Fujian Furi Electronics Co.,Ltd
SSE:600203.SS
9.67 (CNY) • At close May 8, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,356.546 | 1,394.886 | 1,522.833 | 1,353.044 | 1,461.26 | 1,620.884 | 1,240.574 | 1,360.198 | 1,314.052 | 1,546.593 | 1,969.315 | 2,306.451 | 2,637.543 | 2,552.539 | 957.215 | 1,480.113 | 1,191.359 | 1,590.78 | 1,210.068 | 919.86 | 1,965.683 | 1,757.642 | 1,504.214 | 1,279.153 | 960.016 | 1,031.406 | 632.102 | 534.852 | 703.029 | 660.246 | 482.261 | 507.175 | 650.355 | 635.681 | 527.305 | 526.634 | 649.809 | 499.984 | 363.155 | 291.688 | 483.852 | 427.692 | 289.851 | 169.613 | 475.467 | 251.827 | 259.06 | 142.612 | 69.806 | 107.333 | 106.058 | 158.301 | 73.054 | 104.242 | 91.653 | 112.326 | 77.781 | 78.864 | 81.476 | 78.528 | 82.764 | 96.251 | 95.262 | 93.493 | 119.525 | 192.393 | 212.798 | 217.533 | 216.512 | 155.19 | 117.835 | 127.346 | 118.99 | 155.626 | 113.399 | 132.567 | 116.199 | 136.187 | 179.096 | 189.609 | 169.589 | 154.928 | 165.86 | 167.534 | 239.794 | 227.756 | 234.691 | 355.941 | 316.087 | 432.046 | 302.02 | 346.871 | 277.452 | 372.698 | 279.479 | 220.508 | 210.011 | 304.371 | 319.019 | 104.29 |
| Short Term Investments
| 255.648 | 254.667 | 0 | 36.77 | 10 | -185.757 | 10 | 53 | 10 | 10.091 | 467.957 | 243.448 | 0.059 | 0.162 | 149.206 | 64.685 | 20 | 43.24 | 30 | -51.712 | -49.283 | -48.559 | -46.596 | -49.027 | -42.941 | -37.992 | -44.323 | -39.91 | -34.989 | -31.358 | 0.006 | 0.119 | 0.246 | -24.233 | 0.137 | 0.1 | -32.818 | -34.857 | -43.946 | -40.143 | -47.055 | -48.091 | -37.797 | -37.707 | -44.428 | 0 | 0.261 | 0.172 | 0 | 0 | 0.088 | 0.083 | 0.088 | 0.081 | 0.077 | 0.098 | 0.1 | 0.099 | 0.094 | 0.084 | 0.091 | 0.09 | 0.082 | 0.073 | 0.056 | 0.055 | 0.073 | 0.091 | 0.095 | -143.378 | -134.505 | -135.798 | -137.119 | 268.824 | 0 | 0 | 0.3 | 0.317 | 0.295 | 0.295 | 0.346 | 0.353 | 0.447 | 0.445 | 0.586 | 0.583 | 0.256 | 0.344 | 0.608 | 0.608 | 26.274 | 5.199 | 24.865 | 14.804 | 33.007 | 38.145 | 30 | 30 | 0.07 | 30 |
| Cash and Short Term Investments
| 1,356.546 | 1,394.886 | 1,522.833 | 1,389.814 | 1,471.26 | 1,620.884 | 1,250.574 | 1,413.198 | 1,324.052 | 1,556.684 | 1,969.315 | 2,306.451 | 2,637.602 | 2,552.702 | 1,106.421 | 1,544.797 | 1,211.359 | 1,634.02 | 1,240.068 | 919.86 | 1,965.683 | 1,757.642 | 1,504.214 | 1,279.153 | 960.016 | 1,031.406 | 632.102 | 534.852 | 703.029 | 660.246 | 482.267 | 507.294 | 650.6 | 635.681 | 527.441 | 526.734 | 649.809 | 499.984 | 363.155 | 291.688 | 483.852 | 427.692 | 289.851 | 169.613 | 475.467 | 251.827 | 259.32 | 142.784 | 69.806 | 107.333 | 106.145 | 158.384 | 73.142 | 104.322 | 91.73 | 112.423 | 77.881 | 78.963 | 81.57 | 78.611 | 82.855 | 96.342 | 95.345 | 93.566 | 119.581 | 192.447 | 212.872 | 217.624 | 216.608 | 155.19 | 117.835 | 127.346 | 118.99 | 155.626 | 113.399 | 132.567 | 116.499 | 136.504 | 179.391 | 189.904 | 169.935 | 155.28 | 166.307 | 167.98 | 240.379 | 228.339 | 234.947 | 356.285 | 316.695 | 432.654 | 328.294 | 352.07 | 302.316 | 387.503 | 312.486 | 258.653 | 240.011 | 334.371 | 319.089 | 134.29 |
| Net Receivables
| 1,974.05 | 2,114.732 | 1,991.143 | 2,131.204 | 1,917.538 | 2,052.072 | 2,179.932 | 1,781.609 | 1,638.824 | 2,336.878 | 2,528.092 | 3,033.34 | 2,199.615 | 3,087.297 | 2,543.49 | 2,608.942 | 2,176.275 | 2,297.387 | 2,404.398 | 2,079.967 | 1,653.259 | 2,225.593 | 2,883.559 | 2,757.445 | 2,691.451 | 2,735.051 | 2,563.964 | 2,188.361 | 1,357.61 | 1,294.451 | 1,201.286 | 890.605 | 939.368 | 1,173.389 | 1,117.482 | 1,027.897 | 884.141 | 1,123.401 | 668.666 | 687.769 | 532.323 | 764.533 | 219.307 | 233.279 | 186.106 | 157.81 | 149.061 | 90.625 | 107.674 | 110.873 | 0 | 142.554 | 115.887 | 91.343 | 97.486 | 0 | 59.09 | 50.205 | 107.94 | 67.53 | 144.146 | 126.818 | 203.598 | 219.487 | 250.616 | 276.602 | 330.458 | 335.272 | 402.323 | 722.032 | 0 | 0 | 0 | 271.627 | 993.864 | 447.204 | 455.492 | 404.752 | 490.774 | 452.699 | 490.004 | 439.773 | 631.265 | 583.322 | 578.663 | 611.127 | 713.759 | 836.764 | 747.583 | 628.176 | 630.075 | 768.542 | 629.786 | 665.159 | 606.781 | 19.437 | 30.744 | 31.992 | 43.211 | 26.399 |
| Inventory
| 1,778.164 | 1,568.864 | 1,524.916 | 1,185.72 | 1,203.878 | 1,055.147 | 1,208.416 | 1,541.119 | 1,204.972 | 1,436.027 | 2,064.161 | 2,241.957 | 2,604.123 | 2,849.197 | 2,303.468 | 1,786.668 | 1,984.704 | 1,296.073 | 1,384.957 | 1,639.633 | 1,545.776 | 1,052.521 | 1,290.476 | 1,118.927 | 1,071.825 | 1,542.331 | 1,797.456 | 1,671.253 | 1,131.375 | 1,065.261 | 954.764 | 859.934 | 876.228 | 960.247 | 636.758 | 680.25 | 707.783 | 537.029 | 659.838 | 479.775 | 415.261 | 449.06 | 194.207 | 172.088 | 241.139 | 207.703 | 230.466 | 86.29 | 52.813 | 44.572 | 39.286 | 44.863 | 39.35 | 30.657 | 25.337 | 14.85 | 19.591 | 24.774 | 26.816 | 25.006 | 25.905 | 26.643 | 29.65 | 30.8 | 39.321 | 39.547 | 48.208 | 58.158 | 63.509 | 39.701 | 60.481 | 86.309 | 62.092 | 54.548 | 68.645 | 49.719 | 51.782 | 45.427 | 30.185 | 31.294 | 23.048 | 28.088 | 40.085 | 37.517 | 40.748 | 33.307 | 58.717 | 66.124 | 51.69 | 57.154 | 80.716 | 79.887 | 81.568 | 65.774 | 79.196 | 67.044 | 423.81 | 373.324 | 416.721 | 388.446 |
| Other Current Assets
| 344.376 | 309.11 | 353.132 | 344.077 | 405.079 | 691.367 | 756.531 | 897.075 | 954.632 | 862.521 | 377.671 | 405.898 | 858.454 | 814.539 | 899.213 | 854.318 | 757.737 | 628.796 | 967.777 | 907.157 | 862.677 | 600.914 | 804.685 | 727.625 | 962.827 | 690.309 | 676.816 | 612.581 | 850.503 | 620.289 | 898.144 | 720.414 | 744.262 | 585.605 | 629.799 | 613.125 | 636.236 | 555.677 | 750.934 | 731.088 | 735.208 | 542.854 | 482.797 | 380.37 | 446.072 | 382.594 | 606.919 | 407.237 | 407.958 | 330.782 | 415.832 | 389.699 | 303.102 | 449.517 | 402.546 | 451.226 | 349.526 | 307.196 | 313.693 | 319.724 | 325.186 | 303.192 | 332.268 | 305.356 | 337.415 | 333.704 | 390.542 | 379.661 | 432.62 | 376.024 | 819.196 | 771.713 | 876.035 | 499.458 | 578.094 | 498.032 | 489.729 | 431.772 | 407.211 | 370.731 | 371.114 | 324.967 | 340.239 | 347.896 | 346.679 | 216.143 | 199.483 | 839.301 | 217.346 | 181.923 | 217.874 | 769.476 | 170.695 | 666.103 | 82.52 | 620.137 | 606.65 | 562.363 | 437.421 | 362.325 |
| Total Current Assets
| 5,453.137 | 5,387.592 | 5,392.024 | 5,050.815 | 4,997.756 | 5,419.47 | 5,395.453 | 5,633.002 | 5,122.48 | 6,192.11 | 6,939.239 | 7,987.646 | 8,299.793 | 9,303.735 | 6,852.592 | 6,794.726 | 6,130.074 | 5,856.276 | 5,997.2 | 5,546.617 | 6,027.395 | 5,636.67 | 6,482.934 | 5,883.152 | 5,686.119 | 6,041.598 | 5,670.337 | 5,007.047 | 4,042.516 | 3,640.247 | 3,536.461 | 2,978.247 | 3,210.459 | 3,354.922 | 2,911.48 | 2,848.007 | 2,877.968 | 2,716.091 | 2,442.594 | 2,190.32 | 2,166.643 | 2,184.14 | 1,186.163 | 955.35 | 1,348.784 | 999.934 | 1,096.705 | 726.936 | 687.786 | 593.56 | 729.609 | 735.5 | 531.482 | 675.84 | 617.1 | 578.5 | 506.088 | 461.139 | 530.019 | 490.872 | 578.092 | 552.994 | 660.861 | 649.209 | 746.933 | 842.301 | 982.079 | 990.715 | 1,115.059 | 942.35 | 997.512 | 985.369 | 1,057.117 | 981.259 | 1,219.927 | 1,127.521 | 1,113.502 | 1,018.456 | 1,107.56 | 1,044.627 | 1,054.101 | 948.108 | 1,177.895 | 1,136.716 | 1,206.469 | 1,088.917 | 1,206.905 | 1,261.71 | 1,333.313 | 1,299.907 | 1,256.96 | 1,201.433 | 1,184.366 | 1,119.38 | 1,001.964 | 948.276 | 1,301.215 | 1,308.915 | 1,216.443 | 908.949 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 977.386 | 951.14 | 954.817 | 970.866 | 972.491 | 996.218 | 1,001.809 | 1,020.215 | 1,071.963 | 1,114.137 | 1,096.604 | 1,068.523 | 1,022.839 | 1,044.405 | 993.859 | 978.698 | 912.183 | 703.789 | 656.78 | 654.276 | 658.385 | 673.033 | 624.5 | 639.366 | 650.349 | 668.704 | 642.44 | 639.099 | 636.382 | 646.97 | 734.736 | 745.514 | 730.356 | 730.892 | 767.518 | 780.909 | 762.214 | 777.575 | 740.623 | 722.928 | 658.044 | 637.466 | 337.743 | 303.87 | 250.322 | 216.957 | 156.185 | 109.258 | 82.06 | 77.022 | 48.136 | 46.747 | 28.126 | 28.749 | 32.387 | 56.813 | 58.551 | 60.929 | 65.695 | 67.467 | 69.905 | 71.689 | 74.252 | 76.141 | 78.659 | 80.038 | 80.959 | 82.45 | 84.256 | 81.11 | 87.047 | 97.072 | 98.671 | 236.924 | 233.291 | 236.182 | 237.174 | 238.279 | 230.13 | 231.917 | 233.841 | 234.752 | 254.04 | 255.4 | 258.954 | 260.665 | 216.343 | 219.881 | 222.045 | 219.047 | 213.978 | 213.005 | 210.751 | 213.751 | 197.227 | 192.283 | 206.878 | 200.72 | 155.271 | 132.506 |
| Goodwill
| 369.039 | 369.039 | 449.249 | 449.249 | 449.249 | 449.249 | 484.839 | 484.839 | 484.839 | 484.839 | 525.099 | 525.099 | 525.099 | 525.099 | 547.669 | 547.669 | 547.669 | 547.669 | 547.669 | 547.669 | 547.669 | 547.669 | 559.896 | 559.896 | 559.896 | 559.896 | 510.764 | 510.764 | 510.764 | 510.764 | 630.265 | 630.265 | 630.265 | 630.265 | 554.236 | 554.236 | 554.236 | 554.236 | 554.236 | 554.236 | 554.236 | 554.236 | 107.847 | 135.786 | 135.786 | 135.786 | 135.903 | 1.52 | 1.52 | 1.52 | 0.48 | 0.48 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 213.414 | 222.377 | 231.039 | 240.26 | 244.783 | 254.206 | 265.186 | 274.798 | 272.806 | 274.057 | 276.55 | 280.339 | 272.257 | 264.505 | 452.496 | 413.061 | 370.287 | 366.793 | 321.286 | 307.466 | 274.861 | 244.973 | 145.591 | 149.658 | 154.558 | 161.522 | 158.847 | 163.601 | 167.948 | 173.588 | 183.21 | 177.975 | 186.592 | 181.945 | 166.484 | 185.13 | 191.138 | 185.02 | 185.527 | 192.024 | 199.49 | 205.234 | 65.4 | 24.368 | 23.898 | 24.44 | 14.236 | 4.412 | 5.024 | 5.635 | 9.497 | 10.574 | 11.657 | 12.605 | 18.317 | 24.765 | 26.294 | 27.769 | 33.201 | 34.839 | 36.524 | 38.21 | 85.181 | 87.542 | 90.316 | 93.006 | 95.491 | 98.189 | 101.054 | 103.502 | 106.166 | 108.857 | 112.22 | 114.194 | 117.108 | 119.605 | 122.614 | 125.142 | 128.176 | 129.997 | 132.753 | 135.53 | 51.754 | 52.237 | 52.621 | 53.099 | 43.44 | 43.934 | 46.291 | 46.902 | 48.209 | 48.536 | 48.902 | 49.303 | 30.676 | 33.85 | 34.995 | 27.092 | 24.676 | 19.775 |
| Goodwill and Intangible Assets
| 582.452 | 591.415 | 680.288 | 689.509 | 694.032 | 703.455 | 750.025 | 759.637 | 757.645 | 758.895 | 801.648 | 805.438 | 797.355 | 789.604 | 1,000.164 | 960.73 | 917.956 | 914.462 | 868.954 | 855.134 | 822.529 | 792.641 | 705.488 | 709.554 | 714.455 | 721.418 | 669.611 | 674.365 | 678.712 | 684.352 | 813.475 | 808.241 | 816.857 | 812.21 | 720.72 | 739.366 | 745.374 | 739.256 | 739.763 | 746.26 | 753.726 | 759.47 | 173.247 | 160.154 | 159.684 | 160.226 | 150.139 | 5.933 | 6.544 | 7.155 | 9.977 | 11.054 | 11.657 | 12.605 | 18.317 | 24.765 | 26.294 | 27.769 | 33.201 | 34.839 | 36.524 | 38.21 | 85.181 | 87.542 | 90.316 | 93.006 | 95.491 | 98.189 | 101.054 | 103.502 | 106.166 | 108.857 | 112.22 | 114.194 | 117.108 | 119.605 | 122.614 | 125.142 | 128.176 | 129.997 | 132.753 | 135.53 | 51.754 | 52.237 | 52.621 | 53.099 | 43.44 | 43.934 | 46.291 | 46.902 | 48.209 | 48.536 | 48.902 | 49.303 | 30.676 | 33.85 | 34.995 | 27.092 | 24.676 | 19.775 |
| Long Term Investments
| 0 | 0 | 316.901 | 314.813 | 227.906 | 442.194 | 233.586 | 199.387 | 274.801 | 281.229 | 341.683 | 0 | 151.84 | 142.296 | -20.688 | 8.929 | 48.964 | -23.146 | -11.842 | 70.879 | 68.516 | 67.942 | 66.225 | 68.666 | 61.96 | 61.722 | 151.41 | 143.155 | 133.085 | 198.069 | 177.425 | 176.847 | 185.622 | 227.066 | 279.714 | 332.658 | 369.921 | 418.845 | 410.731 | 622.768 | 374.962 | 357.295 | 483.193 | 481.271 | 479.477 | 558.191 | 754.139 | 737.824 | 620.956 | 635.686 | 667.46 | 615.499 | 537.346 | 492.429 | 621.448 | 745.647 | 981.246 | 940.666 | 795.632 | 792.231 | 817.378 | 314.282 | 312.44 | 311.763 | 311.514 | 311.674 | 276.641 | 284.848 | 286.165 | 429.636 | 427.976 | 429.362 | 403.887 | -0.07 | 0 | 0 | 264.189 | 262.516 | 249.545 | 247.769 | 254.68 | 251.123 | 245.228 | 239.785 | 243.652 | 242.449 | 242.32 | 239.867 | 237.573 | 236.149 | 151.205 | 170.185 | 131.133 | 140.232 | 164.257 | 91.592 | 25.357 | 64.054 | 39.931 | 17.871 |
| Tax Assets
| 76.326 | 82.365 | 85.682 | 90.944 | 100.081 | 92.125 | 108.575 | 120.143 | 112.236 | 108.813 | 120.938 | 118.597 | 116.342 | 127.46 | 122.895 | 120.682 | 124.297 | 120.279 | 162.269 | 153.89 | 120.745 | 120.023 | 90.617 | 87.854 | 90.207 | 87.976 | 57.07 | 57.054 | 56.7 | 57.069 | 30.113 | 31.008 | 25.974 | 25.622 | 13.695 | 18.748 | 12.463 | 10.386 | 9.393 | 9.59 | 11.539 | 11.539 | 5.134 | 2.459 | 4.567 | 2.971 | 4.755 | 2.995 | 2.355 | 1.993 | 1.254 | 1.254 | 0.236 | 0.236 | 0.232 | 0.232 | 0.232 | 0.232 | 0.226 | 0.226 | 0.226 | 0.226 | 0.229 | 0.229 | 0.229 | 0.229 | 0.113 | 0.113 | 0.113 | 0.113 | 16.471 | 16.471 | 16.471 | 0.07 | 0 | 0 | 0.765 | 0.78 | 0.676 | 0.73 | 0.834 | 0.894 | 1.31 | 1.217 | 1.459 | 1.665 | 1.493 | 1.811 | 2.444 | 2.565 | 28.809 | 9.422 | 28.533 | 18.208 | 35.358 | 41.773 | -1.113 | -36.193 | 27.169 | 59.887 |
| Other Non-Current Assets
| 666.494 | 723.163 | 403.807 | 393.283 | 413.783 | 141.011 | 288.882 | 287.376 | 351.453 | 513.394 | 895.49 | 1,287.271 | 932.129 | 852.136 | 759.488 | 673.812 | 639.42 | 643.274 | 616.114 | 436.424 | 189.743 | 202.136 | 39.132 | 39.126 | 39.153 | 54.078 | 116.814 | 116.795 | 116.931 | 117.883 | 37.28 | 39.362 | 42.393 | 45.854 | 46.851 | 49.976 | 20.749 | 20.744 | 20.4 | 24.095 | 30.979 | 32.017 | 7.894 | 6.394 | 6.386 | 46.271 | 39.257 | 14.761 | 13.871 | 47.228 | 35.851 | 37.948 | 34.964 | 35.528 | 32.265 | 51.048 | 51.553 | 52.018 | 51.745 | 52.217 | 52.707 | 160.014 | 136.858 | 135.556 | 136.799 | 138.066 | 139.42 | 140.967 | 142.4 | 0.058 | 0.067 | 0.076 | 0.085 | 269.578 | 274.173 | 272.451 | 0.115 | 0.131 | 0.149 | 0.165 | 0.181 | 0.198 | 0.273 | 0.088 | 0.055 | 0.063 | 0.07 | 0.078 | 0.039 | 0.113 | 1.103 | 0.164 | 0.189 | 0.222 | 0.354 | 38.464 | 47.937 | 86.819 | 2.66 | 0.373 |
| Total Non-Current Assets
| 2,302.659 | 2,348.083 | 2,441.495 | 2,459.415 | 2,408.294 | 2,375.002 | 2,382.877 | 2,386.759 | 2,568.098 | 2,776.468 | 3,256.363 | 3,279.829 | 3,020.506 | 2,955.901 | 2,855.718 | 2,742.853 | 2,642.82 | 2,358.657 | 2,292.275 | 2,170.603 | 1,859.918 | 1,855.775 | 1,525.962 | 1,544.566 | 1,556.124 | 1,593.899 | 1,637.345 | 1,630.468 | 1,621.81 | 1,704.343 | 1,793.029 | 1,800.971 | 1,801.202 | 1,841.644 | 1,828.497 | 1,921.656 | 1,910.721 | 1,966.805 | 1,920.909 | 2,125.641 | 1,829.251 | 1,797.787 | 1,007.211 | 954.148 | 900.436 | 984.617 | 1,104.474 | 870.771 | 725.786 | 769.084 | 762.678 | 712.502 | 612.33 | 569.548 | 704.649 | 878.505 | 1,117.876 | 1,081.614 | 946.498 | 946.98 | 976.74 | 584.42 | 608.96 | 611.23 | 617.517 | 623.012 | 592.625 | 606.567 | 613.988 | 614.42 | 637.728 | 651.837 | 631.333 | 620.696 | 624.571 | 628.238 | 624.856 | 626.849 | 608.676 | 610.577 | 622.288 | 622.497 | 552.606 | 548.727 | 556.74 | 557.939 | 503.666 | 505.571 | 508.392 | 504.777 | 443.303 | 441.312 | 419.508 | 421.715 | 427.873 | 397.961 | 314.053 | 342.493 | 249.707 | 230.411 |
| Total Assets
| 7,755.796 | 7,735.675 | 7,833.519 | 7,510.23 | 7,406.049 | 7,794.473 | 7,778.33 | 8,019.761 | 7,690.579 | 8,968.578 | 10,195.602 | 11,267.474 | 11,320.299 | 12,259.636 | 9,708.309 | 9,537.578 | 8,772.894 | 8,214.933 | 8,289.475 | 7,717.219 | 7,887.313 | 7,492.445 | 8,008.897 | 7,427.717 | 7,242.243 | 7,635.496 | 7,307.682 | 6,637.515 | 5,664.326 | 5,344.59 | 5,329.49 | 4,779.218 | 5,011.661 | 5,196.565 | 4,739.977 | 4,769.663 | 4,788.689 | 4,682.896 | 4,363.503 | 4,315.961 | 3,995.895 | 3,981.927 | 2,193.374 | 1,909.497 | 2,249.221 | 1,984.551 | 2,201.179 | 1,597.706 | 1,413.572 | 1,362.644 | 1,492.287 | 1,448.001 | 1,143.812 | 1,245.387 | 1,321.749 | 1,457.004 | 1,623.964 | 1,542.753 | 1,476.517 | 1,437.851 | 1,554.832 | 1,137.414 | 1,269.821 | 1,260.439 | 1,364.449 | 1,465.313 | 1,574.704 | 1,597.282 | 1,729.047 | 1,556.77 | 1,635.241 | 1,637.205 | 1,688.451 | 1,601.955 | 1,844.498 | 1,755.759 | 1,738.359 | 1,645.305 | 1,716.236 | 1,655.205 | 1,676.39 | 1,570.604 | 1,730.501 | 1,685.443 | 1,763.209 | 1,646.856 | 1,710.571 | 1,767.281 | 1,841.705 | 1,804.684 | 1,700.263 | 1,642.746 | 1,603.874 | 1,541.095 | 1,429.837 | 1,346.237 | 1,615.268 | 1,651.407 | 1,466.15 | 1,139.36 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,998.831 | 2,276.948 | 1,445.671 | 1,324.729 | 2,165.039 | 2,205.026 | 1,742.061 | 1,195.413 | 1,725.694 | 2,619.966 | 1,327.692 | 3,529.769 | 4,469.406 | 4,721.266 | 3,826.368 | 3,744.618 | 3,740.884 | 3,157.976 | 3,663.104 | 2,843.447 | 3,010.56 | 2,493.032 | 3,747.642 | 3,272.186 | 3,159.124 | 3,698.032 | 3,567.201 | 3,098.755 | 2,034.791 | 1,964.541 | 1,428.807 | 1,207.956 | 1,430.964 | 1,629.627 | 1,401.836 | 1,368.81 | 1,351.164 | 1,247.836 | 1,064.853 | 814.481 | 571.887 | 797.788 | 247.474 | 48.515 | 212.976 | 204.466 | 242.204 | 169.16 | 152.236 | 149.089 | 165.678 | 163.038 | 170.069 | 168.073 | 157.636 | 202.683 | 160.418 | 186.013 | 242.796 | 238.704 | 228.879 | 235.125 | 287.267 | 268.337 | 291.388 | 320.105 | 359.054 | 449.993 | 509.586 | 435.351 | 399.89 | 396.373 | 415.104 | 394.516 | 368.369 | 380.296 | 363.149 | 304.879 | 303.961 | 293.572 | 299.643 | 264.839 | 329.483 | 248.429 | 340.884 | 304.753 | 290.242 | 303.695 | 332.728 | 335.209 | 233.556 | 173.683 | 222.715 | 137.88 | 163.508 | 87.107 | 217.713 | 151.391 | 219.998 | 90.812 |
| Short Term Debt
| 2,491.038 | 2,127.141 | 3,655.503 | 2,391.195 | 1,724.132 | 1,669.236 | 1,703.819 | 2,782.4 | 1,885.681 | 2,192.86 | 2,855.628 | 2,930.028 | 1,977.922 | 1,722.308 | 846.508 | 1,329.292 | 1,034.953 | 672.892 | 881.476 | 911.956 | 1,124.95 | 1,085.292 | 1,131.389 | 1,127.113 | 966.903 | 982.551 | 925.869 | 843.67 | 719.056 | 598.691 | 666.605 | 563.758 | 324.203 | 346.357 | 315.299 | 374.058 | 804.775 | 861.585 | 706.61 | 633.076 | 592.004 | 669.883 | 386.371 | 347.444 | 340.783 | 356.522 | 221.748 | 172.953 | 164.841 | 165.968 | 147.889 | 203.651 | 238.712 | 256.174 | 262.27 | 339.106 | 422.129 | 437.735 | 455.371 | 476.145 | 541.892 | 592.62 | 571.902 | 584.451 | 603.642 | 668.975 | 683.375 | 689.085 | 715.822 | 675.706 | 671.869 | 695.6 | 643.358 | 654.136 | 644.639 | 647.615 | 636.76 | 618.56 | 643.26 | 614.76 | 617.018 | 620.972 | 646.018 | 678.726 | 688.115 | 673.375 | 707.535 | 740.118 | 765.888 | 740.468 | 658.807 | 657.029 | 587.421 | 582.005 | 499.434 | 419.106 | 571.462 | 581.616 | 427.2 | 500 |
| Tax Payables
| 32.014 | 36.977 | 41.184 | 7.788 | 34.138 | 37.773 | 36.522 | 30.967 | 33.717 | 47.613 | 72.497 | 42.462 | 27.363 | 38.518 | 28.638 | 27.458 | 19.168 | 49.718 | 40.564 | 24.925 | 21.489 | 42.511 | 32.699 | 34.759 | 38.008 | 53.771 | 33.987 | 32.298 | 30.343 | 26.933 | 47.093 | 44.487 | 50.015 | 57.6 | 24.094 | 29.952 | 32.121 | 50.667 | 34.583 | 40.744 | 75.283 | 86.084 | 54.405 | 17.172 | 58.476 | 25.921 | 12.813 | -8.305 | -0.404 | -2.535 | -2.777 | -5.015 | -3.86 | -2.157 | 0.363 | 0.091 | 1.285 | 1.889 | 1.381 | 1.143 | 2.274 | 1.681 | -1.274 | -0.49 | 0.033 | -2.667 | -4.155 | -1.905 | -9.479 | -6.437 | -10.828 | -13.188 | -3.036 | -3.008 | -10.58 | 1.119 | -0.494 | 0.818 | -4.427 | -2.865 | -7.017 | -1.285 | -3.849 | -3.316 | -3.35 | -2.747 | -5.935 | -13.427 | -23.282 | -18.333 | -19.976 | -13.794 | -6.19 | 8.079 | -8.855 | 7.143 | -5.311 | 19.711 | 19.044 | 16.328 |
| Deferred Revenue
| 0 | 0 | 155.569 | 135.62 | 348.381 | 419.741 | 511.393 | 495.74 | 218.763 | 191.037 | 330.364 | 312.023 | 0 | 1,464.12 | 941.229 | 1,019.312 | 605.055 | 488.055 | 611.643 | 573.985 | 734.533 | 246.133 | 283.753 | 233.549 | 405.66 | 340.598 | 279.921 | 225.965 | 219.699 | 192.988 | 195.903 | 250.779 | 322.428 | 346.275 | 69.967 | 100.681 | 271.555 | 292.925 | 287.551 | 286.273 | 380.907 | 420.122 | 316.691 | 180.457 | 302.484 | 292.26 | 387.441 | 137.371 | 60.459 | 65.611 | 44.084 | 54.041 | 29.607 | 23.953 | 25.334 | 26.313 | 233.087 | 164.581 | 129.743 | 79.589 | 80.014 | 33.764 | 48.32 | 36.592 | 53.44 | 39.509 | 48.91 | 44.153 | 43.342 | 35.406 | 37.477 | 15.975 | 29.718 | 27.486 | 23.102 | 26.152 | 22.719 | 23.065 | 24.019 | 32.286 | 63.194 | 27.475 | 32.017 | 29.162 | 37.57 | 31.575 | 25.807 | 11.534 | 2.257 | 6.551 | 12.693 | 42.502 | 61.352 | 77.644 | 93.562 | 121.285 | 110.939 | 134.425 | 124.895 | 0 |
| Other Current Liabilities
| 1,076.362 | 1,136.968 | 238.752 | 1,180.243 | 437.449 | 1,092.458 | 402.127 | 578.067 | 427.146 | 601.336 | 2,537.021 | 526.417 | 913.683 | 670.906 | 514.72 | 499.535 | 205.367 | 335.828 | 283.969 | 525.046 | 33.137 | 582.169 | 774.255 | 658.119 | 807.203 | 635.145 | 516.173 | 387.521 | 689.546 | 524.482 | 697.832 | 548.585 | 771.2 | 694.164 | 385.037 | 345.187 | 677.227 | 550.731 | 709.596 | 742.899 | 917.019 | -197.225 | 576.431 | 660.708 | 577.516 | 798.481 | 534.25 | 558.632 | 364.888 | 301.612 | 377.193 | 376.815 | 258.911 | 380.202 | 305.836 | 274.974 | 480.882 | 381.282 | 336.887 | 269.211 | 296.433 | 202.485 | 198.565 | 176.86 | 223.345 | 222.474 | 229.982 | 219.554 | 259.143 | 199.643 | 241.492 | 201.347 | 250.63 | 175.081 | 289.019 | 174.774 | 187.911 | 173.328 | 225.097 | 191.288 | 192.333 | 165.754 | 198.34 | 200.76 | 173.724 | 131.253 | 91.153 | 94.685 | 118.686 | 93.877 | 159.953 | 146.589 | 136.144 | 153.999 | 129.623 | 187.194 | 124.188 | -226.882 | 112.882 | 140.222 |
| Total Current Liabilities
| 5,598.244 | 5,578.034 | 5,536.679 | 4,903.956 | 4,709.139 | 5,004.492 | 4,497.604 | 4,673.789 | 4,291.002 | 5,461.776 | 6,792.838 | 7,340.699 | 7,388.374 | 8,339.553 | 6,619.437 | 6,394.045 | 5,605.428 | 5,142.607 | 5,209.5 | 4,624.451 | 4,924.67 | 4,449.137 | 5,685.986 | 5,092.178 | 4,971.239 | 5,369.499 | 5,043.229 | 4,362.244 | 3,473.736 | 3,114.648 | 2,840.337 | 2,364.787 | 2,576.382 | 2,727.748 | 2,196.233 | 2,218.687 | 2,865.286 | 2,710.819 | 2,515.642 | 2,231.2 | 2,156.193 | 2,196.774 | 1,264.681 | 1,073.837 | 1,492.235 | 1,385.389 | 1,398.456 | 892.439 | 681.561 | 614.134 | 687.983 | 738.489 | 663.832 | 802.292 | 726.105 | 816.855 | 1,064.713 | 1,006.918 | 1,036.435 | 985.203 | 1,069.478 | 1,031.911 | 1,056.46 | 1,029.158 | 1,118.407 | 1,208.888 | 1,268.256 | 1,356.727 | 1,475.071 | 1,304.263 | 1,302.423 | 1,280.13 | 1,306.055 | 1,220.725 | 1,291.446 | 1,203.804 | 1,187.326 | 1,097.585 | 1,167.891 | 1,096.756 | 1,101.977 | 1,050.279 | 1,169.991 | 1,124.599 | 1,199.374 | 1,106.634 | 1,082.995 | 1,125.07 | 1,194.02 | 1,151.221 | 1,032.34 | 963.507 | 940.09 | 881.962 | 783.71 | 700.551 | 908.051 | 976.131 | 779.124 | 747.362 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 303.618 | 249.484 | 256.408 | 500.126 | 582.217 | 587.916 | 946.151 | 967.182 | 937.913 | 955.759 | 561.574 | 242.228 | 322.513 | 334.835 | 401.242 | 402.783 | 364.967 | 219.669 | 293.948 | 310.87 | 106.862 | 105.118 | 102.22 | 136.225 | 115.569 | 123.073 | 126.989 | 136.42 | 46.546 | 44.624 | 81.014 | 50.732 | 48.829 | 53.268 | 62.707 | 68.487 | 77.976 | 90.038 | 106.684 | 117.362 | 116.378 | 97.086 | 32.764 | 15.424 | 16.743 | 17.674 | 19.148 | 18.084 | 192.779 | 197.271 | 204.488 | 191.28 | 103.9 | 103.9 | 63.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 5.5 | 4.7 | 0 | 0 |
| Deferred Revenue Non-Current
| 30.378 | 32.128 | 34.041 | 33.447 | 33.708 | 23.081 | 23.42 | 24.691 | 25.97 | 19.883 | 19.076 | 16.864 | 17.783 | 13.975 | 13.914 | 14.769 | 15.701 | 16.639 | 14.481 | 15.47 | 16.08 | 16.634 | 17.801 | 18.371 | 13.643 | 13.403 | 13.949 | 9.876 | 10.604 | 10.753 | 9.461 | 9.61 | 12.524 | 10.737 | 12.571 | 10.801 | 8.06 | 8.219 | 8.18 | 8.549 | 7.434 | 8.702 | 3.68 | -11.744 | -13.063 | -13.994 | 18.38 | -14.404 | -189.099 | -193.591 | -200.808 | -187.6 | -100.22 | -100.22 | 3.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.155 | 5.536 | 3.584 | 3.604 | 4.057 | 3.87 | 4.259 | 8.546 | 8.575 | 8.608 | 3.192 | 8.458 | 5.234 | 4.374 | 9.884 | 10.884 | 12.311 | 13.695 | 16.856 | 15.472 | 16.721 | 17.669 | 24.268 | 18.385 | 19.39 | 20.394 | 15.411 | 16.398 | 17.23 | 32.429 | 36.159 | 36.635 | 40.341 | 45.769 | 63.671 | 73.032 | 74.988 | 87.523 | 79.529 | 133.868 | 70.297 | 65.863 | 77.865 | 67.278 | 63.88 | 92.747 | 131.327 | 123.048 | 95.968 | 99.696 | 105.974 | 91.782 | 71.05 | 59.866 | 92.567 | 124.091 | 136.714 | 127.018 | 91.155 | 90.581 | 97.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 121.162 | 139.576 | 16.533 | -15.991 | 26.898 | 36.135 | 16.23 | 50.256 | 70.747 | 110.572 | 105.884 | 119.014 | 67.227 | 79.276 | 24.75 | 24.75 | 3.248 | 18.931 | 16.301 | 17.266 | 41.344 | 46.142 | 24.556 | 19.262 | 2.228 | 73.371 | 1.969 | 28.243 | 1.969 | 34.381 | 6.912 | 14.78 | 14.952 | 17.067 | 19.256 | 22.513 | 6.962 | 6.962 | 3.68 | 3.68 | 3.68 | 3.68 | 2.433 | 70.958 | 67.56 | 96.427 | 0.668 | 3.68 | 99.648 | 103.376 | -105.974 | 3.68 | 3.68 | 3.68 | 0.038 | 3.718 | 3.718 | 3.718 | 4.918 | 4.771 | 5.03 | 5.03 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 8.88 | 8.88 | 8.88 | 8.88 | 9.424 | 9.454 | 9.48 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 8.31 | 8.31 | 6.169 | 6.169 | 5.11 | 5.08 | 2.53 | 2.53 | 2.53 | 2.53 | 0 | -1 | 0.376 | 0.177 | 0.004 | 0 |
| Total Non-Current Liabilities
| 461.314 | 426.724 | 310.566 | 521.186 | 646.88 | 651.002 | 990.061 | 1,050.674 | 1,043.205 | 1,074.939 | 689.727 | 386.564 | 412.757 | 432.46 | 449.79 | 453.186 | 396.227 | 253.251 | 341.587 | 344.854 | 181.006 | 185.563 | 168.844 | 175.209 | 150.83 | 159.098 | 158.317 | 164.664 | 76.348 | 103.962 | 133.547 | 103.889 | 116.646 | 126.841 | 158.206 | 174.832 | 167.987 | 192.742 | 198.072 | 263.46 | 197.79 | 175.33 | 116.743 | 86.382 | 84.303 | 114.1 | 169.523 | 144.811 | 292.427 | 300.647 | 314.142 | 286.742 | 178.63 | 167.446 | 159.885 | 127.809 | 140.432 | 130.736 | 96.073 | 95.352 | 102.618 | 5.03 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 4.68 | 8.88 | 8.88 | 8.88 | 8.88 | 9.424 | 9.454 | 9.48 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 9.18 | 8.31 | 8.31 | 6.169 | 6.169 | 5.11 | 5.08 | 2.53 | 2.53 | 2.53 | 2.53 | 0 | 1.43 | 5.876 | 4.877 | 0.004 | 0 |
| Total Liabilities
| 6,059.558 | 6,004.758 | 5,847.245 | 5,425.142 | 5,356.019 | 5,655.494 | 5,487.666 | 5,724.463 | 5,334.207 | 6,536.714 | 7,482.565 | 7,727.263 | 7,801.132 | 8,772.014 | 7,069.227 | 6,847.231 | 6,001.654 | 5,395.858 | 5,551.087 | 4,969.306 | 5,105.676 | 4,634.699 | 5,854.83 | 5,267.387 | 5,122.069 | 5,528.597 | 5,201.547 | 4,526.907 | 3,550.084 | 3,218.61 | 2,973.884 | 2,468.676 | 2,693.029 | 2,854.589 | 2,354.438 | 2,393.519 | 3,033.272 | 2,903.561 | 2,713.714 | 2,494.66 | 2,353.983 | 2,372.105 | 1,381.424 | 1,160.22 | 1,576.538 | 1,499.489 | 1,567.979 | 1,037.25 | 973.988 | 914.78 | 1,002.125 | 1,025.231 | 842.462 | 969.738 | 885.99 | 944.664 | 1,205.145 | 1,137.654 | 1,132.508 | 1,080.555 | 1,172.096 | 1,036.941 | 1,061.14 | 1,033.838 | 1,123.087 | 1,213.568 | 1,272.936 | 1,361.407 | 1,479.751 | 1,308.943 | 1,311.303 | 1,289.01 | 1,314.935 | 1,229.605 | 1,300.87 | 1,213.258 | 1,196.806 | 1,106.765 | 1,177.071 | 1,105.936 | 1,111.157 | 1,059.459 | 1,179.171 | 1,133.779 | 1,207.684 | 1,114.944 | 1,089.164 | 1,131.239 | 1,199.13 | 1,156.301 | 1,034.87 | 966.037 | 942.62 | 884.492 | 783.71 | 701.981 | 913.927 | 981.008 | 779.128 | 747.362 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.773 | 4.657 | 1.283 | 0.888 | 2.099 | 0.486 | 2.969 | 5.097 | 2.445 | 1.97 | 2.684 | 3.651 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 592.988 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 456.447 | 380.281 | 380.281 | 380.281 | 380.281 | 380.281 | 380.281 | 283.779 | 283.779 | 283.779 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 240.544 | 301.69 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 256.4 | 0 |
| Retained Earnings
| -1,270.398 | -1,230.113 | -979.927 | -939.373 | -939.292 | -845.867 | -693.866 | -683.728 | -636.474 | -561.516 | -271.451 | -203.054 | -220.841 | -246.021 | -102.699 | -96.944 | -42.964 | -5.517 | -64.767 | -71.029 | -61.722 | -5.27 | -12.39 | 3.58 | -32.13 | -45.812 | -67.469 | -59.251 | -55.024 | -87.245 | 79.31 | 45.532 | 48.823 | 34.434 | 47.978 | 10.545 | -7.619 | -21.992 | -129.544 | -113.476 | -96.138 | -110.481 | -129.249 | -174.676 | -169.216 | -180.541 | -152.631 | -206.473 | -251.941 | -256.841 | -235.187 | -260.657 | -308.083 | -299.891 | -243.028 | -261.495 | -394.098 | -379.355 | -339.672 | -326.189 | -322.564 | -312.117 | -207.367 | -190.359 | -176.104 | -166.78 | -116.327 | -183.603 | -173.669 | -174.443 | -106.033 | -83.468 | -58.628 | -60.648 | -65.096 | -64.889 | -64.381 | -65.279 | -59.133 | -47.489 | -31.809 | -86.045 | -72.326 | -72.283 | -69.404 | -94.626 | -23.664 | -11.381 | -3.295 | 1.886 | 31.257 | 41.762 | 34.99 | 29.582 | 38.88 | 24.494 | 20.1 | 8.116 | 23.901 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 89.392 | 2,293.268 | 88.914 | 2,319.524 | 89.78 | 2,317.169 | 88.192 | 2,346.481 | 85.187 | 2,562.943 | 83.072 | 1,658.134 | 78.942 | 1,658.859 | -6.773 | -4.657 | -1.283 | -0.888 | -2.099 | -0.486 | -2.969 | -5.097 | -2.445 | -1.97 | -2.684 | -3.651 | 39.852 | 48.374 | 47.634 | 58.388 | 72.378 | 130.092 | 155.269 | 158.2 | 192.837 | 167.909 | 327.561 | 133.485 | 116.82 | 213.37 | 0 | 0 | 275.667 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,293.821 | 2,293.794 | 2,294.05 | 2,204.401 | 0 | 2,237.358 | 0 | 2,262.987 | -0 | 2,317.393 | 0 | 2,565.47 | -0 | 2,513.03 | -0 | 1,579.173 | 0 | 1,665.084 | -1,699.727 | 1,654.867 | -1,692.188 | 1,654.867 | 1,612.106 | 1,644.108 | 1,612.106 | 1,576.728 | 1,612.106 | 1,544.71 | 1,608.454 | 1,612.106 | 1,703.714 | 1,595 | 1,713.729 | 1,732.09 | 1,786.103 | 1,598.635 | 1,251.232 | 1,285.869 | 1,258.776 | 1,418.428 | 1,224.352 | 1,207.687 | 596.062 | 550.244 | 539.623 | 422.73 | 541.059 | 518.459 | 437.349 | 448.533 | 468.789 | 426.213 | 364.015 | 330.464 | 427.792 | 522.159 | 560.027 | 530.94 | 423.35 | 421.63 | 442.651 | 152.762 | 150.026 | 150.026 | 150.026 | 150.026 | 148.171 | 148.171 | 148.131 | 150.632 | 153.639 | 153.639 | 153.639 | 154.821 | 267.4 | 312.724 | 312.808 | 312.861 | 311.828 | 311.828 | 311.824 | 311.818 | 311.6 | 311.6 | 311.552 | 311.552 | 312.128 | 312.128 | 309.878 | 309.85 | 307.148 | 307.143 | 306.11 | 306.441 | 299.03 | 307.877 | 287.094 | 287.143 | 285.285 | 280.831 |
| Total Shareholders Equity
| 1,616.411 | 1,656.67 | 1,907.112 | 1,947.408 | 1,946.964 | 2,040.436 | 2,218.646 | 2,229.07 | 2,273.683 | 2,349.095 | 2,668.019 | 2,955.195 | 2,935.09 | 2,910.112 | 2,011.882 | 2,017.617 | 2,072.342 | 2,109.242 | 2,041.89 | 2,039.002 | 2,048.705 | 2,103.945 | 2,087.68 | 2,101.166 | 2,063.328 | 2,052.298 | 2,030.893 | 2,038.398 | 2,041.657 | 2,052.939 | 2,239.472 | 2,204.954 | 2,218.999 | 2,222.971 | 2,290.528 | 2,278.272 | 1,623.894 | 1,644.158 | 1,509.513 | 1,685.232 | 1,508.495 | 1,477.487 | 764.359 | 673.114 | 667.953 | 482.733 | 628.973 | 552.53 | 425.952 | 432.236 | 474.146 | 406.099 | 296.476 | 271.117 | 425.308 | 501.208 | 406.473 | 392.128 | 324.222 | 335.985 | 360.632 | 78.314 | 183.203 | 200.212 | 214.466 | 223.79 | 272.389 | 205.112 | 215.006 | 214.232 | 288.15 | 310.715 | 335.555 | 334.717 | 503.995 | 504.235 | 504.827 | 503.983 | 509.095 | 520.739 | 536.416 | 482.173 | 495.673 | 495.717 | 498.548 | 473.326 | 544.864 | 557.147 | 562.982 | 568.136 | 594.805 | 605.304 | 597.499 | 592.091 | 594.31 | 581.084 | 563.594 | 551.483 | 565.586 | 280.831 |
| Total Equity
| 1,696.238 | 1,730.917 | 1,986.274 | 2,051.642 | 2,050.03 | 2,138.979 | 2,290.665 | 2,295.298 | 2,356.372 | 2,431.864 | 2,713.037 | 3,540.211 | 3,519.167 | 3,487.622 | 2,639.082 | 2,690.348 | 2,771.24 | 2,819.075 | 2,738.388 | 2,747.914 | 2,781.637 | 2,857.746 | 2,154.067 | 2,160.33 | 2,120.175 | 2,106.9 | 2,106.135 | 2,110.608 | 2,114.243 | 2,125.98 | 2,355.606 | 2,310.541 | 2,318.632 | 2,341.977 | 2,385.539 | 2,376.143 | 1,755.417 | 1,779.335 | 1,649.789 | 1,821.301 | 1,641.911 | 1,609.823 | 811.95 | 749.278 | 672.683 | 485.062 | 633.199 | 560.456 | 439.584 | 447.863 | 490.162 | 422.77 | 301.35 | 275.65 | 435.758 | 512.341 | 418.819 | 405.099 | 344.01 | 357.297 | 382.736 | 100.474 | 208.681 | 226.602 | 241.362 | 251.745 | 301.768 | 235.875 | 249.296 | 247.827 | 323.937 | 348.195 | 373.515 | 372.351 | 543.628 | 542.501 | 541.553 | 538.54 | 539.164 | 549.269 | 565.233 | 511.145 | 551.33 | 551.664 | 555.526 | 531.911 | 621.407 | 636.041 | 642.574 | 648.383 | 665.393 | 676.709 | 661.254 | 656.603 | 646.127 | 644.256 | 701.341 | 670.399 | 687.022 | 391.998 |
| Total Liabilities & Shareholders Equity
| 7,755.796 | 7,735.675 | 7,833.519 | 7,510.23 | 7,406.049 | 7,794.473 | 7,778.33 | 8,019.761 | 7,690.579 | 8,968.578 | 10,195.602 | 11,267.474 | 11,320.299 | 12,259.636 | 9,708.309 | 9,537.578 | 8,772.894 | 8,214.933 | 8,289.475 | 7,717.219 | 7,887.313 | 7,492.445 | 8,008.897 | 7,427.717 | 7,242.243 | 7,635.496 | 7,307.682 | 6,637.515 | 5,664.326 | 5,344.59 | 5,329.49 | 4,779.218 | 5,011.661 | 5,196.565 | 4,739.977 | 4,769.663 | 4,788.689 | 4,682.896 | 4,363.503 | 4,315.961 | 3,995.895 | 3,981.927 | 2,193.374 | 1,909.497 | 2,249.221 | 1,984.551 | 2,201.179 | 1,597.706 | 1,413.572 | 1,362.644 | 1,492.287 | 1,448.001 | 1,143.812 | 1,245.387 | 1,321.749 | 1,457.004 | 1,623.964 | 1,542.753 | 1,476.517 | 1,437.851 | 1,554.832 | 1,137.414 | 1,269.821 | 1,260.439 | 1,364.449 | 1,465.313 | 1,574.704 | 1,597.282 | 1,729.047 | 1,556.77 | 1,635.241 | 1,637.205 | 1,688.451 | 1,601.955 | 1,844.498 | 1,755.759 | 1,738.359 | 1,645.305 | 1,716.236 | 1,655.205 | 1,676.39 | 1,570.604 | 1,730.501 | 1,685.443 | 1,763.209 | 1,646.856 | 1,710.571 | 1,767.281 | 1,841.705 | 1,804.684 | 1,700.263 | 1,642.746 | 1,603.874 | 1,541.095 | 1,429.837 | 1,346.237 | 1,615.268 | 1,651.407 | 1,466.15 | 1,139.36 |