Fujian Qingshan Paper Industry Co.,Ltd.
SSE:600103.SS
2.13 (CNY) • At close April 30, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 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
| 765.274 | 653.603 | 424.571 | 401.311 | 848.382 | 972.602 | 646.321 | 967.127 | 1,049.877 | 1,113.342 | 517.171 | 402.649 | 692.459 | 404.526 | 277.542 | 374.494 | 418.459 | 478.102 | 461.712 | 258.818 | 428.727 | 568.949 | 437.516 | 440.449 | 668.144 | 944.583 | 836.426 | 786.604 | 851.511 | 783.724 | 848.07 | 524.343 | 657.494 | 628.658 | 2,182.776 | 222.851 | 170.397 | 252.714 | 364.345 | 437.719 | 490.46 | 517.82 | 468.91 | 472.275 | 463.096 | 255.503 | 232.688 | 412.355 | 542.796 | 242.293 | 349.707 | 395.354 | 260.021 | 303.643 | 172.917 | 199.416 | 225.484 | 282.401 | 178.662 | 195.98 | 202.924 | 241.981 | 164.174 | 187.628 | 191.994 | 187.199 | 104.918 | 116.764 | 157.072 | 135.702 | 86.775 | 74.966 | 106.076 | 150.443 | 102.256 | 95.473 | 112.148 | 142.208 | 149.875 | 146.587 | 102.037 | 128.382 | 120.18 | 101.392 | 103.714 | 121.267 | 112.218 | 109.068 | 127.272 | 195.041 | 177.252 | 230.472 | 177.252 | 306.527 | 298.031 | 404.271 | 502.49 | 468.762 | 269.118 | 308.708 | 270.938 | 236.712 | 0 | 25.139 |
| Short Term Investments
| 1,594.803 | 1,737.152 | 1,555.214 | 1,788.109 | 1,495.297 | 1,506.387 | 1,564.131 | 1,129.1 | 1,144.513 | 1,159.645 | 1,631.256 | 1,656.256 | 1,546.256 | 1,560 | 1,550 | 1,545 | 1,595 | 1,575 | 1,380 | 1,415 | 1,405 | 1,420 | 1,391 | 1,399 | 1,357 | -54.925 | -55.729 | -56.486 | -57.177 | -57.78 | 0 | 1,140 | 0 | 1,220 | 0 | 0 | 0 | 0 | 0 | 0 | -41.992 | -42.582 | -43.091 | 0 | -44.619 | -44.852 | -49.174 | -49.352 | -49.658 | -50.559 | -51.79 | 0 | -54.533 | -55.751 | -57.105 | -57.975 | 0.017 | 0.089 | 0.119 | -53.797 | 0.033 | 0.052 | -54.895 | -55.308 | -55.707 | 0 | -10.241 | -9.226 | -9.071 | -9.239 | -9.406 | -9.574 | 6.088 | 3.304 | 3.198 | 3.198 | 2.993 | 3.243 | 6.52 | 6.615 | 35.571 | 46.504 | 72.88 | 79.415 | 76.243 | 36.855 | 61.874 | 61.983 | 58.93 | 61.021 | 34.067 | 20.469 | 34.067 | 29.355 | 76.252 | 81.909 | 76.995 | 80.598 | 145.78 | 144.986 | 124.726 | 155.013 | 0 | 0 |
| Cash and Short Term Investments
| 2,360.077 | 2,390.755 | 1,979.785 | 2,189.42 | 2,343.679 | 2,478.989 | 2,210.452 | 2,096.227 | 2,194.39 | 2,272.986 | 2,148.427 | 2,058.906 | 2,238.715 | 1,964.526 | 1,827.542 | 1,919.494 | 2,013.459 | 2,053.102 | 1,841.712 | 1,673.818 | 1,833.727 | 1,988.949 | 1,828.516 | 1,839.449 | 2,025.144 | 944.583 | 836.426 | 786.604 | 851.511 | 783.724 | 848.07 | 524.343 | 657.494 | 628.658 | 2,182.776 | 222.851 | 170.397 | 252.714 | 364.345 | 437.719 | 490.46 | 517.82 | 468.91 | 472.275 | 463.096 | 255.503 | 232.688 | 412.355 | 542.796 | 242.293 | 349.707 | 395.354 | 260.021 | 303.643 | 172.917 | 199.416 | 225.501 | 282.49 | 178.782 | 195.98 | 202.957 | 241.981 | 164.174 | 187.628 | 191.994 | 187.199 | 104.918 | 116.764 | 157.072 | 135.702 | 86.775 | 74.966 | 112.164 | 153.747 | 105.454 | 98.671 | 115.14 | 145.451 | 156.395 | 153.202 | 137.609 | 174.886 | 193.061 | 180.806 | 179.957 | 158.122 | 174.092 | 171.051 | 186.202 | 256.062 | 211.319 | 250.941 | 211.319 | 335.882 | 374.283 | 486.18 | 579.485 | 549.36 | 414.898 | 453.695 | 395.665 | 391.726 | 0 | 25.139 |
| Net Receivables
| 763.331 | 790.917 | 923.274 | 805.621 | 866.429 | 793.085 | 761.112 | 848.508 | 906.535 | 667.758 | 782.906 | 803.511 | 749.669 | 680.55 | 0 | 708.823 | 711.427 | 673.217 | 859.016 | 670.837 | 474.917 | 547.154 | 678.258 | 660.613 | 527.142 | 407.484 | 640.131 | 743.623 | 535.651 | 563.706 | 760.841 | 693.883 | 583.67 | 0 | 533.267 | 565.681 | 462.555 | 490.129 | 507.828 | 463.181 | 498.357 | 438.152 | 521.915 | 496.202 | 489.242 | 520.487 | 535.812 | 466.97 | 426.394 | 358.425 | 425.494 | 393.125 | 342.009 | 0 | 461.169 | 459.718 | 0 | 554.457 | 589.132 | 508.297 | 570.501 | 483.188 | 538.798 | 511.264 | 452.254 | 469.47 | 587.9 | 639.641 | 637.074 | 592.409 | 0 | 684.228 | 0 | 162.947 | 663.417 | 634.329 | 689.457 | 542.125 | 0 | 651.327 | 0 | 0 | 656.513 | 0 | 523.682 | 0 | 0 | 0 | 648.185 | 576.835 | 431.988 | 442.61 | 435.655 | 348.691 | 284.513 | 48.773 | 40.048 | 40.995 | 14.514 | 18.575 | 0.35 | 17.219 | 0 | 8.1 |
| Inventory
| 535.714 | 569.09 | 561.937 | 510.994 | 551.359 | 530.728 | 540.127 | 560.877 | 535.033 | 599.133 | 588.098 | 493.637 | 499.854 | 582 | 549.85 | 554.028 | 518.37 | 557.871 | 636.131 | 821.387 | 853.658 | 814.086 | 721.434 | 650.845 | 562.307 | 632.907 | 599.562 | 544.239 | 520.698 | 550.782 | 591.108 | 637.468 | 630.864 | 568.654 | 519.397 | 529.475 | 504.163 | 591.045 | 658.068 | 627.086 | 589.955 | 609.252 | 691.086 | 782.218 | 782.385 | 800.581 | 685.871 | 680.359 | 776.674 | 713.816 | 759.758 | 839.451 | 701.855 | 607.989 | 584.57 | 616.79 | 546.371 | 465.611 | 451.021 | 483.022 | 445.6 | 408.657 | 439.668 | 430.789 | 452.968 | 497.104 | 527.858 | 454.085 | 408.253 | 430.419 | 378.3 | 394.461 | 343.629 | 173.362 | 166.466 | 211.058 | 204.781 | 196.357 | 202.121 | 190.248 | 188.015 | 158.824 | 186.065 | 209.439 | 201.431 | 200.697 | 185.919 | 173.891 | 182.859 | 179.923 | 216.21 | 181.406 | 216.21 | 210.887 | 204.394 | 178.58 | 130.068 | 109.857 | 157.693 | 136.553 | 114.615 | 109.589 | 0 | 204.623 |
| Other Current Assets
| 100.975 | 111.363 | 36.097 | 78.055 | 55.31 | 11.959 | 86.851 | 79.661 | 40.32 | 63.285 | 79.425 | 81.832 | 49.328 | 44.111 | 14.234 | 68.796 | 59.725 | 3.712 | 45.882 | 44.328 | 63.642 | 47.57 | 70.011 | 41.865 | 550.056 | 1,165.903 | 1,091.934 | 14.429 | 1,011.033 | 979.7 | 667.994 | 1,148.222 | 989.731 | 1,223.378 | 55.679 | 38.371 | 58.52 | 28.355 | 40.412 | 57.61 | 34.185 | 103.518 | 50.134 | 557.393 | 55.024 | 39.754 | 40.571 | 524.62 | 202.63 | 445.097 | 427.52 | 88.384 | 122.239 | 497.196 | 462.943 | 460.537 | 472.693 | 555.313 | 589.478 | 508.984 | 570.505 | 529.277 | 539.024 | 511.301 | 452.258 | 469.484 | 587.926 | 639.679 | 637.087 | 592.451 | 743.981 | 684.731 | 664.67 | 615.474 | 663.635 | 634.619 | 602.966 | 542.615 | 675.337 | 651.332 | 721.6 | 697.966 | 656.54 | 643.29 | 117.824 | 586.273 | 601.013 | 591.64 | 648.185 | 577.398 | 212.657 | 169.453 | 208.99 | 177.764 | 230.601 | 373.346 | 375.104 | 325.496 | 329.429 | 329.502 | 235.167 | 170.361 | 709.242 | 96.056 |
| Total Current Assets
| 3,760.097 | 3,862.125 | 3,501.092 | 3,584.09 | 3,816.778 | 3,814.761 | 3,598.542 | 3,585.272 | 3,676.278 | 3,603.164 | 3,598.855 | 3,437.886 | 3,537.566 | 3,271.187 | 3,264.546 | 3,251.14 | 3,302.981 | 3,287.903 | 3,382.742 | 3,210.37 | 3,225.944 | 3,397.76 | 3,298.219 | 3,192.772 | 3,137.507 | 3,150.878 | 3,168.053 | 3,168.895 | 2,918.893 | 2,877.912 | 2,868.013 | 3,003.916 | 2,861.759 | 2,923.366 | 3,291.118 | 1,356.378 | 1,195.635 | 1,362.243 | 1,570.653 | 1,567.199 | 1,612.958 | 1,668.742 | 1,732.046 | 1,811.886 | 1,789.748 | 1,616.324 | 1,494.943 | 1,617.333 | 1,865.6 | 1,401.206 | 1,536.985 | 1,716.314 | 1,426.126 | 1,408.829 | 1,220.43 | 1,276.742 | 1,244.566 | 1,303.413 | 1,219.281 | 1,187.986 | 1,219.062 | 1,133.845 | 1,142.866 | 1,129.718 | 1,097.22 | 1,153.787 | 1,220.701 | 1,210.528 | 1,202.412 | 1,158.572 | 1,209.057 | 1,154.158 | 1,120.463 | 937.585 | 935.555 | 944.348 | 922.887 | 884.423 | 1,033.852 | 994.781 | 1,047.223 | 1,031.676 | 1,035.666 | 1,033.536 | 1,022.894 | 945.092 | 961.023 | 936.582 | 1,017.246 | 1,013.383 | 1,072.174 | 1,044.411 | 1,072.174 | 1,073.223 | 1,093.792 | 1,086.878 | 1,124.704 | 1,025.708 | 916.534 | 931.834 | 745.797 | 684.623 | 709.242 | 331.677 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,763.313 | 1,799.43 | 1,808.877 | 1,823.254 | 1,705.492 | 1,631.358 | 1,298.012 | 1,308.285 | 1,274.061 | 1,300.777 | 1,318.38 | 1,345.073 | 1,381.388 | 1,408.673 | 1,422.666 | 1,449.621 | 1,470.404 | 1,469.876 | 1,489.49 | 1,478.876 | 1,496.523 | 1,519.519 | 1,461.276 | 1,485.835 | 1,431.47 | 1,446.584 | 1,328.461 | 1,344.52 | 1,342.373 | 1,362.325 | 1,379.175 | 1,400.185 | 1,411.37 | 1,437.513 | 1,416.639 | 1,376.388 | 1,368.226 | 1,357.181 | 1,374.88 | 1,395.803 | 1,416.234 | 1,438.265 | 1,475.491 | 1,498.088 | 1,522.376 | 1,547.055 | 1,574.867 | 1,586.243 | 1,590.786 | 1,596.888 | 1,727.952 | 1,704.101 | 1,740.68 | 1,756.105 | 1,678.218 | 1,545.036 | 1,361.669 | 1,299.966 | 1,258.55 | 1,111.435 | 1,128.337 | 1,141.488 | 1,247.84 | 1,237.68 | 1,245.758 | 1,223.228 | 1,275.369 | 1,283.841 | 1,284.698 | 1,298.103 | 1,254.062 | 1,242.57 | 1,227.576 | 1,213.02 | 1,166.944 | 1,141.855 | 1,097.944 | 1,056.709 | 1,010.019 | 982.332 | 898.821 | 904.723 | 907.687 | 902.484 | 912.938 | 928.311 | 944.721 | 953.023 | 946.694 | 957.759 | 958.631 | 946.958 | 958.631 | 972.212 | 1,060.032 | 1,088.178 | 1,080.276 | 949.404 | 878.963 | 675.357 | 636.976 | 327.639 | 356.702 | 354.744 |
| Goodwill
| 7.64 | 8.016 | 8.393 | 8.77 | 9.154 | 9.538 | 9.923 | 10.307 | 10.691 | 11.075 | 11.474 | 11.86 | 12.246 | 12.632 | 13.02 | 13.408 | 13.795 | 14.183 | 16.779 | 16.779 | 16.779 | 16.779 | 26.728 | 26.728 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 1.854 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 3.42 | 0 | 3.618 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 179.453 | 183.262 | 176.682 | 180.613 | 184.708 | 179.158 | 181.463 | 180.539 | 184.003 | 187.897 | 207.678 | 211.243 | 214.872 | 218.87 | 222.119 | 225.828 | 228.653 | 230.468 | 420.072 | 423.721 | 431.839 | 433.266 | 439.571 | 447.783 | 341.421 | 347.782 | 370.433 | 376.01 | 379.648 | 385.573 | 390.951 | 396.778 | 402.759 | 408.74 | 414.719 | 420.626 | 426.557 | 432.594 | 438.606 | 444.58 | 145.657 | 146.714 | 138.806 | 139.865 | 140.61 | 141.663 | 135.815 | 136.463 | 137.443 | 131.282 | 132.647 | 133.586 | 133.958 | 134.953 | 135.059 | 135.913 | 136.774 | 137.667 | 126.466 | 18.441 | 18.735 | 18.906 | 19.2 | 19.371 | 19.627 | 19.796 | 17.51 | 17.678 | 17.977 | 18.248 | 18.611 | 18.882 | 19.244 | 18.95 | 19.309 | 19.577 | 16.829 | 17.003 | 17.262 | 17.466 | 17.727 | 17.896 | 18.307 | 18.527 | 18.839 | 19.06 | 19.45 | 19.668 | 14.95 | 15.605 | 16.187 | 15.929 | 16.187 | 15.603 | 11.582 | 11.971 | 12.361 | 12.75 | 13.185 | 13.566 | 8.713 | 3.56 | 0 | 3.637 |
| Goodwill and Intangible Assets
| 187.093 | 191.278 | 185.075 | 189.382 | 193.863 | 188.697 | 191.385 | 190.846 | 194.694 | 198.973 | 219.152 | 223.103 | 227.118 | 231.502 | 235.139 | 239.236 | 242.449 | 244.651 | 436.851 | 440.5 | 448.617 | 450.045 | 466.299 | 474.511 | 343.275 | 349.636 | 372.287 | 377.864 | 381.503 | 387.427 | 392.805 | 398.633 | 404.614 | 410.595 | 416.573 | 422.48 | 428.412 | 434.449 | 440.46 | 446.435 | 147.512 | 148.568 | 142.225 | 143.284 | 144.03 | 145.083 | 139.234 | 139.883 | 140.862 | 134.702 | 136.066 | 137.006 | 137.378 | 138.373 | 138.479 | 139.332 | 140.194 | 141.086 | 129.886 | 21.86 | 22.155 | 22.325 | 22.62 | 22.791 | 23.047 | 23.216 | 20.929 | 21.098 | 21.397 | 21.668 | 22.03 | 22.301 | 19.244 | 18.95 | 19.309 | 19.577 | 16.829 | 17.003 | 17.262 | 17.466 | 17.727 | 17.896 | 18.307 | 18.527 | 18.839 | 19.06 | 19.45 | 19.668 | 14.95 | 15.605 | 16.187 | 15.929 | 16.187 | 15.603 | 11.582 | 11.971 | 12.361 | 12.75 | 13.185 | 13.566 | 8.713 | 3.56 | 0 | 3.637 |
| Long Term Investments
| -1,496.935 | -1,639.75 | 110.352 | 104.931 | -1,403.868 | -1,415.372 | -1,473.123 | -1,038.527 | -1,054.754 | -1,070.16 | -1,542.806 | -1,567.909 | -1,472.638 | -1,506.631 | -1,497.61 | -1,491.514 | -1,541.152 | -1,520.99 | -1,325.69 | -1,384.137 | -1,374 | -1,404.548 | -1,374.398 | -1,382.374 | -1,340.496 | 71.816 | 72.26 | 81.456 | 82.25 | 83.245 | 25.228 | 25.137 | 25.027 | 25.462 | 25.237 | 25.216 | 25.339 | 25.722 | 25.555 | 25.448 | 67.564 | 68.477 | 58.999 | 10.908 | 180.924 | 260.378 | 313.453 | 289.052 | 329.377 | 336.982 | 272.615 | 0 | 316.935 | 308.136 | 357.943 | 401.559 | 410.108 | 406.083 | 437.449 | 447.352 | 492.263 | 507.112 | 448.399 | 495.496 | 381.53 | 0 | 245.141 | 346.062 | 493.603 | 647.636 | 92.272 | 90.488 | 75.085 | 72.636 | 76.825 | 77.182 | 77.791 | 77.872 | 74.283 | 74.157 | 48.351 | 37.545 | 82.995 | 71.434 | 74.454 | 128.196 | 111.523 | 81.678 | 110.869 | 109.023 | 169.786 | 182.033 | 169.786 | 171.559 | 161.83 | 114.846 | 60.287 | -17.486 | -96.303 | -100.031 | -56.37 | 0 | 0 | 0 |
| Tax Assets
| 103.733 | 103.011 | 107.779 | 106.508 | 105.462 | 105.303 | 102.73 | 101.875 | 100.616 | 100.619 | 96.648 | 96.05 | 96.439 | 96.782 | 102.637 | 102.489 | 102.569 | 102.672 | 56.024 | 56.569 | 56.149 | 55.902 | 55.926 | 56.182 | 57.421 | 56.948 | 49.028 | 50.228 | 49.569 | 49.498 | 46.727 | 46.842 | 47.043 | 47.189 | 47.484 | 47.92 | 47.357 | 47.55 | 47.156 | 46.093 | 45.991 | 46.537 | 44.431 | 44.686 | 44.476 | 44.344 | 43.915 | 44.052 | 43.938 | 43.833 | 43.857 | 43.796 | 45.167 | 45.336 | 46.121 | 46.121 | 46.156 | 45.869 | 47.271 | 47.205 | 46.74 | 46.74 | 50.551 | 50.314 | 50.007 | 42.082 | 34.899 | 33.151 | 31.774 | 32.581 | 37.869 | 38.028 | 37.326 | 3.988 | 3.978 | 4.074 | 3.965 | 4.276 | 7.699 | 7.963 | 37.113 | 48.317 | 0.001 | 0.002 | 0.003 | 0.004 | 0.005 | 0.006 | 0.007 | 0.008 | 0.012 | 0.017 | 0.012 | 0.013 | 0.029 | 0.035 | 0.022 | 0.025 | 147.194 | 147.379 | 129.584 | 0 | 0 | 0 |
| Other Non-Current Assets
| 1,910.753 | 2,053.628 | 313.637 | 319.058 | 1,832.923 | 1,842.271 | 2,101.461 | 1,657.056 | 1,675.626 | 1,690.454 | 1,966.852 | 1,991.67 | 1,874.526 | 1,889.274 | 1,888.532 | 1,877.33 | 1,929.441 | 1,908.76 | 1,468.891 | 1,510.757 | 1,498.228 | 1,509.494 | 1,508.779 | 1,486.614 | 1,441.311 | 31.52 | 72.149 | 42.703 | 44.113 | 30.963 | 45.926 | 46.552 | 46.96 | 47.517 | 48.068 | 48.724 | 49.396 | 50.068 | 49.91 | 50.879 | 7.803 | 7.803 | 7.803 | 51.481 | 7.803 | 7.803 | 7.803 | 7.803 | 7.803 | 7.803 | 1.753 | 321.498 | 1.753 | 1.753 | 1.753 | 1.753 | 60.063 | 57.009 | 55.303 | 1.822 | 55.933 | 56.365 | 1.822 | 1.822 | 1.822 | 282.224 | 1.822 | 1.822 | 1.822 | 1.822 | 1.822 | 1.822 | 17.653 | 172.036 | 168.222 | 168.109 | 168.101 | 167.681 | 157.763 | 157.915 | 157.928 | 147.471 | 211.884 | 216.076 | 213.822 | 161.386 | 187.354 | 187.613 | 168.551 | 170.622 | 122.088 | 116.839 | 122.088 | 116.923 | 81.665 | 87.706 | 83.028 | 84.25 | 6.768 | 6.516 | 6.145 | 310.481 | 165.305 | 159.971 |
| Total Non-Current Assets
| 2,467.957 | 2,507.596 | 2,525.72 | 2,543.133 | 2,433.871 | 2,352.256 | 2,220.466 | 2,219.535 | 2,190.243 | 2,220.663 | 2,058.226 | 2,087.986 | 2,106.834 | 2,119.6 | 2,151.364 | 2,177.162 | 2,203.711 | 2,204.969 | 2,125.565 | 2,102.565 | 2,125.517 | 2,130.413 | 2,117.882 | 2,120.768 | 1,932.981 | 1,956.504 | 1,894.185 | 1,896.771 | 1,899.807 | 1,913.457 | 1,889.861 | 1,917.349 | 1,935.014 | 1,968.277 | 1,954.001 | 1,920.727 | 1,918.73 | 1,914.97 | 1,937.961 | 1,964.659 | 1,685.103 | 1,709.65 | 1,728.95 | 1,748.448 | 1,899.608 | 2,004.663 | 2,079.272 | 2,067.032 | 2,112.767 | 2,120.208 | 2,182.243 | 2,206.401 | 2,241.913 | 2,249.703 | 2,222.513 | 2,133.801 | 2,018.19 | 1,950.013 | 1,928.459 | 1,629.675 | 1,745.428 | 1,774.03 | 1,771.231 | 1,808.103 | 1,702.164 | 1,570.749 | 1,578.16 | 1,685.973 | 1,833.294 | 2,001.81 | 1,408.055 | 1,395.209 | 1,376.884 | 1,480.63 | 1,435.278 | 1,410.796 | 1,364.63 | 1,323.542 | 1,267.026 | 1,239.833 | 1,159.94 | 1,155.953 | 1,220.873 | 1,208.524 | 1,220.056 | 1,236.958 | 1,263.053 | 1,241.989 | 1,241.071 | 1,253.017 | 1,266.703 | 1,261.775 | 1,266.703 | 1,276.31 | 1,315.138 | 1,302.736 | 1,235.974 | 1,028.943 | 949.808 | 742.787 | 725.048 | 641.68 | 522.007 | 518.352 |
| Total Assets
| 6,228.054 | 6,369.72 | 6,026.812 | 6,127.223 | 6,250.649 | 6,167.016 | 5,819.008 | 5,804.807 | 5,866.521 | 5,823.827 | 5,657.082 | 5,525.873 | 5,644.4 | 5,390.787 | 5,415.91 | 5,428.302 | 5,506.692 | 5,492.872 | 5,508.307 | 5,312.935 | 5,351.461 | 5,528.173 | 5,416.101 | 5,313.54 | 5,070.488 | 5,107.382 | 5,062.238 | 5,065.666 | 4,818.7 | 4,791.369 | 4,757.874 | 4,921.265 | 4,796.773 | 4,891.643 | 5,245.119 | 3,277.105 | 3,114.365 | 3,277.213 | 3,508.614 | 3,531.858 | 3,298.061 | 3,378.392 | 3,460.996 | 3,560.334 | 3,689.356 | 3,620.987 | 3,574.215 | 3,684.366 | 3,978.367 | 3,521.414 | 3,719.229 | 3,922.715 | 3,668.039 | 3,658.531 | 3,442.943 | 3,410.544 | 3,262.756 | 3,253.426 | 3,147.74 | 2,817.661 | 2,964.49 | 2,907.875 | 2,914.097 | 2,937.821 | 2,799.384 | 2,724.536 | 2,798.861 | 2,896.502 | 3,035.705 | 3,160.382 | 2,617.112 | 2,549.367 | 2,497.346 | 2,418.215 | 2,370.833 | 2,355.144 | 2,287.517 | 2,207.965 | 2,300.878 | 2,234.614 | 2,207.163 | 2,187.629 | 2,256.539 | 2,242.06 | 2,242.95 | 2,182.05 | 2,224.076 | 2,178.571 | 2,258.317 | 2,266.4 | 2,338.877 | 2,306.186 | 2,338.877 | 2,349.533 | 2,408.93 | 2,389.614 | 2,360.677 | 2,054.652 | 1,866.342 | 1,674.621 | 1,470.844 | 1,326.303 | 1,231.249 | 850.028 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 661.121 | 879.726 | 328.668 | 666.135 | 740.724 | 755.004 | 547.99 | 263.159 | 717.711 | 744.32 | 621.454 | 587.048 | 505.451 | 524.492 | 488.128 | 459.423 | 395.065 | 354.801 | 385.539 | 493.05 | 387.346 | 640.305 | 614.679 | 514.922 | 483.343 | 562.298 | 497.287 | 469.236 | 298.889 | 261.144 | 185.586 | 264.952 | 295.701 | 376.694 | 394.785 | 714.98 | 589.998 | 568.632 | 558.798 | 594.577 | 269.269 | 268.885 | 303.291 | 345.628 | 379.047 | 373.705 | 277.343 | 260.218 | 277.686 | 202.433 | 233.605 | 316.687 | 279.751 | 372.13 | 294.731 | 226.778 | 194.563 | 168.854 | 154.817 | 153.358 | 166.733 | 141.148 | 172.608 | 178.169 | 159.872 | 208.571 | 176.068 | 175.454 | 151.844 | 170.48 | 188.227 | 180.675 | 187.593 | 154.152 | 104.654 | 123.897 | 142.178 | 134.756 | 142.433 | 115.549 | 121.018 | 94.175 | 85.891 | 98.149 | 122.944 | 117.657 | 115.532 | 88.735 | 88.637 | 86.386 | 84.703 | 81.555 | 84.703 | 68.075 | 40.915 | 69.178 | 84.42 | 44.452 | 57.918 | 50.213 | 8.775 | 34.362 | 0 | 80.416 |
| Short Term Debt
| 641.891 | 641.412 | 995.021 | 781.731 | 812.685 | 730.521 | 574.181 | 673.02 | 412.053 | 429.499 | 414.136 | 354.151 | 480.442 | 493.021 | 395 | 535.75 | 611.901 | 719.82 | 809.424 | 557.272 | 625.391 | 597.172 | 431.95 | 496.525 | 482.744 | 544.89 | 510.947 | 476.95 | 486.95 | 556.95 | 552.633 | 823.866 | 732.189 | 780.249 | 763.95 | 555.95 | 510.95 | 547.1 | 560.1 | 467.441 | 473.175 | 490.687 | 586.893 | 568.717 | 561.074 | 565.305 | 542.657 | 628.839 | 788.789 | 1,013.905 | 768.383 | 891.208 | 674.296 | 570.919 | 541.396 | 545.591 | 342.217 | 292.936 | 412.335 | 304.39 | 313.003 | 283.956 | 240.305 | 211.012 | 195.941 | 159.701 | 246.603 | 219.502 | 270.156 | 187.706 | 136.295 | 156.526 | 62.403 | 68.731 | 84.731 | 123.439 | 114.487 | 123.962 | 173.198 | 161.198 | 146.936 | 205.602 | 234.514 | 224.559 | 233.642 | 235.487 | 323.5 | 217 | 408.45 | 307.45 | 271.95 | 313.45 | 271.95 | 411.95 | 394.75 | 323.9 | 315.4 | 167.25 | 223.25 | 192.4 | 199.1 | 138.6 | 0 | 175.793 |
| Tax Payables
| 31.062 | 10.77 | 17.166 | 5.55 | 15.071 | 7.422 | 28.357 | 21.728 | 57.582 | 48.26 | 55.243 | 72.02 | 47.427 | 20.99 | 29.829 | 30.579 | 28.662 | 17.089 | 20.535 | 16.611 | 8.413 | 8.354 | 7.416 | 15.409 | 33.415 | 11.395 | 17.633 | 24.916 | 41.659 | 16.708 | 33.751 | 19.776 | 14.703 | 9.456 | 9.256 | 16.848 | 24.826 | 36.416 | 21.335 | 11.755 | 24.75 | 19.407 | 16.842 | 18.949 | 20.158 | 2.006 | 5.817 | 18.977 | 4.277 | -20.945 | -28.361 | -35.804 | -38.846 | -6.328 | 8.457 | 9.173 | 22.688 | 35.213 | 21.376 | 14.36 | 17.267 | 17.966 | 17.363 | 20.151 | 22.243 | 19.473 | 15.935 | 14.085 | 20.165 | 15.371 | 18.208 | 16.117 | 18.433 | 14.568 | 16.053 | 18.803 | 10.695 | 10.049 | 6.612 | 10.767 | 12.394 | 11.198 | 10.624 | 13.061 | 14.951 | -1.147 | 6.032 | 9.483 | 7.03 | 3.866 | 16.516 | 18.054 | 16.516 | 7.896 | 21.677 | 25.575 | 10.531 | 22.955 | 21.745 | 19.27 | 26.144 | 11.831 | 0 | 8.201 |
| Deferred Revenue
| 0 | 0 | 49.806 | 23.497 | 212.676 | 175.935 | 228.333 | 311.057 | 27.686 | 53.403 | 57.908 | 0 | 0 | 0 | 229.469 | 206.241 | 212.345 | 198.787 | 224.739 | 179.362 | 159.507 | 133.126 | 168.375 | 195.287 | 159.594 | 126.831 | 166.636 | 152.028 | 157.776 | 143.295 | 173.623 | 168.19 | 158.118 | 142.231 | 142.442 | 148.743 | 183.324 | 159.488 | 153.015 | 145.871 | 156.077 | 185.767 | 144.276 | 176.548 | 161.374 | 144.024 | 161.596 | 204.804 | 169.711 | 151.918 | 144.556 | 137.385 | 106.832 | 164.028 | 191.686 | 197.909 | 223.073 | 268.503 | 198.059 | 111.543 | 118.553 | 120.664 | 98.139 | 87.645 | 81.44 | 89.193 | 98.317 | 90.383 | 85.679 | 91.167 | 110.171 | 101.324 | 86.704 | 93.055 | 117.518 | 114.314 | 91.685 | 93.314 | 104.042 | 100.597 | 86.883 | 90.282 | 112.75 | 111.096 | 118.762 | 74.475 | 93.676 | 81.546 | 84.257 | 88.396 | 128.159 | 116.12 | 128.159 | 117.307 | 84.93 | 134.056 | 170.636 | 137.718 | 135.477 | 109.125 | 62.1 | 48.376 | 0 | 38.158 |
| Other Current Liabilities
| 461.728 | 441.428 | 216.333 | 239.471 | 149.207 | 154.17 | 282.621 | 575.82 | 164.756 | 126.671 | 184.414 | 201.897 | 369.582 | 213.464 | 110.947 | 219.869 | 39.801 | -3.906 | 17.485 | 93.634 | 274.347 | 217.281 | 289.398 | 228.643 | 24.635 | 123.87 | 205.85 | 217.377 | 44.29 | 222.741 | 228.705 | 199.233 | 25.153 | 165.164 | 214.191 | 212.904 | 241.516 | 358.384 | 520.827 | 527.528 | 60.761 | 51.988 | 37.777 | 276.958 | 279.079 | 274.645 | 138.755 | 356.718 | 324.913 | 219.272 | 421.681 | 455.139 | 390.939 | 383.868 | 414.471 | 440.6 | 480.714 | 424.965 | 278.252 | 257.886 | 218.956 | 230.438 | 158.078 | 138.394 | 114.818 | 132.981 | 121.144 | 155.535 | 97.786 | 157.077 | 192.316 | 118.963 | 168.037 | 136.264 | 123.314 | 113.821 | 95.288 | 98.928 | 127.737 | 107.762 | 88.902 | 88.238 | 118.366 | 115.752 | 127.822 | 90.046 | 100.738 | 189.002 | 93.483 | 216.906 | 210.792 | 112.65 | 210.792 | 123.412 | 74.605 | 122.901 | 185.581 | 171.357 | 171.646 | 165.268 | 85.752 | 61.615 | 237.091 | 35.832 |
| Total Current Liabilities
| 1,795.802 | 1,973.336 | 1,606.994 | 1,692.887 | 1,883.822 | 1,823.051 | 1,433.149 | 1,428.233 | 1,379.787 | 1,427.4 | 1,333.155 | 1,241.009 | 1,402.903 | 1,251.967 | 1,253.374 | 1,245.621 | 1,287.774 | 1,286.592 | 1,457.722 | 1,339.93 | 1,317.658 | 1,463.111 | 1,343.442 | 1,255.499 | 1,183.731 | 1,288.893 | 1,231.717 | 1,188.479 | 1,029.563 | 1,057.542 | 1,000.675 | 1,307.828 | 1,225.864 | 1,331.564 | 1,382.183 | 1,500.681 | 1,367.29 | 1,510.532 | 1,661.06 | 1,601.301 | 984.031 | 1,016.734 | 1,089.078 | 1,210.252 | 1,239.357 | 1,215.661 | 1,126.168 | 1,264.753 | 1,395.665 | 1,414.664 | 1,395.309 | 1,627.23 | 1,306.138 | 1,320.588 | 1,259.055 | 1,222.143 | 1,040.182 | 921.968 | 866.78 | 729.995 | 715.959 | 650.742 | 588.355 | 547.726 | 492.874 | 520.726 | 559.751 | 564.576 | 539.951 | 530.633 | 535.045 | 472.281 | 436.465 | 373.715 | 328.752 | 379.96 | 362.648 | 367.694 | 449.98 | 395.275 | 369.251 | 399.213 | 449.395 | 451.52 | 499.359 | 442.043 | 545.802 | 504.22 | 597.599 | 614.608 | 583.961 | 525.709 | 583.961 | 610.441 | 531.947 | 541.554 | 595.932 | 406.014 | 474.559 | 427.151 | 319.772 | 246.407 | 237.091 | 300.242 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0.9 | 1.189 | 54 | 104.8 | 35.172 | 35.963 | 147.639 | 153.128 | 173.138 | 143.683 | 99.563 | 105.44 | 133.61 | 98.067 | 157.394 | 213.685 | 184.73 | 194.166 | 139.087 | 68.92 | 136.347 | 151.559 | 159.948 | 165.012 | 72.974 | 65.89 | 91.679 | 190.589 | 210.899 | 212.154 | 234.221 | 135.046 | 138.805 | 139.065 | 478.219 | 481.36 | 507.32 | 507.596 | 529.824 | 606.354 | 956.251 | 954.513 | 978.914 | 931.936 | 956.775 | 861.121 | 909.317 | 914.208 | 972.899 | 509.655 | 553.961 | 451.961 | 493.396 | 448.482 | 283 | 278 | 261 | 391 | 344.5 | 180.5 | 229 | 235 | 259 | 282 | 295 | 272 | 276 | 271 | 302 | 297 | 310 | 318 | 320 | 354 | 334 | 276 | 234 | 159 | 161 | 159 | 167 | 123 | 123.55 | 123.55 | 83.55 | 83.55 | 21.55 | 11 | 13 | 13 | 113 | 125 | 113 | 113 | 200 | 224 | 224 | 177 | 190.15 | 95 | 59.55 | 59.55 | 0 | 30 |
| Deferred Revenue Non-Current
| 3.875 | 4.438 | 4.476 | 4.765 | 5.094 | 5.697 | 6.671 | 7.99 | 8.74 | 10.845 | 11.612 | 12.67 | 13.892 | 15.388 | 16.609 | 17.835 | 19.08 | 20.599 | 23.93 | 24.032 | 25.241 | 26.3 | 26.677 | 27.212 | 19.539 | 20.41 | 17.42 | 18.065 | 18.964 | 19.61 | 20.257 | 20.904 | 21.551 | 22.208 | 22.846 | 21.844 | 22.482 | 23.119 | 24.884 | 25.521 | 26.159 | 26.934 | 18.114 | 18.558 | 18.858 | 14.221 | 19.9 | 41.804 | 45.874 | 50.135 | 53.975 | 58.827 | 61.738 | 65.591 | 46.245 | 0.245 | 0.245 | 0.245 | 0.278 | 0.373 | 0.454 | 0.63 | 2.642 | 1.747 | 2.607 | 1.445 | 1.729 | 1.681 | 1.388 | 1.284 | -308.872 | -316.936 | -319.114 | -16.539 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 85.22 | 85.618 | 80.752 | 81.149 | 82.022 | 82.495 | 76.457 | 76.941 | 77.409 | 77.867 | 76.902 | 77.323 | 77.745 | 78.167 | 78.59 | 79.014 | 79.437 | 79.861 | 16.234 | 16.657 | 17.006 | 17.347 | 27.536 | 28.186 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 0.969 | 26.793 | 43.701 | 54.835 | 48.549 | 58.437 | 59.801 | 43.355 | 54.035 | 52.276 | 49.775 | 59.66 | 70.415 | 86.654 | 80.113 | 85.104 | 74.292 | 105.187 | 108.985 | 81.156 | 92.823 | 62.955 | 37.562 | 41.501 | 66.967 | 104.054 | 142.528 | 2.007 | 2.007 | 2.316 | 16.539 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 15.616 | 7.808 | 2.048 | 18.511 | 19.653 | 18.945 | 20.504 | 28.425 | 30.012 | 36.478 | 37.049 | 22.842 | 22.842 | 16.113 | 16.113 | 19.752 | 20.388 | 23.562 | 28.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.732 | 21 | 13.411 | 71.601 | 11.946 | 12.214 | 12.482 | 12.75 | 12.988 | 13.256 | 13.464 | 13.732 | 8.893 | 9.152 | 9.286 | 9.42 | 9.029 | 9.163 | 9.297 | 11.231 | 8.728 | 9.704 | 8.728 | 9.704 | 10.004 | 3.104 | 3.104 | 3.104 | 1.128 | 1.064 | 0.886 | -15.561 | 0.315 | 0.64 | 0.414 | 0.465 | 1.577 | 1.385 | 2.216 | 2.321 | 1.783 | 1.889 | 1.937 | 2.04 | 1.203 | 0.99 | 1.024 | 1.118 | 0.773 | 0.864 | 0.773 | 0.54 | -0.001 | 0 | -0.421 | -0.077 | -0.271 | 0.007 | 0 | 0 | 30.5 | 0 |
| Total Non-Current Liabilities
| 89.996 | 91.245 | 139.228 | 190.714 | 122.288 | 124.155 | 230.766 | 238.059 | 259.287 | 232.395 | 188.077 | 195.433 | 225.246 | 191.621 | 252.594 | 318.343 | 291.055 | 296.675 | 197.763 | 129.261 | 197.539 | 215.709 | 242.586 | 250.422 | 129.961 | 124.318 | 132.91 | 232.465 | 246.945 | 248.847 | 275.199 | 177.308 | 184.888 | 190.913 | 502.034 | 504.173 | 530.771 | 531.684 | 555.677 | 632.844 | 983.379 | 982.416 | 1,018.729 | 972.464 | 1,015.836 | 932.721 | 995.999 | 1,016.775 | 1,089.692 | 632.34 | 664.28 | 578.08 | 620.875 | 577.579 | 397.798 | 357.811 | 357.185 | 480.778 | 438.912 | 264.328 | 343.938 | 355.846 | 351.527 | 386.274 | 369.291 | 320.711 | 329.233 | 342.752 | 410.545 | 443.915 | 313.134 | 321.07 | 323.202 | 354.978 | 334.315 | 276.64 | 234.414 | 159.465 | 162.577 | 160.385 | 169.216 | 125.321 | 125.333 | 125.439 | 85.487 | 85.59 | 22.753 | 11.99 | 14.024 | 14.118 | 113.773 | 125.864 | 113.773 | 113.54 | 199.999 | 224 | 223.579 | 176.923 | 189.879 | 95.007 | 59.55 | 59.55 | 30.5 | 30 |
| Total Liabilities
| 1,885.798 | 2,064.581 | 1,746.222 | 1,883.601 | 2,006.11 | 1,947.206 | 1,663.915 | 1,666.292 | 1,639.074 | 1,659.795 | 1,521.232 | 1,436.442 | 1,628.149 | 1,443.589 | 1,505.967 | 1,563.963 | 1,578.829 | 1,583.267 | 1,655.485 | 1,469.191 | 1,515.197 | 1,678.821 | 1,586.028 | 1,505.921 | 1,313.692 | 1,413.211 | 1,364.627 | 1,420.944 | 1,276.508 | 1,306.389 | 1,275.874 | 1,485.135 | 1,410.751 | 1,522.477 | 1,884.217 | 2,004.854 | 1,898.061 | 2,042.216 | 2,216.737 | 2,234.146 | 1,967.41 | 1,999.15 | 2,107.807 | 2,182.716 | 2,255.193 | 2,148.383 | 2,122.167 | 2,281.527 | 2,485.357 | 2,047.004 | 2,059.588 | 2,205.31 | 1,927.014 | 1,898.167 | 1,656.853 | 1,579.954 | 1,397.366 | 1,402.746 | 1,305.692 | 994.323 | 1,059.897 | 1,006.588 | 939.882 | 934 | 862.164 | 841.438 | 888.984 | 907.328 | 950.496 | 974.549 | 848.179 | 793.351 | 759.666 | 728.693 | 663.067 | 656.6 | 597.062 | 527.159 | 612.557 | 555.66 | 538.467 | 524.535 | 574.728 | 576.96 | 584.846 | 527.632 | 568.555 | 516.21 | 611.623 | 628.725 | 697.733 | 651.573 | 697.733 | 723.981 | 731.946 | 765.554 | 819.511 | 582.937 | 664.437 | 522.158 | 379.322 | 305.957 | 267.591 | 330.242 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 2.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.061 | 0.823 | 0.65 | 0.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,253.255 | 2,253.255 | 2,253.255 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 2,305.818 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,773.706 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 1,061.842 | 884.868 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 706.3 | 353.15 | 353.15 | 289.44 | 289.44 | 289.44 | 289.44 | 289.44 | 209.44 |
| Retained Earnings
| 768.084 | 737.397 | 747.253 | 715.639 | 719.791 | 698.124 | 678.742 | 665.385 | 758.152 | 698.528 | 686.821 | 640.319 | 575.193 | 510.813 | 486.469 | 444.488 | 393.147 | 332.533 | 249.355 | 241.779 | 238.521 | 255.999 | 242.013 | 221.314 | 182.624 | 128.54 | 146.006 | 100.687 | 24.448 | -26.254 | -30.812 | -68.037 | -108.372 | -131.645 | -140.41 | -173.68 | -199.495 | -176.633 | -118.731 | -104.401 | -82.651 | -30.118 | -52.619 | -25.301 | -48.367 | -57.467 | -107.947 | -137.501 | -74.22 | -74.709 | 159.146 | 186.364 | 217.355 | 245.375 | 244.647 | 257.572 | 244.477 | 235.022 | 202.527 | 212.482 | 203.735 | 192.317 | 344.045 | 342.628 | 366.894 | 391.777 | 407.852 | 410.237 | 397.518 | 385.871 | 389.292 | 375.428 | 363.84 | 322.758 | 337.646 | 326.755 | 320.965 | 312.754 | 321.68 | 312.105 | 305.339 | 300.176 | 311.48 | 306.312 | 298.473 | 291.825 | 307.634 | 299.427 | 292.278 | 287.359 | 284.878 | 309.095 | 284.878 | 278.006 | 380.803 | 313.174 | 316.487 | 267.208 | 272.749 | 227.634 | 226.012 | 154.42 | 120.074 | 72.278 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 973.037 | 266.555 | -2.534 | 264.305 | 1,060.263 | 252.718 | 1,060.553 | 252.98 | 1,040.381 | 232.402 | 1,040.073 | 232.42 | 1,028.451 | 220.747 | 1,028.767 | -1.061 | -0.823 | -0.65 | -0.895 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | -0 | 0 | 0 | 128.196 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 941.033 | 939.182 | -43.297 | 607.968 | 870.968 | 873.502 | -200.501 | 861.801 | -200.501 | 861.811 | -200.501 | 607.285 | -200.501 | 607.285 | 827.95 | 607.285 | -83.782 | 993.356 | 1,018.72 | 807.136 | -0.895 | 807.786 | 1,019.543 | 1,231.301 | 1,551.655 | 1,551.726 | 1,551.655 | 1,763.413 | 1,551.655 | 1,763.413 | 1,347.357 | 1,551.655 | 1,347.357 | 1,763.413 | 1,347.357 | 211.819 | 212.075 | 212.075 | 416.692 | 212.075 | 416.692 | 416.692 | 416.692 | 212.075 | 289.546 | 340.271 | 373.696 | 354.837 | 384.5 | 388.593 | 339.256 | 371.295 | 366.019 | 358.514 | 386.238 | 418.502 | 467.221 | 447.598 | 475.725 | 442.926 | 535.863 | 641.757 | 463.771 | 498.772 | 409.168 | 332.989 | 344.087 | 420.485 | 531.147 | 646.57 | 227.386 | 225.486 | 221.347 | 468.883 | 578.26 | 577.857 | 577.856 | 577.84 | 573.539 | 572.533 | 571.552 | 576.359 | 571.582 | 566.364 | 566.364 | 566.364 | 565.224 | 565.224 | 565.252 | 567.226 | 575.51 | 565.128 | 575.51 | 574.226 | 562.096 | 647.959 | 832.483 | 815.749 | 603.837 | 617.317 | 574.68 | 618.096 | 554.144 | 238.069 |
| Total Shareholders Equity
| 3,962.372 | 3,929.834 | 3,930.247 | 3,895.981 | 3,896.577 | 3,875.532 | 3,844.322 | 3,831.206 | 3,924.021 | 3,864.612 | 3,832.519 | 3,785.824 | 3,720.583 | 3,656.336 | 3,620.237 | 3,578.338 | 3,643.95 | 3,630.646 | 3,573.892 | 3,566.49 | 3,562.987 | 3,581.36 | 3,567.374 | 3,546.675 | 3,507.985 | 3,453.901 | 3,471.367 | 3,426.048 | 3,349.809 | 3,299.107 | 3,294.549 | 3,257.324 | 3,216.989 | 3,193.716 | 3,185.012 | 1,099.98 | 1,074.422 | 1,097.284 | 1,155.186 | 1,169.516 | 1,191.266 | 1,243.799 | 1,221.298 | 1,248.616 | 1,303.02 | 1,344.645 | 1,327.591 | 1,279.177 | 1,372.122 | 1,375.725 | 1,560.244 | 1,619.501 | 1,645.215 | 1,665.731 | 1,692.726 | 1,737.916 | 1,773.539 | 1,744.462 | 1,740.094 | 1,717.25 | 1,801.439 | 1,801.417 | 1,869.658 | 1,903.241 | 1,837.904 | 1,786.607 | 1,813.78 | 1,892.565 | 1,990.506 | 2,094.282 | 1,678.519 | 1,662.757 | 1,647.029 | 1,602.807 | 1,622.206 | 1,610.912 | 1,605.121 | 1,596.895 | 1,601.519 | 1,590.938 | 1,583.191 | 1,578.028 | 1,589.362 | 1,578.976 | 1,571.137 | 1,564.489 | 1,579.158 | 1,570.95 | 1,563.831 | 1,558.911 | 1,566.688 | 1,580.523 | 1,566.688 | 1,556.931 | 1,649.199 | 1,586.267 | 1,502.121 | 1,436.108 | 1,166.026 | 1,120.912 | 1,090.132 | 1,018.54 | 963.658 | 519.786 |
| Total Equity
| 4,342.256 | 4,305.139 | 4,280.59 | 4,243.622 | 4,244.54 | 4,219.81 | 4,155.093 | 4,138.515 | 4,227.447 | 4,164.032 | 4,135.85 | 4,089.431 | 4,016.251 | 3,947.199 | 3,909.942 | 3,864.339 | 3,927.863 | 3,909.605 | 3,852.822 | 3,843.743 | 3,836.264 | 3,849.353 | 3,830.074 | 3,807.619 | 3,756.796 | 3,694.171 | 3,697.61 | 3,644.722 | 3,542.192 | 3,484.98 | 3,482 | 3,436.13 | 3,386.022 | 3,369.166 | 3,360.902 | 1,272.25 | 1,216.304 | 1,234.997 | 1,291.877 | 1,297.713 | 1,330.651 | 1,379.242 | 1,353.189 | 1,377.618 | 1,434.163 | 1,472.605 | 1,452.048 | 1,402.838 | 1,493.009 | 1,474.41 | 1,659.64 | 1,717.406 | 1,741.025 | 1,760.364 | 1,786.09 | 1,830.589 | 1,865.389 | 1,850.68 | 1,842.047 | 1,823.337 | 1,904.593 | 1,901.287 | 1,974.215 | 2,003.821 | 1,937.22 | 1,883.099 | 1,909.878 | 1,989.174 | 2,085.21 | 2,185.834 | 1,768.933 | 1,756.015 | 1,737.68 | 1,689.523 | 1,707.766 | 1,698.545 | 1,690.455 | 1,680.806 | 1,688.321 | 1,678.954 | 1,668.696 | 1,663.094 | 1,681.811 | 1,665.1 | 1,658.103 | 1,654.417 | 1,655.521 | 1,662.361 | 1,646.694 | 1,637.675 | 1,641.144 | 1,654.613 | 1,641.144 | 1,625.552 | 1,676.983 | 1,624.06 | 1,541.167 | 1,471.715 | 1,201.904 | 1,152.463 | 1,091.522 | 1,020.346 | 963.658 | 519.786 |
| Total Liabilities & Shareholders Equity
| 6,228.054 | 6,369.72 | 6,026.812 | 6,127.223 | 6,250.649 | 6,167.016 | 5,819.008 | 5,804.807 | 5,866.521 | 5,823.827 | 5,657.082 | 5,525.873 | 5,644.4 | 5,390.787 | 5,415.91 | 5,428.302 | 5,506.692 | 5,492.872 | 5,508.307 | 5,312.935 | 5,351.461 | 5,528.173 | 5,416.101 | 5,313.54 | 5,070.488 | 5,107.382 | 5,062.238 | 5,065.666 | 4,818.7 | 4,791.369 | 4,757.874 | 4,921.265 | 4,796.773 | 4,891.643 | 5,245.119 | 3,277.105 | 3,114.365 | 3,277.213 | 3,508.614 | 3,531.858 | 3,298.061 | 3,378.392 | 3,460.996 | 3,560.334 | 3,689.356 | 3,620.987 | 3,574.215 | 3,684.366 | 3,978.367 | 3,521.414 | 3,719.229 | 3,922.715 | 3,668.039 | 3,658.531 | 3,442.943 | 3,410.544 | 3,262.756 | 3,253.426 | 3,147.74 | 2,817.661 | 2,964.49 | 2,907.875 | 2,914.097 | 2,937.821 | 2,799.384 | 2,724.536 | 2,798.861 | 2,896.502 | 3,035.705 | 3,160.382 | 2,617.112 | 2,549.367 | 2,497.346 | 2,418.215 | 2,370.833 | 2,355.144 | 2,287.517 | 2,207.965 | 2,300.878 | 2,234.614 | 2,207.163 | 2,187.629 | 2,256.539 | 2,242.06 | 2,242.95 | 2,182.05 | 2,224.076 | 2,178.571 | 2,258.317 | 2,266.4 | 2,338.877 | 2,306.186 | 2,338.877 | 2,349.533 | 2,408.93 | 2,389.614 | 2,360.677 | 2,054.652 | 1,866.342 | 1,674.621 | 1,470.844 | 1,326.303 | 1,231.249 | 850.028 |