Jiangsu chunlan refrigerating equipment stock co.,ltd.
SSE:600854.SS
4.94 (CNY) • At close May 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 1,143.326 | 1,148.865 | 1,116.522 | 998.779 | 1,073.252 | 1,058.809 | 1,002.181 | 937.355 | 1,004.249 | 1,027.109 | 995.918 | 998.185 | 1,003.249 | 943.342 | 792.722 | 632.954 | 616.782 | 554.226 | 464.447 | 463.236 | 462.963 | 477.523 | 466.888 | 426.343 | 489.756 | 498.355 | 484.384 | 531.255 | 573.394 | 560.061 | 476.363 | 298.039 | 213.603 | 71.988 | 63.934 | 76.472 | 15.56 | 38.063 | 10.09 | 19.229 | 55.788 | 40.849 | 23.542 | 28.409 | 31.521 | 40.43 | 53.002 | 86.834 | 48.056 | 59.125 | 54.042 | 78.679 | 79.346 | 127.705 | 140.135 | 123.328 | 120.562 | 114.368 | 187.802 | 198.329 | 157.714 | 207.637 | 234.031 | 157.738 | 158.245 | 124.759 | 35.958 | 69.468 | 136.799 | 197.007 | 207.599 | 262.617 | 162.431 | 145.843 | 205.831 | 277.557 | 258.374 | 287.21 | 297.436 | 275.079 | 306.107 | 358.99 | 273.526 | 289.038 | 175.086 | 282.625 | 126.182 | 95.48 | 44 | 394.231 | 389.169 | 478.261 | 611.214 | 776.02 | 385.171 | 296.836 | 434.772 | 363.534 | 238.671 | 331.526 | 601.028 | 298.378 | 0 | 253.737 | 0 | 235.131 | 0 | 0 | 396.71 |
| Short Term Investments
| 820.166 | 790.762 | -238.769 | 0 | 0 | 0 | -242.826 | -243.545 | -246.458 | -249.371 | -251.727 | 697.799 | 670.451 | 653.959 | -268.886 | -271.387 | -274.442 | 0 | -122.003 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -324.285 | 0 | -338.909 | -339.171 | 0 | -368.719 | -372.145 | -376.11 | -379.537 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -329.9 | 457.162 | 455.391 | 458.179 | -9.27 | 452.469 | 446.104 | 458.165 | 458.065 | 456.312 | 0 | 459.833 | 0 | 208.745 | 212.78 | 226.181 | 229.702 | -12.289 | 233.575 | -1.217 | 236.935 | 0 | 406.833 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,143.326 | 1,148.865 | 1,116.522 | 998.779 | 1,073.252 | 1,058.809 | 1,002.181 | 937.355 | 1,004.249 | 1,027.109 | 995.918 | 998.185 | 1,003.249 | 943.342 | 792.722 | 632.954 | 616.782 | 554.226 | 464.447 | 463.236 | 462.963 | 477.523 | 466.888 | 426.343 | 489.756 | 498.355 | 484.384 | 531.255 | 573.394 | 560.061 | 476.363 | 298.039 | 213.603 | 71.988 | 63.934 | 76.472 | 15.56 | 38.063 | 10.09 | 19.229 | 55.788 | 40.849 | 23.542 | 28.409 | 31.521 | 40.43 | 53.002 | 86.834 | 48.056 | 59.125 | 54.042 | 78.679 | 79.346 | 127.705 | 140.135 | 123.328 | 120.562 | 114.368 | 187.802 | 198.329 | 157.714 | 207.637 | 234.031 | 157.738 | 158.245 | 124.759 | 35.958 | 69.468 | 136.799 | 197.007 | 207.599 | 262.617 | 162.431 | 145.843 | 205.831 | 277.557 | 258.374 | 287.21 | 297.436 | 275.079 | 306.107 | 358.99 | 273.526 | 289.038 | 175.086 | 282.625 | 126.182 | 95.48 | 44 | 394.231 | 389.169 | 478.261 | 611.214 | 776.02 | 385.171 | 296.836 | 434.772 | 363.534 | 238.671 | 331.526 | 601.028 | 298.378 | 0 | 253.737 | 0 | 235.131 | 0 | 0 | 396.71 |
| Net Receivables
| 5.267 | 3.405 | 35.861 | 121.394 | 9.093 | 10.935 | 68.444 | 16.181 | 23.942 | 25.551 | 28.888 | 20.078 | 59.007 | 122.735 | 130.755 | 181.289 | 166.573 | 106.835 | 115.786 | 85.56 | 33.225 | 32.083 | 71.818 | 49.667 | 61.045 | 82.05 | 61.209 | 61.477 | 63.119 | 64.362 | 119.792 | 95.005 | 56.409 | 39.621 | 30.163 | 35.559 | 35.753 | 43.057 | 15.917 | 40.117 | 88.129 | 78.09 | 105.866 | 170.287 | 180.175 | 154.85 | 102.206 | 138.424 | 148.635 | 157.998 | 228.355 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 346.824 | 219.519 | 0 | 296.917 | 0 | 0 | -10.054 | 0 | 0 | 1,064.6 | 0 | 1,523.66 | 1,555.565 | 1,455.37 | 0.155 | 1,813.604 | 1,790.592 | 0 | 0 | 2,339.96 | 2,583.964 | 2,514.956 | 2,040.96 | 0 | 1,996.26 | 2,353.636 | 1,934.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 520.823 | 426.625 | 207.344 | 0 | 487.183 | 0 | 0 | 0 | 0 | 0 | 346.005 | 0 | 0 | 0 |
| Inventory
| 160.848 | 165.293 | 175.003 | 189.029 | 187.848 | 194.821 | 204.763 | 209.51 | 193.304 | 225.735 | 219.234 | 225.471 | 245.68 | 279.685 | 376.13 | 374.144 | 328.797 | 367.672 | 323.762 | 349.579 | 412.945 | 398.014 | 413.597 | 441.84 | 452.757 | 463.371 | 541.649 | 585.209 | 476.6 | 548.666 | 730.437 | 813.5 | 861 | 838.318 | 892.636 | 921.929 | 966.392 | 973.557 | 959.469 | 994.279 | 976.7 | 997.115 | 955.994 | 971.983 | 985.992 | 1,003.763 | 1,008.634 | 1,113.173 | 1,155.685 | 1,183.778 | 1,191.557 | 1,193.558 | 1,051.677 | 1,031.927 | 940.066 | 1,103.439 | 932.077 | 769.91 | 950.113 | 1,133.721 | 1,228.524 | 796.114 | 1,284.325 | 1,104.884 | 1,141.982 | 1,206.777 | 1,233.089 | 1,301.904 | 1,359.031 | 1,466.609 | 1,309.454 | 1,297.891 | 1,428.472 | 1,338.539 | 1,063.751 | 969.683 | 989.192 | 731.554 | 919.959 | 837.566 | 755.072 | 779.252 | 991.334 | 1,042.239 | 829.257 | 834.511 | 693.415 | 733.876 | 768.096 | 91.462 | 95.355 | 105.879 | 76.213 | 127.567 | 63.65 | 65.323 | 46.756 | 86.862 | 28.222 | 55.013 | 42.575 | 48.32 | 0 | 101.953 | 0 | 78.38 | 0 | 0 | 64.794 |
| Other Current Assets
| 16.925 | 3.285 | 2.707 | 0.754 | 4.03 | 3.945 | 67.323 | 14.897 | 29.437 | 15.801 | 58.078 | 22.748 | 72.838 | 42.221 | 113.263 | 54.19 | 41.653 | 39.198 | 103.572 | 95.002 | 45.717 | 36.704 | 100.816 | 96.754 | 55.854 | 44.096 | 55.25 | 135.911 | 72.846 | 55.374 | 82.936 | 69.593 | 26.552 | 20.061 | 16.215 | 59.933 | 124.037 | 38.765 | 121.38 | 146.817 | 149.675 | 96.395 | 143.89 | 149.573 | 152.695 | 96.76 | 79.869 | 76.991 | 93.125 | 28.717 | 221.528 | 210.343 | 243.485 | 240.289 | 319.946 | 352.79 | 232.869 | 344.06 | 422.283 | 329.905 | 220.187 | 212.739 | 291.048 | 328.831 | 361.032 | 416.399 | 553.591 | 771.594 | 1,064.771 | 1,154.738 | 1,523.878 | 1,556.338 | 1,455.504 | 1,554.247 | 1,817.432 | 1,790.957 | 2,085.947 | 2,234.534 | 2,340.022 | 2,583.964 | 2,515.124 | 2,027.581 | 1,953.088 | 1,996.319 | 2,354.73 | 1,935.477 | 2,455.646 | 2,351.412 | 1,789.464 | 1,527.811 | 1,946.167 | 1,898.513 | 1,636.25 | 1,444.463 | 1,253.263 | 623.105 | 744.129 | 622.953 | 972.241 | 500.733 | 465.103 | 472.416 | 920.245 | 420.395 | 770.278 | 308.881 | 684.748 | 633.478 | 117.394 |
| Total Current Assets
| 1,326.367 | 1,320.848 | 1,330.092 | 1,309.956 | 1,273.212 | 1,268.409 | 1,286.308 | 1,179.417 | 1,250.93 | 1,291.107 | 1,295.753 | 1,289.934 | 1,365.333 | 1,386.465 | 1,408.192 | 1,236.19 | 1,149.967 | 1,066.236 | 1,006.514 | 992.408 | 953.612 | 949.503 | 981.301 | 1,013.672 | 1,071.49 | 1,097.841 | 1,193.016 | 1,305.124 | 1,202.61 | 1,246.947 | 1,419.351 | 1,392.887 | 1,166.267 | 978.491 | 1,027.617 | 1,122.266 | 1,131.344 | 1,081.239 | 1,090.94 | 1,183.573 | 1,251.543 | 1,212.449 | 1,223.345 | 1,312.563 | 1,342.67 | 1,295.802 | 1,243.71 | 1,409.962 | 1,445.5 | 1,424.918 | 1,467.126 | 1,482.58 | 1,374.508 | 1,399.922 | 1,400.147 | 1,579.557 | 1,285.508 | 1,228.338 | 1,560.198 | 1,661.955 | 1,606.425 | 1,216.489 | 1,809.405 | 1,591.453 | 1,661.259 | 1,747.834 | 1,822.638 | 2,142.967 | 2,560.601 | 2,818.354 | 3,040.931 | 3,116.846 | 3,046.407 | 3,038.784 | 3,087.014 | 3,038.197 | 3,333.513 | 3,253.298 | 3,557.417 | 3,696.61 | 3,576.303 | 3,165.823 | 3,217.948 | 3,327.596 | 3,359.073 | 3,052.614 | 3,275.243 | 3,180.768 | 2,601.56 | 2,013.504 | 2,430.692 | 2,482.652 | 2,323.677 | 2,348.05 | 1,702.084 | 1,475.332 | 1,652.282 | 1,280.693 | 1,239.134 | 898.588 | 1,108.706 | 819.114 | 920.245 | 776.085 | 770.278 | 622.391 | 684.748 | 633.478 | 578.899 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 87.632 | 88.303 | 86.521 | 89.975 | 100.476 | 97.191 | 108.797 | 114.44 | 117.787 | 121.612 | 123.663 | 123.824 | 128.277 | 132.577 | 141.889 | 146.771 | 146.06 | 148.404 | 163.492 | 167.272 | 171.172 | 175.032 | 178.806 | 180.214 | 187.094 | 191.479 | 264.006 | 271.462 | 278.217 | 285.7 | 299.753 | 310.622 | 318.125 | 326.406 | 351.806 | 354.62 | 361.165 | 374.043 | 385.138 | 394.458 | 403.335 | 412.196 | 420.52 | 429.632 | 439.367 | 444.842 | 458.549 | 458.87 | 464.746 | 475.066 | 560.058 | 529.166 | 736.566 | 731.827 | 597.899 | 574.194 | 557.952 | 566.977 | 517.626 | 526.439 | 534.626 | 543.361 | 553.654 | 762.881 | 780.536 | 796.524 | 647.238 | 663.321 | 680.78 | 708.66 | 772.791 | 790.898 | 798.4 | 818.157 | 826.532 | 844.034 | 862.616 | 867.649 | 751.815 | 604.521 | 616.164 | 626.216 | 603.241 | 607.268 | 604.882 | 620.577 | 629.715 | 634.415 | 647.874 | 651.057 | 656.617 | 666.178 | 692.237 | 700.542 | 436.487 | 452.624 | 468.195 | 455.105 | 306.584 | 317.635 | 243.129 | 243.679 | 278.037 | 226.881 | 170.242 | 151.636 | 102.112 | 91.241 | 86.679 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 237.835 | 0 | 258.221 | 0 | 278.606 | 0 | 0 | 0 | 319.378 | 0 | 0 | 0 | 360.15 | 0 | 380.536 | 0 | 400.921 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 4.033 | 4.068 | 4.103 | 4.167 | 4.247 | 4.326 | 4.405 | 4.485 | 4.579 | 4.643 | 4.738 | 4.737 | 4.771 | 4.806 | 4.848 | 4.776 | 4.811 | 4.703 | 4.757 | 4.721 | 4.756 | 4.79 | 4.836 | 4.87 | 4.872 | 4.907 | 4.943 | 4.978 | 5.013 | 5.048 | 5.084 | 5.119 | 5.154 | 5.188 | 5.225 | 5.259 | 5.294 | 5.329 | 5.365 | 5.4 | 5.44 | 5.492 | 5.545 | 5.593 | 5.645 | 5.696 | 5.749 | 5.8 | 4.782 | 5.903 | 5.104 | 5.995 | 130.171 | 130.987 | 131.128 | 133.157 | 135.03 | 137.638 | 11.391 | 12.777 | 14.213 | 405.249 | 17.136 | 38.127 | 40.56 | 43.189 | 65.025 | 67.827 | 70.558 | 73.563 | 78.586 | 81.558 | 84.53 | 284.565 | 297.73 | 310.861 | 324.026 | 99.39 | 350.39 | 101.393 | 372.641 | 107.063 | 398.709 | 411.737 | 417.799 | 111.415 | 443.786 | 456.779 | 469.772 | 122.616 | 495.758 | 128.214 | 521.742 | 133.812 | 56.684 | 59.29 | 54.369 | 54.455 | 23.062 | 23.982 | 13.76 | 14.48 | 15.2 | 15.92 | 16.64 | 17.36 | 18.08 | 0 | 19.52 |
| Goodwill and Intangible Assets
| 4.033 | 4.068 | 4.103 | 4.167 | 4.247 | 4.326 | 4.405 | 4.485 | 4.579 | 4.643 | 4.738 | 4.737 | 4.771 | 4.806 | 4.848 | 4.776 | 4.811 | 4.703 | 4.757 | 4.721 | 4.756 | 4.79 | 4.836 | 4.87 | 4.872 | 4.907 | 4.943 | 4.978 | 5.013 | 5.048 | 5.084 | 5.119 | 5.154 | 5.188 | 5.225 | 5.259 | 5.294 | 5.329 | 5.365 | 5.4 | 5.44 | 5.492 | 5.545 | 5.593 | 5.645 | 5.696 | 5.749 | 5.8 | 4.782 | 5.903 | 5.104 | 5.995 | 130.171 | 130.987 | 131.128 | 133.157 | 135.03 | 137.638 | 11.391 | 12.777 | 14.213 | 405.249 | 17.136 | 38.127 | 40.56 | 43.189 | 65.025 | 67.827 | 70.558 | 73.563 | 78.586 | 81.558 | 84.53 | 284.565 | 297.73 | 310.861 | 324.026 | 337.225 | 350.39 | 359.613 | 372.641 | 385.669 | 398.709 | 411.737 | 417.799 | 430.793 | 443.786 | 456.779 | 469.772 | 482.766 | 495.758 | 508.75 | 521.742 | 534.734 | 56.684 | 59.29 | 54.369 | 54.455 | 23.062 | 23.982 | 13.76 | 14.48 | 15.2 | 15.92 | 16.64 | 17.36 | 18.08 | 0 | 19.52 |
| Long Term Investments
| 0 | 0 | 980.668 | 966.896 | 798.887 | 1,011.652 | 991.407 | 1,032.045 | 991.239 | 973.502 | 941.518 | 0 | 0 | -0 | 922.969 | 1,001.797 | 990.73 | 696.625 | 799.98 | 638.477 | 672.772 | 658.355 | 634.492 | 681.345 | 677.72 | 627.233 | 625.384 | 620.03 | 618.48 | 618.984 | 633.51 | 635.19 | 634.556 | 949.96 | 621.593 | 963.132 | 964.259 | 626.703 | 829.19 | 830.144 | 836.321 | 842.859 | 461.287 | 463.655 | 466.88 | 459.283 | 459.983 | 460.815 | 461.661 | 462.04 | 459.206 | 790.269 | 0 | 0 | 0 | 466.718 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 242.8 | 0 | 236.896 | 0 | 235.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 14.032 | 14.177 | 13.835 | 13.876 | 13.838 | 13.837 | 23.706 | 23.707 | 23.685 | 23.687 | 14.31 | 14.312 | 14.47 | 14.471 | 9.476 | 9.487 | 18.293 | 20.084 | 14.999 | 15.679 | 16.982 | 16.929 | 17.449 | 13.407 | 13.27 | 12.964 | 35.699 | 35.064 | 27.286 | 36.776 | 15.082 | 15.038 | 15.089 | 14.848 | 13.5 | 13.415 | 16.702 | 16.62 | 17.875 | 18.526 | 17.482 | 17.954 | 15.324 | 15.642 | 15.968 | 15.355 | 16.76 | 17.79 | 17.881 | 18.446 | 18.813 | 19.002 | 15.881 | 14.762 | 11.316 | 21.047 | 18.516 | 20.397 | 24.432 | 30.133 | 32.479 | 32.165 | 35.019 | 42.002 | 46.154 | 47.52 | 58.546 | 77.177 | 92.157 | 78.06 | 20.778 | 21.589 | 1.565 | 43.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 1,052.847 | 1,026.487 | 0 | 0 | 236.922 | 0 | 0 | 0 | 0 | 0 | 0 | 952.173 | 927.982 | 914.455 | 0 | 0 | 0 | 277.499 | 163.492 | 288.552 | 291.609 | 294.665 | 302.797 | 305.566 | 308.626 | 311.68 | 298.889 | 301.658 | 304.949 | 307.725 | 311.64 | 317.916 | 321.343 | 8.5 | 321.329 | 0.052 | 3.374 | 346.136 | 83.59 | 83.59 | 83.59 | 83.59 | 384.541 | 387.968 | 391.617 | 394.885 | 381.451 | 384.61 | 390.263 | 391.217 | 328.825 | 0.003 | 470.199 | 468.427 | 467.818 | 0.617 | 462.851 | 456.486 | 469.796 | 469.426 | 467.944 | 466.756 | 469.815 | 223.745 | 220.582 | 225.266 | 239.325 | 242.853 | 0.281 | 245.924 | 0.067 | 238.351 | 22.195 | 365.336 | 415.279 | 419.57 | 423.5 | 425.135 | 428.811 | 492.013 | 425.314 | 428.505 | 423.051 | 427.519 | 428.659 | 432.528 | 438.53 | 443.804 | 456.161 | 460.801 | 497.521 | 517.428 | 516.947 | 518.481 | 574.642 | 573.75 | 523.186 | 533.462 | 689.105 | 703.156 | 303.601 | 289.578 | 262.432 | 264.932 | 231.957 | 233.527 | 169.359 | 140.66 | 78.812 |
| Total Non-Current Assets
| 1,158.544 | 1,133.036 | 1,085.126 | 1,074.915 | 1,154.369 | 1,127.006 | 1,128.315 | 1,174.676 | 1,137.29 | 1,123.444 | 1,084.229 | 1,095.046 | 1,075.5 | 1,066.308 | 1,079.183 | 1,162.832 | 1,159.894 | 1,147.316 | 1,146.721 | 1,114.701 | 1,157.29 | 1,149.772 | 1,138.381 | 1,185.403 | 1,191.583 | 1,148.262 | 1,228.922 | 1,233.192 | 1,233.945 | 1,254.233 | 1,265.069 | 1,283.884 | 1,294.266 | 1,304.903 | 1,313.453 | 1,336.48 | 1,350.795 | 1,368.831 | 1,321.159 | 1,332.117 | 1,346.168 | 1,362.09 | 1,287.216 | 1,302.489 | 1,319.477 | 1,320.061 | 1,322.492 | 1,327.885 | 1,339.334 | 1,352.672 | 1,372.007 | 1,344.435 | 1,352.817 | 1,346.003 | 1,208.161 | 1,195.732 | 1,174.349 | 1,181.499 | 1,023.245 | 1,038.775 | 1,049.262 | 1,447.531 | 1,075.624 | 1,066.755 | 1,087.831 | 1,112.5 | 1,010.135 | 1,051.178 | 1,086.577 | 1,106.206 | 1,109.118 | 1,132.396 | 1,142.239 | 1,511.269 | 1,539.542 | 1,574.466 | 1,610.142 | 1,630.008 | 1,531.016 | 1,456.148 | 1,414.119 | 1,440.39 | 1,425.001 | 1,446.523 | 1,451.341 | 1,483.897 | 1,512.03 | 1,534.998 | 1,573.808 | 1,594.624 | 1,649.895 | 1,692.355 | 1,730.925 | 1,753.757 | 1,067.813 | 1,085.664 | 1,045.749 | 1,043.022 | 1,018.751 | 1,044.773 | 560.489 | 547.736 | 555.669 | 507.732 | 418.839 | 402.523 | 289.552 | 231.901 | 185.011 |
| Total Assets
| 2,484.911 | 2,453.884 | 2,415.218 | 2,384.871 | 2,427.581 | 2,395.415 | 2,414.623 | 2,354.093 | 2,388.22 | 2,414.551 | 2,379.981 | 2,384.98 | 2,440.833 | 2,452.773 | 2,487.374 | 2,399.021 | 2,309.86 | 2,213.552 | 2,153.234 | 2,107.109 | 2,110.902 | 2,099.275 | 2,119.682 | 2,199.075 | 2,263.073 | 2,246.103 | 2,421.938 | 2,538.316 | 2,436.555 | 2,501.18 | 2,684.421 | 2,676.771 | 2,460.534 | 2,283.394 | 2,341.07 | 2,458.746 | 2,482.139 | 2,450.07 | 2,412.099 | 2,515.691 | 2,597.711 | 2,574.539 | 2,510.561 | 2,615.052 | 2,662.148 | 2,615.863 | 2,566.202 | 2,737.847 | 2,784.834 | 2,777.59 | 2,839.133 | 2,827.015 | 2,727.324 | 2,745.924 | 2,608.308 | 2,775.289 | 2,459.857 | 2,409.837 | 2,583.443 | 2,700.73 | 2,655.687 | 2,664.02 | 2,885.028 | 2,658.208 | 2,749.091 | 2,860.334 | 2,832.773 | 3,194.144 | 3,647.178 | 3,924.561 | 4,150.049 | 4,249.242 | 4,188.646 | 4,550.053 | 4,626.556 | 4,612.663 | 4,943.655 | 4,883.306 | 5,088.433 | 5,152.758 | 4,990.423 | 4,606.213 | 4,642.949 | 4,774.119 | 4,810.413 | 4,536.511 | 4,787.273 | 4,715.766 | 4,175.367 | 3,608.128 | 4,080.586 | 4,175.007 | 4,054.603 | 4,101.807 | 2,769.897 | 2,560.997 | 2,698.031 | 2,323.715 | 2,257.886 | 1,943.362 | 1,669.196 | 1,366.85 | 1,475.914 | 1,283.818 | 1,189.117 | 1,024.914 | 974.299 | 865.379 | 763.909 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 42.176 | 40.698 | 39.69 | 43.83 | 42.492 | 44.231 | 46.299 | 47.036 | 46.54 | 72.253 | 81.143 | 101.296 | 98.571 | 111.741 | 219.155 | 219.194 | 150.673 | 139.961 | 65.632 | 68.347 | 70.976 | 77.623 | 87.355 | 93.427 | 97.171 | 123.968 | 143.943 | 233.307 | 179.965 | 152.381 | 93.275 | 92.245 | 78.627 | 98.919 | 117.432 | 174.543 | 207.378 | 218.9 | 225.975 | 276.597 | 397.444 | 411.284 | 347.541 | 416.824 | 413.91 | 407.58 | 450.546 | 602.743 | 600.243 | 610.684 | 656.839 | 665.665 | 528.944 | 551.602 | 442.339 | 668.066 | 464.661 | 325.925 | 357.683 | 422.981 | 337.498 | 295.946 | 431.559 | 321.852 | 294.554 | 361.065 | 391.961 | 612.781 | 974.554 | 1,166.171 | 1,208.807 | 1,323.564 | 1,257.54 | 1,297.783 | 1,201.377 | 1,115.513 | 1,499.035 | 1,448.673 | 1,556.505 | 1,704.384 | 1,669.766 | 1,301.493 | 1,282.877 | 1,287.098 | 1,398.394 | 1,168.174 | 1,395.744 | 1,360.336 | 860.653 | 256.692 | 592.458 | 548.655 | 568.356 | 605.966 | 525.785 | 518.944 | 478.399 | 348.074 | 369.481 | 215.281 | 410.605 | 345.396 | 0 | 275.47 | 0 | 199.581 | 0 | 0 | 96.192 |
| Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 0 | 11 | 33 | 41.3 | 42.29 | 52.99 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 72 | 73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 17 | 20 | 26 | 26 | 26 | 26 | 26 | 41 | 61 | 114.5 | 90 | 50 | 20 | 0 | 0 | 0 | 143 | 0 | 100 | 0 | 0 | 74.04 |
| Tax Payables
| 34.355 | 36.848 | 40.105 | 2.314 | 34.113 | 1.087 | 50.495 | 45.316 | 57.62 | 47.28 | 40.627 | 57.783 | 51.712 | 40.501 | 33.473 | 37.318 | 46.965 | 43.312 | 37.337 | 37.836 | 37.121 | 33.427 | 23.342 | 35.115 | 31.785 | 29.466 | 46.5 | 43.275 | 74.536 | 74.872 | 7.602 | 11.585 | 6.82 | 10.852 | 3.718 | 6.252 | 7.793 | 11.511 | -5.758 | 2.137 | 2.944 | 2.216 | -4.233 | 0.389 | -4.683 | -0.666 | 3.213 | -0.552 | -40.382 | -48.616 | -31.666 | -38.816 | -29.134 | -48.744 | -8.225 | -39.682 | -37.336 | -20.62 | -22.472 | 1.887 | -25.836 | -9.484 | -13.929 | -25.861 | -31.399 | -46.918 | -54.337 | -56.193 | -74.19 | -90.643 | -47.715 | -75.854 | -111.92 | -111.28 | -25.34 | -27.549 | -75.753 | -40.565 | -9.354 | 6.669 | 1.93 | 6.493 | 4.24 | 10.805 | 35.023 | -3.918 | 14.63 | -10.274 | -16.505 | 11.218 | 29.87 | 38.069 | 36.907 | 56.09 | 69.912 | 18.577 | 92.669 | 54.764 | 74.843 | 57.688 | 94.642 | 53.175 | 0 | 58.915 | 0 | 39.01 | 0 | 0 | 29.555 |
| Deferred Revenue
| 0 | 0 | 0 | 38.585 | 107.043 | 44.058 | 145.608 | 142.151 | 71.025 | 133.809 | 131.678 | 0 | 0 | 344.421 | 187.612 | 124.801 | 89.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 70.601 | 53.441 | 46.132 | 43.962 | 0 | 59.053 | 63.422 | 68.359 | 71.2 | 78.123 | 61.025 | 50.218 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.763 | -15.039 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10.274 | 88.314 | 134.42 | 194.981 | 342.759 | 0 | 303.588 | 216.046 | 150.854 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.689 |
| Other Current Liabilities
| 72.245 | 71.436 | 70.451 | 106.777 | 83.339 | 112.871 | 107.433 | 51.635 | 118.136 | 178.4 | 185.216 | 173.093 | 274.183 | 336.873 | 259.873 | 186.33 | 150.923 | 103.585 | 115.715 | 118.912 | 112.004 | 113.253 | 139.083 | 145.991 | 135.147 | 140.76 | 189.732 | 208.092 | 195.374 | 317.629 | 573.641 | 566.997 | 496.482 | 185.407 | 195.126 | 203.576 | 155.708 | 157.666 | 158.246 | 157.274 | 143.096 | 142.597 | 143.224 | 136.973 | 154.943 | 160.068 | 61.103 | 70.249 | 165.291 | 176.763 | 176.97 | 165.708 | 192.089 | 205.989 | 154.101 | 204.223 | 170.657 | 226.023 | 215.908 | 160.174 | 119.511 | 126.512 | 140.917 | 179.275 | 210.603 | 213.592 | 239.85 | 356.363 | 354.225 | 374.495 | 188.854 | 202.923 | 248.236 | 227.561 | 103.153 | 176.594 | 177.264 | 130.906 | 150.315 | 219.448 | 94.206 | 79.386 | 103.988 | 206.41 | 123.433 | 126.521 | 138.513 | 114.823 | 106.862 | 125.246 | 168.22 | 307.799 | 231.698 | 250.607 | 146.696 | 136.174 | 245.246 | 227.739 | 146.396 | 208.716 | 189.858 | 161.499 | 666.986 | 156.004 | 521.728 | 197.877 | 454.897 | 335.873 | 87.466 |
| Total Current Liabilities
| 148.776 | 148.982 | 150.246 | 152.921 | 159.944 | 158.188 | 204.227 | 207.951 | 222.296 | 297.932 | 306.986 | 332.171 | 424.465 | 489.115 | 512.501 | 442.841 | 348.561 | 283.251 | 218.685 | 225.096 | 220.101 | 224.303 | 249.78 | 274.532 | 264.103 | 294.194 | 380.176 | 484.675 | 449.875 | 544.882 | 674.518 | 670.827 | 581.928 | 395.177 | 316.275 | 395.371 | 403.879 | 429.377 | 420.753 | 488.998 | 559.484 | 572.097 | 486.532 | 554.186 | 564.17 | 566.983 | 514.862 | 672.44 | 725.152 | 738.83 | 802.142 | 792.557 | 691.899 | 708.848 | 588.216 | 832.607 | 597.981 | 531.327 | 551.119 | 585.042 | 431.173 | 412.974 | 558.547 | 475.266 | 473.758 | 527.647 | 577.474 | 912.95 | 1,326.589 | 1,523.023 | 1,349.946 | 1,450.634 | 1,393.857 | 1,414.064 | 1,279.19 | 1,264.557 | 1,600.546 | 1,539.014 | 1,697.466 | 1,930.501 | 1,765.902 | 1,387.373 | 1,391.105 | 1,504.313 | 1,556.851 | 1,290.778 | 1,548.887 | 1,481.885 | 971.011 | 419.156 | 816.547 | 920.522 | 862.961 | 938.662 | 783.393 | 731.096 | 930.813 | 720.577 | 640.72 | 492.305 | 695.106 | 560.07 | 666.986 | 633.389 | 521.728 | 536.467 | 454.897 | 335.873 | 287.253 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 0 | 0.748 | 0.745 | 0.56 | 0.73 | 1.103 | 1.081 | 1.082 | 1.424 | 0 | 0 | 0 | 0 | 7.286 | 7.216 | 1.424 | 3.424 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 92.966 | 100 | 100 | 100 | 100 | 92 | 50 | 0 | 0 | 100 | 118 | 118 | 118 | 118 | 118 | 102 | 102 | 118 | 128 | 128 | 128 | 132 | 148 | 148 | 148 | 148 | 148 | 148 | 148 | 140 | 70 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.05 | 0 | 0 | 0 | 1.176 | 0 | 0 | 6.176 |
| Deferred Revenue Non-Current
| 0 | 0 | 0 | 0.183 | 0.366 | 0.549 | 0.732 | 0.915 | 1.097 | 1.28 | 1.463 | 1.646 | 1.829 | 2.012 | 2.195 | 2.378 | 2.561 | 2.844 | 3.151 | 3.459 | 3.767 | 4.075 | 4.383 | 4.691 | 4.999 | 5.307 | 5.615 | 5.923 | 6.23 | 6.538 | 6.846 | 7.154 | 7.587 | 7.77 | 8.078 | 8.386 | 8.694 | 9.002 | 9.983 | 9.983 | 10.416 | 10.233 | 0 | 0 | 0 | 9.406 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 44.125 | 37.084 | 26.571 | 22.083 | 41.322 | 33.914 | 30.578 | 40.194 | 29.921 | 24.475 | 16.614 | 18.286 | 12.198 | 7.476 | 8.503 | 27.63 | 24.149 | 18.784 | 15.81 | 5.422 | 14.017 | 8.902 | 3.393 | 14.146 | -100 | -5.307 | 0 | 0 | 0 | 0 | -92 | -50 | 0 | 0 | -100 | -118 | -118 | -118 | -118 | -118 | -102 | -102 | 0.103 | 0.103 | 0 | 0.103 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | -0.183 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -7.034 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.078 | 8.386 | 0 | 9.002 | 9.983 | 9.983 | 10.416 | 10.233 | 9.259 | 9.259 | 9.406 | 0 | 4.1 | 4.1 | 4.1 | 4.1 | 0 | 4.6 | 4.6 | 4.6 | 5.1 | 5.1 | 5.1 | 5.1 | 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 | 4.523 | 3.827 | 5.296 | 5.802 | 4.282 | 3.667 | 2.338 | 0 | 2.163 | 1.948 | 1.176 | 0 | 4.176 | 4.176 | 0 |
| Total Non-Current Liabilities
| 44.125 | 37.084 | 27.32 | 22.828 | 42.248 | 34.644 | 32.413 | 42.19 | 32.1 | 27.179 | 18.077 | 19.932 | 14.027 | 9.488 | 17.984 | 37.223 | 28.134 | 21.627 | 18.962 | 8.881 | 17.785 | 12.977 | 7.776 | 18.837 | 104.999 | 105.307 | 105.615 | 105.923 | 106.23 | 106.538 | 98.846 | 57.154 | 7.587 | 7.77 | 108.078 | 126.386 | 126.694 | 127.002 | 127.983 | 127.983 | 112.416 | 112.233 | 127.259 | 137.259 | 137.406 | 137.509 | 136.1 | 152.1 | 152.1 | 152.1 | 152.6 | 152.6 | 152.6 | 152.6 | 145.1 | 75.1 | 15.1 | 5.1 | 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 | 4.523 | 3.827 | 5.296 | 5.802 | 4.282 | 3.667 | 2.338 | 2.05 | 2.163 | 1.948 | 1.176 | 1.176 | 4.176 | 4.176 | 6.176 |
| Total Liabilities
| 192.901 | 186.066 | 177.565 | 175.749 | 202.192 | 192.832 | 236.64 | 250.141 | 254.396 | 325.112 | 325.063 | 352.103 | 438.492 | 498.603 | 530.485 | 480.064 | 376.695 | 304.878 | 237.646 | 233.977 | 237.885 | 237.28 | 257.556 | 293.369 | 369.102 | 399.501 | 485.79 | 590.598 | 556.106 | 651.42 | 773.365 | 727.981 | 589.516 | 402.947 | 424.353 | 521.757 | 530.573 | 556.379 | 548.736 | 616.982 | 671.9 | 684.33 | 613.791 | 691.445 | 701.576 | 704.492 | 650.962 | 824.54 | 877.252 | 890.93 | 954.742 | 945.157 | 844.499 | 861.448 | 733.316 | 907.707 | 613.081 | 536.427 | 551.119 | 585.042 | 431.173 | 412.974 | 558.547 | 475.266 | 473.758 | 527.647 | 577.474 | 912.95 | 1,326.589 | 1,523.023 | 1,349.946 | 1,450.634 | 1,393.857 | 1,414.064 | 1,279.19 | 1,264.557 | 1,600.546 | 1,539.014 | 1,697.466 | 1,930.501 | 1,765.902 | 1,387.373 | 1,391.105 | 1,504.313 | 1,556.851 | 1,290.778 | 1,548.887 | 1,481.885 | 971.011 | 419.156 | 816.547 | 920.522 | 862.961 | 938.662 | 787.916 | 734.923 | 936.109 | 726.378 | 645.002 | 495.972 | 697.444 | 562.12 | 669.149 | 635.337 | 522.904 | 537.644 | 459.073 | 340.049 | 293.429 |
| 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 | 0 | 0 | 0 | 0 |
| Common Stock
| 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 519.459 | 306.306 | 306.306 | 306.306 | 306.306 | 306.306 | 235.62 | 205.92 | 158.4 | 132 | 132 | 132 | 120 | 120 | 120 | 120 |
| Retained Earnings
| -269.376 | -272.34 | -271.579 | -285.692 | -332.239 | -332.951 | -347.067 | -448.79 | -397.781 | -421.317 | -430.611 | -456.847 | -463.741 | -494.832 | -496.352 | -590.547 | -569.181 | -574.325 | -560.035 | -569.268 | -598.476 | -593.386 | -579.625 | -566.019 | -596.429 | -591.61 | -528.803 | -519.768 | -595.832 | -622.051 | -585.979 | -558.785 | -647.346 | -639.687 | -615.195 | -598.324 | -588.502 | -651.777 | -671.432 | -642.711 | -622.116 | -662.968 | -661.753 | -639.238 | -611.067 | -664.699 | -661.594 | -662.742 | -666.758 | -695.49 | -704.444 | -705.85 | -706.645 | -707.471 | -716.767 | -723.023 | -745.071 | -725.845 | -693.014 | -611.457 | -457.766 | -412.749 | -345.478 | -504.208 | -472.113 | -426.485 | -538.679 | -528.031 | -503.692 | -432.928 | -191.623 | -193.766 | -198.449 | -224.596 | -17.414 | -18.012 | -23.309 | -25.59 | 9.465 | 12.258 | 13.322 | 6.445 | 37.973 | 54.53 | 37.035 | 27.393 | 54.315 | 48.114 | 16.248 | 0.188 | 104.872 | 92.828 | 44.726 | 0 | 155.35 | 0 | 206.396 | 40.021 | 156.848 | 66.786 | 167.022 | 47.52 | 184.684 | 26.4 | 166.943 | 0 | 145.897 | 156.578 | 140.882 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 591.873 | 123.966 | 627.142 | 2,148.316 | 647.111 | 2,146.089 | 599.761 | 2,106.021 | 581.018 | 2,092.656 | 548.451 | 2,081.37 | 608.824 | 2,128.278 | 56.351 | 47.431 | 16.266 | 42.052 | 26.706 | 10.178 | 42.438 | 52.047 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 2,187.761 | 2,166.66 | 2,135.364 | 1,529.91 | 2,055.426 | 1,529.91 | 0 | 1,529.91 | 0 | 1,529.91 | 0 | 1,529.91 | 0 | 1,529.91 | 0 | 2,138.735 | 0 | 2,112.187 | 1,535.054 | 1,529.91 | 1,534.787 | 2,082.091 | 2,065.412 | 1,529.91 | 1,534.212 | 2,054.802 | 1,534.039 | 1,529.91 | 1,533.884 | 2,054.536 | 1,533.547 | 1,529.91 | 1,533.547 | 2,054.291 | 1,533.547 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,054.291 | 2,069.917 | 2,058.662 | 2,058.679 | 2,059.816 | 2,059.484 | 2,054.084 | 2,054.398 | 2,054.924 | 2,056.103 | 2,115.914 | 2,115.914 | 2,115.914 | 2,484.402 | 2,488.269 | 2,488.269 | 2,488.269 | 2,488.269 | 2,487.381 | 2,487.381 | 2,487.438 | 2,487.381 | 2,485.869 | 2,485.869 | 2,485.869 | 2,485.869 | 2,450.163 | 2,450.163 | 2,450.163 | 2,503.257 | 2,415.541 | 2,414.969 | 2,400.208 | 2,442.009 | 1,435.548 | 1,438.641 | 1,190.274 | 1,190.274 | 1,125.151 | 1,133.743 | 598.81 | 598.81 | 490.081 | 490.081 | 367.27 | 367.27 | 249.33 | 248.752 | 209.598 |
| Total Shareholders Equity
| 2,437.844 | 2,413.778 | 2,383.243 | 2,355.55 | 2,366.611 | 2,343.559 | 2,320.707 | 2,247.69 | 2,267.766 | 2,227.813 | 2,194.868 | 2,173.54 | 2,148.373 | 2,102.988 | 2,104.477 | 2,067.646 | 2,078.555 | 2,057.32 | 2,062.652 | 2,022.133 | 2,018.566 | 2,008.164 | 2,005.245 | 2,050.977 | 2,030.033 | 1,982.651 | 2,045.439 | 2,054.393 | 1,978.255 | 1,951.944 | 1,987.77 | 2,014.964 | 1,926.403 | 1,934.062 | 1,958.555 | 1,975.425 | 1,985.248 | 1,921.973 | 1,902.317 | 1,931.039 | 1,951.633 | 1,910.782 | 1,911.996 | 1,934.511 | 1,962.682 | 1,909.05 | 1,912.155 | 1,911.008 | 1,906.992 | 1,878.259 | 1,869.306 | 1,867.899 | 1,867.105 | 1,866.278 | 1,856.982 | 1,850.726 | 1,828.678 | 1,847.905 | 1,880.736 | 1,962.293 | 2,115.983 | 2,161.001 | 2,232.643 | 2,073.929 | 2,107.162 | 2,152.435 | 2,034.863 | 2,045.825 | 2,070.69 | 2,142.634 | 2,443.749 | 2,441.607 | 2,436.924 | 2,779.265 | 2,990.314 | 2,989.716 | 2,984.419 | 2,982.138 | 3,016.305 | 3,019.098 | 3,020.219 | 3,013.285 | 3,043.3 | 3,059.858 | 3,042.363 | 3,032.72 | 3,023.936 | 3,017.735 | 2,985.87 | 2,969.81 | 3,039.871 | 3,027.256 | 2,964.393 | 2,934.428 | 1,897.203 | 1,741.854 | 1,702.976 | 1,536.601 | 1,588.305 | 1,427.557 | 971.752 | 804.73 | 806.765 | 648.481 | 666.213 | 487.27 | 515.226 | 525.33 | 470.48 |
| Total Equity
| 2,292.01 | 2,267.818 | 2,237.653 | 2,208.939 | 2,225.389 | 2,202.034 | 2,177.983 | 2,103.953 | 2,133.824 | 2,089.44 | 2,054.918 | 2,032.877 | 2,002.34 | 1,954.17 | 1,956.889 | 1,918.957 | 1,933.165 | 1,908.674 | 1,915.588 | 1,873.132 | 1,873.017 | 1,861.995 | 1,862.126 | 1,905.705 | 1,893.971 | 1,846.602 | 1,936.148 | 1,947.719 | 1,880.449 | 1,849.76 | 1,911.056 | 1,948.789 | 1,871.018 | 1,880.447 | 1,916.716 | 1,936.989 | 1,951.567 | 1,893.691 | 1,863.363 | 1,898.709 | 1,925.811 | 1,890.209 | 1,896.77 | 1,923.607 | 1,960.571 | 1,911.371 | 1,915.24 | 1,913.307 | 1,907.582 | 1,886.66 | 1,884.391 | 1,881.858 | 1,882.826 | 1,884.477 | 1,874.992 | 1,867.582 | 1,846.775 | 1,873.41 | 2,032.324 | 2,115.688 | 2,224.514 | 2,251.046 | 2,326.481 | 2,182.942 | 2,275.332 | 2,332.687 | 2,255.299 | 2,281.194 | 2,320.589 | 2,401.538 | 2,800.103 | 2,798.608 | 2,794.789 | 3,135.989 | 3,347.365 | 3,348.106 | 3,343.109 | 3,344.292 | 3,390.967 | 3,222.257 | 3,224.521 | 3,218.84 | 3,251.844 | 3,269.806 | 3,253.562 | 3,245.733 | 3,238.386 | 3,233.881 | 3,204.357 | 3,188.972 | 3,264.039 | 3,254.485 | 3,191.641 | 3,163.145 | 1,981.981 | 1,826.073 | 1,761.922 | 1,597.337 | 1,612.884 | 1,447.389 | 971.752 | 804.73 | 806.765 | 648.481 | 666.213 | 487.27 | 515.226 | 525.33 | 470.48 |
| Total Liabilities & Shareholders Equity
| 2,484.911 | 2,453.884 | 2,415.218 | 2,384.871 | 2,427.581 | 2,395.415 | 2,414.623 | 2,354.093 | 2,388.22 | 2,414.551 | 2,379.981 | 2,384.98 | 2,440.833 | 2,452.773 | 2,487.374 | 2,399.021 | 2,309.86 | 2,213.552 | 2,153.234 | 2,107.109 | 2,110.902 | 2,099.275 | 2,119.682 | 2,199.075 | 2,263.073 | 2,246.103 | 2,421.938 | 2,538.316 | 2,436.555 | 2,501.18 | 2,684.421 | 2,676.771 | 2,460.534 | 2,283.394 | 2,341.07 | 2,458.746 | 2,482.139 | 2,450.07 | 2,412.099 | 2,515.691 | 2,597.711 | 2,574.539 | 2,510.561 | 2,615.052 | 2,662.148 | 2,615.863 | 2,566.202 | 2,737.847 | 2,784.834 | 2,777.59 | 2,839.133 | 2,827.015 | 2,727.324 | 2,745.924 | 2,608.308 | 2,775.289 | 2,459.857 | 2,409.837 | 2,583.443 | 2,700.73 | 2,655.687 | 2,664.02 | 2,885.028 | 2,658.208 | 2,749.091 | 2,860.334 | 2,832.773 | 3,194.144 | 3,647.178 | 3,924.561 | 4,150.049 | 4,249.242 | 4,188.646 | 4,550.053 | 4,626.556 | 4,612.663 | 4,943.655 | 4,883.306 | 5,088.433 | 5,152.758 | 4,990.423 | 4,606.213 | 4,642.949 | 4,774.119 | 4,810.413 | 4,536.511 | 4,787.273 | 4,715.766 | 4,175.367 | 3,608.128 | 4,080.586 | 4,175.007 | 4,054.603 | 4,101.807 | 2,769.897 | 2,560.997 | 2,698.031 | 2,323.715 | 2,257.886 | 1,943.362 | 1,669.196 | 1,366.85 | 1,475.914 | 1,283.818 | 1,189.117 | 1,024.914 | 974.299 | 865.379 | 763.909 |