Fushun Special Steel Co.,LTD.
SSE:600399.SS
5.21 (CNY) • At close April 29, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 Q3 | 2001 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,438.73 | 1,390.179 | 1,193.044 | 418.705 | 794.666 | 894.128 | 1,753.813 | 1,199.767 | 1,783.106 | 2,028.59 | 1,288.663 | 858.819 | 1,153.049 | 453.441 | 585.09 | 307.899 | 861.276 | 417.361 | 243.752 | 412.234 | 151.169 | 287.102 | 270.663 | 388.927 | 436.073 | 1,004.781 | 1,062.441 | 1,719.104 | 2,224.726 | 1,993.286 | 2,002.388 | 1,997.168 | 1,886.091 | 2,005.449 | 1,967.055 | 2,447.849 | 2,785.27 | 2,715.5 | 3,070.113 | 2,706.459 | 2,604.582 | 2,272.356 | 2,201.918 | 2,570.724 | 2,717.856 | 2,439.917 | 2,322.125 | 2,543.444 | 1,980.065 | 1,890.025 | 1,653.257 | 1,556.643 | 1,533.5 | 1,082.832 | 1,057.193 | 646.032 | 832.452 | 527.516 | 671.929 | 803.872 | 845.842 | 1,284.837 | 944.482 | 965.611 | 825.94 | 811.861 | 893.894 | 874.463 | 843.919 | 779.724 | 789.076 | 710.972 | 597.552 | 729.567 | 759.123 | 1,001.655 | 786.679 | 773.564 | 992.248 | 1,019.049 | 1,102.251 | 988.694 | 888.697 | 853.352 | 881.267 | 840.054 | 834.342 | 784.762 | 757.337 | 640.938 | 687.246 | 409.011 | 462.298 | 488.928 | 491.426 |
| Short Term Investments
| 230.103 | 258.245 | 206.56 | 359.84 | 625.723 | 560.83 | 436.925 | 359.1 | 554.85 | 676.031 | 1,324.513 | 1,305.767 | 937.958 | 1,301.433 | 1,220.015 | 1,193.532 | 1,089.175 | 879.095 | 1,176.71 | 892.721 | 1,207.703 | 0 | 429.504 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,668.832 | 1,648.423 | 1,399.604 | 778.545 | 1,420.389 | 1,454.958 | 2,190.738 | 1,558.867 | 2,337.956 | 2,704.621 | 2,613.176 | 2,164.586 | 2,091.007 | 1,754.875 | 1,805.104 | 1,501.432 | 1,950.452 | 1,296.456 | 1,420.462 | 1,304.955 | 1,358.872 | 287.102 | 270.663 | 388.927 | 436.073 | 1,004.781 | 1,062.441 | 1,719.104 | 2,224.726 | 1,993.286 | 2,002.388 | 1,997.168 | 1,886.091 | 2,005.449 | 1,967.055 | 2,447.849 | 2,785.27 | 2,715.5 | 3,070.113 | 2,706.459 | 2,604.582 | 2,272.356 | 2,201.918 | 2,570.724 | 2,717.856 | 2,439.917 | 2,322.125 | 2,543.444 | 1,980.065 | 1,890.025 | 1,653.257 | 1,556.643 | 1,533.5 | 1,082.832 | 1,057.193 | 646.032 | 832.452 | 527.516 | 671.929 | 803.872 | 845.842 | 1,284.837 | 944.482 | 965.611 | 825.94 | 811.861 | 893.894 | 874.463 | 843.919 | 779.724 | 789.076 | 710.972 | 597.552 | 729.567 | 759.123 | 1,001.655 | 786.679 | 773.564 | 992.248 | 1,019.049 | 1,102.251 | 988.694 | 888.697 | 853.352 | 881.267 | 840.054 | 834.342 | 784.762 | 757.337 | 640.938 | 687.246 | 409.011 | 462.298 | 488.928 | 491.426 |
| Net Receivables
| 1,589.839 | 2,017.474 | 1,859.476 | 2,238.405 | 1,962.676 | 1,888.398 | 1,688.375 | 1,961.589 | 1,413.178 | 828.261 | 837.264 | 1,168.142 | 1,226.556 | 1,539.166 | 1,626.734 | 1,833.081 | 1,241.28 | 1,619.568 | 1,433.471 | 0 | 1,218.312 | 1,416.125 | 1,725.866 | 0 | 1,507.834 | 1,312.218 | 1,269.355 | 1,447.309 | 1,509.822 | 2,005.739 | 1,941.594 | 2,162.183 | 2,039.995 | 2,517.237 | 2,153.627 | 2,143.162 | 1,939.726 | 1,962.844 | 1,890.907 | 1,666.108 | 1,281.951 | 1,381.401 | 1,924.672 | 1,809.399 | 1,695.146 | 1,508.604 | 1,577.64 | 1,441.367 | 1,173.316 | 1,542.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 964.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 703.381 | 0 | 0 | 0 | 0 | 0 | 0 | 940.05 | 0 | 0 | 0 | 0 | 0 | 0 | 534.797 | 0 | 427.761 |
| Inventory
| 3,049.12 | 3,011.657 | 2,997.775 | 2,869.717 | 2,684.599 | 2,753.486 | 2,537.19 | 2,666.656 | 2,548.999 | 2,562.317 | 2,489.112 | 2,344.115 | 2,187.39 | 2,238.034 | 1,870.829 | 1,764.519 | 1,585.972 | 1,556.813 | 1,474.511 | 1,631.221 | 1,602.039 | 1,557.541 | 1,493.831 | 1,471.78 | 1,521.602 | 1,442.002 | 1,350.843 | 1,332.873 | 1,238.223 | 2,560.25 | 2,583.335 | 2,497.626 | 1,739.164 | 2,412.035 | 2,348.88 | 2,415.981 | 1,896.968 | 2,333.566 | 2,255.053 | 2,193.048 | 1,781.546 | 2,246.679 | 2,399.613 | 2,261.529 | 2,173.259 | 2,621.78 | 2,831.927 | 2,629.622 | 2,709.808 | 2,692.839 | 2,465.607 | 2,287.946 | 2,097.609 | 1,950.925 | 1,932.528 | 1,813.27 | 1,765.281 | 1,713.624 | 1,643.649 | 1,628.09 | 1,554.804 | 1,172.603 | 1,207.16 | 1,240.444 | 1,094.746 | 1,210.673 | 1,132.613 | 1,144.201 | 1,001.89 | 1,059.701 | 1,039.37 | 996.506 | 972.59 | 962.091 | 1,001.746 | 814.521 | 907.075 | 984.112 | 1,045.81 | 807.064 | 795.901 | 806.529 | 713.885 | 633.809 | 605.603 | 623.164 | 571.65 | 505.226 | 450.289 | 347.902 | 319.153 | 383.762 | 457.545 | 433.66 | 356.888 |
| Other Current Assets
| 123.981 | 89.212 | 74.314 | 594.082 | 757.507 | 778.505 | 1,808.641 | 634.262 | 168.201 | 121.232 | 137.66 | 1,298.108 | 89.773 | 72.379 | 131.371 | 268.247 | 215.647 | 172.584 | 83.711 | 1,447.207 | 92.451 | 968.174 | 522.82 | 2,013.306 | 288.345 | 723.985 | 377.467 | 447.691 | 291.645 | 749.709 | 622.86 | 587.448 | 611.398 | 310.097 | 478.795 | 539.182 | 399.664 | 927.111 | 598.347 | 632.186 | 333.928 | 525.632 | 181.406 | 306.347 | 168.317 | 391.647 | 267.988 | 326.573 | 366.764 | 1,483.334 | 1,449.854 | 1,544.433 | 1,372.876 | 1,471.045 | 1,395.457 | 1,379.924 | 1,326.501 | 1,126.009 | 770.23 | 905.491 | 903.181 | 842.672 | 827.563 | 714.443 | 679.795 | 806.723 | 792.955 | 889.077 | 735.28 | 1,052.156 | 835.792 | 793.252 | 807.522 | 885.838 | 787.605 | 900.312 | 748.937 | 984.571 | 195.667 | 881.65 | 905.115 | 906.922 | 1,002.581 | 987.72 | 864.151 | 386.978 | 1,128.56 | 1,108.548 | 917.814 | 888.924 | 697.755 | 752.004 | 522.913 | 586.944 | 98.234 |
| Total Current Assets
| 6,431.772 | 6,766.766 | 6,331.168 | 6,042.17 | 6,149.277 | 6,215.897 | 6,536.569 | 6,394.17 | 6,487.069 | 6,216.431 | 6,066.171 | 5,806.809 | 5,679.362 | 5,624.731 | 5,434.039 | 5,367.279 | 4,993.351 | 4,659.272 | 4,412.155 | 4,383.383 | 4,271.674 | 4,173.062 | 4,043.625 | 3,874.014 | 3,615.746 | 4,113.509 | 4,060.106 | 4,734.035 | 5,131.673 | 7,014.216 | 6,939.663 | 7,024.439 | 6,064.563 | 7,051.369 | 6,749.99 | 7,317.088 | 6,853.348 | 7,514.937 | 7,561.809 | 6,933.274 | 5,866.139 | 6,426.068 | 6,707.609 | 6,947.999 | 6,754.578 | 6,961.948 | 6,999.68 | 6,941.006 | 6,229.953 | 6,066.199 | 5,568.718 | 5,389.022 | 5,003.985 | 4,504.802 | 4,385.179 | 3,839.226 | 3,924.234 | 3,367.149 | 3,085.808 | 3,337.453 | 3,303.827 | 3,300.112 | 2,979.204 | 2,920.497 | 2,600.482 | 2,829.257 | 2,819.462 | 2,907.741 | 2,581.089 | 2,891.581 | 2,664.238 | 2,500.731 | 2,377.663 | 2,577.496 | 2,548.475 | 2,716.488 | 2,442.691 | 2,742.247 | 2,937.107 | 2,707.763 | 2,803.268 | 2,702.145 | 2,605.162 | 2,474.881 | 2,351.022 | 2,790.246 | 2,534.551 | 2,398.537 | 2,125.439 | 1,877.764 | 1,704.154 | 1,544.777 | 1,442.756 | 1,509.532 | 1,374.309 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 5,917.257 | 5,536.798 | 5,470.703 | 5,314.867 | 5,352.924 | 5,265.604 | 4,825.769 | 4,614.618 | 4,531.291 | 4,218.787 | 4,080.213 | 3,959.148 | 3,752.711 | 3,695.532 | 3,579.67 | 3,400.503 | 3,419.916 | 3,380.59 | 3,399.619 | 3,437.318 | 3,458.226 | 3,442.151 | 3,442.257 | 3,445.377 | 3,467.694 | 3,534.454 | 3,546.263 | 3,526.798 | 3,552.292 | 4,660.67 | 4,582.8 | 4,566.31 | 3,544.545 | 4,584.12 | 4,610.284 | 4,595.109 | 3,526.878 | 4,451.684 | 4,491.949 | 4,475.806 | 3,343.83 | 4,042.654 | 3,790.233 | 3,768.002 | 3,734.771 | 3,089.513 | 2,760.916 | 2,773.493 | 2,791.453 | 2,688.157 | 2,721.067 | 2,677.899 | 2,727.421 | 2,559.664 | 2,475.153 | 2,390.281 | 2,375.065 | 2,267.525 | 2,278.21 | 2,001.008 | 2,017.362 | 1,997.248 | 1,955.032 | 1,983.837 | 2,025.034 | 2,070.242 | 2,088.215 | 2,073.868 | 2,095.407 | 2,031.551 | 2,074.821 | 2,133.953 | 2,172.07 | 2,195.31 | 2,223.18 | 2,254.57 | 2,286.4 | 2,133.496 | 2,150.459 | 2,163.746 | 2,199.209 | 2,120.592 | 2,137.409 | 2,130.618 | 2,139.477 | 2,078.823 | 2,040.427 | 2,004.205 | 2,042.847 | 1,536.922 | 1,544.168 | 1,484.89 | 1,503.5 | 1,403.002 | 1,433.054 |
| 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 |
| Intangible Assets
| 689.809 | 695.819 | 702.29 | 708.846 | 715.936 | 725.509 | 732.728 | 739.36 | 731.798 | 736.606 | 743.193 | 749.994 | 756.877 | 760.917 | 770.593 | 776.36 | 783.049 | 778.896 | 785.388 | 791.884 | 798.575 | 813.963 | 820.065 | 826.21 | 832.664 | 838.022 | 844.356 | 849.813 | 856.2 | 862.588 | 868.975 | 875.362 | 881.749 | 888.156 | 894.563 | 900.97 | 907.383 | 913.787 | 920.247 | 889.428 | 895.759 | 901.754 | 908.293 | 916.347 | 920.606 | 926.916 | 933.225 | 939.535 | 945.844 | 952.003 | 958.322 | 3.428 | 3.348 | 3.505 | 3.662 | 3.819 | 3.645 | 3.549 | 3.602 | 3.591 | 3.447 | 3.508 | 3.569 | 3.53 | 3.592 | 2.278 | 1.581 | 1.633 | 1.654 | 1.476 | 1.514 | 1.201 | 1.223 | 1.269 | 1.272 | 0.358 | 0.358 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 689.809 | 695.819 | 702.29 | 708.846 | 715.936 | 725.509 | 732.728 | 739.36 | 731.798 | 736.606 | 743.193 | 749.994 | 756.877 | 760.917 | 770.593 | 776.36 | 783.049 | 778.896 | 785.388 | 791.884 | 798.575 | 813.963 | 820.065 | 826.21 | 832.664 | 838.022 | 844.356 | 849.813 | 856.2 | 862.588 | 868.975 | 875.362 | 881.749 | 888.156 | 894.563 | 900.97 | 907.383 | 913.787 | 920.247 | 889.428 | 895.759 | 901.754 | 908.293 | 916.347 | 920.606 | 926.916 | 933.225 | 939.535 | 945.844 | 952.003 | 958.322 | 3.428 | 3.348 | 3.505 | 3.662 | 3.819 | 3.645 | 3.549 | 3.602 | 3.591 | 3.447 | 3.508 | 3.569 | 3.53 | 3.592 | 2.278 | 1.581 | 1.633 | 1.654 | 1.476 | 1.514 | 1.201 | 1.223 | 1.269 | 1.272 | 0.358 | 0.358 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| -189.054 | 40.476 | 40.476 | -328.114 | 31.726 | -530.306 | -406.401 | -328.576 | -524.326 | -648.997 | -1,297.479 | -1,278.733 | -910.924 | -1,277.403 | -1,195.985 | -1,169.502 | -1,065.145 | -860.534 | -1,158.148 | -874.159 | -1,189.141 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 12.3 | 31.826 | 32.576 | 33.278 | 34.199 | 35.178 | 36.125 | 37.011 | 37.761 | 38.629 | 39.651 | 37.028 | 37.871 | 40.061 | 39.184 | 39.608 | 40.056 | 35.984 | 35.826 | 35.875 | 35.81 | 33.71 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 1.199 | 1.466 | 1.466 | 1.673 | 1.673 | 0.035 | 0.035 | 0.033 | 0.033 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | -2,498.951 | 0 | 0 | 0 | -12.3 | -12.3 | -12.3 | -12.3 | -12.3 | -12.3 | -12.3 | -12.3 | 33.487 | 33.487 | 33.066 | 33.066 | 32.639 | 32.639 | 31.153 | 31.153 | 27.375 | 27.375 | 23.964 | 23.964 | 25.361 | 25.361 | 41.672 | 41.672 | 37.001 | 37.001 | 48.814 | 48.814 | 48.059 | 48.059 | 45.648 | 45.648 | 39.824 | 39.824 | 38.422 | 38.422 | 35.843 | 35.843 | 35.843 | 35.843 | 36.589 | 36.589 | 36.589 | 36.589 | 35.365 | 35.365 | 35.39 | 35.39 | 45.663 | 45.663 | 45.115 | 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
| 281.171 | 283.53 | 190.572 | 532.016 | 139.353 | 567.212 | 443.478 | 365.825 | 561.746 | 683.102 | 1,331.762 | 1,313.194 | 945.563 | 1,303.896 | 1,222.72 | 1,196.479 | 1,092.364 | 3,380.59 | 1,179.384 | 897.624 | 1,213.219 | 24.226 | 23.221 | 24.005 | 22.741 | 22.717 | 23.708 | 24.711 | 25.689 | 14.792 | 15.796 | 16.801 | 17.806 | 15.899 | 17.163 | 18.427 | 19.747 | 8.603 | 9.451 | 10.298 | 11.146 | 12.891 | 14.26 | 15.63 | 17 | 11.438 | 20.047 | 22.522 | 25.393 | 20.379 | 57.66 | 61.277 | 65.604 | 57.853 | 61.019 | 63.593 | 65.552 | 62.735 | 64.6 | 64.739 | 65.953 | 60.618 | 61.936 | 63.675 | 65.664 | 25.256 | 24.682 | 24.097 | 23.406 | 23.165 | 22.711 | 22.514 | 22.03 | 14.304 | 12.472 | 12.577 | 12.646 | 38.673 | 38.673 | 38.55 | 38.55 | 68.55 | 68.55 | 60.3 | 60.3 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
| Total Non-Current Assets
| 6,700.381 | 6,558.088 | 6,405.507 | 6,229.288 | 6,241.611 | 6,028.054 | 5,595.61 | 5,391.26 | 5,300.542 | 4,989.501 | 4,857.691 | 4,743.605 | 4,544.23 | 4,482.942 | 4,376.998 | 4,203.839 | 4,230.184 | 4,180.593 | 4,206.242 | 4,252.666 | 4,280.879 | 4,280.34 | 4,285.543 | 4,295.592 | 4,323.099 | 4,395.192 | 4,414.327 | 4,401.323 | 4,434.182 | 5,603.363 | 5,533.634 | 5,524.817 | 4,511.365 | 5,555.992 | 5,590.774 | 5,582.671 | 4,522.922 | 5,440.078 | 5,488.673 | 5,436.525 | 4,312.57 | 5,022.72 | 4,777.331 | 4,781.257 | 4,754.104 | 4,100.853 | 3,787.016 | 3,820.238 | 3,847.314 | 3,742.307 | 3,785.108 | 2,788.252 | 2,842.02 | 2,660.845 | 2,579.657 | 2,496.115 | 2,482.683 | 2,369.652 | 2,382.256 | 2,105.182 | 2,122.605 | 2,097.963 | 2,057.125 | 2,087.632 | 2,130.878 | 2,133.14 | 2,149.842 | 2,134.987 | 2,155.857 | 2,101.856 | 2,144.71 | 2,202.782 | 2,195.323 | 2,210.884 | 2,236.924 | 2,267.504 | 2,299.404 | 2,172.308 | 2,189.132 | 2,202.296 | 2,237.759 | 2,189.142 | 2,205.959 | 2,190.918 | 2,199.777 | 2,138.823 | 2,100.427 | 2,064.205 | 2,102.847 | 1,596.922 | 1,604.168 | 1,544.89 | 1,563.5 | 1,463.002 | 1,493.054 |
| Total Assets
| 13,132.153 | 13,324.855 | 12,736.676 | 12,271.459 | 12,390.888 | 12,243.951 | 12,132.179 | 11,785.43 | 11,787.611 | 11,205.932 | 10,923.863 | 10,550.414 | 10,223.592 | 10,107.673 | 9,811.037 | 9,571.119 | 9,223.534 | 8,839.865 | 8,618.397 | 8,636.049 | 8,552.553 | 8,453.402 | 8,329.168 | 8,169.605 | 7,938.845 | 8,508.701 | 8,474.433 | 9,135.358 | 9,565.855 | 12,617.578 | 12,473.297 | 12,549.256 | 10,575.927 | 12,607.361 | 12,340.764 | 12,899.759 | 11,376.27 | 12,955.015 | 13,050.483 | 12,369.799 | 10,178.709 | 11,448.788 | 11,484.94 | 11,729.256 | 11,508.682 | 11,062.801 | 10,786.695 | 10,761.244 | 10,077.268 | 9,808.506 | 9,353.826 | 8,177.274 | 7,846.005 | 7,165.647 | 6,964.837 | 6,335.341 | 6,406.918 | 5,736.802 | 5,468.065 | 5,442.635 | 5,426.433 | 5,398.076 | 5,036.33 | 5,008.129 | 4,731.359 | 4,962.397 | 4,969.304 | 5,042.728 | 4,736.946 | 4,993.437 | 4,808.948 | 4,703.513 | 4,572.987 | 4,788.38 | 4,785.399 | 4,983.992 | 4,742.095 | 4,914.555 | 5,126.238 | 4,910.059 | 5,041.027 | 4,891.287 | 4,811.121 | 4,665.799 | 4,550.799 | 4,929.069 | 4,634.978 | 4,462.742 | 4,228.287 | 3,474.685 | 3,308.322 | 3,089.667 | 3,006.256 | 2,972.535 | 2,867.363 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,668.625 | 2,323.821 | 1,114.833 | 2,066.948 | 1,090.287 | 2,123.94 | 2,161.779 | 2,109.211 | 2,029.934 | 632.771 | 1,466.799 | 1,192.386 | 605.455 | 1,085.513 | 1,048.756 | 1,081.615 | 913.437 | 766.218 | 737.406 | 876.179 | 928.601 | 915.555 | 860.801 | 751.136 | 573.988 | 2,973.537 | 3,539.774 | 4,328.882 | 4,686.248 | 4,403.214 | 4,417.263 | 594.22 | 4,268.315 | 4,558.465 | 5,182.521 | 6,278.656 | 6,446.176 | 7,226.866 | 7,411.277 | 6,822.044 | 6,004.682 | 5,089.356 | 5,915.563 | 6,078.753 | 5,749.066 | 5,366.357 | 5,465.834 | 5,099.498 | 4,508.816 | 4,016.109 | 3,585.341 | 3,352.813 | 2,955.531 | 2,430.779 | 2,477.466 | 1,620.745 | 1,683.837 | 1,743.315 | 1,456.138 | 1,364.628 | 1,462.229 | 1,479.727 | 1,657.779 | 1,733.536 | 1,471.417 | 1,601.163 | 1,562.313 | 1,704.386 | 1,392.363 | 1,706.169 | 1,592.017 | 1,270.104 | 1,240.216 | 1,395.433 | 1,516.008 | 1,699.177 | 1,526.772 | 1,722.719 | 1,840.893 | 1,661.685 | 1,810.88 | 1,684.686 | 1,752.737 | 1,577.918 | 1,442.47 | 1,863.092 | 1,480.349 | 1,341.084 | 1,307.789 | 762.924 | 769.413 | 636.544 | 747.591 | 646.165 | 677.986 |
| Short Term Debt
| 872.521 | 869.452 | 2,016.525 | 183.333 | 619.086 | 134.77 | 0 | 33.357 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | -287.748 | 13 | 13 | 0 | 13 | -214.798 | 0 | 13 | 0 | 0 | 4,916.125 | 4,282.754 | 3,895.407 | 4,438.899 | 4,788.029 | 4,800.075 | 8,453.417 | 3,861.471 | 4,863.794 | 3,961.897 | 3,536.429 | 3,546.188 | 2,930.267 | 2,588.841 | 2,617.026 | 2,829.581 | 3,467.076 | 3,140.487 | 3,191.59 | 3,325.83 | 3,370.21 | 2,984.02 | 2,777.124 | 2,734.546 | 2,499.483 | 2,721.151 | 2,422.311 | 2,485.002 | 2,409.83 | 2,254 | 2,422.77 | 2,478.702 | 1,853.54 | 1,903.392 | 2,213.392 | 2,106.392 | 2,113.465 | 1,453.777 | 1,403.777 | 1,413.777 | 1,409.973 | 1,512.146 | 1,409.146 | 1,388.146 | 1,214.38 | 1,084.38 | 1,209.38 | 1,397.245 | 1,203.38 | 1,073.38 | 1,050.38 | 1,050.38 | 700.38 | 810.38 | 785.38 | 827.88 | 827.88 | 806.38 | 837.021 | 812.521 | 1,070.88 | 1,090.124 | 1,244.388 | 1,109.478 | 851.69 | 532.6 | 640.38 | 267.9 | 229.9 | 285.08 |
| Tax Payables
| 6.632 | 7.35 | 0.051 | 7.13 | 0.011 | 5.828 | 11.072 | 6.598 | 8.426 | 22.743 | 4.452 | 4.12 | 5.668 | -10.354 | -3.113 | -2.23 | -10.87 | -12.605 | -3.621 | 8.642 | -3.633 | 12.856 | 11.807 | 24.554 | -15.405 | 8.269 | -62.528 | -57.529 | -91.669 | 2.881 | 5.209 | 41.39 | 41.126 | 27.918 | 61.874 | 30.036 | 14.331 | 20.727 | 22.523 | 17.093 | 11.882 | 31.709 | 12.4 | 26.848 | 10.123 | 10.647 | 4.912 | 37.484 | 5.852 | -2.451 | 7.43 | 10.19 | 8.359 | 17.417 | -15.83 | 9.339 | 22.223 | 1.532 | 2.698 | -19.018 | -37.674 | -4.105 | 3.804 | 6.623 | -3.559 | 21.592 | 18.414 | 10.325 | -1.028 | 10.605 | 8.734 | 18.465 | -1.413 | 9.223 | 8.108 | 20.033 | 11.87 | 9.317 | 5.145 | -12.139 | 7.776 | 8.054 | -3.11 | 21.534 | 8.482 | 14.453 | 12.923 | 8.265 | 5.526 | 19.038 | 19.297 | 9.259 | 5.628 | 10.326 | 65.715 |
| Deferred Revenue
| 0 | 0 | 216.461 | 451.44 | 260.168 | 448.756 | 428.945 | 272.194 | 356.249 | 288.532 | 365.856 | 379.429 | 321.341 | 416.308 | 421.912 | 401.811 | 408.826 | 338.055 | 362.885 | 369.925 | 105.917 | 130.789 | 147.687 | 134.994 | 176.575 | 243.143 | 169.991 | 314.503 | 144.728 | 286.874 | 315.431 | 489.445 | 515.488 | 512.189 | 558.143 | 506.7 | 479.08 | 218.086 | 391.004 | 304.781 | 222.525 | 282.483 | 220.169 | 234.667 | 227.085 | 220.541 | 206.208 | 702.58 | 691.082 | 1,061.553 | 862.086 | 180.077 | 195.485 | 155.267 | 125.846 | 150.455 | 160.47 | 115.475 | 126.304 | 64.74 | 84.632 | 37.192 | 119.306 | 113.81 | 125.159 | 131.193 | 130.122 | 91.615 | 111.388 | 70.926 | 89.161 | 154.268 | 150.309 | 212.044 | 171.487 | 261.493 | 203.132 | 189.5 | 160.014 | 128.722 | 152.307 | 120.341 | 92.213 | 87.751 | 129.33 | 151.25 | 138.252 | 122.605 | 86.398 | 107.148 | 98.485 | 94.826 | 118.07 | -171.363 | 121.35 |
| Other Current Liabilities
| 871.322 | 1,155.623 | 706.994 | 286.883 | 1,756.426 | 132.607 | 686.918 | 248.59 | 334.844 | 1,568.761 | 589.45 | 584.168 | 1,029.743 | 183.972 | 479.696 | 173.792 | 462.359 | 385.748 | 182.584 | 136.983 | 223.252 | 348.848 | 328.583 | 356.9 | 394.747 | 571.992 | 313.727 | 157.988 | 587.973 | 382.254 | 424.692 | 896.781 | 63.724 | 552.381 | 562.418 | 559.868 | 540.232 | 282.503 | 537.775 | 472.708 | 431.888 | 336.499 | 290.082 | 297.946 | 295.502 | 293.871 | 304.427 | 795.447 | 781.47 | 1,227.363 | 965.469 | 324.343 | 334.175 | 252.252 | 253.991 | 293.854 | 278.995 | 240.131 | 217.532 | 206.348 | 223.084 | 175.522 | 292.496 | 242.835 | 232.333 | 320.64 | 276.344 | 329.745 | 374.832 | 372.144 | 432.35 | 520.246 | 303.107 | 390.766 | 399.472 | 431.17 | 374.99 | 364.624 | 353.651 | 459.456 | 383.603 | 257.547 | 203.522 | 184.159 | 248.941 | 239.789 | 402.407 | 227.944 | 167.441 | 196.087 | 431.274 | 196.662 | 490.367 | 420.521 | 134.521 |
| Total Current Liabilities
| 4,419.1 | 4,356.246 | 3,838.402 | 3,275.412 | 3,465.81 | 2,845.902 | 2,859.769 | 2,669.949 | 2,729.453 | 2,224.275 | 2,060.701 | 1,780.673 | 1,640.866 | 1,597.846 | 1,538.34 | 1,546.472 | 1,377.926 | 1,152.361 | 1,150.394 | 1,272.938 | 1,267.137 | 1,277.259 | 1,214.19 | 1,132.589 | 953.33 | 8,469.923 | 8,671.012 | 9,280.632 | 9,621.452 | 9,576.378 | 9,647.239 | 10,053.098 | 9,884.44 | 10,002.558 | 9,768.711 | 10,404.989 | 10,546.926 | 10,460.364 | 10,560.416 | 9,928.87 | 9,278.033 | 8,924.64 | 9,358.533 | 9,595.138 | 9,380.522 | 9,041.085 | 8,759.192 | 8,709.552 | 8,030.685 | 7,740.504 | 7,279.39 | 6,109.657 | 5,783.066 | 5,110.278 | 4,969.626 | 4,346.708 | 4,463.756 | 3,838.517 | 3,579.76 | 3,765.35 | 3,754.032 | 3,764.61 | 3,407.856 | 3,386.771 | 3,113.968 | 3,353.368 | 3,369.217 | 3,453.603 | 3,154.313 | 3,303.298 | 3,117.481 | 3,018.195 | 2,939.155 | 2,998.802 | 2,996.968 | 3,200.761 | 2,964.012 | 2,797.04 | 3,010.07 | 2,894.382 | 3,030.14 | 2,778.166 | 2,759.53 | 2,620.632 | 2,512.414 | 3,188.214 | 2,985.802 | 2,821.682 | 2,590.234 | 1,829.739 | 1,752.583 | 1,482.845 | 1,511.486 | 1,306.911 | 1,163.302 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,010.927 | 1,985.564 | 1,992.169 | 2,106.348 | 2,234.532 | 2,610.519 | 2,616.392 | 2,548.449 | 2,548.345 | 2,504.5 | 2,504.5 | 2,504.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 2,409.5 | 582.374 | 590 | 590 | 658.28 | 658.28 | 458.28 | 128.28 | 158.28 | 305.385 | 175.333 | 135.474 | 135.474 | 300.342 | 85.168 | 347.201 | 132.026 | 578.884 | 178.884 | 220.059 | 220.059 | 260.529 | 260.529 | 289.631 | 289.631 | 315.21 | 315.21 | 315.21 | 315.21 | 315.21 | 275.21 | 275.21 | 235.21 | 204.21 | 204.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 121.872 | 130 | 130 | 130 | 286.674 | 286.674 | 286.674 | 286.674 | 628.756 | 628.756 | 540.005 | 540 | 638.892 | 578.892 | 578.892 | 578.892 | 278.898 | 190 | 190 | 190 | 196.501 | 120 | 188.891 | 88.891 | 272.67 | 328.595 |
| Deferred Revenue Non-Current
| 170.976 | 173.459 | 179.915 | 159.652 | 24.769 | 198.351 | 190.925 | 196.646 | 190.26 | 200.8 | 195.521 | 198.64 | 193.932 | 214.369 | 230.432 | 230.965 | 225.872 | 228.442 | 230.459 | 229.018 | 229.312 | 237.275 | 229.523 | 226.653 | 225.566 | 215.719 | 216.112 | 219.82 | 219.273 | 30 | 30 | 30 | 290.672 | 130.052 | 287.216 | 100.052 | 291.68 | 215.175 | 334.668 | 215.175 | 277.154 | 400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -121.872 | -130 | 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
| 64.373 | 66.321 | 68.089 | 70.839 | 73.734 | 73.076 | 74.38 | 76.575 | 77.611 | 5.492 | 8.026 | 7.743 | 5.971 | 6.175 | 6.165 | 5.908 | 4.803 | 4.617 | 4.26 | 3.937 | 4.933 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 1.668 | 2.24 | 2.24 | 2.24 | 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
| 116.895 | 119.736 | 245.155 | 126.674 | 1.255 | 179.119 | 179.119 | 179.157 | 189.676 | 112.8 | 112.8 | 114.339 | 114.339 | 164.304 | 165.055 | 175.088 | 175.088 | 165.9 | 165.9 | 165.9 | 165.9 | 178.9 | 178.9 | 178.9 | 178.9 | 191.9 | 191.9 | 191.9 | 191.9 | 227.363 | 291.498 | 289.726 | 30 | 161.894 | 130.052 | 189.236 | 100.052 | 72.373 | 215.175 | 69.244 | 215.175 | -178.955 | 221.045 | 196.108 | 1.668 | 56.523 | 56.523 | 57.748 | 56.08 | -1.668 | 57.68 | 56.95 | 56.95 | 55.6 | 41.95 | 42.8 | 42.8 | 42.4 | 38.4 | 38.4 | 38.4 | 12 | 12 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0.155 | 0.155 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 2,363.171 | 2,345.081 | 2,182.836 | 2,463.513 | 2,334.289 | 3,061.066 | 3,060.816 | 3,000.827 | 3,003.785 | 2,823.592 | 2,820.846 | 2,825.221 | 2,723.742 | 2,794.347 | 2,811.153 | 2,821.461 | 2,815.263 | 2,808.46 | 2,810.119 | 2,808.355 | 2,809.646 | 2,827.343 | 2,819.591 | 2,816.72 | 2,815.633 | 991.66 | 999.679 | 1,003.387 | 1,071.12 | 917.31 | 781.445 | 479.674 | 480.62 | 598.999 | 594.269 | 526.482 | 528.873 | 587.89 | 636.678 | 631.62 | 626.023 | 799.93 | 399.93 | 416.166 | 416.166 | 317.052 | 317.052 | 347.379 | 347.379 | 374.558 | 374.558 | 373.828 | 373.828 | 372.478 | 318.828 | 319.678 | 279.678 | 248.278 | 244.278 | 40.068 | 40.068 | 13.668 | 13.668 | 11.668 | 11.668 | 11.668 | 11.668 | 11.668 | 11.668 | 124.112 | 132.24 | 132.44 | 130 | 286.674 | 286.674 | 286.674 | 286.674 | 628.912 | 628.912 | 540.005 | 540 | 638.892 | 578.892 | 578.892 | 578.892 | 278.898 | 190 | 190 | 190 | 196.501 | 120 | 188.891 | 88.891 | 272.67 | 328.595 |
| Total Liabilities
| 6,782.27 | 6,701.326 | 6,021.238 | 5,738.925 | 5,800.099 | 5,906.968 | 5,920.585 | 5,670.776 | 5,733.238 | 5,047.867 | 4,881.548 | 4,605.895 | 4,364.608 | 4,392.193 | 4,349.492 | 4,367.933 | 4,193.189 | 3,960.82 | 3,960.513 | 4,081.293 | 4,076.783 | 4,104.601 | 4,033.78 | 3,949.309 | 3,768.963 | 9,461.583 | 9,670.692 | 10,284.02 | 10,692.572 | 10,493.689 | 10,428.684 | 10,532.771 | 10,365.059 | 10,601.557 | 10,362.98 | 10,931.471 | 11,075.8 | 11,048.254 | 11,197.094 | 10,560.49 | 9,904.056 | 9,724.57 | 9,758.463 | 10,011.304 | 9,796.688 | 9,358.137 | 9,076.244 | 9,056.931 | 8,378.063 | 8,115.062 | 7,653.947 | 6,483.484 | 6,156.894 | 5,482.755 | 5,288.454 | 4,666.385 | 4,743.434 | 4,086.795 | 3,824.037 | 3,805.418 | 3,794.099 | 3,778.277 | 3,421.523 | 3,398.439 | 3,125.635 | 3,365.035 | 3,380.885 | 3,465.27 | 3,165.98 | 3,427.409 | 3,249.721 | 3,150.635 | 3,069.155 | 3,285.476 | 3,283.642 | 3,487.435 | 3,250.686 | 3,425.952 | 3,638.982 | 3,434.388 | 3,570.14 | 3,417.058 | 3,338.421 | 3,199.523 | 3,091.306 | 3,467.112 | 3,175.802 | 3,011.682 | 2,780.234 | 2,026.239 | 1,872.583 | 1,671.736 | 1,600.377 | 1,579.581 | 1,491.897 |
| 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 |
| Common Stock
| 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,972.1 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 1,300 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 | 520 |
| Retained Earnings
| 1,955.237 | 2,170.062 | 2,082.257 | 2,079.287 | 1,964.738 | 1,920.027 | 1,794.803 | 1,697.899 | 1,637.676 | 1,757.755 | 1,642.007 | 1,544.139 | 1,458.728 | 1,402.168 | 1,148.232 | 889.872 | 717.033 | 624.22 | 403.06 | 299.932 | 219.737 | 123.541 | 75.129 | 0.037 | -50.377 | -2,783.181 | -2,726.558 | -2,678.961 | -2,657.017 | 478.866 | 470.99 | 442.862 | -1,319.431 | 443.607 | 415.587 | 406.09 | -1,229.829 | 365.148 | 311.776 | 475.695 | -1,042.465 | 395.713 | 397.972 | 389.447 | 383.488 | 379.259 | 385.047 | 378.908 | 373.8 | 370.588 | 377.023 | 370.934 | 366.256 | 362.798 | 356.29 | 348.862 | 343.391 | 332.889 | 326.91 | 320.099 | 315.216 | 306.009 | 301.017 | 295.901 | 291.936 | 286.384 | 277.441 | 266.479 | 259.987 | 257.516 | 250.716 | 244.367 | 199.848 | 199.675 | 196.446 | 191.252 | 186.149 | 191.214 | 189.953 | 180.399 | 175.614 | 180.665 | 179.136 | 172.712 | 165.929 | 170.109 | 167.328 | 159.212 | 156.205 | 162.924 | 150.217 | 132.409 | 120.357 | 127.583 | 110.414 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 303.56 | 2,481.147 | 303.482 | 2,444.856 | 267.087 | 2,444.655 | 266.993 | 2,428.211 | 250.603 | 2,428.281 | 250.552 | 2,341.213 | 163.609 | 2,341.213 | 9.971 | 5.8 | 5.8 | 5.8 | 7.009 | 6.687 | 1.687 | 1.687 | 1.687 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,422.545 | 2,481.366 | 2,177.604 | 0 | 2,481.086 | 0 | 2,444.691 | 0 | 2,444.637 | 0 | 2,177.604 | 0 | 2,177.604 | 0 | 2,177.604 | 0 | 2,177.604 | 0 | 2,177.604 | 0 | 2,177.604 | 2,253.159 | 2,177.604 | 2,248.159 | 2,249.517 | 530.299 | 230.299 | 230.299 | 230.299 | 345.023 | 273.623 | 273.623 | 230.299 | 262.197 | 262.197 | 262.197 | 1,849.116 | 241.613 | 241.613 | 813.613 | 2,271.019 | 808.506 | 808.506 | 808.506 | 808.506 | 805.405 | 805.405 | 805.405 | 805.405 | 802.856 | 802.856 | 802.856 | 802.856 | 800.093 | 800.093 | 800.093 | 800.093 | 797.118 | 797.118 | 797.118 | 797.118 | 793.789 | 793.789 | 793.789 | 793.789 | 790.978 | 790.978 | 790.978 | 790.978 | 788.511 | 788.511 | 788.511 | 826.854 | 781.626 | 783.224 | 783.224 | 783.224 | 776.011 | 775.928 | 775.273 | 775.273 | 773.564 | 773.564 | 773.564 | 773.564 | 771.848 | 771.848 | 771.848 | 775.57 | 765.522 | 765.522 | 765.522 | 765.522 | 745.371 | 745.052 |
| Total Shareholders Equity
| 6,349.882 | 6,623.528 | 6,535.522 | 6,532.533 | 6,417.925 | 6,336.983 | 6,211.594 | 6,114.654 | 6,054.373 | 6,158.065 | 6,042.315 | 5,944.519 | 5,858.984 | 5,715.481 | 5,461.544 | 5,203.185 | 5,030.345 | 4,879.044 | 4,657.884 | 4,554.756 | 4,475.77 | 4,348.801 | 4,295.388 | 4,220.296 | 4,169.882 | -952.882 | -1,196.259 | -1,148.662 | -1,126.717 | 2,123.89 | 2,044.613 | 2,016.485 | 210.868 | 2,005.804 | 1,977.785 | 1,968.288 | 300.47 | 1,906.762 | 1,853.389 | 1,809.308 | 274.653 | 1,724.219 | 1,726.478 | 1,717.953 | 1,711.994 | 1,704.664 | 1,710.451 | 1,704.313 | 1,699.205 | 1,693.444 | 1,699.879 | 1,693.79 | 1,689.111 | 1,682.891 | 1,676.383 | 1,668.956 | 1,663.484 | 1,650.007 | 1,644.027 | 1,637.217 | 1,632.334 | 1,619.798 | 1,614.806 | 1,609.69 | 1,605.724 | 1,597.362 | 1,588.42 | 1,577.457 | 1,570.966 | 1,566.027 | 1,559.227 | 1,552.878 | 1,503.832 | 1,501.301 | 1,499.669 | 1,494.475 | 1,489.372 | 1,487.225 | 1,485.881 | 1,475.672 | 1,470.887 | 1,474.229 | 1,472.7 | 1,466.276 | 1,459.493 | 1,461.957 | 1,459.176 | 1,451.06 | 1,448.052 | 1,448.446 | 1,435.739 | 1,417.931 | 1,405.879 | 1,392.953 | 1,375.466 |
| Total Equity
| 6,349.882 | 6,623.528 | 6,535.522 | 6,532.533 | 6,417.925 | 6,336.983 | 6,211.594 | 6,114.654 | 6,054.373 | 6,158.065 | 6,042.315 | 5,944.519 | 5,858.984 | 5,715.481 | 5,461.544 | 5,203.185 | 5,030.345 | 4,879.044 | 4,657.884 | 4,554.756 | 4,475.77 | 4,348.801 | 4,295.388 | 4,220.296 | 4,169.882 | -952.882 | -1,196.259 | -1,148.662 | -1,126.717 | 2,123.89 | 2,044.613 | 2,016.485 | 210.868 | 2,005.804 | 1,977.785 | 1,968.288 | 300.47 | 1,906.762 | 1,853.389 | 1,809.308 | 274.653 | 1,724.219 | 1,726.478 | 1,717.953 | 1,711.994 | 1,704.664 | 1,710.451 | 1,704.313 | 1,699.205 | 1,693.444 | 1,699.879 | 1,693.79 | 1,689.111 | 1,682.891 | 1,676.383 | 1,668.956 | 1,663.484 | 1,650.007 | 1,644.027 | 1,637.217 | 1,632.334 | 1,619.798 | 1,614.806 | 1,609.69 | 1,605.724 | 1,597.362 | 1,588.42 | 1,577.457 | 1,570.966 | 1,566.027 | 1,559.227 | 1,552.878 | 1,503.832 | 1,502.904 | 1,501.756 | 1,496.557 | 1,491.409 | 1,488.603 | 1,487.257 | 1,475.672 | 1,470.887 | 1,474.229 | 1,472.7 | 1,466.276 | 1,459.493 | 1,461.957 | 1,459.176 | 1,451.06 | 1,448.052 | 1,448.446 | 1,435.739 | 1,417.931 | 1,405.879 | 1,392.953 | 1,375.466 |
| Total Liabilities & Shareholders Equity
| 13,132.153 | 13,324.855 | 12,736.676 | 12,271.459 | 12,390.888 | 12,243.951 | 12,132.179 | 11,785.43 | 11,787.611 | 11,205.932 | 10,923.863 | 10,550.414 | 10,223.592 | 10,107.673 | 9,811.037 | 9,571.119 | 9,223.534 | 8,839.865 | 8,618.397 | 8,636.049 | 8,552.553 | 8,453.402 | 8,329.168 | 8,169.605 | 7,938.845 | 8,508.701 | 8,474.433 | 9,135.358 | 9,565.855 | 12,617.578 | 12,473.297 | 12,549.256 | 10,575.927 | 12,607.361 | 12,340.764 | 12,899.759 | 11,376.27 | 12,955.015 | 13,050.483 | 12,369.799 | 10,178.709 | 11,448.788 | 11,484.94 | 11,729.256 | 11,508.682 | 11,062.801 | 10,786.695 | 10,761.244 | 10,077.268 | 9,808.506 | 9,353.826 | 8,177.274 | 7,846.005 | 7,165.647 | 6,964.837 | 6,335.341 | 6,406.918 | 5,736.802 | 5,468.065 | 5,442.635 | 5,426.433 | 5,398.076 | 5,036.33 | 5,008.129 | 4,731.359 | 4,962.397 | 4,969.304 | 5,042.728 | 4,736.946 | 4,993.437 | 4,808.948 | 4,703.513 | 4,572.987 | 4,788.38 | 4,785.399 | 4,983.992 | 4,742.095 | 4,914.555 | 5,126.238 | 4,910.059 | 5,041.027 | 4,891.287 | 4,811.121 | 4,665.799 | 4,550.799 | 4,929.069 | 4,634.978 | 4,462.742 | 4,228.287 | 3,474.685 | 3,308.322 | 3,089.667 | 3,006.256 | 2,972.535 | 2,867.363 |