Kingland Technology Co.,Ltd.
SZSE:000711.SZ
1.86 (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 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 56.72 | 298.517 | 476.673 | 63.159 | 52.417 | 63.67 | 110.859 | 78.235 | 72.115 | 69.831 | 98.575 | 133.379 | 148.543 | 191.951 | 321.413 | 450.45 | 331.21 | 374.366 | 383.373 | 387.496 | 473.535 | 558.895 | 590.335 | 598.698 | 1,048.523 | 697.64 | 1,047.67 | 982.841 | 717.777 | 708.127 | 994.689 | 191.116 | 316.212 | 163.994 | 95.921 | 15.343 | 19.639 | 23.391 | 49.025 | 35.658 | 154.429 | 66.396 | 38.652 | 75.467 | 71.747 | 190.163 | 39.283 | 132.674 | 114.629 | 245.073 | 258.962 | 213.053 | 243.671 | 257.571 | 77.372 | 26.753 | 41.286 | 49.531 | 125.893 | 140.934 | 53.379 | 20.341 | 31.655 | 41.622 | 21.872 | 116.259 | 134.011 | 133.229 | 9.096 | 79.054 | 32.376 | 49.512 | 43.738 | 53.98 | 23.327 | 82.001 | 57.267 | 117.538 | 131.793 | 165.851 | 45.6 | 42.826 | 106.435 | 89.394 | 45.13 | 59.701 | 19.666 | 84.905 | 80.113 | 40.042 | 143.392 | 48.76 | 48.974 | 4.706 | 9.234 | 1.103 | 6.884 | 27.314 | 46.755 | 0 | 13.917 |
| Short Term Investments
| 2.872 | 0 | 0 | 18.63 | 19.209 | 24.807 | 27.317 | 22.298 | 25.676 | 31.854 | 26.641 | -129.039 | -122.363 | -126.958 | -127.393 | -185.927 | -262.803 | -271.362 | -266.325 | -349.905 | -352.886 | -381.535 | -384.224 | -422.974 | -418.208 | -392.022 | -386.728 | -133.349 | -66.328 | -19.137 | -16.298 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.633 | 4.157 | 4.365 | 4.449 | 4.479 | 0 | 0 | 0 | 0 | 11.971 | 9.709 | 13.382 | 7.669 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0.114 | 0.114 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.92 |
| Cash and Short Term Investments
| 59.592 | 298.517 | 476.673 | 81.789 | 71.625 | 88.477 | 138.176 | 100.533 | 97.791 | 101.685 | 125.216 | 133.379 | 148.543 | 191.951 | 321.413 | 450.45 | 331.21 | 374.366 | 383.373 | 387.496 | 473.535 | 558.895 | 590.335 | 598.698 | 1,048.523 | 697.64 | 1,047.67 | 982.841 | 717.777 | 708.127 | 994.689 | 191.116 | 316.212 | 163.994 | 95.921 | 15.343 | 19.639 | 23.391 | 49.025 | 35.658 | 154.429 | 66.396 | 38.652 | 75.467 | 71.747 | 190.163 | 43.916 | 136.831 | 118.995 | 249.523 | 263.441 | 213.053 | 243.671 | 257.571 | 77.372 | 38.724 | 50.995 | 62.913 | 133.562 | 140.934 | 53.379 | 20.341 | 31.655 | 41.622 | 21.872 | 116.259 | 134.011 | 133.229 | 9.096 | 79.054 | 32.376 | 49.512 | 45.238 | 53.98 | 23.327 | 82.001 | 57.267 | 117.538 | 131.793 | 165.851 | 45.6 | 42.826 | 106.435 | 90.394 | 45.13 | 59.701 | 19.666 | 84.905 | 80.113 | 40.155 | 143.506 | 48.76 | 48.974 | 4.706 | 9.234 | 1.103 | 6.884 | 27.314 | 46.755 | 0 | 15.837 |
| Net Receivables
| 611.061 | 687.405 | 670.941 | 3,340.917 | 3,411.453 | 3,895.679 | 3,887.909 | 4,361.149 | 4,437.943 | 4,457.749 | 4,548.804 | 4,843.13 | 4,880.403 | 4,818.888 | 4,890.163 | 6,000.796 | 5,955.968 | 6,213.788 | 2,656.306 | 3,056.263 | 2,761.521 | 1,848.84 | 1,396.353 | 1,811.135 | 1,525.698 | 1,805.231 | 1,285.609 | 1,697.589 | 942.41 | 653.667 | 561.338 | 431.105 | 23.049 | 7.726 | 196.646 | 44.483 | 49.011 | 27.795 | 17.054 | 54.173 | 14.934 | 16.783 | 11.875 | 0.021 | 0.593 | 0.602 | 0.585 | 0 | 0 | 0 | 0 | 0 | 0 | 26.88 | 24.404 | 5.642 | 4.628 | 6.331 | 9.03 | 8.551 | 8.457 | 5.517 | 5.731 | 7.925 | 7.845 | 6.457 | 5.388 | 29.592 | 107.299 | 30.437 | 28.916 | 5.157 | 4.486 | 58.055 | 59.97 | 134.32 | 80.343 | 27.657 | 43.305 | 101.966 | 201.067 | 195.56 | 139.275 | 116.585 | 133.646 | 191.571 | 158.63 | 0 | 0 | 216.179 | 11.541 | 72.491 | 8.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.442 |
| Inventory
| 145.376 | 62.197 | 4.365 | 735.23 | 731.509 | 688.52 | 680.334 | 767.317 | 760.984 | 755.873 | 746.536 | 913.136 | 999.254 | 821.661 | 789.118 | 1,151.58 | 1,155.174 | 957.216 | 4,354.697 | 3,906.867 | 3,933.25 | 4,581.599 | 4,568.935 | 3,625.37 | 3,358.319 | 2,745.996 | 2,553.768 | 2,682.552 | 1,273.903 | 967.418 | 1,039.659 | 831.775 | 0.466 | 102.038 | 1.191 | 1.633 | 1.1 | 1.894 | 0.934 | 2.082 | 0.707 | 3.184 | 1.043 | 0 | 0 | 0 | -4.633 | 0 | 0 | 0 | 0 | 0 | 0 | 178.181 | 176.988 | 174.071 | 169.803 | 168.93 | 167.731 | 167.24 | 165.877 | 164.907 | 164.106 | 161.625 | 161.456 | 157.396 | 155.4 | 0.144 | 254.561 | 355.522 | 348.252 | 314.656 | 278.936 | 246.722 | 291.384 | 135.544 | 130.218 | 105.428 | 104.997 | 158.563 | 152.757 | 148.173 | 152.63 | 77.555 | 71.942 | 0.578 | 0.093 | 0 | 0 | 0.536 | 0.481 | 0.232 | 30.146 | 0.098 | 0 | 0 | 0 | 0 | 0 | 0 | 8.237 |
| Other Current Assets
| 108.419 | 73.742 | 72.323 | 115.051 | 115.196 | 115.37 | 115.839 | 170.652 | 165.285 | 167.538 | 169.06 | 155.778 | 160.818 | 145.349 | 150.692 | 120.848 | 113.593 | 106.061 | 102.513 | 343.591 | 339.986 | 428.608 | 408.617 | 203.514 | 174.866 | 183.187 | 157.765 | 46.47 | 26.519 | 20.634 | 14.719 | 3.842 | 5.976 | 0.58 | 0.11 | 1.744 | 1.47 | 1.927 | 1.125 | 1.475 | 1.017 | 0.852 | 1.263 | 0.842 | 0.642 | -16.78 | 0.615 | 35 | 81.096 | -1.269 | -1.316 | -1.588 | -52.291 | -1.793 | -1.032 | -1.487 | -1.363 | -2.203 | -1.423 | -2.847 | -2.572 | -2.192 | -1.694 | -3.677 | -3.663 | -3.002 | -1.893 | -13.78 | -1.818 | -14.287 | -13.38 | -1.353 | -0.96 | -17.732 | -17.614 | -6.748 | -6.233 | -0.146 | -12.228 | -23.422 | -39.305 | -26.656 | -21.454 | -26.065 | -37.212 | -31.569 | -23.062 | -7.129 | -0.112 | -101.731 | -0.425 | -31.396 | 138.022 | 18.92 | -0.211 | 3.183 | 3.632 | 4.687 | 6.87 | 77.362 | 15.332 |
| Total Current Assets
| 924.448 | 1,121.86 | 1,224.301 | 4,272.987 | 4,329.783 | 4,788.046 | 4,822.258 | 5,399.651 | 5,462.004 | 5,482.846 | 5,589.616 | 6,045.422 | 6,189.019 | 5,977.85 | 6,151.386 | 7,723.674 | 7,555.945 | 7,651.431 | 7,496.888 | 7,694.217 | 7,508.293 | 7,417.942 | 6,964.24 | 6,238.717 | 6,107.407 | 5,432.053 | 5,044.813 | 5,409.451 | 2,960.609 | 2,349.847 | 2,610.404 | 1,457.838 | 345.703 | 274.337 | 293.868 | 63.203 | 71.219 | 55.007 | 68.138 | 93.388 | 171.088 | 87.215 | 52.833 | 88.638 | 83.741 | 209.696 | 52.271 | 233.362 | 238.201 | 252.351 | 266.558 | 218.983 | 299.324 | 460.839 | 277.732 | 216.95 | 224.063 | 235.971 | 308.9 | 313.878 | 225.141 | 188.573 | 199.799 | 207.495 | 187.51 | 277.109 | 292.905 | 149.185 | 369.139 | 450.727 | 396.164 | 367.972 | 327.7 | 341.024 | 357.067 | 345.118 | 261.595 | 250.477 | 267.866 | 402.957 | 360.119 | 359.902 | 376.886 | 258.469 | 213.505 | 220.28 | 155.327 | 105.962 | 91.819 | 155.14 | 155.103 | 90.086 | 225.216 | 23.725 | 13.237 | 20.757 | 21.385 | 44.965 | 53.974 | 77.362 | 40.848 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 60.669 | 42.679 | 48.65 | 312.077 | 327.905 | 336.681 | 341.3 | 378.559 | 391.368 | 410.61 | 423.259 | 443.902 | 457.182 | 462.849 | 443.954 | 396.092 | 410.595 | 411.876 | 417.64 | 433.286 | 417.054 | 539.721 | 465.597 | 479.418 | 474.561 | 465.643 | 463.547 | 373.467 | 343.55 | 325.437 | 305.162 | 278.293 | 1.98 | 1.68 | 1.759 | 121.588 | 110.662 | 276.989 | 270.758 | 251.079 | 249.184 | 247.136 | 239.453 | 185.834 | 178.051 | 173.958 | 170.287 | 166.501 | 162.259 | 158.182 | 154.324 | 146.228 | 140.061 | 128.246 | 115.99 | 106.206 | 100.255 | 93.801 | 88.538 | 86.81 | 81.25 | 84.063 | 82.945 | 88.146 | 78.057 | 19.064 | 19.274 | 7.838 | 7.974 | 7.516 | 123.498 | 175.982 | 177.45 | 178.915 | 180.393 | 222.317 | 224.286 | 226.27 | 227.235 | 228.745 | 231.055 | 232.386 | 234.291 | 235.031 | 236.872 | 238.559 | 240.072 | 241.649 | 243.478 | 145.432 | 146.504 | 147.631 | 123.668 | 218.922 | 221.687 | 153.907 | 148.008 | 96.645 | 82.063 | 46.62 | 23.067 |
| Goodwill
| 41.891 | 0 | 0 | 414.057 | 414.057 | 414.057 | 414.057 | 826.096 | 826.096 | 826.096 | 826.096 | 953.106 | 953.106 | 953.106 | 953.106 | 1,997.179 | 1,997.179 | 1,997.179 | 1,997.179 | 2,176.239 | 2,176.239 | 2,176.239 | 1,251.104 | 1,251.104 | 1,251.104 | 1,251.104 | 1,251.104 | 1,248.396 | 1,064.185 | 1,064.185 | 1,064.185 | 1,064.185 | 0 | 0 | 0 | 0 | 0 | 54.703 | 52.173 | 61.774 | 61.774 | 61.774 | 61.774 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 38.254 | 37.146 | 37.146 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 19.659 | 5.349 | 5.886 | 253.267 | 243.933 | 353.941 | 354.714 | 354.936 | 355.837 | 362.305 | 363.218 | 362.997 | 363.528 | 364.548 | 364.932 | 130.948 | 130.751 | 124.369 | 123.625 | 130.822 | 128.404 | 180.972 | 143.964 | 120.935 | 109.221 | 107.979 | 108.905 | 112.993 | 58.385 | 47.168 | 47.474 | 51.747 | 0.135 | 0.139 | 0.142 | 160.221 | 160.47 | 331.403 | 370.1 | 331.9 | 332.249 | 332.657 | 333.216 | 13.959 | 14.208 | 14.557 | 14.906 | 15.346 | 15.615 | 15.955 | 16.304 | 16.653 | 17.002 | 17.359 | 17.709 | 18.061 | 18.413 | 18.766 | 19.125 | 19.572 | 20.998 | 21.339 | 21.675 | 22.516 | 22.574 | 0.168 | 0.112 | 0.084 | 0.097 | 0.09 | 0.018 | 0.023 | 0.028 | 0.033 | 0.038 | 0.043 | 0.048 | 0.055 | 0.061 | 0.004 | 0.41 | 0.429 | 0.447 | 1.027 | 1.01 | 1.031 | 0.982 | 0.585 | 0.57 | 0.574 | 0.574 | 0.579 | 0.583 | 5.926 | 5.926 | 6.012 | 0 | 0 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 61.55 | 5.349 | 5.886 | 667.324 | 657.99 | 767.998 | 768.771 | 1,181.032 | 1,181.933 | 1,188.401 | 1,189.314 | 1,316.103 | 1,316.633 | 1,317.653 | 1,318.038 | 2,128.126 | 2,127.93 | 2,121.547 | 2,120.804 | 2,307.061 | 2,304.643 | 2,357.21 | 1,395.069 | 1,372.039 | 1,360.325 | 1,359.084 | 1,360.009 | 1,361.389 | 1,122.569 | 1,111.352 | 1,111.658 | 1,115.932 | 0.135 | 0.139 | 0.142 | 160.221 | 160.47 | 386.106 | 422.273 | 393.673 | 394.023 | 394.43 | 394.99 | 52.213 | 52.462 | 52.811 | 53.161 | 53.6 | 53.869 | 54.209 | 54.558 | 54.908 | 55.257 | 55.614 | 55.963 | 56.316 | 56.668 | 57.02 | 57.379 | 57.826 | 59.252 | 59.593 | 59.929 | 60.77 | 60.828 | 37.314 | 37.258 | 0.084 | 0.097 | 0.09 | 0.018 | 0.023 | 0.028 | 0.033 | 0.038 | 0.043 | 0.048 | 0.055 | 0.061 | 0.004 | 0.41 | 0.429 | 0.447 | 1.027 | 1.01 | 1.031 | 0.982 | 0.585 | 0.57 | 0.574 | 0.574 | 0.579 | 0.583 | 5.926 | 5.926 | 6.012 | 0 | 0 | 0 | 0 | 0 |
| Long Term Investments
| 29.54 | 32.105 | 32.336 | 1,170.263 | 1,185.865 | 1,261.606 | 1,260.038 | 1,279.216 | 1,276.226 | 1,268.259 | 1,273.857 | 1,504.335 | 1,497.04 | 1,501.892 | 1,502.734 | 1,562.058 | 1,637.238 | 1,644.31 | 1,639.32 | 1,626.429 | 1,629.192 | 1,458.999 | 1,461.736 | 1,471.423 | 1,466.315 | 1,440.172 | 1,434.917 | 682.111 | 591.09 | 23.822 | 20.982 | 20.993 | 19.557 | 0 | 0 | 290.448 | 291.119 | 292.882 | 298.454 | 296.751 | 297.302 | 300.736 | 303.526 | 316.68 | 319.596 | 322.511 | 322.426 | 0 | 328.268 | 331.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 18.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.732 | 0 | 0 | 0 | 0 | 0 | 137 | 136.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 1.815 | 1.814 | 1.742 | 42.993 | 41.419 | 33.745 | 34.246 | 12.855 | 11.583 | 9.09 | 9.737 | 8.528 | 7.952 | 5.396 | 5.368 | 75.257 | 69.571 | 40.546 | 40.202 | 43.728 | 42.154 | 39.375 | 32.508 | 63.061 | 62.621 | 54.197 | 55.183 | 21.911 | 3.768 | 3.379 | 3.768 | 2.764 | 0.003 | 0 | 0 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 0.847 | 4.324 | 4.236 | 5.287 | 5.428 | 4.499 | 4.343 | 4.655 | 4.536 | 7.965 | 7.515 | 5.155 | 4.608 | 1.558 | 1.095 | 0.487 | 0.487 | 1.19 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 99.722 | 2.122 | 2.54 | 471.882 | 474.388 | 481.123 | 484.149 | 502.885 | 506.629 | 513.223 | 508.44 | 382.086 | 382.094 | 382.411 | 382.429 | 459.971 | 399.12 | 399.437 | 403.351 | 418.772 | 408.791 | 372.346 | 675.789 | 670.383 | 670.953 | 360.994 | 354.165 | 39.615 | 38.905 | 23.313 | 33.555 | 4.303 | 0.885 | 20.818 | 1.854 | 87.489 | 80.124 | 180.367 | 133.305 | 145.896 | 115.993 | 116.562 | 104.752 | 330.174 | 324.607 | 224.157 | 179.157 | 325.342 | -0.011 | -0.043 | 334.088 | 330.178 | 332.768 | 335.359 | 337.949 | 346.054 | 348.69 | 351.343 | 353.699 | 356.295 | 358.291 | 355.1 | 357.65 | 351.732 | 354.226 | 356.613 | 359.103 | 366.623 | 114.297 | 136.034 | 20 | 20 | 1.5 | 20 | 20 | 20.058 | 20.012 | 20 | 20 | -0 | 0.269 | 0.745 | 0.782 | 2.023 | 0.87 | 0.922 | 0.959 | 27.036 | 0.039 | 0.908 | 0.869 | 169.988 | 55.275 | 0 | 0 | 0 | 0 | 13.46 | 12.18 | 20.504 | 20.5 |
| Total Non-Current Assets
| 253.296 | 84.069 | 91.153 | 2,664.538 | 2,687.567 | 2,881.152 | 2,888.503 | 3,354.547 | 3,367.739 | 3,389.583 | 3,404.607 | 3,654.953 | 3,660.901 | 3,670.201 | 3,652.523 | 4,621.504 | 4,644.454 | 4,617.716 | 4,621.317 | 4,829.276 | 4,801.834 | 4,767.651 | 4,030.699 | 4,056.325 | 4,034.774 | 3,680.09 | 3,667.821 | 2,478.493 | 2,099.881 | 1,487.302 | 1,475.124 | 1,422.285 | 22.56 | 22.637 | 3.755 | 660.593 | 643.222 | 1,137.191 | 1,125.638 | 1,088.246 | 1,057.348 | 1,059.712 | 1,043.568 | 885.748 | 875.563 | 774.284 | 725.878 | 546.291 | 545.232 | 544.411 | 543.817 | 532.16 | 528.934 | 523.542 | 514.138 | 513.862 | 511.039 | 506.663 | 503.96 | 505.585 | 503.329 | 506.721 | 508.04 | 505.804 | 497.719 | 414.55 | 416.729 | 375.031 | 122.854 | 144.83 | 143.516 | 196.005 | 197.478 | 198.948 | 200.431 | 242.419 | 244.347 | 246.325 | 247.296 | 228.749 | 231.735 | 233.56 | 235.52 | 237.348 | 238.752 | 240.513 | 242.012 | 269.269 | 244.087 | 283.914 | 284.621 | 318.197 | 179.525 | 224.848 | 227.613 | 159.919 | 148.008 | 110.105 | 94.243 | 67.125 | 43.567 |
| Total Assets
| 1,177.744 | 1,205.929 | 1,315.455 | 6,937.525 | 7,017.35 | 7,669.198 | 7,710.761 | 8,754.198 | 8,829.743 | 8,872.429 | 8,994.223 | 9,700.376 | 9,849.92 | 9,648.051 | 9,803.909 | 12,345.178 | 12,200.399 | 12,269.146 | 12,118.206 | 12,523.493 | 12,310.127 | 12,185.593 | 10,994.939 | 10,295.041 | 10,142.181 | 9,112.144 | 8,712.634 | 7,887.945 | 5,060.49 | 3,837.15 | 4,085.528 | 2,880.123 | 368.263 | 296.974 | 297.623 | 723.795 | 714.441 | 1,192.198 | 1,193.776 | 1,181.634 | 1,228.435 | 1,146.926 | 1,096.401 | 974.386 | 959.305 | 983.98 | 778.149 | 779.652 | 783.433 | 796.762 | 810.375 | 751.143 | 828.258 | 984.381 | 791.871 | 730.812 | 735.103 | 742.634 | 812.859 | 819.464 | 728.471 | 695.294 | 707.839 | 713.299 | 685.229 | 691.659 | 709.634 | 524.216 | 491.993 | 595.557 | 539.68 | 563.977 | 525.179 | 539.972 | 557.499 | 587.536 | 505.941 | 496.802 | 515.162 | 631.706 | 591.853 | 593.462 | 612.406 | 495.817 | 452.257 | 460.793 | 397.339 | 375.232 | 335.906 | 439.054 | 439.724 | 408.284 | 404.742 | 248.573 | 240.85 | 180.675 | 169.394 | 155.07 | 148.217 | 144.487 | 84.415 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 298.894 | 343.353 | 402.554 | 1,867.514 | 1,886.883 | 1,951.973 | 1,885.344 | 1,975.925 | 1,987.208 | 2,049.249 | 2,013.203 | 2,010.866 | 2,064.477 | 1,793.459 | 1,872.369 | 1,919.033 | 1,903.695 | 1,945.274 | 2,014.635 | 1,567.587 | 1,666.911 | 1,411.938 | 1,610.221 | 1,135.263 | 1,184.767 | 924.507 | 968.742 | 935.775 | 498.487 | 276.915 | 420.922 | 256.526 | 1.515 | 5.969 | 1.386 | 43.137 | 44.434 | 2.663 | 41.561 | 3.598 | 3.794 | 4.7 | 4.476 | 3.901 | 1.657 | 1.622 | 1.703 | 1.146 | 1.606 | 1.821 | 2.651 | 2.653 | 4.784 | 4.586 | 4.336 | 2.158 | 3.153 | 2.375 | 1.613 | 2.029 | 3.115 | 2.349 | 8.127 | 7.153 | 5.798 | 5.898 | 6.229 | 5.195 | 5.605 | 5.605 | 5.603 | 11.629 | 10.113 | 5.36 | 27.94 | 30.913 | 13.41 | 11.821 | 18.908 | 51.002 | 57.356 | 57.554 | 63.92 | 1.156 | 0.853 | 0.985 | 2.353 | 3.426 | 0 | 1.523 | 1.736 | 1.486 | 1.741 | 0.007 | 0 | 0 | 0 | 0 | 0 | 0 | 0.333 |
| Short Term Debt
| 4.246 | 4.194 | 3.995 | 1,830.013 | 1,853.729 | 1,638.694 | 1,863.878 | 1,828.523 | 1,902.012 | 1,939.357 | 1,923.807 | 1,669.628 | 1,709.394 | 1,813.854 | 1,888.575 | 1,828.808 | 2,086.212 | 1,895.891 | 1,924.2 | 2,899.106 | 2,696.875 | 2,821.825 | 2,631.536 | 2,603.715 | 2,623.098 | 2,314.915 | 2,238.769 | 1,319.662 | 1,013.821 | 176.841 | 286.295 | 424.013 | 85.665 | 0 | 0 | 327.25 | 447.5 | 463 | 448 | 353 | 275 | 179 | 229 | 154 | 154 | 154 | 93.5 | 92 | 90.5 | 94 | 99 | 39 | 104 | 94 | 103 | 30 | 30 | 30 | 95 | 95 | 95 | 68 | 68 | 65 | 30 | 30 | 30 | 150 | 120 | 180 | 185 | 185 | 145 | 165 | 165 | 130 | 110 | 110 | 110 | 145 | 160 | 160 | 165 | 165 | 115 | 115 | 70 | 70 | 40 | 40 | 40 | 35 | 35 | 0 | 0 | 5 | 2 | 0 | 0 | 0 | 0.713 |
| Tax Payables
| 0.655 | 4.365 | 1.816 | 109.502 | 109.924 | 111.198 | 112.42 | 68.523 | 69.175 | 70.115 | 69.755 | 74.776 | 98.579 | 94.662 | 89.773 | 91.493 | 81.805 | 71.689 | 72.57 | 167.846 | 188.234 | 161.633 | 163.117 | 135.544 | 133.996 | 109.373 | 111.32 | 96.437 | 26.363 | 40.101 | 70.855 | 53.033 | 0.095 | 1.5 | 0.073 | 18.678 | 18.384 | 3.67 | 17.907 | 2.997 | 2.529 | 3.258 | 2.296 | 3.405 | 2.225 | 2.718 | 10.262 | 14.269 | 13.981 | 17.011 | 17.193 | 17.709 | 17.736 | 15.59 | 16.105 | 15.244 | 15.156 | 15.195 | 14.985 | 14.964 | 15.138 | 17.119 | 16.702 | 14.151 | 14.06 | 16.311 | 17.908 | 19.988 | 20.354 | 6.785 | 12.882 | 6.578 | 9.37 | 9.226 | 8.806 | 0.019 | 0.187 | 6.524 | 18.689 | 8.559 | 9.587 | 16.172 | 28.48 | 1.131 | 0.955 | 1.058 | 2.056 | 0.595 | 0.883 | 0.014 | 1.564 | 0.648 | 4.033 | 3.932 | 4.423 | 0.89 | 1.653 | 1.502 | 2.64 | 0 | 2.896 |
| Deferred Revenue
| 57.118 | 25.474 | 50.577 | 3,829.172 | 3,595.639 | 655.721 | 663.502 | 744.118 | 0 | 0 | 2,704.042 | 2,630.135 | 2,558.268 | 2,260.949 | 2,112.686 | 2,623.362 | 2,289.058 | 2,363.659 | 1,263.225 | 1,187.702 | 1,225.765 | 801.037 | 604.558 | 527.228 | 586.028 | 405.737 | 316.442 | 614.59 | 272.485 | 130.525 | 153.305 | 613.191 | 4.606 | 0 | 0 | 244.657 | 97.451 | 71.821 | 60.538 | 90.188 | 193.113 | 179.366 | 63.346 | 45.433 | 27.903 | 36.077 | 44.144 | 40.248 | 38.003 | 41.06 | 42.198 | 42.387 | 42.762 | 140.474 | 42.87 | 45.809 | 15.386 | 44.885 | 44.623 | 44.517 | 44.545 | 46.079 | 46.126 | 46.257 | 46.451 | 48.314 | 58.725 | 32.983 | 28.255 | 14.621 | 12.882 | 17.197 | 9.37 | 9.226 | 8.806 | 0.019 | 0.187 | 6.524 | 18.689 | 8.559 | 18.843 | 24.629 | 35.258 | 7.42 | 22.696 | 30.666 | 13.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.063 |
| Other Current Liabilities
| 42.285 | 42.075 | 52.378 | 317.313 | 318.246 | 3,084.943 | 3,086.295 | 2,680.465 | 3,224.305 | 3,021.619 | 349.785 | 299.19 | 312.559 | 270.931 | 306.397 | 176.694 | 181.281 | 188.36 | 1,088.44 | 784.549 | 646.261 | 937.163 | 809.315 | 696.426 | 421.95 | 681.55 | 396.517 | 330.722 | 135.474 | 211.48 | 146.886 | 132.19 | 0.226 | 5.154 | 7.005 | 2.503 | 2.134 | 2.58 | -33.658 | 1.485 | 2.918 | 4.533 | 4.236 | 0.947 | 1.069 | 0.268 | 2.482 | 2.152 | 0.411 | 0.048 | 1.656 | 0.205 | 1.293 | 0 | 1.288 | 1.402 | 30 | 0.144 | 0.27 | 0.175 | 0.097 | 0.223 | 0.215 | 0.049 | 0.038 | 0.299 | 0.188 | 0.572 | 3.354 | 69.6 | 10.666 | 0.395 | 10.505 | 10.102 | 5.088 | 73.293 | 31.128 | 13.559 | 5.519 | 81.225 | 8.045 | 10.377 | 10.768 | 10.711 | 4.043 | 5.349 | 4.057 | 1.4 | 4.271 | 6.387 | 7.571 | 2.977 | 13.027 | 4.209 | 0 | 1.087 | 1.809 | 0 | 0 | 4.487 | 0.107 |
| Total Current Liabilities
| 402.543 | 415.096 | 509.504 | 7,844.012 | 7,654.497 | 7,331.332 | 7,499.018 | 7,229.031 | 7,113.525 | 7,010.225 | 6,990.836 | 6,609.819 | 6,644.698 | 6,139.192 | 6,180.027 | 6,547.897 | 6,460.246 | 6,393.185 | 6,290.501 | 6,438.943 | 6,235.812 | 5,971.962 | 5,655.63 | 4,962.632 | 4,815.843 | 4,326.708 | 3,920.47 | 3,200.748 | 1,920.267 | 795.76 | 1,007.408 | 1,425.92 | 92.011 | 11.122 | 8.391 | 617.548 | 591.518 | 540.064 | 516.442 | 448.271 | 474.825 | 367.598 | 301.058 | 204.28 | 184.629 | 191.967 | 141.829 | 135.546 | 130.52 | 136.929 | 145.506 | 84.246 | 152.839 | 239.059 | 151.494 | 79.369 | 78.539 | 77.404 | 141.506 | 141.721 | 142.758 | 116.651 | 122.467 | 118.459 | 82.287 | 84.511 | 95.143 | 188.751 | 157.214 | 269.826 | 214.151 | 214.22 | 174.988 | 189.687 | 206.834 | 234.225 | 154.725 | 141.905 | 153.115 | 285.786 | 244.243 | 252.56 | 274.947 | 184.287 | 142.592 | 151.999 | 89.685 | 74.826 | 44.271 | 47.91 | 49.307 | 39.463 | 49.768 | 4.216 | 5.251 | 6.087 | 3.809 | 1.616 | 2.686 | 4.487 | 6.216 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4.609 | 4.544 | 4.334 | 383.608 | 518.578 | 748.608 | 510.463 | 743.719 | 740.205 | 711.958 | 737.337 | 656.924 | 668.154 | 833.726 | 847.372 | 899.344 | 676.344 | 538.312 | 430.122 | 416.516 | 421.251 | 623.65 | 625.419 | 551.115 | 558.379 | 218.251 | 129.196 | 300.442 | 53.561 | 53.561 | 56.38 | 56.38 | 0 | 0 | 0 | 359 | 359 | 348.75 | 359 | 373.75 | 383.5 | 393.25 | 403 | 412.75 | 422.5 | 432.25 | 275.7 | 283.2 | 290.7 | 298.2 | 304.2 | 310.2 | 316.2 | 333 | 229.2 | 244.7 | 252.2 | 259.7 | 267.2 | 274.7 | 182.2 | 171.7 | 179.2 | 189.7 | 197.2 | 205 | 212.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.043 | 0 | 4.244 |
| Deferred Revenue Non-Current
| 6.976 | 6.756 | 6.756 | 13.539 | 12.458 | 12.475 | 12.492 | 13.47 | 11.52 | 12.323 | 11.241 | 8.542 | 6.587 | 8.182 | 6.641 | 6.842 | 5.344 | 5.032 | 4.318 | 8.96 | 7.584 | 6.902 | 5.488 | 6.941 | 19.92 | 6.807 | 6.299 | 4.539 | 4.727 | 7.277 | 5.709 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -412.75 | -422.5 | -432.25 | -275.7 | -283.2 | -290.7 | -298.2 | -304.2 | -310.2 | -316.2 | -333 | -229.2 | -244.7 | -252.2 | -259.7 | -267.2 | -274.7 | -182.2 | -171.7 | -179.2 | -189.7 | -197.2 | -205 | -212.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.39 | 4.655 | 5.05 | 15.579 | 16.513 | 17.45 | 19.261 | 30.022 | 31.008 | 32.182 | 33.446 | 34.155 | 35.25 | 27.122 | 28.222 | 45.845 | 46.739 | 48.133 | 48.412 | 75.73 | 76.612 | 79.549 | 73.338 | 52.74 | 53.882 | 70.46 | 71.162 | 34.362 | 8.496 | 8.496 | 8.496 | 8.829 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.054 | 1.09 | 1.125 | 1.161 | 1.196 | 1.232 | 1.267 | 1.303 | 1.338 | 1.374 | 33.785 | 33.821 | 33.856 | 33.892 | 33.927 | 33.963 | 33.999 | 34.034 | 34.07 | 34.105 | 34.141 | 34.176 | 32.376 | 32.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 20 | 0.297 | 0 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 58 | 84.741 | 58 | 59.492 | 60.788 | 54.28 | 63.434 | 64.692 | 71.475 | 87.666 | 100.984 | 124.718 | 145.942 | 207.914 | 227.302 | 217.293 | 232.9 | 152.449 | 4.419 | 7.004 | 14.016 | 13.597 | 0 | 0 | 0 | 21.16 | 21.16 | 0 | 0 | 0 | 0 | 0 | 0 | 412.75 | 422.5 | 432.25 | 275.7 | 283.2 | 290.7 | 298.2 | 304.2 | 310.2 | 316.2 | 333 | 229.2 | 244.7 | 252.2 | 259.7 | 267.2 | 274.7 | 182.2 | 171.7 | 179.2 | 189.7 | 197.2 | 205 | 212.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.084 | 0.228 | 0.254 | 0.127 | 0.05 | 0 | 4.047 | 0.003 |
| Total Non-Current Liabilities
| 39.974 | 16.251 | 16.14 | 470.727 | 605.549 | 836.532 | 600.216 | 845.211 | 840.734 | 814.462 | 840.024 | 784.363 | 767.991 | 928.522 | 943.024 | 1,006.31 | 791.861 | 656.168 | 554.326 | 588.871 | 606.431 | 834.82 | 850.186 | 818.709 | 859.482 | 512.811 | 439.557 | 491.792 | 71.203 | 76.338 | 84.601 | 78.806 | 0 | 0 | 0 | 380.16 | 380.16 | 348.75 | 359 | 373.75 | 383.5 | 393.25 | 403 | 413.804 | 423.59 | 433.375 | 276.861 | 284.396 | 291.932 | 299.467 | 305.503 | 311.538 | 317.574 | 366.785 | 263.021 | 278.556 | 286.092 | 293.627 | 301.163 | 308.699 | 216.234 | 205.77 | 213.305 | 223.841 | 231.376 | 237.376 | 244.876 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.099 | 0.084 | 0.228 | 0.254 | 0.127 | 0.05 | 0.043 | 4.047 | 4.247 |
| Total Liabilities
| 442.518 | 431.347 | 525.644 | 8,314.739 | 8,260.046 | 8,167.864 | 8,099.234 | 8,074.242 | 7,954.259 | 7,824.688 | 7,830.86 | 7,394.182 | 7,412.689 | 7,067.714 | 7,123.051 | 7,554.207 | 7,252.107 | 7,049.353 | 6,844.827 | 7,027.815 | 6,842.243 | 6,806.782 | 6,505.816 | 5,781.341 | 5,675.324 | 4,839.52 | 4,360.027 | 3,692.54 | 1,991.471 | 872.098 | 1,092.01 | 1,504.726 | 92.011 | 11.122 | 8.391 | 997.708 | 971.678 | 888.814 | 875.442 | 822.021 | 858.325 | 760.848 | 704.058 | 618.084 | 608.218 | 625.342 | 418.69 | 419.942 | 422.451 | 436.396 | 451.008 | 395.785 | 470.413 | 605.845 | 414.515 | 357.925 | 364.631 | 371.031 | 442.669 | 450.42 | 358.992 | 322.421 | 335.772 | 342.299 | 313.663 | 321.887 | 340.019 | 188.751 | 157.214 | 269.826 | 214.151 | 214.22 | 174.988 | 189.687 | 206.834 | 234.225 | 154.725 | 141.905 | 153.115 | 285.786 | 244.243 | 252.56 | 274.947 | 184.287 | 142.592 | 151.999 | 89.685 | 74.826 | 44.271 | 47.91 | 49.307 | 39.463 | 49.867 | 4.3 | 5.478 | 6.341 | 3.936 | 1.666 | 2.729 | 8.534 | 10.463 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 54.527 | 94.499 | 94.499 | 0 | 134.587 | 0 | 52.768 | 0 | 38.049 | 0 | 38.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,856.976 | 2,856.976 | 2,856.976 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 1,023.668 | 876.655 | 876.655 | 876.655 | 730.546 | 730.546 | 730.546 | 651.189 | 325.595 | 325.595 | 230.673 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 160.898 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 107.266 | 65.832 | 65.832 | 65.832 | 65.832 | 50.64 | 36 |
| Retained Earnings
| -4,949.261 | -4,909.826 | -4,896.535 | -6,402.072 | -6,282.819 | -5,735.096 | -5,638.745 | -4,658.292 | -4,484.253 | -4,311.419 | -4,223.839 | -3,291.351 | -3,168.371 | -3,038.112 | -2,947.798 | -1,018.991 | -875.368 | -631.703 | -581.857 | 488.354 | 470.147 | 389.223 | 454.889 | 505.001 | 460.454 | 272.117 | 352.353 | 206.617 | 163.678 | 64.344 | 95.618 | 51.747 | 69.574 | 78.586 | 84.51 | -499.127 | -483.506 | 32.261 | 46.884 | 86.77 | 97.338 | 112.706 | 118.915 | 144.018 | 138.584 | 145.851 | 146.352 | 146.008 | 146.679 | 145.565 | 144.154 | 142.592 | 144.639 | 129.64 | 127.911 | 118.551 | 116.01 | 117.012 | 115.46 | 114.133 | 114.233 | 115.902 | 114.669 | 111.742 | 111.681 | 112.366 | 111.87 | 112.281 | 111.63 | 94.351 | 94.262 | 126.81 | 127.239 | 125.792 | 124.574 | 127.516 | 125.46 | 129.163 | 127.94 | 115.159 | 115.351 | 115.667 | 112.192 | 90.929 | 89.305 | 88.291 | 87.069 | 84.94 | 79.162 | 73.17 | 72.336 | 67.907 | 56.283 | 40.749 | 31.848 | 50.376 | 41.499 | 32.441 | 24.526 | 32.578 | 26.139 |
| Accumulated Other Comprehensive Income/Loss
| -54.527 | -94.499 | -94.499 | 4,027.915 | -134.587 | 4,109.733 | -52.768 | 4,124.453 | -38.049 | 4,124.453 | -38.049 | 4,198.523 | 36.021 | 4,198.523 | 36.021 | 0 | -0 | -0 | -0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0.668 | 0.668 | 0.668 | 0.668 | 0 | 0.668 | 0.274 | 0.171 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,769.883 | 2,766.815 | 2,766.815 | 0 | 4,027.915 | 0 | 4,109.733 | 0 | 4,124.453 | 0 | 4,124.453 | 0 | 4,162.501 | 0 | 4,162.501 | 4,194.118 | 4,194.118 | 4,194.093 | 4,194.093 | 3,736.306 | 3,736.306 | 3,736.268 | 3,011.875 | 3,013.727 | 3,013.727 | 3,159.808 | 3,158.789 | 3,160.211 | 2,223.237 | 2,548.832 | 2,548.832 | 1,078.753 | 45.428 | 45.428 | 45.428 | 45.428 | 45.428 | 45.428 | 45.426 | 46.094 | 45.426 | 45.426 | 45.426 | 58.272 | 58.272 | 58.272 | 58.272 | 58.272 | 58.272 | 111.904 | 111.904 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.66 | 111.16 | 111.16 | 111.16 | 111.16 | 113.576 | 113.576 | 113.576 | 113.458 | 113.458 | 113.458 | 114.989 | 116.619 | 116.266 | 116.266 | 116.266 | 116.266 | 112.919 | 112.919 | 112.919 | 112.919 | 108.486 | 108.486 | 108.486 | 108.486 | 105.207 | 105.207 | 108.08 | 108.08 | 102.999 | 102.999 | 96.259 | 96.259 | 58.127 | 58.127 | 55.131 | 55.131 | 52.735 | 11.813 |
| Total Shareholders Equity
| 677.598 | 713.966 | 727.256 | -1,350.49 | -1,231.236 | -601.695 | -505.344 | 489.828 | 663.868 | 836.701 | 924.282 | 1,930.839 | 2,053.82 | 2,184.079 | 2,274.392 | 4,198.795 | 4,342.418 | 4,586.058 | 4,635.904 | 5,248.328 | 5,230.121 | 5,149.159 | 4,343.419 | 4,395.383 | 4,350.836 | 4,162.471 | 4,241.687 | 4,097.375 | 3,038.104 | 2,938.77 | 2,970.044 | 1,361.173 | 275.901 | 284.913 | 290.836 | -292.132 | -276.511 | 239.256 | 253.877 | 293.763 | 304.331 | 319.304 | 325.411 | 363.188 | 357.754 | 365.021 | 365.522 | 365.178 | 365.849 | 364.735 | 363.324 | 361.517 | 363.565 | 348.566 | 346.837 | 337.477 | 334.936 | 335.938 | 334.386 | 333.059 | 333.159 | 334.828 | 333.595 | 330.168 | 330.107 | 330.791 | 330.295 | 333.123 | 332.472 | 315.193 | 314.986 | 347.534 | 347.963 | 348.047 | 348.459 | 351.048 | 348.992 | 352.695 | 351.472 | 335.344 | 335.536 | 335.852 | 332.377 | 306.681 | 305.057 | 304.042 | 302.821 | 297.413 | 291.635 | 288.515 | 287.682 | 278.171 | 266.548 | 244.273 | 235.372 | 174.334 | 165.458 | 153.404 | 145.489 | 135.953 | 73.952 |
| Total Equity
| 735.226 | 774.583 | 789.81 | -1,377.214 | -1,242.696 | -498.666 | -388.474 | 679.956 | 875.484 | 1,047.742 | 1,163.363 | 2,306.194 | 2,437.232 | 2,580.337 | 2,680.858 | 4,790.971 | 4,948.292 | 5,219.793 | 5,273.379 | 5,495.678 | 5,467.884 | 5,378.811 | 4,489.123 | 4,513.7 | 4,466.857 | 4,272.624 | 4,352.607 | 4,195.404 | 3,069.019 | 2,965.052 | 2,993.519 | 1,375.396 | 276.251 | 285.852 | 289.231 | -273.912 | -257.237 | 303.384 | 318.334 | 359.612 | 370.11 | 386.078 | 392.342 | 356.302 | 351.087 | 358.638 | 359.459 | 359.711 | 360.981 | 360.366 | 359.367 | 355.358 | 357.845 | 378.536 | 377.356 | 372.887 | 370.472 | 371.603 | 370.191 | 369.044 | 369.479 | 372.873 | 372.066 | 371 | 371.566 | 369.772 | 369.615 | 335.466 | 334.779 | 325.731 | 325.529 | 349.757 | 350.19 | 350.285 | 350.665 | 353.311 | 351.217 | 354.897 | 362.048 | 345.92 | 347.61 | 340.902 | 337.458 | 311.53 | 309.665 | 308.793 | 307.654 | 300.405 | 291.635 | 391.143 | 390.417 | 368.82 | 354.875 | 244.273 | 235.372 | 174.334 | 165.458 | 153.404 | 145.489 | 135.953 | 73.952 |
| Total Liabilities & Shareholders Equity
| 1,177.744 | 1,205.929 | 1,315.455 | 6,937.525 | 7,017.35 | 7,669.198 | 7,710.761 | 8,754.198 | 8,829.743 | 8,872.429 | 8,994.223 | 9,700.376 | 9,849.92 | 9,648.051 | 9,803.909 | 12,345.178 | 12,200.399 | 12,269.146 | 12,118.206 | 12,523.493 | 12,310.127 | 12,185.593 | 10,994.939 | 10,295.041 | 10,142.181 | 9,112.144 | 8,712.634 | 7,887.945 | 5,060.49 | 3,837.15 | 4,085.528 | 2,880.123 | 368.263 | 296.974 | 297.623 | 723.795 | 714.441 | 1,192.198 | 1,193.776 | 1,181.634 | 1,228.435 | 1,146.926 | 1,096.401 | 974.386 | 959.305 | 983.98 | 778.149 | 779.652 | 783.433 | 796.762 | 810.375 | 751.143 | 828.258 | 984.381 | 791.871 | 730.812 | 735.103 | 742.634 | 812.859 | 819.464 | 728.471 | 695.294 | 707.839 | 713.299 | 685.229 | 691.659 | 709.634 | 524.216 | 491.993 | 595.557 | 539.68 | 563.977 | 525.179 | 539.972 | 557.499 | 587.536 | 505.941 | 496.802 | 515.162 | 631.706 | 591.853 | 593.462 | 612.406 | 495.817 | 452.257 | 460.793 | 397.339 | 375.232 | 335.906 | 439.054 | 439.724 | 408.284 | 404.742 | 248.573 | 240.85 | 180.675 | 169.394 | 155.07 | 148.217 | 144.487 | 84.415 |