Shaanxi Jinye Science Technology and Education Group Co.,Ltd
SZSE:000812.SZ
4.86 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 303.187 | 174.236 | 114.118 | 214.708 | 259.387 | 274.805 | 258.281 | 257.306 | 351.678 | 216.108 | 294.327 | 453.217 | 396.161 | 268.086 | 153.699 | 242.069 | 373.106 | 284.118 | 349.443 | 380.761 | 266.284 | 195.691 | 236.015 | 348.889 | 318.335 | 253.674 | 284.906 | 475.102 | 514.763 | 437.94 | 475.359 | 418.209 | 496.58 | 413.452 | 403.299 | 391.071 | 506.575 | 389.824 | 390.42 | 450.838 | 477.434 | 303.604 | 358.824 | 277.031 | 333.673 | 249.48 | 257.898 | 235.094 | 262.979 | 183.486 | 243.116 | 303.112 | 324.125 | 160.004 | 209.69 | 221.475 | 227.153 | 142.134 | 140.394 | 169.703 | 215.656 | 141.295 | 101.377 | 93.561 | 106.578 | 33.299 | 39.161 | 57.556 | 48.092 | 50.1 | 52.168 | 68.076 | 56.916 | 95.017 | 83.044 | 108.225 | 100.991 | 102.417 | 99.73 | 120.011 | 69.277 | 58.007 | 100.628 | 113.289 | 122.097 | 50.58 | 93.605 | 137.268 | 38.377 | 44.398 | 30.896 | 77.517 | 202.735 | 173.867 | 92.495 | 87.708 | 121.781 | 116.873 | 171.679 | 25.291 |
| Short Term Investments
| 0 | -269.253 | -281.646 | -282.208 | -236.121 | -301.975 | -206.181 | -380.955 | -159.59 | 283.177 | 283.177 | -188.37 | -147.866 | -147.545 | -140.056 | -139.839 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 14.5 | 4.5 | -31.831 | -30.964 | -30.952 | -24.736 | -24.157 | -24.168 | -24.493 | -23.622 | -19.819 | -20.304 | -20.551 | -20.742 | -15.36 | -15.576 | -15.807 | -16.007 | -16.406 | -16.735 | -15.952 | -15.609 | 0 | 0 | 0 | 0 | -0.085 | -0.084 | -3.734 | -3.735 | -36.817 | -36.817 | -36.817 | -36.861 | -36.817 | -36.817 | -36.817 | 14.5 | 0 | 0 | 0 | 0 | 3.082 | 3.334 | 5.507 | 7.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.05 | 0.05 | 0 | 0.1 | 50 | 50 | 50.5 | 0 | 60.243 | 10.243 | 10 | 0 | 0.464 | 0.464 | 0.464 | 0.5 | 0.8 | 0.8 | 0 | 0 |
| Cash and Short Term Investments
| 303.187 | 174.236 | 114.118 | 214.708 | 259.387 | 274.805 | 258.281 | 257.306 | 351.678 | 216.108 | 294.327 | 453.217 | 396.161 | 268.086 | 153.699 | 242.069 | 387.606 | 298.618 | 363.943 | 395.261 | 280.784 | 210.191 | 250.515 | 353.389 | 318.335 | 253.674 | 284.906 | 475.102 | 514.763 | 437.94 | 475.359 | 418.209 | 496.58 | 413.452 | 403.299 | 391.071 | 506.575 | 389.824 | 390.42 | 450.838 | 477.434 | 303.604 | 358.824 | 277.031 | 333.673 | 249.48 | 257.898 | 235.094 | 262.979 | 183.486 | 243.116 | 303.112 | 324.125 | 160.004 | 209.69 | 221.475 | 227.153 | 142.134 | 140.394 | 184.203 | 215.656 | 141.295 | 101.377 | 93.561 | 109.66 | 36.634 | 44.667 | 64.874 | 48.092 | 50.1 | 52.168 | 68.076 | 56.916 | 95.017 | 83.044 | 108.225 | 100.991 | 102.417 | 99.73 | 120.011 | 69.327 | 58.057 | 100.628 | 113.389 | 172.097 | 100.58 | 144.105 | 137.268 | 98.619 | 54.641 | 40.896 | 77.517 | 203.199 | 174.331 | 92.959 | 88.208 | 122.581 | 117.673 | 171.679 | 25.291 |
| Net Receivables
| 410.781 | 290.717 | 298.109 | 304.587 | 360.961 | 263.934 | 260.009 | 304.904 | 350.911 | 267.904 | 362.552 | 309.66 | 386.003 | 359.318 | 349.4 | 315.08 | 329.642 | 315.489 | 279.266 | 258.904 | 440.961 | 317.736 | 282.631 | 265.489 | 279.014 | 210.936 | 177.099 | 201.922 | 124.401 | 132.937 | 96.639 | 129.984 | 252.016 | 199.343 | 183.796 | 152.791 | 238.346 | 202.225 | 176.836 | 161.53 | 208.771 | 203.48 | 148.471 | 148.968 | 175.188 | 163.335 | 144.437 | 162.642 | 193.171 | 132.814 | 108.153 | 219.825 | 179.362 | 137.06 | 128.524 | 113.398 | 98.917 | 116.488 | 145.228 | 163.181 | 145.157 | 125.984 | 110.624 | 93.836 | 111.126 | 169.781 | 147.604 | 133.186 | 225.77 | 251.622 | 230.586 | 225.651 | 281.637 | 263.338 | 275.231 | 226.672 | 225.974 | 220.215 | 208.553 | 190.646 | 240.377 | 247.378 | 263.486 | 237.11 | 375.734 | 225.826 | 256.769 | 311.955 | 283.586 | 247.891 | 266.801 | 216.514 | 176.306 | 14.628 | 8.944 | 13.934 | 202.838 | 206.699 | 94.579 | 76.553 |
| Inventory
| 300.635 | 325.626 | 341.737 | 286.041 | 334 | 354.287 | 367.449 | 375.665 | 367.6 | 440.633 | 442.965 | 442.144 | 405.561 | 410.729 | 378.572 | 290.681 | 389.965 | 346.959 | 354.165 | 337.024 | 232.807 | 260.02 | 239.91 | 281.365 | 292.416 | 308.122 | 350.967 | 352.512 | 298.239 | 303.288 | 332.08 | 365.466 | 435.754 | 602.906 | 549.071 | 555.174 | 404.605 | 387.098 | 405.942 | 370.05 | 353.263 | 373.638 | 366.701 | 369.366 | 328.4 | 322.167 | 316.333 | 310.053 | 279.102 | 250.05 | 246.367 | 102.614 | 93.455 | 94.715 | 98.971 | 96.748 | 100.587 | 97.615 | 98.286 | 90.067 | 182.07 | 173.461 | 175.131 | 169.101 | 206.828 | 153.595 | 138.123 | 140.588 | 114.597 | 107.739 | 127.481 | 86.571 | 101.583 | 94.388 | 89.666 | 87.243 | 101.118 | 99.374 | 87.122 | 91.903 | 102.572 | 96.27 | 84.482 | 82.418 | 84.719 | 76.798 | 80.167 | 74.788 | 95.534 | 101.673 | 83.629 | 85.026 | 75.141 | 68.251 | 89.105 | 94.801 | 78.461 | 80.113 | 73.059 | 91.819 |
| Other Current Assets
| 27.414 | 38.483 | 33.662 | 34.519 | 12.549 | 15.51 | 12.955 | 9.697 | 10.858 | 16.314 | 8.695 | 7.719 | 25.923 | 26.994 | 23.326 | 21.428 | 13.353 | 13.62 | 15.642 | 23.729 | 39.729 | 53.231 | 53.226 | 30.137 | 3.35 | 15.156 | 17.598 | 17.85 | 9.824 | 9.087 | 9.447 | 11.978 | 18.714 | 28.531 | 25.67 | 25.745 | 19.925 | 11.996 | 9.143 | 6.388 | 2.391 | 0.008 | 1.208 | 3.627 | -10.839 | 1.123 | -6.189 | -23.258 | -12.715 | -7.797 | -18.612 | 0.473 | -11.328 | -12.719 | -12.062 | -11.54 | -9.269 | -9.161 | -10.963 | -17.071 | -15.584 | -14.626 | 1.172 | 1.172 | 5.694 | 5.694 | 5.694 | 5.694 | -34.36 | -48.612 | -50.865 | -47.707 | -45.891 | -44.798 | -48.807 | -30.02 | -33.38 | -34.106 | -30.522 | -29.192 | -35.43 | -35.666 | -37.942 | -35.015 | -66.994 | 0.226 | -53.717 | -61.576 | -59.928 | -47.963 | -55.071 | -44.109 | 0.023 | 158.998 | 120.722 | 107.457 | -57.569 | -62.396 | -18.297 | -19.152 |
| Total Current Assets
| 1,052.641 | 829.062 | 787.626 | 839.854 | 966.898 | 908.536 | 898.695 | 947.573 | 1,081.047 | 940.958 | 1,108.539 | 1,212.739 | 1,213.647 | 1,065.128 | 904.998 | 869.259 | 1,120.566 | 974.687 | 1,013.015 | 1,014.918 | 994.28 | 841.177 | 826.282 | 930.381 | 893.115 | 787.888 | 830.57 | 1,047.385 | 947.227 | 883.252 | 913.523 | 925.637 | 1,203.064 | 1,244.231 | 1,161.836 | 1,124.782 | 1,169.452 | 991.142 | 982.341 | 988.807 | 1,041.858 | 880.731 | 875.205 | 798.992 | 826.422 | 736.104 | 712.479 | 684.531 | 722.537 | 558.553 | 579.023 | 626.024 | 585.613 | 379.06 | 425.123 | 420.081 | 417.387 | 347.075 | 372.944 | 420.38 | 527.299 | 426.115 | 388.304 | 357.67 | 433.307 | 365.703 | 336.088 | 344.342 | 354.098 | 360.849 | 359.37 | 332.591 | 394.245 | 407.946 | 399.134 | 392.119 | 394.704 | 387.899 | 364.884 | 373.369 | 376.846 | 366.038 | 410.653 | 397.902 | 565.556 | 403.43 | 427.323 | 462.435 | 417.811 | 356.242 | 336.254 | 334.949 | 454.669 | 416.208 | 311.73 | 304.4 | 346.311 | 342.089 | 321.02 | 174.511 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 2,864.149 | 2,719.813 | 2,231.422 | 2,218.036 | 2,095.361 | 1,745.549 | 1,644.909 | 1,622.984 | 1,539.764 | 1,306.415 | 1,287.913 | 1,298.142 | 1,308.15 | 1,320.047 | 1,169.923 | 1,179.708 | 1,170.713 | 1,163.654 | 1,175.974 | 1,179.741 | 1,094.078 | 1,016.392 | 932.114 | 950.632 | 875.663 | 845.539 | 828.256 | 839.085 | 679.145 | 672.545 | 657.78 | 661.24 | 593.95 | 573.515 | 573.756 | 574.678 | 556.252 | 556.768 | 549.162 | 554.959 | 540.956 | 526.855 | 530.361 | 532.441 | 526.955 | 526.518 | 525.138 | 531.7 | 549.928 | 549.671 | 533.471 | 523.993 | 556.13 | 555.416 | 556.404 | 562.655 | 554.718 | 537.161 | 524.308 | 528.19 | 507.059 | 508.259 | 511.037 | 516.669 | 508.318 | 508.797 | 505.574 | 503.987 | 496.303 | 491.416 | 211.149 | 170.545 | 204.023 | 201.484 | 180.293 | 183.483 | 179.58 | 184.88 | 187.731 | 192.26 | 191.693 | 195.681 | 199.729 | 202.461 | 398.686 | 117.179 | 112.115 | 314.712 | 116.93 | 119.345 | 117.59 | 277.12 | 109.751 | 144.337 | 146.848 | 123.773 | 105.824 | 104.952 | 106.986 | 107.065 |
| Goodwill
| 364.373 | 364.373 | 364.373 | 364.373 | 380.961 | 380.961 | 380.961 | 380.961 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.71 | 381.326 | 380.961 | 380.961 | 380.961 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.125 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.412 | 0.574 | 0.574 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 237.792 | 238.281 | 133.87 | 135.379 | 136.796 | 138.45 | 140.138 | 141.107 | 142.418 | 144.032 | 153.614 | 155.286 | 159.71 | 107.295 | 107.385 | 108.62 | 108.28 | 109.317 | 110.499 | 112.075 | 87.867 | 88.604 | 89.977 | 91.148 | 92.72 | 91.627 | 91.422 | 91.431 | 133.769 | 135.176 | 136.594 | 138.012 | 139.198 | 140.616 | 142.034 | 143.452 | 144.868 | 146.289 | 147.706 | 149.122 | 152.212 | 153.647 | 155.078 | 156.509 | 133.361 | 132.678 | 133.101 | 133.477 | 138.628 | 139.762 | 140.219 | 141.381 | 140.275 | 141.421 | 142.569 | 143.717 | 87.984 | 88.786 | 89.587 | 90.389 | 102.587 | 103.449 | 104.336 | 105.223 | 106.118 | 106.996 | 107.871 | 108.757 | 109.726 | 110.679 | 48.239 | 48.608 | 54.795 | 55.386 | 55.954 | 56.456 | 57.04 | 57.608 | 58.191 | 58.759 | 58.315 | 58.757 | 59.387 | 59.829 | 99.792 | 16.379 | 16.547 | 91.168 | 16.883 | 17.05 | 21.25 | 21.418 | 17.721 | 18.057 | 18.392 | 18.728 | 19.214 | 19.399 | 16.885 | 17.07 |
| Goodwill and Intangible Assets
| 602.165 | 602.654 | 498.242 | 499.752 | 517.757 | 519.412 | 521.1 | 522.069 | 524.128 | 525.742 | 535.324 | 536.996 | 541.419 | 489.004 | 489.095 | 490.33 | 489.989 | 491.027 | 492.209 | 493.785 | 469.577 | 470.313 | 471.686 | 472.857 | 474.047 | 472.588 | 472.383 | 472.393 | 133.769 | 135.176 | 136.594 | 138.012 | 139.198 | 140.616 | 142.034 | 143.452 | 144.868 | 146.289 | 147.706 | 149.122 | 152.212 | 153.647 | 155.078 | 156.509 | 133.486 | 132.803 | 133.226 | 133.602 | 138.753 | 139.887 | 140.344 | 141.506 | 140.4 | 141.546 | 142.694 | 143.842 | 88.396 | 89.198 | 89.999 | 90.801 | 102.999 | 103.861 | 104.748 | 105.635 | 106.53 | 107.408 | 108.445 | 109.331 | 109.726 | 110.679 | 48.239 | 48.608 | 54.795 | 55.386 | 55.954 | 56.456 | 57.04 | 57.608 | 58.191 | 58.759 | 58.315 | 58.757 | 59.387 | 59.829 | 99.792 | 16.379 | 16.547 | 91.168 | 16.883 | 17.05 | 21.25 | 21.418 | 17.721 | 18.057 | 18.392 | 18.728 | 19.214 | 19.399 | 16.885 | 17.07 |
| Long Term Investments
| 487.156 | 550.928 | 563.355 | 563.924 | 518.205 | 584.046 | 489.658 | 664.565 | 442.774 | 0 | 0 | 470.143 | 478.11 | 477.461 | 470.013 | 471.165 | 73.652 | 72.97 | 72.968 | 72.978 | 72.894 | 71.971 | 72.149 | 32.065 | 68.374 | 67.405 | 67.29 | 41.074 | 40.495 | 40.506 | 40.831 | 39.96 | 36.157 | 36.642 | 36.889 | 37.08 | 31.697 | 31.913 | 32.145 | 32.345 | 32.744 | 33.073 | 32.29 | 31.947 | 16.338 | 16.338 | 16.338 | 16.338 | 16.423 | 16.422 | 22.091 | 22.091 | 58.155 | 58.155 | 58.155 | 58.199 | 58.155 | 58.155 | 58.155 | 6.838 | 0 | 0 | 0 | 0 | 18.256 | 18.004 | 15.831 | 14.019 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 222.52 | 222.52 | 0 | 222.97 | -4.301 | 161.223 | 160.723 | 0 | 179.162 | 194.95 | 193.666 | 0 | 177.744 | 109.911 | 91.458 | 93.484 | 18.839 | 18.839 | 0 | 0 |
| Tax Assets
| 10.373 | 10.194 | 11.632 | 11.658 | 7.65 | 7.686 | 5.779 | 7.807 | 7.28 | 7.306 | 8.775 | 7.305 | 4.648 | 4.676 | 4.709 | 4.737 | 4.452 | 4.915 | 5.38 | 5.408 | 5.313 | 5.364 | 5.406 | 5.442 | 5.545 | 5.627 | 5.784 | 5.87 | 6.095 | 6.114 | 6.362 | 6.494 | 14.604 | 14.605 | 14.614 | 14.616 | 12.983 | 12.973 | 12.744 | 12.745 | 8.209 | 8.209 | 8.209 | 8.21 | 6.976 | 6.976 | 6.976 | 6.976 | 7.083 | 7.083 | 7.591 | 7.741 | 8.607 | 8.607 | 8.776 | 8.776 | 11.221 | 11.221 | 11.371 | 11.651 | 11.979 | 11.979 | 12.068 | 12.068 | 11.04 | 11.573 | 11.767 | 11.767 | 13.625 | 13.625 | 13.991 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.874 | 0.874 | 1.06 | 1.763 | 1.556 | 0 | 0 |
| Other Non-Current Assets
| 291.896 | 193.202 | 426.009 | 365.747 | 322.12 | 324.35 | 497.807 | 292.764 | 389.461 | 773.996 | 724.693 | 222.761 | 266.077 | 224.63 | 261.466 | 238.809 | 433.726 | 314.09 | 228.231 | 227.315 | 218.138 | 244.382 | 238.134 | 214.284 | 78.737 | 44.028 | 44.286 | 25.347 | 31.025 | 22.538 | 21.906 | 24.285 | 55.263 | 69.413 | 68.328 | 62.318 | 86.016 | 73.287 | 66.503 | 25.483 | 0.71 | 0.71 | 0.71 | 0.71 | 0 | 0 | 0 | 0 | -0.085 | -0.084 | -3.734 | -3.735 | -36.817 | -36.817 | -36.817 | -36.817 | -36.817 | -36.817 | -36.817 | 14.621 | 21.478 | 21.497 | 21.535 | 21.535 | 3.877 | 4.066 | 6.404 | 8.382 | 22.035 | 22.177 | 227.499 | 227.665 | 228.394 | 228.693 | 229.014 | 229.324 | 229.686 | 229.996 | 230.306 | 230.616 | 3.477 | 3.654 | 226.851 | 4.057 | 54.134 | 54.349 | 55.063 | 49.876 | 65.234 | 15.448 | 15.423 | 59.591 | 5.972 | 3.088 | 3.101 | 0.76 | 0.616 | 0.747 | 17.377 | 0.987 |
| Total Non-Current Assets
| 4,255.738 | 4,076.79 | 3,730.661 | 3,659.117 | 3,461.094 | 3,181.042 | 3,159.253 | 3,110.189 | 2,903.407 | 2,613.46 | 2,556.705 | 2,535.347 | 2,598.404 | 2,515.818 | 2,395.206 | 2,384.748 | 2,172.532 | 2,046.655 | 1,974.761 | 1,979.227 | 1,860 | 1,808.422 | 1,719.489 | 1,675.281 | 1,502.366 | 1,435.187 | 1,417.999 | 1,383.768 | 890.529 | 876.88 | 863.472 | 869.991 | 839.173 | 834.79 | 835.621 | 832.143 | 831.817 | 821.231 | 808.259 | 774.654 | 734.832 | 722.494 | 726.648 | 729.816 | 683.754 | 682.635 | 681.678 | 688.615 | 712.102 | 712.979 | 699.763 | 691.597 | 726.474 | 726.907 | 729.212 | 736.654 | 675.673 | 658.917 | 647.016 | 652.1 | 643.515 | 645.596 | 649.388 | 655.907 | 648.02 | 649.848 | 648.023 | 647.487 | 641.689 | 637.897 | 500.878 | 446.817 | 487.211 | 485.563 | 465.262 | 469.264 | 466.306 | 472.484 | 476.229 | 481.635 | 476.005 | 480.612 | 485.966 | 489.318 | 548.311 | 349.13 | 344.448 | 455.756 | 378.208 | 346.793 | 347.929 | 358.129 | 311.188 | 276.267 | 260.675 | 237.805 | 146.256 | 145.494 | 141.247 | 125.122 |
| Total Assets
| 5,308.38 | 4,905.852 | 4,518.286 | 4,498.971 | 4,427.992 | 4,089.578 | 4,057.948 | 4,057.761 | 3,984.454 | 3,554.417 | 3,665.244 | 3,748.086 | 3,812.052 | 3,580.946 | 3,300.204 | 3,254.007 | 3,293.097 | 3,021.342 | 2,987.777 | 2,994.144 | 2,854.28 | 2,649.599 | 2,545.772 | 2,605.662 | 2,395.482 | 2,223.075 | 2,248.569 | 2,431.153 | 1,837.756 | 1,760.132 | 1,776.996 | 1,795.628 | 2,042.237 | 2,079.022 | 1,997.456 | 1,956.925 | 2,001.268 | 1,812.373 | 1,790.6 | 1,763.46 | 1,776.69 | 1,603.225 | 1,601.852 | 1,528.808 | 1,510.176 | 1,418.738 | 1,394.157 | 1,373.147 | 1,434.639 | 1,271.532 | 1,278.786 | 1,317.621 | 1,312.087 | 1,105.967 | 1,154.336 | 1,156.735 | 1,093.06 | 1,005.993 | 1,019.96 | 1,072.48 | 1,170.815 | 1,071.71 | 1,037.693 | 1,013.577 | 1,081.328 | 1,015.551 | 984.111 | 991.829 | 995.787 | 998.746 | 860.248 | 779.408 | 881.456 | 893.509 | 864.395 | 861.383 | 861.01 | 860.383 | 841.113 | 855.004 | 852.851 | 846.649 | 896.619 | 887.22 | 1,113.867 | 752.559 | 771.771 | 918.191 | 796.019 | 703.035 | 684.183 | 693.078 | 765.857 | 692.475 | 572.405 | 542.205 | 492.567 | 487.583 | 462.267 | 299.633 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 632.109 | 800.646 | 512.654 | 466.109 | 349.567 | 496.99 | 431.657 | 454.588 | 373.391 | 381.428 | 519.636 | 527.669 | 518.041 | 544.209 | 446.146 | 227.566 | 331.365 | 244.859 | 312.111 | 307.289 | 235.396 | 232.447 | 234.724 | 299.798 | 174.993 | 150.763 | 219.402 | 250.801 | 144.122 | 146.519 | 142.288 | 179.608 | 197.124 | 173.086 | 171.643 | 148.552 | 78.42 | 69.883 | 99.388 | 81.08 | 82.389 | 94.343 | 90.268 | 98.454 | 119.03 | 155.472 | 177.393 | 114.139 | 99.671 | 75.42 | 64.426 | 101.671 | 99.335 | 79.955 | 63.487 | 59.193 | 65.062 | 68.938 | 75.567 | 101.678 | 172.14 | 158.456 | 140.362 | 120.836 | 39.567 | 53.426 | 53.751 | 51.924 | 53.783 | 57.396 | 68.879 | 46.837 | 47.666 | 39.798 | 38.066 | 37.194 | 45.371 | 48.831 | 32.281 | 40.404 | 45.952 | 35.56 | 28.101 | 29.777 | 39.248 | 39.288 | 27.057 | 44.304 | 31.862 | 48.344 | 38.581 | 31.539 | 32.162 | 28.911 | 20.913 | 19.522 | 16.109 | 13.898 | 13.834 | 35.425 |
| Short Term Debt
| 1,159.521 | 1,047.82 | 925.55 | 976.227 | 927.137 | 948.408 | 876.048 | 910.989 | 881.367 | 777.127 | 720.007 | 691.037 | 633.327 | 617.287 | 589.958 | 706.544 | 717.242 | 741.369 | 738.167 | 642.943 | 610.404 | 662.88 | 490.523 | 415.389 | 276.488 | 254.599 | 240.449 | 280.119 | 212.449 | 242.959 | 231.359 | 186.609 | 228.857 | 281.929 | 228.929 | 213.929 | 253.938 | 246.981 | 266.981 | 236.988 | 248.988 | 213 | 213 | 150 | 118.347 | 167.35 | 122.1 | 155.1 | 150.1 | 170.3 | 170.3 | 170.7 | 150.7 | 80.9 | 131.3 | 131.5 | 131.5 | 134.795 | 60.1 | 91.352 | 90.35 | 94.6 | 81.85 | 76.1 | 96 | 96.5 | 73.5 | 86.5 | 103.6 | 147.1 | 108.6 | 108.6 | 134.6 | 148.7 | 180.5 | 177.9 | 174.3 | 168.2 | 167.3 | 169.8 | 157.32 | 167.82 | 238.12 | 231.32 | 332.12 | 224.3 | 267 | 303 | 277 | 195 | 187 | 187 | 289 | 198 | 102 | 115 | 85 | 87.6 | 87.226 | 73.906 |
| Tax Payables
| 0 | 23.589 | 12.998 | 21.44 | 11.413 | 10.793 | 13.496 | 21.728 | 17.225 | 17.535 | 21.309 | 19.153 | 13.921 | 13.624 | 12.055 | 15.328 | 11.777 | 10.476 | 12.273 | 15.607 | 19.472 | 11.072 | 21.159 | 27.128 | 23.084 | 25.08 | 24.732 | 27.243 | 14.644 | 15.213 | 16.81 | 16.641 | 12.811 | 10.565 | 13.093 | 12.097 | 14.321 | 13.556 | 14.589 | 20.108 | 13.143 | 10.701 | 14.077 | 11.202 | 12.107 | 13.365 | 13.836 | 12.186 | 16.799 | 14.645 | 14.212 | 17.918 | 13.249 | 14.683 | 13.559 | 14.781 | 12.128 | 12.346 | 16.268 | 15.699 | 13.524 | 11.457 | 18.333 | 18.47 | 12.25 | 9.347 | 11.179 | 11.022 | 6.126 | 5.113 | 0.691 | 6.731 | 2.773 | 3.916 | 3.425 | 5.999 | 4.773 | 4.26 | 4.941 | 8.034 | 13.176 | 10.004 | 10.057 | 12.398 | 9.381 | 8.32 | 6.861 | 12.333 | 8.144 | 7.346 | 11.961 | 14.332 | 22.699 | 21.195 | 23.962 | 16.305 | 11.22 | 12.121 | 8.911 | 5.893 |
| Deferred Revenue
| 438.261 | 412.096 | 479.991 | 634.56 | 729.34 | 349.6 | 182.932 | 272.702 | 387.684 | 0 | 156.273 | 459.48 | 583.033 | 249.531 | 284.558 | 390.61 | 403.056 | 101.425 | 27.08 | 184.158 | 190.491 | 157.453 | 156.842 | 206.679 | 164.073 | 168.054 | 159.678 | 234.41 | 184.624 | 127.564 | 110.23 | 120.224 | 112.263 | 82.744 | 71.57 | 108.928 | 116.782 | 99.647 | 81.903 | 125.184 | 146.595 | 125.521 | 113.672 | 105.694 | 138.651 | 87.9 | 76.648 | 72.976 | 154.708 | 122.607 | 119.855 | 107.339 | 117.877 | 105.818 | 104.375 | 110.014 | 85.153 | 64.197 | 64.509 | 63.852 | 61.362 | 54.361 | 58.909 | 63.202 | 57.178 | 50.933 | 49.521 | 61.316 | 134.285 | 127.713 | 141.384 | 100.237 | 57.514 | 60.934 | 62.77 | 66.05 | 66.238 | 71.397 | 72.378 | 81.964 | 81.371 | 77.644 | 63.614 | 66.137 | 91.371 | 64.186 | 60.059 | 82.446 | 54.348 | 38.584 | 62.04 | 81.5 | 48.883 | 58.953 | 41.83 | 28.162 | 35.129 | 45.82 | 53.817 | 38.001 |
| Other Current Liabilities
| 330.806 | 0.139 | 2.818 | 3.515 | 1.808 | 0.294 | 288.731 | 266.342 | 271.099 | 289.477 | 224.438 | 0.467 | 1.385 | 0.113 | 0.204 | 0.238 | 105.152 | 107.469 | 198.267 | 126.988 | 174.228 | 35.781 | 84.283 | 117.518 | 173.513 | 44.558 | 102.752 | 139.344 | 166.81 | 44.3 | 88.712 | 152.76 | 365.049 | 414.043 | 389.08 | 359.22 | 354.88 | 196.794 | 153.492 | 147.329 | 167.077 | 41.29 | 76.885 | 94.78 | 134.298 | 24.212 | 55.775 | 88.87 | 122.911 | 24.253 | 51.362 | 79.516 | 112.162 | 25.207 | 49.165 | 61.941 | 91.2 | 30.899 | 69.047 | 75.612 | 131.117 | 59.012 | 68.059 | 71.805 | 214.663 | 151.066 | 150.743 | 138.498 | 43.302 | 13.386 | 3.584 | 2.919 | 8.689 | 6.044 | 4.109 | 3.916 | 10 | 8.134 | 8.566 | 5.668 | 8.842 | 9.407 | 9.433 | 4.182 | 6.176 | 3.762 | 2.467 | 4.58 | 26.704 | 15.304 | 10.049 | 7.915 | 1.768 | 0.044 | 11.347 | 2.318 | 1.221 | 1.259 | 0.55 | 7.607 |
| Total Current Liabilities
| 2,560.698 | 2,260.701 | 1,921.013 | 2,080.412 | 2,007.851 | 1,795.292 | 1,779.368 | 1,904.621 | 1,913.54 | 1,448.033 | 1,620.354 | 1,678.653 | 1,735.786 | 1,411.141 | 1,320.865 | 1,324.958 | 1,556.815 | 1,195.123 | 1,275.624 | 1,261.377 | 1,210.519 | 1,088.56 | 966.372 | 1,039.384 | 789.066 | 617.974 | 722.28 | 904.673 | 708.005 | 561.341 | 572.589 | 639.201 | 903.294 | 951.802 | 861.221 | 830.629 | 804.02 | 613.304 | 601.763 | 590.581 | 645.05 | 474.154 | 493.824 | 448.927 | 510.326 | 434.934 | 431.916 | 431.086 | 527.391 | 392.58 | 405.943 | 459.226 | 480.074 | 291.88 | 348.327 | 362.648 | 372.916 | 298.829 | 269.223 | 332.494 | 454.969 | 366.429 | 349.181 | 331.943 | 407.407 | 351.924 | 327.515 | 338.238 | 334.97 | 345.596 | 322.446 | 258.593 | 248.469 | 255.476 | 285.445 | 285.061 | 295.909 | 296.561 | 280.526 | 297.836 | 293.485 | 290.432 | 339.269 | 331.416 | 468.914 | 331.535 | 356.583 | 434.329 | 389.914 | 297.232 | 297.669 | 307.954 | 371.813 | 285.908 | 176.09 | 165.002 | 137.459 | 148.577 | 155.426 | 154.938 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 524.121 | 612.434 | 554.833 | 451.629 | 510.715 | 382.505 | 394.622 | 288.286 | 234.096 | 285.787 | 260.257 | 291.556 | 335.157 | 431.505 | 254.842 | 205.21 | 213.912 | 301.834 | 267.185 | 287.824 | 200.416 | 148.442 | 165.032 | 152.718 | 187.107 | 193.294 | 107.83 | 112.545 | 36.55 | 40.935 | 49.39 | 15.975 | 0 | 0.175 | 1.079 | 1.968 | 62.176 | 60.625 | 59.073 | 57.522 | 61.48 | 59.929 | 58.377 | 56.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.28 | 0 | 0 | 0 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 20 | 0 | 0 | 0 | 0.24 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 35.427 | 27.916 | 27.438 | 28.624 | 20.497 | 21.214 | 22.07 | 22.648 | 21.743 | 14.784 | 15.466 | 15.747 | 16.244 | 10.384 | 10.623 | 10.863 | 5.158 | 5.398 | 5.43 | 5.877 | 3.158 | 3.398 | 3.637 | 3.877 | 4.117 | 4.356 | 4.596 | 4.836 | 5.075 | 5.315 | 5.606 | 5.794 | 7.14 | 7.479 | 8.215 | 8.918 | 7.793 | 8.699 | 11.886 | 12.062 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 51.23 | 51.427 | 51.604 | 51.664 | 52.276 | 52.336 | 52.396 | 52.457 | 47.352 | 47.412 | 48.561 | 48.032 | 46.838 | 46.898 | 46.958 | 47.018 | 18.864 | 19.004 | 1.544 | 1.604 | 1.665 | 1.725 | 1.785 | 1.845 | 2.122 | 1.984 | 2.142 | 2.252 | 0.075 | 0.139 | 0.561 | 0.561 | 0 | 0 | 0 | 0 | 0.011 | 3.642 | 4.476 | 5.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 252.556 | 47.018 | 96.409 | 47 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.549 | 0 | 0.704 | 0.929 | 1.67 | 2.392 | 3.1 | 3.791 | 4.467 | 5.121 | 5.518 | 6.133 | 6.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.575 | 4.575 | 4.575 | 4.575 | 20.077 | 17.575 | 17.575 | 17.575 | 5.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.248 | 0.248 | 10.248 | 10.248 | 0 | 10.28 | 12.3 | 12.3 | 12.3 | 12.3 | 6.487 | 6.487 | 6.487 | 6.487 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.203 | 0.262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 863.334 | 738.795 | 730.285 | 578.918 | 583.488 | 456.056 | 469.089 | 363.391 | 303.191 | 347.982 | 324.284 | 355.335 | 398.789 | 488.787 | 313.128 | 264.021 | 239.604 | 328.628 | 277.26 | 299.096 | 209.706 | 158.685 | 175.972 | 164.574 | 200.119 | 199.634 | 114.568 | 119.633 | 41.7 | 46.389 | 55.557 | 22.33 | 11.714 | 12.229 | 13.868 | 15.46 | 90.057 | 90.541 | 93.009 | 92.443 | 67.232 | 59.929 | 58.377 | 56.826 | 0 | 0 | 0 | 0 | 0 | 0 | 0.248 | 0.248 | 10.248 | 10.248 | 10.28 | 10.28 | 12.3 | 12.3 | 72.3 | 72.3 | 66.487 | 66.487 | 66.487 | 66.487 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 0 | 0 | 20.203 | 0.262 | 0 | 0 | 0.24 | 0.331 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 3,424.032 | 2,999.496 | 2,651.297 | 2,659.33 | 2,591.34 | 2,251.348 | 2,248.457 | 2,268.011 | 2,216.731 | 1,796.015 | 1,944.639 | 2,033.987 | 2,134.575 | 1,899.928 | 1,633.993 | 1,588.979 | 1,796.418 | 1,523.751 | 1,552.884 | 1,560.474 | 1,420.225 | 1,247.245 | 1,142.344 | 1,203.958 | 989.185 | 817.608 | 836.848 | 1,024.306 | 749.705 | 607.729 | 628.147 | 661.531 | 915.008 | 964.031 | 875.089 | 846.089 | 894.077 | 703.845 | 694.772 | 683.024 | 712.282 | 534.083 | 552.202 | 505.753 | 510.326 | 434.934 | 431.916 | 431.086 | 527.391 | 392.58 | 406.191 | 459.473 | 490.322 | 302.127 | 358.607 | 372.928 | 385.216 | 311.129 | 341.523 | 404.794 | 521.457 | 432.916 | 415.668 | 398.43 | 467.407 | 411.924 | 387.515 | 398.238 | 394.97 | 405.596 | 382.446 | 318.593 | 308.469 | 315.476 | 285.445 | 285.061 | 295.909 | 296.561 | 280.526 | 297.836 | 313.485 | 310.432 | 339.269 | 331.416 | 489.118 | 331.798 | 356.583 | 434.329 | 390.154 | 297.563 | 297.669 | 307.954 | 371.813 | 285.908 | 176.09 | 165.002 | 137.459 | 148.577 | 155.426 | 154.938 |
| 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 |
| Common Stock
| 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.193 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 768.693 | 512.462 | 512.462 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 447.376 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 372.813 | 338.921 | 338.921 | 338.921 | 338.921 | 338.921 | 338.921 | 338.921 | 260.708 | 260.708 | 260.708 | 260.708 | 237.008 | 237.008 | 237.008 | 237.008 | 237.008 | 237.008 | 237.008 | 237.008 | 190.08 | 190.08 | 190.08 | 190.08 | 190.08 | 158.4 | 158.4 | 158.4 | 158.4 | 158.4 | 132 | 132 | 110 | 100 | 70 |
| Retained Earnings
| 556.158 | 575.788 | 538.787 | 512.625 | 518.391 | 522.098 | 495.363 | 476.198 | 468.722 | 458.083 | 420.027 | 413.526 | 394.008 | 397.137 | 383.183 | 382.293 | 367.851 | 370.6 | 309.646 | 308.185 | 308.121 | 279.708 | 284.202 | 282.622 | 285.284 | 284.888 | 339.056 | 326.898 | 312.672 | 328.962 | 325.329 | 318.843 | 306.407 | 298.319 | 306.817 | 300.531 | 314.973 | 316.903 | 311.24 | 304.159 | 295.956 | 308.8 | 292.548 | 275.803 | 254.158 | 231.081 | 211.24 | 199.15 | 172.83 | 151.192 | 151.465 | 144.064 | 115.91 | 102.128 | 129.548 | 121.388 | 102.711 | 98.284 | 85.616 | 77.876 | 62.712 | 53.138 | 39.126 | 33.745 | 37.299 | 26.8 | 17.598 | 13.96 | 11.91 | 4.489 | -30.82 | -47.442 | 57.737 | 61.675 | 62.215 | 59.365 | 52.89 | 75.342 | 72.223 | 67.843 | 58.015 | 54.901 | 75.542 | 73.477 | 72.911 | 55.591 | 49.344 | 46.063 | 49.507 | 48.433 | 60.209 | 58.917 | 73.729 | 79.778 | 77.071 | 63.578 | 50.76 | 59.164 | 53.208 | 42.951 |
| Accumulated Other Comprehensive Income/Loss
| 508.223 | 319.368 | 191.292 | 191.292 | 500.62 | 311.765 | 500.62 | 311.765 | 484.307 | 294.801 | 484.818 | 295.452 | 467.621 | 278.256 | 467.621 | 156.769 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 188.855 | 316.931 | 316.931 | 0 | 188.855 | 0 | 188.855 | 0 | 189.365 | 0 | 189.365 | 0 | 189.365 | 0 | 310.852 | 310.852 | 310.852 | 309.23 | 309.23 | 309.114 | 309.23 | 309.23 | 309.23 | 309.23 | 309.23 | 514.456 | 514.456 | 127.218 | 127.218 | 127.218 | 127.218 | 126.262 | 126.262 | 127.586 | 126.258 | 110.209 | 110.209 | 110.209 | 110.209 | 93.816 | 93.777 | 93.777 | 93.777 | 88.998 | 88.998 | 88.998 | 88.998 | 85.832 | 85.832 | 85.832 | 85.829 | 82.791 | 82.786 | 120.06 | 120.06 | 116.233 | 113.115 | 113.115 | 113.115 | 110.67 | 110.67 | 110.67 | 110.67 | 109.636 | 109.636 | 143.528 | 143.528 | 148.544 | 148.563 | 145.96 | 145.973 | 147.189 | 225.439 | 225.449 | 225.471 | 220.626 | 220.749 | 220.671 | 220.671 | 214.93 | 214.93 | 214.931 | 214.93 | 206.533 | 150.163 | 151.952 | 152.392 | 144.613 | 144.613 | 144.725 | 144.725 | 139.001 | 143.143 | 135.133 | 161.533 | 155.064 | 155.064 | 148.488 | 28.788 |
| Total Shareholders Equity
| 1,833.073 | 1,852.704 | 1,815.702 | 1,789.541 | 1,787.704 | 1,791.411 | 1,764.676 | 1,745.511 | 1,721.722 | 1,710.942 | 1,673.037 | 1,667.036 | 1,630.322 | 1,633.451 | 1,619.497 | 1,618.607 | 1,447.395 | 1,450.144 | 1,387.569 | 1,386.107 | 1,385.927 | 1,357.63 | 1,362.125 | 1,360.544 | 1,363.206 | 1,362.81 | 1,365.974 | 1,353.816 | 887.266 | 903.556 | 899.923 | 893.436 | 880.044 | 871.956 | 881.779 | 874.164 | 872.558 | 874.488 | 868.825 | 861.744 | 837.147 | 849.953 | 833.701 | 816.956 | 790.532 | 767.456 | 747.614 | 735.524 | 706.038 | 684.399 | 684.672 | 677.269 | 646.077 | 632.289 | 622.421 | 614.261 | 591.757 | 584.212 | 571.544 | 563.804 | 546.195 | 536.621 | 522.609 | 517.228 | 519.748 | 509.249 | 500.047 | 496.409 | 499.375 | 491.973 | 454.061 | 437.452 | 543.847 | 547.822 | 548.372 | 545.545 | 534.225 | 533.099 | 529.902 | 525.522 | 509.952 | 506.839 | 527.481 | 525.414 | 516.451 | 395.834 | 391.376 | 388.535 | 384.2 | 383.126 | 363.334 | 362.042 | 371.13 | 381.321 | 370.604 | 357.11 | 337.825 | 324.229 | 301.697 | 141.74 |
| Total Equity
| 1,884.347 | 1,906.356 | 1,866.989 | 1,839.641 | 1,836.652 | 1,838.231 | 1,809.491 | 1,789.75 | 1,767.723 | 1,758.403 | 1,720.605 | 1,714.099 | 1,677.477 | 1,681.018 | 1,666.212 | 1,665.028 | 1,496.679 | 1,497.591 | 1,434.893 | 1,433.671 | 1,434.055 | 1,402.354 | 1,403.428 | 1,401.704 | 1,406.297 | 1,405.467 | 1,411.721 | 1,406.847 | 1,088.051 | 1,152.403 | 1,148.849 | 1,134.097 | 1,127.229 | 1,114.99 | 1,122.367 | 1,110.836 | 1,107.191 | 1,108.528 | 1,095.828 | 1,080.436 | 1,064.408 | 1,069.141 | 1,049.65 | 1,023.055 | 999.85 | 983.804 | 962.241 | 942.061 | 907.249 | 878.952 | 872.595 | 858.148 | 821.766 | 803.84 | 795.728 | 783.808 | 707.845 | 694.863 | 678.437 | 667.686 | 649.358 | 638.794 | 622.024 | 615.147 | 613.92 | 603.626 | 596.596 | 593.591 | 600.817 | 593.151 | 477.801 | 460.815 | 572.987 | 578.032 | 578.951 | 576.322 | 565.101 | 563.821 | 560.587 | 557.168 | 539.366 | 536.218 | 557.351 | 555.804 | 624.749 | 420.762 | 415.188 | 483.862 | 405.865 | 405.472 | 386.514 | 385.124 | 394.045 | 406.567 | 396.316 | 377.203 | 355.108 | 339.006 | 306.841 | 144.695 |
| Total Liabilities & Shareholders Equity
| 5,308.38 | 4,905.852 | 4,518.286 | 4,498.971 | 4,427.992 | 4,089.578 | 4,057.948 | 4,057.761 | 3,984.454 | 3,554.417 | 3,665.244 | 3,748.086 | 3,812.052 | 3,580.946 | 3,300.204 | 3,254.007 | 3,293.097 | 3,021.342 | 2,987.777 | 2,994.144 | 2,854.28 | 2,649.599 | 2,545.772 | 2,605.662 | 2,395.482 | 2,223.075 | 2,248.569 | 2,431.153 | 1,837.756 | 1,760.132 | 1,776.996 | 1,795.628 | 2,042.237 | 2,079.022 | 1,997.456 | 1,956.925 | 2,001.268 | 1,812.373 | 1,790.6 | 1,763.46 | 1,776.69 | 1,603.225 | 1,601.852 | 1,528.808 | 1,510.176 | 1,418.738 | 1,394.157 | 1,373.147 | 1,434.639 | 1,271.532 | 1,278.786 | 1,317.621 | 1,312.087 | 1,105.967 | 1,154.336 | 1,156.735 | 1,093.06 | 1,005.993 | 1,019.96 | 1,072.48 | 1,170.815 | 1,071.71 | 1,037.693 | 1,013.577 | 1,081.328 | 1,015.551 | 984.111 | 991.829 | 995.787 | 998.746 | 860.248 | 779.408 | 881.456 | 893.509 | 864.395 | 861.383 | 861.01 | 860.383 | 841.113 | 855.004 | 852.851 | 846.649 | 896.619 | 887.22 | 1,113.867 | 752.559 | 771.771 | 918.191 | 796.019 | 703.035 | 684.183 | 693.078 | 765.857 | 692.475 | 572.405 | 542.205 | 492.567 | 487.583 | 462.267 | 299.633 |