Hunan Development Group Co.,Ltd
SZSE:000722.SZ
9.9 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 465.599 | 218.697 | 353.087 | 704.049 | 315.391 | 661.495 | 577.091 | 611.948 | 550.668 | 581.215 | 630.748 | 431.99 | 436.359 | 423.688 | 658.083 | 759.337 | 728.549 | 877.863 | 953.918 | 1,000.503 | 932.855 | 736.726 | 517.908 | 713.625 | 645.134 | 599.756 | 536.767 | 649.374 | 567.676 | 588.1 | 622.493 | 474.986 | 485.387 | 291.977 | 281.575 | 249.085 | 259.745 | 257.823 | 171.6 | 276.281 | 205.231 | 304.371 | 259.348 | 219.557 | 226.087 | 222.17 | 355.276 | 251.933 | 192.378 | 147.62 | 88.409 | 194.6 | 176.128 | 151.694 | 105.605 | 68.662 | 126.825 | 91.15 | 101.655 | 146.149 | 153.395 | 99.375 | 108.08 | 182.73 | 177.132 | 90.991 | 101.216 | 146.728 | 162.782 | 115.104 | 127.456 | 201.55 | 380.338 | 158.882 | 157.491 | 127.546 | 0 | 127.254 | 371.144 | 253.036 | 330.929 | 207.4 | 117.154 | 182.124 | 218.769 | 269.782 | 357.028 | 285.992 | 89.151 | 120.331 | 96.299 | 160.632 | 171.57 | 107.294 | 163.883 | 182.266 | 26.384 | 7.62 | 14.752 | 29.817 | 0 | 18.951 |
| Short Term Investments
| 0 | 263.527 | 52.512 | 7.835 | 8.482 | 9.989 | 11.47 | 37.542 | 33.814 | 478.785 | 100 | 404.7 | 455.8 | 438.8 | 410.8 | 377 | 378 | 496 | 396 | 296 | 57.627 | -45.399 | -45.644 | -46.811 | -46.482 | -47.162 | -44.978 | -46.166 | -11.511 | -11.519 | -11.573 | -9.496 | -8.106 | -4.726 | -4.621 | -4.648 | 0 | 209.55 | 0 | 110.107 | 0 | 158 | 0 | 54 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.39 | 16.136 | 11.452 | 9.863 | 8.215 | 0 | 0 | 0 | 0 | 11.061 | 7.124 | 8.043 | 0.302 | 0.302 | 0.302 | 0.302 | 0.302 | 0 | 18.789 | 18.789 | 24.789 | 19.764 | 26.264 | 56.288 | 28.288 | 2.156 | 9.857 | 6.694 | 6.485 | 4.5 | 0 | 0 | 0 | 0 | 2.834 | 6.659 | 13.41 | 0 | 0 | 0 | 0 | 0 | 5.108 |
| Cash and Short Term Investments
| 465.599 | 482.223 | 353.087 | 711.884 | 323.872 | 671.484 | 588.561 | 649.491 | 584.481 | 581.215 | 730.748 | 836.69 | 892.159 | 862.488 | 1,068.883 | 1,136.337 | 1,106.549 | 1,373.863 | 1,349.918 | 1,296.503 | 932.855 | 736.726 | 517.908 | 713.625 | 645.134 | 599.756 | 536.767 | 649.374 | 567.676 | 588.1 | 622.493 | 474.986 | 485.387 | 291.977 | 281.575 | 249.085 | 259.745 | 257.823 | 171.6 | 276.281 | 205.231 | 304.371 | 259.348 | 219.557 | 226.087 | 222.17 | 355.276 | 251.933 | 192.378 | 147.62 | 88.409 | 194.6 | 176.128 | 151.694 | 105.605 | 68.662 | 126.825 | 91.15 | 101.655 | 158.54 | 169.532 | 110.827 | 117.943 | 190.944 | 177.132 | 90.991 | 101.216 | 146.728 | 173.842 | 122.227 | 135.499 | 201.852 | 380.64 | 159.184 | 157.793 | 127.848 | 0 | 146.043 | 389.933 | 277.825 | 350.693 | 233.664 | 173.441 | 210.411 | 220.925 | 279.638 | 363.722 | 292.478 | 93.651 | 120.331 | 96.299 | 160.632 | 171.57 | 110.128 | 170.541 | 195.676 | 26.384 | 7.62 | 14.752 | 29.817 | 0 | 24.059 |
| Net Receivables
| 390.036 | 35.299 | 35.367 | 399.716 | 41.532 | 43.07 | 75.029 | -153.168 | 88.824 | 107.636 | 48.521 | 71.822 | 59.878 | 35.09 | 48.77 | 19.063 | 14.95 | 32.595 | 32.335 | 11.429 | 15.332 | 54.106 | 47.447 | 54.669 | 42.735 | 57.309 | 0 | 24.289 | 38.21 | 46.629 | 63.934 | 0 | 46.251 | 29.97 | 27.711 | 53.663 | 47.763 | 64.121 | 33.881 | 16.931 | 34.316 | 47.723 | 34.974 | -36.263 | 44.304 | 44.76 | 23.304 | 14.466 | 38.51 | 40.84 | 36.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.413 | 0 | 188.802 | 0 | 403.421 | 4.352 | 0.904 | 154.327 | 0.178 | 32.562 | 0.644 | 0.887 | 0 | 0.793 |
| Inventory
| 7.767 | 6.803 | 8.006 | 7.873 | 5.567 | 4.421 | 3.715 | 3.895 | 4.543 | 4.388 | 4.376 | 4.078 | 3.864 | 65.142 | 65.116 | 65.068 | 65.037 | 65.006 | 64.887 | 64.969 | 65.629 | 65.962 | 65.588 | 65.39 | 76.355 | 75.308 | 78.094 | 77.657 | 64.404 | 62.919 | 60.585 | 58.264 | 32.601 | 31.356 | 22.531 | 17.241 | 12.526 | 11.683 | 10.957 | 10.354 | 2.245 | 2.246 | 2.092 | 2.029 | 1.835 | 1.567 | 1.564 | 2.065 | 1.358 | 1.237 | 1.182 | 1.276 | 0.412 | 0.232 | 0 | 0 | 90.902 | 84.105 | 75.359 | 79.219 | 87.106 | 109.462 | 116.375 | 122.863 | 108.693 | 119.766 | 128.122 | 116.098 | 171.669 | 189.166 | 188.167 | 189.311 | 176.474 | 182.704 | 197.526 | 204.283 | 0 | 248.504 | 233.391 | 239.932 | 306.649 | 388.138 | 396.687 | 403.188 | 388.83 | 387.039 | 172.233 | 162.958 | 133.257 | 123.72 | 129.509 | 120.699 | 110.682 | 101.181 | 88.736 | 80.117 | 71.409 | 64.716 | 33.824 | 16.195 | 0 | 25.604 |
| Other Current Assets
| 445.743 | 806.231 | 847.91 | 455.338 | 822.845 | 631.049 | 663.718 | 679.107 | 566.577 | 632.005 | 507.586 | 466.287 | 378.222 | 420.578 | 407.805 | 352.272 | 302.066 | 5.303 | 3.484 | 3.478 | 415.132 | 336.615 | 511.159 | 53.246 | 313.288 | 268.623 | 354.447 | 22.962 | 302.215 | 246.285 | 193.05 | 346.856 | 315.865 | 306.53 | 315.197 | 245.219 | 162.067 | 216.492 | 244.509 | 125.143 | 146.419 | 159.69 | 220.353 | 95.156 | 94.251 | 0.714 | 50.778 | 151.111 | 150.062 | 150.078 | 150.023 | 23.291 | 21.672 | 20.02 | 33.802 | 22.844 | 119.687 | 128.429 | 114.496 | 88.589 | 117.046 | 115.677 | 119.903 | 213.838 | 108.307 | 104.576 | 115.469 | 107.502 | 148.4 | 141.146 | 122.946 | 124.776 | 149.354 | 146.663 | 168.961 | 180.083 | 0 | 244.644 | 262.011 | 266.408 | 246.032 | 386.761 | 253.206 | 217.786 | 192.714 | 237.905 | 206.995 | 193.559 | 54.52 | 293.498 | 103.202 | 260.687 | 353.164 | 324.858 | 264.666 | 195.946 | 170.647 | 123.253 | 165.953 | 135.54 | 202.476 | 54.948 |
| Total Current Assets
| 1,309.145 | 1,277.03 | 1,217.145 | 1,574.812 | 1,149.213 | 1,138.905 | 1,105.931 | 1,179.851 | 1,244.425 | 1,275.17 | 1,337.378 | 1,378.876 | 1,335.246 | 1,383.298 | 1,590.574 | 1,572.74 | 1,492.517 | 1,476.768 | 1,450.625 | 1,376.379 | 1,428.948 | 1,186.778 | 1,142.102 | 1,102.869 | 1,077.511 | 991.151 | 969.308 | 940.37 | 958.622 | 943.933 | 919.795 | 880.105 | 859.775 | 679.87 | 647.014 | 565.208 | 482.101 | 550.118 | 460.948 | 428.709 | 388.211 | 553.327 | 516.767 | 334.479 | 366.478 | 267.96 | 430.144 | 418.464 | 382.246 | 339.697 | 276.077 | 219.168 | 198.213 | 171.947 | 139.407 | 91.507 | 337.414 | 303.684 | 291.51 | 326.348 | 373.683 | 335.966 | 354.221 | 527.645 | 394.132 | 315.333 | 344.807 | 370.328 | 493.911 | 452.539 | 446.612 | 515.939 | 706.468 | 488.551 | 524.28 | 512.214 | 0 | 639.191 | 885.336 | 784.164 | 903.374 | 1,008.563 | 823.335 | 831.386 | 802.47 | 904.582 | 742.949 | 648.995 | 467.841 | 537.549 | 517.811 | 542.017 | 635.416 | 540.519 | 524.848 | 474.28 | 268.619 | 227.475 | 215.174 | 182.44 | 202.476 | 105.404 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,540.001 | 1,559.566 | 1,549.752 | 1,567.708 | 1,399.93 | 1,420.121 | 1,416.198 | 1,426.855 | 1,308.834 | 1,311.04 | 1,326.091 | 1,340.78 | 1,354.984 | 1,371.445 | 1,387.411 | 1,403.885 | 1,419.757 | 1,435.092 | 1,451.602 | 1,468.273 | 1,487.542 | 1,530.12 | 1,548.119 | 1,566.001 | 1,574.012 | 1,591.824 | 1,612.36 | 1,629.776 | 1,623.753 | 1,638.028 | 1,649.612 | 1,667.763 | 1,674.198 | 1,678.833 | 1,695.099 | 1,711.705 | 1,725.866 | 1,735.784 | 1,750.972 | 1,765.211 | 1,779.665 | 1,792.188 | 1,806.177 | 1,821.094 | 1,829.657 | 1,535.462 | 1,535.068 | 1,498.273 | 1,510.422 | 1,523.812 | 1,537.16 | 1,551.026 | 1,564.011 | 1,577.107 | 1,590.37 | 1,602.857 | 862.061 | 871.462 | 887.076 | 900.271 | 939.443 | 979.795 | 1,003.593 | 1,007.46 | 1,008.571 | 1,013.807 | 1,016.456 | 1,020.95 | 980.057 | 956.255 | 967.877 | 962.89 | 677.362 | 672.547 | 670.853 | 1,036.566 | 0 | 1,437.907 | 1,455.83 | 1,453.427 | 1,520.012 | 1,138.153 | 1,116.61 | 1,133.539 | 1,119.254 | 1,106.576 | 1,105.893 | 1,111.29 | 962.529 | 940.757 | 923.36 | 905.5 | 870.371 | 899.686 | 688.257 | 619.431 | 116.54 | 112.327 | 108.899 | 109.523 | 117.881 | 67.898 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 20.848 | 23.097 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.882 | 34.759 | 35.116 | 35.485 | 34.958 | 35.298 | 35.176 | 35.493 | 35.565 | 35.871 | 36.179 | 12.639 | 12.708 | 12.816 | 12.927 | 13.038 | 13.029 | 13.134 | 13.244 | 13.355 | 13.466 | 13.614 | 13.498 | 13.576 | 13.501 | 13.581 | 13.672 | 13.764 | 13.838 | 13.912 | 14.001 | 14.073 | 14.167 | 14.247 | 14.273 | 14.366 | 14.461 | 14.554 | 14.578 | 14.668 | 14.758 | 14.848 | 14.938 | 15.029 | 15.119 | 15.209 | 15.299 | 15.389 | 15.479 | 15.57 | 15.66 | 15.641 | 15.726 | 15.811 | 15.827 | 15.908 | 23.706 | 23.978 | 23.237 | 23.829 | 22.862 | 26.015 | 25.238 | 25.355 | 24.38 | 24.168 | 24.157 | 24.108 | 23.782 | 22.922 | 22.569 | 21.554 | 21.576 | 21.695 | 21.817 | 108.171 | 0 | 119.355 | 120.342 | 121.279 | 142.273 | 68.069 | 68.568 | 55.282 | 39.791 | 39.996 | 40.257 | 40.544 | 18.361 | 18.408 | 18.703 | 18.75 | 19.096 | 11.992 | 9.912 | 10.174 | 8.719 | 8.779 | 8.874 | 5.563 | 0 | 5.685 |
| Goodwill and Intangible Assets
| 70.882 | 34.759 | 35.116 | 35.485 | 34.958 | 35.298 | 35.176 | 35.493 | 35.565 | 35.871 | 36.179 | 12.639 | 12.708 | 12.816 | 12.927 | 13.038 | 13.029 | 13.134 | 13.244 | 13.355 | 13.466 | 34.462 | 34.346 | 34.424 | 34.349 | 34.429 | 34.52 | 34.612 | 34.686 | 34.759 | 34.849 | 34.921 | 35.015 | 35.095 | 35.121 | 35.214 | 35.309 | 35.401 | 37.675 | 14.668 | 14.758 | 14.848 | 14.938 | 15.029 | 15.119 | 15.209 | 15.299 | 15.389 | 15.479 | 15.57 | 15.66 | 15.641 | 15.726 | 15.811 | 15.827 | 15.908 | 23.706 | 23.978 | 23.237 | 23.829 | 22.862 | 26.015 | 25.238 | 25.355 | 24.38 | 24.168 | 24.157 | 24.108 | 23.782 | 22.922 | 22.569 | 21.554 | 21.576 | 21.695 | 21.817 | 108.171 | 0 | 119.355 | 120.342 | 121.279 | 142.273 | 68.069 | 68.568 | 55.282 | 39.791 | 39.996 | 40.257 | 40.544 | 18.361 | 18.408 | 18.703 | 18.75 | 19.096 | 11.992 | 9.912 | 10.174 | 8.719 | 8.779 | 8.874 | 5.563 | 0 | 5.685 |
| Long Term Investments
| 369.51 | 372.825 | 379.024 | 153.903 | 451.305 | 441.233 | 437.167 | 432.071 | 455.285 | 0 | 316.09 | 13.943 | -26.885 | -80.458 | -81.308 | -51.449 | -55.934 | -177.113 | -82.698 | 31.423 | 213.328 | 510.095 | 498.525 | 495.988 | 493.662 | 544.294 | 534.106 | 533.422 | 497.708 | 488.127 | 478.452 | 473.002 | 467.121 | 603.39 | 588.478 | 583.954 | 572.84 | 499.617 | 479.815 | 360.482 | 361.752 | 204.425 | 195.291 | 193.506 | 228.817 | 225.666 | 202.83 | 200.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.001 | 101.405 | 290.914 | 453.921 | 477.344 | 0 | 0 | 0 | 0 | 661.651 | 684.221 | 712.013 | 747.237 | 801.884 | 806.334 | 850.001 | 1,013.426 | 0 | 159.521 | 161.535 | 155.869 | 93.757 | 123.292 | 103.082 | 92.626 | 123.131 | 116.094 | 117.885 | 118.312 | 124.832 | 0 | 0 | 0 | 0 | 107.409 | 70.512 | 54.201 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 0.354 | 0.278 | 0.284 | 0.168 | 0.545 | 0.439 | 0.318 | 0.248 | 0.441 | 0.505 | 0.436 | 0.16 | 0.745 | 0.388 | 0.263 | 0.139 | 0.161 | 0.315 | 0.338 | 0.117 | 0.185 | 0.374 | 0.403 | 0.35 | 0.296 | 0.425 | 0.369 | 0.173 | 0.182 | 0.331 | 0.113 | 0.113 | 0.235 | 0.205 | 0.216 | 0.274 | -572.84 | -499.617 | -479.815 | -360.482 | -361.752 | -204.425 | -195.291 | -193.506 | -228.817 | -225.666 | -202.83 | -200.059 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.272 | 1.272 | 1.214 | 1.223 | 2.014 | 4.211 | 3.9 | 3.9 | 5.222 | 4.028 | 4.1 | 3.652 | 2.887 | 3.011 | 2.779 | 2.385 | 0 | 0 | 0 | 0 | 0 | 18.789 | 21.782 | 27.778 | 23.609 | 29.177 | 58.912 | 30.563 | 3.521 | 11.303 | 8.484 | 8.619 | 7.715 | 0 | 0 | 0 | 0 | 6.681 | 11.121 | 17.948 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 392.131 | 8.134 | 76.671 | 290.686 | 323.037 | 326.325 | 330.217 | 277.947 | 282.754 | 664.35 | 287.658 | 598.388 | 645.899 | 631.004 | 419.856 | 386.585 | 387.14 | 505.374 | 405.557 | 306.096 | 67.3 | 0.909 | 0.3 | 0.515 | 2.401 | 2.114 | 1.008 | 1.097 | 24.732 | 1.631 | 1.66 | 0.513 | 4.305 | 4.9 | 2.836 | 2.836 | 648.018 | 649.825 | 679.815 | 842.982 | 844.252 | 686.925 | 695.291 | 693.506 | 528.817 | 425.666 | 202.83 | 200.059 | 196.457 | 189.681 | 181.702 | 180.191 | 178.334 | 177.059 | 174.382 | 170.822 | 76.811 | 76.287 | 74.656 | 58.938 | 63.217 | 58.808 | 62.956 | 61.772 | 615.104 | 649.904 | 617.165 | 644.583 | 24.261 | 20.567 | 21.75 | 0.588 | 2.977 | 2.159 | 2.556 | 2.877 | 2,634.877 | 2.896 | 0.058 | 0.058 | 0.058 | 28.154 | 53.74 | 27.644 | 26.622 | 26.622 | 25.604 | 25.604 | 25.748 | 135.936 | 134.215 | 134.658 | 158.315 | 20.229 | 27.014 | 23.789 | 31.445 | 30.95 | 28.304 | 28.674 | 23.574 | 12.962 |
| Total Non-Current Assets
| 2,003.368 | 1,975.563 | 2,040.848 | 2,047.95 | 2,209.775 | 2,223.416 | 2,219.076 | 2,172.614 | 2,082.879 | 2,011.766 | 1,966.454 | 1,965.91 | 1,987.451 | 1,935.196 | 1,739.148 | 1,752.198 | 1,764.152 | 1,776.802 | 1,788.043 | 1,819.264 | 1,781.821 | 2,075.96 | 2,081.693 | 2,097.279 | 2,104.721 | 2,173.085 | 2,182.363 | 2,199.08 | 2,181.061 | 2,162.877 | 2,164.686 | 2,176.311 | 2,180.874 | 2,322.425 | 2,321.749 | 2,333.982 | 2,409.193 | 2,421.01 | 2,468.462 | 2,622.861 | 2,638.675 | 2,493.961 | 2,516.407 | 2,529.629 | 2,373.593 | 1,976.337 | 1,753.197 | 1,713.721 | 1,722.359 | 1,729.062 | 1,734.522 | 1,746.858 | 1,758.071 | 1,769.977 | 1,780.579 | 1,789.587 | 963.849 | 972.999 | 986.184 | 990.262 | 1,128.943 | 1,359.743 | 1,549.606 | 1,575.831 | 1,653.278 | 1,691.908 | 1,661.879 | 1,693.293 | 1,692.638 | 1,686.975 | 1,726.987 | 1,734.653 | 1,503.8 | 1,502.735 | 1,545.227 | 2,161.04 | 2,634.877 | 1,738.468 | 1,759.548 | 1,758.412 | 1,779.709 | 1,386.845 | 1,400.912 | 1,339.653 | 1,312.318 | 1,300.591 | 1,298.123 | 1,304.369 | 1,139.185 | 1,095.1 | 1,076.278 | 1,058.908 | 1,047.782 | 1,045.997 | 806.816 | 725.543 | 156.704 | 152.056 | 146.077 | 143.76 | 141.455 | 86.545 |
| Total Assets
| 3,312.513 | 3,252.593 | 3,257.993 | 3,622.762 | 3,358.987 | 3,362.321 | 3,325.007 | 3,352.465 | 3,327.304 | 3,286.936 | 3,303.832 | 3,344.786 | 3,322.697 | 3,318.494 | 3,329.721 | 3,324.937 | 3,256.669 | 3,253.57 | 3,238.668 | 3,195.643 | 3,210.768 | 3,262.739 | 3,223.795 | 3,200.148 | 3,182.233 | 3,164.237 | 3,151.671 | 3,139.45 | 3,139.683 | 3,106.81 | 3,084.481 | 3,056.416 | 3,040.65 | 3,002.295 | 2,968.763 | 2,899.19 | 2,891.293 | 2,971.128 | 2,929.41 | 3,051.57 | 3,026.886 | 3,047.288 | 3,033.174 | 2,864.108 | 2,740.07 | 2,244.298 | 2,183.341 | 2,132.186 | 2,104.604 | 2,068.759 | 2,010.599 | 1,966.026 | 1,956.284 | 1,941.924 | 1,919.986 | 1,881.093 | 1,301.264 | 1,276.683 | 1,277.694 | 1,316.61 | 1,502.626 | 1,695.71 | 1,903.828 | 2,103.476 | 2,047.41 | 2,007.241 | 2,006.686 | 2,063.621 | 2,186.549 | 2,139.515 | 2,173.599 | 2,250.592 | 2,210.268 | 1,991.286 | 2,069.508 | 2,673.254 | 2,634.877 | 2,377.66 | 2,644.883 | 2,542.576 | 2,683.083 | 2,395.408 | 2,224.247 | 2,171.039 | 2,114.788 | 2,205.173 | 2,041.072 | 1,953.364 | 1,607.026 | 1,632.649 | 1,594.089 | 1,600.926 | 1,683.198 | 1,586.515 | 1,331.663 | 1,199.824 | 425.322 | 379.531 | 361.251 | 326.199 | 343.931 | 191.949 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 37.313 | 37.244 | 39.245 | 48.057 | 43.421 | 53.972 | 56.361 | 83.85 | 5.462 | 6.782 | 6.589 | 7.492 | 17.955 | 19.816 | 5.192 | 5.674 | 4.867 | 6.298 | 8.436 | 8.536 | 10.156 | 20.024 | 18.555 | 19.224 | 18.144 | 19.92 | 20.004 | 26.26 | 12.64 | 11.61 | 12.863 | 15.715 | 8.59 | 6.137 | 6.437 | 8.709 | 6.448 | 4.302 | 4.153 | 4.525 | 4.528 | 5.329 | 5.696 | 8.254 | 7.945 | 0.919 | 0.333 | 0.519 | 0.218 | 0.263 | 0.259 | 0.036 | 0 | 0 | 2.73 | 3.768 | 65.05 | 67.284 | 64.249 | 60.709 | 69.845 | 69.283 | 77.703 | 72.822 | 59.974 | 58.99 | 76.593 | 80.021 | 54.828 | 55.682 | 55.783 | 63.747 | 25.89 | 25.599 | 35.901 | 49.724 | 0 | 35.155 | 41.888 | 68.938 | 78.194 | 65.95 | 72.734 | 73.974 | 51.866 | 114.092 | 80.339 | 85.014 | 59.333 | 112.43 | 67.461 | 92.661 | 130.721 | 99.747 | 44.659 | 99.747 | 25.342 | 21.098 | 12.106 | 8.044 | 0 | 20.369 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.172 | 28.17 | 28 | 28 | 28 | 28 | 16.5 | 16.5 | 5 | 5 | 4.5 | 0 | 4 | 0 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3.5 | 1.5 | 0 | 0 | 0 | 1.5 | 0 | 153 | 150 | 430.5 | 480 | 381 | 280 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 369.918 | 172.5 | 234.683 | 289.862 | 289.628 | 189.9 | 272.56 | 464.91 | 362.4 | 269.944 | 326.742 | 319.708 | 298.046 | 345.128 | 291.5 | 310.5 | 312.3 | 312.42 | 315.82 | 272.5 | 0 | 382.73 | 598.48 | 601.53 | 586.4 | 402.7 | 599.5 | 579.16 | 546.96 | 578.56 | 503.383 | 408.683 | 349.5 | 314.05 | 301.55 | 317.6 | 377.6 | 228.2 | 238.05 | 228.2 | 92.54 | 72.278 | 105.57 | 73.95 | 0 | 86.385 |
| Tax Payables
| 18.465 | 8.386 | 14.636 | 12.705 | 5.585 | 6.773 | 2.572 | 4.509 | 3.971 | 6.613 | 5.454 | 4.648 | 10.58 | 7.897 | 11.141 | 5.663 | 6.063 | 18.285 | 17.149 | 6.472 | 14.405 | 21.859 | 17.967 | 20.822 | 16.939 | 17.913 | 13.643 | 1.091 | 12.763 | 15.726 | 12.26 | 1.539 | 12.49 | 15.221 | 21.255 | 3.674 | 17.467 | 13.7 | 13.312 | 6.592 | 12.967 | 8.657 | 12.061 | 5.004 | 8.128 | 9.408 | 9.752 | 6.462 | 8.177 | 9.514 | 9.419 | 1.431 | 4.779 | 7.595 | 7.688 | 0.765 | 7.955 | 6.111 | 4.924 | 7.843 | 8.421 | 7.085 | 5.557 | 6.929 | 4.48 | 2.669 | 5.062 | 11.625 | 9.586 | 5.922 | 6.869 | 11.49 | -0.278 | 1.181 | 1.406 | 5.942 | 0 | 7.573 | 4.188 | 4.654 | 8.916 | 6.157 | 5.23 | 5.959 | 13.108 | 12.638 | -2.683 | -2.113 | -0.217 | 3.913 | 10.749 | 12.256 | 6.139 | 11.195 | 8.285 | 2.596 | -0.484 | -0.945 | -1.393 | -2.151 | 0 | -0.377 |
| Deferred Revenue
| 21.863 | 26.806 | 27.612 | 30.786 | 32.493 | 48.318 | 41.169 | 42.296 | 55.71 | 0 | 0 | 90.451 | 68.319 | 87.917 | 86.059 | 98.534 | 40.618 | 53.082 | 53.535 | 42.14 | 50.334 | 68.838 | 60.526 | 66.377 | 53.402 | 56.837 | 48.98 | 45.31 | 50.839 | 57.02 | 50.16 | 46.592 | 46.961 | 55.207 | 80.879 | 44.143 | 51.337 | 49.77 | 49.294 | 49.917 | 58.106 | 51.53 | 49.502 | 50.047 | 8.128 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 173.732 | 141.166 | 114.029 | 136.874 | 115.402 | 141.146 | 145.75 | 140.857 | 225.744 | 218.715 | 194.554 | 235.045 | 247.471 | 244.051 | 190.476 | 201.744 | 176.125 | 181.464 | 211.212 | 355.891 | 0 | 77.627 | 84.62 | 71.066 | 60.408 | 67.223 | 55.588 | 57.657 | 66.706 | 91.814 | 59.109 | 65.144 | 72.227 | 93.843 | 91.026 | 90.082 | 103.386 | 123.457 | 38.542 | 25.685 | 17.181 | 11.55 | 11.655 | 0 | 0 | -6.914 |
| Other Current Liabilities
| 63.89 | 59.635 | 53.052 | 58.49 | 82.97 | 85.697 | 85.125 | 89.029 | 37.856 | 61.052 | 85.365 | 91.807 | 36.842 | 51.83 | 45.514 | 50.777 | 34.699 | 35.021 | 36.619 | 35.905 | 36.147 | 54.381 | 45.582 | 50.956 | 38.536 | 40.939 | 36.961 | 44.219 | 41.128 | 43.651 | 39.91 | 47.046 | 34.471 | 40.108 | 62.742 | 43.509 | 34.488 | 37.571 | 39.982 | 46.326 | 46.138 | 43.373 | 39.44 | 46.042 | 43.34 | 31.116 | 24.696 | 25.587 | 38.114 | 34.649 | 24.653 | 21.275 | 25.496 | 28.293 | 27.062 | 16.113 | 171.888 | 265.372 | 173.558 | 133.775 | 115.008 | 250.634 | 143.717 | 139.05 | 262.336 | 254.364 | 200.375 | 237.481 | 244.963 | 245.273 | 249.772 | 305.083 | 220.332 | 185.538 | 212.898 | 392.219 | 0 | 133.938 | 82.036 | 153.223 | 51.753 | 116.314 | 51.057 | 111.531 | 92.325 | 83.829 | 64.588 | 73.429 | 98.391 | 94.578 | 106.429 | 104.237 | 103.395 | 153.471 | 32.621 | 162.07 | 21.408 | 13.975 | 15.525 | 26.185 | 131.349 | 11.463 |
| Total Current Liabilities
| 141.532 | 132.071 | 134.545 | 150.037 | 131.977 | 134.526 | 136.178 | 167.433 | 102.999 | 74.448 | 97.58 | 132.117 | 117.659 | 139.921 | 123.625 | 138.48 | 62.13 | 76.104 | 67.204 | 55.913 | 65.207 | 96.264 | 86.104 | 91.002 | 77.619 | 82.772 | 74.608 | 77.592 | 70.531 | 74.986 | 69.034 | 68.3 | 59.169 | 62.966 | 90.434 | 55.892 | 58.402 | 57.072 | 57.447 | 210.442 | 213.634 | 487.859 | 537.198 | 440.3 | 339.414 | 41.443 | 34.781 | 32.569 | 46.51 | 44.426 | 34.33 | 22.741 | 30.275 | 35.888 | 37.48 | 20.646 | 614.81 | 511.267 | 477.414 | 492.19 | 482.902 | 516.902 | 499.537 | 683.711 | 689.19 | 585.968 | 608.772 | 648.834 | 607.423 | 652.006 | 603.925 | 644.74 | 558.243 | 524.737 | 566.026 | 720.385 | 0 | 559.397 | 726.592 | 828.346 | 725.263 | 591.122 | 728.522 | 770.624 | 704.259 | 789.119 | 645.628 | 565.014 | 507.007 | 524.971 | 486.189 | 504.716 | 617.854 | 492.614 | 323.615 | 230.828 | 138.806 | 106.406 | 131.808 | 106.028 | 131.349 | 117.841 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 0 | 0 | 0 | 0 | 0.114 | 0.127 | 0.14 | 0.422 | 0.467 | 0.511 | 70.555 | 84 | 84 | 98 | 98 | 112 | 112 | 126 | 126 | 128.5 | 128.5 | 131 | 131 | 133 | 133 | 135 | 135 | 137 | 137 | 139 | 139 | 141 | 143 | 143 | 143 | 146 | 274 | 274 | 344 | 347 | 147 | 147 | 147 | 148.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 472 | 537 | 579.5 | 553 | 553 | 508 | 537 | 492 | 632 | 638 | 638 | 609 | 624.4 | 514 | 514 | 514 | 455 | 255 | 265 | 279 | 0 | 726.481 | 826.481 | 626.481 | 647.131 | 625.131 | 307.131 | 225.131 | 218.629 | 227.139 | 218.636 | 218.636 | 189.483 | 219.483 | 219.483 | 219.483 | 178.183 | 186.083 | 183.483 | 158.483 | 26.5 | 26.5 | 1.5 | 1.5 | 0 | 1.5 |
| Deferred Revenue Non-Current
| 1.746 | 1.761 | 1.776 | 1.79 | 2.876 | 3.11 | 3.344 | 3.373 | 2.598 | 2.97 | 2.759 | 2.743 | 2.752 | 2.939 | 3.213 | 3.468 | 3.345 | 3.571 | 3.818 | 3.337 | 3.276 | 3.297 | 3.327 | 2.872 | 2.973 | 2.865 | 2.952 | 2.443 | 2.312 | 2.173 | 2.187 | 2.202 | 2.217 | 2.231 | 2.246 | 2.261 | 2.276 | 2.29 | 0 | 2.32 | 0 | 0 | 0 | 2.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | -3.11 | 0 | 0 | 0 | 0 | -2.759 | -2.743 | -2.752 | -2.939 | -3.213 | -3.468 | -3.345 | -112 | -126 | -126 | -128.5 | -128.5 | -131 | -131 | -133 | -133 | -135 | -135 | -137 | -137 | -139 | -139 | -141 | -143 | -143 | -143 | -146 | -274 | 0 | -344 | 0 | 0 | 0 | -2.378 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.018 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.187 | 0 | 2.217 | 0 | 0 | 0 | 2.276 | 0 | 2.305 | 2.32 | 2.334 | 2.349 | 2.364 | 2.378 | 2.393 | 2.408 | 2.423 | 2.437 | 2.452 | 2.467 | 2.481 | 2.496 | 2.511 | 2.526 | 2.54 | 2.555 | 23.642 | 24.155 | 6 | 23.179 | 76.539 | 87.047 | 40.556 | 47.709 | 41.2 | 51.2 | 51.2 | 50.2 | 50 | 50 | 96.08 | 50 | 54 | 54 | 50 | 120.701 | 0 | 132.32 | 132.32 | 132.32 | 194.454 | 79.809 | 81.809 | 81.809 | 83.809 | 83.809 | 83.809 | 83.809 | 52.238 | 43.809 | 43.14 | 43.809 | 76.038 | 58.815 | 13.205 | 13.176 | 0.368 | 0.18 | -0.3 | 0 | 1.5 | 0 |
| Total Non-Current Liabilities
| 1.746 | 1.761 | 1.776 | 1.79 | 2.876 | 3.224 | 3.471 | 3.513 | 3.021 | 3.438 | 3.27 | 73.298 | 86.752 | 86.939 | 101.213 | 101.468 | 115.345 | 115.571 | 129.818 | 129.337 | 131.776 | 131.797 | 134.327 | 133.872 | 135.973 | 135.865 | 137.952 | 137.443 | 139.312 | 139.173 | 141.187 | 141.202 | 143.217 | 145.231 | 145.246 | 145.261 | 148.276 | 276.29 | 276.305 | 346.32 | 349.334 | 149.349 | 149.364 | 149.378 | 150.893 | 2.408 | 2.423 | 2.437 | 2.452 | 2.467 | 2.481 | 2.496 | 2.511 | 2.526 | 2.54 | 2.555 | 495.642 | 561.155 | 585.5 | 576.197 | 629.539 | 595.047 | 577.556 | 539.709 | 673.2 | 689.2 | 689.2 | 659.2 | 674.4 | 564 | 610.08 | 564 | 509 | 309 | 315 | 399.701 | 0 | 858.801 | 958.801 | 758.801 | 841.585 | 704.94 | 388.94 | 306.94 | 302.438 | 310.948 | 302.445 | 302.445 | 241.721 | 263.292 | 262.623 | 263.292 | 254.221 | 244.898 | 196.688 | 171.659 | 26.868 | 26.68 | 1.2 | 1.5 | 1.5 | 1.5 |
| Total Liabilities
| 143.278 | 132.071 | 136.32 | 151.827 | 134.853 | 137.75 | 139.649 | 170.946 | 106.02 | 77.885 | 100.851 | 205.416 | 204.411 | 226.86 | 224.838 | 239.949 | 177.474 | 191.675 | 197.022 | 185.25 | 196.983 | 228.061 | 220.431 | 224.874 | 213.591 | 218.637 | 212.559 | 215.035 | 209.843 | 214.159 | 210.221 | 209.502 | 202.385 | 208.197 | 235.68 | 201.153 | 206.678 | 333.363 | 333.752 | 556.762 | 562.968 | 637.208 | 686.562 | 589.679 | 490.307 | 43.851 | 37.203 | 35.006 | 48.962 | 46.893 | 36.811 | 25.237 | 32.786 | 38.413 | 40.02 | 23.201 | 1,110.453 | 1,072.422 | 1,062.914 | 1,068.386 | 1,112.441 | 1,111.949 | 1,077.092 | 1,223.42 | 1,362.39 | 1,275.168 | 1,297.972 | 1,308.034 | 1,281.823 | 1,216.006 | 1,214.005 | 1,208.74 | 1,067.243 | 833.737 | 881.026 | 1,120.086 | 2,634.877 | 1,418.198 | 1,685.393 | 1,587.147 | 1,566.848 | 1,296.062 | 1,117.462 | 1,077.565 | 1,006.697 | 1,100.067 | 948.073 | 867.459 | 748.728 | 788.263 | 748.812 | 768.008 | 872.075 | 737.512 | 520.303 | 402.487 | 165.674 | 133.086 | 133.008 | 107.528 | 132.849 | 119.341 |
| 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 |
| Common Stock
| 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 464.158 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 268.131 | 226.775 | 226.775 | 0 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 226.775 | 194.8 | 194.8 | 194.8 | 194.8 | 194.8 | 194.8 | 194.8 | 162.333 | 104 | 104 | 104 | 104 | 52 | 54 |
| Retained Earnings
| 541.438 | 526.67 | 528.992 | 503.233 | 505.096 | 503.501 | 463.856 | 460.019 | 487.366 | 478.523 | 484.814 | 444.553 | 436.983 | 385.647 | 400.033 | 379.637 | 381.585 | 365.208 | 345.138 | 313.575 | 328.29 | 274.686 | 242.842 | 211.335 | 205.412 | 178.742 | 169.574 | 150.161 | 164.742 | 139.247 | 123.398 | 94.525 | 105.044 | 63.058 | 3.046 | -33.633 | -48.67 | -95.402 | -137.181 | -162.276 | -196.126 | -249.969 | -313.189 | -356.147 | -381.833 | -410.986 | -465.295 | -514.253 | -555.79 | -589.567 | -637.645 | -670.645 | -687.935 | -707.923 | -731.468 | -753.54 | -941.659 | -927.907 | -915.016 | -899.343 | -788.831 | -635.768 | -450.629 | -407.624 | -411.598 | -371.343 | -384.782 | -346.514 | -256.388 | -241.409 | -214.09 | -138.262 | -49.606 | -28.699 | -7.991 | -9.067 | 0 | -85.63 | -84.358 | -88.226 | 26.224 | 65.006 | 64.093 | 60.97 | 79.751 | 76.679 | 66.488 | 60.472 | 79.659 | 66.717 | 68.784 | 57.066 | 48.89 | 88.305 | 61.011 | 63.24 | 66.716 | 53.62 | 41.009 | 31.539 | 27.229 | 11.385 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 161.189 | 2,075.769 | 160.23 | 2,216.745 | 174.821 | 2,216.167 | 173.657 | 2,206.799 | 164.895 | 2,206.799 | 164.895 | 2,198.4 | 156.496 | 2,198.4 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,093.27 | 2,076.019 | 0 | 2,041.904 | 0 | 2,041.904 | 0 | 2,215.561 | 0 | 2,206.799 | 0 | 2,041.904 | 0 | 2,041.904 | 0 | 2,041.904 | 0 | 2,189.79 | 0 | 2,189.79 | 2,176.882 | 2,176.882 | 2,176.882 | 2,176.882 | 2,166.649 | 2,167.502 | 2,169.775 | 2,169.775 | 2,159.612 | 2,159.612 | 2,159.612 | 2,045.03 | 2,147.278 | 2,147.278 | 2,137.741 | 2,147.278 | 2,137.741 | 2,147.278 | 2,137.741 | 2,147.278 | 2,137.741 | 2,147.275 | 2,137.737 | 2,137.737 | 2,137.737 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 2,147.275 | 660.613 | 660.613 | 660.618 | 660.613 | 660.618 | 663.403 | 665.481 | 663.403 | 602.7 | 602.7 | 602.7 | 602.7 | 645.428 | 645.428 | 645.428 | 660.873 | 643.886 | 643.886 | 685.242 | 685.242 | 900.416 | 759.431 | 759.431 | 759.431 | 756.902 | 756.902 | 753.859 | 753.857 | 749.531 | 749.531 | 749.529 | 750.58 | 533.229 | 533.229 | 533.229 | 554.883 | 523.681 | 584.8 | 505.239 | 572.97 | 86.896 | 114.258 | 81.488 | 81.488 | 129.932 | 5.682 |
| Total Shareholders Equity
| 3,098.867 | 3,066.847 | 3,068.919 | 3,169.526 | 3,186 | 3,184.385 | 3,144.181 | 3,139.738 | 3,158.324 | 3,149.481 | 3,155.771 | 3,115.511 | 3,099.541 | 3,048.206 | 3,062.591 | 3,042.195 | 3,035.533 | 3,019.156 | 2,999.086 | 2,967.523 | 2,969.33 | 2,915.726 | 2,883.883 | 2,852.376 | 2,836.219 | 2,810.402 | 2,803.507 | 2,784.095 | 2,788.512 | 2,763.017 | 2,747.167 | 2,718.294 | 2,716.48 | 2,674.494 | 2,614.482 | 2,577.803 | 2,562.766 | 2,516.034 | 2,474.256 | 2,449.16 | 2,415.31 | 2,361.464 | 2,298.244 | 2,255.285 | 2,229.6 | 2,200.447 | 2,146.138 | 2,097.18 | 2,055.642 | 2,021.866 | 1,973.788 | 1,940.788 | 1,923.498 | 1,903.51 | 1,879.965 | 1,857.893 | -12.916 | 0.836 | 13.732 | 29.401 | 139.918 | 295.766 | 482.982 | 525.988 | 459.233 | 499.488 | 486.048 | 524.317 | 657.17 | 672.149 | 699.468 | 775.297 | 862.41 | 883.317 | 904.025 | 902.95 | 900.416 | 900.576 | 901.848 | 897.98 | 1,009.901 | 1,048.683 | 1,044.727 | 1,041.602 | 1,056.057 | 1,052.984 | 1,042.792 | 1,036.776 | 807.688 | 794.746 | 796.813 | 785.095 | 767.37 | 798.543 | 761.05 | 747.045 | 257.612 | 244.516 | 226.498 | 217.027 | 209.161 | 71.067 |
| Total Equity
| 3,169.236 | 3,118.761 | 3,121.672 | 3,470.934 | 3,224.134 | 3,224.571 | 3,185.358 | 3,181.519 | 3,221.284 | 3,209.051 | 3,202.982 | 3,139.37 | 3,118.286 | 3,091.634 | 3,104.883 | 3,084.989 | 3,079.195 | 3,061.895 | 3,041.646 | 3,010.393 | 3,013.786 | 3,034.678 | 3,003.364 | 2,975.274 | 2,968.641 | 2,945.6 | 2,939.112 | 2,924.415 | 2,929.84 | 2,892.651 | 2,874.26 | 2,846.914 | 2,838.264 | 2,794.098 | 2,733.083 | 2,698.037 | 2,684.615 | 2,637.766 | 2,595.658 | 2,494.808 | 2,463.917 | 2,410.079 | 2,346.612 | 2,274.429 | 2,249.764 | 2,200.447 | 2,146.138 | 2,097.18 | 2,055.642 | 2,021.866 | 1,973.788 | 1,940.788 | 1,923.498 | 1,903.51 | 1,879.965 | 1,857.893 | 190.811 | 204.261 | 214.78 | 248.224 | 390.185 | 583.761 | 826.735 | 880.056 | 685.02 | 732.073 | 708.714 | 755.587 | 904.725 | 923.509 | 959.594 | 1,041.852 | 1,143.025 | 1,157.549 | 1,188.482 | 1,553.168 | 900.416 | 959.462 | 959.49 | 955.429 | 1,116.235 | 1,099.346 | 1,106.785 | 1,093.475 | 1,108.091 | 1,105.106 | 1,092.999 | 1,085.905 | 858.298 | 844.386 | 845.277 | 832.917 | 811.123 | 849.003 | 811.36 | 797.337 | 259.649 | 246.445 | 228.243 | 218.671 | 209.161 | 72.608 |
| Total Liabilities & Shareholders Equity
| 3,312.513 | 3,252.593 | 3,257.993 | 3,622.762 | 3,358.987 | 3,362.321 | 3,325.007 | 3,352.465 | 3,327.304 | 3,286.936 | 3,303.832 | 3,344.786 | 3,322.697 | 3,318.494 | 3,329.721 | 3,324.937 | 3,256.669 | 3,253.57 | 3,238.668 | 3,195.643 | 3,210.768 | 3,262.739 | 3,223.795 | 3,200.148 | 3,182.233 | 3,164.237 | 3,151.671 | 3,139.45 | 3,139.683 | 3,106.81 | 3,084.481 | 3,056.416 | 3,040.65 | 3,002.295 | 2,968.763 | 2,899.19 | 2,891.293 | 2,971.128 | 2,929.41 | 3,051.57 | 3,026.886 | 3,047.288 | 3,033.174 | 2,864.108 | 2,740.07 | 2,244.298 | 2,183.341 | 2,132.186 | 2,104.604 | 2,068.759 | 2,010.599 | 1,966.026 | 1,956.284 | 1,941.924 | 1,919.986 | 1,881.093 | 1,301.264 | 1,276.683 | 1,277.694 | 1,316.61 | 1,502.626 | 1,695.71 | 1,903.828 | 2,103.476 | 2,047.41 | 2,007.241 | 2,006.686 | 2,063.621 | 2,186.549 | 2,139.515 | 2,173.599 | 2,250.592 | 2,210.268 | 1,991.286 | 2,069.508 | 2,673.254 | 2,634.877 | 2,377.66 | 2,644.883 | 2,542.576 | 2,683.083 | 2,395.408 | 2,224.247 | 2,171.039 | 2,114.788 | 2,205.173 | 2,041.072 | 1,953.364 | 1,607.026 | 1,632.649 | 1,594.089 | 1,600.926 | 1,683.198 | 1,586.515 | 1,331.663 | 1,199.824 | 425.322 | 379.531 | 361.251 | 326.199 | 342.009 | 191.949 |