Tunghsu Optoelectronic Technology Co., Ltd.
SZSE:000413.SZ
2.37 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8,479.635 | 8,560.362 | 8,562.902 | 8,578.277 | 8,899.609 | 8,845.318 | 8,910.434 | 9,067.258 | 9,319.384 | 9,241.272 | 9,377.078 | 9,395.988 | 9,337.45 | 9,743.264 | 9,636.738 | 9,464.575 | 9,586.642 | 11,282.852 | 11,598.95 | 18,316.332 | 19,608.16 | 21,868.775 | 19,807.094 | 21,508.24 | 23,794.597 | 26,853.831 | 27,371.178 | 23,079.863 | 22,873.559 | 24,179.71 | 26,056.117 | 22,239.581 | 16,283.335 | 10,474.163 | 12,409.51 | 5,929.63 | 4,854.529 | 3,764.434 | 3,196.271 | 1,484.756 | 1,732.658 | 1,779.603 | 2,586.661 | 2,049.774 | 3,902.849 | 618.188 | 110.77 | 375.605 | 50.749 | 13.456 | 15.847 | 1.979 | 0.873 | 5.254 | 10.212 | 1.72 | 2.631 | 3.285 | 4.887 | 5.139 | 4.769 | 5.193 | 17.508 | 4.284 | 5.532 | 2.074 | 14.705 | 1.631 | 3.858 | 2.455 | 1.781 | 1.284 | 31.599 | 41.84 | 36.495 | 36.675 | 35.71 | 59.773 | 24.415 | 42.403 | 58.495 | 34.918 | 24.255 | 13.927 | 19.667 | 21.645 | 68.669 | 10.121 | 6.151 | 17.44 | 17.446 | 22.329 | 45.463 | 251.773 | 15.734 | 18.262 | 13.143 | 32.42 | 451.055 | 0 | 0 |
Short Term Investments
| -279.988 | -428.893 | -409.58 | -1,158.733 | -1,200.909 | -1,216.13 | -911.452 | -869.632 | 2,965.868 | 3,228.375 | -970.458 | 0.001 | 0.001 | -1,057.894 | -1,067.357 | -1,018.187 | -1,033.58 | -1,006.2 | -1,023.518 | -1,279.392 | 3 | -1,035.742 | -1,053.309 | -224.51 | -221.143 | -226.65 | -228.757 | -77.25 | -75.482 | -11.779 | -11.757 | -13.819 | -14.701 | -16.052 | -16.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8,479.635 | 8,560.362 | 8,562.902 | 8,578.277 | 8,899.609 | 8,845.318 | 8,910.434 | 9,067.258 | 9,319.384 | 9,241.272 | 9,377.078 | 9,395.989 | 9,337.451 | 9,743.264 | 9,636.738 | 9,464.575 | 9,586.642 | 11,282.852 | 11,598.95 | 18,316.332 | 19,611.16 | 21,868.775 | 19,807.094 | 21,508.24 | 23,794.597 | 26,853.831 | 27,371.178 | 23,079.863 | 22,873.559 | 24,179.71 | 26,056.117 | 22,239.581 | 16,283.335 | 10,474.163 | 12,409.51 | 5,929.63 | 4,854.529 | 3,764.434 | 3,196.271 | 1,484.756 | 1,732.658 | 1,779.603 | 2,586.661 | 2,049.774 | 3,902.849 | 618.188 | 110.77 | 375.605 | 50.749 | 13.456 | 15.847 | 1.979 | 0.873 | 5.254 | 10.212 | 1.72 | 2.631 | 3.285 | 4.887 | 5.139 | 4.769 | 5.193 | 17.508 | 4.284 | 5.532 | 2.074 | 14.705 | 1.631 | 3.858 | 2.455 | 1.781 | 1.284 | 31.599 | 41.84 | 36.495 | 36.675 | 35.71 | 59.773 | 24.415 | 42.403 | 58.495 | 34.918 | 24.255 | 13.927 | 19.667 | 21.645 | 68.669 | 10.121 | 6.151 | 17.44 | 17.446 | 22.329 | 45.463 | 251.773 | 15.734 | 18.262 | 13.143 | 32.42 | 451.055 | 0 | 0 |
Net Receivables
| 20,130.663 | 21,175.218 | 20,657.12 | 20,950.055 | 20,266.116 | 20,181.904 | 19,634.939 | 22,208.232 | 21,908.753 | 21,424.683 | 21,164.746 | 21,536.347 | 21,111.871 | 20,703.743 | 21,618.652 | 22,884.707 | 26,026.629 | 28,477.652 | 24,270.182 | 20,146.159 | 18,368.371 | 18,291.769 | 21,313.324 | 16,274.932 | 13,749.561 | 14,962.59 | 11,778.386 | 5,254.814 | 5,285.986 | 4,015.858 | 2,756.559 | 1,687.335 | 1,781.599 | 3,349.309 | 1,567.661 | 3,709.588 | 3,576.157 | 3,544.198 | 3,881.077 | 5,778.442 | 5,853.346 | 5,246.618 | 3,761.548 | 4,366.624 | 3,374.017 | 1,524.552 | 1,349.293 | 931.851 | 342.314 | 296.849 | 42.766 | 48.301 | 37.798 | 24.208 | 32.385 | 41.076 | 43.274 | 51.43 | 89.146 | 136.58 | 135.436 | 142.28 | 125.888 | 163.462 | 164.013 | 166.111 | 152.8 | 161.735 | 157.939 | 153.166 | 142.673 | 157.991 | 60.779 | 138.528 | 60.338 | 120.462 | 103.633 | 170.824 | 97.989 | 201.739 | 107.071 | 241.481 | 134.052 | 258.255 | 93.599 | 408.638 | 113.266 | 401.261 | 153.545 | 25.25 | 156.239 | 83.862 | 31.999 | 73.627 | 73.434 | 33.1 | 52.676 | 123.423 | 97.713 | 0 | 0 |
Inventory
| 1,517.127 | 1,491.573 | 1,351.192 | 1,473.483 | 1,428.038 | 1,512.647 | 1,744.525 | 1,892.223 | 1,821.574 | 1,909.497 | 1,849.843 | 2,000.367 | 1,994.162 | 2,303.112 | 2,272.105 | 2,579.066 | 2,672.976 | 4,407.335 | 3,738.606 | 5,183.648 | 4,754.314 | 4,504.747 | 3,510.787 | 5,099.145 | 4,210.883 | 4,452.381 | 4,890.519 | 3,706.559 | 3,670.953 | 3,377.577 | 2,688.967 | 2,189.34 | 2,274.629 | 2,012.976 | 2,177.98 | 1,185.678 | 1,268.638 | 1,147.997 | 512.854 | 257.615 | 202.651 | 258.245 | 298.619 | 224.33 | 229.962 | 244.091 | 168.717 | 182.935 | 169.011 | 96.16 | 141.982 | 142.198 | 148.119 | 149.678 | 144.051 | 108.528 | 113.635 | 111.781 | 68.62 | 39.893 | 42.811 | 38.401 | 45.658 | 44.089 | 42.738 | 38.63 | 35.912 | 33.663 | 34.044 | 28.467 | 24.469 | 26.323 | 29.217 | 28.159 | 32.158 | 52.832 | 50.843 | 49.439 | 51.133 | 52.158 | 58.055 | 50.684 | 51.718 | 50.564 | 46.375 | 23.509 | 24.276 | 23.189 | 22.725 | 23.88 | 23.261 | 24.568 | 29.089 | 26.303 | 15.383 | 21.313 | 54.871 | 66.738 | 119.578 | 0 | 0 |
Other Current Assets
| 364.184 | 360.245 | 324.946 | 305.326 | 356.503 | 405.285 | 385.956 | 412.096 | 402.119 | 683.298 | 765.533 | 686.537 | 723.623 | 739.483 | 754.144 | 764.835 | 827.815 | 846.366 | 877.33 | 842.776 | 792.954 | 734.372 | 809.361 | 869.302 | 1,207.39 | 1,255.275 | 2,485.891 | 2,736.06 | 2,624.314 | 3,149.357 | 3,203.453 | 1,230.922 | 1,209.258 | 1,185.405 | 1,216.541 | 608.11 | 597.235 | 574.396 | 510.571 | 108.419 | 94.814 | 58.019 | 75.633 | 58.128 | 58.11 | 58.16 | 59.507 | 58 | 58.438 | 58.153 | 58.153 | 58.294 | 58.294 | 58.294 | 58.294 | 58.444 | 58.362 | 58.444 | 58.444 | 58.609 | 58.609 | 58.609 | 58.609 | 58.69 | 58.69 | 58.69 | 58.69 | 58 | 58 | 58 | 58 | 58 | 123.604 | 58 | 114.544 | 86.213 | 101.817 | 58 | 111.495 | 58 | 90.973 | 58 | 123.333 | 58 | 163.831 | 58 | 196.392 | 58 | 204.7 | 431.42 | 232.039 | 317.563 | 423.361 | 646.463 | 482.224 | 555.377 | 395.205 | 169.297 | 252.934 | 1,046.756 | 314.979 |
Total Current Assets
| 30,491.609 | 31,587.399 | 30,896.16 | 31,307.14 | 30,950.266 | 30,945.155 | 30,675.855 | 33,579.809 | 33,451.83 | 33,258.75 | 33,157.2 | 33,619.239 | 33,167.107 | 33,489.602 | 34,281.639 | 35,693.184 | 39,114.062 | 45,014.205 | 40,485.068 | 44,488.914 | 43,526.8 | 45,399.664 | 45,440.566 | 43,751.619 | 42,962.432 | 47,524.077 | 46,525.974 | 34,777.296 | 34,454.811 | 34,722.502 | 34,705.097 | 27,347.178 | 21,548.821 | 17,021.853 | 17,371.692 | 11,433.007 | 10,296.559 | 9,031.026 | 8,100.774 | 7,629.232 | 7,883.468 | 7,342.484 | 6,722.461 | 6,698.856 | 7,564.937 | 2,444.991 | 1,688.287 | 1,548.391 | 620.513 | 464.618 | 258.748 | 250.772 | 245.084 | 237.435 | 244.942 | 209.768 | 217.902 | 224.941 | 221.097 | 240.221 | 241.624 | 244.484 | 247.663 | 270.525 | 270.973 | 265.504 | 262.107 | 255.029 | 253.841 | 242.088 | 226.924 | 243.597 | 245.199 | 266.526 | 243.535 | 296.182 | 292.004 | 338.036 | 285.032 | 354.3 | 314.594 | 385.083 | 333.359 | 380.745 | 323.471 | 511.793 | 402.604 | 492.572 | 387.12 | 497.99 | 428.984 | 448.321 | 529.912 | 998.167 | 586.775 | 628.052 | 515.894 | 391.878 | 921.279 | 1,046.756 | 314.979 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 13,165.204 | 13,263.373 | 13,393.971 | 12,697.17 | 12,787.356 | 12,892.841 | 13,010.012 | 13,105.934 | 13,141.478 | 13,372.528 | 13,435.69 | 13,412.412 | 13,449.505 | 14,880.865 | 14,960.044 | 14,045.751 | 14,080.872 | 13,845.043 | 14,274.445 | 14,469.382 | 14,554.424 | 14,731.69 | 14,648.405 | 16,143.194 | 16,326.094 | 14,284.912 | 14,344.67 | 11,926.844 | 11,525.642 | 11,305.378 | 10,725.275 | 10,692.671 | 10,674.897 | 10,445.902 | 10,333.245 | 5,006.535 | 4,989.861 | 4,595.187 | 4,026.587 | 3,186.494 | 2,834.204 | 2,531.779 | 2,167.914 | 1,352.9 | 733.099 | 573.856 | 287.295 | 180.87 | 103.575 | 79.962 | 75.199 | 88.385 | 90.746 | 94.508 | 98.328 | 100.31 | 103.605 | 107.357 | 111.132 | 114.873 | 118.681 | 122.498 | 126.285 | 130.181 | 133.894 | 137.71 | 140.92 | 144.175 | 147.808 | 151.889 | 155.02 | 160.124 | 160.431 | 158.536 | 158.881 | 161.756 | 165.318 | 169.294 | 173.674 | 177.796 | 181.063 | 185.51 | 189.77 | 191.977 | 196.753 | 215.722 | 218.589 | 216.548 | 217.584 | 164.24 | 208.194 | 181.16 | 177.954 | 182.855 | 273.312 | 269.631 | 310.674 | 314.286 | 321.784 | 2,637.559 | 373.439 |
Goodwill
| 164.057 | 164.057 | 164.057 | 820.745 | 820.745 | 808.905 | 820.745 | 1,050.989 | 1,050.989 | 1,050.989 | 1,050.989 | 1,050.989 | 1,050.989 | 1,050.989 | 1,050.989 | 1,692.459 | 1,692.459 | 1,995.588 | 1,692.459 | 2,702.403 | 2,702.403 | 2,835.673 | 2,835.673 | 2,841.322 | 2,840.824 | 2,728.155 | 2,587.678 | 156.85 | 67.978 | 33.935 | 33.935 | 33.691 | 33.691 | 28.896 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,888.289 | 2,964.41 | 3,064.744 | 3,199.307 | 3,277.534 | 3,366.023 | 3,442.888 | 3,572.151 | 3,604.44 | 3,671.601 | 3,766.872 | 3,888.801 | 3,978.826 | 4,242.943 | 4,201.873 | 4,340.32 | 1,764.348 | 1,097.254 | 1,796.421 | 1,111.991 | 1,164.685 | 1,171.966 | 1,184.072 | 1,167.936 | 1,172.527 | 1,015.861 | 991.879 | 572.146 | 572.518 | 573.861 | 578.195 | 507.158 | 476.672 | 476.015 | 462.291 | 362.007 | 306.967 | 289.85 | 220.646 | 236.768 | 169.755 | 112.704 | 112.788 | 95.716 | 57.67 | 62.3 | 58.246 | 63.624 | 61.651 | 18.12 | 11.498 | 11.58 | 11.662 | 11.744 | 11.826 | 11.907 | 11.989 | 12.071 | 12.153 | 12.235 | 12.316 | 12.398 | 12.48 | 12.543 | 12.626 | 12.71 | 12.811 | 12.895 | 12.978 | 13.062 | 13.146 | 13.221 | 13.304 | 13.387 | 13.47 | 13.553 | 13.636 | 13.72 | 13.803 | 13.886 | 13.969 | 14.052 | 14.135 | 14.188 | 14.269 | 14.35 | 14.431 | 14.513 | 14.594 | 0 | 14.757 | 14.912 | 15.072 | 12.715 | 6.59 | 9.658 | 9.763 | 9.868 | 9.973 | 0 | 0 |
Goodwill and Intangible Assets
| 3,052.346 | 3,128.468 | 3,228.802 | 4,020.052 | 4,098.278 | 4,174.927 | 4,263.633 | 4,623.14 | 4,655.429 | 4,722.589 | 4,817.861 | 4,939.789 | 5,029.815 | 5,293.932 | 5,252.862 | 6,032.779 | 3,456.807 | 3,092.842 | 3,488.88 | 3,814.394 | 3,867.088 | 4,007.639 | 4,019.745 | 4,009.258 | 4,013.351 | 3,744.016 | 3,579.557 | 728.996 | 640.495 | 607.796 | 612.13 | 540.849 | 510.364 | 504.912 | 462.291 | 362.007 | 306.967 | 289.85 | 220.646 | 236.768 | 169.755 | 112.704 | 112.788 | 95.716 | 57.67 | 62.3 | 58.246 | 63.624 | 61.651 | 18.12 | 11.498 | 11.58 | 11.662 | 11.744 | 11.826 | 11.907 | 11.989 | 12.071 | 12.153 | 12.235 | 12.316 | 12.398 | 12.48 | 12.543 | 12.626 | 12.71 | 12.811 | 12.895 | 12.978 | 13.062 | 13.146 | 13.221 | 13.304 | 13.387 | 13.47 | 13.553 | 13.636 | 13.72 | 13.803 | 13.886 | 13.969 | 14.052 | 14.135 | 14.188 | 14.269 | 14.35 | 14.431 | 14.513 | 14.594 | 0 | 14.757 | 14.912 | 15.072 | 12.715 | 6.59 | 9.658 | 9.763 | 9.868 | 9.973 | 0 | 0 |
Long Term Investments
| 2,988.403 | 3,168.095 | 3,190.067 | 3,996.779 | 4,100.472 | 4,084.596 | 3,766.846 | 3,748.708 | 0 | 0 | 4,625.261 | 3,658.585 | 3,838.313 | 4,136.001 | 4,198.498 | 3,717.052 | 3,431.713 | 3,459.871 | 3,421.627 | 4,047.682 | 2,736.944 | 3,460.468 | 3,470.815 | 2,626.672 | 2,606.778 | 2,479.275 | 2,459.397 | 682.275 | 553.131 | 503.895 | 84.111 | 86.215 | 87.209 | 88.259 | 88.987 | 71.801 | 71.972 | 0 | 0 | 0 | -70.236 | 0 | 0 | 0 | 0 | 0.15 | 0.15 | 0.15 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,398.545 | 1,394.669 | 1,412.295 | 1,138.958 | 1,142.035 | 1,049.164 | 1,142.462 | 706.404 | 705.181 | 666.095 | 746.866 | 484.092 | 495.293 | 530.102 | 536.983 | 454.506 | 455.148 | 426.476 | 470.821 | 529.157 | 572.546 | 525.02 | 533.095 | 495.96 | 503.17 | 466.297 | 469.313 | 298.097 | 302.146 | 307.715 | 312.556 | 304.421 | 305.388 | 305.19 | 299.13 | 161.588 | 153.507 | 118.063 | 106.05 | 76.378 | 67.928 | 22.725 | 17.599 | 16.041 | 13.984 | 15.136 | 13.499 | 10.698 | 10.698 | 11.959 | 10.698 | 11.965 | 11.965 | 11.965 | 11.965 | 11.965 | 11.965 | 11.965 | 11.965 | 12.144 | 12.144 | 12.144 | 12.144 | 10.89 | 10.89 | 10.89 | 10.89 | 21.566 | 21.566 | 21.566 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,550.736 | 5,379.354 | 5,369.935 | 5,545.125 | 5,669.017 | 5,738.8 | 5,736.382 | 5,607.613 | 9,518.555 | 9,923.601 | 5,702.722 | 6,569.35 | 6,644.809 | 5,666.327 | 5,599.208 | 5,650.508 | 5,653.088 | 4,374.233 | 5,619.613 | 5,090.878 | 6,120.726 | 4,107.931 | 4,463.497 | 280.844 | 282.007 | 299.213 | 304.418 | 280.624 | 270.262 | 204.077 | 387.151 | 370.901 | 356.354 | 240.375 | 243.279 | 16.405 | 14.908 | 15.681 | 14.107 | 0 | 70.236 | 12.088 | 12.217 | 15.391 | 12.079 | 13.333 | 14.23 | 15.154 | 16.174 | 20.342 | 17.968 | 7.814 | 7.814 | 7.814 | 7.814 | 15.814 | 7.814 | 7.813 | 7.813 | 7.863 | 7.863 | 7.812 | 7.812 | 7.612 | 7.611 | 7.614 | 7.723 | 6.038 | -0.043 | 6.038 | 7.723 | 337.469 | 370.906 | 383.041 | 423.143 | 811.797 | 842.086 | 827.522 | 872.099 | 818.891 | 859.182 | 805.94 | 874.955 | 803.346 | 855.65 | 789.108 | 869.944 | 811.753 | 891.784 | 865.91 | 886.544 | 931.117 | 893.96 | 813.293 | 1,178.863 | 1,234.687 | 1,368.311 | 1,645.109 | 2,205.039 | 313.81 | 284.849 |
Total Non-Current Assets
| 26,155.235 | 26,333.958 | 26,595.071 | 27,398.083 | 27,797.159 | 27,940.329 | 27,919.335 | 27,791.799 | 28,020.643 | 28,684.813 | 29,328.4 | 29,064.229 | 29,457.735 | 30,507.226 | 30,547.594 | 29,900.597 | 27,077.628 | 25,198.465 | 27,275.386 | 27,951.494 | 27,851.728 | 26,832.748 | 27,135.557 | 23,555.928 | 23,731.4 | 21,273.713 | 21,157.355 | 13,916.836 | 13,291.676 | 12,928.862 | 12,121.223 | 11,995.057 | 11,934.211 | 11,584.638 | 11,426.931 | 5,618.337 | 5,537.215 | 5,018.782 | 4,367.389 | 3,499.64 | 3,071.888 | 2,679.296 | 2,310.517 | 1,480.048 | 816.832 | 664.776 | 373.421 | 270.497 | 192.098 | 130.382 | 115.364 | 119.745 | 122.188 | 126.031 | 129.933 | 139.997 | 135.374 | 139.206 | 143.062 | 147.115 | 151.004 | 154.852 | 158.72 | 161.226 | 165.021 | 168.924 | 172.344 | 184.673 | 188.39 | 192.554 | 175.889 | 510.813 | 544.64 | 554.964 | 595.493 | 987.107 | 1,021.04 | 1,010.536 | 1,059.576 | 1,010.574 | 1,054.214 | 1,005.503 | 1,078.859 | 1,009.511 | 1,066.672 | 1,019.179 | 1,102.963 | 1,042.813 | 1,123.962 | 1,030.15 | 1,109.494 | 1,127.189 | 1,086.986 | 1,008.863 | 1,458.765 | 1,513.976 | 1,688.748 | 1,969.263 | 2,536.795 | 2,951.368 | 658.288 |
Total Assets
| 56,646.843 | 57,921.357 | 57,491.232 | 58,705.223 | 58,747.424 | 58,885.483 | 58,595.189 | 61,371.609 | 61,472.473 | 61,943.563 | 62,485.6 | 62,683.469 | 62,624.842 | 63,996.828 | 64,829.233 | 65,593.78 | 66,191.69 | 70,212.67 | 67,760.454 | 72,440.408 | 71,378.528 | 72,232.412 | 72,576.123 | 67,307.546 | 66,693.831 | 68,797.79 | 67,683.329 | 48,694.132 | 47,746.488 | 47,651.364 | 46,826.32 | 39,342.235 | 33,483.032 | 28,606.491 | 28,798.623 | 17,051.344 | 15,833.774 | 14,049.808 | 12,468.163 | 11,128.872 | 10,955.356 | 10,021.78 | 9,032.978 | 8,178.905 | 8,381.769 | 3,109.767 | 2,061.708 | 1,818.888 | 812.611 | 595 | 374.112 | 370.517 | 367.272 | 363.466 | 374.875 | 349.765 | 353.276 | 364.147 | 364.16 | 387.336 | 392.629 | 399.336 | 406.383 | 431.75 | 435.993 | 434.429 | 434.451 | 439.702 | 442.231 | 434.643 | 402.812 | 754.411 | 789.839 | 821.491 | 839.028 | 1,283.289 | 1,313.044 | 1,348.572 | 1,344.608 | 1,364.874 | 1,368.808 | 1,390.585 | 1,412.218 | 1,390.257 | 1,390.144 | 1,530.972 | 1,505.567 | 1,535.384 | 1,511.082 | 1,528.14 | 1,538.478 | 1,575.51 | 1,616.898 | 2,007.03 | 2,045.54 | 2,142.028 | 2,204.641 | 2,361.141 | 3,458.075 | 3,998.124 | 973.267 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 5,533.095 | 6,505.987 | 5,939.333 | 5,506.408 | 5,715.052 | 5,894.932 | 5,389.272 | 5,489.719 | 5,642.871 | 5,892.445 | 5,925.617 | 6,053.734 | 6,150.456 | 6,445.462 | 6,859.101 | 6,948.098 | 7,164.08 | 7,262.906 | 8,309.968 | 8,414.922 | 8,004.187 | 8,250.37 | 10,276.094 | 6,675.529 | 5,690.006 | 5,731.917 | 5,665.924 | 2,073.085 | 1,437.419 | 1,239.523 | 1,558.555 | 1,009.159 | 1,392.758 | 1,185.706 | 1,086.331 | 971.272 | 661.14 | 639.699 | 512.393 | 418.236 | 1,056.495 | 960.414 | 284.666 | 211.002 | 236.338 | 240.16 | 74.567 | 95.19 | 116.137 | 57.921 | 13.442 | 13.255 | 12.809 | 14.676 | 14.633 | 12.876 | 12.492 | 13.442 | 13.046 | 11.738 | 14.276 | 14.386 | 22.905 | 34.42 | 36.423 | 36.351 | 37.785 | 25.325 | 29.229 | 15.531 | 23.274 | 14.027 | 16.035 | 22.948 | 18.704 | 40.704 | 38.886 | 37.27 | 42.728 | 48.184 | 49.922 | 46.594 | 54.79 | 54.12 | 49.18 | 46.732 | 39.252 | 48.462 | 42.005 | 0 | 38.608 | 50.564 | 41.549 | 89.148 | 62.491 | 88.644 | 106.649 | 131.519 | 184.544 | 0 | 0 |
Short Term Debt
| 19,741.277 | 19,819.265 | 19,979.29 | 20,165.218 | 20,347.919 | 20,185.749 | 20,321.211 | 20,285.407 | 20,443.153 | 20,494.015 | 20,301.833 | 18,071.844 | 18,000.181 | 17,422.298 | 17,782.616 | 16,578.323 | 16,635.505 | 17,624.302 | 16,283.121 | 13,367.335 | 12,485.076 | 13,210.179 | 12,058.5 | 10,300.948 | 11,186.521 | 11,383.698 | 10,722.119 | 7,736.252 | 7,557.647 | 6,583.464 | 6,559.406 | 5,575.046 | 6,032.396 | 4,423 | 4,660.287 | 3,373.3 | 3,052.253 | 2,338.105 | 1,556.9 | 1,190 | 540 | 340 | 580 | 1,220 | 1,590 | 1,160 | 485 | 450 | 160 | 20 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.381 | 5.381 | 5.381 | 5.381 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 5.404 | 526.881 | 526.881 | 566.634 | 566.634 | 0 | 606.634 | 656.042 | 727.296 | 154.035 | 279.135 | 1,236.565 | 995.975 | 994.841 | 929.142 | 0 | 0 |
Tax Payables
| 518.518 | 469.114 | 441.323 | 296.72 | 294.484 | 304.968 | 270.459 | 325.253 | 290.753 | 300.502 | 313.143 | 260.58 | 242.474 | 256.302 | 311.577 | 253.947 | 249.122 | 287.423 | 328.817 | 374.809 | 611.921 | 435.517 | 817.173 | 541.929 | 454.014 | 265.615 | 294.699 | 161.681 | 136.565 | 195.846 | 224.311 | 105.843 | 93.037 | 114.798 | 105.451 | 122.708 | 168.491 | 96.978 | 108.92 | -149.76 | -161.526 | -158.496 | -168.85 | -105.729 | -12.568 | 18.811 | 38.348 | 38.983 | 19.611 | 37.284 | 0.804 | 0.345 | -2.143 | -0.944 | 1.7 | -1.478 | -1.416 | -1.542 | -1.503 | -1.056 | -1.711 | -0.418 | -0.579 | -0.232 | -0.125 | -1.609 | -4.779 | -1.855 | -1.411 | -1.532 | -2.591 | 1.051 | 7.86 | 2.652 | 0.824 | 1.651 | -0.6 | 4.496 | 1.644 | 8.88 | 7.402 | 8.454 | 7.54 | 8.316 | 7.243 | 8.668 | 8.878 | 7.13 | 6.418 | 0 | 7.534 | 2.032 | 2.765 | 1.563 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 7,521.087 | 7,656.307 | 7,438.117 | 7,042.094 | 7,010.278 | 1,631.552 | 1,667.57 | 2,288.035 | 0 | 0 | 6,038.063 | 6,064.128 | 5,288.911 | 5,718.55 | 5,368.965 | 4,378.638 | 4,873.139 | 6,276.971 | 3,409.533 | 3,150.198 | 3,258.869 | 3,488.664 | 3,144.924 | 2,630.193 | 2,928.338 | 2,412.309 | 2,406.384 | 690.62 | 554.091 | 498.432 | 493.766 | 370.087 | 537.587 | 392.294 | 757.509 | 280.508 | 282.203 | 453.839 | 231.933 | -84.78 | -49.463 | -73.504 | -104.043 | 139.806 | 54.067 | 214.079 | 100.163 | 105.057 | 58.254 | 142.429 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 95.416 | 96.158 | 103.251 | 85.394 | 459.517 | 461.898 | 460.381 | 446.45 | 458.707 | 456.569 | 491.39 | 482.723 | 524.197 | 533.076 | 557.424 | 572.261 | 566.201 | 577.932 | 198.201 | 186.281 | 191.625 | 181.456 | 0 | 174.68 | 136.927 | 139.002 | 232.353 | 202.252 | 276.002 | 295.742 | 307.806 | 426.566 | 0 | 0 |
Other Current Liabilities
| 926.441 | 923.787 | 878.744 | 1,293.554 | 858.023 | 5,994.67 | 5,835.247 | 6,177.751 | 7,899.426 | 7,323.9 | 926.783 | 905.463 | 822.138 | 935.45 | 989.021 | 863.179 | 852.494 | 1,684.061 | 1,806.045 | 2,113.588 | 2,137.919 | 1,809.893 | 1,717.477 | 1,617.149 | 1,136.343 | 2,271.549 | 1,882.283 | 1,008.131 | 838.178 | 1,113.812 | 499.614 | 450.503 | 574.45 | 80.567 | 191.324 | 157.308 | 142.038 | 128.889 | 86.07 | 83.763 | 75.159 | 62.901 | 64.441 | 62.315 | 62.729 | 66.36 | 62.901 | 95.03 | 92.901 | 65.307 | 100.744 | 121.025 | 125.94 | 115.441 | 121.612 | 113.973 | 114.956 | 119.465 | 113.386 | 117.647 | 113.444 | 114.266 | 112.947 | 128.314 | 131.102 | 129.971 | 131.174 | 79.413 | 79.357 | 79.338 | 79.351 | 82.243 | 81.936 | 82.086 | 82.414 | 85.871 | 84.385 | 84.529 | 84.701 | 84.536 | 84.234 | 84.437 | 84.31 | 83.624 | 83.58 | 83.494 | 83.514 | 83.495 | 83.513 | 876.92 | 83.511 | 83.907 | 84.044 | 87.889 | 85.203 | 89.232 | 87.177 | 103.64 | 104.267 | 1,255.867 | 243.567 |
Total Current Liabilities
| 33,721.9 | 34,905.346 | 34,235.484 | 34,007.273 | 33,931.273 | 33,706.904 | 33,213.301 | 34,240.911 | 33,985.45 | 33,710.36 | 33,192.297 | 31,095.17 | 30,261.686 | 30,521.759 | 30,999.704 | 28,768.237 | 29,525.218 | 32,848.24 | 29,808.666 | 27,046.043 | 25,886.051 | 26,759.106 | 27,196.994 | 21,223.818 | 20,941.207 | 21,799.474 | 20,676.71 | 11,508.088 | 10,387.335 | 9,435.232 | 9,111.34 | 7,404.796 | 8,537.191 | 6,081.567 | 6,695.451 | 4,782.389 | 4,137.634 | 3,560.532 | 2,387.297 | 1,607.219 | 1,622.191 | 1,289.811 | 825.063 | 1,633.122 | 1,943.134 | 1,680.6 | 722.63 | 745.277 | 427.292 | 285.657 | 114.187 | 134.281 | 138.749 | 130.117 | 136.245 | 126.849 | 127.449 | 132.907 | 126.431 | 129.385 | 127.72 | 128.653 | 135.852 | 162.734 | 167.525 | 166.322 | 168.96 | 205.535 | 210.125 | 203.5 | 193.4 | 561.19 | 565.273 | 570.819 | 552.971 | 590.686 | 585.243 | 618.593 | 615.556 | 662.321 | 672.636 | 693.859 | 716.764 | 709.349 | 716.096 | 855.308 | 835.927 | 890.216 | 873.607 | 876.92 | 903.433 | 927.44 | 991.891 | 563.425 | 629.081 | 1,690.443 | 1,485.543 | 1,537.805 | 1,644.52 | 1,255.867 | 243.567 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 550.712 | 555.67 | 463.699 | 461.531 | 465.304 | 697.074 | 694.71 | 1,136.805 | 1,137.343 | 1,368.066 | 1,575.222 | 2,000.403 | 2,135.625 | 2,758.191 | 2,638.055 | 3,947.921 | 3,967.401 | 3,278.315 | 4,051.078 | 8,237.632 | 8,482.797 | 8,279.589 | 8,372.408 | 9,254.779 | 9,449.35 | 10,207.073 | 10,449.852 | 10,825.233 | 11,491.499 | 12,317.34 | 12,250.071 | 7,892.566 | 8,148.312 | 6,994.585 | 7,237.798 | 4,991.828 | 4,791.255 | 3,852 | 3,572 | 2,940 | 3,000 | 2,600 | 2,300 | 800 | 800 | 800 | 800 | 600 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 921.95 | 921.95 | 0 | 281.476 | 314.632 | 1,117.773 | 0 | 0 |
Deferred Revenue Non-Current
| 386.644 | 396.544 | 418.559 | 417.428 | 429.896 | 438.414 | 464.768 | 442.499 | 459.115 | 529.502 | 505.434 | 507.416 | 520.096 | 661.173 | 677.824 | 674.838 | 671.603 | 702.923 | 713.024 | 670.374 | 683.72 | 652.28 | 676.146 | 634.109 | 555.128 | 470.32 | 506.635 | 346.911 | 375.001 | 359.74 | 380.95 | 348.982 | 316.687 | 287.671 | 246.925 | 31.196 | 31.815 | 32.445 | 33.064 | 0 | 0 | 0 | 33.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.125 | 0.125 | 0.125 | 0 | 0.145 | 0.145 | 0.145 | 0.165 | 0.165 | 0.165 | 0.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.291 | 70.158 | 74.287 | 70.139 | 76.552 | 54.888 | 47.761 | 52.59 | 59.314 | 79.162 | 126.81 | 124.717 | 141.581 | 138.218 | 138.848 | 49.587 | 50.35 | 52.912 | 52.874 | 53.647 | 50.271 | 52.629 | 55.193 | 59.737 | 62.296 | 59.411 | 60.149 | 1.365 | 0.401 | 0.407 | 0.413 | 947.062 | 1,026.267 | 50.055 | -7,180.798 | -4,991.828 | -4,791.255 | -3,852 | -3,572 | 0 | 0 | 0 | -33.714 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 272.293 | 401.091 | 382.511 | 407.578 | 414.865 | 548.898 | 542.278 | 1,186.379 | 1,198.339 | 1,205.091 | 1,217.824 | 1,730.674 | 1,817.535 | 1,893.223 | 1,761.18 | 1,625.456 | 1,627.728 | 1,670.521 | 1,619.238 | 2,152.365 | 2,303.582 | 2,645.981 | 2,852.075 | 3,682.286 | 3,698.103 | 3,778.331 | 3,932.73 | 1,783.104 | 1,866.525 | 1,936.149 | 2,014.309 | 500 | 500 | 220 | 7,237.798 | 4,991.828 | 4,791.255 | 3,852 | 3,572 | 66.712 | 19.865 | 37.214 | 33.714 | 33.724 | 33.724 | 35.734 | 35.734 | 37.264 | 33.764 | 0.105 | 0.105 | 0.125 | 0 | 0 | 0 | 5.478 | 5.333 | 5.333 | 5.333 | 5.333 | 5.333 | 5.333 | 5.333 | 5.356 | 5.356 | 5.356 | 5.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,700.894 | 184.991 |
Total Non-Current Liabilities
| 1,279.94 | 1,423.462 | 1,339.057 | 1,356.677 | 1,386.617 | 1,739.274 | 1,749.517 | 2,818.274 | 2,854.111 | 3,181.821 | 3,425.291 | 4,363.21 | 4,614.837 | 5,450.804 | 5,215.907 | 6,297.802 | 6,317.083 | 5,704.671 | 6,436.213 | 11,114.018 | 11,520.37 | 11,630.479 | 11,955.823 | 13,630.91 | 13,764.876 | 14,515.136 | 14,949.367 | 12,956.613 | 13,733.427 | 14,613.636 | 14,645.743 | 9,688.61 | 9,991.266 | 7,552.311 | 7,541.723 | 5,023.023 | 4,823.07 | 3,884.445 | 3,605.064 | 3,006.712 | 3,019.865 | 2,637.214 | 2,333.714 | 833.724 | 833.724 | 835.734 | 835.734 | 637.264 | 33.764 | 0.105 | 0.105 | 0.125 | 0.125 | 0.125 | 0.125 | 5.478 | 5.478 | 5.478 | 5.478 | 5.498 | 5.498 | 5.498 | 5.498 | 5.356 | 5.356 | 5.356 | 5.356 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -876.92 | 0 | 0 | 0 | 921.95 | 921.95 | 0 | 281.476 | 314.632 | 1,117.773 | 1,700.894 | 184.991 |
Total Liabilities
| 35,001.84 | 36,328.808 | 35,574.541 | 35,363.95 | 35,317.89 | 35,446.178 | 34,962.818 | 37,059.185 | 36,839.561 | 36,892.181 | 36,617.587 | 35,458.38 | 34,876.523 | 35,972.564 | 36,215.61 | 35,066.039 | 35,842.3 | 38,552.911 | 36,244.88 | 38,160.06 | 37,406.422 | 38,389.585 | 39,152.817 | 34,854.728 | 34,706.083 | 36,314.61 | 35,626.077 | 24,464.702 | 24,120.762 | 24,048.868 | 23,757.083 | 17,093.406 | 18,528.457 | 13,633.878 | 14,237.174 | 9,805.412 | 8,960.704 | 7,444.977 | 5,992.361 | 4,613.93 | 4,642.056 | 3,927.025 | 3,158.777 | 2,466.846 | 2,776.858 | 2,516.334 | 1,558.364 | 1,382.541 | 461.056 | 285.762 | 114.292 | 134.406 | 138.874 | 130.242 | 136.37 | 132.327 | 132.927 | 138.385 | 131.91 | 134.883 | 133.219 | 134.151 | 141.35 | 168.091 | 172.881 | 171.679 | 174.316 | 205.535 | 210.125 | 203.5 | 193.4 | 561.19 | 565.273 | 570.819 | 552.971 | 590.686 | 585.243 | 618.593 | 615.556 | 662.621 | 672.636 | 693.859 | 716.764 | 709.349 | 716.096 | 855.308 | 835.927 | 890.216 | 873.607 | 1,528.14 | 903.433 | 927.44 | 991.891 | 1,485.375 | 1,551.031 | 1,690.443 | 1,767.018 | 1,852.437 | 2,762.293 | 2,956.761 | 428.558 |
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 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,632.75 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 5,730.25 | 4,939.929 | 4,939.929 | 4,939.929 | 4,939.929 | 4,939.929 | 3,835.001 | 3,835.001 | 3,835.001 | 2,662.08 | 2,662.08 | 2,662.08 | 2,662.08 | 2,709 | 2,709 | 903 | 903 | 903 | 903 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 0 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 383 | 256.8 |
Retained Earnings
| -6,881.816 | -6,940.3 | -6,643.061 | -5,395.055 | -5,336.038 | -5,263.863 | -5,038.63 | -4,539.726 | -4,266.963 | -3,899.436 | -3,392.789 | -2,063.562 | -1,658.621 | -1,059.699 | -592.45 | 1,596.067 | 1,913.7 | 2,876.107 | 2,810.517 | 5,484.74 | 5,194.036 | 5,182.038 | 4,750.978 | 3,924.563 | 3,467.551 | 3,602.889 | 3,178.45 | 2,565.858 | 2,175.6 | 2,278.321 | 1,885.539 | 1,502.767 | 1,216.178 | 1,317.131 | 969.381 | 1,311.894 | 955.497 | 738.642 | 788.527 | 550.924 | 354.142 | 154.258 | -53.394 | -206.776 | -308.724 | -360.809 | -422.692 | -463.071 | -524.181 | -546.312 | -565.356 | -579.484 | -587.057 | -579.865 | -577.207 | -593.209 | -590.311 | -585.041 | -578.726 | -558.611 | -551.707 | -545.952 | -546.282 | -546.648 | -547.248 | -547.631 | -550.422 | -736.416 | -738.656 | -739.821 | -760.505 | -761.999 | -732.842 | -711.705 | -682.533 | -347.483 | -318.499 | -317.855 | -319.002 | -340.36 | -346.055 | -345.759 | -347.362 | -359.785 | -365.809 | -364.402 | -369.433 | 0 | -397.226 | 0 | -398.631 | -386.424 | -438.022 | -375.102 | -398.383 | -431.553 | -435.513 | -370.512 | -198.702 | 135.231 | 113.627 |
Accumulated Other Comprehensive Income/Loss
| 368.509 | 22,016.984 | 384.193 | 22,091.913 | 460.348 | 22,053.812 | 361.506 | 22,031.363 | 414.285 | 22,018.181 | 792.103 | 22,513.223 | 815.744 | 22,474.19 | 516.908 | 307.792 | 7.295 | 21,837.275 | 14.681 | 21,826.322 | 21,829.087 | 21,799.374 | 12.585 | 21,800.075 | 35.109 | 21,794.388 | 33.502 | 15,208.29 | -0.001 | 15,207.609 | 0 | 0 | 31.522 | 9,392.378 | 31.522 | 2,925.025 | 31.522 | 2,921.56 | 31.522 | 3,130.613 | 139.442 | 4,936.613 | 31.522 | 4,936.606 | 48.308 | 404.166 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 21,648.195 | -4.422 | 21,648.195 | -4.422 | 21,655.47 | -4.422 | 21,648.195 | -4.422 | 21,646.039 | -4.422 | 21,534.975 | -4.422 | 21,794.85 | -4.422 | 22,063.706 | 22,070.259 | 22,070.294 | 241.085 | 22,070.294 | 241.085 | 241.085 | 241.085 | 22,027.318 | 219.712 | 21,980.324 | 219.712 | 21,980.594 | 183.622 | 15,391.377 | 183.622 | 15,390.833 | 15,323.875 | 9,485.849 | 123.712 | 9,483.579 | 66.158 | 2,958.067 | 66.158 | 2,954.603 | 27.455 | 3,018.626 | 27.455 | 4,932.546 | 27.455 | 4,824.626 | 27.455 | 431.62 | 429.092 | 414.835 | 414.835 | 414.835 | 414.835 | 414.835 | 412.645 | 414.835 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 412.645 | 577.709 | 577.709 | 577.709 | 577.709 | 565.716 | 565.716 | 565.716 | 565.716 | 565.716 | 565.716 | 565.716 | 565.716 | 563.889 | 563.888 | 563.888 | 563.888 | 563.888 | 563.888 | 563.888 | 563.888 | 173.383 | 563.888 | 0 | 562.786 | 561.356 | 597.704 | 449.36 | 449.36 | 449.36 | 449.36 | 449.36 | 449.36 | 417.721 | 174.283 |
Total Shareholders Equity
| 20,767.639 | 20,705.012 | 21,022.077 | 22,325.186 | 22,412.53 | 22,418.277 | 22,603.821 | 23,119.965 | 23,426.111 | 23,844.573 | 24,664.539 | 26,175.488 | 26,682.224 | 27,140.318 | 27,718.414 | 29,704.368 | 29,721.539 | 30,684.717 | 30,625.741 | 33,282.398 | 32,994.458 | 32,952.747 | 32,521.131 | 31,674.6 | 31,213.234 | 31,347.238 | 30,922.796 | 22,897.699 | 22,506.906 | 22,609.481 | 22,216.3 | 21,766.572 | 14,568.55 | 14,668.222 | 14,319.482 | 6,965.157 | 6,607.167 | 6,388.441 | 6,436.733 | 6,417.993 | 6,221.21 | 6,021.326 | 5,813.674 | 5,660.285 | 5,467.21 | 453.811 | 391.929 | 349.021 | 273.654 | 251.523 | 232.479 | 218.351 | 210.778 | 215.78 | 220.628 | 202.436 | 205.334 | 210.605 | 216.919 | 237.034 | 243.938 | 249.693 | 249.363 | 248.997 | 248.397 | 248.014 | 245.224 | 224.292 | 222.052 | 220.887 | 200.204 | 186.717 | 215.874 | 237.011 | 266.183 | 601.233 | 630.217 | 630.861 | 629.715 | 606.529 | 600.833 | 601.13 | 599.526 | 587.103 | 581.08 | 582.486 | 577.455 | 556.383 | 549.663 | 561.94 | 547.155 | 557.931 | 542.682 | 457.258 | 433.977 | 400.807 | 396.847 | 461.848 | 633.658 | 935.951 | 544.71 |
Total Equity
| 21,645.004 | 21,592.549 | 21,916.691 | 23,341.274 | 23,429.534 | 23,439.305 | 23,632.372 | 24,312.424 | 24,632.912 | 25,051.381 | 25,868.013 | 27,225.089 | 27,748.318 | 28,024.264 | 28,613.622 | 30,527.741 | 30,349.39 | 31,659.759 | 31,515.574 | 34,280.348 | 33,972.106 | 33,842.826 | 33,423.305 | 32,452.818 | 31,987.748 | 32,483.181 | 32,057.252 | 24,229.43 | 23,625.726 | 23,602.496 | 23,069.237 | 22,248.829 | 14,954.575 | 14,972.613 | 14,561.449 | 7,245.932 | 6,873.07 | 6,604.831 | 6,475.802 | 6,514.942 | 6,313.3 | 6,094.755 | 5,874.201 | 5,712.058 | 5,604.911 | 593.433 | 503.344 | 436.347 | 351.554 | 309.238 | 259.821 | 236.111 | 228.398 | 233.224 | 238.505 | 217.438 | 220.348 | 225.761 | 232.25 | 252.452 | 259.41 | 265.184 | 265.033 | 263.66 | 263.112 | 262.75 | 260.135 | 234.168 | 232.105 | 231.142 | 209.412 | 193.22 | 224.566 | 250.672 | 286.057 | 692.603 | 727.801 | 729.979 | 729.053 | 702.552 | 696.172 | 696.726 | 695.454 | 680.908 | 674.048 | 675.664 | 669.64 | 645.168 | 637.475 | 651.23 | 635.045 | 648.07 | 625.007 | 521.655 | 494.509 | 451.585 | 437.623 | 508.704 | 695.782 | 1,041.363 | 544.71 |
Total Liabilities & Shareholders Equity
| 56,646.843 | 57,921.357 | 57,491.232 | 58,705.223 | 58,747.424 | 58,885.483 | 58,595.189 | 61,371.609 | 61,472.473 | 61,943.563 | 62,485.6 | 62,683.469 | 62,624.842 | 63,996.828 | 64,829.233 | 65,593.78 | 66,191.69 | 70,212.67 | 67,760.454 | 72,440.408 | 71,378.528 | 72,232.412 | 72,576.123 | 67,307.546 | 66,693.831 | 68,797.79 | 67,683.329 | 48,694.132 | 47,746.488 | 47,651.364 | 46,826.32 | 39,342.235 | 33,483.032 | 28,606.491 | 28,798.623 | 17,051.344 | 15,833.774 | 14,049.808 | 12,468.163 | 11,128.872 | 10,955.356 | 10,021.78 | 9,032.978 | 8,178.905 | 8,381.769 | 3,109.767 | 2,061.708 | 1,818.888 | 812.611 | 595 | 374.112 | 370.517 | 367.272 | 363.466 | 374.875 | 349.765 | 353.276 | 364.147 | 364.16 | 387.336 | 392.629 | 399.336 | 406.383 | 431.75 | 435.993 | 434.429 | 434.451 | 439.702 | 442.231 | 434.643 | 402.812 | 754.411 | 789.839 | 821.491 | 839.028 | 1,283.289 | 1,313.044 | 1,348.572 | 1,344.608 | 1,365.174 | 1,368.808 | 1,390.585 | 1,412.218 | 1,390.257 | 1,390.144 | 1,530.972 | 1,505.567 | 1,535.384 | 1,511.082 | 1,528.14 | 1,538.478 | 1,575.51 | 1,616.898 | 2,007.03 | 2,045.54 | 2,142.028 | 2,204.641 | 2,361.141 | 3,458.075 | 3,998.124 | 973.267 |