Jiang Zhong Pharmaceutical Co.,Ltd
SSE:600750.SS
23.17 (CNY) • At close June 6, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,620.163 | 1,007.38 | 907.975 | 1,145.063 | 1,336.694 | 1,332.929 | 2,569.568 | 2,627.337 | 2,096.334 | 1,371.319 | 1,204.958 | 1,211.459 | 1,157.243 | 1,046.085 | 966.486 | 824.747 | 867.001 | 1,099.964 | 290.712 | 483.566 | 1,092.585 | 927.3 | 903.333 | 753.216 | 1,068.302 | 1,014.608 | 899.964 | 764.646 | 778.355 | 724.846 | 731.574 | 740.403 | 790.061 | 898.047 | 785.996 | 606.244 | 418.533 | 250.364 | 737.22 | 621.208 | 642.859 | 605.526 | 661.506 | 761.229 | 646.253 | 711.188 | 768.306 | 683.705 | 952.088 | 957.06 | 600.256 | 566.318 | 694.895 | 537.904 | 702.042 | 704.191 | 811.58 | 748.896 | 348.903 | 281.953 | 371.359 | 264.753 | 315.655 | 227.106 | 338.964 | 130.568 | 130.644 | 209.781 | 266.499 | 112.59 | 111.086 | 52.454 | 68.07 | 69.124 | 59.594 | 32.643 | 83.387 | 83.543 | 109.526 | 87.371 | 70.154 | 44.445 | 121.541 | 143.301 | 41.422 | 116.645 | 150.296 | 207.626 | 132.74 | 190.211 | 128.168 | 196.009 | 263.114 | 266.81 | 187.242 | 230.16 | 135.577 | 155.24 | 25.365 | 30.912 | 28.25 | 49.77 | 0 | 122.445 |
| Short Term Investments
| 100.023 | 10.005 | 0 | 0 | 100.635 | 50.015 | 232.005 | 178.53 | 667.129 | 1,372.845 | 1,405.334 | 1,505.151 | 1,537.269 | 1,727.688 | 1,047.857 | 1,275.824 | 1,276.032 | 980.893 | 1,636.205 | 1,614.289 | 660.929 | 654.069 | 720.42 | 669.42 | 149.95 | -1.132 | -0.546 | -0.56 | -0.574 | -0.588 | -0.602 | -0.616 | -0.63 | -0.644 | -0.657 | -0.671 | -0.685 | -0.699 | -6.114 | -6.389 | -3.344 | -4.977 | -6.701 | -8.339 | -9.873 | -11.506 | -0.824 | -0.996 | -0.852 | -0.912 | -0.972 | -1.032 | -1.092 | -1.152 | -1.694 | -1.272 | -1.332 | -1.392 | -0.561 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0.009 | 0.012 | 0 | 0 | 0 | 0 | 0 | 68.735 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 20 | 0 | 0 | 0 | 0 | 9.979 | 0 | 0 |
| Cash and Short Term Investments
| 1,720.187 | 1,017.385 | 907.975 | 1,145.063 | 1,437.329 | 1,382.944 | 2,801.572 | 2,805.867 | 2,763.463 | 2,744.164 | 2,610.292 | 2,716.61 | 2,694.512 | 2,773.772 | 2,014.343 | 2,100.572 | 2,143.033 | 2,080.857 | 1,926.917 | 2,097.855 | 1,753.513 | 1,581.369 | 1,623.753 | 1,422.636 | 1,218.252 | 1,014.608 | 899.964 | 764.646 | 778.355 | 724.846 | 731.574 | 740.403 | 790.061 | 898.047 | 785.996 | 606.244 | 418.533 | 250.364 | 737.22 | 621.208 | 642.859 | 605.526 | 661.506 | 761.229 | 646.253 | 711.188 | 768.306 | 683.705 | 952.088 | 957.06 | 600.256 | 566.318 | 694.895 | 537.904 | 702.042 | 704.191 | 811.58 | 748.896 | 348.903 | 281.953 | 371.359 | 264.753 | 315.655 | 227.106 | 338.964 | 130.568 | 130.644 | 209.781 | 266.499 | 112.59 | 111.086 | 52.454 | 68.07 | 69.124 | 59.594 | 32.643 | 83.387 | 83.543 | 109.526 | 87.371 | 70.154 | 44.445 | 121.541 | 143.301 | 41.422 | 117.445 | 151.096 | 207.626 | 132.74 | 190.211 | 128.168 | 196.009 | 263.114 | 266.81 | 197.242 | 240.16 | 155.577 | 155.24 | 25.365 | 30.912 | 28.25 | 59.749 | 0 | 122.445 |
| Net Receivables
| 1,006.184 | 950.799 | 622.384 | 574.803 | 942.143 | 544.91 | 650.913 | 589.711 | 808.367 | 775.454 | 948.98 | 739.459 | 974.297 | 793.544 | 859.223 | 954.88 | 990.011 | 896.518 | 779.599 | 651.99 | 1,019.131 | 1,143.088 | 991.769 | 974.936 | 1,167.339 | 978.997 | 883.842 | 904.896 | 871.826 | 840.579 | 730.37 | 633.485 | 590.816 | 462.956 | 376.776 | 585.677 | 795.88 | 745.765 | 742.767 | 743.997 | 837.474 | 883.273 | 780.719 | 0 | 0 | 598.704 | 0 | 452.848 | 627.558 | 423.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 264.464 | 0 | 0 | 319.995 | 304.489 | 326.347 | 248.327 | 354.579 | 268.701 | 0 | 280.073 | 206.43 | 0 | 227.328 | 0 | 207.994 | 275.917 | 318.097 | 246.052 | 321.043 | 163.104 | 199.188 | 226.204 | 197.841 | 200.151 | 274.908 | 141.575 | 207.845 | 205.841 | 215.371 | 2.699 | 0 | 0 | 0 | 3.03 | 5.729 | 6.367 | 0 | 0 | 0 | 0 |
| Inventory
| 426.826 | 460.971 | 442.402 | 406.705 | 357.552 | 406.167 | 414.28 | 369.071 | 355.363 | 382.225 | 352.472 | 348.612 | 338.873 | 377.993 | 276.449 | 261.794 | 226.681 | 246.741 | 213.191 | 232.111 | 201.242 | 242.502 | 196.871 | 210.189 | 189.947 | 171.847 | 170.016 | 169.276 | 165.134 | 194.43 | 147.369 | 156.444 | 138.159 | 187.54 | 173.048 | 178.281 | 163.157 | 158.377 | 307.898 | 306.407 | 320.106 | 312.827 | 316.956 | 326.685 | 317.337 | 334.949 | 274.228 | 308.275 | 326.457 | 344.247 | 261.6 | 226.786 | 249.115 | 293.734 | 205.027 | 272.864 | 309.929 | 278.649 | 212.442 | 156.509 | 129.839 | 117.769 | 101.521 | 93.729 | 108.05 | 100.595 | 121.413 | 102.106 | 91.507 | 108.729 | 104.898 | 92.831 | 105.917 | 97.099 | 84.65 | 89.068 | 90.529 | 87.878 | 73.742 | 74.827 | 73.244 | 71.907 | 101.068 | 114.41 | 116.227 | 72.071 | 71.787 | 74.714 | 61.784 | 81.682 | 72.317 | 65.506 | 59.108 | 43.625 | 47.224 | 49.145 | 61.573 | 71.253 | 59.626 | 52.725 | 61.888 | 65.065 | 0 | 71.243 |
| Other Current Assets
| 60.959 | 58.455 | 55.633 | 102.693 | 50.961 | 63.11 | 92.822 | 88.383 | 149.016 | 152.572 | 161.564 | 147.41 | 146.372 | 119.17 | 340.154 | 166.871 | 56.505 | 51.099 | 51.853 | 56.071 | 40.903 | 94.768 | 28.792 | 76.08 | 134.089 | 128.296 | 172.966 | 202.637 | 201.234 | 208.19 | 253.141 | 175.282 | 201.329 | 198.616 | 212.126 | 175.356 | 218.69 | 214.398 | 188.531 | 300.327 | 316.355 | 287.988 | 201.827 | 131.499 | 95.866 | 93.882 | 129.137 | 248.814 | 273.761 | 193.686 | 670.255 | 569.253 | 694.127 | 610.919 | 688.459 | 231.681 | 305.967 | 505.963 | 357.042 | 336.641 | 279.34 | 312.809 | 382.024 | 264.478 | 370.671 | 383.919 | 320.101 | 304.682 | 326.43 | 249.5 | 354.878 | 80.638 | 359.997 | 86.506 | 79.472 | 269.462 | 227.81 | 155.774 | 208.308 | 275.928 | 318.108 | 246.063 | 321.054 | 52.426 | 199.199 | 226.568 | 198.262 | 200.286 | 275.615 | 142.282 | 207.918 | 205.844 | 215.374 | 155.026 | 240.083 | 191.485 | 274.741 | 221.799 | 180.639 | 124.839 | 116.79 | 94.283 | 206.877 | 31.072 |
| Total Current Assets
| 3,214.156 | 2,487.61 | 2,028.394 | 2,229.265 | 2,787.986 | 2,397.13 | 3,959.587 | 3,853.033 | 4,076.208 | 4,022.075 | 4,073.307 | 3,952.092 | 4,154.054 | 4,064.479 | 3,490.169 | 3,484.117 | 3,422.778 | 3,275.216 | 2,971.559 | 3,038.027 | 3,014.789 | 3,061.726 | 2,841.185 | 2,683.841 | 2,709.627 | 2,293.747 | 2,126.788 | 2,041.454 | 2,016.548 | 1,968.045 | 1,862.454 | 1,705.614 | 1,720.365 | 1,747.16 | 1,547.946 | 1,545.558 | 1,596.26 | 1,368.904 | 1,976.416 | 1,971.939 | 2,116.795 | 2,089.614 | 1,961.008 | 1,993.965 | 1,852.259 | 1,738.723 | 1,685.616 | 1,693.641 | 2,070.543 | 1,918.561 | 1,532.112 | 1,362.357 | 1,638.136 | 1,442.557 | 1,595.528 | 1,208.736 | 1,427.476 | 1,533.507 | 918.387 | 775.103 | 780.538 | 695.331 | 799.199 | 585.313 | 817.685 | 615.083 | 572.157 | 616.569 | 684.436 | 469.762 | 570.862 | 494.624 | 533.984 | 527.725 | 430.146 | 391.172 | 401.725 | 327.195 | 391.577 | 438.126 | 461.506 | 362.415 | 543.664 | 473.242 | 356.847 | 416.084 | 421.146 | 482.626 | 470.139 | 414.176 | 408.403 | 467.359 | 537.596 | 468.16 | 484.549 | 480.79 | 491.892 | 456.503 | 267.481 | 214.845 | 206.928 | 219.097 | 206.877 | 224.76 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,711.861 | 1,713.562 | 1,566.652 | 1,615.013 | 1,598.684 | 1,597.483 | 1,579.227 | 1,590.666 | 1,534.786 | 1,520.046 | 1,359.233 | 1,292.186 | 1,232.226 | 1,220.427 | 1,012.731 | 999.837 | 1,008.542 | 1,021.608 | 1,005.728 | 1,023.176 | 1,042.205 | 1,062.914 | 1,072.797 | 1,067.553 | 1,073.898 | 954.484 | 883.341 | 866.052 | 867.519 | 843.847 | 786.867 | 741.035 | 722.515 | 722.216 | 715.085 | 723.05 | 721.969 | 718.634 | 746.634 | 739.01 | 746.834 | 749.139 | 762.534 | 768.466 | 780.672 | 798.124 | 801.923 | 814.519 | 830.257 | 843.725 | 782.861 | 765.91 | 743.541 | 664.194 | 624.959 | 550.977 | 531.747 | 504.32 | 456.697 | 465.617 | 474.819 | 458.176 | 478.689 | 482.496 | 487.439 | 494.781 | 582.159 | 563.233 | 571.56 | 579.263 | 595.92 | 604.735 | 648.741 | 636.372 | 642.545 | 647.211 | 657.681 | 658.452 | 668.125 | 669.227 | 656.771 | 630.128 | 600.82 | 571.766 | 544.101 | 486.264 | 433.455 | 386.382 | 314.601 | 245.028 | 247.145 | 201.311 | 158.828 | 165.098 | 173.07 | 202.196 | 198.222 | 195.162 | 179.475 | 179.796 | 174.975 | 165.536 | 154.866 | 91.8 |
| Goodwill
| 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 41.742 | 14.776 | 14.776 | 14.776 | 14.776 | 14.776 | 14.776 | 14.776 | 14.776 | 17.792 | 17.792 | 15.837 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.283 | 0 | -3.297 | 0 | 3.043 | 0 | 3.424 | 0 | 3.804 | 0 | 0 | 0 | 4.565 | 0 | 0 | 0 | 5.326 | 0 | 5.884 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 400.826 | 397.294 | 391.032 | 393.43 | 397.015 | 401.103 | 407.752 | 411.757 | 377.29 | 379.07 | 383.171 | 387.289 | 391.447 | 395.546 | 372.014 | 375.33 | 378.345 | 377.806 | 374.181 | 375.884 | 356.541 | 360.004 | 326.48 | 323.254 | 325.954 | 315.505 | 318.036 | 320.568 | 323.099 | 325.632 | 328.67 | 331.202 | 333.745 | 336.287 | 341 | 343.56 | 346.128 | 348.7 | 358.259 | 369.126 | 371.786 | 374.446 | 377.106 | 382.091 | 366.391 | 371.273 | 375.324 | 373.753 | 378.645 | 383.537 | 388.429 | 393.321 | 398.214 | 403.136 | 369.879 | 374.335 | 379.028 | 383.722 | 378.823 | 384.002 | 389.736 | 362.908 | 367.434 | 373.599 | 377.718 | 381.839 | 388.577 | 74.561 | 77.141 | 79.657 | 82.219 | 84.532 | 87.187 | 89.842 | 93.353 | 99.486 | 99.025 | 98.818 | 94.001 | 93.356 | 99.559 | 98.534 | 12.117 | 12.469 | 12.96 | 8.801 | 10.268 | 10.634 | 11 | 4.739 | 11.155 | 4.206 | 10.324 | 4.37 | 4.533 | 4.495 | 3.298 | 2.175 | 2.728 | 2.756 | 2.813 | 2.813 | 0 | 0 |
| Goodwill and Intangible Assets
| 442.568 | 439.036 | 432.774 | 435.172 | 438.757 | 442.845 | 449.494 | 453.498 | 419.032 | 420.812 | 424.913 | 429.031 | 433.189 | 437.288 | 386.79 | 390.106 | 393.122 | 392.582 | 388.957 | 390.66 | 371.317 | 374.78 | 344.271 | 341.045 | 341.79 | 315.505 | 318.036 | 320.568 | 323.099 | 325.632 | 328.67 | 331.202 | 333.745 | 336.287 | 341 | 343.56 | 346.128 | 348.7 | 358.259 | 369.126 | 371.786 | 374.446 | 377.106 | 382.091 | 366.391 | 371.273 | 375.324 | 373.753 | 378.645 | 383.537 | 388.429 | 393.321 | 398.214 | 403.136 | 369.879 | 374.335 | 379.028 | 383.722 | 378.823 | 384.002 | 389.736 | 362.908 | 367.434 | 373.599 | 377.718 | 381.839 | 388.577 | 74.561 | 77.141 | 79.657 | 82.219 | 84.532 | 87.187 | 92.124 | 93.353 | 96.189 | 99.025 | 101.861 | 94.001 | 96.78 | 99.559 | 102.338 | 12.117 | 12.469 | 12.96 | 13.366 | 10.268 | 10.634 | 11 | 10.065 | 11.155 | 10.091 | 10.324 | 4.37 | 4.533 | 4.495 | 3.298 | 2.175 | 2.728 | 2.756 | 2.813 | 2.813 | 0 | 0 |
| Long Term Investments
| 6.912 | 96.392 | 112.508 | 1,802.678 | 12.026 | 112.868 | -69.46 | -3.749 | -492.54 | -1,197.906 | -1,248.259 | -1,348.174 | -1,377.305 | -1,568.924 | -891.746 | -1,120.172 | -1,119.603 | -824.309 | -1,448.388 | -1,425.987 | -453.475 | -446.27 | -513.901 | -463.195 | 41.548 | 194.05 | 182.912 | 185.058 | 184.664 | 187.175 | 200.003 | 201.494 | 202.821 | 204.075 | 191.255 | 191.225 | 191.631 | 192.568 | 198.436 | 73.246 | 60.981 | 63.085 | 66.246 | 65.377 | 66.468 | 68.734 | 58.023 | 58.032 | 59.12 | 65.763 | 65.277 | 64.548 | 64.88 | 65.358 | 65.334 | 66.158 | 66.844 | 67.5 | 68.593 | 67.554 | 67.61 | 67.921 | 0 | 0 | 68.234 | 68.234 | 68.733 | 70.338 | 0 | 0 | 0 | 0 | 0 | -6.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 69.074 | 66.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -6.416 | 12.792 | 2.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 72.822 | 69.291 | 63.817 | 57.833 | 58.693 | 60.447 | 41.385 | 41.84 | 40.843 | 44.448 | 36.996 | 37.892 | 38.689 | 44.899 | 30.211 | 40.337 | 38.389 | 38.979 | 32.147 | 32.411 | 31.919 | 37.028 | 22.381 | 22.793 | 24.932 | 25.999 | 27.718 | 27.512 | 27.143 | 27.237 | 16.385 | 16.435 | 12.808 | 16.357 | 10.82 | 11.412 | 11.594 | 10.421 | 13.866 | 14.515 | 13.576 | 11.656 | 16.327 | 12.297 | 14.87 | 10.41 | 11.531 | 13.732 | 11.903 | 12.148 | 15 | 9.552 | 10.261 | 10.79 | 15.317 | 14.153 | 14.879 | 14.57 | 11.111 | 11.079 | 12.185 | 11.721 | 25.731 | 24.111 | 25.768 | 25.609 | 12.728 | 13.185 | 11.351 | 7.482 | 8.087 | 8.001 | 7.909 | 6.386 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.552 | 0.858 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -12.597 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 1,236.152 | 1,702.049 | 1,922.608 | 4.219 | 1,630.973 | 1,517.771 | 279.49 | 234.352 | 738.621 | 1,434.183 | 1,507.265 | 1,594.101 | 1,612.325 | 1,799.431 | 1,119.362 | 1,335.899 | 1,315.063 | 1,019.498 | 1,843.1 | 1,632.218 | 684.839 | 669.016 | 738.587 | 706.436 | 184.61 | 33.187 | 25.666 | 25.666 | 25.666 | 12.166 | 16.156 | 16.156 | 16.156 | 39.652 | 39.652 | 39.652 | 39.07 | 39.07 | 39.07 | 39.07 | 39.352 | 39.07 | 7.513 | 5.133 | 5.133 | 5.133 | 5.148 | 5.133 | 5.145 | 5.133 | 4.655 | 3.633 | 2.786 | 2.786 | 2.786 | 2.786 | 2.4 | 2.4 | 2.4 | 2.4 | 1.6 | 1.6 | 64.35 | 66.65 | 0.6 | 0.6 | 0.009 | 0.012 | 84.708 | 85.694 | 62.705 | 62.705 | 54.828 | 62.35 | 62.108 | 62.49 | 63.444 | 63.825 | 68.911 | 68.911 | 69.674 | 69.674 | 70.598 | 70.61 | 72.044 | 0.6 | 0.6 | 68.607 | 71.501 | 71.514 | 36.025 | 18.173 | 2.935 | 1.644 | 10.17 | 20.792 | 20 | 23.693 | 24.047 | 23.885 | 24.029 | 24.558 | 15.198 | 7.2 |
| Total Non-Current Assets
| 3,470.314 | 4,020.33 | 4,098.359 | 3,914.914 | 3,739.134 | 3,731.414 | 2,280.136 | 2,316.607 | 2,240.741 | 2,221.584 | 2,080.148 | 2,005.035 | 1,939.124 | 1,933.121 | 1,657.349 | 1,646.006 | 1,635.513 | 1,648.358 | 1,821.543 | 1,652.477 | 1,676.805 | 1,697.467 | 1,664.135 | 1,674.632 | 1,666.777 | 1,523.225 | 1,437.674 | 1,424.855 | 1,428.091 | 1,396.057 | 1,348.081 | 1,306.323 | 1,288.044 | 1,318.587 | 1,297.812 | 1,308.9 | 1,310.391 | 1,309.394 | 1,356.266 | 1,234.966 | 1,232.528 | 1,237.396 | 1,229.727 | 1,233.364 | 1,233.534 | 1,253.674 | 1,251.95 | 1,265.169 | 1,285.07 | 1,310.305 | 1,256.222 | 1,236.964 | 1,219.682 | 1,146.263 | 1,078.275 | 1,008.409 | 994.897 | 972.511 | 917.624 | 930.652 | 945.949 | 902.327 | 936.204 | 946.856 | 959.759 | 971.063 | 1,052.206 | 721.329 | 744.76 | 752.096 | 748.93 | 759.973 | 798.665 | 790.846 | 798.006 | 805.89 | 820.151 | 824.139 | 831.038 | 834.919 | 826.004 | 802.14 | 683.535 | 654.845 | 629.105 | 570.855 | 511.972 | 465.623 | 397.103 | 326.606 | 294.325 | 229.575 | 172.087 | 171.112 | 181.356 | 227.677 | 224.312 | 221.031 | 206.25 | 206.437 | 201.817 | 192.906 | 170.064 | 99 |
| Total Assets
| 6,684.471 | 6,507.94 | 6,126.752 | 6,144.179 | 6,527.12 | 6,128.543 | 6,239.723 | 6,169.64 | 6,316.949 | 6,243.659 | 6,153.455 | 5,957.127 | 6,093.177 | 5,997.6 | 5,147.518 | 5,130.123 | 5,058.291 | 4,923.574 | 4,793.102 | 4,690.504 | 4,691.593 | 4,759.194 | 4,505.32 | 4,358.473 | 4,376.404 | 3,816.972 | 3,564.462 | 3,466.309 | 3,444.639 | 3,364.102 | 3,210.535 | 3,011.937 | 3,008.409 | 3,065.747 | 2,845.758 | 2,854.458 | 2,906.651 | 2,678.298 | 3,332.682 | 3,206.905 | 3,349.323 | 3,327.01 | 3,190.734 | 3,227.33 | 3,085.794 | 2,992.397 | 2,937.566 | 2,958.81 | 3,355.612 | 3,228.866 | 2,788.334 | 2,599.321 | 2,857.818 | 2,588.82 | 2,673.803 | 2,217.145 | 2,422.373 | 2,506.018 | 1,836.012 | 1,705.755 | 1,726.488 | 1,597.658 | 1,735.403 | 1,532.169 | 1,777.444 | 1,586.146 | 1,624.363 | 1,337.898 | 1,429.196 | 1,221.858 | 1,319.792 | 1,254.597 | 1,332.649 | 1,318.571 | 1,228.152 | 1,197.062 | 1,221.876 | 1,151.334 | 1,222.614 | 1,273.045 | 1,287.51 | 1,164.554 | 1,227.199 | 1,128.087 | 985.952 | 986.939 | 933.117 | 948.249 | 867.242 | 740.781 | 702.728 | 696.934 | 709.683 | 639.272 | 665.905 | 708.467 | 716.203 | 677.534 | 473.731 | 421.282 | 408.745 | 412.003 | 376.94 | 323.76 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 180.802 | 162.746 | 113.559 | 119.674 | 168.029 | 118.353 | 181.46 | 157.783 | 217.337 | 236.806 | 243.864 | 225.796 | 273.042 | 205.721 | 66.411 | 63.87 | 69.293 | 45.561 | 35.347 | 59.28 | 33.516 | 56.305 | 160.267 | 163.27 | 110.256 | 119.549 | 85.508 | 85.308 | 82.691 | 88.144 | 41.99 | 51.83 | 54.789 | 47.728 | 20.761 | 75.617 | 61.393 | 45.135 | 326.553 | 324.144 | 341.149 | 308.492 | 272.605 | 304.516 | 223.033 | 231.898 | 214.581 | 209.903 | 293.305 | 229.628 | 254.534 | 195.538 | 384.597 | 249.49 | 431.038 | 135.719 | 230.615 | 212.641 | 239.285 | 156.041 | 142.588 | 95.398 | 200.93 | 108.099 | 99.988 | 46.913 | 222.483 | 111.038 | 124.829 | 64.045 | 126.36 | 88.531 | 155.691 | 119.348 | 116.97 | 144.011 | 137.903 | 61.624 | 133.542 | 139.479 | 123.059 | 72.089 | 95.772 | 72.879 | 86.051 | 65.157 | 46.306 | 57.569 | 59.15 | 46.548 | 32.926 | 24.671 | 56.133 | 37.773 | 32.506 | 34.705 | 41.749 | 54.364 | 54.062 | 56.133 | 61.537 | 43.035 | 0 | 16.527 |
| Short Term Debt
| 0 | 0 | 0 | 60.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 20.1 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 30 | 20 | 30 | 30 | 125 | 125 | 135 | 277.3 | 25 | 25 | 5 | 20 | 170 | 200 | 230 | 230 | 305 | 200 | 245 | 200 | 111 | 145 | 205 | 185 | 204 | 174 | 284 | 284 | 423.8 | 364 | 363.679 | 264 | 264 | 274.104 | 264 | 255.225 | 234 | 272.73 | 219 | 250.864 | 180 | 342.362 | 236 | 276 | 300 | 270 | 286 | 206 | 145.351 | 125.833 | 116.679 | 171.825 | 131.822 | 59.5 | 3.5 | 39.5 | 39.5 | 9 | 3 | 6.1 | 9.6 | 18.3 | 18.3 | 10 | 10 | 10.8 | 0 | 10 |
| Tax Payables
| 119.981 | 110.631 | 67.508 | 50.765 | 124.377 | 48.091 | 74.647 | 84.191 | 84.139 | 73.922 | 94.028 | 119.854 | 94.096 | 48.91 | 51.981 | 60.55 | 76.789 | 38.418 | 51.984 | 47.968 | 60.315 | 64.546 | 59.394 | 81.68 | 78.442 | 86.333 | 97.146 | 71.996 | 65.401 | 44.739 | 37.683 | 22.669 | 48.532 | 49.791 | 6.033 | 15.514 | 45.852 | 20.114 | 1.806 | 7.894 | 0.714 | 12.052 | -6.233 | -34.523 | -42.285 | -55.856 | -59.712 | -63.906 | -13.65 | 11.791 | 21.465 | -13.47 | 14.566 | 3.971 | 35.367 | -6.003 | 31.157 | 50.429 | 35.733 | 34.604 | 35.871 | 24.283 | 41.285 | 56.409 | 46.596 | 32.706 | 27.885 | 15.177 | 39.874 | 3.192 | 11.183 | 23.348 | 24.917 | 11.962 | 14.015 | 12.456 | 21.407 | 10.512 | 9.961 | -2.031 | 8.922 | 3.059 | 5.793 | -3.813 | 9.221 | 31.231 | 11.962 | 22.912 | 11.965 | -3.91 | 21.883 | 15.37 | 19.322 | 1.723 | 44.915 | 62.496 | 35.591 | 21.812 | 12.116 | -1.15 | 2.496 | 1.037 | 0 | 3.11 |
| Deferred Revenue
| 0 | 0 | 0 | 237.151 | 1,424.974 | 292.16 | 1,249.556 | 1,328.389 | 170.163 | 348.603 | 120.38 | 0 | 215.024 | 299.947 | 88.83 | 193.069 | 75.895 | -0.119 | 0 | 0 | 0 | 0 | 0 | 0 | 383.265 | 205.529 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 123.797 | 128.832 | 127.588 | 225.109 | 102.258 | 62.196 | 69.108 | 57.821 | 124.166 | 87.886 | 21.589 | 8.121 | 11.661 | -6.371 | -3.732 | 42.91 | 108.106 | 79.156 | 26.607 | 66.784 | 90.215 | 100.145 | 46.937 | 93.448 | 134.847 | 97.292 | 116.755 | 104.183 | 94.029 | 89.069 | 86.99 | 67.482 | 78.265 | 63.198 | 54.77 | 59.395 | 26.629 | 38.778 | 47.735 | 44.315 | 42.058 | 42.898 | 60.217 | 82.151 | 37.101 | 55.291 | 31.479 | 37.501 | 21.783 | 50.971 | 49.935 | 31.904 | 51.709 | 65.172 | 45.961 | 56.442 | 27.262 | 0 | 0 | 37.304 | 24.638 | 52.918 | 92.609 | 45.913 | 30.767 | 20.35 | 11.455 | 18.157 | 45.925 | 0 | 0 |
| Other Current Liabilities
| 1,329.497 | 1,497.804 | 1,614.456 | 1,097.639 | -61.036 | 1,419.508 | -54.235 | -55.508 | 1,001.983 | 1,366.964 | 1,027.193 | 921.884 | 638.076 | 1,061.929 | 481.222 | 537.894 | 428.8 | 517.508 | 456.529 | 463.127 | 455.542 | 628.062 | 338.262 | 300.342 | -67.695 | 22.32 | 118.156 | 170.748 | 145.286 | 197.188 | 212.546 | 186.683 | 135.695 | 298.074 | 297.426 | 300.756 | 81.092 | 237.35 | 703.293 | 647.914 | 114.835 | 113.268 | 168.453 | 187.383 | 230.329 | 137.154 | 138.95 | 178.251 | 229.41 | 196.402 | 196.664 | 141.624 | 124.832 | 205.258 | 136.681 | 99.153 | 201.017 | 315.38 | 186.745 | 217.316 | 124.36 | 147.569 | 145.932 | 51.719 | 189.519 | 137.456 | 83.988 | 69.323 | 115.656 | 42.376 | 85.687 | 68.431 | 146.12 | 165.704 | 153.194 | 81.04 | 163.222 | 34.529 | 63.251 | 57.199 | 53.318 | 28.978 | 56.804 | 82.742 | 30.747 | 59.165 | 73.296 | 26.501 | 45.13 | 37.038 | 56.156 | 73.623 | 44.414 | 39.733 | 23.184 | 51.233 | 47.138 | 41.982 | 33.41 | 27.032 | 29.604 | 58.672 | 90.851 | 21.753 |
| Total Current Liabilities
| 1,630.28 | 1,771.181 | 1,795.523 | 1,565.347 | 1,656.344 | 1,585.952 | 1,451.428 | 1,514.855 | 1,473.622 | 1,657.669 | 1,365.085 | 1,267.534 | 1,220.237 | 1,316.56 | 599.614 | 662.313 | 574.882 | 601.488 | 543.859 | 570.375 | 549.373 | 748.913 | 557.922 | 545.292 | 524.368 | 453.731 | 300.811 | 328.053 | 293.378 | 330.071 | 292.219 | 261.182 | 239.017 | 425.593 | 354.22 | 421.887 | 443.446 | 322.599 | 1,061.653 | 1,009.953 | 639.519 | 682.978 | 657.71 | 756.264 | 444.198 | 349.857 | 298.819 | 344.247 | 679.066 | 637.821 | 702.663 | 553.692 | 828.996 | 658.719 | 848.086 | 428.868 | 573.789 | 723.45 | 666.763 | 592.961 | 506.819 | 441.25 | 672.147 | 500.227 | 759.904 | 614.259 | 698.035 | 459.538 | 544.359 | 383.718 | 487.23 | 435.535 | 560.728 | 569.745 | 503.178 | 488.371 | 502.532 | 449.027 | 442.754 | 470.647 | 485.3 | 374.126 | 444.369 | 357.808 | 271.369 | 281.387 | 248.243 | 278.807 | 248.068 | 139.176 | 114.465 | 153.163 | 159.368 | 88.229 | 103.605 | 148.58 | 134.077 | 136.458 | 117.888 | 90.422 | 103.636 | 113.544 | 90.851 | 51.389 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 1.566 | 0.109 | 1.091 | 1.068 | 0.897 | 1.048 | 2.046 | 2.205 | 0.891 | 1.176 | 1.507 | 2.198 | 3.429 | 2.791 | 0.312 | 0.357 | 0.406 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 71.114 | 70 | 70 | 70 | 70 | 20 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 498.671 | 498.24 | 497.814 | 497.395 | 496.981 | 496.573 | 526.172 | 525.775 | 525.385 | 525 | 100 | 100 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 80 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 92.437 | 122.437 | 127.437 | 127.437 | 118.298 | 116.659 | 71.537 | 36.681 | 35 | 35 | 5 | 0 | 0 | 0 | 0 | 0 | 13 | 13 | 25 | 25 | 43 | 53 | 53 | 53 | 0 | 53 |
| Deferred Revenue Non-Current
| 99.108 | 90.329 | 81.475 | 84.747 | 91.952 | 48.938 | 54.036 | 63.426 | 65.586 | 67.845 | 69.947 | 71.075 | 71.473 | 73.045 | 61.096 | 57.179 | 50.086 | 50.58 | 54.229 | 56.138 | 56.576 | 58.082 | 59.245 | 58.14 | 58.39 | 59.8 | 58.538 | 58.425 | 48.63 | 48.668 | 31.38 | 24.418 | 24.286 | 24.324 | 0.861 | 0.782 | 0.819 | 0.857 | 3.193 | 12.341 | 12.404 | 12.466 | 0 | 0 | 0 | 12.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 17.924 | 17.893 | 16.669 | 16.543 | 17.021 | 17.499 | 17.897 | 20.428 | 21.01 | 21.591 | 20.397 | 21.191 | 21.953 | 22.716 | 18.054 | 18.772 | 19.489 | 20.207 | 23.239 | 24.056 | 27.024 | 27.842 | 16.062 | 16.45 | 13.062 | 4.234 | 0 | 0 | 0 | -48.668 | -31.38 | -24.418 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -498.483 | -498.051 | 0 | 0 | 0 | -12.717 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.132 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 156.786 | 156.786 | 0 | 84.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 59.547 | 1.2 | 0 | 0 | 0 | 0.048 | 0.048 | 1.497 | 0.64 | 0.281 | 0.281 | 0.333 | 12.68 | 12.592 | 0.188 | 12.529 | 12.592 | 12.654 | 0 | 12.779 | 12.842 | 12.904 | 12.967 | 13.063 | 13.106 | 13.348 | 12.391 | 3.401 | 3.426 | 3.451 | 3.476 | 3.501 | 3.526 | 3.451 | 3.476 | 3.501 | 3.526 | 2.451 | 2.472 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.452 | 0.172 | 0.202 | 0.202 | 0.172 | 0.172 | 0.172 | 0.18 | 0.18 | 0.18 | 0.18 | 29.22 | 29.22 | 29.07 | 29.07 | 29.04 | 26.4 | 26.4 | 26.4 | 26.646 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 0 |
| Total Non-Current Liabilities
| 275.384 | 265.117 | 99.235 | 17.611 | 109.871 | 18.547 | 73.979 | 86.06 | 87.488 | 90.612 | 91.851 | 94.464 | 96.856 | 98.551 | 79.462 | 76.307 | 69.981 | 70.786 | 77.467 | 80.194 | 83.601 | 85.924 | 75.307 | 74.589 | 121.452 | 109.8 | 129.652 | 129.547 | 119.83 | 118.668 | 101.38 | 44.418 | 44.334 | 24.371 | 1.497 | 1.422 | 1.1 | 1.137 | 3.526 | 12.68 | 511.264 | 510.894 | 510.343 | 509.986 | 509.635 | 509.29 | 538.951 | 538.617 | 538.289 | 537.967 | 113.063 | 113.106 | 43.348 | 12.391 | 3.401 | 3.426 | 3.451 | 3.476 | 3.501 | 3.526 | 83.451 | 83.476 | 83.501 | 83.526 | 2.451 | 2.472 | 0.172 | 0.172 | 0.172 | 0.172 | 0.172 | 0.452 | 0.172 | 0.202 | 0.202 | 0.172 | 0.172 | 0.172 | 92.617 | 122.617 | 127.617 | 127.617 | 147.518 | 145.879 | 100.607 | 65.751 | 64.04 | 61.4 | 31.4 | 26.4 | 26.646 | 0 | 0 | 0 | 13 | 14.132 | 25 | 25 | 43 | 53 | 53 | 53 | 53 | 53 |
| Total Liabilities
| 1,905.664 | 2,036.298 | 1,894.758 | 1,582.959 | 1,766.214 | 1,604.499 | 1,525.407 | 1,600.915 | 1,561.109 | 1,748.282 | 1,456.936 | 1,361.998 | 1,317.093 | 1,415.112 | 679.076 | 738.621 | 644.864 | 672.274 | 621.326 | 650.569 | 632.973 | 834.837 | 633.229 | 619.881 | 645.82 | 563.531 | 430.463 | 457.599 | 413.208 | 448.738 | 393.6 | 305.6 | 283.351 | 449.965 | 355.717 | 423.309 | 444.546 | 323.736 | 1,065.179 | 1,022.633 | 1,150.783 | 1,193.872 | 1,168.053 | 1,266.25 | 953.833 | 859.148 | 837.769 | 882.864 | 1,217.355 | 1,175.788 | 815.726 | 666.797 | 872.344 | 671.109 | 851.487 | 432.294 | 577.239 | 726.926 | 670.264 | 596.487 | 590.27 | 524.726 | 755.648 | 583.753 | 762.355 | 616.731 | 698.207 | 459.711 | 544.531 | 383.89 | 487.402 | 435.987 | 560.9 | 569.947 | 503.38 | 488.543 | 502.704 | 449.199 | 535.371 | 593.264 | 612.916 | 501.743 | 591.887 | 503.686 | 371.976 | 347.138 | 312.283 | 340.207 | 279.468 | 165.576 | 141.11 | 153.163 | 159.368 | 88.229 | 116.605 | 162.712 | 159.077 | 161.458 | 160.888 | 143.422 | 156.636 | 166.544 | 143.851 | 104.389 |
| 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 | 0.024 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 629.018 | 629.018 | 629.129 | 629.129 | 629.334 | 629.357 | 629.445 | 629.445 | 629.549 | 629.582 | 629.582 | 629.912 | 630 | 630 | 630 | 630 | 630 | 630 | 630 | 630 | 525 | 525 | 525 | 525 | 420 | 420 | 420 | 420 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 300 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 311.15 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 295.877 | 219.168 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 146.112 | 124.8 | 124.8 | 124.8 | 124.8 | 124.8 | 62.4 |
| Retained Earnings
| 2,776.661 | 2,491.747 | 2,316.676 | 2,485.653 | 2,704.069 | 2,437.289 | 2,704.411 | 2,561.936 | 2,764.972 | 2,524.141 | 2,747.81 | 2,635.165 | 2,835.799 | 2,652.102 | 2,785.612 | 2,640.348 | 2,663.23 | 2,503.875 | 2,475.138 | 2,347.1 | 2,471.022 | 2,339.597 | 2,340.27 | 2,210.636 | 2,309.461 | 2,182.409 | 2,111.665 | 1,986.409 | 2,009.078 | 1,893.048 | 1,796.196 | 1,685.695 | 1,704.458 | 1,595.251 | 1,470.987 | 1,412.056 | 1,443.027 | 1,335.487 | 1,190.439 | 1,107.724 | 1,122.213 | 1,058.475 | 948.853 | 889.526 | 937.355 | 883.627 | 850.539 | 825.339 | 888.344 | 804.717 | 728.722 | 686.814 | 740.019 | 672.726 | 603.137 | 563.042 | 623.486 | 559.754 | 506.453 | 449.506 | 474.689 | 411.791 | 342.463 | 309.197 | 374.686 | 329.214 | 305.772 | 294.466 | 299.99 | 252.286 | 273.863 | 260.108 | 239.81 | 220.349 | 203.753 | 187.268 | 197.745 | 180.687 | 177.725 | 170.175 | 165.439 | 153.557 | 163.085 | 152.176 | 141.894 | 133.58 | 135.178 | 123.33 | 105.264 | 92.607 | 106.766 | 95.108 | 74.591 | 61.584 | 68.585 | 71.782 | 94.194 | 76.501 | 87.409 | 52.424 | 33.41 | 26.749 | 19.598 | 12.12 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 784.332 | 435.144 | 0 | 433.413 | 775.153 | 434.712 | 771.051 | 430.096 | 763.865 | 426.153 | 764.212 | 420.967 | 742.993 | 371.018 | 742.993 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0.196 | 0.083 | 0.045 | -0.024 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 742.515 | 742.044 | -12.273 | 770.805 | -16.296 | 331.46 | 748.106 | 311.086 | -31.328 | 739.679 | 729.423 | 730.029 | -43.28 | 299.965 | 669.721 | 742.993 | 0 | 742.993 | 696.031 | 696.031 | 696.031 | 696.031 | 650.887 | 650.887 | 650.887 | 435.358 | 602.155 | 602.155 | 722.155 | 722.155 | 720.514 | 491.975 | 720.362 | 720.317 | 718.832 | 718.832 | 549.19 | 718.832 | 718.832 | 718.832 | 718.832 | 549.19 | 718.849 | 716.412 | 829.567 | 884.567 | 884.567 | 884.567 | 884.567 | 884.567 | 882.71 | 882.71 | 882.71 | 882.71 | 861.209 | 861.209 | 861.209 | 861.209 | 318.915 | 318.915 | 318.915 | 318.915 | 296.097 | 296.097 | 296.097 | 315.661 | 295.256 | 286.794 | 287.711 | 290.795 | 261.685 | 338.393 | 384.528 | 394.649 | 373.172 | 373.334 | 373.305 | 373.241 | 361.234 | 361.084 | 360.428 | 360.391 | 322.748 | 322.651 | 322.47 | 322.47 | 311.794 | 311.596 | 311.08 | 310.98 | 293.276 | 293.244 | 306.448 | 318.023 | 309.688 | 324.591 | 296.893 | 300.032 | 100.635 | 106.51 | 93.898 | 93.909 | 88.692 | 144.852 |
| Total Shareholders Equity
| 4,148.193 | 3,862.809 | 3,717.864 | 3,885.587 | 4,099.554 | 3,831.52 | 4,081.962 | 3,937.179 | 4,134.244 | 3,890.966 | 4,106.815 | 3,995.106 | 4,186.731 | 4,003.034 | 4,085.333 | 4,013.341 | 4,036.223 | 3,876.868 | 3,801.169 | 3,673.131 | 3,692.054 | 3,560.629 | 3,516.157 | 3,386.523 | 3,380.348 | 3,253.296 | 3,133.821 | 3,008.565 | 3,031.233 | 2,915.203 | 2,816.71 | 2,706.096 | 2,724.82 | 2,615.545 | 2,489.819 | 2,430.889 | 2,461.859 | 2,354.32 | 2,209.272 | 2,126.556 | 2,141.045 | 2,077.308 | 1,967.703 | 1,905.937 | 2,078.072 | 2,079.344 | 2,046.256 | 2,021.055 | 2,084.061 | 2,000.434 | 1,922.583 | 1,880.675 | 1,933.88 | 1,866.586 | 1,775.496 | 1,735.402 | 1,795.845 | 1,732.113 | 1,121.245 | 1,064.298 | 1,089.481 | 1,026.582 | 934.437 | 901.171 | 966.66 | 921.188 | 896.905 | 877.136 | 883.578 | 836.835 | 831.424 | 817.669 | 770.451 | 747.144 | 723.037 | 706.714 | 717.163 | 700.04 | 685.071 | 677.371 | 671.978 | 660.059 | 631.945 | 620.939 | 610.477 | 602.163 | 593.084 | 581.039 | 562.455 | 549.699 | 546.155 | 534.464 | 527.151 | 523.56 | 524.385 | 523.168 | 537.2 | 516.076 | 312.844 | 277.86 | 252.109 | 245.458 | 233.089 | 219.371 |
| Total Equity
| 4,778.807 | 4,471.642 | 4,231.994 | 4,476.474 | 4,760.906 | 4,475.106 | 4,714.316 | 4,568.725 | 4,755.84 | 4,495.377 | 4,696.518 | 4,595.129 | 4,776.085 | 4,582.489 | 4,468.442 | 4,391.502 | 4,413.427 | 4,251.3 | 4,171.776 | 4,039.935 | 4,058.62 | 3,924.357 | 3,872.092 | 3,738.592 | 3,730.584 | 3,253.441 | 3,133.999 | 3,008.71 | 3,031.431 | 2,915.364 | 2,816.936 | 2,706.336 | 2,725.058 | 2,615.782 | 2,490.041 | 2,431.149 | 2,462.105 | 2,354.561 | 2,267.503 | 2,184.272 | 2,198.54 | 2,133.138 | 2,022.681 | 1,961.079 | 2,131.961 | 2,133.25 | 2,099.797 | 2,075.946 | 2,138.257 | 2,053.078 | 1,972.608 | 1,932.524 | 1,985.474 | 1,917.711 | 1,822.316 | 1,784.851 | 1,845.134 | 1,779.092 | 1,165.748 | 1,109.267 | 1,136.218 | 1,072.932 | 979.755 | 948.415 | 1,015.089 | 969.415 | 926.156 | 878.187 | 884.665 | 837.968 | 832.39 | 818.61 | 771.749 | 748.624 | 724.771 | 708.519 | 719.172 | 702.134 | 687.244 | 679.781 | 674.593 | 662.812 | 635.312 | 624.401 | 613.976 | 639.802 | 620.834 | 608.042 | 587.775 | 575.205 | 561.618 | 543.77 | 550.314 | 551.043 | 549.3 | 545.755 | 557.126 | 516.076 | 312.844 | 277.86 | 252.109 | 245.458 | 233.089 | 219.371 |
| Total Liabilities & Shareholders Equity
| 6,684.471 | 6,507.94 | 6,126.752 | 6,144.179 | 6,527.12 | 6,128.543 | 6,239.723 | 6,169.64 | 6,316.949 | 6,243.659 | 6,153.455 | 5,957.127 | 6,093.177 | 5,997.6 | 5,147.518 | 5,130.123 | 5,058.291 | 4,923.574 | 4,793.102 | 4,690.504 | 4,691.593 | 4,759.194 | 4,505.32 | 4,358.473 | 4,376.404 | 3,816.972 | 3,564.462 | 3,466.309 | 3,444.639 | 3,364.102 | 3,210.535 | 3,011.937 | 3,008.409 | 3,065.747 | 2,845.758 | 2,854.458 | 2,906.651 | 2,678.298 | 3,332.682 | 3,206.905 | 3,349.323 | 3,327.01 | 3,190.734 | 3,227.33 | 3,085.794 | 2,992.397 | 2,937.566 | 2,958.81 | 3,355.612 | 3,228.866 | 2,788.334 | 2,599.321 | 2,857.818 | 2,588.82 | 2,673.803 | 2,217.145 | 2,422.373 | 2,506.018 | 1,836.012 | 1,705.755 | 1,726.488 | 1,597.658 | 1,735.403 | 1,532.169 | 1,777.444 | 1,586.146 | 1,624.363 | 1,337.898 | 1,429.196 | 1,221.858 | 1,319.792 | 1,254.597 | 1,332.649 | 1,318.571 | 1,228.152 | 1,197.062 | 1,221.876 | 1,151.334 | 1,222.614 | 1,273.045 | 1,287.51 | 1,164.554 | 1,227.199 | 1,128.087 | 985.952 | 986.939 | 933.117 | 948.249 | 867.242 | 740.781 | 702.728 | 696.934 | 709.683 | 639.272 | 665.905 | 708.467 | 716.203 | 677.534 | 473.731 | 421.282 | 408.745 | 412.003 | 376.94 | 323.76 |