China Fangda Group Co., Ltd.
SZSE:000055.SZ
4.68 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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
| 1,451.159 | 1,685.007 | 1,344.437 | 1,425.151 | 1,158.069 | 1,286.506 | 1,000.507 | 783.678 | 1,124.709 | 1,031.315 | 841.433 | 1,287.564 | 1,090.821 | 1,246.131 | 1,050.348 | 1,459.84 | 1,289.16 | 1,056.919 | 1,305.254 | 1,209.812 | 1,103.139 | 1,072.727 | 1,339.642 | 1,389.062 | 1,008.372 | 1,199.195 | 901.661 | 1,180.398 | 1,645.488 | 896.18 | 957.104 | 1,095.23 | 887.706 | 493.964 | 370.312 | 400.953 | 450.301 | 373.005 | 244.452 | 212.431 | 571.439 | 307.43 | 396.271 | 333.877 | 221.839 | 314.735 | 222.771 | 278.284 | 231.325 | 332.471 | 247.711 | 324.78 | 377.475 | 442.491 | 382.156 | 506.296 | 513.832 | 523.519 | 178.422 | 225.639 | 228.228 | 361.953 | 284.56 | 211.638 | 171.212 | 117.641 | 140.129 | 171.608 | 224.761 | 151.342 | 167.085 | 123.714 | 139.914 | 123.585 | 115.169 | 117.195 | 84.32 | 78.669 | 0 | 193.647 | 197.059 | 282.018 | 308.59 | 297.986 | 276.431 | 265.861 | 220.944 | 260.482 | 235.491 | 320.649 | 397.676 | 416.193 | 220.674 | 274.786 | 312.626 | 303.896 | 208.891 | 237.718 | 225.281 | 314.987 | 0 | 145.706 | 0 |
| Short Term Investments
| 61.076 | -5,689.332 | 0 | -5,763.558 | -5,767.949 | -5,768.46 | -5,760.405 | 0 | -5,782.146 | 32.133 | 66.22 | 25.135 | 30.3 | 132.494 | 51.206 | 4.051 | 83.641 | 18.005 | 42.598 | 10.33 | 9.991 | 200.122 | -5,263.76 | -5,258.557 | 165.995 | 191.425 | -2,305.62 | -2,255.841 | -345.857 | -335.786 | -337.243 | -337.491 | -352.12 | 14.133 | 13.09 | 14.546 | 13.954 | 16.088 | 14.099 | 13.411 | 18.544 | -193.393 | -204.748 | -199.048 | -262.633 | 0 | 0 | 0 | -274.876 | -277.177 | -280.28 | 0 | 0 | -278.843 | -277.975 | -274.875 | -268.228 | -266.052 | -259.505 | -259.953 | 8.74 | 1.13 | 1.562 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 1,451.159 | 1,685.007 | 1,344.437 | 1,425.151 | 1,158.069 | 1,286.506 | 1,000.507 | 783.678 | 1,124.709 | 1,063.448 | 907.653 | 1,312.699 | 1,121.121 | 1,378.625 | 1,101.554 | 1,463.891 | 1,372.801 | 1,074.925 | 1,347.852 | 1,220.142 | 1,113.13 | 1,272.848 | 1,339.642 | 1,389.062 | 1,174.368 | 1,390.62 | 901.661 | 1,180.398 | 1,645.488 | 896.18 | 957.104 | 1,095.23 | 887.706 | 508.097 | 383.402 | 415.5 | 464.254 | 389.093 | 258.552 | 225.842 | 589.983 | 307.43 | 396.271 | 333.877 | 221.839 | 314.735 | 222.771 | 278.284 | 231.325 | 332.471 | 247.711 | 324.78 | 377.475 | 442.491 | 382.156 | 506.296 | 513.832 | 523.519 | 178.422 | 225.639 | 228.228 | 363.083 | 286.122 | 211.638 | 171.212 | 117.641 | 140.129 | 171.608 | 224.761 | 151.342 | 167.085 | 123.914 | 140.114 | 123.585 | 115.169 | 117.195 | 84.32 | 78.669 | 0 | 193.647 | 197.059 | 282.018 | 308.59 | 297.986 | 276.431 | 265.861 | 221.344 | 260.882 | 235.491 | 320.649 | 397.676 | 416.193 | 220.674 | 274.786 | 312.626 | 303.896 | 208.891 | 237.718 | 225.281 | 314.987 | 0 | 145.706 | 0 |
| Net Receivables
| 3,795.799 | 4,100.3 | 3,596.8 | 3,454.269 | 3,659.751 | 3,244.863 | 3,193.415 | 3,122.92 | 3,168.617 | 2,778.924 | 2,500.77 | 2,510.043 | 2,449.607 | 2,342.156 | 2,232.764 | 2,410.498 | 2,629.138 | 2,428.402 | 2,388.991 | 2,264.216 | 0 | 2,455.134 | 2,060.73 | 2,060.215 | 2,231.556 | 2,138.814 | 1,920.059 | 1,960.009 | 1,984.276 | 2,015.068 | 2,097.473 | 2,361.828 | 1,638.32 | 1,598.582 | 1,501.211 | 1,502.966 | 1,464.989 | 1,380.634 | 1,211.269 | 1,188.568 | 1,057.196 | 1,004.368 | 919.201 | 892.316 | 872.443 | 851.153 | 771.896 | 782.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.705 | 477.261 | 466.707 | 437.553 | 102.77 | 484.591 | 471.896 | 496.171 | 428.162 | 0 | 0 | 0 | 191.092 | 183.348 | 0 | 133.864 | 110.468 | 0 | 3.698 | 0 |
| Inventory
| 735.244 | 752.778 | 785.343 | 755.624 | 686.263 | 676.009 | 751.047 | 710.532 | 710.148 | 718.613 | 762.416 | 733.281 | 753.126 | 774.694 | 818.438 | 837.832 | 779.997 | 779.903 | 769.042 | 733.711 | 826.21 | 750.396 | 641.843 | 651.406 | 722.087 | 726.389 | 755.066 | 819.611 | 1,917.297 | 1,917.899 | 1,991.258 | 1,990.621 | 1,857.923 | 1,617.76 | 1,441.005 | 1,346.591 | 1,272.828 | 1,043.867 | 1,041.168 | 982.441 | 864.764 | 786.873 | 438.98 | 428.538 | 279.606 | 278.018 | 239.001 | 269.12 | 248.023 | 249.907 | 225.29 | 254.42 | 215.147 | 248.192 | 244.411 | 280.285 | 231.295 | 229.991 | 197.308 | 198.971 | 175.648 | 191.598 | 155.678 | 146.21 | 174.098 | 133.336 | 112.665 | 95.71 | 94.768 | 83.326 | 106.314 | 101.484 | 159.198 | 139.747 | 101.111 | 98.7 | 182.908 | 169.687 | 0 | 114.094 | 146.529 | 130.429 | 136.316 | 131.201 | 183.171 | 186.764 | 140.733 | 120.098 | 113.893 | 87.658 | 92.241 | 90.181 | 110.177 | 83.342 | 58.726 | 59.128 | 75.194 | 55.88 | 47.074 | 34.789 | 0 | 19.411 | 0 |
| Other Current Assets
| 363.104 | 321.95 | 835.842 | 1,434.252 | 784.223 | 1,300.355 | 245.223 | 832.858 | 481.065 | 962.861 | 699.851 | 897.442 | 502.201 | 589.702 | 503.552 | 900.505 | 656.914 | 578.084 | 431.96 | 1,001.24 | 2,541.798 | 2,554.949 | 341.941 | 717.469 | 245.59 | 681.465 | 889.98 | 494.571 | 471.134 | 285.551 | 565.133 | 144.173 | 678.735 | 246.838 | 231.255 | 273.761 | 337.698 | 382.207 | 334.325 | 264.22 | 197.685 | 249.152 | 195.748 | 123.063 | 136.862 | 119.295 | 119.316 | 101.425 | 805.329 | 814.047 | 766.576 | 749.696 | 685.11 | 581.549 | 564.454 | 472.717 | 522.429 | 471.459 | 460.59 | 387.714 | 388.151 | 340.645 | 370.666 | 379.069 | 358.716 | 343.408 | 332.074 | 326.343 | 377.665 | 386.391 | 376.747 | 385.232 | 417.463 | 436.009 | 486.27 | 459.243 | 496.831 | 456.178 | 0 | 446.341 | 515.062 | 561.186 | 522.37 | 379.457 | 458.599 | 442.109 | 409.733 | 353.104 | 452.529 | 435.64 | 456.876 | 398.081 | 585.988 | 501.171 | 407.501 | 382.169 | 322.212 | 321.192 | 315.631 | 212.822 | 574.22 | 91.168 | 199.88 |
| Total Current Assets
| 6,345.306 | 6,590.022 | 6,372.491 | 6,389.83 | 6,092.517 | 5,945.293 | 5,190.192 | 5,449.988 | 5,266.293 | 5,134.554 | 4,771.479 | 5,009.995 | 4,774.047 | 4,928.557 | 4,542.495 | 5,128.701 | 5,172.174 | 4,808.39 | 4,685.584 | 4,703.11 | 4,481.138 | 4,578.193 | 4,340.546 | 4,338.826 | 4,373.6 | 4,656.086 | 4,393.08 | 4,515.494 | 5,786.436 | 5,121.544 | 5,366.315 | 5,601.326 | 4,866.593 | 3,988.612 | 3,498.699 | 3,359.605 | 3,417.851 | 3,058.159 | 2,704.988 | 2,710.022 | 2,637.202 | 2,300.93 | 1,911.07 | 1,777.794 | 1,510.75 | 1,563.201 | 1,352.984 | 1,409.352 | 1,284.676 | 1,396.425 | 1,239.577 | 1,328.896 | 1,277.732 | 1,272.232 | 1,191.02 | 1,259.299 | 1,267.556 | 1,224.97 | 836.321 | 812.324 | 792.027 | 895.326 | 812.466 | 736.918 | 704.026 | 594.385 | 584.868 | 593.661 | 697.195 | 621.058 | 650.145 | 610.63 | 716.774 | 699.341 | 702.55 | 675.139 | 764.059 | 704.534 | 0 | 754.082 | 858.65 | 973.633 | 967.276 | 928.43 | 918.202 | 894.735 | 771.81 | 779.221 | 801.913 | 843.947 | 946.793 | 904.455 | 916.84 | 859.299 | 778.853 | 745.193 | 606.297 | 614.79 | 587.986 | 568.449 | 574.22 | 259.983 | 199.88 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,012.613 | 990.339 | 873.948 | 751.019 | 657.541 | 656.204 | 661.385 | 666.263 | 678.637 | 709.666 | 701.392 | 706.498 | 689.428 | 690.8 | 658.41 | 651.788 | 646.587 | 623.278 | 608.978 | 607.322 | 568.724 | 522.942 | 498.258 | 513.544 | 464.145 | 476.98 | 489.72 | 470.786 | 494.769 | 497.038 | 503.369 | 509.357 | 568.937 | 572.819 | 501.199 | 477.789 | 490.727 | 484.456 | 485.688 | 490.083 | 462.054 | 458.976 | 449.79 | 464.048 | 521.132 | 518.009 | 514.667 | 516.695 | 485.516 | 467.097 | 419.398 | 398.575 | 332.395 | 333.047 | 297.083 | 297.903 | 283.048 | 264.348 | 274.483 | 278.033 | 279.407 | 267.409 | 278.232 | 283.186 | 281.159 | 281.468 | 285.103 | 291.446 | 283.142 | 290.982 | 300.504 | 466.989 | 462.303 | 464.628 | 470.533 | 475.872 | 449.323 | 447.225 | 0 | 442.169 | 455.235 | 487.377 | 442.159 | 435.709 | 439.884 | 433.098 | 418.926 | 411.939 | 409.389 | 402.44 | 381.91 | 377.498 | 397.675 | 345.66 | 284.455 | 291.725 | 276.854 | 272.331 | 268.331 | 257.423 | 198.384 | 170.532 | 153.205 |
| 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 | 19.827 | 19.827 | 19.827 | 19.827 | 26.279 | 26.279 | 26.279 | 26.279 | 25.323 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 8.198 | 0 | 0 | 0.307 | 1.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.022 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 135.117 | 136.75 | 138.3 | 140.073 | 93.213 | 94.438 | 95.662 | 72.679 | 72.942 | 73.781 | 74.75 | 75.2 | 75.968 | 76.541 | 76.697 | 77.193 | 77.241 | 76.261 | 77.264 | 78.322 | 79.042 | 79.442 | 79.763 | 80.313 | 80.954 | 80.168 | 58.573 | 58.869 | 60.249 | 59.205 | 59.437 | 60.229 | 92.229 | 93.276 | 94.043 | 95.063 | 96.292 | 97.332 | 98.055 | 98.947 | 94.808 | 91.2 | 91.931 | 91.528 | 100.264 | 100.803 | 101.597 | 102.448 | 108.073 | 108.944 | 110.193 | 111.515 | 112.344 | 113.503 | 114.717 | 115.714 | 75.873 | 75.66 | 80.141 | 79.655 | 69.331 | 79.242 | 67.869 | 68.618 | 66.38 | 65.693 | 64.866 | 61.603 | 42.661 | 42.385 | 41.13 | 37.104 | 37.601 | 38.169 | 38.75 | 39.055 | 33.931 | 34.482 | 0 | 35.059 | 76.008 | 77.645 | 78.429 | 79.183 | 79.329 | 80.118 | 81.189 | 81.968 | 86.663 | 88.658 | 90.399 | 92.108 | 52.669 | 54.798 | 56.886 | 58.893 | 59.752 | 56.731 | 24.942 | 26.284 | 0 | 27.3 | 0 |
| Goodwill and Intangible Assets
| 135.117 | 136.75 | 138.3 | 140.073 | 93.213 | 94.438 | 95.662 | 72.679 | 72.942 | 73.781 | 74.75 | 75.2 | 75.968 | 76.541 | 76.697 | 77.193 | 77.241 | 76.261 | 77.264 | 78.322 | 79.042 | 79.442 | 79.763 | 80.313 | 80.954 | 80.168 | 58.573 | 58.869 | 60.249 | 59.205 | 59.437 | 60.229 | 112.056 | 113.103 | 113.869 | 114.89 | 122.571 | 123.612 | 124.335 | 125.227 | 120.131 | 91.2 | 91.931 | 91.528 | 100.264 | 100.803 | 101.597 | 102.448 | 116.271 | 117.142 | 118.391 | 119.712 | 120.542 | 121.701 | 122.915 | 123.911 | 84.071 | 83.857 | 88.339 | 87.853 | 77.529 | 87.44 | 76.066 | 76.816 | 74.578 | 73.891 | 73.064 | 69.801 | 42.661 | 42.385 | 41.436 | 37.104 | 37.601 | 38.169 | 38.75 | 39.055 | 33.931 | 34.482 | 0 | 35.059 | 76.008 | 77.645 | 78.429 | 79.205 | 79.329 | 80.118 | 81.189 | 81.968 | 86.663 | 88.658 | 90.399 | 92.108 | 52.669 | 54.798 | 56.886 | 58.893 | 59.752 | 56.731 | 24.942 | 26.284 | 0 | 27.3 | 0 |
| Long Term Investments
| 0 | 5,750.426 | 5,739.885 | 5,825.771 | 5,830.249 | 5,830.945 | 5,834.857 | 391.375 | 5,858.818 | 44.738 | 10.569 | 51.79 | 48.494 | -54.448 | 26.944 | 74.505 | -2.19 | 64.001 | 40.129 | 72.562 | 72.306 | -108.668 | 5,355.009 | 5,350.336 | -67.562 | -92.992 | 2,375.577 | 2,318.545 | 390.25 | 375.827 | 377.336 | 378.159 | 364.64 | -1.043 | -2.775 | -4.057 | -3.892 | -5.982 | -3.839 | -2.362 | -8.647 | 203.346 | 214.777 | 209.043 | 263.633 | 263.001 | 263.043 | 0 | 278.607 | 279.249 | 282.534 | 0 | 0 | 283.155 | 282.917 | 279.222 | 275.748 | 272.199 | 266.632 | 270.471 | 0 | 7.1 | 20.644 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.053 | 10.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 193.309 | 189.629 | 187.667 | 182.859 | 221.348 | 224.276 | 221.788 | 0 | 224.247 | 222.695 | 217.297 | 214.124 | 184.086 | 186.758 | 180.564 | 186.649 | 335.363 | 333.038 | 333.911 | 343.35 | 363.287 | 357.051 | 352.819 | 356.475 | 253.433 | 245.982 | 238.339 | 230.598 | 208.768 | 196.415 | 184.5 | 176.797 | 76.204 | 71.382 | 66.497 | 65.927 | 68.528 | 56.966 | 53.348 | 52.617 | 48.484 | 45.659 | 41.47 | 41.166 | 39.811 | 37.866 | 35.62 | 36.191 | 33.789 | 32.728 | 33.211 | 33.638 | 31.715 | 31.457 | 31.676 | 31.413 | 35.851 | 35.829 | 35.232 | 34.588 | 19.168 | 19.265 | 17.942 | 18.342 | 10.38 | 10.38 | 10.356 | 10.356 | 22.5 | 22.5 | 22.794 | 7.81 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,865.384 | 99.45 | 99.518 | 86.8 | 162.502 | 188.168 | 493.561 | 6,164.88 | 412.728 | 6,226.072 | 6,253.578 | 6,203.733 | 5,873.226 | 5,893.001 | 5,813.553 | 5,748.02 | 5,677.199 | 5,576.814 | 5,603.746 | 5,565.299 | 5,323.923 | 5,511.843 | 24.197 | 19.36 | 2,549.49 | 2,526.745 | 7.234 | 31.13 | 30.568 | 45.834 | 48.582 | 61.184 | 78.019 | 452.889 | 448.459 | 449.994 | 356.485 | 327.548 | 286.957 | 287.134 | 245.6 | 25.479 | 17.979 | 15.979 | -0.003 | -0.002 | -0.002 | 263.117 | -0.028 | -0.025 | -0.02 | 282.504 | 280.783 | -1.443 | -0.59 | -0.586 | -0.001 | -0.001 | -0.007 | -0.455 | 273.996 | 265.25 | 263.349 | 280.31 | 287.119 | 291.72 | 312.299 | 351.64 | 292.404 | 274.828 | 226.573 | -7.58 | 0.291 | 11.08 | 11.115 | 11.209 | 10.207 | 10.3 | 1,132.093 | 10.565 | 0.106 | -319.606 | 13.681 | 14.075 | 15.834 | 13.727 | 13.199 | 1.067 | 17.135 | 17.272 | 20.875 | 19.857 | 18.416 | 21.112 | 28.985 | 24.73 | 17.915 | 11.922 | 11.298 | 5.447 | 31.626 | 3.097 | 31.785 |
| Total Non-Current Assets
| 7,206.423 | 7,166.594 | 7,039.318 | 6,986.522 | 6,964.854 | 6,994.031 | 7,307.254 | 7,295.197 | 7,247.372 | 7,276.952 | 7,257.586 | 7,251.344 | 6,871.201 | 6,792.653 | 6,756.168 | 6,738.156 | 6,734.2 | 6,673.391 | 6,664.029 | 6,666.855 | 6,407.283 | 6,362.61 | 6,310.046 | 6,320.028 | 3,280.461 | 3,236.884 | 3,169.442 | 3,109.929 | 1,184.605 | 1,174.318 | 1,173.223 | 1,185.726 | 1,199.855 | 1,209.15 | 1,127.25 | 1,104.542 | 1,034.42 | 986.6 | 946.489 | 952.698 | 867.622 | 824.66 | 815.948 | 821.764 | 924.837 | 919.678 | 914.925 | 918.451 | 914.154 | 896.191 | 853.513 | 834.43 | 765.435 | 767.917 | 734.001 | 731.863 | 678.717 | 656.232 | 664.68 | 670.49 | 650.1 | 646.464 | 656.233 | 658.653 | 653.237 | 657.459 | 680.821 | 723.243 | 640.706 | 630.696 | 591.306 | 514.376 | 510.919 | 513.877 | 520.397 | 526.137 | 493.46 | 492.008 | 1,132.093 | 487.792 | 531.349 | 245.416 | 534.27 | 528.99 | 535.047 | 526.943 | 513.314 | 507.258 | 513.187 | 508.37 | 493.184 | 489.463 | 468.76 | 421.569 | 370.327 | 375.348 | 354.521 | 340.984 | 304.571 | 289.154 | 230.009 | 200.929 | 184.989 |
| Total Assets
| 13,551.729 | 13,756.616 | 13,411.808 | 13,376.352 | 13,057.37 | 12,939.324 | 12,497.446 | 12,745.185 | 12,513.665 | 12,411.506 | 12,029.065 | 12,261.339 | 11,645.248 | 11,721.21 | 11,298.663 | 11,866.857 | 11,906.374 | 11,481.781 | 11,349.613 | 11,369.965 | 10,888.421 | 10,940.803 | 10,650.592 | 10,658.854 | 7,654.061 | 7,892.969 | 7,562.522 | 7,625.423 | 6,971.041 | 6,295.862 | 6,539.538 | 6,787.051 | 6,066.448 | 5,197.762 | 4,625.949 | 4,464.148 | 4,452.27 | 4,044.758 | 3,651.478 | 3,662.72 | 3,504.824 | 3,125.59 | 2,727.018 | 2,599.558 | 2,435.588 | 2,482.879 | 2,267.909 | 2,327.803 | 2,198.83 | 2,292.617 | 2,093.09 | 2,163.326 | 2,043.167 | 2,040.148 | 1,925.022 | 1,991.161 | 1,946.273 | 1,881.202 | 1,501 | 1,482.814 | 1,442.127 | 1,541.79 | 1,468.699 | 1,395.571 | 1,357.263 | 1,251.843 | 1,265.69 | 1,316.904 | 1,337.901 | 1,251.754 | 1,241.452 | 1,125.006 | 1,227.693 | 1,213.218 | 1,222.947 | 1,201.276 | 1,257.519 | 1,196.541 | 1,132.093 | 1,241.874 | 1,389.999 | 1,219.049 | 1,501.545 | 1,457.419 | 1,453.249 | 1,421.678 | 1,285.124 | 1,286.479 | 1,315.1 | 1,352.317 | 1,439.978 | 1,393.918 | 1,385.6 | 1,280.868 | 1,149.18 | 1,120.542 | 960.818 | 955.774 | 892.558 | 857.603 | 804.229 | 460.911 | 384.87 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 2,709.116 | 2,801.618 | 1,524.453 | 2,841.181 | 2,591.477 | 2,449.419 | 2,218.055 | 2,452.927 | 2,109.385 | 2,027.322 | 1,897.777 | 2,192.569 | 1,903.838 | 1,812.26 | 1,745.507 | 2,145.659 | 1,857.515 | 1,638.076 | 1,423.807 | 1,190.773 | 1,516.446 | 1,486.856 | 1,373.704 | 1,547.495 | 1,395.368 | 1,354.017 | 1,260.205 | 1,479.313 | 1,470.26 | 1,502.005 | 1,514.221 | 1,832.557 | 1,376.721 | 1,377.616 | 1,092.893 | 1,171.156 | 1,140.078 | 923.164 | 817.956 | 912.375 | 901.565 | 853.143 | 617.905 | 677.787 | 577.968 | 574.479 | 486.895 | 572.626 | 419.239 | 390.251 | 308.545 | 363.398 | 274.113 | 306.311 | 291.49 | 356.758 | 306.409 | 264.575 | 219.619 | 224.312 | 170.968 | 202.473 | 181.2 | 192.416 | 184.298 | 165.571 | 163.888 | 171.993 | 184.486 | 144.536 | 154.012 | 171.709 | 202.457 | 215.176 | 224.602 | 217.262 | 215.116 | 286.844 | 0 | 183.221 | 209.491 | 159.393 | 165.092 | 162.353 | 341.702 | 348.805 | 212.723 | 145.48 | 133.438 | 140.052 | 84.165 | 63.241 | 122.909 | 66.675 | 31.103 | 35.355 | 7.053 | 26.329 | 0.987 | 25.527 | 0 | 4.024 | 0 |
| Short Term Debt
| 2,274.71 | 2,428.741 | 2,355.477 | 2,272.19 | 2,173.465 | 1,694.748 | 1,465.595 | 1,390.276 | 1,555.866 | 1,704.814 | 1,459.39 | 1,365.893 | 1,171.833 | 1,294.128 | 925.177 | 1,151.61 | 1,580.967 | 1,432.253 | 1,347.58 | 724.618 | 1,574 | 1,700 | 1,150 | 408 | 424 | 724 | 774 | 816 | 1,150 | 551 | 601 | 591 | 855 | 961 | 1,183 | 1,147.958 | 1,344.717 | 1,320.85 | 1,156 | 1,106 | 1,030 | 725 | 615 | 369 | 171.97 | 271.97 | 181.97 | 181.97 | 390.5 | 515.5 | 387 | 387 | 403 | 383 | 383 | 397 | 397 | 380 | 380 | 370 | 406.89 | 465.928 | 315.35 | 229.382 | 194.568 | 140 | 140 | 165 | 510.5 | 477.5 | 482.899 | 421.352 | 477.446 | 434.856 | 443.334 | 439.234 | 406.726 | 290 | 0 | 459.859 | 460 | 477 | 442 | 434.473 | 225 | 155 | 165 | 247.5 | 157.5 | 186.5 | 232.5 | 212.5 | 125.5 | 100.5 | 68 | 68 | 63 | 44 | 43 | 18.5 | 0 | 18.5 | 0 |
| Tax Payables
| 50.612 | 50.599 | 46.397 | 42.375 | 68.983 | 59.751 | 67.099 | 0 | 65.95 | 64.571 | 73.882 | 67.281 | 30.214 | 36.204 | 31.636 | 358.663 | 30.337 | 21.287 | 13.262 | 17.849 | 20.873 | 21.433 | 87.685 | 107.71 | 115.007 | 55.074 | 151.781 | 136.956 | 65.792 | 76.666 | 165.169 | 192.237 | 57.264 | 54.591 | 58.895 | 67.533 | 65.206 | 59.813 | 55.724 | 58.697 | 59.656 | 52.317 | 47.002 | 44.84 | 41.606 | 33.694 | 30.41 | 33.687 | 28.221 | 29.15 | 36.031 | 41.002 | 26.606 | 26.999 | 26.952 | 21.521 | 27.632 | 23.697 | 29.499 | 30.027 | 25.648 | 23.315 | 29.732 | 31.246 | 21.243 | 18.146 | 16.868 | 18.76 | 15.135 | 12.332 | 14.467 | 15.778 | 15.142 | 9.125 | 12.475 | 14.113 | 16.884 | 17.82 | 0 | 13.897 | 13.215 | 10.121 | 11.16 | 10.315 | 10.961 | 9.31 | 6.911 | 8.809 | 6.708 | 5.159 | 5.233 | 4.191 | 6.408 | 3.239 | 1.598 | -0.535 | 8.312 | 0.011 | 6.244 | 12.713 | 0 | 9.702 | 0 |
| Deferred Revenue
| 193.121 | 419.313 | 184.216 | 432.184 | 376.617 | 318.879 | 177.307 | 0 | 184.15 | 0 | 0 | 443.454 | 360.187 | 388.524 | 425.793 | 832.869 | 951.09 | 894.924 | 887.02 | 775.225 | 887.473 | 881.709 | 920.02 | 966.967 | 756.938 | 666.579 | 734.825 | 681.128 | 540.037 | 527.36 | 575.538 | 603.027 | 133.003 | 140.117 | 139.745 | 194.395 | 167.668 | 162.169 | 130.824 | 149.882 | 158.524 | 119.693 | 127.271 | 117.4 | 107.883 | 95.245 | 86.946 | 100.926 | 87.232 | 78.948 | 85.861 | 98.999 | 76.313 | 86.891 | 64.697 | 61.564 | 61.237 | 53.831 | 64.45 | 64.246 | 55.506 | 50.273 | 58.811 | 57.44 | 52.692 | 39.785 | 45.553 | 46.632 | 33.212 | 29.94 | 33.483 | 41.427 | 40.438 | 37.611 | 31.775 | 37.106 | 49.085 | 41.688 | 0 | 39.447 | 66.49 | 25.398 | 24.164 | 28.306 | 31.226 | 66.017 | 70.487 | 28.962 | 24.82 | 22.447 | 51.702 | 48.853 | 25.89 | 61.843 | 13.805 | 13.169 | 17.158 | 61.269 | 9.2 | 78.331 | 0 | 44.124 | 0 |
| Other Current Liabilities
| 293.474 | 461.732 | 1,417.254 | 444.767 | 347.152 | 312.458 | 285.859 | 536.005 | 469.299 | 289.332 | 362.104 | 425.552 | 376.825 | 341.615 | 355.183 | 419.768 | 981.028 | 949.754 | 1,310.694 | 2,440.233 | 1,015.457 | 1,002.73 | 1,017.167 | 1,147.164 | 894.888 | 817.006 | 720.772 | 729.056 | 709.861 | 715.669 | 648.899 | 731.844 | 1,224.577 | 919.252 | 461.361 | 355.862 | 303.613 | 210.609 | 206.782 | 213.47 | 198.09 | 211.486 | 192.112 | 240.946 | 415.239 | 390.765 | 363.647 | 344.982 | 162.135 | 165.159 | 165.307 | 182.948 | 160.859 | 150.099 | 79.015 | 88.352 | 98.646 | 109.281 | 124.888 | 117.192 | 126 | 143.323 | 124.342 | 129.176 | 140.405 | 93.039 | 103.538 | 97.48 | 60.32 | 56.195 | 67.838 | 78.284 | 98.647 | 121.398 | 114.979 | 105.852 | 132.058 | 117.443 | 0 | 102.899 | 112.313 | 76.07 | 37.719 | 8.045 | 28.799 | 67.052 | 72.418 | 25.788 | 23.948 | 25.2 | 67.044 | 61.292 | 58.22 | 68.37 | 14.633 | 15.454 | 14.221 | 62.912 | 4.1 | 73.251 | 69.493 | 35.302 | 23.291 |
| Total Current Liabilities
| 5,521.034 | 5,742.691 | 5,343.581 | 5,600.513 | 5,181.075 | 4,516.375 | 4,129.304 | 4,379.207 | 4,200.499 | 4,179.124 | 3,793.153 | 4,051.294 | 3,482.71 | 3,535.352 | 3,162.271 | 4,239.372 | 4,449.847 | 4,030.747 | 3,794.783 | 4,509.814 | 4,126.776 | 4,211.019 | 3,628.557 | 3,210.369 | 2,829.264 | 2,950.098 | 2,906.757 | 3,161.324 | 3,395.914 | 2,845.34 | 2,929.29 | 3,347.638 | 3,513.562 | 3,312.46 | 2,796.148 | 2,742.509 | 2,853.615 | 2,514.436 | 2,236.462 | 2,290.542 | 2,189.311 | 1,841.946 | 1,472.02 | 1,332.573 | 1,206.783 | 1,270.908 | 1,062.922 | 1,133.264 | 1,000.095 | 1,100.06 | 896.883 | 974.348 | 864.578 | 866.409 | 780.457 | 863.63 | 829.687 | 777.554 | 754.006 | 741.531 | 729.505 | 835.039 | 650.623 | 582.22 | 540.514 | 416.757 | 424.295 | 453.233 | 770.441 | 690.563 | 719.217 | 687.124 | 793.692 | 780.555 | 795.39 | 776.461 | 770.784 | 712.106 | 0 | 759.877 | 795.019 | 722.584 | 655.972 | 615.187 | 606.463 | 580.167 | 457.053 | 427.577 | 321.594 | 356.911 | 388.942 | 341.225 | 313.037 | 238.784 | 115.333 | 118.274 | 92.586 | 133.252 | 54.331 | 129.991 | 69.493 | 67.528 | 23.291 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 903.972 | 892.123 | 921.459 | 666.676 | 566.55 | 1,201.553 | 1,253.741 | 1,270.407 | 1,292.515 | 1,314.337 | 1,332.335 | 1,352.652 | 1,380.734 | 1,508.781 | 1,537.136 | 1,105.256 | 1,117.411 | 1,151.161 | 1,167.161 | 546.501 | 599.198 | 593.978 | 993.978 | 1,193.978 | 1,213.401 | 1,293.978 | 983.978 | 893.978 | 943.978 | 965.179 | 1,021.062 | 922.17 | 634.007 | 486.524 | 388.85 | 300.396 | 185.765 | 141.054 | 33.612 | 6 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0.006 | 0.008 | 0 | 0.011 | 0.013 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 170 | 179 | 188 | 198 | 198 | 198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 20 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 10.833 | 10.987 | 8.821 | 8.979 | 8.575 | 8.717 | 8.858 | 0 | 9.142 | 9.283 | 9.425 | 9.567 | 8.715 | 8.843 | 9.053 | 9.168 | 10.7 | 10.824 | 10.748 | 10.817 | 10.88 | 10.957 | 10.274 | 10.401 | 10.493 | 10.366 | 10.427 | 10.489 | 11.094 | 11.252 | 10.947 | 11.567 | 12.476 | 12.634 | 12.312 | 12.284 | 9.887 | 9.942 | 9.997 | 10.05 | 0 | 0 | 0 | 10.256 | 0 | 0 | -36.431 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -188 | -198 | 0 | -198 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,018.48 | 1,019.251 | 1,019.768 | 1,012.146 | 1,059.435 | 1,060.525 | 1,061.562 | 0 | 1,063.173 | 1,063.62 | 1,067.805 | 1,066.632 | 1,053.686 | 1,039.785 | 1,037.058 | 1,038.084 | 1,052.652 | 1,059.468 | 1,058.66 | 1,063.833 | 1,043.69 | 1,044.043 | 1,045.369 | 1,042.087 | 312.814 | 344.455 | 324.79 | 314.323 | 223.203 | 219.179 | 204.919 | 200.207 | 76.151 | 75.951 | 73.228 | 72.995 | 64.536 | 58.085 | 50.024 | 49.734 | 40.931 | 40.858 | 40.754 | 40.657 | 36.874 | 36.653 | 36.431 | 36.21 | 35.128 | 34.566 | 32.612 | 32.598 | 29.962 | 29.869 | 29.527 | 28.29 | 26.586 | 25.65 | 22.104 | 22.623 | 1.086 | 1.21 | 3.802 | 2.1 | 2.517 | 3.67 | 6.504 | 12.109 | 15.094 | 12.455 | 7.466 | 0.176 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4.135 | 4.326 | 4.304 | 53.242 | 213.283 | 218.877 | 204.108 | 1,275.185 | 196.83 | 193.692 | 190.562 | 189.988 | 10.749 | 30.001 | 31.993 | 27.574 | 3.264 | 15.25 | 5.336 | 7.794 | 6.013 | 6.672 | 7.763 | 6.831 | 6.154 | 14.793 | 5.852 | 16.858 | 3.53 | 14.298 | 2.78 | 3.157 | 14.883 | 2.167 | 1.394 | 1.921 | 0.374 | 0.482 | 5.736 | 5.859 | 10.108 | 10.158 | 10.159 | 10.256 | 38.855 | 38.653 | 0 | 0 | 3.923 | 4.008 | 4.235 | 4.308 | 5.513 | 5.449 | 4.681 | 4.913 | 5.898 | 5.2 | 4.25 | 4.25 | 5.194 | 5.766 | 3.339 | 4.93 | 0 | 0 | 0.241 | 0 | 23.77 | 22.4 | 10.4 | 8.224 | 2.6 | 2.6 | 2.6 | 2.6 | 3.324 | 3.1 | 0 | 2.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 1,937.42 | 1,926.687 | 1,954.352 | 1,741.043 | 1,847.843 | 2,480.955 | 2,528.269 | 2,545.593 | 2,561.66 | 2,580.933 | 2,600.127 | 2,618.839 | 2,453.883 | 2,587.41 | 2,615.24 | 2,180.09 | 2,184.028 | 2,225.879 | 2,241.905 | 1,628.945 | 1,659.78 | 1,655.65 | 2,057.384 | 2,253.297 | 1,542.862 | 1,653.227 | 1,325.047 | 1,225.159 | 1,181.806 | 1,198.656 | 1,239.707 | 1,137.1 | 725.04 | 577.276 | 475.785 | 387.596 | 260.563 | 209.563 | 99.369 | 71.643 | 51.038 | 51.017 | 50.913 | 50.913 | 38.855 | 38.655 | 36.437 | 36.218 | 39.052 | 38.585 | 36.86 | 36.92 | 35.474 | 35.318 | 34.208 | 33.203 | 32.484 | 30.85 | 26.354 | 26.873 | 6.28 | 6.975 | 177.141 | 186.03 | 190.517 | 201.67 | 204.744 | 210.109 | 38.864 | 34.855 | 17.866 | 8.4 | 2.6 | 2.6 | 2.6 | 2.6 | 3.324 | 3.1 | 0 | 2.3 | 0 | 0.137 | 0.137 | 0.137 | 10 | 10 | 10 | 10 | 20 | 0 | 0 | 0 | 0 | 9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities
| 7,458.454 | 7,669.377 | 7,297.933 | 7,341.556 | 7,028.919 | 6,997.331 | 6,657.573 | 6,924.8 | 6,762.159 | 6,760.057 | 6,393.281 | 6,670.133 | 5,936.593 | 6,122.761 | 5,777.511 | 6,419.461 | 6,633.874 | 6,256.627 | 6,036.688 | 6,138.759 | 5,786.556 | 5,866.669 | 5,685.941 | 5,463.667 | 4,372.125 | 4,603.325 | 4,231.804 | 4,386.483 | 4,577.72 | 4,043.996 | 4,168.997 | 4,484.738 | 4,238.602 | 3,889.736 | 3,271.933 | 3,130.105 | 3,114.177 | 2,723.999 | 2,335.831 | 2,362.185 | 2,240.35 | 1,892.962 | 1,522.933 | 1,383.485 | 1,245.639 | 1,309.562 | 1,099.359 | 1,169.482 | 1,039.146 | 1,138.645 | 933.743 | 1,011.268 | 900.052 | 901.727 | 814.665 | 896.833 | 862.171 | 808.404 | 780.361 | 768.404 | 735.785 | 842.014 | 827.764 | 768.251 | 731.031 | 618.427 | 629.039 | 663.341 | 809.305 | 725.417 | 737.083 | 695.524 | 796.292 | 783.155 | 797.99 | 779.061 | 774.108 | 715.206 | 1,132.093 | 762.177 | 795.019 | 722.584 | 655.972 | 615.187 | 616.463 | 590.167 | 467.053 | 437.577 | 341.594 | 356.911 | 388.942 | 341.225 | 313.037 | 247.784 | 115.333 | 118.274 | 92.586 | 133.252 | 54.331 | 129.991 | 69.493 | 67.528 | 23.291 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.07 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,073.874 | 1,088.279 | 1,088.279 | 1,088.279 | 1,088.279 | 1,123.384 | 1,123.384 | 1,123.384 | 1,123.384 | 1,123.384 | 1,155.482 | 1,155.482 | 1,183.642 | 1,183.642 | 1,183.642 | 1,183.642 | 1,183.642 | 789.095 | 789.095 | 789.095 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 756.91 | 504.607 | 504.607 | 504.607 | 504.607 | 426.786 | 426.786 | 426.786 | 426.786 | 426.786 | 426.786 | 426.786 | 426.786 | 387.988 | 387.988 | 387.988 | 387.988 | 352.716 | 352.716 | 352.716 | 352.716 | 352.716 | 296.4 | 296.4 | 296.4 | 0 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 296.4 | 288 | 288 | 240 | 240 | 240 | 210 | 150 |
| Retained Earnings
| 4,836.161 | 4,803.245 | 4,823.828 | 4,772.36 | 4,766.039 | 4,681.757 | 4,570.424 | 4,632.62 | 4,484.457 | 4,383.047 | 4,367.908 | 4,324.055 | 4,370.448 | 4,304.908 | 4,290.159 | 4,215.006 | 4,059.846 | 3,991.052 | 3,993.404 | 3,898.626 | 3,868.77 | 3,841.302 | 3,782.719 | 3,921.226 | 2,007.115 | 1,915.777 | 1,961.569 | 1,863.191 | 1,101.857 | 968.641 | 1,084.58 | 1,016.821 | 470.837 | 409.737 | 454.46 | 432.271 | 398.836 | 378.598 | 365.492 | 349.988 | 314.743 | 296.212 | 266.925 | 278.15 | 265.081 | 247.729 | 242.12 | 230.908 | 230.156 | 224.421 | 220.939 | 211.778 | 206.167 | 199.21 | 169.954 | 153.115 | 145.965 | 136.135 | 113.946 | 102.527 | 102.899 | 95.522 | 76.099 | 65.446 | 59.257 | 62.983 | 51.071 | 42.185 | 32.417 | 29.545 | -24.819 | -97.759 | -86.414 | -96.765 | -101.715 | -104.877 | -44.343 | -59.535 | 0 | -371.387 | -270.811 | 20.222 | 35.573 | 23.821 | 30.701 | 26.182 | 14.018 | 23.142 | 164.145 | 185.587 | 231.578 | 228.525 | 265 | 227.484 | 240.647 | 204.147 | 191.367 | 147.633 | 187.205 | 79.025 | 105.105 | 29.458 | 59.863 |
| Accumulated Other Comprehensive Income/Loss
| 134.949 | 132.494 | 140.94 | 103.901 | 114.001 | 102.663 | 122.989 | 33.441 | 123.528 | 115.655 | 126.297 | 116.105 | 163.333 | 3.531 | 121.134 | 3.532 | 3.259 | 1.92 | -12.07 | 0.979 | 5.287 | 5.06 | 4.506 | 8.836 | 9.447 | 8.16 | 74.816 | 10.04 | 81.66 | 1.802 | 470.219 | 3.585 | 508.132 | 41.999 | 80.033 | 40.953 | 79.191 | 39.724 | 80.382 | 40.953 | 79.191 | 40.989 | 79.191 | 40.953 | 80.3 | 42.062 | 80.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 9.944 | 0 | 10.005 | 0 | 10.005 | 0 | 10.005 | 0 | 89.33 | 0 | 10.005 | 0 | 124.288 | -42.749 | -32.743 | -42.749 | 95.525 | 147.736 | 159.806 | 54.042 | 54.042 | 0 | 118.48 | 109.892 | 182.066 | 110.69 | 182.066 | 170.499 | 71.375 | 559.059 | 465.923 | 559.256 | 131.361 | 131.157 | 130.315 | 128.033 | 126.804 | 129.224 | 128.033 | 79.191 | 125.616 | 79.191 | 125.58 | 110.794 | 110.794 | 110.794 | 110.794 | 106.397 | 105.153 | 105.198 | 105.156 | 99.285 | 99.939 | 352.721 | 352.269 | 346.725 | 344.251 | 90.472 | 93.983 | 63.495 | 62.897 | 71.587 | 67.484 | 70.364 | 73.042 | 126.233 | 151.748 | 103.619 | 103.619 | 170.943 | 230.588 | 160.096 | 169.291 | 169.244 | 225.546 | 225.931 | 239.505 | 476.38 | 549.443 | 561.293 | 171.6 | 506.057 | 908.491 | 504.098 | 504.098 | 504.098 | 884.585 | 504.098 | 504.098 | 504.098 | 504.098 | 498.632 | 498.632 | 488.237 | 488.237 | 373.786 | 373.786 | 399.498 | 399.498 | 380.693 | 152.804 | 151.715 |
| Total Shareholders Equity
| 6,044.985 | 6,019.557 | 6,038.642 | 5,960.141 | 5,953.914 | 5,868.299 | 5,767.287 | 5,749.941 | 5,681.859 | 5,582.581 | 5,568.079 | 5,524.04 | 5,607.655 | 5,503.07 | 5,456.823 | 5,380.857 | 5,204.161 | 5,176.776 | 5,264.523 | 5,182.795 | 5,051.483 | 5,023.788 | 4,964.652 | 5,195.188 | 3,281.935 | 3,289.645 | 3,330.718 | 3,238.939 | 2,455.999 | 2,314.3 | 2,432.733 | 2,364.263 | 1,819.188 | 1,298.008 | 1,342.527 | 1,319.496 | 1,283.779 | 1,262.312 | 1,251.626 | 1,234.931 | 1,197.233 | 1,178.738 | 1,149.415 | 1,160.64 | 1,132.786 | 1,115.433 | 1,109.824 | 1,098.612 | 1,093.463 | 1,086.484 | 1,083.046 | 1,073.843 | 1,062.361 | 1,056.059 | 1,027.282 | 1,009.991 | 997.297 | 984.993 | 631.204 | 623.296 | 593.18 | 585.206 | 574.472 | 559.716 | 556.408 | 562.812 | 565.291 | 581.92 | 524.024 | 521.151 | 498.839 | 425.136 | 426.398 | 425.243 | 420.245 | 417.069 | 477.988 | 476.369 | 476.38 | 474.456 | 586.882 | 488.222 | 838.03 | 835.17 | 831.199 | 826.68 | 814.516 | 823.64 | 964.643 | 986.085 | 1,032.076 | 1,029.024 | 1,060.032 | 1,022.516 | 1,025.284 | 988.784 | 853.153 | 809.419 | 826.703 | 718.522 | 725.799 | 392.262 | 361.579 |
| Total Equity
| 6,093.275 | 6,087.239 | 6,113.875 | 6,034.796 | 6,028.452 | 5,941.994 | 5,839.873 | 5,820.385 | 5,751.505 | 5,651.449 | 5,635.785 | 5,591.206 | 5,708.655 | 5,598.449 | 5,521.152 | 5,447.396 | 5,272.5 | 5,225.155 | 5,312.925 | 5,231.205 | 5,101.866 | 5,074.134 | 4,964.652 | 5,195.188 | 3,281.935 | 3,289.645 | 3,330.718 | 3,238.939 | 2,393.321 | 2,251.866 | 2,370.541 | 2,302.313 | 1,827.845 | 1,308.026 | 1,354.015 | 1,334.043 | 1,338.093 | 1,320.759 | 1,315.647 | 1,300.535 | 1,264.474 | 1,232.628 | 1,204.085 | 1,216.072 | 1,189.949 | 1,173.316 | 1,168.55 | 1,158.321 | 1,159.684 | 1,153.972 | 1,159.347 | 1,152.057 | 1,143.114 | 1,138.422 | 1,110.357 | 1,094.328 | 1,084.101 | 1,072.798 | 720.64 | 714.41 | 706.341 | 699.776 | 640.936 | 627.32 | 626.232 | 633.416 | 636.651 | 653.562 | 528.596 | 526.337 | 504.369 | 429.482 | 431.402 | 430.063 | 424.957 | 422.215 | 483.41 | 481.335 | 476.38 | 479.698 | 594.979 | 496.465 | 845.573 | 842.233 | 836.786 | 831.511 | 818.071 | 828.153 | 973.506 | 995.406 | 1,051.036 | 1,052.693 | 1,072.563 | 1,033.085 | 1,033.847 | 1,002.267 | 868.231 | 822.522 | 838.226 | 727.612 | 734.736 | 393.383 | 361.579 |
| Total Liabilities & Shareholders Equity
| 13,551.729 | 13,756.616 | 13,411.808 | 13,376.352 | 13,057.37 | 12,939.324 | 12,497.446 | 12,745.185 | 12,513.665 | 12,411.506 | 12,029.065 | 12,261.339 | 11,645.248 | 11,721.21 | 11,298.663 | 11,866.857 | 11,906.374 | 11,481.781 | 11,349.613 | 11,369.965 | 10,888.421 | 10,940.803 | 10,650.592 | 10,658.854 | 7,654.061 | 7,892.969 | 7,562.522 | 7,625.423 | 6,971.041 | 6,295.862 | 6,539.538 | 6,787.051 | 6,066.448 | 5,197.762 | 4,625.949 | 4,464.148 | 4,452.27 | 4,044.758 | 3,651.478 | 3,662.72 | 3,504.824 | 3,125.59 | 2,727.018 | 2,599.558 | 2,435.588 | 2,482.879 | 2,267.909 | 2,327.803 | 2,198.83 | 2,292.617 | 2,093.09 | 2,163.326 | 2,043.167 | 2,040.148 | 1,925.022 | 1,991.161 | 1,946.273 | 1,881.202 | 1,501 | 1,482.814 | 1,442.127 | 1,541.79 | 1,468.699 | 1,395.571 | 1,357.263 | 1,251.843 | 1,265.69 | 1,316.904 | 1,337.901 | 1,251.754 | 1,241.452 | 1,125.006 | 1,227.693 | 1,213.218 | 1,222.947 | 1,201.276 | 1,257.519 | 1,196.541 | 1,132.093 | 1,241.874 | 1,389.999 | 1,219.049 | 1,501.545 | 1,457.419 | 1,453.249 | 1,421.678 | 1,285.124 | 1,265.731 | 1,315.1 | 1,352.317 | 1,439.978 | 1,393.918 | 1,385.6 | 1,280.868 | 1,149.18 | 1,120.542 | 960.818 | 955.774 | 892.558 | 857.603 | 804.229 | 460.911 | 384.87 |