Fujian Start Group Co.Ltd
SSE:600734.SS
4.12 (CNY) • At close May 14, 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 239.646 | 253.316 | 279.625 | 311.749 | 177.396 | 236.178 | 229.383 | 242.696 | 211.098 | 309.338 | 243.972 | 217.707 | 347.038 | 909.485 | 149.126 | 42.17 | 30.229 | 64.367 | 33.492 | 55.001 | 76.194 | 215.665 | 106.086 | 192.98 | 182.968 | 299.366 | 415.795 | 657.876 | 695.118 | 1,170.316 | 502.286 | 544.855 | 836.072 | 1,028.876 | 1,018.283 | 853.659 | 206.145 | 161.893 | 56.853 | 35.136 | 63.726 | 72.04 | 53.236 | 56.439 | 46.65 | 48.534 | 60.964 | 39.381 | 39.588 | 38.791 | 42.142 | 150.744 | 165.175 | 193.142 | 309.635 | 230.901 | 388.501 | 583.953 | 558.163 | 531.82 | 541.138 | 294.447 | 205.202 | 208.088 | 53.799 | 107.705 | 56.344 | 30.758 | 33.157 | 78.443 | 32.177 | 32.823 | 57.923 | 71.702 | 29.292 | 26.291 | 24.792 | 88.05 | 37.256 | 39.8 | 54.685 | 146.207 | 107.533 | 129.925 | 406.079 | 463.016 | 449.491 | 535.942 | 263.712 | 694.641 | 423.989 | 212.947 | 172.777 | 338.154 | 215.348 | 235.051 | 463.575 | 181.773 | 325.415 | 237.193 | 222.361 | 108.477 | 311.176 | 0 | 153.122 | 43.334 | 70.126 |
| Short Term Investments
| 35.255 | 0 | 33.787 | -244.477 | 0 | 0 | -233.989 | -230.838 | -243.965 | -239.965 | 21.701 | 21.704 | 22.144 | -221.226 | -440.536 | -451.597 | -468.601 | -473.348 | -496.044 | -507.242 | -525.758 | -523.855 | -467.79 | 14.156 | -466.016 | -470.993 | -495.223 | -499.168 | -417.183 | -421.79 | -314.215 | -318.715 | -323.591 | -327.929 | -270.588 | -270.29 | 0 | 0 | -1.209 | -1.206 | -0.012 | -0.024 | -0.036 | -0.048 | -0.059 | -0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -16.042 | 0 | 0 | -11.42 | -11.718 | -11.672 | -11.986 | -13.06 | -10.13 | -9.616 | -9.779 | -9.931 | -10.331 | 0 | 0 | 0 | 12.306 | 9.673 | 11.674 | 6.052 | 6.748 | 9.329 | 13.673 | 23.032 | 15.383 | 16.782 | 21.28 | 26.761 | 17.802 | 20.651 | 23.101 | 25.982 | 31.365 | 33.485 | 36.518 | 35.76 | 24.664 | 34.753 | 34.717 | 35.711 | 31.647 | 30 | 0 | 5.6 | 20 | 20 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 239.646 | 253.316 | 279.625 | 311.749 | 177.396 | 236.178 | 229.383 | 242.696 | 211.098 | 309.338 | 243.972 | 217.707 | 347.038 | 909.485 | 149.126 | 42.17 | 30.229 | 64.367 | 33.492 | 55.001 | 76.194 | 215.665 | 106.086 | 207.136 | 182.968 | 299.366 | 415.795 | 657.876 | 695.118 | 1,170.316 | 502.286 | 544.855 | 836.072 | 1,028.876 | 1,018.283 | 853.659 | 206.145 | 161.893 | 56.853 | 35.136 | 63.726 | 72.04 | 53.236 | 56.439 | 46.65 | 48.534 | 60.964 | 39.381 | 39.588 | 38.791 | 42.142 | 150.744 | 165.175 | 193.142 | 309.635 | 230.901 | 388.501 | 583.953 | 558.163 | 531.82 | 541.138 | 294.447 | 205.202 | 208.088 | 53.799 | 107.705 | 56.344 | 30.758 | 33.157 | 78.443 | 32.177 | 32.823 | 57.923 | 84.008 | 38.966 | 37.966 | 30.844 | 94.799 | 46.585 | 53.473 | 77.717 | 161.59 | 124.314 | 151.205 | 432.841 | 480.818 | 470.142 | 559.043 | 289.694 | 726.007 | 457.475 | 249.465 | 208.537 | 362.818 | 250.101 | 269.767 | 499.286 | 213.42 | 355.415 | 237.193 | 227.961 | 128.477 | 331.176 | 0 | 153.122 | 43.334 | 70.126 |
| Net Receivables
| 145.654 | 0 | 105.865 | 67.879 | 70.554 | 84.647 | 179.032 | 94.65 | 87.551 | 66.344 | 66.344 | 56.245 | 160.97 | 59.605 | 527.606 | 576.339 | 671.701 | 664.163 | 714.811 | 538.511 | 549.748 | 633.132 | 0 | 2,194.318 | 3,250.821 | 3,486.173 | 2,833.708 | 2,995.656 | 3,811.117 | 3,711.165 | 2,297.063 | 2,338.055 | 2,549.745 | 3,189.225 | 3,033.973 | 1,931.875 | 0 | 0.009 | 151.278 | 2.704 | -66.793 | 141.687 | 147.941 | 1.246 | 2.82 | 5.436 | 1.675 | 0 | 1.761 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 401.865 | 0 | 0 | 157.169 | 0 | 0 | 120.971 | 0 | 0 | 0 | 215.014 | 0 | 349.539 | 0 | 13.605 | 0 | 0 | 0 | 4.349 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.909 | 8.425 | 158.714 | 12.364 | 59.949 | 18.053 | 21.33 | 0 | 13.498 | 4.708 | 8.783 |
| Inventory
| 1.986 | 1.309 | 94.139 | 8.174 | 9.611 | 7.654 | 10.521 | 30.337 | 28.999 | 29.126 | 34.758 | 33.514 | 93.354 | 86.367 | 194.072 | 203.636 | 218.7 | 207.921 | 264.779 | 441.124 | 440.442 | 469.91 | 917.778 | 803.831 | 772.43 | 775.276 | 478.649 | 524.378 | 498.228 | 430.25 | 577.775 | 540.908 | 553.238 | 544.239 | 434.588 | 399.484 | 0 | 0.109 | 1,362.694 | 1,226.01 | 1,189.053 | 1,216.421 | 1,056.752 | 1,036.748 | 906.812 | 863.066 | 824.034 | 774.527 | 679.335 | 723.603 | 721.107 | 750.617 | 733.168 | 660.414 | 824.081 | 895.304 | 884.805 | 863.465 | 1,050.528 | 942.894 | 829.753 | 800.365 | 731.244 | 709.693 | 698.378 | 755.708 | 125.496 | 131.561 | 145.567 | 135.115 | 145.774 | 127.525 | 110.531 | 100.032 | 157.008 | 165.827 | 175.29 | 159.945 | 226.793 | 248.143 | 262.297 | 239.399 | 333.806 | 341.252 | 329.574 | 308.444 | 408.075 | 428.259 | 368.638 | 332.492 | 422.283 | 417.128 | 455.339 | 391.8 | 513.48 | 530.734 | 387.286 | 433.571 | 378.137 | 508.079 | 364.279 | 360.36 | 235.102 | 0 | 224.768 | 156.695 | 110.606 |
| Other Current Assets
| 177.005 | 327.719 | 130.66 | 128.874 | 113.876 | 107.643 | 144.916 | 140.874 | 125.658 | 125.823 | 133.032 | 120.092 | 213.054 | 186 | 385.726 | 378.929 | 336.45 | 303.367 | 320.546 | 326.458 | 354.716 | 273.218 | 2,473.055 | 265.324 | 806.454 | 766.394 | 562.593 | 638.443 | 902.679 | 440.331 | 274.787 | 351.458 | 298.483 | 181.604 | 479.301 | 504.982 | 109.008 | 108.491 | 8.243 | 181.279 | 240.74 | 74.992 | 17.366 | 216.834 | 157.02 | 145.371 | 145.417 | 145.031 | 193.096 | 147.771 | 154.101 | 147.395 | 211.731 | 229.492 | 312.414 | 266.494 | 267.021 | 257.085 | 304.924 | 342.159 | 289.105 | 246.561 | 205.794 | 240.012 | 212.583 | 41.278 | 186.434 | 203.08 | 236.045 | 420.04 | 233.728 | 64.878 | 305.291 | 434.294 | 523.602 | 549.143 | 592.288 | 636.588 | 770.42 | 801.802 | 815.705 | 926.361 | 1,015.42 | 1,075.235 | 849.493 | 901.522 | 803.655 | 702.604 | 903.09 | 619.726 | 646.7 | 625.882 | 610.632 | 581.527 | 581.382 | 690.053 | 584.755 | 782.983 | 761.67 | 663.006 | 536.844 | 677.045 | 640.047 | 876.296 | 355.88 | 187.913 | 135.359 |
| Total Current Assets
| 564.292 | 582.344 | 610.289 | 516.677 | 371.437 | 436.412 | 554.378 | 508.556 | 453.306 | 530.631 | 484.698 | 427.558 | 712.066 | 1,241.457 | 1,256.529 | 1,201.074 | 1,257.079 | 1,239.817 | 1,333.628 | 1,361.094 | 1,421.101 | 1,591.925 | 3,496.919 | 3,470.609 | 5,012.673 | 5,327.21 | 4,290.745 | 4,816.353 | 5,907.141 | 5,752.063 | 3,651.911 | 3,775.277 | 4,237.54 | 4,943.943 | 4,966.145 | 3,689.999 | 315.153 | 270.493 | 1,579.069 | 1,442.426 | 1,426.726 | 1,431.212 | 1,275.295 | 1,256.32 | 1,113.302 | 1,056.971 | 1,032.091 | 958.939 | 912.02 | 910.164 | 917.351 | 1,048.756 | 1,110.074 | 1,083.049 | 1,446.129 | 1,392.699 | 1,540.327 | 1,704.504 | 1,913.615 | 1,816.873 | 1,659.996 | 1,341.374 | 1,299.408 | 1,157.794 | 964.76 | 1,025.662 | 368.274 | 365.399 | 414.769 | 428.766 | 411.679 | 574.765 | 473.744 | 586.732 | 719.575 | 752.936 | 798.422 | 895.681 | 1,043.798 | 1,103.419 | 1,155.72 | 1,327.349 | 1,473.54 | 1,567.693 | 1,611.908 | 1,690.785 | 1,681.871 | 1,689.905 | 1,561.422 | 1,678.225 | 1,526.458 | 1,292.475 | 1,274.508 | 1,336.144 | 1,344.963 | 1,490.554 | 1,477.235 | 1,438.4 | 1,553.523 | 1,420.642 | 1,189.033 | 1,183.935 | 1,227.654 | 876.296 | 747.268 | 392.651 | 324.873 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 28.926 | 30.138 | 17.905 | 20.348 | 53.248 | 56.369 | 71.477 | 65.722 | 68.402 | 71.844 | 75.453 | 58.395 | 42.791 | 44.794 | 142.699 | 147.222 | 228.408 | 145.356 | 233.197 | 239.593 | 245.584 | 174.59 | 245.676 | 248.68 | 254.535 | 260.804 | 220.644 | 221.546 | 218.197 | 220.768 | 213.602 | 214.574 | 217.945 | 220.743 | 196.023 | 194.176 | 51.847 | 54.387 | 61.888 | 62.886 | 58.655 | 58.627 | 56.303 | 55.165 | 52.041 | 48.495 | 77.935 | 76.359 | 75.593 | 73.851 | 73.54 | 70.361 | 68.584 | 66.431 | 83.684 | 81.343 | 71.13 | 72.498 | 71.706 | 72.206 | 73.272 | 71.577 | 101.437 | 101.546 | 247.917 | 251.261 | 245.098 | 249.007 | 253.539 | 257.07 | 260.863 | 60.037 | 61.42 | 63.539 | 70.724 | 74.123 | 79.245 | 82.007 | 110.325 | 114.461 | 118.237 | 122.871 | 132.134 | 147.218 | 151.331 | 155.195 | 158.897 | 160.288 | 160.255 | 164.445 | 157.79 | 151.991 | 180.705 | 181.563 | 157.636 | 158.856 | 156.666 | 161.336 | 172.372 | 165.136 | 159.205 | 142.394 | 151.965 | 136.182 | 110.884 | 81.611 | 72.505 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,028.262 | 1,028.262 | 1,028.262 | 1,028.262 | 1,500.486 | 1,500.486 | 1,500.486 | 1,500.486 | 1,500.486 | 1,500.486 | 1,500.486 | 1,500.486 | 906.679 | 906.679 | 0 | 0 | 19.793 | 19.793 | 19.793 | 19.793 | 26.724 | 26.724 | 26.724 | 26.724 | 26.724 | 26.724 | 26.766 | 26.724 | 26.724 | 26.724 | 26.724 | 26.724 | 40.218 | 40.218 | 40.218 | 37.611 | 37.611 | 37.611 | 37.611 | 37.611 | 37.838 | 36.852 | 36.852 | 36.852 | 0 | 0 | 0 | 0 | 0 | 2.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 145.558 | 148.299 | 6.458 | 6.391 | 6.527 | 6.884 | 1.8 | 2.152 | 2.437 | 2.787 | 0.633 | 0.681 | 0.735 | 0.784 | 31.106 | 31.385 | 35.521 | 32.653 | 38.345 | 39.651 | 42.113 | 42.337 | 50.097 | 54.537 | 58.942 | 63.406 | 37.598 | 40.603 | 43.083 | 47.363 | 51.399 | 55.627 | 59.804 | 64.08 | 137.013 | 140.523 | 0.35 | 0.355 | 0.384 | 0.384 | 0.391 | 0.423 | 0.468 | 0.512 | 0.533 | 0.577 | 0.821 | 0.885 | 0.951 | 1.019 | 1.088 | 1.157 | 1.225 | 1.294 | 2.891 | 1.67 | 1.756 | 1.81 | 1.725 | 1.655 | 1.731 | 1.778 | 13.024 | 13.161 | 13.275 | 13.344 | 15.397 | 15.616 | 15.002 | 15.216 | 15.878 | 23.14 | 13.217 | 13.286 | 13.735 | 13.869 | 14.006 | 14.14 | 16.118 | 16.262 | 16.409 | 16.553 | 17.301 | 16.844 | 16.991 | 17.135 | 17.162 | 17.346 | 17.583 | 17.717 | 17.996 | 16.037 | 16.174 | 16.308 | 16.508 | 16.579 | 16.85 | 17.121 | 17.392 | 17.663 | 17.934 | 11.771 | 19.183 | 0 | 18.01 | 18.318 | 16.453 |
| Goodwill and Intangible Assets
| 145.558 | 148.299 | 6.458 | 6.391 | 6.527 | 6.884 | 1.8 | 2.152 | 2.437 | 2.787 | 0.633 | 0.681 | 0.735 | 0.784 | 31.106 | 31.385 | 35.521 | 32.653 | 38.345 | 39.651 | 42.113 | 42.337 | 1,078.359 | 1,082.799 | 1,087.203 | 1,091.667 | 1,538.084 | 1,541.089 | 1,543.569 | 1,547.849 | 1,551.885 | 1,556.113 | 1,560.29 | 1,564.566 | 1,043.693 | 1,047.203 | 0.35 | 0.355 | 20.177 | 20.177 | 20.184 | 20.216 | 27.192 | 27.236 | 27.257 | 27.301 | 27.545 | 27.609 | 27.717 | 27.744 | 27.812 | 27.881 | 27.95 | 28.018 | 43.109 | 41.888 | 41.974 | 39.422 | 39.336 | 39.267 | 39.342 | 39.389 | 50.863 | 50.013 | 50.127 | 50.197 | 15.397 | 15.616 | 15.002 | 15.216 | 15.878 | 25.964 | 13.217 | 13.286 | 13.735 | 13.869 | 14.006 | 14.14 | 16.118 | 16.262 | 16.409 | 16.553 | 17.301 | 16.844 | 16.991 | 17.135 | 17.162 | 17.346 | 17.583 | 17.717 | 17.996 | 16.037 | 16.174 | 16.308 | 16.508 | 16.579 | 16.85 | 17.121 | 17.392 | 17.663 | 17.934 | 11.771 | 19.183 | 0 | 18.01 | 18.318 | 16.453 |
| Long Term Investments
| 0 | 0 | 0 | 276.616 | 286.372 | 283.157 | 257.383 | 253.897 | 267.033 | 263.029 | -0 | 0 | 0 | 279.732 | 504.869 | 515.898 | 533.035 | 542.071 | 563.496 | 574.908 | 594.918 | 593.625 | 537.302 | 65.152 | 543.551 | 548.237 | 571.877 | 705.347 | 622.218 | 598.948 | 343.529 | 338.134 | 340.165 | 344.507 | 303.261 | 298.136 | 9.614 | 9.614 | 35.51 | 35.507 | 34.313 | 34.324 | 34.336 | 34.348 | 34.36 | 34.372 | 49.575 | 47.008 | 45.816 | 48.328 | 65.38 | 0 | 0 | 0 | 0 | 0 | 0 | 75.875 | 0 | 0 | 44.977 | 25.177 | 25.097 | 26.473 | 27.582 | 24.747 | 24.437 | 24.845 | 65.873 | 66.618 | 0 | 0 | 0 | 207.451 | 239.278 | 233.785 | 201.051 | 200.01 | 204.024 | 221.532 | 233.474 | 236.359 | 232.521 | 226.034 | 239.051 | 248.833 | 224.964 | 199.355 | 199.582 | 172.942 | 164.968 | 102.852 | 107.412 | 119.068 | 49.011 | 39.095 | 133.306 | 134.223 | 140.818 | 0 | 168.321 | 91.745 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 56.404 | 56.023 | 61.562 | 60.454 | 56.647 | 55.194 | 64.283 | 63.084 | 59.16 | 59.266 | 64.12 | 60.854 | 60.707 | 59.863 | 134.568 | 127.656 | 119.777 | 114.598 | 93.427 | 89.135 | 78.208 | 65.133 | 98.795 | 74.845 | 40.51 | 29.392 | 26.635 | 24.887 | 26.111 | 20.399 | 9.634 | 15.612 | 16.619 | 12.338 | 5.99 | 5.957 | -9.614 | -9.614 | 0.263 | 0.195 | 0.14 | 0.123 | 0.994 | 0.995 | 0.961 | 0.983 | 2.428 | 2.466 | 2.087 | 2.506 | 2.165 | 2.903 | 4.015 | 5.249 | 8.951 | 22.149 | 37.185 | 37.185 | 47.496 | 38.177 | 28.649 | 24.711 | 18.594 | 15.026 | 17.199 | 17.199 | 0.009 | 0.009 | 0.009 | 0.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.472 | 0 | 32.232 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -130.246 | -130.502 | -137.283 | 0 | 28.112 | 22.485 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 267.967 | 265.964 | 284.716 | 4.772 | 6.056 | 7.104 | 5.717 | 3.174 | 0.015 | 0.017 | 281.37 | 290.614 | 227.102 | 0 | 5.107 | 5.107 | 5.107 | 36.295 | 62.055 | 62.055 | 62.055 | 62.679 | 79.264 | 566.485 | 79.278 | 79.278 | 136.207 | 89.668 | 86.425 | 85.092 | 57.171 | 52.896 | 37.019 | 37.357 | 38.252 | 38.177 | 41.996 | 42.124 | 31.188 | 31.188 | 31.188 | 31.188 | 31.188 | 33.369 | 33.369 | 33.369 | 0.147 | 0.349 | 0.551 | 0.753 | 0.955 | 64.386 | 85.202 | 88.504 | 48.047 | 77.232 | 76.604 | 0.869 | 37.386 | 44.409 | 0.879 | 0.879 | 0.216 | 0.757 | 0.216 | 0.756 | 0.215 | 0.215 | 3.078 | 3.331 | 191.574 | 189.046 | 233.554 | 24.71 | 23.332 | 25.903 | 20.718 | 22.694 | 26.277 | 31.402 | -0.074 | 32.12 | -0.032 | 34.123 | 39.063 | 28.932 | 32.096 | 34.587 | 35.108 | 37.875 | 38.285 | 42.63 | 40.721 | 29.042 | 38.929 | 38.762 | 123.934 | 167.982 | 172.663 | 170.097 | 2.075 | 1.91 | 48.091 | 48.085 | 19.948 | 8.619 | 5.919 |
| Total Non-Current Assets
| 498.855 | 500.424 | 370.641 | 368.582 | 408.85 | 408.708 | 400.659 | 388.03 | 397.047 | 396.943 | 421.576 | 410.544 | 331.334 | 385.173 | 818.349 | 827.267 | 921.849 | 870.972 | 990.52 | 1,005.341 | 1,022.878 | 938.364 | 2,039.396 | 2,037.961 | 2,005.078 | 2,009.378 | 2,493.446 | 2,582.537 | 2,496.52 | 2,473.056 | 2,175.821 | 2,177.329 | 2,172.037 | 2,179.512 | 1,587.218 | 1,583.649 | 94.194 | 96.866 | 149.027 | 149.953 | 144.479 | 144.479 | 150.013 | 151.114 | 147.989 | 144.52 | 157.63 | 153.79 | 151.764 | 153.181 | 169.852 | 165.53 | 185.752 | 188.203 | 183.791 | 222.612 | 226.894 | 225.849 | 195.924 | 194.058 | 187.119 | 161.733 | 196.208 | 193.815 | 343.041 | 344.159 | 285.157 | 289.692 | 337.501 | 342.243 | 468.314 | 275.047 | 308.192 | 308.986 | 347.069 | 347.678 | 315.021 | 318.851 | 356.744 | 383.657 | 408.518 | 407.903 | 414.156 | 424.219 | 446.436 | 450.094 | 433.12 | 411.576 | 412.529 | 392.98 | 379.039 | 313.509 | 345.013 | 345.981 | 262.084 | 253.292 | 300.51 | 350.16 | 365.961 | 352.896 | 375.647 | 270.305 | 219.24 | 184.267 | 148.842 | 108.549 | 94.877 |
| Total Assets
| 1,063.147 | 1,082.769 | 980.93 | 885.258 | 780.287 | 845.12 | 955.038 | 896.586 | 850.353 | 927.574 | 906.274 | 838.103 | 1,043.4 | 1,626.629 | 2,074.878 | 2,028.341 | 2,178.928 | 2,110.789 | 2,324.148 | 2,366.435 | 2,443.979 | 2,530.288 | 5,536.315 | 5,508.57 | 7,017.751 | 7,336.587 | 6,784.192 | 7,398.89 | 8,403.661 | 8,225.119 | 5,827.732 | 5,952.606 | 6,409.577 | 7,123.455 | 6,553.363 | 5,273.648 | 409.347 | 367.36 | 1,728.095 | 1,592.379 | 1,571.206 | 1,575.692 | 1,425.309 | 1,407.434 | 1,261.291 | 1,201.491 | 1,189.721 | 1,112.729 | 1,063.783 | 1,063.345 | 1,087.203 | 1,214.287 | 1,295.826 | 1,271.252 | 1,629.92 | 1,615.311 | 1,767.221 | 1,930.353 | 2,109.538 | 2,010.931 | 1,847.116 | 1,503.106 | 1,495.617 | 1,351.609 | 1,307.801 | 1,369.822 | 653.431 | 655.091 | 752.27 | 771.008 | 879.993 | 849.812 | 781.936 | 895.718 | 1,066.644 | 1,100.615 | 1,113.443 | 1,214.532 | 1,400.542 | 1,487.075 | 1,564.238 | 1,735.252 | 1,887.696 | 1,991.912 | 2,058.344 | 2,140.878 | 2,114.991 | 2,101.481 | 1,973.951 | 2,071.205 | 1,905.497 | 1,605.984 | 1,619.522 | 1,682.126 | 1,607.047 | 1,743.845 | 1,777.745 | 1,788.56 | 1,919.484 | 1,773.538 | 1,564.68 | 1,454.241 | 1,446.893 | 1,060.563 | 896.11 | 501.2 | 419.75 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 124.47 | 119.624 | 112.073 | 94.83 | 95.848 | 121.528 | 188.168 | 126.135 | 124.14 | 161.438 | 125.321 | 99.495 | 78.429 | 76.058 | 590.25 | 570.824 | 626.995 | 636.804 | 606.691 | 630.74 | 616.349 | 698.142 | 886.254 | 857.885 | 2,075.101 | 2,333.534 | 1,383.806 | 1,706.942 | 2,703.068 | 2,777.428 | 1,585.516 | 1,670.957 | 1,940.201 | 2,499.772 | 2,600.053 | 1,747.502 | 0.958 | 1.044 | 204.18 | 159.957 | 204.763 | 273.817 | 187.519 | 244.964 | 137.855 | 151.29 | 176.603 | 175.998 | 158.164 | 187.068 | 174.793 | 214.045 | 215.011 | 168.718 | 347.514 | 324.061 | 321.852 | 428.271 | 295.149 | 314.647 | 302.082 | 300.992 | 189.619 | 210.775 | 167.602 | 161.692 | 104.04 | 117.6 | 136.792 | 249.196 | 136.647 | 103.136 | 32.335 | 97.689 | 59.207 | 69.031 | 70.027 | 78.82 | 190.409 | 219.936 | 225.619 | 246.62 | 309.069 | 284.489 | 255.696 | 333.944 | 324.27 | 290.09 | 214.222 | 257.443 | 239.834 | 220.279 | 185.954 | 213.27 | 274.763 | 388.157 | 316.765 | 277.555 | 307.82 | 212.855 | 178.892 | 126.963 | 121.268 | 0 | 66.313 | 65.416 | 32.007 |
| Short Term Debt
| 195.829 | 196.819 | 153.81 | 162.812 | 117.785 | 116.784 | 131.803 | 131.803 | 131.732 | 139.077 | 154.995 | 156.995 | 157.007 | 159.106 | 2,064.422 | 1,747.122 | 1,969.182 | 1,696.295 | 1,712.056 | 1,656.319 | 1,713.066 | 1,709.073 | 1,732.726 | 1,674.158 | 887.337 | 1,637.59 | 1,225.317 | 1,417.141 | 1,620.68 | 1,445.861 | 1,004.244 | 1,083.889 | 1,246.274 | 1,302.651 | 1,299.135 | 952.115 | 0 | 0 | 66.76 | 75.36 | 593 | 62 | 0 | 0 | 0 | 167 | 0 | 167 | 167 | 0 | 220 | 275 | 0 | 0 | 54.042 | 55.496 | 56.4 | 98.257 | 96.401 | 98.256 | 108.022 | 160.7 | 109.299 | 84.566 | 138.205 | 258.705 | 149.705 | 209.705 | 262.905 | 242.877 | 209.802 | 286.139 | 296.977 | 304.219 | 310.692 | 311.77 | 363.473 | 398.571 | 793.347 | 561.769 | 583.423 | 915.208 | 907.207 | 767.609 | 847.35 | 805.619 | 804.2 | 853.7 | 798.7 | 805.45 | 760.7 | 660.2 | 715.2 | 695.2 | 658.498 | 639.2 | 659.2 | 516.2 | 498.375 | 594.94 | 490.44 | 469.3 | 392.92 | 0 | 221.232 | 168.606 | 121.452 |
| Tax Payables
| 2.214 | 2.687 | 1.685 | 4.12 | 1.531 | 0.008 | 4.382 | 3.613 | 3.95 | 9.745 | 9.229 | 9.642 | 4.308 | 2.941 | 31.628 | 31.616 | 28.673 | 29.876 | 28.85 | 28.162 | 31.98 | 32.405 | 34.21 | 38.581 | 122.746 | 185.343 | 42.762 | 63.023 | 57.56 | 125.92 | 25.815 | 26.285 | 24.982 | 62.812 | 29.92 | 18.132 | 0.179 | 0.54 | 16.041 | 15.822 | 15.336 | 16.874 | 23.675 | 23.702 | 20.556 | 32.025 | 25.884 | 35.52 | 39.394 | 40.472 | 39.232 | 75.365 | 124.768 | 125.699 | 134.569 | 71.547 | 73.181 | 105.671 | -55.221 | -32.871 | -4.446 | 32.198 | -33.017 | -6.37 | 2.196 | 8.323 | -4.151 | -5.598 | -7.325 | 0.801 | -5.901 | -7.214 | -8.893 | -0.38 | -9.923 | -10.871 | -14.893 | 8.707 | -14.122 | -14.462 | -17.405 | 4.356 | -14.234 | -17.528 | -18.637 | -3.121 | -18.841 | -27.825 | -22.963 | 9.571 | -20.631 | -23.003 | -19.141 | 18.436 | -13.842 | -15.965 | -17.285 | -34.922 | -27.532 | -54.525 | -33.258 | -35.083 | -10.853 | 0 | -2.415 | -2.261 | 6.155 |
| Deferred Revenue
| 0 | 0 | 93.822 | 154.852 | 0.753 | 0.8 | 205.431 | 221.082 | 6.885 | 7.227 | 24.292 | 0 | 0 | 208.873 | 1,035.491 | 908.975 | 761.682 | 728.809 | 601.002 | 546.643 | 464.761 | 362.71 | 195.804 | 200.515 | 371.004 | 375.485 | 154.296 | 150.798 | 129.254 | 182.992 | 179.779 | 127.797 | 129.835 | 427.929 | 89.267 | 76.566 | 0 | 0 | 504.503 | 483.847 | 429.9 | 349.167 | 0 | 0 | 0 | 271.461 | 308.084 | 492.173 | 446.308 | 174.133 | 161.944 | 129.531 | 180.617 | 184.17 | 260.407 | 183.207 | 185.712 | 185.692 | 26.192 | 47.535 | 85.096 | 148.553 | 188.988 | 228.371 | 270.98 | 288.567 | 293.907 | 296.531 | 307.713 | 260.917 | 262.702 | 182.269 | 158.825 | 168.185 | 115.745 | 109.564 | 79.601 | 89.775 | 70.311 | 86.998 | 90.177 | 117.046 | 108.774 | 120.137 | 109.131 | 104.727 | 116.012 | 46.457 | 64.259 | 74.766 | 51.088 | 52.83 | 95.127 | 113.018 | 46.21 | 78.241 | 130.132 | 101.293 | 73.713 | -9.011 | 39.534 | 83.081 | 165.408 | 0 | 106.789 | 43.926 | 92.013 |
| Other Current Liabilities
| 186.473 | 195.668 | 185.2 | 18.953 | 177.853 | 203.414 | 210.266 | 217.487 | 172.356 | 207.73 | 172.642 | 163.406 | 307.024 | 668.119 | 1,004.332 | 869.041 | 743.212 | 673.552 | 695.715 | 113.717 | 556.249 | 572.719 | 268.406 | 198.278 | 1,219.896 | 430.208 | 237.892 | 494.392 | 322.392 | 85.858 | 278.78 | 122.266 | 297.771 | 544.298 | 75.082 | 134.815 | 100.235 | 107.19 | 1,144.509 | 1,227.103 | 630.798 | 707.696 | 500.113 | 402.227 | 331.84 | 431.58 | 580.573 | 514.456 | 467.656 | 418.542 | 180.388 | 112.667 | 355.986 | 169.405 | 275.631 | 555.681 | 666.285 | 442.557 | 1,031.676 | 857.969 | 678.779 | 431.178 | 759.279 | 588.499 | 472.195 | 405.456 | 364.9 | 311.062 | 322.064 | 1,141.104 | 512.668 | 426.732 | 403.595 | 626.687 | 528.224 | 528.931 | 516.943 | 514.182 | 90.111 | 351.8 | 372.494 | 144.863 | 156.617 | 248.693 | 136.869 | 130.211 | 145.883 | 96.072 | 101.2 | 100.9 | 81.954 | 87.689 | 131.908 | 148.905 | 69.202 | 122.835 | 241.234 | 226.062 | 248.138 | 192.489 | 144.532 | 156.71 | 209.17 | 576.063 | 132.612 | 75.305 | 105.124 |
| Total Current Liabilities
| 508.986 | 514.798 | 546.589 | 435.568 | 393.77 | 442.533 | 554.639 | 499.598 | 439.063 | 525.218 | 462.187 | 429.537 | 546.768 | 1,115.096 | 3,406.303 | 3,326.892 | 3,251.488 | 3,199.052 | 3,043.312 | 2,987.413 | 2,917.644 | 3,012.338 | 3,117.4 | 2,969.418 | 4,305.08 | 4,586.675 | 3,044.072 | 3,681.497 | 4,832.954 | 4,618.059 | 2,894.354 | 3,031.194 | 3,509.229 | 4,409.533 | 4,093.457 | 2,852.564 | 101.372 | 108.774 | 1,431.49 | 1,478.242 | 1,443.897 | 1,060.387 | 711.307 | 670.894 | 490.251 | 781.895 | 783.06 | 892.974 | 832.214 | 646.081 | 614.413 | 677.078 | 695.765 | 463.823 | 811.755 | 1,006.785 | 1,117.718 | 1,074.756 | 1,368.006 | 1,238 | 1,084.437 | 925.068 | 1,025.18 | 877.471 | 780.198 | 834.177 | 614.494 | 632.769 | 714.436 | 713.108 | 853.215 | 808.793 | 724.014 | 1,028.215 | 888.2 | 898.861 | 935.551 | 1,000.28 | 1,059.744 | 1,119.042 | 1,164.131 | 1,311.048 | 1,358.659 | 1,283.262 | 1,221.279 | 1,266.653 | 1,255.512 | 1,212.037 | 1,091.159 | 1,164.102 | 1,061.856 | 945.166 | 1,013.921 | 1,075.81 | 988.621 | 1,134.227 | 1,190.504 | 984.894 | 1,026.801 | 945.759 | 780.606 | 717.89 | 712.505 | 576.063 | 417.742 | 307.066 | 264.739 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 15.511 | 15.02 | 2.479 | 4.027 | 4.898 | 7.496 | 26.757 | 18.821 | 21.106 | 22.493 | 23.588 | 13.217 | 0.494 | 0.654 | 2.697 | 3.023 | 3.986 | 5.044 | 0 | 0 | 0 | 0 | 28.2 | 31.2 | 60.79 | 64.3 | 657.512 | 660.207 | 642.062 | 644.775 | 72.5 | 52.5 | 80 | 80 | 120 | 120 | 0 | 0 | 200 | 0 | 0 | 367 | 567 | 567 | 567 | 200 | 200 | 0 | 0 | 167 | 167 | 167 | 217 | 410 | 416 | 299 | 350 | 350 | 400 | 400 | 329 | 135.95 | 194.95 | 165.95 | 197 | 197 | 0 | 0 | 0 | 378.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 180 | 240 | 240 | 279.5 | 279.5 | 240 | 280 | 240 | 60 | 0 | 0 | 17 | 17 | 10 | 24 | 27.2 | 30 | 1.561 | 11 | 18.843 | 0 | 4.519 | 3.5 | 6.7 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 58.369 | 59.471 | 60.572 | 61.983 | 63.395 | 64.806 | 66.217 | 67.629 | 69.04 | 70.451 | 71.863 | 73.274 | 74.685 | 76.096 | 77.508 | 78.919 | 80.33 | 81.742 | 83.153 | 84.564 | 80.396 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.279 | 0.166 | 0.158 | 0.129 | 0.216 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.422 | 0.643 | 0.519 | 0.675 | 0.821 | 0.98 | 1.179 | 1.455 | 2.629 | 3.364 | 4.643 | 5.18 | 6.358 | 6.8 | 7.41 | 8.348 | 8.268 | 8.399 | 9.455 | 10.07 | 0 | 0 | 0 | 0 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 36.926 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 159.14 | 153.651 | 1.916 | 1.946 | 2.725 | 2.725 | 0.146 | 0.146 | 24.797 | 24.797 | 55.746 | 55.746 | 55.746 | 55.746 | 3.096 | 2.694 | 6.117 | 68.786 | 17.136 | 76.572 | 8.363 | 8.363 | 0.234 | 0.234 | 0.234 | 73.508 | 0.234 | 76.33 | 0.234 | 0.234 | 0.234 | 81.976 | 83.387 | 84.798 | 80.63 | 81.731 | 0.146 | 0.146 | 37.071 | 37.071 | 37.071 | 0.146 | 0.146 | 37.071 | 37.071 | 37.071 | 9.399 | 9.399 | 9.399 | 9.399 | 19.885 | 19.885 | 19.885 | 19.885 | 38.893 | 45.835 | 45.487 | 45.487 | 62.862 | 62.862 | 63.493 | 64.25 | 72.303 | 78.223 | 122.61 | 124.089 | 139.829 | 141.859 | 160.544 | 199.45 | 191.23 | 225.86 | 235.762 | 235.762 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.198 | 0.799 | 1.336 | 1.524 | 1.842 | 2.536 | 0.966 | 0 | 0.104 | 0 | 1.179 | 0.223 | 5.262 | 0.667 | 0.667 | 0.667 |
| Total Non-Current Liabilities
| 174.93 | 168.836 | 4.552 | 6.101 | 7.84 | 10.325 | 26.902 | 18.967 | 45.903 | 47.29 | 79.333 | 68.963 | 56.24 | 56.4 | 64.585 | 65.831 | 71.194 | 74.506 | 81.351 | 77.553 | 75.759 | 77.447 | 100.103 | 105.249 | 137.529 | 142.988 | 738.789 | 743.338 | 727.213 | 732.276 | 161.332 | 142.875 | 172.842 | 174.868 | 200.63 | 201.731 | 0.146 | 0.146 | 237.071 | 37.071 | 37.071 | 404.071 | 604.071 | 604.071 | 604.071 | 237.071 | 246.324 | 46.324 | 46.324 | 213.324 | 223.811 | 223.811 | 273.811 | 466.811 | 491.818 | 381.76 | 432.413 | 432.413 | 499.787 | 499.787 | 429.419 | 237.126 | 304.179 | 281.099 | 356.536 | 358.015 | 139.829 | 141.859 | 160.544 | 162.524 | 191.23 | 225.86 | 235.762 | 235.762 | 166.643 | 171.193 | 180.469 | 183.269 | 0 | 0 | 0 | 0 | 40 | 180 | 240 | 240 | 279.5 | 279.5 | 240 | 280 | 240 | 60.198 | 0.799 | 1.336 | 18.524 | 18.842 | 12.536 | 24.966 | 27.2 | 30.104 | 1.561 | 12.179 | 19.066 | 5.262 | 5.186 | 4.167 | 7.367 |
| Total Liabilities
| 683.916 | 683.633 | 551.142 | 441.669 | 401.61 | 452.858 | 581.541 | 518.565 | 484.966 | 572.507 | 541.521 | 498.5 | 603.008 | 1,171.496 | 3,470.887 | 3,392.723 | 3,322.682 | 3,273.558 | 3,124.663 | 3,064.966 | 2,993.403 | 3,089.785 | 3,217.503 | 3,074.667 | 4,442.609 | 4,729.663 | 3,782.861 | 4,424.835 | 5,560.167 | 5,350.335 | 3,055.686 | 3,174.069 | 3,682.071 | 4,584.401 | 4,294.087 | 3,054.295 | 101.518 | 108.92 | 1,668.561 | 1,515.313 | 1,480.968 | 1,464.459 | 1,315.379 | 1,274.965 | 1,094.323 | 1,018.967 | 1,029.384 | 939.298 | 878.538 | 859.406 | 838.224 | 900.888 | 969.576 | 930.634 | 1,303.574 | 1,388.546 | 1,550.131 | 1,507.169 | 1,867.793 | 1,737.788 | 1,513.856 | 1,162.194 | 1,329.359 | 1,158.569 | 1,136.733 | 1,192.192 | 754.322 | 774.628 | 874.98 | 875.633 | 1,044.445 | 1,034.653 | 959.775 | 1,028.215 | 888.2 | 898.861 | 935.551 | 1,000.28 | 1,059.744 | 1,119.042 | 1,164.131 | 1,311.048 | 1,398.659 | 1,463.262 | 1,461.279 | 1,506.653 | 1,535.012 | 1,491.537 | 1,331.159 | 1,444.102 | 1,301.856 | 1,005.364 | 1,014.72 | 1,077.147 | 1,007.145 | 1,153.069 | 1,203.04 | 1,009.86 | 1,054.001 | 975.863 | 782.167 | 730.069 | 731.572 | 581.325 | 422.928 | 311.232 | 272.105 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.971 | 0 | 32.679 | 33.72 | 15.751 | 0 | 0 | 0 | 0 | 0 | 0.376 | 1.761 | 1.055 | 0.869 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 2,178.303 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 622.372 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 623.516 | 607.765 | 590.244 | 590.244 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 351.558 | 325.129 | 325.129 | 325.129 | 325.129 | 292.5 | 195 | 100 | 100 |
| Retained Earnings
| -3,238.822 | -3,219.187 | -3,188.294 | -3,173.514 | -3,238.426 | -3,224.841 | -3,243.606 | -3,239.082 | -3,251.716 | -3,262.037 | -3,252.349 | -3,278.072 | -3,179.196 | -3,164.455 | -4,090.479 | -4,055.054 | -3,836.154 | -3,854.386 | -3,531.657 | -3,385.172 | -3,235.016 | -3,263.248 | -403.961 | -303.634 | -160.303 | -128.334 | 266.555 | 240.681 | 111.506 | 142.089 | 39.166 | 7.591 | -42.966 | -44.619 | -102.196 | -142.119 | -192.504 | -228.37 | -488.906 | -478.223 | -470.059 | -456.638 | -452.755 | -439.987 | -426.66 | -417.066 | -451.122 | -444.157 | -436.993 | -424.387 | -397.209 | -388.444 | -397.899 | -384.892 | -514.721 | -575.914 | -574.821 | -556.031 | -640.942 | -625.003 | -612.105 | -588.785 | -726.127 | -698.98 | -716.825 | -703.942 | -787.232 | -785.869 | -796.253 | -770.814 | -823.59 | -850.576 | -840.815 | -624.399 | -421.188 | -402.143 | -394.851 | -369.386 | -145.156 | -122.948 | -103.848 | -85 | -84.141 | -65.713 | -15.742 | 10.379 | -56.994 | -31.808 | -1.959 | -2.507 | 17.804 | 12.786 | -251.684 | -253.279 | -267.19 | -269.944 | -278.827 | -91.617 | -29.128 | 98.531 | 84.134 | 87.005 | 31.523 | 65.907 | 73.084 | 39.346 | 0 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,438.8 | 30.219 | 1,438.8 | 30.219 | 1,438.8 | 30.219 | 1,438.8 | 30.219 | 1,438.8 | 30.219 | 1,441.286 | 30.219 | 2,072.1 | 1.116 | 2,070.03 | -27.971 | 11.853 | -32.679 | -33.72 | -15.751 | 3.182 | 3.787 | 1.695 | 1.508 | 1.026 | -0.376 | -1.761 | -1.055 | -0.869 | 0.029 | 0.097 | 0.193 | 0.003 | 0.003 | 6.599 | 6.599 | 6.599 | 6.599 | 6.599 | 6.599 | 0.692 | 0.692 | 0.692 | 6.599 | 0.692 | 0.692 | 0.692 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,438.8 | 1,438.8 | 0 | 1,408.581 | 1,438.8 | 1,438.8 | 0 | 1,438.8 | 1,419.738 | 1,408.581 | 0 | 1,420.309 | 1,422.224 | 2,966.998 | 2,072.1 | 2,175.428 | 2,097.218 | 2,097.218 | 2,109.071 | 2,097.218 | 2,097.218 | 2,188.371 | 2,078.156 | 2,091.172 | 2,091.172 | 2,091.172 | 2,111.26 | 2,110.234 | 2,110.234 | 2,110.234 | 2,110.234 | 2,142.239 | 2,142.307 | 1,951.477 | 1,752.164 | 1,752.164 | 123.113 | 148.774 | 222.222 | 222.222 | 222.222 | 222.222 | 222.222 | 222.222 | 222.222 | 222.222 | 227.761 | 227.689 | 227.877 | 227.998 | 228.604 | 228.775 | 246.372 | 245.739 | 330.847 | 339.769 | 338.987 | 394.786 | 360.491 | 365.674 | 387.952 | 373.935 | 367.865 | 367.867 | 367.871 | 367.871 | 314.324 | 313.331 | 320.647 | 498.493 | 306.354 | 313.583 | 310.347 | 348.935 | 245.375 | 249.393 | 214.514 | 229.136 | 145.609 | 147.003 | 162.877 | 165.646 | 211.071 | 224.099 | 236.388 | 243.668 | 255.764 | 257.887 | 257.512 | 265.529 | 226.944 | 226.949 | 480.141 | 480.149 | 458.28 | 458.28 | 466.346 | 462.304 | 463.906 | 284.756 | 338.257 | 252.51 | 252.401 | 69.386 | 159.173 | 33.497 | 33.607 |
| Total Shareholders Equity
| 378.281 | 397.916 | 428.809 | 443.589 | 378.677 | 392.262 | 373.497 | 378.021 | 365.387 | 355.067 | 364.754 | 339.602 | 440.393 | 455.133 | -1,396.007 | -1,364.566 | -1,143.752 | -1,162.766 | -800.213 | -698.26 | -549.145 | -559.408 | 2,318.812 | 2,433.903 | 2,575.142 | 2,606.924 | 3,001.331 | 2,974.055 | 2,843.494 | 2,874.784 | 2,772.046 | 2,773.346 | 2,722.856 | 2,533.878 | 2,259.276 | 2,219.353 | 307.829 | 271.962 | 84.875 | 95.557 | 103.722 | 117.143 | 121.026 | 133.794 | 147.121 | 156.715 | 128.198 | 135.091 | 142.443 | 155.169 | 182.953 | 191.89 | 200.031 | 212.405 | 167.684 | 115.413 | 115.724 | 190.313 | 71.107 | 92.229 | 127.405 | 130.634 | -6.704 | 20.446 | 2.604 | 15.487 | -121.349 | -120.979 | -124.048 | -105.957 | -165.677 | -185.434 | -178.909 | -133.989 | 175.746 | 198.808 | 171.221 | 206.959 | 352.012 | 375.613 | 410.587 | 432.204 | 478.488 | 509.944 | 572.205 | 605.606 | 550.329 | 577.638 | 607.111 | 606.564 | 596.306 | 591.294 | 580.015 | 578.429 | 542.648 | 539.894 | 531.488 | 722.246 | 784.754 | 708.417 | 694.028 | 664.645 | 609.053 | 427.793 | 427.257 | 172.844 | 133.607 |
| Total Equity
| 379.231 | 399.135 | 429.788 | 443.589 | 378.677 | 392.262 | 373.497 | 378.021 | 365.387 | 355.067 | 364.754 | 339.602 | 440.393 | 455.133 | -1,396.009 | -1,364.383 | -1,143.754 | -1,162.768 | -800.515 | -698.531 | -549.424 | -559.497 | 2,318.812 | 2,433.903 | 2,575.142 | 2,606.924 | 3,001.331 | 2,974.055 | 2,843.494 | 2,874.784 | 2,772.046 | 2,778.536 | 2,727.506 | 2,539.054 | 2,259.276 | 2,219.353 | 307.829 | 258.44 | 59.534 | 77.066 | 90.237 | 111.233 | 109.93 | 132.469 | 166.968 | 182.524 | 160.337 | 173.431 | 185.245 | 203.94 | 248.979 | 313.398 | 326.249 | 340.618 | 326.346 | 226.766 | 217.089 | 423.183 | 241.745 | 273.143 | 333.259 | 340.913 | 166.258 | 193.04 | 171.068 | 177.629 | -100.892 | -119.537 | -122.71 | -104.624 | -164.452 | -184.841 | -177.839 | -132.497 | 178.444 | 201.753 | 177.892 | 214.252 | 340.797 | 368.033 | 400.106 | 424.205 | 489.037 | 528.649 | 597.065 | 634.225 | 579.979 | 609.945 | 642.792 | 627.103 | 603.64 | 600.62 | 604.802 | 604.979 | 599.902 | 590.777 | 574.705 | 778.7 | 865.483 | 797.676 | 782.513 | 724.172 | 715.322 | 479.238 | 473.182 | 189.967 | 147.645 |
| Total Liabilities & Shareholders Equity
| 1,063.147 | 1,082.769 | 980.93 | 885.258 | 780.287 | 845.12 | 955.038 | 896.586 | 850.353 | 927.574 | 906.274 | 838.103 | 1,043.4 | 1,626.629 | 2,074.878 | 2,028.341 | 2,178.928 | 2,110.789 | 2,324.148 | 2,366.435 | 2,443.979 | 2,530.288 | 5,536.315 | 5,508.57 | 7,017.751 | 7,336.587 | 6,784.192 | 7,398.89 | 8,403.661 | 8,225.119 | 5,827.732 | 5,952.606 | 6,409.577 | 7,123.455 | 6,553.363 | 5,273.648 | 409.347 | 367.36 | 1,728.095 | 1,592.379 | 1,571.206 | 1,575.692 | 1,425.309 | 1,407.434 | 1,261.291 | 1,201.491 | 1,189.721 | 1,112.729 | 1,063.783 | 1,063.345 | 1,087.203 | 1,214.287 | 1,295.826 | 1,271.252 | 1,629.92 | 1,615.311 | 1,767.221 | 1,930.353 | 2,109.538 | 2,010.931 | 1,847.116 | 1,503.106 | 1,495.617 | 1,351.609 | 1,307.801 | 1,369.822 | 653.431 | 655.091 | 752.27 | 771.008 | 879.993 | 849.812 | 781.936 | 895.718 | 1,066.644 | 1,100.615 | 1,113.443 | 1,214.532 | 1,400.542 | 1,487.075 | 1,564.238 | 1,735.252 | 1,887.696 | 1,991.912 | 2,058.344 | 2,140.878 | 2,114.991 | 2,101.481 | 1,973.951 | 2,071.205 | 1,905.497 | 1,605.984 | 1,619.522 | 1,682.126 | 1,607.047 | 1,743.845 | 1,777.745 | 1,788.56 | 1,919.484 | 1,773.538 | 1,564.68 | 1,454.241 | 1,446.893 | 1,060.563 | 896.11 | 501.2 | 419.75 |