Beijing Bashi Media Co., Ltd.
SSE:600386.SS
4.26 (CNY) • At close May 15, 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 Q3 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 819.856 | 975.124 | 885.968 | 813.497 | 750.321 | 996.917 | 834.336 | 977.584 | 821.706 | 1,034.642 | 965.756 | 834.228 | 704.495 | 937.526 | 707.979 | 759.644 | 746.061 | 1,096.673 | 905.452 | 899.581 | 850.335 | 952.821 | 1,010.65 | 916.256 | 1,006.526 | 1,219.874 | 933.755 | 1,610.081 | 1,198.031 | 1,271.227 | 839.725 | 1,236.18 | 950.331 | 1,112.376 | 1,302.007 | 1,251.693 | 1,108.221 | 1,113.376 | 1,733.344 | 941.788 | 942.908 | 930.976 | 831.087 | 1,036.096 | 1,090.163 | 1,027.271 | 903.634 | 959.336 | 953.539 | 970.431 | 947.421 | 871.27 | 877.494 | 815.265 | 780.381 | 779.584 | 681.242 | 697.042 | 589.591 | 571.712 | 493.207 | 477.317 | 487.923 | 527.188 | 514.247 | 443.99 | 415.95 | 341.266 | 411.059 | 440.401 | 462.038 | 514.523 | 558.466 | 380.006 | 425.352 | 444.152 | 574.396 | 621.607 | 562.106 | 525.575 | 432.7 | 493.137 | 499.957 | 496.54 | 401.401 | 490.312 | 498.664 | 380.426 | 339.515 | 472.291 | 376.074 | 349.331 | 436.217 | 666.192 | 384.209 | 114.956 | 136.307 |
| Short Term Investments
| 390.417 | 388.5 | 0 | 0 | -62.582 | -68.526 | -74.32 | -78.939 | 0 | -44.011 | -43.045 | 523.439 | 428.848 | -123.693 | -93.43 | -96.377 | -99.461 | -103.304 | -106.396 | -108.567 | -107.762 | -110.59 | -81.412 | -79.57 | -79.971 | -80.721 | -53.272 | -55.135 | -53.517 | -49.508 | 0 | 290 | -45.681 | 450 | -42.929 | -43.929 | 0 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.258 | 0 | 0.017 | 0.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15 | 0 | 0 | 0 | 1.016 | 1.016 | 1.016 |
| Cash and Short Term Investments
| 819.856 | 975.124 | 885.968 | 813.497 | 750.321 | 996.917 | 834.336 | 977.584 | 821.706 | 1,034.642 | 965.756 | 834.228 | 704.495 | 937.526 | 707.979 | 759.644 | 746.061 | 1,096.673 | 905.452 | 899.581 | 850.335 | 952.821 | 1,010.65 | 916.256 | 1,006.526 | 1,219.874 | 933.755 | 1,610.081 | 1,198.031 | 1,271.227 | 839.725 | 1,236.18 | 950.331 | 1,112.376 | 1,302.007 | 1,251.693 | 1,108.221 | 1,113.376 | 1,733.344 | 941.788 | 942.908 | 930.976 | 831.087 | 1,036.096 | 1,090.163 | 1,027.271 | 903.634 | 959.336 | 953.539 | 970.431 | 947.421 | 871.27 | 877.494 | 815.265 | 780.381 | 779.584 | 681.242 | 697.042 | 589.591 | 571.712 | 493.207 | 477.317 | 487.923 | 527.188 | 514.247 | 443.99 | 415.95 | 341.266 | 411.059 | 440.401 | 463.296 | 514.523 | 558.483 | 380.403 | 425.352 | 444.152 | 574.396 | 621.607 | 562.106 | 525.575 | 432.7 | 493.137 | 499.957 | 496.54 | 401.401 | 490.312 | 498.664 | 380.426 | 339.515 | 472.291 | 391.074 | 349.331 | 436.217 | 666.192 | 385.225 | 115.972 | 137.323 |
| Net Receivables
| 391.183 | 316.132 | 362.211 | 325.835 | 328.461 | 250.22 | 336.258 | 337.305 | 350.447 | 256.975 | 364.683 | 393.772 | 329.294 | 249.355 | 392.589 | 351.589 | 366.667 | 261.346 | 384.099 | 395.953 | 329.644 | 355.482 | 354.836 | 343.031 | 332.82 | 213.619 | 260.658 | 242.89 | 282.021 | 249.846 | 236.552 | 204.747 | 200.302 | 188.011 | 232.446 | 252.492 | 248.293 | 201.907 | 217.437 | 226.71 | 215.49 | 193.157 | 224.221 | 219.713 | 229.325 | 218.418 | 259.503 | 224.576 | 246.826 | 207.163 | 363.314 | 0 | 0 | 194.054 | 213.57 | 174.93 | 169.818 | 180.347 | 226.226 | 160.217 | 234.16 | 141.907 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37.838 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 96.656 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.185 | 3.156 |
| Inventory
| 412.675 | 440.289 | 410.711 | 418.158 | 363.213 | 397.65 | 405.089 | 402.268 | 332.791 | 395.771 | 303.845 | 334.763 | 332.427 | 252.609 | 239.933 | 347.509 | 398.695 | 384.015 | 335.408 | 392.012 | 441.576 | 444.223 | 431.361 | 380.291 | 425.467 | 481.064 | 490.867 | 493.442 | 425.776 | 369.304 | 345.696 | 342.496 | 292.976 | 258.955 | 209.918 | 235.697 | 218.618 | 259.469 | 233.555 | 210.875 | 261.309 | 266.715 | 286.494 | 284.152 | 262.522 | 268.115 | 257.499 | 243.181 | 215.404 | 215.902 | 220.383 | 213.372 | 180.856 | 166.736 | 129.815 | 118.133 | 132.595 | 132.443 | 118.705 | 112.683 | 86.802 | 75.875 | 67.75 | 50.798 | 66.47 | 30.766 | 26.08 | 16.839 | 8.248 | 39.47 | 65.063 | 36.138 | 34.157 | 43.414 | 67.458 | 58.568 | 44.023 | 38.247 | 50.852 | 51.13 | 54.953 | 58.411 | 46.576 | 42.816 | 34.682 | 30.677 | 23.63 | 27.075 | 28.562 | 18.193 | 20.044 | 14.932 | 9.801 | 6.854 | 8.266 | 5.757 | 4.022 |
| Other Current Assets
| 198.566 | 207.679 | 223.163 | 120.083 | 209.608 | 266.334 | 312.77 | 240.127 | 244.287 | 222.646 | 178.034 | 479.109 | 196.315 | 43.191 | 225.894 | 227.618 | 206.693 | 212.035 | 359.064 | 53.882 | 320.103 | 526.581 | 323.84 | 347.943 | 350.383 | 333.962 | 365.475 | 307.457 | 337.412 | 346.537 | 770.518 | 523.087 | 648.058 | 655.758 | 412.242 | 599.557 | 701.337 | 641.388 | 157.88 | 138.895 | 151.375 | 153.645 | 129.427 | 153.296 | 145.017 | 121.334 | 127.934 | 130.375 | 126.29 | 136.379 | 345.295 | 342.241 | 300.913 | 141.888 | 124.502 | 92.76 | 80.317 | 114.542 | 227.313 | 94.08 | 234.705 | 49.838 | 231.869 | 224.463 | 182.881 | 157.874 | 211.705 | 171.837 | 107.557 | 174.287 | 204.676 | 173.549 | 118.208 | 102.453 | 222.148 | 401.314 | 444.583 | 459.319 | 581.368 | 532.61 | 281.23 | 193.75 | 249.485 | 168.3 | 112.325 | 254.25 | 209.92 | 285.977 | 262.944 | 168.16 | 185.334 | 173.173 | 135.908 | 119.757 | 135.541 | 49.044 | 61.006 |
| Total Current Assets
| 1,822.279 | 1,939.223 | 1,882.054 | 1,796.938 | 1,651.603 | 1,944.003 | 1,888.453 | 1,957.284 | 1,749.231 | 1,910.034 | 1,812.318 | 1,648.1 | 1,562.532 | 1,657.976 | 1,566.394 | 1,686.361 | 1,718.117 | 1,954.069 | 1,984.023 | 1,997.414 | 1,968.768 | 2,279.603 | 2,157.897 | 2,025.123 | 2,151.903 | 2,248.52 | 2,071.993 | 2,653.871 | 2,243.24 | 2,236.914 | 2,192.491 | 2,306.51 | 2,091.667 | 2,215.1 | 2,156.614 | 2,339.438 | 2,276.47 | 2,216.139 | 2,342.216 | 1,518.268 | 1,571.082 | 1,544.493 | 1,471.229 | 1,693.257 | 1,727.027 | 1,635.138 | 1,548.57 | 1,573.765 | 1,556.851 | 1,545.691 | 1,513.098 | 1,426.883 | 1,359.264 | 1,317.943 | 1,248.269 | 1,165.407 | 1,063.972 | 1,124.373 | 935.609 | 938.692 | 814.715 | 744.937 | 787.543 | 802.448 | 763.598 | 632.631 | 653.736 | 529.942 | 526.863 | 645.917 | 733.035 | 724.21 | 710.848 | 524.306 | 714.958 | 904.035 | 1,063.002 | 1,119.173 | 1,194.326 | 1,109.315 | 768.883 | 745.298 | 796.018 | 707.656 | 645.063 | 775.239 | 732.214 | 693.478 | 631.021 | 658.645 | 596.451 | 537.435 | 581.927 | 792.803 | 529.032 | 175.957 | 205.507 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,839.901 | 1,894.625 | 1,865.043 | 1,959.932 | 1,888.952 | 1,944.152 | 1,836.34 | 1,882.177 | 1,765.45 | 1,815.82 | 1,618.03 | 1,635.718 | 1,652.795 | 1,679.678 | 1,580.998 | 1,599.339 | 1,594.814 | 1,478.053 | 1,444.704 | 1,455.59 | 1,468.015 | 1,497.311 | 1,492.156 | 1,405.194 | 1,340.363 | 1,349.685 | 1,233.681 | 1,216.64 | 1,240.305 | 907.969 | 685.387 | 685.46 | 700.866 | 697.612 | 626.415 | 482.25 | 477.294 | 481.647 | 477.869 | 487.079 | 488.102 | 501.788 | 495.746 | 465.774 | 455.967 | 448.081 | 436.991 | 424.824 | 392.721 | 392.578 | 355.186 | 354.464 | 326.757 | 324.138 | 307.741 | 295.347 | 286.899 | 289.917 | 300.325 | 299.377 | 297.68 | 307.931 | 288.201 | 638.812 | 659.902 | 686.72 | 665.87 | 670.088 | 654.234 | 2,435.293 | 2,364.05 | 2,424.619 | 2,472.671 | 2,487.166 | 3,517.431 | 3,418.615 | 3,206.842 | 3,112.175 | 2,611.637 | 2,572.695 | 2,485.837 | 2,499.825 | 2,491.435 | 2,379.048 | 2,233.636 | 2,133.235 | 2,108.903 | 1,878.796 | 1,847.031 | 1,682.484 | 1,523.251 | 1,428.597 | 1,446.152 | 1,415.692 | 934.3 | 675.052 | 553.819 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 244.231 | 261.842 | 279.094 | 295.699 | 314.965 | 334.384 | 328.376 | 346.51 | 330.828 | 348.119 | 347.762 | 365.269 | 382.772 | 400.298 | 397.289 | 410.602 | 426.298 | 441.993 | 455.556 | 471.235 | 486.989 | 502.744 | 523.893 | 532.506 | 534.242 | 548.725 | 563.602 | 577.587 | 587.942 | 19.774 | 36.58 | 52.61 | 69.383 | 86.087 | 88.463 | 104.679 | 121.02 | 137.333 | 153.467 | 169.427 | 185.048 | 201.391 | 217.802 | 234.188 | 250.573 | 266.971 | 283.289 | 299.683 | 316.077 | 332.47 | 348.827 | 365.307 | 381.984 | 398.644 | 419.868 | 436.51 | 448.63 | 465.448 | 482.333 | 499.17 | 521.391 | 532.776 | 549.612 | 566.808 | 583.243 | 599.852 | 616.896 | 633.941 | 650.986 | 22.214 | 14.252 | 14.391 | 12.686 | 12.826 | 13.134 | 13.269 | 15.319 | 14.465 | 12.685 | 12.821 | 12.956 | 13.092 | 13.227 | 13.363 | 13.499 | 13.634 | 6.928 | 6.968 | 7.008 | 7.047 | 7.087 | 7.127 | 7.167 | 7.206 | 7.286 | 7.365 | 7.405 |
| Goodwill and Intangible Assets
| 244.231 | 261.842 | 279.094 | 295.699 | 314.965 | 334.384 | 328.376 | 346.51 | 330.828 | 348.119 | 347.762 | 365.269 | 382.772 | 400.298 | 397.289 | 410.602 | 426.298 | 441.993 | 455.556 | 471.235 | 486.989 | 502.744 | 523.893 | 532.506 | 534.242 | 548.725 | 563.602 | 577.587 | 587.942 | 19.774 | 36.58 | 52.61 | 69.383 | 86.087 | 88.463 | 104.679 | 121.02 | 137.333 | 153.467 | 169.427 | 185.048 | 201.391 | 217.802 | 234.188 | 250.573 | 266.971 | 283.289 | 299.683 | 316.077 | 332.47 | 348.827 | 365.307 | 381.984 | 398.644 | 419.868 | 436.51 | 448.63 | 465.448 | 482.333 | 499.17 | 521.391 | 532.776 | 549.612 | 566.808 | 583.243 | 599.852 | 616.896 | 633.941 | 650.986 | 22.214 | 14.252 | 14.391 | 12.686 | 12.826 | 13.134 | 13.269 | 15.319 | 14.465 | 12.685 | 12.821 | 12.956 | 13.092 | 13.227 | 13.363 | 13.499 | 13.634 | 6.928 | 6.968 | 7.008 | 7.047 | 7.087 | 7.127 | 7.167 | 7.206 | 7.286 | 7.365 | 7.405 |
| Long Term Investments
| 0 | 0 | 408.239 | 396.466 | 471.642 | 491.275 | 507.207 | 527.568 | 433.161 | 473.886 | 483.802 | 0 | 0 | 582.93 | 602.101 | 570.551 | 577.331 | 561.927 | 599.544 | 588.847 | 587.358 | 593.745 | 577.052 | 577.096 | 577.224 | 562.175 | 560.442 | 571.363 | 610.948 | 589.965 | 593.648 | 575.396 | 624.453 | 584.795 | 585.47 | 608.463 | 542.54 | 573.751 | 349.931 | 428.597 | 409.888 | 358.509 | 377.695 | 347.098 | 136.349 | 106.304 | 107.741 | 96.509 | 100.09 | 93.842 | 92.485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53.448 | 0 | 54.951 | 55.167 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.215 | 0 | 0 | 0 | 2.449 | -0.051 | -0.051 |
| Tax Assets
| 34.126 | 33.853 | 32.28 | 35.033 | 25.879 | 22.457 | 23.374 | 21.009 | 32.243 | 17.299 | 33.824 | 16.003 | 33.824 | 16.003 | 20.548 | 20.549 | 20.305 | 21.278 | 9.771 | 9.771 | 9.771 | 10.973 | 9.725 | 9.725 | 9.769 | 8.934 | 9.304 | 12.486 | 9.42 | 9.42 | 4.945 | 4.945 | 4.945 | 4.945 | 5.113 | 5.113 | 5.113 | 5.113 | 5.541 | 5.988 | 5.541 | 5.541 | 5.196 | 5.173 | 5.196 | 5.196 | 5.443 | 5.443 | 5.443 | 5.443 | 3.245 | 3.245 | 3.245 | 3.245 | 2.346 | 2.346 | 1.883 | 1.883 | 4.477 | 4.862 | 4.477 | 4.477 | 3.493 | 3.897 | 3.493 | 3.493 | 3.443 | 3.443 | 3.28 | 3.28 | 3.751 | 3.766 | 3.777 | 3.793 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.258 | 0 | 0 | 0 | 1.016 | 4.204 | 3.442 |
| Other Non-Current Assets
| 462.473 | 471.656 | 82.714 | 80.986 | 23.542 | 33.778 | 46.478 | 44.013 | 127.695 | 136.405 | 120.955 | 691.526 | 601.138 | 48.234 | 48.433 | 47.083 | 47.083 | 53.336 | 55.034 | 71.183 | 66.559 | 75.793 | 66.704 | 66.978 | 75.266 | 89.366 | 94.541 | 89.849 | 93.728 | 7.706 | 43.236 | 45.285 | -0.036 | 50.868 | -0.023 | -0.01 | 41.47 | 42.603 | 30.24 | 31.83 | 33.361 | 35.257 | 10.594 | 10.491 | 12.27 | 14.022 | 15.739 | 17.252 | 18.987 | 20.701 | 18.736 | 135.348 | 131.023 | 123.872 | 146.766 | 160.115 | 164.505 | 129.576 | 189.6 | 59.623 | 58.898 | 60.505 | 58.692 | 65.036 | 65.499 | 78.65 | 73.255 | 73.027 | 65.947 | 85.493 | 10.566 | 63.637 | 10.154 | 7.972 | 66.535 | 67.282 | 69.38 | 71.315 | 74.482 | 76.572 | 66.838 | 65.371 | 66.439 | 62.901 | 67.083 | 64.998 | 62.712 | 53.157 | 62.147 | 44.372 | -4.136 | 16.996 | 10.817 | 7.185 | 2.235 | 0.165 | 0.275 |
| Total Non-Current Assets
| 2,580.731 | 2,661.977 | 2,667.37 | 2,768.116 | 2,724.979 | 2,826.046 | 2,741.774 | 2,821.277 | 2,689.376 | 2,791.53 | 2,604.374 | 2,708.517 | 2,670.529 | 2,727.144 | 2,649.368 | 2,648.124 | 2,665.83 | 2,556.588 | 2,564.61 | 2,596.627 | 2,618.692 | 2,680.565 | 2,669.53 | 2,591.499 | 2,536.865 | 2,558.886 | 2,461.57 | 2,467.925 | 2,542.343 | 1,534.833 | 1,363.796 | 1,363.696 | 1,399.611 | 1,424.309 | 1,305.437 | 1,200.495 | 1,187.437 | 1,240.447 | 1,017.047 | 1,122.921 | 1,121.94 | 1,102.487 | 1,107.034 | 1,062.723 | 860.355 | 840.573 | 849.202 | 843.711 | 833.318 | 845.034 | 818.479 | 858.365 | 843.01 | 849.899 | 876.722 | 894.319 | 901.917 | 886.824 | 976.734 | 863.032 | 882.445 | 905.69 | 899.998 | 1,274.553 | 1,312.137 | 1,368.714 | 1,359.464 | 1,380.5 | 1,374.447 | 2,546.279 | 2,446.067 | 2,506.413 | 2,554.24 | 2,566.924 | 3,597.1 | 3,499.165 | 3,291.541 | 3,197.956 | 2,698.804 | 2,662.087 | 2,565.631 | 2,578.287 | 2,571.102 | 2,455.312 | 2,314.217 | 2,211.868 | 2,178.544 | 1,938.921 | 1,916.186 | 1,733.903 | 1,565.676 | 1,452.719 | 1,464.135 | 1,430.083 | 947.286 | 686.735 | 564.89 |
| Total Assets
| 4,403.01 | 4,601.2 | 4,549.424 | 4,565.054 | 4,376.582 | 4,770.049 | 4,630.227 | 4,778.561 | 4,438.607 | 4,701.564 | 4,416.691 | 4,356.617 | 4,233.062 | 4,385.119 | 4,215.762 | 4,334.485 | 4,383.947 | 4,510.657 | 4,548.633 | 4,594.04 | 4,587.459 | 4,960.168 | 4,827.427 | 4,616.622 | 4,688.768 | 4,807.405 | 4,533.562 | 5,121.796 | 4,785.583 | 3,771.748 | 3,556.287 | 3,670.206 | 3,491.278 | 3,639.409 | 3,462.051 | 3,539.933 | 3,463.907 | 3,456.587 | 3,359.263 | 2,641.189 | 2,693.022 | 2,646.979 | 2,578.262 | 2,755.98 | 2,587.382 | 2,475.711 | 2,397.772 | 2,417.476 | 2,390.169 | 2,390.725 | 2,331.578 | 2,285.248 | 2,202.273 | 2,167.843 | 2,124.99 | 2,059.726 | 1,965.889 | 2,011.197 | 1,912.343 | 1,801.724 | 1,697.16 | 1,650.627 | 1,687.541 | 2,077.002 | 2,075.735 | 2,001.345 | 2,013.2 | 1,910.441 | 1,901.311 | 3,192.197 | 3,179.102 | 3,230.623 | 3,265.088 | 3,091.229 | 4,312.058 | 4,403.2 | 4,354.543 | 4,317.128 | 3,893.13 | 3,771.402 | 3,334.514 | 3,323.585 | 3,367.119 | 3,162.967 | 2,959.28 | 2,987.107 | 2,910.757 | 2,632.398 | 2,547.207 | 2,392.548 | 2,162.127 | 1,990.154 | 2,046.062 | 2,222.886 | 1,476.318 | 862.692 | 770.397 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 521.079 | 579.093 | 467.471 | 444.567 | 49.269 | 231.628 | 434.384 | 487.187 | 252.148 | 351.774 | 429.827 | 349.524 | 370.446 | 427.95 | 300.376 | 322.183 | 441.439 | 585.929 | 697.136 | 565.679 | 478.287 | 567.049 | 608.781 | 621.324 | 483.473 | 745.875 | 689.127 | 630.356 | 398.367 | 427.769 | 432.629 | 459.933 | 372.762 | 518.16 | 407.129 | 384.378 | 361.875 | 349.26 | 301.947 | 244.724 | 278.397 | 307.701 | 260.773 | 337.075 | 328.224 | 318.357 | 282.036 | 257.516 | 231.424 | 248.568 | 257.586 | 179.513 | 185.43 | 205.04 | 126.821 | 104.717 | 78.496 | 136.615 | 59.754 | 73.186 | 28.467 | 21.067 | 37.662 | 60.977 | 54.813 | 22.195 | 22.866 | 11.366 | 8.024 | 124.298 | 35.263 | 40.01 | 43.257 | 35.021 | 111.698 | 57.213 | 42.099 | 20.121 | 145.819 | 123.788 | 152.839 | 160.117 | 207.438 | 118.136 | 119.795 | 124.159 | 136.932 | 106.297 | 147.539 | 94.847 | 61.186 | 19.468 | 86.81 | 168.86 | 10.305 | 70.047 | 7.515 |
| Short Term Debt
| 502.978 | 490.91 | 491.972 | 606.421 | 604.874 | 822.222 | 473.245 | 525.378 | 683.431 | 541.211 | 614.416 | 320.727 | 203.567 | 203.407 | 192.321 | 213.013 | 220.653 | 208.923 | 389.669 | 288.418 | 363.708 | 579.55 | 490.836 | 341.688 | 893.634 | 649.447 | 521.677 | 357.802 | 63.597 | 42.193 | 32.453 | 40.547 | 12.991 | 22.571 | 18.414 | 13.21 | 15.47 | 19.21 | 28.675 | 16.911 | 15.854 | 23.674 | 38.717 | 44.893 | 29.045 | 29.276 | 24.633 | 16.913 | 30.963 | 28.956 | 42.533 | 33.27 | 26.074 | 17.711 | 21.993 | 69.212 | 73.943 | 103.602 | 50 | 50 | 50 | 86.689 | 55 | 365 | 410 | 430 | 457.486 | 380 | 330 | 540 | 490 | 550 | 600 | 682 | 920 | 1,065 | 1,065 | 1,115 | 1,145 | 1,200 | 1,250 | 1,250.6 | 1,243.3 | 1,173.2 | 835.75 | 875.44 | 826.3 | 594.3 | 427.6 | 423.3 | 323.5 | 215.5 | 267.142 | 367 | 27.54 | 67 | 69 |
| Tax Payables
| 13.8 | 17.007 | 11.061 | 9.939 | 10.072 | 18.704 | 14.266 | 17.933 | 16.41 | 20.892 | 21.836 | 13.991 | 16.186 | 21.362 | 29.831 | 20.827 | 19.736 | 22.785 | 18.949 | 11.125 | 18.94 | 35.357 | 21.793 | 25.016 | 32.104 | 46.793 | 30.946 | 22.433 | 25.769 | 41.329 | 20.252 | 17.168 | 9.866 | 26.258 | 20.473 | 15.363 | 15.726 | 24.585 | 25.061 | 27.337 | 17.277 | 26.256 | 25.865 | 26.072 | 18.282 | 30.839 | 18.445 | 17.107 | 17.93 | 26.506 | 13.04 | 4.822 | 6.029 | 11.052 | 4.922 | 0.234 | -3.115 | 0.926 | -5.259 | -1.208 | -0.194 | -0.09 | -4.495 | -0.963 | -4.29 | 4.915 | 1.586 | 5.689 | 6.701 | 10.139 | 7.543 | 3.737 | 4.602 | 8.718 | 8.78 | 7.798 | 12.906 | 8.929 | 1.335 | -5.73 | -9.248 | -6.841 | 17.032 | 22.264 | 11.779 | 9.562 | 8.06 | 10.199 | 20.083 | 41.272 | 23.853 | 29.512 | 16.178 | 40.889 | 13.16 | 6.157 | 3.885 |
| Deferred Revenue
| 0 | 0 | 0 | 82.28 | 375.864 | 370.312 | 437.031 | 430.141 | 103.117 | 64.802 | 62.422 | 0 | 0 | 302.318 | 364.386 | 392.63 | 378.527 | 399.055 | 225.475 | 217.719 | 248.906 | 404.144 | 270.912 | 254.545 | 266.709 | 280.281 | 234.459 | 260.392 | 305.946 | 307.215 | 218.898 | 249.46 | 245.842 | 256.666 | 177.284 | 273.504 | 211.688 | 214.052 | 188.27 | 175.728 | 181.76 | 188.137 | 171.455 | 315.394 | 202.119 | 192.978 | 175.726 | 261.777 | 197.786 | 212.292 | 154.847 | 188.779 | 172.815 | 163.448 | 176.509 | 152.619 | 127.803 | 133.492 | 137.087 | 151.947 | 144.262 | 129.454 | 160.921 | 228.522 | 236.417 | 229.395 | 258.09 | 244.887 | 205.184 | 267.164 | 309.298 | 264.277 | 258.973 | 253.468 | 272.722 | 238.772 | 231.995 | 230.493 | 253.56 | 220.419 | 172.955 | 182.382 | 293.063 | 274.99 | 256.12 | 249.612 | 258.462 | 259.68 | 285.224 | 281.102 | 202.076 | 223.038 | 209.365 | 209.524 | 88.948 | 128.089 | 99.384 |
| Other Current Liabilities
| 525.961 | 549.708 | 587.284 | 486.832 | 566.677 | 715.356 | 502.007 | 544.915 | 423.152 | 693.518 | 416.907 | 633.202 | 528.799 | 459.622 | 519.497 | 585.992 | 505.342 | 588.799 | 147.56 | 457.884 | 412.548 | 358.465 | 464.075 | 391.969 | 373.514 | 391.812 | 404.974 | 482.154 | 88.004 | 350.64 | 128.67 | 432.046 | 404.889 | 384.187 | 142.523 | 450.212 | 393.256 | 376.813 | 159.576 | 374.133 | 195.879 | 362.166 | 325.725 | 510.596 | 364.171 | 307.32 | 285.627 | 406.476 | 331.576 | 341.377 | 278.86 | 359.657 | 331.878 | 305.41 | 333.495 | 290.376 | 257.702 | 269.638 | 242.231 | 275.366 | 254.387 | 209.394 | 256.435 | 324.521 | 325.063 | 306.265 | 426.411 | 429.833 | 468.461 | 552.177 | 683.541 | 660.857 | 542.041 | 416.709 | 523.732 | 402.751 | 483.493 | 392.313 | 488.952 | 485.151 | 430.144 | 410.62 | 402.659 | 332.082 | 339.863 | 341.848 | 325.121 | 322.949 | 346.542 | 324.763 | 245.435 | 244.513 | 245.5 | 232.369 | 141.739 | 185.996 | 156.744 |
| Total Current Liabilities
| 1,563.82 | 1,636.717 | 1,557.788 | 1,547.758 | 1,363.083 | 1,767.01 | 1,548.739 | 1,658.067 | 1,375.141 | 1,607.394 | 1,482.985 | 1,317.444 | 1,118.999 | 1,163.774 | 1,106.741 | 1,218.981 | 1,240.514 | 1,406.434 | 1,478.789 | 1,408.766 | 1,389.408 | 1,605.198 | 1,585.485 | 1,379.996 | 1,782.726 | 1,833.927 | 1,646.725 | 1,492.746 | 881.683 | 861.931 | 832.902 | 949.694 | 800.509 | 951.176 | 765.823 | 863.163 | 786.327 | 769.868 | 703.53 | 663.105 | 689.168 | 719.797 | 651.08 | 918.635 | 739.722 | 685.792 | 610.741 | 698.013 | 611.892 | 645.406 | 592.02 | 577.263 | 549.411 | 539.213 | 487.23 | 464.54 | 407.026 | 510.78 | 346.726 | 397.345 | 332.66 | 317.06 | 344.603 | 749.534 | 785.586 | 763.375 | 908.349 | 826.888 | 813.187 | 1,226.614 | 1,216.347 | 1,254.605 | 1,189.9 | 1,140.179 | 1,564.209 | 1,532.763 | 1,603.498 | 1,536.363 | 1,781.106 | 1,803.209 | 1,823.735 | 1,814.496 | 1,870.429 | 1,645.682 | 1,307.188 | 1,351.009 | 1,296.414 | 1,033.746 | 941.764 | 884.182 | 653.974 | 508.994 | 615.63 | 809.118 | 192.743 | 329.2 | 237.145 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 829.395 | 863.272 | 879.347 | 920.844 | 934.702 | 519.725 | 505.111 | 522.456 | 459 | 179.897 | 110.39 | 119.421 | 125.393 | 137.002 | 77.735 | 89.561 | 111.378 | 112.138 | 1,189.539 | 100 | 100 | 100 | 205.987 | 105.987 | 5.98 | 4.814 | 5.975 | 696.981 | 696.267 | 696.267 | 695.585 | 695.585 | 694.902 | 694.902 | 694.249 | 694.249 | 693.596 | 693.596 | 693 | 53.213 | 53.213 | 53.213 | 79.819 | 79.819 | 79.819 | 79.819 | 106.426 | 106.426 | 106.426 | 106.426 | 133.032 | 133.032 | 133.032 | 133.032 | 159.639 | 159.639 | 159.639 | 159.639 | 2.26 | 2.348 | 1.4 | 1.4 | 3.121 | 4.608 | 4.375 | 4.375 | 1.9 | 1.9 | 1.9 | 1,163.9 | 1,151.55 | 1,188.7 | 1,334.75 | 1,201.9 | 1,842.5 | 1,855 | 1,627.5 | 1,535 | 792.5 | 600 | 100 | 100 | 100 | 100 | 220 | 220 | 220 | 400 | 250 | 250 | 200 | 200 | 205 | 200 | 157 | 207 | 212.2 |
| Deferred Revenue Non-Current
| 5.624 | 6.124 | 6.101 | 6.576 | 7.051 | 9.367 | 7.752 | 8.367 | 9.52 | 9.908 | 8.419 | 8.806 | 7.964 | 5.93 | 6.265 | 0.904 | 0.925 | 0.947 | 0.489 | 0.51 | 0.553 | 0.553 | 5.338 | 5.591 | 6.077 | 6.098 | 26.122 | 11.844 | 14.948 | 17.589 | 15.018 | 17.614 | 20.3 | 22.941 | 25.605 | 28.276 | 31.049 | 33.636 | 35.027 | 36.795 | 39.418 | 42.27 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 186.245 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.382 | 2.935 | 3.856 | 3.984 | 3.338 | 3.475 | 2.785 | 4.422 | 18.428 | 3.743 | 17.687 | 20.537 | 14.71 | 4.486 | 15.7 | 7.075 | 8 | 9.06 | 14.414 | 11.197 | 11.026 | 11.915 | 9.794 | 11.265 | 11.197 | 7.247 | 9.574 | 13.339 | 23.64 | 19.396 | 26.56 | 21.997 | 22.841 | 24.347 | 29.229 | 34.728 | 29.229 | 37.032 | 23.092 | 42.759 | 38.081 | 25.237 | 29.663 | 21.974 | 19.224 | 11.713 | 11.467 | 8.659 | 9.554 | 7.992 | 7.694 | 13.485 | 12.046 | 11.186 | 17.732 | 20.754 | 22.167 | 15.725 | 32.684 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 66.539 | 143.105 | 141.433 | 139.762 | 135.584 | 525.069 | 558.171 | 577.91 | 579.861 | 902.375 | 933.807 | 950.16 | 976.113 | 1,082.214 | 1,022.341 | 1,058.23 | 1,104.73 | 1,084.19 | 0 | 1,231.045 | 1,275.03 | 1,371.501 | 1,146.158 | 1,154.286 | 962.542 | 1,055.82 | 944.752 | 922.635 | 1,172.637 | 214.161 | 0 | 0 | 0 | 0 | 26.606 | 26.606 | 26.606 | 26.606 | 111.332 | 0 | 0 | 0 | 70.206 | 62.517 | 59.767 | 62.887 | 51.175 | 59.833 | 60.729 | 51.175 | 61.143 | 61.143 | 61.143 | 61.143 | 72.57 | 72.57 | 72.57 | 72.57 | 83.998 | 270.244 | 270.244 | 270.244 | 308.278 | 317.854 | 317.854 | 319.803 | 239.458 | 239.458 | 266.065 | 0.5 | 0 | 0 | 0 | 0 | 0.594 | 0 | 0.594 | 0 | 0.594 | 0 | 0.594 | 0 | 0.594 | 0.594 | 1.079 | 0.491 | 1.131 | 0.657 | 0.724 | 0.927 | 1.616 | 1.157 | 1.811 | 1.307 | 0.088 | 0.135 | 0.14 |
| Total Non-Current Liabilities
| 904.94 | 1,015.436 | 1,030.737 | 1,064.591 | 1,080.676 | 1,048.269 | 1,073.82 | 1,113.155 | 1,066.809 | 1,095.922 | 1,070.303 | 1,098.923 | 1,124.18 | 1,223.703 | 1,122.041 | 1,155.77 | 1,225.033 | 1,206.336 | 1,204.442 | 1,342.752 | 1,386.608 | 1,483.969 | 1,367.277 | 1,277.129 | 985.796 | 1,076.312 | 986.423 | 1,632.955 | 1,907.492 | 947.413 | 737.163 | 735.196 | 738.044 | 742.191 | 775.69 | 783.859 | 780.481 | 790.871 | 804.332 | 132.766 | 130.712 | 120.72 | 150.025 | 142.336 | 139.586 | 132.075 | 169.067 | 166.259 | 167.154 | 165.592 | 201.869 | 207.66 | 206.221 | 205.361 | 249.942 | 252.963 | 254.376 | 247.934 | 305.187 | 272.591 | 271.644 | 271.644 | 311.399 | 322.463 | 322.229 | 324.178 | 241.358 | 241.358 | 267.965 | 1,164.4 | 1,151.55 | 1,188.7 | 1,334.75 | 1,201.9 | 1,843.094 | 1,855 | 1,628.094 | 1,535 | 793.094 | 600 | 100.594 | 100 | 100.594 | 100.594 | 221.079 | 220.491 | 221.131 | 400.657 | 250.724 | 250.927 | 201.616 | 201.157 | 206.811 | 201.307 | 157.088 | 207.135 | 212.34 |
| Total Liabilities
| 2,468.759 | 2,652.154 | 2,588.525 | 2,612.349 | 2,443.759 | 2,815.279 | 2,622.559 | 2,771.222 | 2,441.951 | 2,703.316 | 2,553.288 | 2,416.367 | 2,243.178 | 2,387.477 | 2,228.782 | 2,374.752 | 2,465.547 | 2,612.77 | 2,683.231 | 2,751.518 | 2,776.017 | 3,089.168 | 2,952.762 | 2,657.126 | 2,768.521 | 2,910.238 | 2,633.147 | 3,125.7 | 2,789.175 | 1,809.344 | 1,570.065 | 1,684.89 | 1,538.553 | 1,693.367 | 1,541.513 | 1,647.022 | 1,566.808 | 1,560.739 | 1,507.862 | 795.871 | 819.88 | 840.517 | 801.105 | 1,060.972 | 879.309 | 817.867 | 779.808 | 864.272 | 779.047 | 810.999 | 793.889 | 784.923 | 755.632 | 744.574 | 737.171 | 717.503 | 661.402 | 758.715 | 651.913 | 669.936 | 604.304 | 588.704 | 656.001 | 1,071.997 | 1,107.815 | 1,087.553 | 1,149.708 | 1,068.247 | 1,081.152 | 2,391.014 | 2,367.897 | 2,443.305 | 2,524.65 | 2,342.079 | 3,407.303 | 3,387.763 | 3,231.592 | 3,071.363 | 2,574.2 | 2,403.209 | 1,924.329 | 1,914.496 | 1,971.023 | 1,746.276 | 1,528.266 | 1,571.5 | 1,517.545 | 1,434.403 | 1,192.488 | 1,135.109 | 855.59 | 710.151 | 822.441 | 1,010.424 | 349.831 | 536.335 | 449.485 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 806.4 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 403.2 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 252 | 172 | 172 |
| Retained Earnings
| 520.817 | 528.899 | 538.146 | 539.393 | 522.73 | 529.245 | 536.493 | 528.756 | 581.853 | 588.442 | 559.524 | 593.034 | 595.183 | 588.002 | 561.606 | 575.801 | 542.109 | 524.59 | 495.935 | 497.476 | 464.555 | 503.294 | 509.013 | 582.605 | 546.429 | 531.902 | 504.971 | 561.324 | 536.428 | 521.285 | 521.925 | 534.625 | 508.109 | 489.313 | 471.835 | 432.994 | 483.784 | 458.7 | 466.614 | 411.487 | 464.171 | 433.935 | 402.607 | 346.973 | 396.704 | 366.787 | 339.316 | 286.177 | 338.89 | 309.469 | 282.19 | 227.78 | 184.867 | 156.331 | 103.345 | 53.782 | 12.499 | -18.502 | -52.143 | -89.011 | -126.893 | -153.673 | -183.567 | -207.696 | -239.131 | -271.454 | -322.219 | -340.128 | -346.439 | -366.263 | -415.323 | -438.652 | -483.765 | -473.451 | -475.946 | -357.252 | -234.546 | -123.446 | -47.098 | -4.52 | 29.622 | 28.982 | 64.949 | 48.922 | 60.729 | 48.196 | 56.914 | -123.333 | 17.663 | 6.495 | 89.897 | 63.937 | 12.911 | 1.706 | 38.3 | 17.443 | 42.375 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 218.93 | 436.918 | 238.642 | 438.716 | 241.681 | 441.827 | 227.623 | 429.951 | 277.328 | 421.019 | 229.177 | 472.633 | 232.126 | 449.533 | 27.181 | 43.241 | 33.59 | 33.077 | 35.746 | 29.381 | 33.795 | 33.59 | 21.741 | 28.722 | 40.016 | 70.919 | 58.188 | 79.68 | 65.991 | 68.523 | 73.041 | 87.688 | 104.183 | 87.688 | 111.096 | 69.276 | 128.276 | 114.244 | 75.71 | 0 | 0 | -0 | 35.138 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 434.122 | 432.684 | 436.302 | 427.472 | 0 | 447.185 | 0 | 446.139 | 0 | 449.208 | 0 | 430.352 | 0 | 430.352 | 0 | 425.534 | 0 | 425.534 | 0 | 444.496 | 0 | 410.905 | 408.793 | 221.734 | 448.626 | 436.627 | 411.358 | 235.248 | 416.839 | 475.027 | 473.834 | 638.265 | 865.878 | 638.265 | 874.529 | 891.063 | 874.568 | 897.976 | 847.688 | 906.687 | 892.656 | 854.121 | 855.799 | 832.733 | 824.483 | 801.948 | 789.126 | 780.702 | 783.387 | 778.701 | 767.378 | 784.753 | 780.435 | 777.855 | 800.392 | 809.74 | 809.45 | 790.124 | 841.085 | 744.556 | 744.556 | 744.556 | 744.556 | 744.556 | 744.556 | 744.556 | 748.633 | 749.579 | 749.644 | 772.604 | 808.247 | 807.977 | 806.836 | 805.258 | 789.972 | 789.971 | 789.699 | 788.835 | 788.777 | 939.977 | 941.507 | 941.507 | 929.761 | 929.361 | 929.361 | 929.361 | 904.429 | 904.419 | 903.136 | 983.776 | 867.823 | 867.823 | 867.823 | 867.823 | 834.113 | 143.277 | 105.318 |
| Total Shareholders Equity
| 1,761.339 | 1,767.983 | 1,780.847 | 1,773.265 | 1,766.048 | 1,782.829 | 1,781.61 | 1,785.679 | 1,830.08 | 1,834.205 | 1,795.876 | 1,891.397 | 1,822.602 | 1,838.213 | 1,840.639 | 1,828.961 | 1,798.042 | 1,783.705 | 1,756.481 | 1,748.372 | 1,714.937 | 1,756.346 | 1,753.586 | 1,837.813 | 1,801.455 | 1,774.929 | 1,751.451 | 1,824.579 | 1,830.585 | 1,802.711 | 1,802.159 | 1,801.171 | 1,777.187 | 1,762.908 | 1,749.564 | 1,727.257 | 1,761.552 | 1,759.876 | 1,717.502 | 1,721.374 | 1,760.027 | 1,691.257 | 1,661.606 | 1,582.906 | 1,624.386 | 1,571.935 | 1,531.642 | 1,470.079 | 1,525.477 | 1,491.37 | 1,452.768 | 1,415.733 | 1,368.502 | 1,337.386 | 1,306.937 | 1,266.722 | 1,225.149 | 1,174.822 | 1,192.142 | 1,058.745 | 1,020.863 | 994.084 | 964.189 | 940.061 | 908.625 | 876.303 | 829.614 | 812.651 | 806.406 | 786.582 | 796.124 | 772.525 | 726.271 | 735.008 | 717.227 | 835.919 | 958.353 | 1,068.59 | 1,144.879 | 1,187.457 | 1,223.13 | 1,222.489 | 1,246.71 | 1,230.283 | 1,242.09 | 1,229.557 | 1,213.342 | 1,033.086 | 1,172.799 | 1,161.63 | 1,209.721 | 1,183.76 | 1,132.734 | 1,121.529 | 1,124.413 | 324.044 | 319.693 |
| Total Equity
| 1,934.25 | 1,949.046 | 1,960.899 | 1,946.129 | 1,932.823 | 1,954.77 | 2,007.669 | 2,007.339 | 1,996.656 | 1,998.248 | 1,863.403 | 1,940.25 | 1,989.883 | 1,997.643 | 1,986.979 | 1,959.734 | 1,918.399 | 1,897.887 | 1,865.402 | 1,842.523 | 1,811.443 | 1,871 | 1,874.665 | 1,959.496 | 1,920.246 | 1,897.167 | 1,900.415 | 1,996.096 | 1,996.408 | 1,962.404 | 1,986.222 | 1,985.316 | 1,952.726 | 1,946.042 | 1,920.538 | 1,892.91 | 1,897.099 | 1,895.848 | 1,851.401 | 1,845.318 | 1,873.142 | 1,806.462 | 1,777.157 | 1,695.008 | 1,708.073 | 1,657.845 | 1,617.964 | 1,553.203 | 1,611.122 | 1,579.726 | 1,537.689 | 1,500.325 | 1,446.641 | 1,423.268 | 1,387.819 | 1,342.223 | 1,304.487 | 1,252.482 | 1,260.43 | 1,131.788 | 1,092.856 | 1,061.923 | 1,031.539 | 1,005.005 | 967.92 | 913.792 | 863.492 | 842.195 | 820.159 | 801.182 | 811.205 | 787.319 | 740.438 | 749.151 | 904.755 | 1,015.437 | 1,122.951 | 1,245.766 | 1,318.93 | 1,368.193 | 1,410.186 | 1,409.089 | 1,396.096 | 1,416.692 | 1,431.013 | 1,415.607 | 1,393.213 | 1,197.996 | 1,354.719 | 1,257.44 | 1,306.537 | 1,280.004 | 1,223.621 | 1,212.461 | 1,126.487 | 326.358 | 320.912 |
| Total Liabilities & Shareholders Equity
| 4,403.01 | 4,601.2 | 4,549.424 | 4,565.054 | 4,376.582 | 4,770.049 | 4,630.227 | 4,778.561 | 4,438.607 | 4,701.564 | 4,416.691 | 4,356.617 | 4,233.062 | 4,385.119 | 4,215.762 | 4,334.485 | 4,383.947 | 4,510.657 | 4,548.633 | 4,594.04 | 4,587.459 | 4,960.168 | 4,827.427 | 4,616.622 | 4,688.768 | 4,807.405 | 4,533.562 | 5,121.796 | 4,785.583 | 3,771.748 | 3,556.287 | 3,670.206 | 3,491.278 | 3,639.409 | 3,462.051 | 3,539.933 | 3,463.907 | 3,456.587 | 3,359.263 | 2,641.189 | 2,693.022 | 2,646.979 | 2,578.262 | 2,755.98 | 2,587.382 | 2,475.711 | 2,397.772 | 2,417.476 | 2,390.169 | 2,390.725 | 2,331.578 | 2,285.248 | 2,202.273 | 2,167.843 | 2,124.99 | 2,059.726 | 1,965.889 | 2,011.197 | 1,912.343 | 1,801.724 | 1,697.16 | 1,650.627 | 1,687.541 | 2,077.002 | 2,075.735 | 2,001.345 | 2,013.2 | 1,910.441 | 1,901.311 | 3,192.197 | 3,179.102 | 3,230.623 | 3,265.088 | 3,091.229 | 4,312.058 | 4,403.2 | 4,354.543 | 4,317.128 | 3,893.13 | 3,771.402 | 3,334.514 | 3,323.585 | 3,367.119 | 3,162.967 | 2,959.28 | 2,987.107 | 2,910.757 | 2,632.398 | 2,547.207 | 2,392.548 | 2,162.127 | 1,990.154 | 2,046.062 | 2,222.886 | 1,476.318 | 862.692 | 770.397 |