Ningbo Yunsheng Co., Ltd.
SSE:600366.SS
7.2 (CNY) • At close April 21, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 985.726 | 922.259 | 1,678.472 | 1,282.876 | 1,336.106 | 706.153 | 1,430.414 | 1,396.517 | 691.329 | 687.188 | 447.477 | 366.498 | 356.57 | 279.674 | 278.39 | 266.275 | 252.726 | 309.132 | 404.977 | 628.263 | 392.324 | 524.053 | 381.514 | 657.209 | 372.38 | 649.38 | 807.239 | 825.073 | 628.802 | 840.313 | 665.04 | 813.996 | 437.238 | 461.087 | 424.778 | 389.311 | 271.021 | 214.514 | 197.417 | 266.708 | 978.096 | 904.341 | 1,042.689 | 1,215.804 | 1,116.224 | 1,252.388 | 1,047.35 | 1,475.501 | 1,286.463 | 1,164.169 | 1,458.935 | 1,069.146 | 867.684 | 545.493 | 413.517 | 474.172 | 232.984 | 355.658 | 497.74 | 503.844 | 394.242 | 381.492 | 369.536 | 182.051 | 186.486 | 278.809 | 222.699 | 450.44 | 150.259 | 149.274 | 143.527 | 128.361 | 185.475 | 166.256 | 165.584 | 161.995 | 141.78 | 233.329 | 230.015 | 96.986 | 214.359 | 309.103 | 243.872 | 179.517 | 98.607 | 68.559 | 90.028 | 157.578 | 57.337 | 71.719 | 58.697 | 111.078 | 120.861 | 344.964 | 20.392 |
| Short Term Investments
| 610.728 | 572.946 | 320.656 | 383.008 | 625.227 | 718.778 | 190.634 | 199.417 | 219.332 | 325.603 | 881.732 | 1,036.683 | 1,154.346 | 1,340.833 | 1,571.091 | 1,510.24 | 1,538.571 | 1,345.885 | 1,386.993 | 1,171.181 | 1,470.52 | 1,451.637 | 1,638.552 | 145.81 | 155.169 | 141.968 | 144.145 | 147.772 | 149.87 | 170.299 | 162.673 | 59.805 | 65.113 | 65.646 | 69.57 | 38.49 | 40.995 | 45.294 | 33.894 | 29.106 | 18.384 | 15.483 | 14.946 | 15.658 | 19.854 | 18.774 | 19.766 | 20.082 | 19.658 | 19.813 | 18.54 | 16.92 | 16.491 | 20.285 | 22.152 | 21.27 | 21.164 | 20.919 | 1.505 | -80.379 | 39.98 | 1.497 | 1.227 | 1.032 | 1.215 | 1.31 | 1.5 | 1,335.733 | 3.67 | 62.388 | 67.215 | 1 | 1.3 | 0.3 | 0 | 1 | 1 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,596.455 | 1,495.205 | 1,999.128 | 1,665.884 | 1,961.334 | 1,424.93 | 1,621.048 | 1,595.934 | 910.662 | 1,012.79 | 1,329.209 | 1,403.181 | 1,510.917 | 1,620.507 | 1,849.481 | 1,776.515 | 1,791.297 | 1,655.016 | 1,791.97 | 1,799.444 | 1,862.845 | 1,975.69 | 2,020.066 | 803.019 | 527.549 | 791.348 | 951.384 | 972.845 | 778.673 | 1,010.611 | 827.713 | 873.801 | 502.351 | 526.733 | 494.348 | 427.801 | 312.017 | 259.809 | 231.311 | 295.814 | 996.481 | 919.824 | 1,057.635 | 1,231.462 | 1,136.078 | 1,271.161 | 1,067.116 | 1,495.583 | 1,306.121 | 1,183.983 | 1,477.475 | 1,086.065 | 884.174 | 565.778 | 435.668 | 495.442 | 254.148 | 376.577 | 499.245 | 503.844 | 434.223 | 382.988 | 370.763 | 183.083 | 187.701 | 280.119 | 224.199 | 450.44 | 153.929 | 149.274 | 143.527 | 129.361 | 186.775 | 166.556 | 165.584 | 162.995 | 142.78 | 233.329 | 230.015 | 96.986 | 215.359 | 309.103 | 243.872 | 179.517 | 98.607 | 68.559 | 90.028 | 157.578 | 57.337 | 71.719 | 58.697 | 111.078 | 120.861 | 344.964 | 20.392 |
| Net Receivables
| 2,216.878 | 0 | 2,289.796 | 2,221.332 | 2,310.311 | 2,548.756 | 2,490.675 | 2,269.545 | 2,327.223 | 2,129.828 | 1,502.404 | 1,189.388 | 1,187.267 | 996.08 | 765.522 | 689.612 | 753.771 | 687.235 | 610.842 | 656.117 | 635.775 | 552.735 | 563.016 | 551.24 | 614.727 | 633.373 | 687.133 | 856.958 | 600.5 | 528.348 | 431.658 | 410.662 | 400.609 | 459.132 | 322.686 | 0 | 367.345 | 0 | 276.405 | 291.211 | 291.245 | 267.938 | 254.626 | 282.412 | 437.962 | 375.297 | 392.783 | 280.209 | 521.934 | 565.189 | 530.507 | 513.731 | 757.339 | 569.623 | 360.691 | 413.849 | 379.927 | 364.487 | 301.676 | 271.56 | 270.784 | 227.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 937.319 | 0 | 494.665 | 419.444 | 794.526 | 0 | 309.162 | 308.449 | 343.171 | 338.899 | 279.285 | 217.678 | 267.692 | 196.324 | 251.252 | 178.723 | 192.795 | 164.569 | 137.356 | 157.722 | 0 | 0 | 4.563 | 112.236 | 8.671 | 2.214 |
| Inventory
| 1,479.858 | 1,561.553 | 1,556.672 | 1,676.35 | 1,789.049 | 2,157.686 | 2,654.989 | 2,875.314 | 2,599.007 | 2,852.238 | 2,954.684 | 2,248.762 | 1,715.743 | 1,512.764 | 1,243.98 | 1,012.524 | 871.011 | 979.839 | 898.584 | 736.946 | 787.566 | 833.89 | 611.457 | 667.037 | 759.998 | 770.025 | 862.516 | 762.789 | 667.394 | 632.28 | 584.683 | 533.668 | 446.084 | 390.023 | 390.409 | 456.163 | 427.452 | 426.968 | 491.701 | 484.552 | 463.133 | 477.004 | 444.517 | 369.288 | 348.838 | 340.615 | 385.579 | 455.538 | 558.092 | 740.605 | 620.295 | 838.62 | 924.105 | 889.212 | 663.559 | 543.75 | 517.27 | 456.215 | 380.635 | 231.169 | 228.949 | 192.869 | 185.212 | 200.499 | 235.344 | 255.207 | 275.648 | 439.328 | 523.282 | 551.463 | 368.516 | 313.189 | 234.545 | 337.842 | 165.693 | 150.419 | 190.964 | 198.005 | 141.191 | 139.93 | 177.997 | 181.493 | 110.587 | 89.378 | 86.135 | 93.118 | 70.744 | 58.427 | 60.407 | 63.221 | 48.213 | 40.561 | 37.38 | 38.843 | 19.417 |
| Other Current Assets
| 221.599 | 2,472.66 | 150.239 | 103.583 | 126.759 | 155.122 | 298.107 | 233.651 | 47.719 | 62.729 | 206.264 | 129.78 | 206.619 | 172.256 | 158.592 | 91.202 | 73.215 | 116.085 | 153.889 | 120.848 | 134.332 | 122.797 | 136.773 | 1,154.218 | 1,012.066 | 501.977 | 869.358 | 877.667 | 1,528.455 | 612.259 | 1,023.718 | 666.946 | 1,234.53 | 1,394.466 | 1,707.605 | 1,283.3 | 1,236.184 | 1,126.58 | 1,277.872 | 1,341.229 | 640.158 | 625.868 | 820.121 | 657.017 | 775.357 | 774.921 | 815.245 | 278.245 | 385.067 | 388.444 | 439.054 | 406.906 | 148.768 | 283.232 | 482.136 | 457.575 | 453.889 | 373.833 | 291.724 | 230.288 | 201.753 | 174.658 | 199.92 | 252.634 | 312.018 | 289.59 | 285 | 846.595 | 1,179.845 | 863.289 | 1,012.242 | 285.775 | 717.72 | 472.585 | 781.458 | 145.597 | 264.38 | 180.566 | 146.576 | 57.496 | 92.343 | 94.05 | 44.752 | 202.173 | 269.819 | 227.919 | 133.988 | 147.633 | 213.623 | 215.766 | 175.374 | 184.763 | 22.441 | 111.77 | 84.594 |
| Total Current Assets
| 5,514.789 | 5,529.418 | 5,995.835 | 5,667.149 | 6,187.452 | 6,286.494 | 7,064.819 | 6,974.445 | 5,884.611 | 6,059.618 | 5,992.562 | 4,971.111 | 4,620.546 | 4,301.607 | 4,017.575 | 3,569.854 | 3,489.294 | 3,443.523 | 3,355.394 | 3,313.826 | 3,420.517 | 3,485.112 | 3,230.253 | 2,919.572 | 2,914.34 | 2,925.029 | 3,209.64 | 3,461.802 | 3,469.503 | 2,783.498 | 2,867.772 | 2,591.72 | 2,583.573 | 2,735.784 | 2,915.048 | 2,631.996 | 2,342.998 | 2,229.688 | 2,277.289 | 2,412.805 | 2,391.018 | 2,290.634 | 2,576.899 | 2,540.179 | 2,698.234 | 2,761.995 | 2,541.306 | 2,509.574 | 2,771.214 | 2,878.221 | 3,067.331 | 2,845.322 | 2,714.386 | 2,307.845 | 1,942.055 | 1,910.616 | 1,605.234 | 1,571.112 | 1,473.28 | 1,236.861 | 1,124.714 | 977.676 | 755.896 | 636.216 | 735.064 | 824.915 | 784.848 | 1,736.362 | 1,857.056 | 1,564.026 | 1,524.286 | 1,179.65 | 1,558.485 | 1,340.79 | 1,112.735 | 768.173 | 906.572 | 955.07 | 856.681 | 573.697 | 703.378 | 852.338 | 582.236 | 711.499 | 633.283 | 582.391 | 459.329 | 500.994 | 331.367 | 350.706 | 282.284 | 333.61 | 277.872 | 498.167 | 126.617 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,826.134 | 1,791.576 | 1,813.377 | 1,781.821 | 1,790.562 | 1,674.609 | 1,587.23 | 1,594.197 | 1,470.682 | 1,402.558 | 1,352.492 | 1,341.413 | 1,387.935 | 1,377.716 | 1,369.995 | 1,377.405 | 1,248.988 | 1,239.909 | 1,157.44 | 1,163.221 | 1,185.11 | 1,192.435 | 1,181.993 | 1,184.384 | 1,195.951 | 1,163.033 | 1,127.909 | 1,030.9 | 1,067.057 | 1,027.838 | 1,041.304 | 1,038.154 | 1,039.837 | 995.393 | 965.533 | 921.919 | 835.562 | 835.918 | 833.91 | 829.153 | 804.835 | 791.726 | 748.74 | 759.421 | 847.921 | 837.817 | 852.455 | 845.909 | 828.101 | 802.438 | 791.052 | 791.913 | 817.935 | 783.013 | 767.819 | 762.801 | 727.93 | 705.754 | 757.881 | 586.096 | 655.418 | 653.981 | 653.746 | 646.417 | 642.216 | 642.749 | 639.341 | 641.5 | 855.792 | 648.841 | 646.42 | 645.864 | 640.369 | 652.04 | 656.131 | 649.58 | 639.581 | 648.933 | 686.462 | 696.864 | 680.914 | 667.582 | 721.678 | 668.606 | 608.519 | 587.149 | 536.143 | 512.964 | 458.249 | 416.121 | 394.46 | 369.555 | 305.365 | 278.254 | 207.129 |
| Goodwill
| 1.314 | 1.314 | 1.314 | 1.314 | 1.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.939 | 1.939 | 1.939 | 1.939 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 28.293 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.345 | 0.345 | 0 | 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
| 169.908 | 164.281 | 172.377 | 163.501 | 179.727 | 161.085 | 131.581 | 137.498 | 136.445 | 137.357 | 138.253 | 139.405 | 146.037 | 147.66 | 149.316 | 150.519 | 118.003 | 118.008 | 118.227 | 118.905 | 125.485 | 118.033 | 119.127 | 120.47 | 121.305 | 122.672 | 123.49 | 95.122 | 175.359 | 151.299 | 178.431 | 153.071 | 181.654 | 183.371 | 185.516 | 186.753 | 170.624 | 115.217 | 116.375 | 117.58 | 118.594 | 119.727 | 120.863 | 122.001 | 127.633 | 128.826 | 128.502 | 127.293 | 167.827 | 129.933 | 130.805 | 131.829 | 159.804 | 162.699 | 163.822 | 167.97 | 169.668 | 172.018 | 172.618 | 173.652 | 187.05 | 150.515 | 149.178 | 125.104 | 126.729 | 128.185 | 126.744 | 128.352 | 101.299 | 104.495 | 105.965 | 107.44 | 107.399 | 113.996 | 115.672 | 117.041 | 120.939 | 113.428 | 123.324 | 124.677 | 125.941 | 127.175 | 128.507 | 129.866 | 74.448 | 75.483 | 76.351 | 75.563 | 70.385 | 70.842 | 68.285 | 68.507 | 38.618 | 38.924 | 39.33 |
| Goodwill and Intangible Assets
| 171.222 | 165.595 | 173.69 | 164.815 | 181.041 | 161.085 | 131.581 | 137.498 | 136.445 | 137.357 | 138.253 | 139.405 | 146.037 | 147.66 | 149.316 | 150.519 | 118.003 | 118.008 | 118.227 | 118.905 | 127.424 | 119.972 | 121.066 | 122.409 | 149.598 | 150.965 | 151.784 | 123.416 | 203.652 | 179.592 | 206.724 | 181.364 | 209.947 | 211.664 | 213.809 | 215.047 | 170.624 | 115.217 | 116.375 | 117.58 | 118.594 | 119.727 | 120.863 | 122.001 | 127.633 | 128.826 | 128.502 | 127.293 | 167.827 | 129.933 | 130.805 | 131.829 | 159.924 | 162.699 | 163.822 | 167.97 | 169.668 | 172.018 | 172.618 | 173.652 | 187.05 | 150.515 | 149.178 | 125.104 | 126.729 | 128.185 | 126.744 | 128.352 | 101.645 | 104.841 | 105.965 | 107.44 | 107.399 | 113.996 | 115.672 | 117.041 | 120.939 | 113.428 | 123.324 | 124.677 | 125.941 | 127.175 | 128.507 | 129.866 | 74.448 | 75.483 | 76.351 | 75.563 | 70.385 | 70.842 | 68.285 | 68.507 | 38.618 | 38.924 | 39.33 |
| Long Term Investments
| 352.987 | 394.174 | 625.257 | 692.509 | -152.824 | -153.655 | 373.28 | 364.949 | 304.52 | 177.175 | -369.657 | -521.179 | -605.13 | -770.382 | -1,001.276 | -887.713 | -877.122 | -671.309 | -718.368 | -480.814 | -792.881 | -774.149 | -944.102 | 810.108 | 811.984 | 903.997 | 1,222.586 | 1,153.788 | 1,206.367 | 1,639.143 | 1,345.97 | 1,624.181 | 1,710.18 | 1,866.516 | 1,598.805 | 826.161 | 792.055 | 742.142 | 475.09 | 368.528 | 341.342 | 340.596 | 330.277 | 329.105 | 351.342 | 355.616 | 351.384 | 331.376 | 295.48 | 284.959 | 290.3 | 295.597 | 263.183 | 262.298 | 275.105 | 120.193 | 60.269 | 60.657 | 78.854 | 160.923 | 342.808 | 473.417 | 473.513 | 471.596 | 550.796 | 697.123 | 877.073 | -0 | 58.718 | 0 | 0 | 67.033 | 62.02 | 63.022 | 0 | 62.371 | 51.782 | 0 | 0 | 0 | 5.407 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 202.819 | 192.387 | 181.953 | 180.373 | 176.017 | 155.679 | 73.246 | 100.198 | 56.996 | 83.866 | 79.421 | 40.207 | 30.721 | 34.775 | 46.263 | 52.941 | 58.045 | 62.13 | 80.576 | 73.906 | 61.842 | 60.761 | 33.556 | 67.071 | 62.111 | 51.665 | 24.176 | 17.999 | 15.098 | 13.82 | 17.387 | 12.865 | 15.573 | 4.532 | 9.482 | 16.868 | 13.416 | 19.224 | 17.207 | 23.717 | 18.37 | 21.445 | 19.243 | 23.559 | 50.947 | 40.999 | 47.134 | 47.249 | 71.534 | 73.129 | 62.81 | 50.207 | 13.757 | 12.858 | 8.482 | 9.154 | 7.887 | 8.236 | 6.81 | 7.074 | 5.488 | 5.41 | 5.98 | 5.92 | 9.459 | 8.696 | 6.568 | 7.999 | 16.794 | 17.52 | 16.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 872.85 | 821.858 | 70.999 | 75.454 | 840.096 | 1,004.895 | 557.666 | 522.976 | 577.074 | 686.443 | 1,213.955 | 1,312.573 | 1,425.134 | 1,589.141 | 1,802.526 | 1,744.014 | 1,788.312 | 1,606.225 | 1,654.17 | 1,437.112 | 1,722.34 | 1,703.026 | 1,907.392 | 422.666 | 425.747 | 412.55 | 394.717 | 407.966 | 336.585 | 392.292 | 341.624 | 281.407 | 262.776 | 318.34 | 264.399 | 234.376 | 218.682 | 216.249 | 200.151 | 186.336 | 170.327 | 163.819 | 195.67 | 166.916 | 175.259 | 175.791 | 179.161 | 179.373 | 174.219 | 174.812 | 174.515 | 182.459 | 101.416 | 113.131 | 116.446 | 114.301 | 114.029 | 114.528 | 96.867 | 16 | 58.928 | 20.467 | 4.605 | 4.371 | 4.793 | 4.499 | 4.804 | 1,339.014 | -210.684 | 64.711 | 70.145 | 3.994 | 3.062 | 2.275 | 65.497 | 3.649 | 4.418 | 65.782 | 73.902 | 100.334 | -0.017 | 15.751 | 16.036 | 17.86 | 17.133 | 16.631 | 19.472 | 19.905 | 18.805 | 20.003 | 27.57 | 26.855 | 71.685 | 30.113 | 30.73 |
| Total Non-Current Assets
| 3,426.012 | 3,365.591 | 2,865.277 | 2,894.972 | 2,834.891 | 2,842.613 | 2,723.003 | 2,719.818 | 2,545.717 | 2,487.399 | 2,414.463 | 2,312.419 | 2,384.697 | 2,378.909 | 2,366.825 | 2,437.165 | 2,336.226 | 2,354.964 | 2,292.044 | 2,312.329 | 2,303.834 | 2,302.045 | 2,299.906 | 2,606.639 | 2,645.392 | 2,682.211 | 2,921.172 | 2,734.069 | 2,828.759 | 3,252.685 | 2,953.009 | 3,137.971 | 3,238.313 | 3,396.446 | 3,052.028 | 2,214.37 | 2,030.338 | 1,928.75 | 1,642.732 | 1,525.314 | 1,453.468 | 1,437.312 | 1,414.793 | 1,401.001 | 1,553.103 | 1,539.049 | 1,558.636 | 1,531.2 | 1,537.162 | 1,465.272 | 1,449.482 | 1,452.004 | 1,356.215 | 1,334 | 1,331.674 | 1,174.42 | 1,079.783 | 1,061.192 | 1,113.03 | 943.746 | 1,249.692 | 1,303.79 | 1,287.022 | 1,253.408 | 1,333.992 | 1,481.252 | 1,654.53 | 2,116.865 | 822.266 | 835.912 | 838.691 | 824.332 | 812.85 | 831.333 | 837.301 | 832.641 | 816.72 | 828.143 | 883.688 | 921.876 | 824.415 | 810.508 | 866.221 | 816.332 | 700.1 | 679.263 | 631.966 | 608.432 | 547.439 | 506.966 | 490.315 | 464.917 | 415.667 | 347.29 | 277.19 |
| Total Assets
| 8,940.801 | 8,895.008 | 8,861.112 | 8,562.121 | 9,022.343 | 9,129.107 | 9,787.822 | 9,694.263 | 8,430.328 | 8,547.017 | 8,407.025 | 7,283.53 | 7,005.243 | 6,680.516 | 6,384.399 | 6,007.019 | 5,825.52 | 5,798.487 | 5,647.438 | 5,626.156 | 5,724.351 | 5,787.157 | 5,530.159 | 5,526.21 | 5,559.732 | 5,607.24 | 6,130.812 | 6,195.871 | 6,298.262 | 6,036.183 | 5,820.78 | 5,729.692 | 5,821.886 | 6,132.23 | 5,967.077 | 4,846.366 | 4,373.336 | 4,158.439 | 3,920.021 | 3,938.119 | 3,844.486 | 3,727.947 | 3,991.693 | 3,941.18 | 4,251.337 | 4,301.044 | 4,099.942 | 4,040.774 | 4,308.375 | 4,343.493 | 4,516.813 | 4,297.327 | 4,070.601 | 3,641.844 | 3,273.729 | 3,085.036 | 2,685.017 | 2,632.304 | 2,586.31 | 2,180.607 | 2,374.406 | 2,281.467 | 2,042.918 | 1,889.624 | 2,069.056 | 2,306.167 | 2,439.377 | 3,853.227 | 2,679.322 | 2,399.939 | 2,362.976 | 2,003.982 | 2,371.335 | 2,172.123 | 1,950.035 | 1,600.813 | 1,723.293 | 1,783.213 | 1,740.369 | 1,495.573 | 1,527.792 | 1,662.846 | 1,448.456 | 1,527.831 | 1,333.383 | 1,261.654 | 1,091.295 | 1,109.426 | 878.805 | 857.672 | 772.599 | 798.528 | 693.539 | 845.458 | 403.807 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,295.935 | 1,048.776 | 910.196 | 942.327 | 748.994 | 416.186 | 1,029.469 | 1,127.22 | 861.98 | 991.113 | 939.819 | 740.767 | 768.662 | 647.41 | 529.39 | 348.883 | 332.48 | 378.134 | 369.145 | 321.589 | 551.678 | 382.05 | 146.56 | 115.633 | 189.273 | 224.256 | 258.028 | 222.042 | 184.259 | 204.306 | 85.968 | 177.678 | 174.12 | 139.889 | 105.686 | 174.457 | 175.72 | 183.855 | 161.404 | 162.008 | 122.388 | 127.18 | 167.05 | 117.921 | 218.74 | 184.67 | 187.85 | 165.135 | 205.246 | 238.24 | 202.316 | 176.539 | 456.804 | 450.34 | 428.398 | 485.44 | 356.728 | 341.57 | 204.826 | 112.1 | 307.084 | 360.314 | 101.197 | 78.55 | 136.05 | 146.642 | 165.303 | 715.855 | 864.395 | 820.437 | 734.722 | 760.071 | 690.923 | 668.262 | 534.482 | 451.782 | 338.456 | 371.447 | 306.805 | 295.648 | 302.208 | 298.6 | 157.063 | 266.486 | 123.857 | 115.293 | 70.366 | 84.984 | 29.069 | 92.255 | 51.134 | 50.243 | 43.316 | 53.853 | 32.878 |
| Short Term Debt
| 376.18 | 734.84 | 1,097.008 | 1,012.949 | 979.648 | 1,103.837 | 1,110 | 1,447.845 | 1,370.085 | 1,867.851 | 2,188.213 | 1,336.166 | 1,156.687 | 1,150.052 | 1,058.541 | 932.394 | 850 | 756.746 | 795.074 | 771.578 | 650 | 800 | 660 | 715 | 600.014 | 600 | 800 | 860 | 1,000 | 1,000 | 120 | 0 | 0.325 | 150 | 215 | 405 | 490 | 300 | 20.287 | 99.547 | 79.983 | 0 | 200 | 200 | 271.584 | 271.372 | 75.794 | 86.928 | 97.204 | 103.542 | 537.806 | 693.984 | 816.609 | 834.71 | 378.859 | 234.577 | 95.316 | 92.023 | 87.004 | 0 | 0 | 0 | 100 | 200 | 201.835 | 237.451 | 135.629 | 263.275 | 276.321 | 248.078 | 138.652 | 80 | 157 | 87.996 | 120.194 | 230.208 | 180.407 | 260 | 270 | 140 | 145 | 345 | 348 | 350.6 | 324.7 | 363.9 | 261 | 265 | 130 | 70 | 0 | 40 | 0 | 90 | 50 |
| Tax Payables
| 54.429 | 38.864 | 24.308 | 2.017 | 37.156 | 44.168 | 21.229 | 63.078 | 44.388 | 120.79 | 79.538 | 49.6 | 41.346 | 42.338 | 46.922 | 52.299 | 37.654 | 19.169 | 22.359 | 37.537 | 46.033 | 42.662 | 43.203 | 62.834 | 50.214 | 63.75 | 45.564 | 83.297 | 110.684 | 97.906 | 110.859 | 115.677 | 117.065 | 125.802 | 74.116 | 7.307 | 17.426 | 30.01 | 8.283 | 10.173 | -18.009 | -8.57 | -22.216 | -49.687 | -27.604 | -42.075 | -20.202 | -3.756 | 11.489 | 22.451 | 58.582 | 107.433 | 32.487 | -13.291 | 40.954 | 19.965 | 40.123 | 53.689 | 76.078 | 87.53 | 41.343 | 29.122 | 16.637 | 6.698 | 7.464 | 12.298 | -3.023 | -19.277 | -24.371 | -25.159 | -12.43 | -1.883 | -9.977 | -1.031 | 0.779 | 3.717 | -5.815 | -1.575 | 3.541 | 2.786 | 5.292 | -1.255 | 2.185 | 0.017 | -0.351 | -6.577 | -0.058 | 0.376 | -1.807 | 0.735 | 0.527 | -4.768 | 5.499 | 7.398 | 6.47 |
| Deferred Revenue
| 0 | 255.111 | 33.086 | 27.83 | 396.685 | 497.708 | 137.305 | 19.849 | 14.953 | 0 | 0 | 0 | 125.449 | 111.955 | 115.05 | 222.491 | 115.154 | 93.833 | 56.172 | 89.242 | 74.534 | 75.929 | 80.256 | 113.473 | 174.667 | 192.021 | 206.84 | 204.466 | 228.516 | 221.101 | 328.368 | 306.796 | 281.985 | 302.155 | 304.369 | 252.878 | 96.913 | 138.612 | 103.827 | 129.949 | 85.521 | 0 | 99.156 | 78.686 | 177.099 | 174.679 | 133.516 | 167.813 | 351.792 | 357.819 | 256.143 | 287.44 | 151.978 | 76.926 | 111.999 | 99.525 | 128.989 | 151.298 | 138.289 | 0 | 91.499 | 69.526 | 76.821 | 58.827 | 93.83 | 106.946 | 61.287 | 60.903 | 71.057 | 61.831 | 66.601 | 104.149 | 88.011 | 121.199 | 87.852 | 63.946 | 41.345 | 48.348 | 70.436 | 40.051 | 52.542 | 60.928 | 36.08 | 33.72 | 36.978 | 31.173 | 76.166 | 82.187 | 30.393 | 53.044 | 0 | 62.251 | 12.763 | 38.057 | 22.869 |
| Other Current Liabilities
| 773.194 | 364.481 | -98.302 | -68.116 | 71.536 | 526.989 | 382.624 | 377.844 | 369.71 | 282.862 | 195.336 | 225.219 | 224.835 | 82.463 | 66.556 | 158.92 | 77.469 | 150.034 | 150.598 | 115.64 | 53.486 | 48.355 | 12.086 | 96.054 | 194.385 | 2.254 | 231.639 | 199.804 | -37.139 | 175.448 | 243.961 | 245.19 | -62.838 | 225.081 | 278.699 | 291.218 | 115.643 | 159.066 | 145.844 | 184.781 | 159.81 | 156.196 | 160.077 | 587.624 | 513.731 | 705.853 | 233.944 | 252.343 | 476.046 | 501.753 | 412.049 | 452.97 | 219.88 | 170.414 | 206.867 | 210.398 | 210.991 | 223.811 | 115.034 | 136.282 | 203.005 | 208.113 | 180.982 | 97.305 | 97.404 | 112.147 | 87.965 | 404.462 | 667.113 | 488.454 | 503.254 | 234.157 | 560.352 | 480.066 | 333.618 | 108.605 | 277.497 | 218.241 | 166.322 | 80.547 | 147.366 | 151.071 | 73.643 | 57.632 | 128.186 | 124.143 | 135.281 | 98.596 | 63.931 | 53.403 | 82.721 | 73.614 | 10.682 | 34.565 | 17.015 |
| Total Current Liabilities
| 2,499.739 | 2,210.902 | 1,933.211 | 1,889.176 | 2,234.018 | 2,222.714 | 2,680.628 | 3,035.836 | 2,661.116 | 3,262.616 | 3,402.906 | 2,351.752 | 2,191.531 | 2,034.219 | 1,816.459 | 1,506.604 | 1,412.758 | 1,409.386 | 1,337.177 | 1,293.793 | 1,375.731 | 1,348.995 | 942.105 | 1,014.525 | 1,033.886 | 1,082.282 | 1,335.231 | 1,350.936 | 1,486.32 | 1,477.66 | 889.156 | 831.504 | 510.657 | 640.772 | 673.501 | 877.982 | 798.789 | 672.93 | 335.817 | 456.509 | 344.171 | 274.806 | 604.067 | 855.859 | 1,153.55 | 1,119.82 | 477.386 | 500.651 | 789.984 | 865.986 | 1,210.753 | 1,430.926 | 1,525.78 | 1,442.174 | 1,055.078 | 950.38 | 703.157 | 711.094 | 482.942 | 335.912 | 551.432 | 597.549 | 398.816 | 382.553 | 442.753 | 508.538 | 385.875 | 1,364.314 | 1,783.457 | 1,531.808 | 1,364.197 | 1,032.709 | 1,398.298 | 1,235.292 | 989.073 | 794.312 | 790.545 | 848.113 | 746.668 | 518.981 | 599.866 | 793.416 | 580.891 | 674.735 | 576.392 | 596.759 | 466.589 | 499.377 | 221.193 | 216.393 | 134.383 | 159.089 | 59.496 | 185.815 | 106.362 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 499.927 | 700.055 | 942.97 | 683.518 | 903.98 | 1,000 | 0 | 495 | 600 | 245 | 50 | 50 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 190 | 190 | 480 | 480 | 480 | 290 | 0 | 0 | 280 | 280 | 300 | 300 | 200 | 0 | 27.485 | 21.591 | 426.195 | 419.986 | 429.341 | 431.413 | 330.247 | 31.987 | 104.208 | 104.838 | 151.152 | 113.764 | 46.799 | 44.861 | 142.951 | 100 | 100 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 0 | 140.09 | 140.177 | 140.21 | 140.175 | 169.637 | 20.182 | 190.243 | 190.264 | 190.849 | 190.291 | 190.262 | 150.206 | 150.226 | 150.226 | 60 | 0 | 0 | 0 | 0 | 0 | 15 | 30 | 50.252 | 110.14 | 120.346 |
| Deferred Revenue Non-Current
| 25.397 | 27.981 | 26.355 | 15.482 | 14.889 | 21.456 | 25.433 | 20.38 | 30.901 | 25.838 | 13.865 | 16.378 | 14.892 | 15.405 | 15.919 | 16.512 | 17.204 | 17.459 | 18.553 | 18.486 | 21.168 | 21.168 | 22.968 | 21.168 | 22.34 | 22.34 | 22.34 | 22.34 | 5.282 | 15.029 | 33.505 | 36.463 | 35.205 | 35.205 | 49.87 | 49.87 | 1.02 | 1.02 | 1.02 | 1.52 | 0 | 0 | 0 | 0 | 29.039 | 29.587 | 42.445 | 35.255 | 39.371 | 39.307 | 41.033 | 43.091 | 42.93 | 41.998 | 42.313 | 43.953 | 39.038 | 43.834 | 44.316 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 13.497 | 13.441 | 13.497 | 13.497 | 4.664 | 5.401 | 4.664 | 8.525 | 600 | 245 | -13.865 | -16.378 | 2.242 | 2.515 | 3.654 | 3.457 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.54 | 6.51 | 2.812 | 12.607 | 8.025 | 34.452 | 8.642 | 49.259 | 44.279 | 87.222 | 120.177 | 184.303 | 4.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.794 | 14.426 | 13.356 | 15.369 | 17.821 | 17.33 | 16.367 | 16.558 | 16.071 | 14.7 | 13.226 | 13.841 | 12.084 | 11.425 | 0.439 | 0 | 40.959 | 53.512 | 47.492 | 51.319 | 98.105 | 149.058 | 204.118 | 318.345 | 2.815 | 2.661 | 2.314 | 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 | -15.482 | 0 | 0 | 905 | 0 | 0 | 0 | 0 | 0 | 5.795 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0.3 | 0.3 | 0.3 | 0.3 | 234.473 | 55.055 | 1.422 | 0.402 | 1.941 | 2.582 | 1.332 | 1.135 | 1.277 | 1.324 | 59.236 | 57.226 | 56.095 | 55.441 | 53.399 | 46.13 | 50.292 | 44.228 | 18.659 | 21.979 | 3.089 | 3.194 | 4.36 | 4.362 | 0.2 | 0.66 | 1.351 | 1.345 | 0.6 | 0.45 | 4.768 | 4.648 | 8.475 | 8.373 | 7.328 | 11.069 | 8.16 | 9.144 | 10.298 | 6.09 | 5.74 | 5.74 | 2.85 | 2.85 | 2.7 | 2.7 | 0.9 | 0.9 | 0.9 | 0.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.29 | 11.268 | 1.829 |
| Total Non-Current Liabilities
| 538.82 | 741.477 | 982.822 | 712.497 | 923.533 | 1,026.857 | 935.097 | 523.905 | 630.901 | 270.838 | 63.865 | 66.378 | 72.929 | 67.92 | 69.573 | 69.969 | 17.204 | 17.459 | 18.553 | 18.486 | 21.168 | 21.168 | 22.968 | 21.708 | 28.85 | 25.152 | 34.947 | 30.365 | 39.734 | 23.971 | 273.064 | 271.042 | 602.727 | 635.682 | 714.473 | 345.055 | 1.422 | 1.422 | 281.941 | 282.582 | 301.332 | 301.135 | 201.277 | 1.324 | 129.554 | 122.831 | 538.091 | 526.05 | 539.932 | 534.18 | 437.939 | 135.864 | 181.869 | 183.514 | 209.78 | 174.752 | 102.282 | 104.482 | 187.906 | 100.66 | 142.311 | 54.857 | 48.092 | 51.769 | 202.872 | 253.706 | 312.593 | 426.718 | 10.143 | 13.73 | 150.564 | 149.321 | 150.508 | 146.265 | 175.377 | 25.922 | 193.093 | 193.114 | 193.549 | 192.991 | 191.162 | 151.106 | 151.126 | 151.126 | 60 | 0 | 0 | 0 | 0 | 0 | 15 | 30 | 58.542 | 121.408 | 122.175 |
| Total Liabilities
| 3,038.559 | 2,952.379 | 2,916.033 | 2,601.673 | 3,157.551 | 3,249.571 | 3,615.725 | 3,559.741 | 3,292.017 | 3,533.454 | 3,466.771 | 2,418.13 | 2,264.46 | 2,102.139 | 1,886.032 | 1,576.574 | 1,429.962 | 1,426.845 | 1,355.73 | 1,312.279 | 1,396.898 | 1,370.163 | 965.072 | 1,036.232 | 1,062.737 | 1,107.435 | 1,370.178 | 1,381.301 | 1,526.054 | 1,501.631 | 1,162.22 | 1,102.547 | 1,113.385 | 1,276.454 | 1,387.974 | 1,223.037 | 800.211 | 674.352 | 617.758 | 739.091 | 645.503 | 575.941 | 805.344 | 857.183 | 1,283.104 | 1,242.651 | 1,015.477 | 1,026.701 | 1,329.916 | 1,400.166 | 1,648.692 | 1,566.79 | 1,707.649 | 1,625.687 | 1,264.858 | 1,125.132 | 805.44 | 815.576 | 670.848 | 436.572 | 693.743 | 652.406 | 446.909 | 434.322 | 645.626 | 762.244 | 698.468 | 1,791.033 | 1,793.6 | 1,545.538 | 1,514.761 | 1,182.029 | 1,548.805 | 1,381.558 | 1,164.45 | 820.234 | 983.639 | 1,041.228 | 940.217 | 711.973 | 791.027 | 944.521 | 732.017 | 825.862 | 636.392 | 596.759 | 466.589 | 499.377 | 221.193 | 216.393 | 149.383 | 189.089 | 118.038 | 307.223 | 228.537 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 149.174 | 117.428 | 98.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.37 | 1.555 | 1.615 | 1.455 | 1.356 | 1.28 | 2.245 | 1.384 | 32.607 | 28.814 | 23.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,111.758 | 1,111.758 | 1,111.758 | 1,111.758 | 1,112.368 | 1,112.368 | 1,112.368 | 1,112.368 | 1,009.514 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 989.114 | 1,002.525 | 1,002.525 | 1,002.525 | 557.072 | 557.072 | 557.072 | 557.072 | 557.487 | 557.487 | 557.487 | 557.487 | 556.422 | 556.422 | 534.978 | 534.978 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 514.498 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 395.768 | 371.768 | 371.768 | 371.768 | 371.768 | 371.768 | 371.768 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 285.975 | 190.65 | 190.65 | 190.65 | 127.1 | 92.1 |
| Retained Earnings
| 3,283.086 | 3,252.482 | 3,268.611 | 3,269.042 | 3,249.545 | 3,309.685 | 3,625.304 | 3,606.378 | 3,597.197 | 3,506.026 | 3,437.437 | 3,363.581 | 3,262.322 | 3,126.821 | 3,050.115 | 2,985.39 | 3,020.027 | 2,997.122 | 2,895.469 | 2,917.422 | 2,922.389 | 3,025.797 | 3,098.788 | 3,143.357 | 3,137.856 | 3,127.455 | 3,262.272 | 3,240.649 | 3,121.82 | 2,982.591 | 3,012.63 | 2,947.875 | 2,908.156 | 2,874.734 | 2,875.286 | 2,243.744 | 2,202.941 | 2,130.51 | 2,106.078 | 2,006.023 | 1,997.639 | 1,950.815 | 1,973.041 | 1,885.16 | 1,802.322 | 1,890.425 | 1,816.624 | 1,740.877 | 1,824.974 | 1,723.505 | 1,529.573 | 1,429.45 | 1,175.712 | 896.782 | 985.223 | 938.763 | 923.218 | 871.701 | 864.173 | 825.199 | 600.606 | 485.027 | 462.909 | 303.024 | 297.354 | 271.912 | 280.96 | 266.819 | 176.912 | 151.733 | 141.72 | 117.247 | 108.991 | 94.129 | 96.302 | 80.643 | 76.327 | 57.792 | 120.419 | 107.922 | 92.127 | 78.319 | 76.244 | 67.061 | 75.211 | 57.39 | 32.433 | 23.676 | 75.661 | 61.6 | 41.747 | 32.558 | 48.948 | 12.641 | 21.197 |
| Accumulated Other Comprehensive Income/Loss
| 1,733.986 | 555.894 | 1,714.444 | 539.627 | 1,730.314 | 535.019 | 1,688.766 | 494.514 | 709.658 | 456.795 | 577.06 | 451.161 | 525.271 | 399.801 | 522.548 | 0.208 | 1.831 | 3.002 | 3.165 | 2.42 | 2.899 | 1.878 | 1.021 | -149.174 | -117.428 | -98.538 | 7.355 | 37.131 | 122.993 | 28.213 | 179.393 | 216.251 | 344.158 | 529.306 | 303.509 | 1.303 | -1.37 | -1.555 | -1.615 | -1.455 | -1.356 | -1.28 | -2.245 | -1.384 | -32.607 | -28.814 | -23.655 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -261.023 | 987.32 | -185.125 | 1,526.947 | -265.286 | 910.727 | -265.286 | 910.727 | -187.74 | 52.49 | 504.649 | 52.49 | -77.614 | 15.573 | -109.678 | 409.49 | -133.247 | -26.596 | -111.597 | -4.946 | 345.955 | -20.198 | 401.835 | 420.842 | 277.928 | 296.818 | 843.659 | 593.925 | 997.379 | 549.438 | 819.113 | 536.574 | 1,157.703 | 1,339.595 | 1,064.412 | 487.871 | 447.648 | 723.589 | 572.755 | 572.659 | 569.899 | 569.639 | 567.668 | 292.32 | 527.263 | 498.448 | 535.491 | 522.33 | 471.197 | 462.518 | 463.687 | 470.613 | 456.452 | 458.298 | 470.964 | 475.28 | 407.371 | 405.195 | 483.645 | 405.868 | 580.28 | 650.935 | 619.695 | 639.723 | 623.908 | 776.018 | 941.949 | 1,284.252 | 246.208 | 245.93 | 246.884 | 246.787 | 228.997 | 226.923 | 312.716 | 312.669 | 296.403 | 296.403 | 285.66 | 285.66 | 281.793 | 278.161 | 270.819 | 270.778 | 259.244 | 259.244 | 260.163 | 258.681 | 243.916 | 243.916 | 339.241 | 339.241 | 314.968 | 380.133 | 55.844 |
| Total Shareholders Equity
| 5,867.807 | 5,907.454 | 5,909.688 | 5,907.747 | 5,826.941 | 5,867.799 | 6,161.151 | 6,123.988 | 5,128.629 | 5,004.425 | 4,931.2 | 4,856.346 | 4,699.093 | 4,531.309 | 4,452.098 | 4,384.202 | 4,344.674 | 4,319.598 | 4,239.758 | 4,260.966 | 4,257.458 | 4,344.594 | 4,489.736 | 4,417.549 | 4,418.31 | 4,426.798 | 4,663.003 | 4,717.137 | 4,676.271 | 4,441.959 | 4,568.623 | 4,538.415 | 4,623.346 | 4,771.815 | 4,496.12 | 3,569.567 | 3,464.424 | 3,387.522 | 3,194.946 | 3,091.724 | 3,083.391 | 3,036.231 | 3,057.452 | 2,970.821 | 2,811.475 | 2,903.371 | 2,842.958 | 2,777.706 | 2,810.669 | 2,700.521 | 2,507.758 | 2,414.561 | 2,146.661 | 1,869.578 | 1,851.954 | 1,809.81 | 1,726.356 | 1,672.664 | 1,743.585 | 1,626.835 | 1,576.653 | 1,531.729 | 1,478.371 | 1,338.515 | 1,317.03 | 1,443.698 | 1,618.677 | 1,946.838 | 794.888 | 769.43 | 760.372 | 735.802 | 709.756 | 692.82 | 694.993 | 679.288 | 658.705 | 640.17 | 692.054 | 679.523 | 659.895 | 642.454 | 633.038 | 623.814 | 620.43 | 602.609 | 578.571 | 568.332 | 605.552 | 591.491 | 571.638 | 562.45 | 554.566 | 518.038 | 169.141 |
| Total Equity
| 5,902.242 | 5,942.629 | 5,945.079 | 5,944.966 | 5,864.792 | 5,879.536 | 6,172.097 | 6,134.522 | 5,138.311 | 5,013.563 | 4,940.254 | 4,865.4 | 4,740.783 | 4,578.377 | 4,498.367 | 4,430.446 | 4,395.558 | 4,371.642 | 4,291.708 | 4,313.877 | 4,327.453 | 4,416.995 | 4,565.087 | 4,489.978 | 4,496.995 | 4,499.805 | 4,760.634 | 4,814.57 | 4,772.208 | 4,534.552 | 4,658.56 | 4,627.145 | 4,708.502 | 4,855.776 | 4,579.103 | 3,623.329 | 3,573.125 | 3,484.086 | 3,302.263 | 3,199.028 | 3,198.983 | 3,152.005 | 3,186.349 | 3,083.997 | 2,968.233 | 3,058.392 | 3,084.464 | 3,014.073 | 2,978.459 | 2,943.327 | 2,868.121 | 2,730.537 | 2,362.952 | 2,016.157 | 2,008.871 | 1,959.904 | 1,879.578 | 1,816.728 | 1,915.462 | 1,744.035 | 1,680.663 | 1,629.06 | 1,596.009 | 1,455.301 | 1,423.43 | 1,543.923 | 1,740.909 | 2,062.195 | 885.722 | 854.401 | 848.216 | 821.952 | 822.53 | 790.565 | 785.585 | 780.579 | 739.654 | 741.985 | 800.152 | 783.6 | 736.765 | 718.325 | 716.439 | 701.969 | 696.991 | 664.895 | 624.706 | 610.049 | 657.612 | 641.279 | 623.216 | 609.439 | 575.501 | 538.235 | 175.269 |
| Total Liabilities & Shareholders Equity
| 8,940.801 | 8,895.008 | 8,861.112 | 8,562.121 | 9,022.343 | 9,129.107 | 9,787.822 | 9,694.263 | 8,430.328 | 8,547.017 | 8,407.025 | 7,283.53 | 7,005.243 | 6,680.516 | 6,384.399 | 6,007.019 | 5,825.52 | 5,798.487 | 5,647.438 | 5,626.156 | 5,724.351 | 5,787.157 | 5,530.159 | 5,526.21 | 5,559.732 | 5,607.24 | 6,130.812 | 6,195.871 | 6,298.262 | 6,036.183 | 5,820.78 | 5,729.692 | 5,821.886 | 6,132.23 | 5,967.077 | 4,846.366 | 4,373.336 | 4,158.439 | 3,920.021 | 3,938.119 | 3,844.486 | 3,727.947 | 3,991.693 | 3,941.18 | 4,251.337 | 4,301.044 | 4,099.942 | 4,040.774 | 4,308.375 | 4,343.493 | 4,516.813 | 4,297.327 | 4,070.601 | 3,641.844 | 3,273.729 | 3,085.036 | 2,685.017 | 2,632.304 | 2,586.31 | 2,180.607 | 2,374.406 | 2,281.467 | 2,042.918 | 1,889.624 | 2,069.056 | 2,306.167 | 2,439.377 | 3,853.227 | 2,679.322 | 2,399.939 | 2,362.976 | 2,003.982 | 2,371.335 | 2,172.123 | 1,950.035 | 1,600.813 | 1,723.293 | 1,783.213 | 1,740.369 | 1,495.573 | 1,527.792 | 1,662.846 | 1,448.456 | 1,527.831 | 1,333.383 | 1,261.654 | 1,091.295 | 1,109.426 | 878.805 | 857.672 | 772.599 | 798.528 | 693.539 | 845.458 | 403.807 |