Bright Oceans Inter-Telecom Corporation
SSE:600289.SS
5.92 (CNY) • At close May 13, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,221.307 | 835.804 | 881.957 | 988.397 | 667.279 | 686.136 | 1,196.768 | 1,404.838 | 1,361.198 | 1,450.731 | 1,369.206 | 1,429.922 | 1,492.27 | 1,554.275 | 1,487.865 | 1,551.49 | 1,564.156 | 1,771.396 | 1,110.605 | 1,110.728 | 1,092.481 | 1,239.144 | 1,186.859 | 1,169.613 | 1,249.564 | 1,314.235 | 1,063.449 | 1,201.714 | 1,156.82 | 1,298.082 | 1,006.196 | 1,739.925 | 1,836.365 | 2,014.657 | 1,712.554 | 786.391 | 857.684 | 1,000.207 | 663.899 | 621.313 | 805.577 | 869.496 | 841.428 | 800.708 | 874.695 | 1,049.114 | 887.308 | 843.964 | 930.688 | 1,125.373 | 874.62 | 835.503 | 960.425 | 967.624 | 755.069 | 746.837 | 526.623 | 703.427 | 393.172 | 339.235 | 234.23 | 287.005 | 195.29 | 119.209 | 111.024 | 212.422 | 96.298 | 205.123 | 137.711 | 231.778 | 125.619 | 72.804 | 345.032 | 361.035 | 340.251 | 280.756 | 223.604 | 263.046 | 355.619 | 299.999 | 257.016 | 325.099 | 357.555 | 325.684 | 318.661 | 308.287 | 333.336 | 339.738 | 330.611 | 342.27 | 343.71 | 298.723 | 349.237 | 304.466 | 547.321 | 339.27 | 782.07 | 54.578 |
| Short Term Investments
| 91.503 | 31.018 | -10.321 | 0 | 0 | 0 | -10.689 | -10.781 | -10.873 | -10.965 | -6.127 | -6.235 | -5.16 | -5.2 | 0 | 0 | 0 | 0 | -0.377 | -0.416 | -0.496 | -0.59 | -0.99 | -1.323 | -1.359 | -1.551 | 0 | 0 | 0 | 0 | -2.646 | -2.754 | -0.95 | -1.116 | 0 | 0 | 0 | 0 | 0 | 73.05 | 0 | 110.05 | -0.251 | -0.329 | -0.457 | -0.55 | 0 | 0 | 0 | 0 | 0 | 3 | 5.5 | 9 | 0 | 0 | 1.494 | 1.582 | 6.357 | 3.918 | 1.463 | 1.485 | 1.358 | 3 | 0 | 541.979 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.684 |
| Cash and Short Term Investments
| 1,221.307 | 835.804 | 881.957 | 988.397 | 667.279 | 686.136 | 1,196.768 | 1,404.838 | 1,361.198 | 1,450.731 | 1,369.206 | 1,429.922 | 1,492.27 | 1,554.275 | 1,487.865 | 1,551.49 | 1,564.156 | 1,771.396 | 1,110.605 | 1,110.728 | 1,092.481 | 1,239.144 | 1,186.859 | 1,169.613 | 1,249.564 | 1,314.235 | 1,063.449 | 1,201.714 | 1,156.82 | 1,298.082 | 1,006.196 | 1,739.925 | 1,836.365 | 2,014.657 | 1,712.554 | 786.391 | 857.684 | 1,000.207 | 663.899 | 621.313 | 805.577 | 869.496 | 841.428 | 800.708 | 874.695 | 1,049.114 | 887.308 | 843.964 | 930.688 | 1,125.373 | 874.62 | 838.503 | 965.925 | 976.624 | 755.069 | 746.837 | 528.117 | 705.008 | 399.529 | 343.153 | 235.693 | 288.49 | 196.648 | 122.209 | 111.024 | 212.422 | 96.298 | 205.123 | 137.711 | 231.778 | 125.619 | 72.804 | 345.032 | 361.035 | 340.251 | 280.756 | 223.604 | 263.046 | 355.619 | 299.999 | 257.016 | 325.099 | 357.555 | 325.684 | 318.661 | 308.287 | 333.336 | 339.738 | 330.611 | 342.27 | 343.71 | 298.723 | 349.237 | 304.466 | 547.321 | 339.27 | 782.07 | 57.262 |
| Net Receivables
| 227.976 | 240.309 | 149.506 | 102.381 | 91.922 | 94.005 | 100.053 | 99.671 | 133.126 | 189.526 | 164.324 | 195.714 | 0 | 266.568 | 336.693 | 238.474 | 0 | 249.446 | 354.002 | 366.552 | 488.75 | 347.404 | 397.544 | 600.621 | 586.799 | 500.563 | 629.275 | 418.812 | 458.754 | 536.145 | 1,250.885 | 665.785 | 652.132 | 547.741 | 653.027 | 758.679 | 552.689 | 450.383 | 551.751 | 644.553 | 537.528 | 428.562 | 477.099 | 473.819 | 452.574 | 478.383 | 451.099 | 511.877 | 505.72 | 453.341 | 0 | 0 | 0 | 0 | 1,115.315 | 1,051.758 | 0 | 0 | 714.905 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 428.554 | 0 | 0 | 0 | 588.41 | 541.238 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 875.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.351 | 0.228 | 0 |
| Inventory
| 43.153 | 12.076 | 29.334 | 3.947 | 15.121 | 15.246 | 21.329 | 21.838 | 22.258 | 20.461 | 86.936 | 57.004 | 43.482 | 46.517 | 76.553 | 58.122 | 66.504 | 54.521 | 145.877 | 171.593 | 179.182 | 157.863 | 232.698 | 220.527 | 201.536 | 180.71 | 329.411 | 316.172 | 322.724 | 276.254 | 331.171 | 285.009 | 293.051 | 282.7 | 298.337 | 284.65 | 315.959 | 299.406 | 171.301 | 156.678 | 191.363 | 167.46 | 187.961 | 177.133 | 194.148 | 142.625 | 154.692 | 172.526 | 150.404 | 159.266 | 157.055 | 148.75 | 157.97 | 146.267 | 156.485 | 168.901 | 176.173 | 137.556 | 147.089 | 113.746 | 91.027 | 96.564 | 83.883 | 131.903 | 107.861 | 145.797 | 154.907 | 173.647 | 155.841 | 135.609 | 143.351 | 144.347 | 146.742 | 137.474 | 156.225 | 165.127 | 159.685 | 180.437 | 120.266 | 164.16 | 166.698 | 145.448 | 177.997 | 113.708 | 132.359 | 75.028 | 94.101 | 86.982 | 47.342 | 43.817 | 83.494 | 125.281 | 124.719 | 82.543 | 126.136 | 76.518 | 52.65 | 40.888 |
| Other Current Assets
| 8.144 | 3.858 | 13.222 | 19.936 | 32.387 | 35.751 | 39.706 | 21.468 | 73.757 | 69.361 | 54.517 | 37.122 | 297.158 | 56.002 | 81.448 | 99.606 | 374.603 | 113.517 | 125.845 | 113.204 | 523.159 | 120.624 | 169.51 | 36.044 | 135.709 | 130.315 | 208.976 | 210.376 | 220.422 | 216.162 | 907.798 | 729.676 | 720.565 | 402.438 | 776.708 | 445.993 | 450.04 | 404.639 | 495.533 | 505.66 | 454.298 | 472.576 | 399.938 | 423.86 | 405.481 | 382.128 | 433.012 | 712.324 | 682.81 | 655.076 | 1,079.424 | 1,091.402 | 927.563 | 942.459 | 923.8 | 890.755 | 877.711 | 754.237 | 670.789 | 720.162 | 895.683 | 820.377 | 1,135.455 | 1,067.813 | 1,310.352 | 1,220.885 | 1,104.77 | 998.988 | 1,747.085 | 1,643.614 | 1,294.628 | 1,140.796 | 773.12 | 1,167.004 | 924.337 | 907.905 | 342.755 | 341.025 | 851.905 | 822.394 | 841.06 | 846.47 | 593.032 | 653.8 | 621.798 | 613.934 | 606.809 | 535.75 | 607.821 | 507.958 | 551.547 | 538.334 | 542.822 | 504.165 | 393.557 | 532.145 | 310.904 | 183.411 |
| Total Current Assets
| 1,500.58 | 1,092.047 | 1,074.019 | 1,114.662 | 805.641 | 829.504 | 1,357.856 | 1,547.815 | 1,590.34 | 1,684.615 | 1,674.982 | 1,720.694 | 1,832.91 | 1,924.046 | 1,982.56 | 2,002.692 | 2,005.263 | 2,271.37 | 1,736.33 | 1,762.077 | 1,794.823 | 1,922.604 | 1,947.391 | 2,026.805 | 2,078.552 | 2,125.824 | 2,076.685 | 2,147.074 | 2,158.719 | 2,302.755 | 2,864.213 | 3,144.861 | 3,225.773 | 3,247.536 | 3,121.141 | 2,141.577 | 2,176.372 | 2,154.635 | 1,882.485 | 1,928.204 | 1,988.765 | 1,938.094 | 1,906.426 | 1,875.519 | 1,926.899 | 2,052.25 | 1,926.112 | 1,961.253 | 1,983.766 | 2,101.886 | 2,111.099 | 2,078.655 | 2,051.458 | 2,065.351 | 1,835.354 | 1,806.493 | 1,582.001 | 1,596.801 | 1,217.407 | 1,177.062 | 1,222.402 | 1,205.43 | 1,415.985 | 1,321.925 | 1,529.237 | 1,579.105 | 1,355.976 | 1,377.758 | 2,040.637 | 2,011.001 | 1,563.599 | 1,357.947 | 1,693.448 | 1,665.513 | 1,420.812 | 1,353.787 | 1,314.454 | 1,325.746 | 1,327.789 | 1,286.553 | 1,264.774 | 1,317.018 | 1,128.583 | 1,093.192 | 1,072.819 | 997.248 | 1,034.246 | 962.47 | 985.775 | 894.045 | 978.75 | 962.339 | 1,016.778 | 891.174 | 1,067.014 | 947.842 | 1,145.853 | 281.561 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 265.212 | 239.774 | 246.101 | 250.075 | 254.996 | 260.017 | 264.93 | 271.835 | 270.994 | 275.295 | 281.848 | 288.097 | 290.404 | 294.347 | 268.885 | 272.257 | 275.477 | 279.859 | 325.813 | 331.24 | 339.348 | 344.643 | 348.113 | 353.868 | 362.649 | 365.298 | 404.852 | 411.106 | 415.928 | 418.858 | 429.967 | 420.283 | 374.948 | 377.157 | 374.198 | 371.797 | 372.942 | 378.272 | 380.373 | 381.852 | 385.855 | 391.362 | 392.685 | 395.7 | 396.147 | 398.76 | 403.235 | 419.245 | 410.929 | 414.533 | 417.359 | 419.925 | 422.325 | 424.477 | 425.834 | 429.069 | 431.512 | 431.08 | 432.389 | 421.226 | 419.742 | 422.826 | 372.382 | 368.42 | 372.974 | 376.329 | 384.77 | 384.33 | 102.792 | 103.828 | 400.51 | 423.854 | 145.44 | 160.087 | 333.856 | 348.229 | 364.647 | 380.985 | 299.099 | 315.713 | 331.747 | 343.141 | 429.19 | 438.81 | 452.088 | 509.954 | 415.209 | 426.287 | 431.156 | 440.886 | 462.945 | 457.162 | 466.408 | 449.062 | 405.272 | 403.294 | 111.003 | 57.838 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.564 | 4.564 | 4.564 | 4.564 | 4.564 | 4.564 | 4.564 | 4.564 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.526 | 8.109 | 9.896 | 10.688 | 11.48 | 12.271 | 13.721 | 14.754 | 15.786 | 16.819 | 29.29 | 29.003 | 28.107 | 27.153 | 23.147 | 24.511 | 25.186 | 27.566 | 103.861 | 106.748 | 108.979 | 112.98 | 161.704 | 155.583 | 177.151 | 175.775 | 186.592 | 192.909 | 211.333 | 218.23 | 416.719 | 416.287 | 436.101 | 419.954 | 438.452 | 418.469 | 411.381 | 411.49 | 445.047 | 435.46 | 422.478 | 414.623 | 451.628 | 431.117 | 406.53 | 399.741 | 422.681 | 385.588 | 359.404 | 317.239 | 247.009 | 232.818 | 219.631 | 224.779 | 239.697 | 228.254 | 219.427 | 193.999 | 261.858 | 253.15 | 170.355 | 149.438 | 157.118 | 150.805 | 143.306 | 122.233 | 150.893 | 137.244 | 119.547 | 93.511 | 84.022 | 91.747 | 80.87 | 64.287 | 57.598 | 59.413 | 61.228 | 63.045 | 3.536 | 3.933 | 5.556 | 3.658 | 3.734 | 3.329 | 3.445 | 3.668 | 4.37 | 4.531 | 4.692 | 4.853 | 5.694 | 5.854 | 5.876 | 5.976 | 1.498 | 1.579 | 0 | 0 |
| Goodwill and Intangible Assets
| 7.526 | 8.109 | 9.896 | 10.688 | 11.48 | 12.271 | 13.721 | 14.754 | 15.786 | 16.819 | 29.29 | 29.003 | 28.107 | 27.153 | 23.147 | 24.511 | 25.186 | 27.566 | 103.861 | 106.748 | 108.979 | 112.98 | 161.704 | 155.583 | 177.151 | 175.775 | 186.592 | 192.909 | 211.333 | 218.23 | 416.719 | 416.287 | 436.101 | 419.954 | 438.452 | 418.469 | 411.381 | 411.49 | 445.047 | 435.46 | 422.478 | 414.623 | 456.193 | 435.681 | 411.095 | 404.305 | 427.246 | 390.153 | 363.968 | 321.803 | 247.009 | 232.818 | 219.631 | 224.779 | 239.697 | 228.254 | 219.427 | 193.999 | 261.858 | 253.15 | 170.355 | 149.438 | 157.118 | 150.805 | 143.306 | 122.233 | 150.893 | 137.244 | 119.547 | 93.511 | 84.022 | 91.747 | 80.87 | 64.287 | 57.598 | 59.413 | 61.228 | 63.045 | 3.536 | 3.933 | 5.556 | 3.658 | 3.734 | 3.329 | 3.445 | 3.668 | 4.37 | 4.531 | 4.692 | 4.853 | 5.694 | 5.854 | 5.876 | 5.976 | 1.498 | 1.579 | 0 | 0 |
| Long Term Investments
| 0 | 0 | 47.73 | 47.822 | 136.403 | 136.403 | 160.52 | 160.612 | 160.704 | 160.796 | 179.705 | 179.813 | 178.738 | 178.778 | 155.957 | 155.957 | 155.957 | 155.957 | 22.099 | 22.16 | 22.24 | 22.334 | 39.24 | 39.573 | 39.609 | 39.801 | 37.812 | 37.812 | 38.312 | 37.812 | 41.27 | 39.415 | 38.196 | 40.81 | 37.014 | 34.557 | 34.843 | 37.628 | 36.274 | 36.241 | 34.343 | 35.546 | 4.679 | 4.757 | 4.885 | 2.818 | 2.505 | 2.254 | 5.017 | 5.026 | 0 | 2.781 | -0.245 | -3.556 | 0 | 0 | 544.255 | 544.361 | 540.098 | 542.538 | 544.993 | 544.97 | 542.482 | 537.84 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.584 |
| Tax Assets
| 0.004 | 0.004 | 0.011 | 0.014 | 0.017 | 0.015 | -160.52 | -160.612 | -160.704 | -160.796 | -179.705 | -179.813 | -178.738 | -178.778 | -155.957 | -155.957 | -155.957 | -155.957 | 1.794 | 1.794 | 1.794 | 1.794 | 1.649 | 1.644 | 1.644 | 1.644 | -37.812 | -37.812 | -38.312 | -37.812 | 23.184 | 23.184 | 23.184 | 23.184 | 21.315 | 21.315 | 21.315 | 21.315 | 18.515 | 18.515 | 18.515 | 18.515 | 18.487 | 18.487 | 18.487 | 18.487 | 17.566 | 17.566 | 17.566 | 17.566 | 19.66 | 19.66 | 19.66 | 19.66 | 16.523 | 16.523 | 16.523 | 16.523 | 12.759 | 12.759 | 12.759 | 12.759 | 13.68 | 13.68 | 13.68 | 13.68 | 14.358 | 14.358 | 13.611 | 13.611 | 8.783 | 8.783 | 8.783 | 0 | 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 Assets
| 101.814 | 41.427 | 0.093 | 0.1 | 10.611 | 10.71 | 160.639 | 160.738 | 160.704 | 160.796 | 179.705 | 179.813 | 178.738 | 178.778 | 156.007 | 156.007 | 156.172 | 156.187 | 3.009 | 1.988 | 1.988 | 1.988 | 2.07 | 1.995 | 1.988 | 1.988 | 41.808 | 41.943 | 42.626 | 42.423 | 2.488 | 1.988 | 36.919 | 36.919 | 0.888 | 1.045 | 1.227 | 1.408 | 1.643 | 0.1 | 0.15 | 0.15 | 15 | 15 | 15 | 17.16 | 0.994 | 0.813 | 1.427 | 1.715 | 7.001 | 5.146 | 8.167 | 10.894 | 546.813 | 547.261 | 3.127 | 3.041 | 6.823 | 4.374 | 3.045 | 2.126 | 1.858 | 3.531 | 542.576 | 542.576 | 542.855 | 542.33 | 1.679 | 1.679 | 1.679 | 1.679 | 1.679 | 1.679 | 19.454 | 18.252 | 16.522 | 14.838 | 1.86 | 1.854 | 21.743 | 24.434 | 35.993 | 36.682 | 38.03 | 32.728 | 40.62 | 48.441 | 48.932 | 47.605 | 19.635 | 15.418 | 19.159 | 19 | 15.577 | 34.452 | 0.587 | 3.455 |
| Total Non-Current Assets
| 374.555 | 289.314 | 303.831 | 308.699 | 413.507 | 419.416 | 439.291 | 447.326 | 447.484 | 452.909 | 490.842 | 496.913 | 497.249 | 500.279 | 448.039 | 452.775 | 456.835 | 463.612 | 456.575 | 463.929 | 474.348 | 483.738 | 552.777 | 552.664 | 583.041 | 584.507 | 633.251 | 645.958 | 669.887 | 679.511 | 913.628 | 901.156 | 909.348 | 898.025 | 871.867 | 847.183 | 841.707 | 850.114 | 881.853 | 872.168 | 861.34 | 860.197 | 887.044 | 869.625 | 845.613 | 841.53 | 851.546 | 830.03 | 798.908 | 760.643 | 691.028 | 680.33 | 669.537 | 676.254 | 1,228.868 | 1,221.108 | 1,214.843 | 1,189.005 | 1,253.929 | 1,234.048 | 1,150.894 | 1,132.12 | 1,087.521 | 1,074.276 | 1,072.537 | 1,054.818 | 1,092.876 | 1,078.261 | 237.63 | 212.63 | 494.994 | 526.064 | 236.772 | 226.054 | 410.908 | 425.894 | 442.396 | 458.869 | 304.494 | 321.5 | 359.046 | 371.233 | 468.918 | 478.821 | 493.563 | 546.35 | 460.199 | 479.259 | 484.78 | 493.344 | 488.274 | 478.434 | 491.444 | 474.038 | 422.347 | 439.326 | 111.59 | 58.71 |
| Total Assets
| 1,875.136 | 1,381.361 | 1,377.85 | 1,423.36 | 1,219.148 | 1,248.92 | 1,797.147 | 1,995.141 | 2,037.824 | 2,137.524 | 2,165.824 | 2,217.607 | 2,330.159 | 2,424.325 | 2,430.598 | 2,455.467 | 2,462.098 | 2,734.982 | 2,192.905 | 2,226.006 | 2,269.171 | 2,406.342 | 2,500.168 | 2,579.47 | 2,661.593 | 2,710.331 | 2,709.936 | 2,793.033 | 2,828.606 | 2,982.266 | 3,777.841 | 4,046.018 | 4,135.121 | 4,145.56 | 3,993.008 | 2,988.76 | 3,018.079 | 3,004.749 | 2,764.338 | 2,800.372 | 2,850.106 | 2,798.29 | 2,793.47 | 2,745.144 | 2,772.512 | 2,893.78 | 2,777.658 | 2,791.283 | 2,782.674 | 2,862.529 | 2,802.127 | 2,758.985 | 2,720.995 | 2,741.605 | 3,064.222 | 3,027.601 | 2,796.844 | 2,785.806 | 2,471.336 | 2,411.109 | 2,373.296 | 2,337.551 | 2,503.505 | 2,396.202 | 2,601.774 | 2,633.923 | 2,448.852 | 2,456.019 | 2,278.267 | 2,223.631 | 2,058.593 | 1,884.01 | 1,930.22 | 1,891.567 | 1,831.72 | 1,779.681 | 1,756.85 | 1,784.615 | 1,632.284 | 1,608.052 | 1,623.82 | 1,688.251 | 1,597.501 | 1,572.012 | 1,566.382 | 1,543.598 | 1,494.445 | 1,441.728 | 1,470.555 | 1,387.389 | 1,467.024 | 1,440.773 | 1,508.222 | 1,365.211 | 1,489.36 | 1,387.168 | 1,257.443 | 340.271 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 132.456 | 147.411 | 132.856 | 118.759 | 117.833 | 117.625 | 119.96 | 122.452 | 128.805 | 124.398 | 129.338 | 136.807 | 149.668 | 156.404 | 221.198 | 226.726 | 231.84 | 243.51 | 285.921 | 318.899 | 307.55 | 295.225 | 275.133 | 306.15 | 291.319 | 291.146 | 311.864 | 316.21 | 328.736 | 350.75 | 357.705 | 352.871 | 407.652 | 393.427 | 307.724 | 369.568 | 402.455 | 411.38 | 461.17 | 443.977 | 426.157 | 400.503 | 410.407 | 410.91 | 404.277 | 416.862 | 414.477 | 411.986 | 367.386 | 395.638 | 387.106 | 383.548 | 378.837 | 398.227 | 361.888 | 317.316 | 362.656 | 386.169 | 382.011 | 250.921 | 303.008 | 323.888 | 328.115 | 354.577 | 363.696 | 364.538 | 419.228 | 432.336 | 396.788 | 354.438 | 261.963 | 231.009 | 288.514 | 270.38 | 219.8 | 196.801 | 182.2 | 170.362 | 88.597 | 42.763 | 104.25 | 104.995 | 68.751 | 79.759 | 53.227 | 32.67 | 40.152 | 36.778 | 33.678 | 44.387 | 30.506 | 49.556 | 25.513 | 42.382 | 71.415 | 49.833 | 3.932 | 9.449 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 20 | 230 | 200 | 210 | 270 | 270 | 270 | 240 | 180 | 180 | 240 | 240 | 240 | 240 | 200 | 300 | 320 | 320.1 | 315 | 345 | 345 | 345 | 345 | 325 | 335 | 385 | 385 | 355 | 355 | 303 | 276 | 235 | 345.25 | 290.25 | 443.19 | 460.19 | 494.09 | 503.09 | 438.52 | 438.52 | 398.52 | 275.02 | 275.4 | 273.9 | 278.9 | 286.9 | 275.9 | 296 | 288 | 262 | 280 | 336 | 320.7 | 324.7 | 264.7 | 264.7 | 264.7 | 254.7 | 249.7 | 229.7 | 299.7 | 259.7 | 279.7 | 224.7 | 315 | 250 | 246.606 | 110.58 |
| Tax Payables
| 3.974 | 5.695 | 2.362 | 0.766 | 4.91 | 4.721 | 4.053 | 4.052 | 3.847 | 11.821 | 4.142 | 6.524 | 2.839 | 11.173 | 13.572 | 19.54 | 16.469 | 45.331 | 5.515 | 2.823 | 3.562 | 12.055 | 18.261 | 12.888 | 25.883 | 26.809 | 17.958 | 13.669 | 18.499 | 21.622 | 12.276 | 34.299 | 32.374 | 33.825 | 22.264 | 34.37 | 37.311 | 33.572 | 32.651 | 34.306 | 35.726 | 36.619 | 21.257 | 16.533 | 31.738 | 39.551 | 8.627 | 11.316 | 24.083 | 33.217 | 27.183 | 29.407 | 39.278 | 42.638 | 21.502 | 24.738 | 5.712 | 13.395 | 17.927 | 19.597 | 19.94 | 22.188 | 22.702 | 22.803 | 12.52 | 14.486 | 11.855 | 4.376 | 0.85 | 10.094 | 20.071 | 20.165 | 7.668 | 18.45 | 21.349 | 8.831 | 16.483 | 23.014 | 13.35 | 3.38 | 5.625 | 26.337 | 10.136 | 15.354 | 2.16 | 29.592 | 14.552 | 8.784 | 18.757 | 29.034 | 17.037 | 4.993 | 18.421 | 27.139 | 10.438 | 16.805 | 3.407 | 8.745 |
| Deferred Revenue
| 0 | 0 | 0 | 31.585 | 210.966 | 224.999 | 327.226 | 324.106 | 61.687 | 58.2 | 47.924 | 0 | 54.504 | 534.671 | 119.742 | 100.341 | 110.696 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.071 | 92.906 | 88.059 | 99.386 | 100.391 | 74.646 | 110.26 | 80.918 | 89.997 | 75.47 | 93.414 | 80.32 | 96.094 | 165.274 | 85.363 | 122.426 | 140.89 | 163.09 | 127.878 | 107.953 | 142.365 | 154.885 | 157.535 | 131.746 | 135.25 | 656.149 | 630.734 | 470.228 | 478.737 | 212.914 | 342.727 | 319.049 | 266.237 | 379.211 | 299.467 | 262.125 | 243.284 | 97.35 | 85.783 | 33.342 | 51.478 | 82.058 | 83.834 | 80.427 | 72.633 | 82.261 | 90.488 | 74.366 | 78.345 | 83.03 | 126.81 | 57.883 | 89.919 | 73.09 | 61.527 | 81.708 | 111.326 | 96.196 | 93.561 | 153.562 | 101.158 | 130.39 | 93.486 | 0 | 100.506 | 75.96 | 144.552 | 118.669 | 85.881 |
| Other Current Liabilities
| 133.83 | 150.513 | 135.262 | 105.76 | 7.078 | 7.417 | 13.003 | 12.742 | 303.6 | 385.905 | 393.373 | 441.81 | 488.132 | 7.213 | 607.433 | 578.212 | 546.334 | 691.824 | 249.526 | 227.374 | 218.866 | 204.78 | 203.153 | 201.591 | 179.174 | 184.155 | 261.425 | 244.736 | 229.111 | 221.447 | 263.687 | 130.098 | 161.72 | 181.437 | 202.255 | 296.111 | 205.53 | 304.98 | 149.917 | 92.144 | 88.066 | 164.426 | 259.159 | 182.365 | 94.825 | 219.883 | 234.85 | 187.448 | 154.139 | 173.726 | 198.193 | 174.754 | 138.694 | 174.169 | 689.005 | 662.553 | 529.627 | 530.866 | 240.075 | 364.969 | 342.099 | 344.179 | 412.725 | 343.003 | 370.892 | 394.033 | 154.664 | 145.206 | 100.255 | 94.082 | 123.11 | 121.228 | 143.961 | 136.29 | 142.84 | 145.831 | 137.015 | 160.151 | 121.218 | 199.26 | 125.722 | 131.496 | 112.194 | 99.864 | 194.714 | 176.969 | 149.623 | 137.622 | 208.806 | 126.133 | 159.119 | 181.672 | 265.965 | 157.845 | 197.561 | 205.758 | 158.778 | 104.781 |
| Total Current Liabilities
| 270.261 | 303.619 | 270.481 | 256.87 | 340.788 | 354.763 | 464.242 | 463.353 | 497.939 | 580.324 | 574.777 | 585.141 | 695.143 | 709.461 | 842.204 | 824.477 | 794.643 | 980.666 | 540.962 | 549.095 | 529.978 | 512.059 | 496.547 | 520.629 | 496.377 | 502.11 | 591.247 | 574.615 | 576.345 | 613.818 | 653.668 | 835.326 | 901.132 | 919.08 | 876.888 | 970.05 | 996.215 | 989.932 | 823.737 | 843.842 | 870.269 | 841.548 | 930.824 | 849.807 | 853.265 | 976.296 | 977.954 | 930.851 | 860.608 | 947.581 | 957.482 | 932.709 | 901.808 | 940.034 | 1,407.395 | 1,389.606 | 1,282.995 | 1,285.43 | 995.013 | 938.487 | 941.047 | 925.255 | 1,108.792 | 1,010.633 | 1,190.298 | 1,233.246 | 1,079.837 | 1,085.008 | 936.413 | 897.133 | 803.664 | 647.422 | 715.543 | 699.02 | 662.889 | 638.364 | 611.598 | 649.527 | 511.164 | 507.404 | 515.597 | 598.828 | 511.781 | 519.677 | 514.801 | 503.931 | 469.026 | 437.884 | 510.941 | 429.253 | 506.361 | 495.921 | 589.599 | 452.066 | 594.414 | 522.396 | 412.723 | 233.555 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2.547 | 3.067 | 4.612 | 6.604 | 8.212 | 9.369 | 14.453 | 16.301 | 17.831 | 20.072 | 20.31 | 22.574 | 26.018 | 24.933 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.71 | 6.853 | 2.812 | 2.798 | 2.785 | 2.847 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 374.093 | 446.567 | 382.277 | 463.063 | 463.988 | 464.063 | 690.516 | 139.133 | 140.596 | 141.177 | 0.439 | 5.264 | 5.264 | 5.264 | 0.454 | 0.454 | 0.454 | 0.454 | 1,076.327 | 1,076.327 | 1,108.825 | 1,175.138 | 2,948.154 | 2,948.154 | 2,981.978 | 2,981.978 | 1,871.488 | 1,894.488 | 1,662.895 | 1,662.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.823 | 2.823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.8 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 383.351 | 456.487 | 389.702 | 472.466 | 474.986 | 476.279 | 704.968 | 155.434 | 158.428 | 161.249 | 20.749 | 27.838 | 31.282 | 30.197 | 0.454 | 0.454 | 0.454 | 0.454 | 1,076.327 | 1,076.327 | 1,108.825 | 1,175.138 | 2,948.154 | 2,948.154 | 2,981.978 | 2,981.978 | 1,871.488 | 1,894.488 | 1,662.895 | 1,662.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.823 | 2.823 | 0.008 | 0.008 | 0.008 | 0.008 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.8 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 |
| Total Liabilities
| 653.612 | 760.106 | 660.182 | 729.336 | 815.773 | 831.042 | 1,169.21 | 618.788 | 656.367 | 741.573 | 595.526 | 612.979 | 726.425 | 739.658 | 842.658 | 824.931 | 795.097 | 981.119 | 1,617.289 | 1,625.422 | 1,638.802 | 1,687.197 | 3,444.7 | 3,468.783 | 3,478.354 | 3,484.087 | 2,462.736 | 2,469.103 | 2,239.24 | 2,276.713 | 653.668 | 835.326 | 901.132 | 919.08 | 876.888 | 970.05 | 996.215 | 989.932 | 823.737 | 843.842 | 870.269 | 841.548 | 930.824 | 849.807 | 853.265 | 976.296 | 977.954 | 930.851 | 860.608 | 947.581 | 957.482 | 932.709 | 904.631 | 942.857 | 1,407.403 | 1,389.614 | 1,283.003 | 1,285.438 | 995.013 | 938.487 | 941.047 | 925.255 | 1,108.792 | 1,010.633 | 1,190.298 | 1,233.246 | 1,079.837 | 1,085.008 | 936.413 | 897.133 | 803.664 | 647.422 | 715.543 | 699.02 | 662.889 | 638.364 | 611.598 | 649.527 | 511.164 | 507.404 | 515.597 | 598.828 | 512.581 | 520.477 | 515.401 | 503.931 | 469.026 | 437.884 | 510.941 | 429.253 | 506.361 | 495.921 | 589.599 | 452.066 | 594.414 | 522.396 | 412.723 | 237.055 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 276.035 | 276.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.801 | 8.279 | 8.279 | 8.279 | 0.712 | 0.712 | 0.712 | 0.712 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.074 | 0.074 | 0.074 | 0.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 631.052 | 565.923 | 565.923 | 565.923 | 565.923 | 565.923 | 567.379 | 567.379 | 567.379 | 567.379 | 571.54 | 571.54 | 571.54 | 577.237 | 577.237 | 577.237 | 577.237 | 577.237 | 577.237 | 577.577 | 577.577 | 577.577 | 577.577 | 563.154 | 563.154 | 563.154 | 563.154 | 351.971 | 351.971 | 351.971 | 351.971 | 351.971 | 351.971 | 351.971 | 293.309 | 293.309 | 293.309 | 293.309 | 293.309 | 244.424 | 244.424 | 244.424 | 244.424 | 211.78 | 211.78 | 211.78 | 211.78 | 211.78 | 211.78 | 211.78 | 211.78 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 105.89 | 65.89 |
| Retained Earnings
| -2,305.268 | -2,276.661 | -2,152.64 | -2,173.26 | -2,195.87 | -2,181.397 | -1,989.271 | -1,225.304 | -1,179.754 | -1,130.476 | -928.842 | -877.263 | -840.103 | -780.291 | -762.865 | -800.471 | -832.041 | -775.575 | -1,729.77 | -1,704.28 | -1,674.63 | -1,586.072 | -3,257.4 | -3,202.411 | -3,129.817 | -3,087.198 | -2,067.289 | -1,990.652 | -1,725.233 | -1,609.153 | 808.965 | 895.538 | 918.755 | 911.225 | 825.231 | 823.624 | 826.724 | 819.56 | 738.336 | 733.647 | 755.874 | 739.755 | 666.372 | 668.041 | 692.471 | 688.245 | 544.382 | 604.558 | 666.657 | 658.951 | 621.629 | 613.685 | 610.264 | 600.499 | 496.346 | 490.873 | 467.97 | 453.178 | 441.981 | 438.282 | 397.908 | 377.053 | 372.956 | 364.549 | 389.162 | 377.042 | 347.325 | 413.073 | 399.496 | 382.178 | 323.529 | 305.771 | 327.019 | 312.87 | 293.04 | 263.829 | 266.708 | 253.692 | 252.469 | 235.497 | 237.938 | 216.429 | 228.148 | 195.081 | 191.515 | 180.034 | 169.185 | 148.951 | 107.072 | 99.048 | 113.643 | 96.359 | 74.971 | 65.092 | 61.355 | 39.378 | 31.95 | 10.513 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 10.535 | 889.303 | -23.775 | -23.775 | 1,991.914 | 623.435 | 1,935.714 | 582.886 | 1,913.998 | 555.503 | 1,839.066 | 478.411 | 1,693.531 | 332.877 | 1,693.624 | 6.995 | -7.801 | -8.279 | -8.279 | -8.279 | -0.712 | -0.712 | -0.712 | -0.712 | 0.147 | 0.147 | 0.147 | 0.147 | 0.281 | 0.281 | 0.281 | 0.281 | 0.101 | 0.101 | 0.101 | 0.101 | -0.074 | -0.074 | -0.074 | -0.074 | 0.003 | 0.003 | 0.003 | 0.003 | 0.11 | 0.11 | 0.11 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,900.185 | 2,271.308 | 2,233.224 | 2,231.595 | 1,445.732 | 1,352.829 | 1,721.767 | 1,982.153 | -0 | 1,901.141 | 1,872.942 | 1,300.655 | -297.14 | 1,838.536 | 0 | 1,693.531 | -276.035 | 1,889.505 | -7.801 | 1,686.536 | -276.035 | 1,678.257 | 1,686.536 | 1,685.824 | 1,686.536 | 1,685.824 | 1,410.501 | 1,084.619 | 1,410.501 | 1,410.501 | 1,687.017 | 1,360.655 | 1,687.017 | 1,687.017 | 1,727.763 | 329.911 | 631.89 | 631.89 | 614.336 | 632.421 | 632.421 | 632.421 | 620.347 | 633.625 | 642.11 | 642.11 | 464.413 | 656.248 | 653.938 | 651.628 | 642.937 | 634.147 | 627.51 | 618.344 | 580.946 | 566.753 | 479.491 | 479.491 | 471.188 | 471.188 | 682.37 | 679.242 | 668.414 | 668.414 | 668.414 | 668.414 | 664.062 | 656.981 | 648.266 | 648.266 | 635.467 | 635.467 | 641.132 | 632.863 | 624.638 | 625.904 | 658.887 | 660.953 | 644.507 | 640.416 | 642.895 | 644.783 | 627.161 | 626.714 | 733.238 | 734.24 | 733.717 | 733.657 | 728.657 | 728.636 | 717.955 | 717.725 | 717.725 | 717.725 | 703.712 | 717.027 | 697.24 | 18.085 |
| Total Shareholders Equity
| 1,225.969 | 625.699 | 722.171 | 699.924 | 409.21 | 423.683 | 633.695 | 1,382.013 | 1,387.012 | 1,401.432 | 1,575.682 | 1,609.946 | 1,608.91 | 1,689.827 | 1,561.719 | 1,524.113 | 1,492.636 | 1,549.008 | 580.017 | 605.029 | 634.679 | 723.237 | -940.524 | -885.535 | -812.941 | -770.322 | 250.446 | 327.083 | 592.502 | 708.582 | 3,127.034 | 3,213.607 | 3,236.824 | 3,229.293 | 3,118.917 | 2,021.437 | 2,024.536 | 2,017.373 | 1,918.594 | 1,933.446 | 1,955.673 | 1,939.555 | 1,854.098 | 1,873.206 | 1,906.121 | 1,901.895 | 1,780.176 | 1,838.042 | 1,897.832 | 1,887.816 | 1,841.803 | 1,825.069 | 1,815.351 | 1,796.421 | 1,654.868 | 1,635.203 | 1,510.615 | 1,495.822 | 1,476.323 | 1,472.623 | 1,432.25 | 1,411.394 | 1,393.341 | 1,384.934 | 1,409.547 | 1,397.427 | 1,363.358 | 1,363.364 | 1,341.072 | 1,323.753 | 1,252.305 | 1,234.548 | 1,212.576 | 1,190.157 | 1,162.103 | 1,134.157 | 1,137.375 | 1,126.424 | 1,108.756 | 1,087.693 | 1,092.613 | 1,072.992 | 1,067.088 | 1,033.575 | 1,030.643 | 1,020.164 | 1,008.792 | 988.498 | 941.618 | 933.574 | 937.488 | 919.974 | 898.586 | 888.707 | 870.957 | 851.019 | 835.08 | 94.488 |
| Total Equity
| 1,221.524 | 621.255 | 717.668 | 694.025 | 403.374 | 417.878 | 627.937 | 1,376.353 | 1,381.457 | 1,395.951 | 1,570.298 | 1,604.628 | 1,603.734 | 1,684.667 | 1,556.707 | 1,519.203 | 1,487.842 | 1,544.223 | 575.615 | 600.583 | 630.369 | 719.145 | -944.532 | -889.313 | -816.761 | -773.756 | 247.2 | 323.93 | 589.366 | 705.553 | 3,124.173 | 3,210.691 | 3,233.989 | 3,226.48 | 3,116.12 | 2,018.71 | 2,021.864 | 2,014.817 | 1,940.6 | 1,956.53 | 1,979.836 | 1,956.742 | 1,862.646 | 1,895.336 | 1,919.246 | 1,917.484 | 1,799.704 | 1,860.432 | 1,922.065 | 1,914.948 | 1,844.645 | 1,826.277 | 1,816.364 | 1,798.748 | 1,656.819 | 1,637.986 | 1,513.841 | 1,500.368 | 1,476.323 | 1,472.623 | 1,432.25 | 1,412.296 | 1,394.713 | 1,385.568 | 1,411.476 | 1,400.677 | 1,369.015 | 1,371.011 | 1,341.853 | 1,326.498 | 1,254.929 | 1,236.589 | 1,214.677 | 1,192.547 | 1,168.831 | 1,141.317 | 1,145.252 | 1,135.088 | 1,121.12 | 1,100.649 | 1,108.222 | 1,089.423 | 1,084.92 | 1,051.536 | 1,050.981 | 1,039.668 | 1,025.419 | 1,003.845 | 959.614 | 958.136 | 960.663 | 944.852 | 918.622 | 913.145 | 894.946 | 864.771 | 844.72 | 103.216 |
| Total Liabilities & Shareholders Equity
| 1,875.136 | 1,381.361 | 1,377.85 | 1,423.36 | 1,219.148 | 1,248.92 | 1,797.147 | 1,995.141 | 2,037.824 | 2,137.524 | 2,165.824 | 2,217.607 | 2,330.159 | 2,424.325 | 2,399.364 | 2,344.134 | 2,282.939 | 2,525.342 | 2,192.905 | 2,226.006 | 2,269.171 | 2,406.342 | 2,500.168 | 2,579.47 | 2,661.593 | 2,710.331 | 2,709.936 | 2,793.033 | 2,828.606 | 2,982.266 | 3,777.841 | 4,046.018 | 4,135.121 | 4,145.56 | 3,993.008 | 2,988.76 | 3,018.079 | 3,004.749 | 2,764.338 | 2,800.372 | 2,850.106 | 2,798.29 | 2,793.47 | 2,745.144 | 2,772.512 | 2,893.78 | 2,777.658 | 2,791.283 | 2,782.674 | 2,862.529 | 2,802.127 | 2,758.985 | 2,720.995 | 2,741.605 | 3,064.222 | 3,027.601 | 2,796.844 | 2,785.806 | 2,471.336 | 2,411.109 | 2,373.296 | 2,337.551 | 2,503.505 | 2,396.202 | 2,601.774 | 2,633.923 | 2,448.852 | 2,456.019 | 2,278.267 | 2,223.631 | 2,058.593 | 1,884.01 | 1,930.22 | 1,891.567 | 1,831.72 | 1,779.681 | 1,756.85 | 1,784.615 | 1,632.284 | 1,608.052 | 1,623.82 | 1,688.251 | 1,597.501 | 1,572.012 | 1,566.382 | 1,543.598 | 1,494.445 | 1,441.728 | 1,470.555 | 1,387.389 | 1,467.024 | 1,440.773 | 1,508.222 | 1,365.211 | 1,489.36 | 1,387.168 | 1,257.443 | 340.271 |