Founder Technology Group Co.,Ltd.
SSE:600601.SS
4.52 (CNY) • At close May 12, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | 1993 Q4 | 1993 Q2 | 1992 Q4 | 1992 Q2 | 1991 Q4 | 1991 Q2 | 1990 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,418.761 | 1,331.08 | 1,212.767 | 961.803 | 865.126 | 924.124 | 959.634 | 790.196 | 807.039 | 944.156 | 454.415 | 521.179 | 545.205 | 638.607 | 535.463 | 668.146 | 768.697 | 953.369 | 863.497 | 851.278 | 918.925 | 898.159 | 970.783 | 1,073.651 | 1,176.45 | 1,418.208 | 1,564.173 | 1,511.165 | 1,694.78 | 1,382.002 | 1,013.533 | 904.566 | 969.259 | 1,368.852 | 1,299.004 | 893.141 | 1,019.227 | 1,478.688 | 1,252.475 | 1,190.145 | 857.989 | 1,627.588 | 884.799 | 1,075.947 | 1,034.876 | 1,407.59 | 1,157.436 | 1,195.593 | 1,249.114 | 1,326.251 | 1,238.448 | 1,374.247 | 1,507.69 | 1,783.491 | 1,698.851 | 1,763.44 | 1,803.487 | 2,336.79 | 2,234.984 | 1,235.782 | 1,308.985 | 1,238.078 | 1,318.113 | 1,601.357 | 1,291.892 | 1,229.743 | 1,482.973 | 1,485.679 | 1,538.273 | 1,756.908 | 1,636.878 | 1,957.53 | 1,968.695 | 1,398.1 | 1,602.184 | 1,399.361 | 1,678.156 | 1,454.728 | 1,531.166 | 1,371.938 | 1,481.954 | 1,479.607 | 1,077.413 | 1,244.755 | 1,575.373 | 1,537.84 | 1,307.126 | 916.233 | 811.772 | 898.465 | 829.009 | 850.405 | 953.927 | 1,003.95 | 326.717 | 464.686 | 232.022 | 213.409 | 128.952 | 68.83 | 81.554 | 102.711 | 0 | 66.48 | 0 | 63.59 | 0 | 54.76 | 0 | 1.862 | 2.325 | 0.993 | 0.461 | 0.709 | 0.703 | 0.096 |
| Short Term Investments
| 0.012 | 0.125 | 1.562 | 0 | 0 | 0.146 | -234.308 | -231.374 | 0.069 | -100.232 | -177.638 | -229.67 | -165.221 | -338.769 | -313.282 | -301.685 | -295.477 | -301.667 | -234.456 | 50 | 50 | 84.581 | -213.695 | -225.187 | -229.593 | -237.268 | -838.417 | -810.286 | -822.208 | -822.813 | -812.021 | -809.415 | -811.15 | -804.288 | -794.131 | -801.853 | -798.35 | -798.458 | -781.606 | -776.468 | -773.545 | -784.503 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -237.057 | 0 | -238.86 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 337.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 0 | 127.222 | 166.393 | 190.776 | 141.931 | 0 | 163.704 | 0 | 110.257 | 0 | 111.704 | 0 | 31.9 | 25.436 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,418.773 | 1,331.08 | 1,214.33 | 961.803 | 865.126 | 924.271 | 959.634 | 790.196 | 807.107 | 944.156 | 454.415 | 521.179 | 545.205 | 638.607 | 535.463 | 668.146 | 768.697 | 953.369 | 863.497 | 901.278 | 968.925 | 982.74 | 970.783 | 1,073.651 | 1,176.45 | 1,418.208 | 1,564.173 | 1,511.165 | 1,694.78 | 1,382.002 | 1,013.533 | 904.566 | 969.259 | 1,368.852 | 1,299.004 | 893.141 | 1,019.227 | 1,478.688 | 1,252.475 | 1,190.145 | 857.989 | 1,627.588 | 884.799 | 1,075.947 | 1,034.876 | 1,407.59 | 1,157.436 | 1,195.593 | 1,249.114 | 1,326.251 | 1,238.448 | 1,374.247 | 1,507.69 | 1,783.491 | 1,698.851 | 1,763.44 | 1,803.487 | 2,336.79 | 2,234.984 | 1,235.782 | 1,308.985 | 1,238.078 | 1,318.113 | 1,601.357 | 1,291.892 | 1,229.743 | 1,482.973 | 1,485.679 | 1,538.273 | 1,756.908 | 1,636.878 | 1,957.53 | 1,968.695 | 1,398.1 | 1,602.184 | 1,399.361 | 1,678.156 | 1,454.728 | 1,531.166 | 1,371.938 | 1,481.954 | 1,479.607 | 1,077.413 | 1,244.755 | 1,575.373 | 1,537.84 | 1,307.126 | 916.233 | 811.772 | 898.465 | 829.009 | 850.405 | 953.927 | 1,003.95 | 326.717 | 464.686 | 249.022 | 213.409 | 256.173 | 235.223 | 272.33 | 244.642 | 0 | 230.185 | 0 | 173.847 | 0 | 166.464 | 0 | 33.762 | 27.761 | 0.993 | 0.461 | 0.709 | 0.703 | 0.096 |
| Net Receivables
| 1,045.294 | 1,122.76 | 945.038 | 720.049 | 832.094 | 915.547 | 826.956 | 731.074 | 646.61 | 739.02 | 1,387.528 | 1,628.742 | 1,248.154 | 1,756.524 | 1,359.269 | 1,510.787 | 1,132.922 | 1,794.222 | 1,297.707 | 1,664.633 | 1,526.209 | 1,778.687 | 1,855.899 | 1,926.804 | 2,045.862 | 2,353.915 | 1,621.025 | 1,732.237 | 2,038.526 | 1,861.557 | 2,139.093 | 2,130.395 | 2,073.91 | 2,474.557 | 2,151.057 | 2,209.307 | 1,806.206 | 1,817.014 | 1,558.614 | 1,641.094 | 1,665.16 | 1,599.478 | 1,224.474 | 1,238.305 | 1,055.822 | 0 | 1,232.137 | 1,371.34 | 1,150.985 | 1,326.206 | 0 | 0 | 0 | 0 | 0 | 1,291.661 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,311.561 | 0 | 0 | 0 | 0 | 0 | 763.089 | 0 | 0 | 0 | 0 | 679.795 | 1,005.552 | 0 | 667.421 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.89 | 0.948 | 67.51 | 0.697 | 69.528 | 2.002 | 1.285 | 0 | 2.484 | 0 | 1.237 | 0 | 0 | 0 | 0 | 0 | 72.832 | 0 | 12.195 | 0 | 0 |
| Inventory
| 667.817 | 605.923 | 513.582 | 440.92 | 415.733 | 429.39 | 417.068 | 462.657 | 480.085 | 506.086 | 1,312.637 | 1,281.723 | 1,355.051 | 1,311.526 | 1,922.634 | 1,721.74 | 1,579.835 | 1,345.915 | 2,805.208 | 2,734.688 | 2,461.624 | 2,069.348 | 2,674.724 | 2,099.558 | 1,863.669 | 1,570.36 | 2,002.337 | 1,830.285 | 1,740.965 | 1,652.98 | 1,563.968 | 1,293.796 | 1,278.795 | 1,022.581 | 1,203.299 | 1,136.315 | 966.239 | 833.938 | 1,091.791 | 1,010.566 | 1,056.476 | 1,054.983 | 565.498 | 490.291 | 451.824 | 371.823 | 482.337 | 420.648 | 608.653 | 621.708 | 588.095 | 713.973 | 576.039 | 360.498 | 722.21 | 822.731 | 775.533 | 673.499 | 735.521 | 639.865 | 597.045 | 528.006 | 549.109 | 510.446 | 467.383 | 439.969 | 582.196 | 590.442 | 487.989 | 515.838 | 773.646 | 389.98 | 396.999 | 352.887 | 738.941 | 547.379 | 605.534 | 497.007 | 778.865 | 446.886 | 587.057 | 492.365 | 611.748 | 616.251 | 534.675 | 388.071 | 516.484 | 503.627 | 587.465 | 442.316 | 444.705 | 412.312 | 454.542 | 361.735 | 432.183 | 395.628 | 317.734 | 233.849 | 234.011 | 224.801 | 67.09 | 65.775 | 0 | 43.267 | 0 | 22.615 | 0 | 12.048 | 0 | 7.009 | 2.947 | 2.775 | 2.765 | 2.013 | 1.995 | 1.986 |
| Other Current Assets
| 90.466 | 85.481 | 65.503 | 396.883 | 379.343 | 384.292 | 357.459 | 416.324 | 492.717 | 779.059 | 425.02 | 387.66 | 663.074 | 135.007 | 536.931 | 475.347 | 583.709 | 417.296 | 455.87 | 486.784 | 396.226 | 443.622 | 428.054 | 590.372 | 814.849 | 816.632 | 746.279 | 568.712 | 490.918 | 597.529 | 514.16 | 558.256 | 462.62 | 459.886 | 485.44 | 454.276 | 477.435 | 396.947 | 331.01 | 292.535 | 347.266 | 297.898 | 1,741.018 | 1,270.576 | 1,136.882 | 274.773 | 1,323.616 | 149.639 | 202.767 | 184.054 | 1,404.036 | 1,131.225 | 1,027.575 | 1,129.801 | 1,372.259 | 1,252.21 | 1,282.381 | 1,234.36 | 1,467.176 | 1,248.14 | 1,363.124 | 1,205.313 | 1,300.955 | 1,086.54 | 1,041.126 | 932.739 | 1,237.518 | 1,242.888 | 1,298.695 | 1,119.667 | 1,181.394 | 1,063.021 | 1,021.266 | 188.213 | 1,152.867 | 1,342.952 | 927.805 | 891.43 | 253.119 | 151.414 | 857.714 | 228.153 | 1,199.458 | 954.497 | 646.846 | 662.183 | 864.936 | 438.903 | 402.745 | 311.762 | 554.174 | 749.308 | 623.806 | 657.853 | 454.892 | 290.19 | 367.607 | 214.747 | 264.553 | 215.887 | 189.699 | 263.843 | 460.218 | 192.715 | 403.63 | 204.646 | 322.561 | 150.921 | 172.509 | 35.212 | 27.053 | -35.231 | 7.171 | -5.619 | 5.215 | 1.148 |
| Total Current Assets
| 3,222.351 | 3,145.245 | 2,738.452 | 2,519.654 | 2,492.296 | 2,653.5 | 2,561.116 | 2,400.25 | 2,426.52 | 2,968.321 | 3,579.6 | 3,588.96 | 3,811.485 | 3,841.664 | 4,354.296 | 4,166.285 | 4,065.162 | 4,250.906 | 5,422.281 | 5,573.753 | 5,352.984 | 5,274.397 | 5,929.46 | 5,367.958 | 5,417.479 | 5,664.094 | 5,933.815 | 5,642.399 | 5,723.597 | 5,494.068 | 5,230.753 | 4,887.014 | 4,784.583 | 5,078.059 | 4,887.811 | 4,402.565 | 4,269.107 | 4,526.587 | 4,233.89 | 4,134.34 | 3,926.89 | 4,579.946 | 3,191.315 | 2,836.815 | 2,623.582 | 2,889.708 | 2,963.388 | 3,074.725 | 3,128.583 | 3,381.131 | 3,230.579 | 3,219.446 | 3,111.304 | 3,273.791 | 3,793.321 | 3,838.381 | 3,861.402 | 4,244.649 | 4,437.681 | 3,123.787 | 3,269.154 | 2,971.397 | 3,168.177 | 3,198.342 | 2,800.4 | 2,602.451 | 3,302.686 | 3,319.01 | 3,324.957 | 3,392.412 | 3,591.918 | 3,410.531 | 3,386.961 | 2,700.729 | 3,493.992 | 3,289.691 | 3,211.495 | 2,843.165 | 3,242.946 | 2,826.069 | 2,926.725 | 2,867.545 | 2,888.619 | 2,815.504 | 2,756.894 | 2,588.091 | 2,688.546 | 1,858.763 | 1,801.982 | 1,652.543 | 1,827.889 | 2,012.025 | 2,032.275 | 2,023.538 | 1,213.791 | 1,151.832 | 935.311 | 663.209 | 755.434 | 743.998 | 531.12 | 575.461 | 460.218 | 468.65 | 403.63 | 402.345 | 322.561 | 329.433 | 172.509 | 75.983 | 57.761 | 41.369 | 10.397 | 9.298 | 7.912 | 3.231 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 3,255.604 | 3,161.797 | 2,966.35 | 2,949.645 | 2,308.142 | 2,249.899 | 2,195.921 | 2,250.386 | 2,288.932 | 2,344.312 | 2,677.451 | 2,811.797 | 2,868.101 | 2,960.719 | 3,512.633 | 3,371.629 | 3,247.5 | 3,339.11 | 3,734.017 | 3,615.749 | 3,542.117 | 3,634.363 | 4,375.056 | 4,345.799 | 4,307.536 | 4,316.797 | 3,912.433 | 3,929.899 | 3,918.075 | 3,905.782 | 3,980.218 | 3,908.704 | 3,839.167 | 3,768.788 | 3,516.325 | 3,484.209 | 3,430.512 | 3,401.323 | 3,273.562 | 3,255.86 | 3,210.674 | 3,165.891 | 2,276.581 | 2,295.637 | 2,375.088 | 2,393.808 | 2,396.097 | 2,324.119 | 2,298.566 | 2,278.174 | 2,484.409 | 2,396.136 | 2,509.202 | 2,492.378 | 2,347.23 | 2,311.183 | 2,269.965 | 2,343.398 | 2,343.46 | 2,300 | 2,276.527 | 2,223.238 | 2,202.442 | 2,196.511 | 2,158.9 | 2,076.065 | 1,805.394 | 1,750.877 | 1,652.716 | 1,542.147 | 1,304.294 | 1,174.803 | 1,112.205 | 1,189.046 | 1,019.17 | 525.148 | 510.552 | 503.42 | 458.754 | 459.104 | 364.686 | 339.343 | 291.025 | 253.142 | 259.792 | 264.011 | 274.11 | 163.533 | 165.553 | 168.318 | 166.801 | 168.769 | 167.694 | 163.617 | 100.452 | 75.155 | 59.953 | 56.386 | 115.909 | 124.618 | 133.004 | 66.636 | 75.781 | 74.232 | 57.8 | 33.36 | 16.653 | 17.996 | 13.217 | 13.369 | 7.923 | 7.252 | 7.453 | 7.01 | 6.674 | 5.482 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 84.439 | 85.621 | 85.893 | 84.439 | 84.439 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 81.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 137.39 | 129.072 | 113.44 | 74.642 | 71.73 | 68.107 | 68.551 | 68.995 | 69.439 | 69.883 | 132.184 | 141.603 | 173.238 | 153.808 | 123.341 | 123.716 | 131.447 | 131.166 | 159.047 | 157.328 | 138.344 | 149.356 | 147.987 | 145.84 | 142.711 | 145.252 | 149.492 | 153.222 | 156.038 | 159.961 | 120.629 | 125.476 | 131.482 | 134.47 | 129.296 | 128.256 | 128.248 | 125.715 | 117.189 | 112.42 | 82.721 | 78.054 | 34.289 | 34.298 | 34.336 | 34.754 | 34.308 | 35.161 | 35.171 | 35.605 | 38.412 | 30.696 | 31.484 | 31.107 | 48.934 | 49.591 | 50.249 | 50.435 | 59.922 | 60.465 | 61.524 | 62.592 | 64.486 | 65.316 | 66.217 | 67.172 | 68.718 | 69.746 | 71.933 | 71.49 | 33.042 | 31.598 | 38.488 | 27.936 | 22.162 | 22.905 | 23.68 | 24.461 | 25.245 | 26.029 | 26.834 | 27.596 | 28.38 | 29.163 | 29.884 | 30.659 | 31.461 | 31.369 | 32.195 | 32.927 | 33.916 | 34.639 | 35.487 | 36.174 | 63.741 | 40.684 | 27.026 | 27.166 | 27.236 | 27.552 | 0.231 | 0.238 | 0 | 0.899 | 0 | 0.985 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 137.39 | 129.072 | 113.44 | 74.642 | 71.73 | 68.107 | 68.551 | 68.995 | 69.439 | 69.883 | 213.54 | 222.959 | 254.594 | 235.164 | 204.697 | 205.072 | 212.803 | 212.522 | 240.403 | 238.684 | 219.7 | 230.712 | 232.426 | 230.279 | 227.15 | 229.691 | 233.931 | 237.661 | 240.477 | 244.4 | 205.068 | 209.915 | 215.922 | 218.909 | 213.735 | 212.695 | 212.687 | 210.155 | 202.81 | 198.313 | 167.16 | 162.493 | 115.645 | 115.654 | 115.692 | 116.11 | 115.664 | 116.517 | 116.527 | 116.961 | 119.768 | 112.052 | 112.84 | 112.463 | 130.29 | 130.948 | 131.605 | 131.791 | 141.278 | 141.821 | 142.88 | 143.948 | 145.842 | 146.672 | 147.573 | 148.528 | 150.074 | 151.102 | 153.289 | 152.846 | 114.398 | 112.955 | 119.844 | 27.936 | 22.162 | 22.905 | 23.68 | 24.461 | 25.245 | 26.029 | 26.834 | 27.596 | 28.38 | 29.163 | 29.884 | 30.659 | 31.461 | 31.369 | 32.195 | 32.927 | 33.916 | 34.639 | 35.487 | 36.174 | 63.741 | 40.684 | 27.026 | 27.166 | 27.236 | 27.552 | 0.231 | 0.238 | 0 | 0.899 | 0 | 0.985 | 0.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 0.113 | 0 | -1.437 | 88.787 | 89.81 | -0.021 | 234.433 | 231.499 | 0.056 | 100.357 | 182.648 | 234.679 | 170.5 | 344.102 | 446.357 | 434.802 | 498.014 | 504.203 | 668.749 | 384.345 | 384.428 | 349.982 | 648.466 | 660.013 | 665.377 | 673.349 | 1,330.769 | 1,317.349 | 1,330.594 | 1,327.001 | 1,325.868 | 1,325.741 | 1,328.881 | 1,320.721 | 1,268.929 | 1,284.3 | 1,282.893 | 1,269.907 | 1,246.259 | 1,268.12 | 1,207.938 | 1,218.896 | 434.393 | 434.393 | 434.393 | 434.393 | 434.393 | 209.393 | 209.393 | 209.393 | 209.393 | 0 | 0 | 0 | 446.45 | 0 | 448.253 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.305 | 0 | -79.43 | -59.424 | -81.543 | 0 | 0 | 0 | 0 | 1.704 | 0 | 0 | 0 | 24.413 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 136.355 | 121.269 | 120.592 | 119.533 | 117.304 | 126.269 | 120.694 | 119.665 | 133.949 | 139.369 | 209.086 | 194.157 | 183.478 | 192.948 | 83.497 | 80.956 | 83.442 | 83.403 | 75.989 | 78.561 | 76.321 | 75.478 | 60.146 | 59.961 | 55.615 | 56.244 | 52.391 | 47.152 | 55.779 | 44.235 | 86.121 | 65.684 | 57.256 | 43.421 | 46.766 | 41.284 | 31.025 | 22.977 | 22.977 | 21.608 | 23.647 | 24.109 | 14.081 | 15.841 | 16.743 | 16.738 | 26.58 | 24.86 | 24.593 | 24.597 | 22.683 | 24.684 | 19.49 | 19.139 | 27.686 | 27.814 | 27.811 | 27.722 | 37.287 | 37.101 | 37.028 | 36.532 | 29.547 | 30.184 | 29.033 | 28.997 | 43.31 | 43.31 | 42.661 | 43.443 | 42.744 | 42.849 | 43.892 | 27.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5.906 | 0 | 127.233 | 166.703 | 218.835 | 0 | 0 | 0 | 0 | 110.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 715.238 | 511.726 | 432.853 | 221.766 | 604.16 | 587.512 | 298.287 | 76.362 | 242.639 | 142.487 | 769.035 | 784.603 | 745.538 | 577.662 | 577.755 | 561.704 | 607.676 | 596.267 | 73.561 | 351.986 | 367.468 | 406.145 | 93.832 | 95.266 | 98.088 | 91.263 | 135.16 | 102.089 | 138.679 | 116.265 | 237.937 | 196.528 | 184.151 | 127.124 | 99.037 | 47.102 | 48.746 | 31.34 | 88.864 | 42.687 | 31.461 | 24.764 | 641.203 | 634.714 | 542.13 | 521.52 | 496.3 | 507.252 | 536.461 | 515.398 | 217.553 | 519.106 | 401.818 | 380.127 | 0.103 | 446.709 | -0.004 | 248.271 | 260.725 | 245.659 | 246.366 | 247.789 | 199.741 | 200.794 | 192.17 | 193.044 | 193.458 | 194.35 | 196.328 | 197.478 | 200.576 | 206.845 | 206.383 | 318.921 | 313.102 | 163.399 | 162.452 | 164.451 | 172.646 | 174.041 | 178.31 | 180.095 | 173.799 | 172.028 | 171.982 | 176.583 | 84.901 | 119.139 | 167.743 | 168.204 | 198.188 | 198.481 | 197.037 | 167.64 | 22.324 | 41.08 | 21.631 | 60.175 | 0.025 | 0.925 | 2.122 | 144.736 | 159.118 | 151.772 | 131.446 | 6 | 157.081 | 82.177 | 86.6 | 32.786 | 58.227 | 60.546 | 2.743 | 2.726 | 2.766 | 2.336 |
| Total Non-Current Assets
| 4,244.7 | 3,923.864 | 3,631.799 | 3,454.374 | 3,191.146 | 3,031.766 | 2,917.887 | 2,746.907 | 2,735.015 | 2,796.406 | 4,051.76 | 4,248.195 | 4,222.211 | 4,310.594 | 4,824.938 | 4,654.164 | 4,649.435 | 4,735.505 | 4,792.718 | 4,669.325 | 4,590.035 | 4,696.681 | 5,409.927 | 5,391.318 | 5,353.766 | 5,367.344 | 5,664.685 | 5,634.151 | 5,683.604 | 5,637.684 | 5,835.212 | 5,706.572 | 5,625.376 | 5,478.965 | 5,144.793 | 5,069.59 | 5,005.863 | 4,935.701 | 4,834.473 | 4,786.587 | 4,640.879 | 4,596.153 | 3,481.901 | 3,496.239 | 3,484.046 | 3,482.569 | 3,469.033 | 3,182.141 | 3,185.538 | 3,144.523 | 3,053.806 | 3,051.977 | 3,043.35 | 3,004.107 | 2,951.758 | 2,916.654 | 2,877.631 | 2,751.182 | 2,782.75 | 2,724.58 | 2,702.801 | 2,651.508 | 2,577.572 | 2,574.16 | 2,527.676 | 2,446.633 | 2,192.236 | 2,139.638 | 2,044.994 | 1,935.914 | 1,662.011 | 1,537.452 | 1,482.324 | 1,535.903 | 1,354.433 | 711.452 | 696.685 | 692.332 | 656.644 | 659.174 | 569.829 | 547.034 | 493.204 | 454.333 | 461.658 | 471.253 | 390.472 | 314.042 | 365.491 | 369.448 | 398.905 | 401.889 | 400.217 | 367.431 | 186.518 | 156.919 | 114.011 | 143.727 | 190.973 | 260.374 | 272.65 | 211.61 | 234.899 | 226.903 | 189.246 | 152.305 | 173.774 | 100.173 | 99.818 | 70.568 | 66.151 | 67.797 | 10.195 | 9.736 | 9.44 | 7.818 |
| Total Assets
| 7,467.05 | 7,069.109 | 6,370.251 | 5,974.028 | 5,683.442 | 5,685.266 | 5,479.003 | 5,147.157 | 5,161.535 | 5,764.727 | 7,631.36 | 7,837.155 | 8,033.696 | 8,152.257 | 9,179.234 | 8,820.449 | 8,714.597 | 8,986.411 | 10,215 | 10,243.078 | 9,943.019 | 9,971.078 | 11,339.386 | 10,759.276 | 10,771.244 | 11,031.437 | 11,598.5 | 11,276.55 | 11,407.201 | 11,131.752 | 11,065.965 | 10,593.586 | 10,409.96 | 10,557.024 | 10,032.604 | 9,472.155 | 9,274.97 | 9,462.288 | 9,068.362 | 8,920.927 | 8,567.77 | 9,176.099 | 6,673.216 | 6,333.054 | 6,107.628 | 6,372.277 | 6,432.421 | 6,256.866 | 6,314.122 | 6,525.654 | 6,284.385 | 6,271.423 | 6,154.654 | 6,277.898 | 6,745.078 | 6,755.035 | 6,739.032 | 6,995.831 | 7,220.431 | 5,848.368 | 5,971.956 | 5,622.905 | 5,745.749 | 5,772.503 | 5,328.076 | 5,049.085 | 5,494.922 | 5,458.648 | 5,369.952 | 5,328.326 | 5,253.929 | 4,947.984 | 4,869.285 | 4,236.632 | 4,848.425 | 4,001.143 | 3,908.18 | 3,535.497 | 3,899.59 | 3,485.243 | 3,496.554 | 3,414.579 | 3,381.823 | 3,269.837 | 3,218.552 | 3,059.344 | 3,079.019 | 2,172.805 | 2,167.473 | 2,021.991 | 2,226.794 | 2,413.914 | 2,432.492 | 2,390.968 | 1,400.309 | 1,308.751 | 1,049.322 | 806.936 | 946.407 | 1,004.373 | 803.77 | 787.071 | 695.117 | 695.553 | 592.876 | 554.65 | 496.335 | 429.606 | 272.327 | 146.552 | 123.912 | 109.166 | 20.592 | 19.034 | 17.353 | 11.049 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,423.011 | 1,398.432 | 1,228.677 | 1,184.459 | 1,034.337 | 1,031.391 | 949.516 | 842.474 | 828.076 | 978.025 | 2,003.257 | 2,114.373 | 2,513.891 | 2,580.873 | 2,403.077 | 2,312.686 | 2,178.929 | 2,509.946 | 2,410.415 | 2,551.855 | 2,515.665 | 2,677.548 | 2,422.63 | 2,082.638 | 2,180.937 | 2,209.857 | 1,893.196 | 1,833.872 | 2,002.009 | 2,383.631 | 2,045.84 | 1,977.569 | 2,012.731 | 1,905.573 | 1,918.841 | 1,873.283 | 1,687.125 | 1,950.79 | 1,677.364 | 1,682.232 | 1,696.25 | 1,979.45 | 1,178.301 | 1,033.92 | 946.958 | 1,672.442 | 1,118.584 | 975.608 | 1,037.628 | 1,272.598 | 1,045.229 | 1,030.078 | 907.642 | 1,128.082 | 1,204.134 | 1,355.153 | 1,377.381 | 1,548.55 | 1,330.252 | 1,245.655 | 1,268.336 | 1,516.592 | 1,180.882 | 1,072.88 | 862.524 | 1,224.313 | 1,330.026 | 1,555.673 | 1,565.37 | 1,742.876 | 1,547.644 | 1,319.787 | 1,265.253 | 1,418.967 | 1,521.576 | 1,476.189 | 1,300.86 | 1,342.326 | 1,214.286 | 928.101 | 1,052.943 | 1,122.47 | 1,234.357 | 1,086.946 | 918.806 | 910.884 | 1,185.24 | 966.023 | 923.828 | 774.951 | 826.27 | 730.449 | 859.448 | 682.319 | 383.222 | 336.565 | 161.307 | 125.337 | 100.649 | 300.157 | 36.904 | 44.744 | 0 | 25.279 | 0 | 7.981 | 0 | 4.363 | 0 | 1.772 | 0.743 | 0.389 | 2.126 | 0.899 | 1.512 | 3.152 |
| Short Term Debt
| 80.062 | 60.048 | 77.66 | 57.76 | 57.776 | 311.24 | 379.389 | 283.36 | 307.96 | 398.386 | 1,746.323 | 2,875.039 | 2,823.855 | 1,738.3 | 1,217.759 | 1,908.226 | 2,355.988 | 1,183.836 | 2,111.718 | 2,157.568 | 1,108.68 | 1,485.14 | 1,420.3 | 1,733.001 | 1,793.039 | 2,330.626 | 2,888.409 | 2,830.116 | 2,341.995 | 2,802.641 | 2,222.711 | 1,691.247 | 1,928.94 | 1,788.781 | 2,017.269 | 2,015.893 | 1,795.784 | 1,987.316 | 2,225.126 | 2,030.742 | 1,976.514 | 1,913.319 | 323.04 | 518.045 | 415.761 | 813.569 | 611.888 | 653.137 | 812.406 | 847.948 | 877.6 | 896.542 | 784.771 | 674 | 869.717 | 962.468 | 836.56 | 819.868 | 1,279.406 | 1,074.005 | 1,245.014 | 744.38 | 1,238.025 | 1,442.528 | 1,205 | 612 | 1,091 | 888 | 875.055 | 694.4 | 900 | 850 | 885 | 605 | 1,036 | 562.082 | 680 | 327 | 856.5 | 787 | 651.5 | 575 | 424.415 | 504.415 | 659.416 | 589.415 | 332.416 | 295 | 410 | 424 | 568 | 773 | 771 | 708 | 304 | 494 | 395 | 280 | 433 | 283 | 296.15 | 267.047 | 0 | 261.998 | 0 | 166.926 | 0 | 84.27 | 0 | 26.869 | 16.8 | 10.6 | 1.25 | 0 | 0.05 | 2.35 |
| Tax Payables
| 34.036 | 18.88 | 20.708 | 1.079 | 11.558 | 17.855 | 15.96 | 12.076 | 8.754 | 16.281 | 25.42 | 33.79 | 30.072 | 35.827 | 21.259 | 22.899 | 36.204 | 43.988 | 17.264 | 39.978 | 10.334 | 65.117 | 22.434 | 17.255 | 19.492 | 35.757 | 29.478 | 54.479 | 54.87 | 46.151 | 37.528 | 46.459 | 20.371 | 95.636 | 10.993 | 36.543 | 36.359 | 95.798 | 39.38 | 45.735 | 62.955 | 63.715 | -23.527 | -31.362 | -32.926 | -29.594 | -51.438 | -48.362 | -86.797 | -102.327 | -124.556 | -146.233 | -125.631 | -71.358 | -137.604 | -122.258 | -67.874 | -52.631 | -41.436 | -53.155 | -38.558 | -38.965 | -58.526 | -38.124 | -16.635 | -4.577 | -28.691 | -19.381 | -42.118 | -34.024 | -42.784 | -49.695 | -25.476 | -26.331 | -55.497 | -73.664 | -67.901 | -69.486 | -57.235 | -65.201 | -32.77 | -53.553 | -68.433 | -46.482 | -31.76 | -19.802 | 2.1 | 9.655 | 4.042 | 5.113 | -3.658 | 21.016 | 9.803 | 75.093 | 29.346 | 31.353 | -4.904 | -20.928 | -13.203 | -14.235 | 2.23 | 1.896 | 0 | 5.517 | 0 | 1.537 | 0 | 2.64 | 0 | 0.867 | 0.101 | 0.293 | 0 | 0.061 | 0 | 0 |
| Deferred Revenue
| 0 | 0 | 3.949 | 5.71 | 4.416 | 173.513 | 150.182 | 214.857 | 3.17 | 4.111 | 1,443.562 | 0 | 0 | 2,614.332 | 2,810.548 | 2,608.749 | 2,553.306 | 2,380.538 | 3,022.633 | 2,865.764 | 2,467.925 | 1,419.213 | 1,284.332 | 756.992 | 673.921 | 644.6 | 781.206 | 599.088 | 653.798 | 628.497 | 596.795 | 804.429 | 549.215 | 691.625 | 577.515 | 563.246 | 728.863 | 733.915 | 455.545 | 458.324 | 338.98 | 415.459 | 165.133 | 162.693 | 188.126 | 220.095 | 184.339 | 162.988 | 9.307 | -20.009 | -43.508 | -52.319 | -47.118 | 25.564 | 180.98 | 5.644 | 69.558 | 304.941 | 351.28 | 273.602 | 211.205 | 151.388 | 157.672 | 98.121 | 155.218 | 125.957 | 40.08 | 64.506 | 42.355 | 62.717 | 39.646 | 54.517 | 25.578 | 155.435 | 231.017 | -37.992 | -35.558 | -54.997 | -7.87 | 10.357 | 36.193 | -0.204 | 37.274 | 37.482 | 23.077 | 21.738 | 32.332 | 38.585 | 33.778 | 34.562 | 66.79 | 183.858 | 95.675 | 308.346 | 63.498 | 50.9 | 10.591 | -11.385 | 8.46 | 37.821 | 114.962 | 134.06 | 0 | 75.733 | 0 | 131.747 | 0 | 115.497 | 0 | 26.021 | 23.118 | 0 | -0 | 0 | 0 | 0 |
| Other Current Liabilities
| 358.3 | 459.71 | 258.378 | 252.942 | 235.19 | 306.476 | 248.162 | 209.328 | 238.554 | 572.56 | 4,378.964 | 3,110.491 | 2,880.117 | 1,235.065 | 2,035.533 | 3,197.728 | 2,639.747 | 2,349.113 | 1,008.009 | 963.632 | 3,632.927 | 2,917.017 | 3,610.242 | 2,101.445 | 2,567.962 | 2,037.194 | 1,671.333 | 2,318.807 | 2,625.372 | 2,040.298 | 2,146.746 | 1,269.602 | 1,841.57 | 2,034.859 | 1,711.052 | 1,345.477 | 1,503.879 | 1,269.253 | 1,141.486 | 1,241.051 | 903.208 | 1,365.54 | 122.948 | 259.295 | 283.763 | -546.112 | 304.045 | 288.029 | 173.028 | 178.662 | 155.552 | 167.879 | 276.978 | 243.202 | 417.893 | 164.005 | 240.442 | 421.156 | 437.022 | 404.07 | 318.675 | 249.03 | 286.084 | 183.563 | 219.866 | 181.671 | 95.741 | 117.612 | 150.569 | 188.433 | 116.971 | 145.657 | 86.97 | 200.118 | 324.191 | 126.295 | 106.143 | 95.4 | 81.359 | 91.286 | 94.301 | 77.311 | 142.619 | 131.82 | 104.188 | 58.951 | 83.967 | 81.435 | 63.104 | 72.883 | 128.596 | 206.321 | 154.958 | 297.301 | 62.488 | -114.216 | 32.739 | 30.603 | 46.431 | 64.344 | 114.795 | 133.954 | 348.987 | 76.301 | 292.64 | 132.181 | 266.504 | 113.854 | 63.142 | 26.263 | 23.406 | 19.078 | 0 | 1.683 | 0.045 | 0.074 |
| Total Current Liabilities
| 1,895.41 | 1,937.07 | 1,589.373 | 1,496.241 | 1,338.862 | 1,537.94 | 1,491.879 | 1,348.898 | 1,386.514 | 1,969.364 | 8,153.964 | 8,133.694 | 8,247.936 | 8,204.399 | 8,015.704 | 7,441.539 | 7,210.868 | 7,348.282 | 7,569.907 | 7,598.316 | 7,267.606 | 7,144.822 | 7,475.605 | 6,691.33 | 6,561.429 | 6,613.434 | 7,263.622 | 7,037.273 | 7,024.247 | 7,272.72 | 6,452.824 | 5,789.306 | 5,803.613 | 5,824.848 | 5,658.154 | 5,271.195 | 5,023.147 | 5,303.157 | 5,083.357 | 4,999.76 | 4,638.927 | 5,322.025 | 2,081.16 | 1,779.898 | 1,613.555 | 1,910.306 | 1,983.078 | 1,868.412 | 1,936.264 | 2,196.882 | 1,953.825 | 1,948.267 | 1,843.761 | 1,973.926 | 2,354.139 | 2,359.367 | 2,386.509 | 2,736.944 | 3,005.244 | 2,670.575 | 2,793.467 | 2,471.037 | 2,646.465 | 2,660.847 | 2,270.755 | 2,013.406 | 2,488.076 | 2,541.903 | 2,548.876 | 2,591.684 | 2,521.831 | 2,265.75 | 2,211.748 | 2,197.754 | 2,826.271 | 2,090.902 | 2,019.103 | 1,695.24 | 2,094.91 | 1,741.186 | 1,765.974 | 1,721.227 | 1,732.957 | 1,676.698 | 1,650.65 | 1,561.186 | 1,603.723 | 1,352.113 | 1,400.974 | 1,276.947 | 1,519.209 | 1,730.786 | 1,795.209 | 1,762.714 | 779.056 | 747.702 | 584.143 | 415.011 | 566.876 | 633.266 | 450.079 | 447.59 | 348.987 | 369.095 | 292.64 | 308.625 | 266.504 | 205.127 | 63.142 | 55.771 | 41.049 | 30.36 | 3.376 | 2.642 | 1.607 | 5.576 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1,192.216 | 842.954 | 535.388 | 291.253 | 231.538 | 111.744 | 2.068 | 3.301 | 4.446 | 9.948 | 141.915 | 134.424 | 146.018 | 143.012 | 708.641 | 706.728 | 680.635 | 681.374 | 731.347 | 675.201 | 636.59 | 764.869 | 880.44 | 1,109.795 | 997.504 | 1,051.65 | 1,404.286 | 1,219.876 | 1,282.04 | 680.602 | 823.997 | 939.36 | 859.309 | 889.928 | 813.936 | 560.439 | 610.775 | 465.417 | 395.487 | 289.168 | 284.872 | 251.713 | 140 | 140 | 140 | 119.721 | 117.991 | 60 | 60 | 27.211 | 65.863 | 61 | 60 | 60 | 198 | 210 | 210 | 140 | 221 | 231 | 231 | 231 | 231 | 231 | 186 | 176 | 196.379 | 81.766 | 37.1 | 1.52 | 61.986 | 62.582 | 62.617 | 63.046 | 93.496 | 33.847 | 34.48 | 34.48 | 45.164 | 45.164 | 45.803 | 45.825 | 46.438 | 46.457 | 46.699 | 7.081 | 17.264 | 7.848 | 8.028 | 8.29 | 9.027 | 8.996 | 9.39 | 9.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 73.428 | 72.542 | 76.153 | 79.266 | 80.352 | 79.962 | 83.011 | 86.661 | 89.844 | 74.262 | 150.74 | 156.654 | 134.335 | 158.591 | 130.143 | 123.824 | 122.531 | 124.364 | 93.936 | 93.263 | 90.035 | 81.531 | 84.745 | 84.844 | 75.736 | 73.066 | 79.423 | 87.235 | 99.776 | 99.305 | 75.289 | 73.486 | 105.089 | 105.299 | 49.092 | 82.715 | 38.789 | 32.725 | 24.265 | 31.719 | 35.94 | 32.262 | 0 | 0 | 0 | 35.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.091 | 15.289 | 15.46 | 18.173 | -206.52 | -204.925 | -158.859 | -146.443 | -180.936 | -62.323 | -17.658 | 16.222 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 111.764 | 96.638 | 97.179 | 98.228 | 96.038 | 96.097 | 91.885 | 92.315 | 92.559 | 95.116 | 99.83 | 99.537 | 93.194 | 104.588 | 40.2 | 38.704 | 33.821 | 33.381 | 31.158 | 25.681 | 22.959 | 21.759 | 13.847 | 12.173 | 10.455 | 8.359 | 4.035 | 4.146 | 4.257 | 4.367 | 4.478 | 4.589 | 4.7 | 4.812 | 4.924 | 5.036 | 5.148 | 5.261 | 12.188 | 19.071 | 40.707 | 32.826 | 0 | 0 | 0 | -35.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.281 | 0.281 | 1.092 | 1.411 | 0.094 | 0.094 | 0.094 | 0.138 | 0.15 | 0.15 | 0.225 | 0.225 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3.046 | 3.808 | 11.767 | 92.491 | 12.685 | 89.965 | 7.974 | 115.79 | 158.478 | 164.141 | 210.867 | 227.18 | 230.975 | 231.002 | 58.62 | 148.632 | 61.68 | 274.128 | 60.231 | 60.231 | 111.276 | 60.231 | 38.975 | 125.587 | 40.743 | 40.743 | 0 | 0 | 0 | 61.624 | 0 | 63.857 | 0 | 264.625 | 0 | 0 | 274.619 | 0 | 120.607 | 40.991 | 83.232 | 68.215 | 7.055 | 7.33 | 7.605 | 7.88 | 7.975 | 8.25 | 8.525 | 8.8 | 9.075 | 9.35 | 9.625 | 9.9 | 12.254 | 11.435 | 12.804 | 13.079 | 9.991 | 2.588 | 9.002 | 10.792 | 24.48 | 26.075 | 27.141 | 29.557 | 15.442 | 19.442 | 19.442 | 1.52 | 18.242 | 19.524 | 19.524 | 19.524 | 19.493 | 19.493 | 19.482 | 13.182 | 10.5 | 10.5 | 10.5 | 10.5 | 8.3 | 10.3 | 10.3 | 10.3 | 4.3 | 4 | 4 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.024 | 0.075 | 0.075 | 0.1 | 0.1 | 0.124 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 1,380.454 | 1,015.943 | 720.487 | 402.706 | 420.613 | 297.806 | 184.938 | 298.067 | 345.327 | 343.467 | 603.352 | 617.796 | 604.522 | 637.193 | 937.604 | 927.098 | 898.666 | 891.767 | 916.671 | 854.375 | 860.86 | 928.39 | 1,018.007 | 1,086.785 | 1,124.438 | 1,173.817 | 1,487.744 | 1,311.256 | 1,386.073 | 784.274 | 903.763 | 1,017.435 | 969.098 | 1,000.038 | 867.952 | 648.191 | 654.712 | 503.403 | 434.285 | 343.494 | 368.104 | 319.928 | 147.055 | 147.33 | 147.605 | 127.601 | 125.966 | 68.25 | 68.525 | 36.011 | 74.938 | 70.35 | 69.625 | 69.9 | 210.254 | 221.435 | 222.804 | 153.079 | 244.363 | 249.157 | 256.553 | 261.376 | 255.574 | 257.169 | 213.235 | 205.695 | 211.971 | 101.358 | 56.768 | 19.488 | 80.228 | 82.107 | 82.142 | 82.571 | 112.99 | 53.34 | 53.962 | 47.662 | 55.664 | 55.664 | 56.303 | 56.325 | 54.738 | 56.757 | 56.999 | 17.381 | 21.564 | 11.848 | 12.028 | 12.29 | 9.027 | 8.996 | 9.39 | 9.39 | 0 | 0 | 0 | 0 | 0 | 0 | 0.012 | 0.024 | 0.075 | 0.075 | 0.1 | 0.1 | 0.124 | 0.131 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 3,275.864 | 2,953.012 | 2,309.86 | 1,898.946 | 1,759.475 | 1,835.747 | 1,676.817 | 1,646.965 | 1,731.841 | 2,312.83 | 8,757.316 | 8,751.49 | 8,852.457 | 8,841.592 | 8,953.308 | 8,368.637 | 8,109.534 | 8,240.049 | 8,486.578 | 8,452.691 | 8,128.466 | 8,073.212 | 8,493.613 | 7,778.115 | 7,685.867 | 7,787.251 | 8,751.365 | 8,348.53 | 8,410.319 | 8,056.994 | 7,356.588 | 6,806.742 | 6,772.711 | 6,824.886 | 6,526.106 | 5,919.386 | 5,677.859 | 5,806.56 | 5,517.642 | 5,343.255 | 5,007.032 | 5,641.952 | 2,228.215 | 1,927.228 | 1,761.16 | 2,037.907 | 2,109.045 | 1,936.662 | 2,004.789 | 2,232.893 | 2,028.763 | 2,018.617 | 1,913.386 | 2,043.826 | 2,564.393 | 2,580.802 | 2,609.313 | 2,890.022 | 3,249.607 | 2,919.732 | 3,050.02 | 2,732.413 | 2,902.039 | 2,918.016 | 2,483.99 | 2,219.101 | 2,700.048 | 2,643.262 | 2,605.644 | 2,611.172 | 2,602.059 | 2,347.856 | 2,293.889 | 2,280.324 | 2,939.261 | 2,144.242 | 2,073.065 | 1,742.902 | 2,150.574 | 1,796.85 | 1,822.277 | 1,777.552 | 1,787.695 | 1,733.456 | 1,707.649 | 1,578.567 | 1,625.287 | 1,363.96 | 1,413.002 | 1,289.237 | 1,528.236 | 1,739.782 | 1,804.599 | 1,772.104 | 779.056 | 747.702 | 584.143 | 415.011 | 566.876 | 633.266 | 450.091 | 447.615 | 349.062 | 369.17 | 292.74 | 308.725 | 266.628 | 205.258 | 63.142 | 55.771 | 41.049 | 30.36 | 3.376 | 2.642 | 1.607 | 5.576 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 405.051 | 0 | 404.595 | 0 | 276.333 | 0 | 239.837 | 6.888 | 5.915 | 6.204 | 7.511 | 9.031 | 8.793 | 8.281 | 7.297 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.273 | 7.404 | 7.422 | 7.363 | 7.56 | 7.56 | 6.833 | 6.562 | 5.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 4,170.293 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 2,194.891 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,726.487 | 1,241.263 | 1,241.263 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 970.447 | 485.224 | 485.224 | 485.224 | 485.224 | 373.249 | 373.249 | 373.249 | 373.249 | 373.249 | 373.249 | 373.249 | 186.624 | 186.624 | 186.624 | 186.624 | 155.52 | 155.52 | 103.68 | 103.68 | 103.68 | 103.68 | 103.68 | 86.4 | 86.4 | 72 | 72 | 30 | 30 | 20 | 10 | 10 | 10 | 5 |
| Retained Earnings
| -5,234.55 | -5,313.027 | -4,985.484 | -5,045.738 | -5,118.508 | -5,195.417 | -5,211.758 | -5,282.448 | -5,351.018 | -5,330.494 | -3,369.749 | -3,157.064 | -3,060.909 | -2,931.55 | -2,145.908 | -1,920.469 | -1,836.819 | -1,696.895 | -943.267 | -883.076 | -859.54 | -776.11 | 174.411 | 308.907 | 411.959 | 569.271 | 251.049 | 336.875 | 405.578 | 481.846 | 1,107.488 | 1,180.598 | 1,230.581 | 1,325.936 | 1,145.51 | 1,183.995 | 1,227.297 | 1,282.357 | 1,194.228 | 1,201.521 | 1,225.205 | 1,198.707 | 1,326.543 | 1,287.308 | 1,228.147 | 1,216.049 | 1,219.195 | 1,215.75 | 1,203.826 | 1,186.868 | 1,149.06 | 1,146.586 | 1,135.34 | 1,128.313 | 1,074.915 | 1,068.379 | 1,024.498 | 999.409 | 863.624 | 823.5 | 817.975 | 784.635 | 739.333 | 750.026 | 740.096 | 724.614 | 702.074 | 700.739 | 656.71 | 608.06 | 203.12 | 344.038 | 320.109 | 384.039 | 369.357 | 318.418 | 297.111 | 253.756 | 268.909 | 209.382 | 195.338 | 157.325 | 162.111 | 248.827 | 224.186 | 193.759 | 194.212 | 161.95 | 112.5 | 89.119 | 76.873 | 54.675 | 9.184 | -2.141 | -5.802 | -62.905 | -103.858 | -166.473 | 63.067 | 36.961 | 80.078 | 63.978 | 55.731 | 39.823 | 29.401 | 14.022 | 14.55 | 21.695 | 14.56 | 11.06 | 4.058 | 3.093 | 1.645 | 0.466 | 0.849 | 0.473 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 835.033 | 4,872.182 | 838.416 | 4,869.222 | 773.568 | 4,806.932 | 773.319 | 37.14 | -405.051 | 34.324 | -404.595 | 164.211 | -276.333 | 233.671 | -239.837 | -6.888 | -5.915 | -6.204 | -7.511 | -9.031 | -8.793 | -8.281 | -7.297 | 43.838 | 38.567 | 38.798 | 41.196 | 51.359 | 54.615 | 56.952 | 56.113 | 14.108 | 21.466 | 22.338 | 28.949 | 13.881 | 33.35 | -7.273 | -7.404 | -7.422 | -7.363 | -7.56 | -7.56 | -6.833 | -6.562 | -5.509 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,255.443 | 5,258.831 | 4,875.582 | 5,310.189 | -15.472 | 4,036.227 | 4,843.651 | 5,032.184 | 4,610.418 | 3,838.779 | 37.14 | 473.937 | 34.324 | 473.937 | 458.465 | -127.821 | 458.465 | -103.527 | 467.049 | 418.93 | 458.465 | 440.317 | 464.702 | 431.524 | 473.733 | 433.02 | 347.374 | 347.374 | 347.374 | 347.374 | 347.374 | 329.226 | 201.869 | 126.768 | 159.024 | 144.916 | 167.254 | 144.916 | 158.798 | 144.916 | 144.916 | 137.512 | 916.145 | 930.99 | 915.869 | 336.552 | 902.457 | 909.562 | 905.106 | 911.002 | 911.67 | 911.329 | 911.037 | 910.868 | 910.879 | 910.962 | 910.33 | 911.508 | 891.793 | 357.996 | 357.55 | 358.451 | 356.426 | 356.34 | 355.578 | 356.54 | 345.12 | 346.989 | 347.37 | 346.195 | 698.962 | 991.169 | 991.1 | 211.899 | 545.49 | 545.783 | 545.654 | 545.612 | 489.4 | 487.517 | 489.66 | 488.128 | 438.665 | 777.316 | 777.824 | 777.824 | 753.438 | 254.232 | 254.232 | 254.232 | 215.95 | 215.95 | 215.95 | 216.453 | 393.512 | 422.057 | 372.773 | 371.774 | 159.728 | 386.767 | 149.966 | 149.7 | 141.9 | 141.789 | 133.745 | 133.926 | 127.753 | 127.753 | 121.702 | 48.798 | 48.804 | 55.713 | 5.571 | 5.925 | 4.897 | 0 |
| Total Shareholders Equity
| 4,191.186 | 4,116.097 | 4,060.391 | 3,995.816 | 3,923.967 | 3,849.519 | 3,802.186 | 3,500.192 | 3,429.694 | 3,451.897 | -1,137.717 | -926.907 | -831.694 | -700.937 | 213.195 | 438.406 | 591.744 | 732.096 | 1,718.674 | 1,779.837 | 1,803.085 | 1,885.208 | 2,834.004 | 2,968.738 | 3,072.302 | 3,230.599 | 2,837.153 | 2,917.707 | 2,986.642 | 3,065.307 | 3,701.113 | 3,777.478 | 3,627.341 | 3,721.857 | 3,499.425 | 3,545.269 | 3,589.442 | 3,651.113 | 3,547.916 | 3,574.678 | 3,557.74 | 3,531.11 | 4,445.001 | 4,405.826 | 4,346.468 | 4,334.37 | 4,323.376 | 4,320.204 | 4,309.332 | 4,292.761 | 4,255.621 | 4,252.806 | 4,241.268 | 4,234.072 | 4,180.685 | 4,174.233 | 4,129.72 | 4,105.809 | 3,950.308 | 2,907.982 | 2,902.011 | 2,869.572 | 2,822.246 | 2,832.852 | 2,822.161 | 2,807.64 | 2,773.68 | 2,774.214 | 2,730.567 | 2,680.741 | 2,628.569 | 2,576.47 | 2,552.472 | 1,933.356 | 1,885.293 | 1,834.648 | 1,813.213 | 1,769.815 | 1,728.756 | 1,667.346 | 1,655.445 | 1,615.899 | 1,571.223 | 1,511.367 | 1,487.233 | 1,456.807 | 1,432.874 | 789.431 | 739.981 | 716.6 | 666.072 | 643.874 | 598.383 | 587.058 | 574.334 | 517.426 | 455.539 | 391.925 | 378.314 | 352.605 | 333.725 | 317.505 | 301.31 | 285.291 | 266.826 | 234.348 | 228.702 | 221.448 | 208.262 | 89.859 | 82.863 | 78.806 | 17.216 | 16.392 | 15.746 | 5.473 |
| Total Equity
| 4,191.186 | 4,116.097 | 4,060.391 | 3,995.816 | 3,923.967 | 3,849.519 | 3,802.186 | 3,500.192 | 3,429.694 | 3,451.897 | -1,125.956 | -914.334 | -818.761 | -689.334 | 225.926 | 451.812 | 605.063 | 746.362 | 1,728.421 | 1,790.388 | 1,814.553 | 1,897.865 | 2,845.774 | 2,981.161 | 3,085.378 | 3,244.187 | 2,847.135 | 2,928.02 | 2,996.882 | 3,074.758 | 3,709.377 | 3,786.844 | 3,637.249 | 3,732.138 | 3,506.498 | 3,552.769 | 3,597.11 | 3,655.728 | 3,550.721 | 3,577.672 | 3,560.738 | 3,534.146 | 4,445.001 | 4,405.826 | 4,346.468 | 4,515.544 | 4,323.376 | 4,320.204 | 4,309.332 | 4,292.761 | 4,255.621 | 4,252.806 | 4,241.268 | 4,234.072 | 4,180.685 | 4,174.233 | 4,129.72 | 4,105.809 | 3,970.824 | 2,928.635 | 2,921.936 | 2,890.492 | 2,843.71 | 2,854.487 | 2,844.087 | 2,829.983 | 2,794.874 | 2,815.387 | 2,764.308 | 2,717.154 | 2,651.869 | 2,600.127 | 2,575.396 | 1,956.308 | 1,909.164 | 1,856.901 | 1,835.115 | 1,792.595 | 1,749.016 | 1,688.393 | 1,674.277 | 1,637.027 | 1,594.128 | 1,536.381 | 1,510.903 | 1,480.778 | 1,453.732 | 808.845 | 754.471 | 732.754 | 698.559 | 674.132 | 627.893 | 618.865 | 621.253 | 561.049 | 465.179 | 401.925 | 379.531 | 371.107 | 353.679 | 339.456 | 346.055 | 326.383 | 300.137 | 245.925 | 229.706 | 224.348 | 209.185 | 90.781 | 82.863 | 78.806 | 17.216 | 16.392 | 15.746 | 5.473 |
| Total Liabilities & Shareholders Equity
| 7,467.05 | 7,069.109 | 6,370.251 | 5,974.028 | 5,683.442 | 5,685.266 | 5,479.003 | 5,147.157 | 5,161.535 | 5,764.727 | 7,631.36 | 7,837.155 | 8,033.696 | 8,152.257 | 9,179.234 | 8,820.449 | 8,714.597 | 8,986.411 | 10,215 | 10,243.078 | 9,943.019 | 9,971.078 | 11,339.386 | 10,759.276 | 10,771.244 | 11,031.437 | 11,598.5 | 11,276.55 | 11,407.201 | 11,131.752 | 11,065.965 | 10,593.586 | 10,409.96 | 10,557.024 | 10,032.604 | 9,472.155 | 9,274.97 | 9,462.288 | 9,068.362 | 8,920.927 | 8,567.77 | 9,176.099 | 6,673.216 | 6,333.054 | 6,107.628 | 6,372.277 | 6,432.421 | 6,256.866 | 6,314.122 | 6,525.654 | 6,284.385 | 6,271.423 | 6,154.654 | 6,277.898 | 6,745.078 | 6,755.035 | 6,739.032 | 6,995.831 | 7,220.431 | 5,848.368 | 5,971.956 | 5,622.905 | 5,745.749 | 5,772.503 | 5,328.076 | 5,049.085 | 5,494.922 | 5,458.648 | 5,369.952 | 5,328.326 | 5,253.929 | 4,947.984 | 4,869.285 | 4,236.632 | 4,848.425 | 4,001.143 | 3,908.18 | 3,535.497 | 3,899.59 | 3,485.243 | 3,496.554 | 3,414.579 | 3,381.823 | 3,269.837 | 3,218.552 | 3,059.344 | 3,079.019 | 2,172.805 | 2,167.473 | 2,021.991 | 2,226.794 | 2,413.914 | 2,432.492 | 2,390.968 | 1,400.309 | 1,308.751 | 1,049.322 | 806.936 | 946.407 | 1,004.373 | 803.77 | 787.071 | 695.117 | 695.553 | 592.876 | 554.65 | 496.335 | 429.606 | 272.327 | 146.552 | 123.912 | 109.166 | 20.592 | 19.034 | 17.353 | 11.049 |