Eastern Communications Co., Ltd.
SSE:600776.SS
10.77 (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 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 897.198 | 908.857 | 726.455 | 839.38 | 873.934 | 1,054.954 | 1,688.379 | 1,621.749 | 1,460.947 | 1,654.115 | 1,432.465 | 1,214.943 | 970.268 | 1,204.081 | 839.54 | 880.035 | 827.646 | 571.218 | 685.135 | 699.76 | 678.2 | 1,060.639 | 693.886 | 920.41 | 1,061.177 | 1,060.643 | 783.695 | 835.741 | 778.129 | 743.511 | 542.154 | 435.478 | 548.684 | 691.513 | 724.833 | 291.146 | 452.773 | 637.229 | 500.081 | 663.923 | 1,028.804 | 1,271.532 | 773.093 | 748.023 | 782.63 | 956.923 | 828.648 | 1,190.811 | 1,383.869 | 1,225.098 | 1,114.546 | 928.809 | 1,077.564 | 1,177.932 | 938.306 | 877.474 | 1,062.935 | 1,111.29 | 1,117.385 | 1,037.465 | 1,282.988 | 1,347.706 | 1,198.813 | 1,277.057 | 1,329.265 | 1,445.38 | 1,241.813 | 1,275.557 | 1,356.411 | 1,376.061 | 1,195.841 | 1,203.811 | 1,163.836 | 1,698.123 | 1,143.764 | 1,130.235 | 1,265.999 | 1,328.585 | 1,521.298 | 1,127.025 | 1,272.474 | 1,335.694 | 851.245 | 1,277.237 | 1,350.603 | 1,449.434 | 924.784 | 929.518 | 848.927 | 1,018.623 | 1,257.346 | 1,160.692 | 1,090.153 | 1,946.11 | 1,216.8 | 1,440.017 | 660.776 | 1,079.697 | 1,116.132 | 908.641 | 571.105 | 930.616 | 0 | 673.958 | 34.028 |
| Short Term Investments
| 271.59 | 320.97 | 155.402 | 134.792 | 183.757 | 0 | -246.151 | 0 | -263.981 | -266.664 | -294.585 | 252.392 | 350.059 | 200.077 | 253 | 153 | 220.247 | 600.598 | 120 | 150 | 310 | 100 | 100 | 0 | 0 | 110 | 0 | 192.127 | 0 | 411 | 0 | 492.263 | 0 | 535.1 | 0 | 0 | 0 | 410 | 50.366 | 136.606 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 510.415 | -146.311 | -149.448 | -150.06 | -153.197 | 839.922 | 887.859 | 956.327 | 50 | 795.54 | 647.677 | 0.876 | 41.349 | 0.255 | 560.739 | 542.272 | 63.057 | 29.657 | 53.559 | 36.852 | 45.193 | 74.518 | 13.411 | 17.469 | 15.221 | 151.941 | 238.321 | 71.79 | 294.33 | 244.376 | 391.018 | 234.414 | 226.784 | 348.972 | 265.364 | 321.854 | 169.939 | 613.061 | 687.905 | 897.025 | 447.367 | 600.169 | 539.273 | 643.27 | 644.54 | 675.656 | 627.608 | 14.98 | 0.05 | 0 | 0 | 55.325 | 8.084 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,168.787 | 1,229.826 | 881.856 | 974.172 | 1,057.691 | 1,054.954 | 1,688.379 | 1,621.749 | 1,460.947 | 1,654.115 | 1,432.465 | 1,467.335 | 1,320.327 | 1,404.158 | 1,092.54 | 1,033.035 | 1,047.893 | 1,171.816 | 805.135 | 849.76 | 988.2 | 1,160.639 | 793.886 | 920.41 | 1,061.177 | 1,170.643 | 783.695 | 835.741 | 778.129 | 743.511 | 542.154 | 435.478 | 548.684 | 691.513 | 724.833 | 291.146 | 452.773 | 637.229 | 550.447 | 800.529 | 1,028.804 | 1,271.532 | 773.093 | 748.023 | 782.63 | 956.923 | 828.648 | 1,190.811 | 1,383.869 | 1,225.098 | 1,114.546 | 928.809 | 1,077.564 | 1,177.932 | 938.306 | 877.474 | 1,062.935 | 1,161.29 | 1,117.385 | 1,037.465 | 1,283.864 | 1,389.055 | 1,199.068 | 1,277.057 | 1,329.265 | 1,508.437 | 1,271.47 | 1,329.116 | 1,393.264 | 1,421.254 | 1,270.359 | 1,217.221 | 1,181.305 | 1,713.344 | 1,295.705 | 1,368.556 | 1,337.789 | 1,622.915 | 1,765.674 | 1,518.044 | 1,506.888 | 1,562.478 | 1,200.216 | 1,542.601 | 1,672.457 | 1,619.373 | 1,537.845 | 1,617.423 | 1,745.952 | 1,465.99 | 1,857.515 | 1,699.966 | 1,733.423 | 2,590.65 | 1,892.457 | 2,067.626 | 675.756 | 1,079.747 | 1,116.132 | 908.641 | 626.43 | 938.7 | 0 | 673.958 | 34.028 |
| Net Receivables
| 957.034 | 1,126.913 | 1,027.425 | 1,032.506 | 1,009.324 | 982.61 | 1,002.889 | 1,087.551 | 1,113.221 | 1,083.075 | 1,060.114 | 999.526 | 1,114.184 | 1,104.138 | 1,058.529 | 1,140.358 | 1,073.402 | 1,123.576 | 1,159.908 | 1,163.919 | 1,326.905 | 1,054.915 | 1,171.685 | 1,111.651 | 899.583 | 962.342 | 915.691 | 1,011.6 | 843.564 | 805.683 | 1,015.364 | 906.858 | 860.076 | 825.974 | 973.902 | 887.814 | 859.481 | 724.587 | 875.705 | 953.4 | 689.357 | 607.638 | 763.583 | 729.57 | 645.645 | 576.972 | 658.125 | 603.113 | 620.863 | 521.34 | 748.314 | 0 | 0 | 0 | 0 | 0 | 0 | 528.052 | 616.081 | 503.177 | 501.533 | 467.732 | 677.661 | 0 | 911.451 | 0 | 1,337.217 | 0 | 0 | 0 | 1,367.017 | 1,130.355 | 0 | 1,119.701 | 1,579.195 | 1,439.529 | 1,006.844 | 732.45 | 688.795 | 564.518 | 899.248 | 991.106 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.885 | 146.374 | 29.135 | 11.397 | 49.106 | 30.339 | 70.025 | 0 | 25.714 | 10.718 |
| Inventory
| 440.238 | 377.606 | 657.968 | 627.04 | 664.165 | 551.2 | 637.015 | 587.471 | 626.459 | 643.507 | 808.032 | 834.441 | 819.974 | 708.029 | 865.867 | 827.389 | 834.485 | 826.105 | 1,012.601 | 951.695 | 608.546 | 818.27 | 879.179 | 877.123 | 876.339 | 758.19 | 874.651 | 818.657 | 839.835 | 765.873 | 900.952 | 868.329 | 822.801 | 727.855 | 734.64 | 698.283 | 681.51 | 635.304 | 751.819 | 652.073 | 672.192 | 631.598 | 750.464 | 764.621 | 735.693 | 518.407 | 508.516 | 398.95 | 353.488 | 361.749 | 387.275 | 321.956 | 284.243 | 260.575 | 246.135 | 214.579 | 192.304 | 176.536 | 236.609 | 240.781 | 234.765 | 229.092 | 289.742 | 273.534 | 271.829 | 304.783 | 305.033 | 250.703 | 186.285 | 255.092 | 254.769 | 291.129 | 488.561 | 553.923 | 787.043 | 575.686 | 810.786 | 1,080.651 | 1,043.104 | 527.829 | 593.919 | 682.622 | 952.766 | 1,049.838 | 867.952 | 907.966 | 1,359.612 | 1,632.359 | 1,892.55 | 1,663.484 | 1,662.912 | 1,439.29 | 1,510.674 | 1,362.942 | 1,815.343 | 1,543.058 | 1,415.12 | 1,254.235 | 1,760.648 | 1,934.325 | 1,746.322 | 1,614.833 | 0 | 1,252.25 | 821.114 |
| Other Current Assets
| 631.449 | 166.694 | 133.361 | 127.233 | 87.468 | 95.933 | 153.136 | 97.133 | 65.221 | 46.147 | 62.867 | 70.481 | 24.618 | 46.911 | 71.015 | 70.82 | 73.579 | 64.588 | 94.38 | 83.792 | 80.998 | 110.97 | 74.207 | 80.797 | 68.58 | 65.927 | 178.983 | 75.246 | 226.58 | 464.292 | 1,293.985 | 602.314 | 619.858 | 746.335 | 422 | 892.543 | 947.063 | 540.481 | 638.48 | 530.637 | 518.284 | 491.611 | 544.12 | 641.594 | 643.526 | 669.466 | 646.23 | 467.95 | 310.266 | 296.143 | 731.672 | 671.717 | 486.7 | 897.58 | 647.758 | 615.727 | 523.719 | 466.185 | 617.35 | 218.026 | 502.603 | 468.802 | 677.948 | 611.221 | 852.608 | 931.416 | 1,337.517 | 1,265.278 | 763.841 | 1,094.965 | 1,371 | 1,136.066 | 1,123.864 | 1,133.75 | 1,579.453 | 1,444.429 | 1,012.05 | 737.843 | 689.107 | 568 | 907.722 | 996.959 | 1,660.025 | 1,261.131 | 1,264.893 | 1,458.625 | 1,462.512 | 1,501.214 | 1,413.132 | 2,075.767 | 2,192.09 | 2,688.642 | 2,311.032 | 2,210.056 | 3,009.68 | 2,688.22 | 1,966.409 | 1,874.005 | 1,508.279 | 1,824.484 | 1,849.1 | 1,566.725 | 3,735.291 | 879.046 | 625.289 |
| Total Current Assets
| 3,197.508 | 2,901.038 | 2,700.61 | 2,760.952 | 2,818.648 | 2,684.697 | 3,410.774 | 3,373.558 | 3,265.849 | 3,426.843 | 3,363.478 | 3,371.783 | 3,279.103 | 3,263.236 | 3,087.952 | 3,071.602 | 3,029.359 | 3,186.084 | 3,072.024 | 3,049.167 | 3,004.649 | 3,107.52 | 2,918.957 | 2,989.981 | 2,905.678 | 2,957.102 | 2,753.019 | 2,741.244 | 2,688.108 | 2,779.359 | 2,737.092 | 2,812.98 | 2,851.419 | 2,991.677 | 2,855.375 | 2,769.786 | 2,940.827 | 2,947.6 | 2,816.451 | 2,936.638 | 2,908.637 | 3,002.379 | 2,831.26 | 2,883.809 | 2,807.493 | 2,721.767 | 2,641.519 | 2,642.833 | 2,630.474 | 2,400.003 | 2,233.493 | 1,922.482 | 1,848.506 | 1,907.387 | 1,832.199 | 1,707.78 | 1,778.958 | 1,804.01 | 1,971.343 | 1,999.45 | 2,021.232 | 2,086.948 | 2,166.759 | 2,161.813 | 2,453.702 | 2,744.636 | 2,914.02 | 2,845.097 | 2,343.39 | 2,771.31 | 2,896.127 | 2,644.416 | 2,793.73 | 3,388.629 | 3,662.2 | 3,388.671 | 3,160.625 | 3,436.508 | 3,497.885 | 2,613.872 | 3,008.529 | 3,242.059 | 3,813.008 | 3,853.57 | 3,805.303 | 3,944.257 | 4,359.969 | 4,750.997 | 5,051.634 | 5,205.241 | 5,712.517 | 5,827.897 | 5,555.129 | 6,163.648 | 6,717.48 | 6,454.788 | 4,203.66 | 4,237.122 | 4,396.456 | 4,716.555 | 4,252.191 | 4,150.096 | 3,735.291 | 2,830.968 | 1,491.149 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 551.275 | 556.412 | 529.326 | 505.279 | 488.409 | 480.498 | 328.448 | 291.973 | 268.901 | 253.205 | 172.004 | 155.138 | 152.847 | 147.641 | 153.9 | 155.229 | 159.427 | 165.409 | 190.91 | 192.294 | 197.067 | 203.884 | 206.953 | 203.773 | 199.103 | 201.996 | 217.208 | 220.596 | 227.091 | 230.501 | 243.022 | 396.485 | 372.014 | 340.486 | 335.696 | 320.532 | 306.066 | 290.978 | 291.647 | 292.548 | 290.861 | 279.162 | 243.873 | 246.648 | 244.216 | 248.497 | 239.742 | 243.587 | 301.294 | 306.784 | 325.695 | 330.871 | 331.364 | 338.428 | 361.017 | 366.942 | 360.785 | 368.858 | 402.342 | 421.953 | 458.907 | 483.414 | 541.346 | 570.372 | 589.953 | 670.673 | 635.208 | 649.036 | 657.52 | 674.522 | 700.473 | 715.178 | 738.083 | 808.446 | 828.619 | 813.226 | 819.386 | 812.255 | 832.264 | 792.605 | 800.306 | 811.189 | 862.665 | 1,010.009 | 990.892 | 1,010.37 | 1,034.403 | 1,071.268 | 1,035.489 | 1,067.447 | 952.253 | 1,012.785 | 913.363 | 1,001.729 | 1,008.893 | 936.119 | 519.862 | 483.375 | 324.932 | 273.86 | 278.026 | 235.829 | 187.671 | 176.323 | 136.181 |
| Goodwill
| 0 | 0 | 6.846 | 6.846 | 6.846 | 6.846 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.691 | 12.555 | 12.555 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 74.797 | 76.273 | 114.832 | 118.911 | 123.096 | 126.947 | 131.25 | 135.927 | 140.571 | 141.019 | 144.395 | 148.433 | 151.11 | 155.051 | 155.791 | 159.852 | 163.027 | 165.442 | 127.524 | 130.585 | 126.032 | 115.834 | 114.59 | 113.991 | 113.161 | 114.146 | 123.465 | 120.108 | 120.624 | 118.033 | 109.71 | 101.742 | 97.321 | 95.26 | 84.05 | 78.435 | 76.319 | 72.674 | 58.304 | 53.138 | 44.748 | 43.252 | 39.018 | 37.178 | 33.012 | 33.471 | 33.179 | 33.649 | 38.427 | 38.565 | 39.035 | 38.671 | 38.958 | 39.378 | 39.763 | 40.229 | 40.487 | 40.337 | 41.696 | 42.207 | 42.965 | 44.191 | 45.451 | 46.853 | 47.662 | 48.922 | 47.425 | 48.214 | 48.951 | 49.782 | 61.284 | 63.861 | 59.397 | 62.034 | 66.03 | 67.88 | 52.669 | 58.822 | 56.849 | 63.87 | 62.993 | 64.754 | 61.863 | 110.762 | 112.188 | 111.872 | 113.339 | 115.882 | 118.563 | 121.666 | 128.854 | 112.034 | 129.589 | 119.154 | 102.969 | 143.673 | 56.959 | 56.224 | 55.354 | 56.399 | 14.65 | 15.907 | 0 | 5.989 | 0 |
| Goodwill and Intangible Assets
| 74.797 | 76.273 | 121.678 | 125.757 | 129.941 | 133.793 | 143.941 | 148.618 | 153.262 | 153.71 | 157.085 | 161.124 | 163.801 | 167.742 | 168.481 | 172.543 | 175.717 | 178.133 | 140.215 | 143.276 | 138.723 | 128.524 | 127.281 | 126.681 | 125.852 | 126.837 | 136.156 | 132.799 | 133.315 | 130.724 | 122.401 | 114.433 | 110.012 | 107.951 | 96.741 | 91.126 | 89.009 | 85.364 | 70.995 | 65.828 | 57.439 | 55.943 | 51.573 | 49.733 | 33.012 | 33.471 | 33.179 | 33.649 | 38.427 | 38.565 | 39.035 | 38.671 | 38.958 | 39.378 | 39.763 | 40.229 | 40.487 | 40.337 | 41.696 | 42.207 | 42.965 | 44.191 | 45.451 | 46.853 | 47.662 | 48.922 | 47.425 | 48.214 | 48.951 | 49.782 | 61.284 | 63.861 | 59.397 | 62.034 | 66.03 | 67.88 | 52.669 | 58.822 | 56.849 | 63.87 | 62.993 | 64.754 | 61.863 | 110.762 | 112.188 | 111.872 | 113.339 | 115.882 | 118.563 | 121.666 | 128.854 | 112.034 | 129.589 | 119.154 | 102.969 | 143.673 | 56.959 | 56.224 | 55.354 | 56.399 | 14.65 | 15.907 | 0 | 5.989 | 0 |
| Long Term Investments
| 459.502 | 373.607 | 998.035 | 1,005.413 | 1,005.161 | 1,043.43 | 358.045 | 117.104 | 395.887 | 395.803 | 435.57 | -100.547 | -198.38 | -50.003 | -94.737 | 4.508 | -100.063 | -479.773 | -7.194 | -39.411 | -200.139 | 14.655 | 16.332 | 114.597 | 116.34 | 5.075 | 112.737 | -0 | 245.655 | 243.574 | 230.173 | 195.905 | 195.158 | 192.084 | 179.318 | 174.19 | 177.344 | 172.994 | 120.241 | 34.754 | 172.471 | 170.529 | 166.798 | 167.632 | 292.117 | 294.243 | 279.405 | 278.862 | 283.441 | 0 | 641.274 | 632.911 | 621.531 | 614 | 0 | 0 | 0 | 883.405 | 0 | 0 | 496.848 | 468.682 | 565.699 | 0 | 0 | 422.806 | 513.444 | 472.179 | 384.847 | 378.432 | 320.788 | 376.162 | 356.641 | 381.632 | 242.251 | 121.517 | 312.552 | 55.511 | 187.3 | 31.046 | 144.884 | 146.972 | 28.367 | 184.404 | 103.577 | 272.585 | -172.293 | -234.298 | -436.741 | -2.977 | -165.803 | -111.626 | -215.331 | -230.766 | -271.2 | -236.096 | 210.652 | 118.361 | 0 | 0 | 33.154 | 0 | 0 | 0 | 0 |
| Tax Assets
| 31.47 | 31.47 | 4.164 | 4.164 | 4.164 | 4.164 | 3.575 | 3.575 | 3.575 | 3.575 | 2.976 | 3.419 | 3.419 | 3.419 | 2.59 | 2.59 | 2.476 | 2.476 | 1.749 | 1.749 | 1.749 | 1.749 | 1.477 | 1.477 | 1.477 | 1.477 | 1.211 | 1.211 | 1.211 | 1.211 | 2.419 | 1.847 | 1.847 | 1.847 | 10.603 | 10.603 | 10.603 | 10.603 | 9.376 | 9.376 | 9.489 | 9.489 | 1.304 | 1.304 | 1.275 | 1.275 | 1.113 | 1.113 | 1.131 | 1.131 | 0.421 | 0.421 | 0.588 | 0.588 | 0.383 | 0.383 | 0.358 | 0.358 | 20.412 | 20.412 | 20.363 | 20.361 | 26.235 | 26.235 | 26.155 | 26.155 | 21.148 | 21.251 | 15.943 | 15.943 | 4.09 | 4.09 | 3.017 | 11.254 | 152.025 | 0 | 80.65 | 0 | 254.457 | 0 | 0 | 0 | 350.73 | 280.451 | 339.496 | 0 | 635.078 | 0 | 913.339 | 0 | 622.023 | 0 | 666.11 | 0 | 0 | 251.186 | 19.84 | 5.926 | 0 | 0 | 59.741 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 4.916 | 522.567 | 6.187 | 6.414 | 7.391 | 7.731 | 8.389 | 270.515 | 9.497 | 10.239 | 4.398 | 553.281 | 721.722 | 575.815 | 625.082 | 530.202 | 599.672 | 984.492 | 491.949 | 528.981 | 694.388 | 491.095 | 495.469 | 401.769 | 396.161 | 510.489 | 402.651 | 600.174 | 407.711 | 386.341 | 355.578 | 209.365 | 212.274 | 212.483 | 213.864 | 207.179 | 206.407 | 209.767 | 180.849 | 270.449 | 107.965 | 111.32 | 134.144 | 136.717 | 137.152 | 140.512 | 152.886 | 156.14 | 156.874 | 670.639 | 222.85 | 429.85 | 429.85 | 428.7 | 977.693 | 1,028.469 | 1,108.109 | 204.62 | 954.208 | 809.004 | 162.953 | 205.582 | 126.215 | 689.535 | 673.907 | 197.531 | 150.437 | 177.173 | 164.048 | 174.238 | 128.004 | 67.535 | 72.156 | 4.024 | -0.009 | 238.414 | -0.059 | 303.769 | -0.003 | 401.735 | 246.072 | 239.501 | -0.078 | -0.046 | 0.006 | 189.052 | -0.14 | 701.225 | -0.444 | 464.861 | -0.248 | 560.618 | -0.248 | 667.581 | 688.817 | 396.002 | 1.007 | 1.165 | 81.098 | 82.646 | 0.226 | 100.48 | 121.452 | 62.722 | 3.657 |
| Total Non-Current Assets
| 1,121.96 | 1,560.329 | 1,659.39 | 1,647.028 | 1,635.067 | 1,669.615 | 842.398 | 831.785 | 831.122 | 816.533 | 772.033 | 772.415 | 843.409 | 844.614 | 855.317 | 865.073 | 837.23 | 850.737 | 817.629 | 826.889 | 831.787 | 839.908 | 847.512 | 848.297 | 838.933 | 845.875 | 869.963 | 954.779 | 1,014.983 | 992.35 | 953.594 | 918.035 | 891.305 | 854.852 | 836.222 | 803.63 | 789.429 | 769.707 | 673.107 | 672.956 | 638.223 | 626.442 | 597.691 | 602.035 | 707.771 | 717.998 | 706.323 | 713.35 | 781.166 | 1,017.118 | 1,229.276 | 1,432.724 | 1,422.291 | 1,421.095 | 1,378.856 | 1,436.023 | 1,509.74 | 1,497.577 | 1,418.657 | 1,293.576 | 1,182.037 | 1,222.23 | 1,304.945 | 1,332.996 | 1,337.677 | 1,366.087 | 1,367.662 | 1,367.853 | 1,271.309 | 1,292.918 | 1,214.639 | 1,226.827 | 1,229.295 | 1,267.389 | 1,288.916 | 1,241.037 | 1,265.198 | 1,230.357 | 1,330.866 | 1,289.257 | 1,254.255 | 1,262.416 | 1,303.547 | 1,585.58 | 1,546.159 | 1,583.879 | 1,610.387 | 1,654.076 | 1,630.206 | 1,650.996 | 1,537.079 | 1,573.811 | 1,493.483 | 1,557.698 | 1,529.479 | 1,490.884 | 808.32 | 665.05 | 461.384 | 412.905 | 385.797 | 352.216 | 309.123 | 245.034 | 139.838 |
| Total Assets
| 4,319.468 | 4,461.368 | 4,360 | 4,407.98 | 4,453.715 | 4,354.312 | 4,253.172 | 4,205.343 | 4,096.971 | 4,243.376 | 4,135.511 | 4,144.198 | 4,122.513 | 4,107.85 | 3,943.269 | 3,936.675 | 3,866.589 | 4,036.821 | 3,889.653 | 3,876.056 | 3,836.436 | 3,947.428 | 3,766.469 | 3,838.278 | 3,744.611 | 3,802.977 | 3,622.982 | 3,696.023 | 3,703.091 | 3,771.709 | 3,690.686 | 3,731.015 | 3,742.724 | 3,846.529 | 3,691.598 | 3,573.416 | 3,730.257 | 3,717.307 | 3,489.558 | 3,609.594 | 3,546.861 | 3,628.821 | 3,428.951 | 3,485.844 | 3,515.264 | 3,439.765 | 3,347.842 | 3,356.183 | 3,411.64 | 3,417.121 | 3,462.769 | 3,355.206 | 3,270.797 | 3,328.482 | 3,211.055 | 3,143.803 | 3,288.698 | 3,301.588 | 3,390 | 3,293.026 | 3,203.269 | 3,309.179 | 3,471.704 | 3,494.808 | 3,791.379 | 4,110.723 | 4,281.682 | 4,212.95 | 3,614.699 | 4,064.228 | 4,110.767 | 3,871.242 | 4,023.025 | 4,656.018 | 4,951.116 | 4,629.708 | 4,425.823 | 4,666.865 | 4,828.751 | 3,903.129 | 4,262.784 | 4,504.474 | 5,116.555 | 5,439.15 | 5,351.462 | 5,528.136 | 5,970.356 | 6,405.073 | 6,681.84 | 6,856.237 | 7,249.595 | 7,401.708 | 7,048.612 | 7,721.346 | 8,246.959 | 7,945.672 | 5,011.98 | 4,902.172 | 4,857.84 | 5,129.46 | 4,637.987 | 4,502.311 | 4,044.414 | 3,076.002 | 1,630.987 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 279.06 | 296.121 | 310.693 | 310.366 | 295.524 | 252.426 | 418.358 | 351.03 | 315.748 | 333.312 | 348.345 | 352.899 | 360.689 | 332.682 | 345.142 | 339.642 | 327.012 | 390.088 | 425.297 | 217.093 | 354.477 | 175.409 | 378.933 | 150.263 | 324.597 | 311.739 | 287.506 | 52.278 | 313.288 | 312.442 | 219.825 | 371.724 | 365.475 | 396.635 | 317.211 | 259.011 | 302.363 | 287.036 | 289.139 | 306.62 | 321.454 | 257.196 | 261.776 | 75.023 | 349.013 | 254.097 | 307.262 | 232.123 | 270.626 | 282.613 | 384.431 | 382.019 | 196.346 | 205.174 | 187.398 | 206.319 | 246.544 | 205.556 | 380.493 | 356.19 | 294.408 | 310.296 | 465.228 | 532.681 | 819.914 | 1,114.168 | 1,341.746 | 1,357.392 | 777.437 | 1,171.505 | 1,343.834 | 1,146.696 | 1,140.81 | 1,924.385 | 2,104.79 | 1,898.684 | 1,707.994 | 1,920.215 | 1,879.023 | 846.335 | 1,137.573 | 1,358.656 | 1,825.194 | 1,645.198 | 1,435.582 | 1,333.1 | 1,176.441 | 1,735.438 | 1,036.056 | 1,652.936 | 1,858.118 | 2,151.347 | 1,842.269 | 2,507.152 | 2,708.505 | 2,245.022 | 1,160.642 | 1,108.171 | 1,148.487 | 1,826.582 | 2,163.077 | 2,168.54 | 0 | 983.899 | 548.178 |
| Short Term Debt
| 13.74 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 33.789 | 0 | 0 | 0 | 0 | 12.27 | 18.161 | 24.683 | 6.687 | 31.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.537 | 12.72 | 14.291 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.464 | 0 | 0 | 0 | 22.397 | 129.087 | 129.956 | 160.816 | 164.705 | 231.51 | 231.742 | 148.977 | 148.977 | 341.915 | 432.532 | 574.695 | 812.235 | 1,029.071 | 782.288 | 1,067.909 | 313.824 | 298.314 | 259.93 | 439.93 | 234.93 | 450 | 247.884 | 853.556 | 1,088.38 | 1,046 | 869.87 | 5 | 0 | 0 | 0 | 0 |
| Tax Payables
| 0 | 13.128 | 7.601 | 2.945 | 8.169 | 2.625 | 16.21 | 13.821 | 9.882 | 28.926 | 19.634 | 33.227 | 38.209 | 45.6 | 18.491 | 14.12 | 8.631 | 38.257 | 9.858 | 10.871 | 9.91 | 33.132 | 10.078 | 8.732 | 3.253 | 38.797 | 9.558 | 16.322 | 7.327 | 34.317 | 10.637 | 7.407 | 14.653 | 29.485 | 17.322 | 16.167 | 13.959 | 40.291 | 10.822 | 24.21 | 16.819 | 66.073 | 8.235 | 13.46 | 10.611 | 29.152 | -6.292 | -10.969 | 23.375 | 21.45 | -2.513 | 5.777 | -0.308 | 24.196 | 0.391 | 22.255 | 12.334 | 47.46 | 15.634 | 11.083 | 59.245 | 74.729 | 56.513 | 57.697 | 54.535 | 103.022 | 67.641 | 48.722 | 64.812 | 71.59 | 54.04 | 48.669 | 50.821 | 82.545 | 63.304 | 39.455 | 25.908 | 9.418 | 5.653 | 1.034 | 10.754 | -7.823 | -95.411 | -31.634 | -40.528 | -59.699 | -116.153 | -188.383 | -189.941 | -89.126 | -69.596 | -19.274 | -132.438 | -4.78 | -1.424 | 157.931 | 27.56 | 92.873 | 28.852 | -9.994 | 83.931 | 92.144 | 0 | 27.626 | 0.089 |
| Deferred Revenue
| 51.419 | 0 | 0 | 438.466 | 41.302 | 50.314 | 57.162 | 66.035 | 48.358 | 54.248 | 46.66 | 39.204 | 35.937 | 46.877 | 44.852 | 53.898 | 49.955 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 234.18 | 0 | 0 | 0 | 0 | 122.113 | 164.2 | 132.483 | 214.843 | 145.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 189.471 | 174.381 | 176.343 | 274.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227.318 | 0 | 0 | 0 | 261.417 | 260.103 | 220.769 | 189.807 | 197.301 | 183.08 | 174.221 | 235.377 | 242.823 | 203.736 | 345.329 | 332.62 | 346.609 | 469.134 | 431.967 | 422.827 | 548.264 | 683 | 477.294 | 375.406 | 527.032 | 608.727 | 1,106.434 | 486.502 | 591.563 | 536.76 | 506.273 | 545.596 | 0 | 0 | 0 | 0 |
| Other Current Liabilities
| 382.567 | 504.028 | 444.489 | 68.683 | 396.002 | 470.426 | 373.084 | 438.913 | 305.157 | 477.346 | 371.479 | 447.031 | 349.439 | 395.243 | 294.954 | 307.218 | 241.435 | 373.497 | 277.578 | 482.306 | 287.838 | 559.788 | 279.279 | 584.587 | 282.445 | 331.614 | 257.807 | 578.509 | 291.857 | 356.31 | 441.192 | 346.887 | 319.094 | 379.804 | 307.469 | 278.688 | 362.514 | 374.837 | 245.543 | 87.682 | 257.776 | 382.991 | 215.528 | 485.731 | 96.712 | 237.907 | 92.658 | 351.817 | 254.233 | 325.594 | 388.575 | 305.82 | 337.597 | 395.713 | 403.616 | 311.366 | 301.29 | 354.657 | 249.735 | 237.43 | 191.421 | 305.483 | 221.68 | 217.477 | 240.267 | 240.757 | 211.882 | 181.502 | 173.512 | 215.323 | 229.249 | 230.276 | 412.858 | 242.28 | 289.306 | 216.499 | 206.144 | 257.704 | 226.013 | 276.218 | 283.368 | 337.688 | 393.579 | 500.709 | 498.738 | 622.749 | 678.389 | 759.95 | 836.468 | 952.198 | 827.098 | 648.411 | 608.848 | 681.546 | 723.892 | 1,009.44 | 518.423 | 565.51 | 651.188 | 586.676 | 535.056 | 495.401 | 2,272.916 | 502.593 | 600.182 |
| Total Current Liabilities
| 726.786 | 813.277 | 762.783 | 820.46 | 740.998 | 775.792 | 807.651 | 803.764 | 679.146 | 839.584 | 786.119 | 833.157 | 784.273 | 773.525 | 658.587 | 660.98 | 627.033 | 801.842 | 712.733 | 710.27 | 652.226 | 768.329 | 668.289 | 743.583 | 610.296 | 682.15 | 554.871 | 647.109 | 612.472 | 703.069 | 671.654 | 726.017 | 699.222 | 805.924 | 642.002 | 553.866 | 678.837 | 702.165 | 545.504 | 686.482 | 596.05 | 706.26 | 485.539 | 574.214 | 590.718 | 539.317 | 550.794 | 579.658 | 579.759 | 629.658 | 770.493 | 693.616 | 533.635 | 625.084 | 591.405 | 539.94 | 560.168 | 607.672 | 686.399 | 617.422 | 559.367 | 690.508 | 743.42 | 807.855 | 1,114.715 | 1,457.947 | 1,621.27 | 1,587.617 | 1,015.76 | 1,461.882 | 1,627.123 | 1,425.641 | 1,604.489 | 2,249.845 | 2,586.487 | 2,284.593 | 2,100.863 | 2,352.043 | 2,342.198 | 1,355.329 | 1,580.672 | 1,837.497 | 2,465.276 | 2,546.805 | 2,468.486 | 2,666.677 | 2,767.747 | 3,089.293 | 2,750.492 | 2,829.833 | 2,913.934 | 3,040.413 | 2,758.609 | 3,418.848 | 3,880.973 | 3,660.278 | 2,560.181 | 2,845.951 | 2,874.527 | 3,273.134 | 2,787.065 | 2,756.085 | 2,272.916 | 1,514.118 | 1,148.449 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 99.513 | 99.513 | 102.388 | 104.82 | 107.039 | 109.235 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.793 | 0.1 | -2.793 | 0.1 | 0.1 | 0.1 | 3.92 | 0.1 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 15 | 45 | 30 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.208 | 0 | 0 | 9.47 | 0 | 62.286 | 50 | 112.075 | 62.416 | 77.839 | 77.839 | 216.636 | 255.042 | 180.022 | 7.022 | 7 | 7 | 0 | 0 | 0 | 0 | 0.907 |
| Deferred Revenue Non-Current
| 2.047 | 2.047 | 2.436 | 2.436 | 2.824 | 0.604 | 1.073 | 1.073 | 1.541 | 1.541 | 2.01 | 2.01 | 2.026 | 2.026 | 2.495 | 5.266 | 2.42 | 2.42 | 2.798 | 3.868 | 3.3 | 1.209 | 0.1 | 0.1 | 0.1 | 0.379 | 0.379 | 0.379 | 2.379 | 0.379 | 0.379 | 0.379 | 0.379 | 0.379 | 4.262 | 6.072 | 5.572 | 5.572 | 8.643 | 8.643 | 8.643 | 8.13 | 0 | 0 | 0 | 10.652 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 26.515 | 26.515 | 0 | -2.436 | 0 | -0.604 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.893 | 0 | 2.893 | 0 | 0.016 | 0.016 | 0.016 | 0.016 | 0.055 | 0.055 | 0.055 | 0.055 | 0.094 | 0.094 | 0.094 | 0.094 | 4.455 | 4.455 | 4.455 | 4.455 | 0.196 | 0.196 | 0.196 | 0.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.053 | 0 | 0 | 0.205 | 2.868 | 1.65 | 0 | 0 | 0.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.7 | 0.7 | 1.036 | 0.936 | 1.036 | 0.936 | 1.475 | 1.475 | 1.475 | 3.016 | 1.845 | 1.845 | 3.871 | 1.845 | 2.542 | 7.808 | 2.542 | 4.962 | 0.1 | 2.993 | 0.1 | 2.993 | 3.82 | 3.82 | 0 | 4.199 | 4.654 | 4.754 | 4.754 | 4.654 | 5.802 | 5.802 | 5.802 | 5.802 | 6.844 | 6.844 | 6.844 | 16.871 | 17.329 | 17.329 | 17.329 | 16.816 | 7.152 | 11.052 | 10.952 | 10.752 | 8.822 | 6.291 | 9.567 | 10.167 | 14.174 | 7.672 | 12.757 | 17.757 | 16.795 | 18.574 | 26.494 | 31.944 | 34.67 | 31.72 | 35.689 | 32.689 | 33.881 | 31.219 | 37.087 | 32.254 | 21.511 | 21.511 | 25.426 | 24.655 | 29.174 | 34.754 | 30.473 | 37.209 | 24.505 | 23.287 | 22.054 | 21.754 | 52.718 | 50.792 | 50.792 | 47.972 | 93.872 | 105.422 | 104.393 | 102.85 | 92.706 | 92.45 | 95.654 | 91.7 | 85.26 | 89.26 | 88.22 | 91.72 | 71.72 | 66.72 | 50.9 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 128.776 | 128.776 | 105.859 | 105.756 | 110.899 | 110.17 | 2.548 | 2.548 | 3.016 | 3.016 | 3.855 | 3.855 | 3.871 | 3.871 | 5.037 | 7.808 | 4.962 | 4.962 | 5.892 | 6.962 | 6.393 | 4.303 | 4.036 | 4.036 | 4.036 | 4.315 | 5.188 | 5.188 | 7.188 | 5.188 | 6.276 | 6.276 | 6.276 | 21.276 | 60.561 | 47.371 | 36.871 | 16.871 | 17.329 | 17.329 | 17.329 | 16.816 | 7.152 | 11.052 | 11.052 | 10.752 | 8.822 | 6.291 | 9.567 | 10.167 | 14.174 | 7.672 | 12.757 | 17.757 | 16.795 | 18.574 | 26.494 | 31.944 | 34.67 | 31.72 | 35.689 | 32.689 | 33.881 | 31.219 | 37.087 | 32.308 | 21.511 | 21.511 | 25.631 | 27.523 | 30.823 | 34.754 | 30.473 | 37.898 | 24.505 | 23.287 | 22.054 | 21.754 | 52.718 | 50.792 | 50.792 | 47.972 | 93.872 | 106.63 | 104.393 | 102.85 | 102.176 | 92.45 | 157.94 | 141.7 | 197.335 | 151.676 | 166.059 | 169.559 | 288.356 | 321.762 | 230.922 | 7.522 | 7 | 7 | 0 | 0 | 0 | 0 | 0.907 |
| Total Liabilities
| 0 | 942.054 | 868.642 | 926.215 | 851.897 | 885.962 | 810.199 | 806.312 | 682.162 | 842.6 | 789.974 | 837.012 | 788.144 | 777.397 | 663.623 | 668.788 | 631.996 | 806.804 | 718.625 | 717.231 | 658.619 | 772.631 | 672.325 | 747.619 | 614.332 | 686.465 | 560.059 | 652.297 | 619.66 | 708.257 | 677.93 | 732.293 | 705.498 | 827.2 | 702.563 | 601.237 | 715.708 | 719.036 | 562.833 | 703.811 | 613.379 | 723.076 | 492.691 | 585.266 | 601.77 | 550.068 | 559.616 | 585.949 | 589.325 | 639.824 | 784.667 | 701.288 | 546.391 | 642.84 | 608.2 | 558.514 | 586.662 | 639.616 | 721.069 | 649.142 | 595.056 | 723.198 | 777.301 | 839.074 | 1,151.802 | 1,490.255 | 1,642.78 | 1,609.127 | 1,041.391 | 1,489.405 | 1,657.946 | 1,460.395 | 1,634.962 | 2,287.743 | 2,610.992 | 2,307.88 | 2,122.917 | 2,373.797 | 2,394.916 | 1,406.121 | 1,631.464 | 1,885.469 | 2,559.148 | 2,653.434 | 2,572.879 | 2,769.527 | 2,869.923 | 3,181.743 | 2,908.433 | 2,971.533 | 3,111.269 | 3,192.089 | 2,924.668 | 3,588.408 | 4,169.329 | 3,982.04 | 2,791.103 | 2,853.473 | 2,881.527 | 3,280.134 | 2,787.065 | 2,756.085 | 2,272.916 | 1,514.118 | 1,149.356 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 1,256 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 628 | 570 | 570 | 570 | 570 | 570 | 570 | 380 | 380 | 240 |
| Retained Earnings
| 1,099.181 | 1,155.3 | 1,123.169 | 1,107.865 | 1,231.53 | 1,095.51 | 1,069.833 | 1,025.918 | 1,037.305 | 1,023.816 | 965.005 | 925.952 | 953.543 | 948.038 | 900.191 | 889.334 | 893.445 | 889.088 | 838.605 | 827.664 | 845.676 | 841.831 | 773.662 | 770.44 | 809.438 | 795.225 | 754.703 | 734.301 | 774.001 | 753.361 | 716.312 | 703.356 | 741.4 | 722.657 | 704.763 | 687.427 | 729.635 | 712.784 | 651.145 | 629.632 | 656.821 | 628.487 | 568.488 | 532.459 | 569.545 | 545.975 | 456.058 | 439.085 | 504.156 | 458.583 | 366.724 | 341.036 | 412.65 | 373.414 | 306.924 | 289.232 | 390.028 | 348.8 | 313.597 | 282.829 | 245.298 | 219.323 | 300.604 | 272.552 | 75.688 | 55.511 | 77.858 | 48.583 | 17.942 | 3.52 | -100.326 | -141.108 | -147.413 | -161.385 | -171.937 | -178.969 | -185.579 | -191.561 | -37.876 | 29.719 | 121.664 | 114.64 | 83.127 | 80.523 | -802.082 | -832.59 | -435.535 | -311.21 | 210.567 | 327.991 | 539.147 | 603.403 | 540.591 | 533.935 | 626.116 | 494.902 | 568.054 | 384.893 | 395.403 | 273.707 | 338.109 | 245.883 | 342.033 | 148.806 | 170.792 |
| Accumulated Other Comprehensive Income/Loss
| 1,079.026 | 0 | 1,077.491 | 260.005 | 1,075.184 | 258.412 | 1,076.397 | 257.03 | 1,078.895 | 259.662 | 1,081.361 | 262.752 | 1,080.27 | 263.15 | 1,080.286 | 261.389 | 1,041.132 | 2.878 | 2.051 | 1.709 | 1.736 | 1.87 | 0.3 | 0.3 | 0.402 | 0.402 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0 | 1,077.736 | 0 | 1,076.337 | 0 | 1,076.374 | 0 | 1,074.992 | 0 | 1,077.623 | 0 | 1,080.713 | 0 | 1,081.111 | 0 | 1,079.351 | 0 | 1,040.887 | 0 | 1,033.672 | 0 | 1,033.833 | 1,022.551 | 1,022.551 | 1,022.653 | 1,022.653 | 1,012.072 | 1,012.072 | 1,012.072 | 1,012.072 | 999.927 | 999.927 | 999.927 | 999.927 | 989.39 | 989.39 | 989.39 | 989.39 | 980.697 | 980.697 | 980.697 | 893.979 | 940.782 | 940.782 | 940.782 | 940.782 | 930.453 | 930.453 | 930.453 | 930.453 | 923.51 | 923.51 | 923.51 | 923.51 | 911.037 | 911.037 | 911.037 | 911.037 | 895.576 | 895.576 | 895.576 | 895.576 | 878.365 | 878.365 | 1,048.759 | 1,048.759 | 1,051.216 | 1,051.216 | 1,050.508 | 1,106.717 | 1,057.902 | 1,057.795 | 1,048.787 | 1,062.223 | 1,045.896 | 1,670.088 | 1,672.548 | 1,672.548 | 1,660.696 | 1,660.522 | 1,660.545 | 1,660.521 | 1,636.231 | 1,636.954 | 2,514.77 | 2,529.875 | 2,494.344 | 2,494.349 | 2,490.344 | 2,490.349 | 2,491.833 | 2,490.348 | 2,490.344 | 2,490.35 | 2,447.993 | 2,442.381 | 1,005.345 | 1,012.437 | 951.56 | 983.561 | 906.591 | 976.514 | 1,028.585 | 1,028.585 | 67.875 |
| Total Shareholders Equity
| 3,434.207 | 3,489.036 | 3,456.66 | 3,440.203 | 3,562.713 | 3,427.883 | 3,402.23 | 3,356.91 | 3,372.2 | 3,357.439 | 3,302.366 | 3,262.665 | 3,289.813 | 3,285.149 | 3,236.478 | 3,224.686 | 3,190.577 | 3,185.974 | 3,128.619 | 3,117.336 | 3,135.375 | 3,131.664 | 3,052.213 | 3,048.991 | 3,088.091 | 3,073.878 | 3,022.775 | 3,002.373 | 3,042.073 | 3,021.433 | 2,972.239 | 2,959.283 | 2,997.327 | 2,978.584 | 2,950.153 | 2,932.817 | 2,975.025 | 2,958.173 | 2,887.843 | 2,866.329 | 2,893.519 | 2,865.185 | 2,765.27 | 2,729.241 | 2,766.327 | 2,742.757 | 2,642.511 | 2,625.538 | 2,690.609 | 2,645.036 | 2,546.234 | 2,520.546 | 2,592.16 | 2,552.924 | 2,473.96 | 2,456.269 | 2,557.065 | 2,515.837 | 2,465.173 | 2,434.404 | 2,396.873 | 2,370.899 | 2,434.969 | 2,406.917 | 2,380.447 | 2,360.27 | 2,385.075 | 2,355.799 | 2,324.45 | 2,321.31 | 2,213.576 | 2,172.687 | 2,157.375 | 2,143.899 | 2,129.958 | 2,119.119 | 2,114.969 | 2,108.987 | 2,250.82 | 2,318.241 | 2,410.209 | 2,403.161 | 2,347.359 | 2,345.476 | 2,340.688 | 2,310.188 | 2,686.809 | 2,811.138 | 3,328.91 | 3,446.34 | 3,658.98 | 3,721.751 | 3,658.935 | 3,652.285 | 3,702.109 | 3,565.283 | 2,143.398 | 1,960.144 | 1,916.963 | 1,795.202 | 1,814.701 | 1,722.371 | 1,750.619 | 1,557.391 | 478.667 |
| Total Equity
| 3,463.906 | 3,519.314 | 3,491.358 | 3,479.229 | 3,601.818 | 3,467.646 | 3,442.973 | 3,399.031 | 3,414.809 | 3,400.776 | 3,345.537 | 3,307.186 | 3,334.368 | 3,330.454 | 3,279.645 | 3,267.887 | 3,234.593 | 3,230.017 | 3,171.028 | 3,158.824 | 3,177.817 | 3,174.797 | 3,094.144 | 3,090.659 | 3,130.279 | 3,116.512 | 3,062.923 | 3,043.725 | 3,083.431 | 3,063.453 | 3,012.756 | 2,998.722 | 3,037.226 | 3,019.33 | 2,989.035 | 2,972.179 | 3,014.549 | 2,998.271 | 2,926.725 | 2,905.783 | 2,933.482 | 2,905.745 | 2,936.26 | 2,900.578 | 2,913.494 | 2,889.697 | 2,788.226 | 2,770.234 | 2,822.315 | 2,777.297 | 2,678.102 | 2,653.918 | 2,724.406 | 2,685.641 | 2,602.855 | 2,585.289 | 2,702.036 | 2,661.972 | 2,668.931 | 2,643.883 | 2,608.213 | 2,585.981 | 2,694.403 | 2,655.734 | 2,639.577 | 2,620.468 | 2,638.902 | 2,603.822 | 2,573.307 | 2,574.823 | 2,452.821 | 2,410.848 | 2,388.063 | 2,368.276 | 2,340.124 | 2,321.828 | 2,302.906 | 2,293.068 | 2,433.834 | 2,497.008 | 2,631.32 | 2,619.005 | 2,557.407 | 2,785.716 | 2,778.583 | 2,758.609 | 3,100.434 | 3,223.33 | 3,773.407 | 3,884.705 | 4,138.326 | 4,209.619 | 4,123.944 | 4,132.938 | 4,077.63 | 3,963.632 | 2,220.877 | 2,048.699 | 1,976.313 | 1,849.326 | 1,850.922 | 1,746.226 | 1,771.498 | 1,561.884 | 481.631 |
| Total Liabilities & Shareholders Equity
| 4,319.468 | 4,461.368 | 4,360 | 4,407.98 | 4,453.715 | 4,354.312 | 4,253.172 | 4,205.343 | 4,096.971 | 4,243.376 | 4,135.511 | 4,144.198 | 4,122.513 | 4,107.85 | 3,943.269 | 3,936.675 | 3,866.589 | 4,036.821 | 3,889.653 | 3,876.056 | 3,836.436 | 3,947.428 | 3,766.469 | 3,838.278 | 3,744.611 | 3,802.977 | 3,622.982 | 3,696.023 | 3,703.091 | 3,771.709 | 3,690.686 | 3,731.015 | 3,742.724 | 3,846.529 | 3,691.598 | 3,573.416 | 3,730.257 | 3,717.307 | 3,489.558 | 3,609.594 | 3,546.861 | 3,628.821 | 3,428.951 | 3,485.844 | 3,515.264 | 3,439.765 | 3,347.842 | 3,356.183 | 3,411.64 | 3,417.121 | 3,462.769 | 3,355.206 | 3,270.797 | 3,328.482 | 3,211.055 | 3,143.803 | 3,288.698 | 3,301.588 | 3,390 | 3,293.026 | 3,203.269 | 3,309.179 | 3,471.704 | 3,494.808 | 3,791.379 | 4,110.723 | 4,281.682 | 4,212.95 | 3,614.699 | 4,064.228 | 4,110.767 | 3,871.242 | 4,023.025 | 4,656.018 | 4,951.116 | 4,629.708 | 4,425.823 | 4,666.865 | 4,828.751 | 3,903.129 | 4,262.784 | 4,504.474 | 5,116.555 | 5,439.15 | 5,351.462 | 5,528.136 | 5,970.356 | 6,405.073 | 6,681.84 | 6,856.237 | 7,249.595 | 7,401.708 | 7,048.612 | 7,721.346 | 8,246.959 | 7,945.672 | 5,011.98 | 4,902.172 | 4,857.84 | 5,129.46 | 4,637.987 | 4,502.311 | 4,044.414 | 3,076.002 | 1,630.987 |