.987 | 838.568 | 812.918 | 772.608 | 630.599 | 601.945 | 595.993 | 572.158 | 678.765 | 648.122 | 579.641 | 506.072 | 514.541 | 558.281 | 666.904 | 565.527 | 574.701 | 709.01 | 609.004 | 446.739 | 595.611 | 659.766 | 798.546 | 900.602 | 883.606 | 907.396 | 751.268 | 775.831 | 1,183.647 | 1,138.675 | 879.853 | 839.656 | 1,048.678 | 1,197.221 | 1,317.566 | 1,707.143 | 1,703.572 | 1,558.954 | 1,450.572 | 1,106.301 | 1,212.215 | 1,244.814 | 1,201.995 | 1,392.577 | 1,490.758 | 1,864.413 | 1,781.613 | 1,310.29 | 1,170.096 | 976.792 | 570.671 | 598.496 | 564.767 | 573.154 | 494.896 | 707.77 | 659.136 | 680.384 | 614.651 | 678.562 | 717.144 | 540.096 | 399.876 | 453.96 | 363.245 | 197.926 | 207.421 | 226.752 | 167.664 | 102.08 | 206.008 | 7.417 | 11.206 | 10.655 | 7.045 | 8.678 | 5.689 | 5.1 | 4.522 | 3.321 | 6.281 | 5.369 | 6.237 | 9.226 | 8.688 | 8.567 | 7.035 | 7.641 | 8.138 | 7.789 | 6.489 | 28.856 | 28.282 | 6.984 | 10.3 | 10.518 | 18.762 | 35.695 | 31.345 | 48.847 | 49.232 | 46.195 | 31.745 | 23.146 | 2.995 | 9.567 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,069.529 | 1,072.036 | 878.448 | 749.568 | 565.381 | 466.965 | 447.467 | 432.62 | 359.567 | 358.59 | 359.46 | 278.717 | 310.774 | 311.254 | 322.493 | 305.57 | 320.582 | 320.582 | 321.703 | 309.321 | 379.839 | 379.119 | 348.687 | 143.724 | 120 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 300 | 0 | 201.204 | 0 | 155 | 160 | 160 | 165 | 603 | 613 | 673 | 695 | 725 | 735 | 35 | 35 | 525 | 525 | 870 | 45 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 300 | 300.832 | 330 | 300 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Revenue Non-Current
| 101.341 | 99.176 | 100.252 | 102.674 | 34.403 | 136.144 | 137.575 | 135.92 | 138.37 | 144.394 | 136.576 | 145.169 | 121.14 | 117.532 | 110.942 | 116.809 | 120.791 | 119.098 | 108.856 | 97.913 | 88.83 | 89.499 | 112.149 | 85.898 | 75.626 | 75.626 | 70.126 | 67.626 | 60.9 | 60.9 | 49.5 | 49.5 | 49.6 | 64.6 | 64.6 | 59.6 | 4.705 | 5.5 | 1 | 0 | 0 | 0 | 0 | -695 | -725 | -735 | -35 | -35 | -525 | -525 | -870 | -45 | -50 | -50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -100 | -300 | -300.832 | -330 | -298.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 14.437 | 14.437 | 14.437 | 14.437 | 134.243 | 15.343 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 14.437 | 11.077 | 26.743 | 50.677 | 14.437 | 20.789 | 30.113 | 14.437 | 14.437 | 15.681 | 15.681 | 23.522 | 23.522 | 0 | 0 | 0 | 0 | 0 | 0 | 184.683 | 184.683 | 193.948 | 193.948 | 193.948 | 193.948 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 9.265 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 24.914 | 24.914 | 6.671 | 7.516 | 6.696 | 7.354 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 171.229 | 160.428 | 163.196 | 33.388 | 15.147 | 15.883 | 18.43 | 15.654 | 0 | 0 | 0 | 0 | 25.463 | 30.79 | 30.551 | 30.314 | 24.513 | 24.275 | 24.038 | 83.694 | 23.563 | 23.325 | 145.93 | 22.85 | 22.613 | 22.375 | 22.138 | 21.9 | 21.663 | 21.425 | 21.145 | 20.95 | 20.433 | 20.433 | 69.596 | 69.596 | 49.596 | 49.596 | 49.596 | 49.596 | 49.596 | 49.596 | 49.596 | 695 | 725 | 735 | 35 | 35 | 525 | 525 | 870 | 45 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 300 | 300.832 | 330 | 300 | 1.1 | 1.1 | 1.1 | 1.1 | 1.1 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 1.059 | 0 | 1.008 | 0.823 | 0.648 | 0.64 | 1.198 | 1.054 | 0.976 | 0 | 0 | 0 | 0.366 |
| Total Non-Current Liabilities
| 1,356.537 | 1,346.077 | 1,156.333 | 900.067 | 749.175 | 634.335 | 617.909 | 598.631 | 512.374 | 517.422 | 510.474 | 438.323 | 471.815 | 474.014 | 478.424 | 467.131 | 476.962 | 490.699 | 505.273 | 505.366 | 513.021 | 522.056 | 621.203 | 266.909 | 233.92 | 113.682 | 115.786 | 113.048 | 82.563 | 82.325 | 70.645 | 70.45 | 370.033 | 85.033 | 520.084 | 313.879 | 403.249 | 409.044 | 404.544 | 408.544 | 661.861 | 671.861 | 731.861 | 704.265 | 734.265 | 744.265 | 44.265 | 44.265 | 534.265 | 534.265 | 879.265 | 117.52 | 122.52 | 122.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 72.52 | 172.52 | 324.914 | 325.746 | 336.671 | 308.616 | 7.796 | 8.454 | 1.1 | 1.1 | 1.1 | 0.25 | 0.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 1.059 | 0 | 1.008 | 0.823 | 0.648 | 0.64 | 1.198 | 1.054 | 0.976 | 0 | 0 | 0 | 0.366 |
| Total Liabilities
| 2,194.965 | 2,090.064 | 1,994.901 | 1,712.985 | 1,521.784 | 1,264.935 | 1,219.854 | 1,194.624 | 1,084.532 | 1,196.187 | 1,158.595 | 1,017.964 | 977.886 | 988.554 | 1,036.705 | 1,134.035 | 1,042.489 | 1,065.4 | 1,214.283 | 1,114.369 | 959.76 | 1,117.668 | 1,280.969 | 1,065.456 | 1,134.522 | 997.288 | 1,023.181 | 864.316 | 858.393 | 1,265.972 | 1,209.32 | 950.303 | 1,209.689 | 1,133.711 | 1,717.305 | 1,631.445 | 2,110.392 | 2,112.617 | 1,963.498 | 1,859.116 | 1,768.162 | 1,884.076 | 1,976.675 | 1,906.26 | 2,126.842 | 2,235.023 | 1,908.678 | 1,825.878 | 1,844.555 | 1,704.361 | 1,856.057 | 688.192 | 721.016 | 687.287 | 645.675 | 567.416 | 780.29 | 731.656 | 752.904 | 687.172 | 751.082 | 889.665 | 865.011 | 725.622 | 790.63 | 671.86 | 205.722 | 215.875 | 227.852 | 168.764 | 103.18 | 206.258 | 7.667 | 11.206 | 10.655 | 7.045 | 8.678 | 5.689 | 5.1 | 4.522 | 3.321 | 6.281 | 5.369 | 6.237 | 9.226 | 8.688 | 8.567 | 7.035 | 7.641 | 8.138 | 7.789 | 6.489 | 28.856 | 28.32 | 8.043 | 10.301 | 11.526 | 19.585 | 36.342 | 31.985 | 50.045 | 50.286 | 47.171 | 31.745 | 23.146 | 2.995 | 9.933 |
| 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
| 510.324 | 510.324 | 510.637 | 509.037 | 509.037 | 509.037 | 502.483 | 500.623 | 500.623 | 500.623 | 500.708 | 495.713 | 494.963 | 494.963 | 494.963 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 491.785 | 495.565 | 495.845 | 495.845 | 496.552 | 496.552 | 496.552 | 496.552 | 496.552 | 496.552 | 496.552 | 485.692 | 485.692 | 485.692 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 255.111 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 208.261 | 189.328 | 189.328 | 189.328 | 189.328 | 172.117 | 172.117 | 172.117 | 165.488 | 0 |
| Retained Earnings
| 882.985 | 842.203 | 867.141 | 801.373 | 746.232 | 710.927 | 708.776 | 650.265 | 644.13 | 623.088 | 606.233 | 573.577 | 555.975 | 534.945 | 552.043 | 507.983 | 501.081 | 480.535 | 501.197 | 456.071 | 546.098 | 499.648 | 204.124 | 465.469 | 423.256 | 429.989 | 440.052 | 431.779 | 357.402 | 353.059 | 346.008 | 368.894 | 369.117 | 390.242 | 298.415 | 325.007 | 333.875 | 325.192 | 299.496 | 309.957 | 399.418 | 399.208 | 374.477 | 349.541 | 231.448 | 220.559 | 239.831 | 222.862 | 119.045 | 101.202 | 109.265 | 95.718 | 64.881 | 69.014 | 95.266 | 109.045 | 83.737 | 91.253 | 124.102 | 135.249 | 123.89 | 113.618 | 117.988 | 133.583 | 50.751 | 60.606 | 93.979 | 140.841 | 201.142 | -79.184 | 32.708 | 12.545 | 26.874 | 20.296 | 5.806 | 3.731 | 2.522 | -1.612 | -4.613 | 1.738 | 0.271 | 2.776 | 19.069 | 20.966 | 23.813 | 20.743 | 11.838 | 7.754 | 15.838 | 13.515 | 7.222 | 6.415 | 6 | 2.651 | 11.539 | 10.776 | 60.739 | 51.653 | 41.155 | 22.299 | 32.748 | 10.177 | 25.704 | 7.995 | 17.45 | 43.399 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 348.858 | 126.282 | 0 | 111.555 | 212.762 | 86.56 | 134.749 | 99.899 | 94.071 | 35.496 | 67.148 | 28.893 | 4.649 | -0 | 21.691 | 0 | -0 | 0 | -0 | 0 | -0 | 0 | 43.312 | -0 | 47.044 | 47.044 | 70.565 | 70.565 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -506.506 | -330.154 | -212.84 | -210.3 | -252.337 | -3.464 | -57.948 | -58.535 | -58.535 | -15.48 | -65.473 | -27.012 | -21.769 | -21.769 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 166.274 | 577.56 | 531.299 | 531.299 | 531.299 | 531.299 | 529.302 | 529.302 | 525.008 | 525.008 | 495.161 | 495.161 | 495.161 | 495.155 | 459.329 | 459.329 | 464.847 | 464.509 | 451.358 | 450.173 | 448.307 | 446.442 | 443.673 | 439.461 | 435.248 | 431.035 | 432.033 | 432.033 | 432.033 | 213.042 | 213.042 | 213.042 | 213.042 | 213.042 | 216.642 | 216.642 | 208.176 | 208.176 | 208.176 | 214.078 | 214.083 | 216.372 | 262.345 | 262.345 | 262.345 | 262.345 | 260.459 | 477.819 | 260.459 | 291.943 | 291.32 | 340.923 | 340.923 | 340.923 | 340.783 | 340.783 | 340.783 | 340.783 | 340.586 | 340.586 | 340.586 | 340.586 | 335.669 | 335.669 | 335.669 | 335.669 | 334.467 | 334.467 | 334.467 | 334.467 | 331.587 | 331.784 | 329.325 | 329.543 | 336.756 | 336.756 | 350.509 | 350.509 | 340.515 | 340.516 | 349.479 | 344.039 | 339.61 | 329.182 | 0 |
| Total Shareholders Equity
| 1,235.661 | 1,148.655 | 1,164.939 | 1,211.665 | 1,215.694 | 1,303.06 | 1,288.061 | 1,192.252 | 1,180.29 | 1,143.727 | 1,108.616 | 1,071.172 | 1,033.818 | 1,008.139 | 1,068.697 | 999.768 | 992.866 | 972.32 | 992.982 | 947.856 | 1,037.883 | 991.433 | 905.494 | 1,534.814 | 1,493.383 | 1,500.116 | 1,533.701 | 1,525.428 | 1,378.489 | 1,374.147 | 1,362.801 | 1,385.686 | 1,356.063 | 1,377.189 | 1,285.361 | 1,311.947 | 1,284.989 | 1,276.306 | 1,259.909 | 1,270.311 | 1,346.621 | 1,345.933 | 1,319.337 | 1,292.535 | 1,171.674 | 1,156.571 | 1,171.631 | 1,150.449 | 1,036.77 | 1,018.927 | 1,026.99 | 563.871 | 533.034 | 537.167 | 563.419 | 577.198 | 555.489 | 563.006 | 587.389 | 598.536 | 587.178 | 582.807 | 587.182 | 605.066 | 568.207 | 578.062 | 611.435 | 658.297 | 716.713 | 653.747 | 548.278 | 559.6 | 573.305 | 569.481 | 554.99 | 552.916 | 551.567 | 547.432 | 544.431 | 550.782 | 549.118 | 551.623 | 567.915 | 569.813 | 567.743 | 564.674 | 555.768 | 551.685 | 558.566 | 556.244 | 549.951 | 549.144 | 545.848 | 542.696 | 549.126 | 548.58 | 605.756 | 596.671 | 580.993 | 562.137 | 562.592 | 540.021 | 547.3 | 524.151 | 529.176 | 538.068 | 522.086 |
| Total Equity
| 1,377.595 | 1,241.271 | 1,256.577 | 1,304.622 | 1,268.465 | 1,352.94 | 1,334.706 | 1,240.181 | 1,222.909 | 1,173.08 | 1,135.807 | 1,099.49 | 1,053.382 | 1,028.353 | 1,058.048 | 991.735 | 984.927 | 968.568 | 992.651 | 947.714 | 1,038.787 | 995.326 | 894.514 | 1,536.496 | 1,499.015 | 1,511.113 | 1,549.32 | 1,545.762 | 1,400.756 | 1,399.589 | 1,381.467 | 1,405.582 | 1,367.718 | 1,390.1 | 1,628.675 | 1,657.975 | 1,638.344 | 1,632.247 | 1,618.884 | 1,630.23 | 1,729.056 | 1,722.967 | 1,676.744 | 1,627.406 | 1,171.674 | 1,156.571 | 1,171.631 | 1,150.449 | 1,036.77 | 1,018.927 | 1,026.99 | 643.838 | 608.413 | 613.42 | 640.421 | 654.698 | 613.618 | 621.368 | 640.689 | 654.077 | 624.628 | 679.707 | 663.359 | 692.081 | 605.811 | 616.97 | 662.49 | 760.846 | 782.194 | 723.447 | 619.971 | 600.192 | 573.305 | 569.481 | 554.99 | 552.916 | 551.567 | 547.432 | 544.431 | 550.782 | 549.118 | 551.623 | 567.915 | 569.813 | 567.743 | 564.674 | 555.768 | 551.685 | 558.566 | 556.244 | 549.951 | 549.144 | 545.848 | 542.696 | 549.126 | 548.58 | 605.756 | 596.671 | 580.993 | 563.789 | 564.343 | 541.805 | 549.287 | 524.151 | 529.176 | 538.068 | 522.086 |
| Total Liabilities & Shareholders Equity
| 3,572.561 | 3,331.335 | 3,251.478 | 3,120.28 | 2,790.248 | 2,617.875 | 2,554.56 | 2,434.805 | 2,307.441 | 2,369.267 | 2,294.402 | 2,117.455 | 2,031.269 | 2,016.907 | 2,094.753 | 2,125.769 | 2,027.417 | 2,033.968 | 2,206.933 | 2,062.083 | 1,998.546 | 2,112.993 | 2,175.483 | 2,601.952 | 2,633.537 | 2,508.401 | 2,572.502 | 2,410.078 | 2,259.149 | 2,665.561 | 2,590.787 | 2,355.886 | 2,577.407 | 2,523.811 | 3,345.98 | 3,289.421 | 3,748.736 | 3,744.864 | 3,582.382 | 3,489.347 | 3,497.218 | 3,607.044 | 3,653.42 | 3,198.795 | 3,298.516 | 3,391.594 | 3,080.309 | 2,976.327 | 2,881.325 | 2,723.288 | 2,883.046 | 1,332.03 | 1,329.428 | 1,300.707 | 1,286.096 | 1,222.114 | 1,393.908 | 1,353.025 | 1,393.593 | 1,341.249 | 1,375.71 | 1,569.372 | 1,528.37 | 1,417.703 | 1,396.441 | 1,288.83 | 868.212 | 976.721 | 1,010.046 | 892.212 | 723.151 | 806.45 | 580.972 | 580.686 | 565.645 | 559.961 | 560.244 | 553.121 | 549.531 | 555.304 | 552.439 | 557.904 | 573.285 | 576.05 | 576.969 | 573.362 | 564.336 | 558.719 | 566.208 | 564.381 | 557.74 | 555.632 | 574.705 | 571.016 | 557.168 | 558.881 | 617.282 | 616.256 | 617.336 | 595.773 | 614.389 | 592.091 | 596.458 | 555.896 | 552.322 | 541.063 | 532.019 |