Skyworth Digital Co., Ltd.
SZSE:000810.SZ
12.12 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 3,494.082 | 3,416.037 | 3,673.208 | 3,158.964 | 3,389.37 | 3,327.444 | 3,997.388 | 4,154.964 | 4,043.744 | 3,196.918 | 3,444.739 | 2,974.137 | 2,967.37 | 3,098.954 | 3,338.689 | 2,335.109 | 2,542.435 | 2,074.275 | 2,102.849 | 2,157.905 | 1,685.855 | 904.918 | 985.051 | 562.537 | 757.89 | 784.025 | 913.427 | 993.256 | 645.426 | 737.685 | 1,571.973 | 965.456 | 1,063.222 | 1,041.79 | 613.976 | 520.92 | 357.619 | 908.57 | 1,009.2 | 559.5 | 26.55 | 53.634 | 41.302 | 45.652 | 51.795 | 52.734 | 56.609 | 26.703 | 114.098 | 91.941 | 133.488 | 102.583 | 56.516 | 60.223 | 66.918 | 51.498 | 36.69 | 15.984 | 34.49 | 36.846 | 42.358 | 38.9 | 85.226 | 40.575 | 66.759 | 45.391 | 68.54 | 90.98 | 95.601 | 79.687 | 78.578 | 42.55 | 40.72 | 40.31 | 43.301 | 44.356 | 42.382 | 41.112 | 68.559 | 28.31 | 41.103 | 32.719 | 44.254 | 22.301 | 24.659 | 42.113 | 17.439 | 32.268 | 42.532 | 14.388 | 21.365 | 11.63 | 6.895 | 5.448 | 12.925 | 8.82 | 11.929 | 14.68 | 11.614 |
| Short Term Investments
| 150.76 | 90 | 0 | -23.921 | -24.54 | 0 | 0 | 0 | 0 | 173.942 | -57.603 | -63.249 | -64.289 | 100 | -75.651 | 100.216 | -70.688 | 18.442 | -75.181 | 17.593 | 14.139 | 2.245 | -62.514 | 5.794 | 5.524 | -193.583 | -140.584 | -99.012 | -54.625 | -42.207 | 1.666 | -30.384 | -28.282 | -23.324 | -12.403 | -9.067 | -7.748 | 0 | 50 | 0 | 0 | 1,511.871 | 140 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.003 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,644.842 | 3,506.037 | 3,673.208 | 3,158.964 | 3,389.37 | 3,327.444 | 3,997.388 | 4,154.964 | 4,043.744 | 3,196.918 | 3,444.739 | 2,974.137 | 2,967.37 | 3,198.954 | 3,338.689 | 2,435.325 | 2,542.435 | 2,092.717 | 2,102.849 | 2,175.498 | 1,699.994 | 907.163 | 985.051 | 568.331 | 763.413 | 784.025 | 913.427 | 993.256 | 645.426 | 737.685 | 1,573.64 | 965.456 | 1,063.222 | 1,041.79 | 613.976 | 520.92 | 357.619 | 908.57 | 1,009.2 | 559.5 | 26.55 | 53.634 | 41.302 | 45.652 | 51.795 | 52.734 | 56.609 | 26.703 | 114.098 | 91.941 | 133.488 | 102.583 | 56.516 | 60.223 | 66.918 | 51.498 | 36.69 | 15.984 | 34.49 | 36.846 | 42.358 | 38.9 | 85.226 | 40.575 | 66.759 | 45.391 | 68.54 | 90.98 | 95.601 | 79.687 | 78.578 | 42.55 | 40.72 | 40.31 | 43.301 | 44.356 | 42.382 | 41.112 | 68.559 | 28.31 | 41.103 | 32.719 | 44.254 | 22.301 | 24.659 | 42.113 | 17.439 | 32.268 | 42.532 | 14.388 | 21.365 | 11.63 | 6.895 | 5.448 | 12.925 | 8.82 | 11.929 | 14.68 | 11.614 |
| Net Receivables
| 3,248.396 | 3,462.437 | 3,679.33 | 3,547.793 | 3,468.394 | 3,626.809 | 3,455.163 | 3,707.14 | 3,685.003 | 4,006.05 | 3,900.332 | 3,999.348 | 4,002.901 | 3,899.749 | 4,087.741 | 4,288.834 | 4,187.223 | 4,772.194 | 5,462.193 | 5,468.993 | 4,867.23 | 5,071.706 | 4,611.141 | 4,756.849 | 4,417.908 | 4,242.262 | 3,921.686 | 3,407.09 | 3,475.455 | 3,128.372 | 2,805.901 | 2,684.46 | 2,867.1 | 2,880.649 | 2,602.427 | 2,570.808 | 2,553.192 | 2,325.591 | 2,384.19 | 2,383.607 | 188.187 | 171.014 | 205.423 | 180.579 | 194.64 | 159.96 | 187.113 | 233.161 | 259.365 | 222.917 | 226.081 | 280.433 | 255.226 | 267.987 | 205.773 | 216.887 | 183.926 | 167.442 | 139.478 | 169.883 | 178.914 | 136.498 | 101.173 | 138.782 | 122.768 | 129.697 | 148.965 | 169.041 | 114.205 | 137.239 | 116.944 | 106.813 | 100.014 | 155.005 | 108.102 | 129.478 | 141.669 | 174.285 | 140.336 | 139.085 | 129.478 | 119.853 | 109.473 | 84.529 | 87.299 | 113.798 | 130.036 | 138.204 | 106.782 | 53.462 | 45.776 | 47.11 | 28.82 | 30.567 | 41.51 | 135.063 | 110.101 | 93.62 | 88.443 |
| Inventory
| 1,561.517 | 1,794.924 | 1,865.179 | 1,647.118 | 1,492.154 | 1,826.311 | 1,738.066 | 1,618.903 | 1,904.753 | 2,334.093 | 2,156.71 | 1,921.233 | 1,796.577 | 1,493.559 | 1,238.061 | 1,148.192 | 1,102.318 | 1,288.72 | 1,271.07 | 1,365.222 | 1,122.337 | 1,182.025 | 1,330.58 | 1,202.238 | 1,111.043 | 1,311.447 | 1,336.902 | 1,272.914 | 1,113.646 | 1,071.046 | 923.599 | 767.699 | 716.446 | 858.289 | 729.438 | 442 | 339.088 | 324.148 | 252.541 | 350.661 | 188.294 | 211.555 | 191.655 | 205.314 | 208.761 | 221.86 | 184.112 | 196.253 | 212.405 | 238.452 | 243.586 | 305.262 | 353.584 | 262.157 | 244.189 | 162.762 | 166.992 | 191.801 | 172.28 | 168.317 | 148.23 | 170.478 | 188.219 | 211.743 | 187.791 | 172.964 | 139.761 | 127.585 | 149.578 | 159.649 | 145.448 | 136.913 | 128.755 | 114.912 | 121.895 | 103.721 | 121.528 | 115.286 | 157.255 | 150.779 | 149.986 | 157.955 | 127.975 | 111.718 | 148.17 | 115.15 | 112.168 | 102.749 | 112.997 | 69.781 | 70.941 | 67.104 | 62.365 | 49.455 | 46.273 | 65.885 | 74.514 | 115.572 | 110.302 |
| Other Current Assets
| 107.787 | 162.637 | 185.53 | 85.281 | 104.419 | 104.369 | 77.956 | 109.591 | 43.504 | 120.127 | 80.956 | 107.953 | 109.457 | 110.547 | 79.632 | 94.609 | 90.888 | 102.739 | 125.197 | 149.75 | 114.488 | 57.202 | 67.711 | 170.696 | 149.816 | 182.892 | 192.967 | 368.099 | 228.446 | 521.352 | 217.073 | 753.015 | 797.059 | 719.496 | 782.593 | 405.096 | 347.315 | 146.859 | 50.404 | 246.081 | -7.95 | -7.749 | -7.328 | -5.606 | -2.25 | -1.391 | -2.32 | -5.144 | -5.371 | -5.15 | -10.164 | -21.537 | -13.621 | -9.565 | -7.63 | -1.624 | -2.269 | -3.464 | -2.272 | -3.327 | -5.327 | -9.257 | -2.041 | -7.204 | -4.256 | -2.031 | -4.01 | -1.948 | -2.704 | -1.649 | -3.96 | -2.536 | -3.818 | -5.462 | -5.974 | -11.686 | -7.837 | -13.999 | -7.628 | -0.063 | 3.733 | -4.502 | -5.787 | -1.555 | -3.138 | -2.502 | 0.088 | 0.088 | 2.763 | 2.763 | 2.763 | -6.473 | 33.407 | 65.929 | 57.942 | -34.483 | -30.607 | -23.988 | -24.795 |
| Total Current Assets
| 8,562.542 | 9,177.493 | 9,403.248 | 8,439.156 | 8,454.337 | 8,884.933 | 9,268.574 | 9,590.597 | 9,677.003 | 9,657.187 | 9,582.737 | 9,002.671 | 8,876.305 | 8,702.808 | 8,744.123 | 7,966.959 | 7,922.865 | 8,256.37 | 8,961.309 | 9,159.463 | 7,804.049 | 7,218.096 | 6,994.483 | 6,698.114 | 6,442.181 | 6,520.626 | 6,364.982 | 6,041.36 | 5,462.974 | 5,458.455 | 5,520.212 | 5,170.631 | 5,443.827 | 5,500.224 | 4,728.434 | 3,938.824 | 3,597.213 | 3,705.167 | 3,696.335 | 3,539.849 | 395.08 | 428.454 | 431.051 | 425.939 | 452.945 | 433.163 | 425.515 | 450.973 | 580.496 | 548.16 | 592.991 | 666.74 | 651.705 | 580.802 | 509.25 | 429.523 | 385.339 | 371.763 | 343.976 | 371.719 | 364.175 | 336.619 | 372.578 | 383.894 | 373.061 | 346.021 | 353.257 | 385.657 | 356.68 | 374.925 | 337.01 | 283.74 | 265.672 | 304.765 | 267.324 | 265.869 | 297.742 | 316.684 | 358.522 | 318.111 | 324.299 | 306.026 | 275.915 | 216.993 | 256.99 | 268.558 | 259.731 | 273.308 | 265.074 | 140.394 | 140.844 | 119.37 | 131.487 | 151.399 | 158.65 | 175.284 | 165.937 | 199.883 | 185.563 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,308.936 | 1,217.005 | 1,177.524 | 941.603 | 873.12 | 800.072 | 773.621 | 774.327 | 778.204 | 763.172 | 788.52 | 789.06 | 787.494 | 793.338 | 814.579 | 877.764 | 863.156 | 827.043 | 830.141 | 787.441 | 799.825 | 785.431 | 680.417 | 665.136 | 680.116 | 686.701 | 698.123 | 698.356 | 699.645 | 665.117 | 656.054 | 641.941 | 564.858 | 565.036 | 239.89 | 206.69 | 143.762 | 127.735 | 112.162 | 86.008 | 564.971 | 580.466 | 596.062 | 610.05 | 617.542 | 632.512 | 641.197 | 651.445 | 623.58 | 625.88 | 643.554 | 606.586 | 577.421 | 569.3 | 581.393 | 600.081 | 614.7 | 622.777 | 634.585 | 629.282 | 605.423 | 608.319 | 618.924 | 626.317 | 632.623 | 638.171 | 619.082 | 600.702 | 572.688 | 481.929 | 430.346 | 433.668 | 438.939 | 391.731 | 391.676 | 401.086 | 392.97 | 401.313 | 409.35 | 390.381 | 393.907 | 372.332 | 377.876 | 336.632 | 336.335 | 267.922 | 268.922 | 244.937 | 251.808 | 166.282 | 161.918 | 173.6 | 149.508 | 181.449 | 158.429 | 183.789 | 180.847 | 183.358 | 181.928 |
| Goodwill
| 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.649 | 91.639 | 91.639 | 91.639 | 78.18 | 78.18 | 78.18 | 78.18 | 78.18 | 73.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 309.881 | 312.757 | 315.563 | 318.613 | 276.817 | 279.095 | 283.23 | 242.919 | 246.746 | 250.437 | 253.859 | 162.195 | 164.433 | 160.798 | 164.452 | 171.558 | 172.686 | 174.727 | 177.005 | 178.397 | 179.166 | 180.263 | 176.264 | 175.327 | 176.378 | 176.772 | 177.517 | 173.572 | 172.462 | 170.958 | 169.441 | 165.73 | 165.118 | 165.006 | 151.318 | 145.051 | 51.838 | 42.141 | 42.631 | 44.031 | 53.06 | 53.489 | 53.918 | 54.347 | 54.776 | 55.205 | 55.634 | 56.014 | 56.435 | 56.857 | 57.236 | 57.676 | 58.09 | 58.504 | 58.767 | 59.178 | 59.618 | 59.998 | 60.409 | 60.82 | 61.233 | 61.645 | 62.057 | 62.469 | 62.87 | 63.282 | 63.706 | 64.127 | 64.676 | 65.222 | 65.674 | 58.151 | 58.6 | 59.031 | 59.477 | 59.907 | 60.347 | 60.787 | 61.226 | 61.821 | 62.258 | 43.991 | 44.26 | 44.553 | 44.814 | 45.075 | 45.335 | 45.556 | 45.815 | 46.16 | 46.333 | 46.85 | 47.368 | 63.176 | 63.868 | 64.931 | 65.253 | 37.979 | 38.394 |
| Goodwill and Intangible Assets
| 401.53 | 404.406 | 407.212 | 410.262 | 368.465 | 370.743 | 374.879 | 334.568 | 338.395 | 342.085 | 345.508 | 253.844 | 256.082 | 252.447 | 256.101 | 263.207 | 264.335 | 266.376 | 268.653 | 270.046 | 270.815 | 271.911 | 267.913 | 266.976 | 268.026 | 268.42 | 269.166 | 265.211 | 264.101 | 262.597 | 247.621 | 243.909 | 243.297 | 243.186 | 229.498 | 218.432 | 51.838 | 42.141 | 42.631 | 44.031 | 53.06 | 53.489 | 53.918 | 54.347 | 54.776 | 55.205 | 55.634 | 56.014 | 56.435 | 56.857 | 57.236 | 57.676 | 58.09 | 58.504 | 58.767 | 59.178 | 59.618 | 59.998 | 60.409 | 60.82 | 61.233 | 61.645 | 62.057 | 62.469 | 62.87 | 63.282 | 63.706 | 64.127 | 64.676 | 65.222 | 65.674 | 58.151 | 58.6 | 59.031 | 59.477 | 59.907 | 60.347 | 60.787 | 61.226 | 61.821 | 62.258 | 43.991 | 44.26 | 44.553 | 44.814 | 45.075 | 45.335 | 45.556 | 45.815 | 46.16 | 46.333 | 46.85 | 47.368 | 63.176 | 63.868 | 64.931 | 65.253 | 37.979 | 38.394 |
| Long Term Investments
| 223.667 | 226.027 | 226.938 | 254.039 | 250.172 | 227.709 | 167.424 | 170.319 | 172.554 | 0 | 227.96 | 181.302 | 180.607 | 24.426 | 197.377 | 19.709 | 183.341 | 101.392 | 191.073 | 94.676 | 95.877 | 23.797 | 88.269 | 13.931 | 14.137 | 213.203 | 160.169 | 114.565 | 70.168 | 57.603 | 13.652 | 45.828 | 43.377 | 38.255 | 16.903 | 9.267 | 7.948 | 8.662 | 9.644 | 10.557 | 0 | -1,511.321 | -139.45 | 0 | 0 | 0 | 0 | 3.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.287 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.525 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 242.037 | 223.315 | 208.078 | 196.974 | 185.711 | 172.971 | 165.244 | 159.331 | 174.721 | 182.365 | 185.898 | 193.575 | 162.466 | 148.646 | 129.339 | 138.494 | 130.433 | 113.223 | 104.087 | 88.614 | 109.483 | 111.267 | 104.616 | 104.76 | 97.247 | 57.235 | 57.168 | 61.999 | 59.283 | 57.583 | 56.277 | 51.201 | 54.371 | 54.367 | 50.065 | 44.24 | 50.95 | 46.314 | 47.619 | 47.973 | 7.235 | 7.39 | 8.022 | 4.657 | 4.596 | 4.291 | 4.363 | 3.898 | 3.725 | 3.726 | 5.019 | 0 | 0 | 0 | 0 | 7.303 | 6.923 | 6.871 | 6.861 | 6.079 | 6.087 | 6.23 | 6.148 | 8.168 | 8.594 | 8.756 | 8.608 | 2.136 | 2.011 | 2.011 | 0 | 0 | 0 | 0 | 0 | 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
| 18.612 | 50.764 | 24.114 | 20.755 | 62.725 | 97.05 | 60.347 | 117.455 | 141.797 | 331.212 | 66.61 | 176.434 | 124.533 | 280.869 | 108.622 | 297.874 | 146.988 | 263.838 | 186 | 276.926 | 250.247 | 246.017 | 213.446 | 288.082 | 282.186 | 58.583 | 27.255 | 29.715 | 33.806 | 55.999 | 87.652 | 21.227 | 39.316 | 29.63 | 4.185 | 4.507 | 9.655 | 1.744 | 1.406 | 1.55 | 2.841 | 1,513.937 | 142.341 | 2.895 | 3.144 | 3.376 | 3.495 | 0 | 3.381 | 3.381 | 3.381 | 5.676 | 5.734 | 5.793 | 5.852 | 5.688 | 5.718 | 5.481 | 5.481 | 0.195 | 5.481 | 6.619 | 6.626 | 7.481 | 7.488 | 7.495 | 7.502 | 10.725 | 0.2 | 10.725 | 17.014 | 14.177 | 14.524 | 14.871 | 15.219 | 15.558 | 15.906 | 16.253 | 16.6 | 16.068 | 16.401 | 16.506 | 16.838 | 17.234 | 17.504 | 15.965 | 16.298 | 12.311 | 12.355 | 69.02 | 69.02 | 3.02 | 3.02 | 3.02 | 3.02 | 3.02 | 2.52 | 3.79 | 3.797 |
| Total Non-Current Assets
| 2,194.782 | 2,121.518 | 2,043.865 | 1,823.632 | 1,740.193 | 1,668.545 | 1,541.516 | 1,555.999 | 1,605.672 | 1,618.834 | 1,614.497 | 1,594.216 | 1,511.182 | 1,499.726 | 1,506.017 | 1,597.048 | 1,588.252 | 1,571.872 | 1,579.954 | 1,517.702 | 1,526.247 | 1,438.424 | 1,354.661 | 1,338.885 | 1,341.713 | 1,284.142 | 1,211.881 | 1,169.846 | 1,127.003 | 1,098.899 | 1,061.255 | 1,004.107 | 945.219 | 930.475 | 540.54 | 483.136 | 264.154 | 226.595 | 213.461 | 190.119 | 628.107 | 643.962 | 660.892 | 671.949 | 680.058 | 695.384 | 704.688 | 714.738 | 687.121 | 689.844 | 709.19 | 669.937 | 641.246 | 633.598 | 646.012 | 672.249 | 686.959 | 695.128 | 707.336 | 701.663 | 678.224 | 682.813 | 693.755 | 704.435 | 711.575 | 717.704 | 698.898 | 677.69 | 650.101 | 559.888 | 513.034 | 505.996 | 512.063 | 465.633 | 466.371 | 476.552 | 469.223 | 478.353 | 487.177 | 468.271 | 472.566 | 432.829 | 438.974 | 398.419 | 398.653 | 328.962 | 330.555 | 302.804 | 309.978 | 281.462 | 277.271 | 223.47 | 199.895 | 247.645 | 225.317 | 251.74 | 248.62 | 225.127 | 224.119 |
| Total Assets
| 10,757.324 | 11,299.011 | 11,447.113 | 10,262.789 | 10,194.529 | 10,553.478 | 10,810.09 | 11,146.596 | 11,282.676 | 11,276.021 | 11,197.234 | 10,596.886 | 10,387.487 | 10,202.534 | 10,250.139 | 9,564.007 | 9,511.117 | 9,828.242 | 10,541.263 | 10,677.165 | 9,330.295 | 8,656.52 | 8,349.144 | 8,037 | 7,783.894 | 7,804.768 | 7,576.863 | 7,211.206 | 6,589.977 | 6,557.354 | 6,581.467 | 6,174.738 | 6,389.046 | 6,430.699 | 5,268.974 | 4,421.96 | 3,861.367 | 3,931.762 | 3,909.796 | 3,729.967 | 1,023.187 | 1,072.416 | 1,091.944 | 1,097.888 | 1,133.003 | 1,128.547 | 1,130.203 | 1,165.711 | 1,267.617 | 1,238.004 | 1,302.181 | 1,336.677 | 1,292.951 | 1,214.4 | 1,155.262 | 1,101.772 | 1,072.298 | 1,066.891 | 1,051.313 | 1,073.382 | 1,042.399 | 1,019.431 | 1,066.333 | 1,088.33 | 1,084.636 | 1,063.725 | 1,052.155 | 1,063.348 | 1,006.781 | 934.814 | 850.045 | 789.735 | 777.735 | 770.399 | 733.695 | 742.421 | 766.965 | 795.037 | 845.699 | 786.381 | 796.865 | 738.854 | 714.889 | 615.412 | 655.643 | 597.52 | 590.286 | 576.113 | 575.052 | 421.856 | 418.115 | 342.841 | 331.382 | 399.044 | 383.967 | 427.024 | 414.557 | 425.01 | 409.683 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,789.037 | 2,585.481 | 2,681.27 | 2,797.437 | 2,747.09 | 2,777.367 | 3,092.782 | 3,005.199 | 3,276.229 | 3,373.89 | 3,459.406 | 3,309.901 | 3,197.913 | 3,052.35 | 3,017.461 | 2,617.624 | 2,505.193 | 2,913.498 | 3,261.478 | 3,800.743 | 2,995.705 | 3,162.15 | 3,469.925 | 2,786.11 | 2,559.996 | 2,763.529 | 2,804.307 | 2,552.657 | 2,399.199 | 2,208.548 | 2,031.945 | 1,870.476 | 1,983.051 | 2,038.461 | 1,905.577 | 1,415.902 | 1,278.12 | 1,346.19 | 1,375.563 | 1,284.564 | 46.607 | 51.232 | 74.871 | 53.834 | 36.712 | 73.169 | 40.016 | 80.778 | 70.715 | 70.651 | 67.124 | 164.784 | 188.065 | 117.259 | 122.252 | 93.016 | 93.546 | 73.83 | 106.301 | 126.046 | 122.675 | 89.246 | 92.824 | 111.061 | 133.184 | 111.575 | 126.208 | 191.116 | 151.575 | 130.972 | 86.485 | 109.104 | 139.609 | 89.248 | 70.181 | 87.531 | 91.587 | 86.683 | 113.287 | 79.311 | 93.384 | 96.123 | 58.969 | 44.243 | 37.278 | 27.376 | 30.272 | 37.261 | 28.373 | 23.13 | 9.77 | 15.614 | 19.839 | 22.857 | 21.977 | 33.74 | 21.92 | 25.542 | 24.363 |
| Short Term Debt
| 1,410.58 | 1,092.169 | 1,315.246 | 348.513 | 326.905 | 609.924 | 698.834 | 1,167.66 | 1,197.477 | 1,151.144 | 1,328.02 | 1,135.767 | 968.621 | 1,015 | 1,171.323 | 1,101.005 | 1,254.903 | 1,217.698 | 1,596.85 | 1,202.353 | 823.12 | 1,051.455 | 732.062 | 1,231.416 | 1,236.129 | 932.877 | 769.721 | 670.883 | 269.906 | 238.891 | 447.854 | 550.819 | 738.072 | 510.914 | 305.841 | 299.055 | 0 | 0 | 0 | 0 | 13.864 | 38.975 | 7.59 | 111.276 | 193.827 | 277.347 | 292.391 | 333.115 | 447.384 | 410.261 | 424.519 | 290.404 | 267.616 | 320.265 | 318.201 | 309.085 | 286.245 | 297.364 | 307.457 | 287 | 256.991 | 289.715 | 294.638 | 297.61 | 255.155 | 275.641 | 308.19 | 281.674 | 275.693 | 272.575 | 250.23 | 224.439 | 200.567 | 256.505 | 235.941 | 244.493 | 249.094 | 273.659 | 316.659 | 291.789 | 287.202 | 260.05 | 296.199 | 191.5 | 240.9 | 216.4 | 207.9 | 175.3 | 211.3 | 181.8 | 185.2 | 118.2 | 97.9 | 156.7 | 150.5 | 158.7 | 161.38 | 147.51 | 150.9 |
| Tax Payables
| 29.18 | 56.788 | 22.562 | 61.589 | 42.525 | 57.164 | 33.783 | 45.792 | 45.947 | 44.994 | 29.658 | 49.691 | 50.186 | 48.586 | 21.009 | 47.364 | 47.217 | 47.193 | 45.21 | 41.572 | 32.17 | 44.982 | 31.908 | 39.452 | 30.856 | 43.324 | 46.037 | 65.982 | 81.732 | 95.626 | 63.563 | 55.61 | 76.968 | 73.806 | 50.872 | 26.458 | 14.153 | 23.644 | 24.916 | 28.468 | 8.627 | 7.282 | 5.282 | 10.727 | 10.471 | 4.792 | 4.91 | -0.201 | 2.526 | -3.123 | 3.946 | 22.037 | 34.978 | 9.989 | 16.056 | 10.731 | 9.882 | 7.298 | 12.665 | 8.72 | 7.61 | 8.431 | 6.237 | 5.421 | 5.528 | 5.419 | 8.814 | 7.922 | 3.301 | 7.69 | 5.833 | 7.331 | 3.408 | 7.773 | 10.562 | 2.058 | 2.286 | 6.426 | 5.57 | 3.865 | 3.858 | -0.757 | 2.94 | 10.544 | 7 | 6.524 | 2.929 | 3.308 | -2.48 | 4.751 | 4.605 | 3.552 | 8.139 | 5.108 | 0.856 | 1.448 | -0.075 | 1.818 | -0.027 |
| Deferred Revenue
| 62.517 | 893.848 | 121.036 | 683.806 | 800.303 | 125.713 | 93.757 | 148.442 | 0 | 0 | 680.11 | 594.264 | 637.578 | 599.74 | 623.969 | 560.892 | 612.95 | 562.49 | 607.974 | 816.373 | 800.292 | 868.122 | 777.888 | 688.01 | 752.705 | 760.403 | 797.291 | 835.351 | 647.868 | 954.177 | 1,002.709 | 411.405 | 488.441 | 463.179 | 358.539 | 235.291 | 0 | 0 | 0 | 0 | 301.728 | 315.87 | 338.223 | 259.001 | 233.913 | 110.063 | 137.142 | 108.137 | 101.47 | 83.579 | 139.946 | 223.595 | 196.249 | 130.226 | 80.593 | 93.465 | 117.405 | 131.95 | 102.614 | 138.075 | 150.671 | 139.195 | 180.128 | 188.53 | 211.822 | 203.14 | 152.704 | 132.669 | 136.89 | 99.551 | 89.323 | 59.209 | 54.054 | 55.618 | 72.806 | 55.296 | 80.46 | 45.892 | 37.603 | 40.607 | 38.056 | 16.42 | 26.666 | 29.437 | 29.177 | 42.021 | 18.241 | 33.682 | 14.293 | 11.775 | 19.22 | 20.714 | 28.502 | 19.388 | 13.699 | 15.571 | 10.871 | 11.392 | 11.837 |
| Other Current Liabilities
| 893.341 | 63.784 | 795.137 | 60.896 | 62.623 | 748.49 | 756.11 | 693.91 | 868.666 | 856.37 | 57.274 | 48.862 | 51.002 | 51.986 | 51.732 | 50.905 | 54.113 | 51.907 | 57.054 | 53.905 | 50.755 | 109.578 | 103.337 | 150.577 | 149.668 | 132.885 | 92.919 | 74.991 | 69.583 | 97.83 | 74.698 | 98.428 | 69.141 | 162.439 | 75.557 | 87.504 | 260.895 | 246.108 | 259.237 | 293.896 | 7.091 | 6.116 | 7.625 | 9.216 | 7.294 | 9.161 | 8.91 | 7.058 | 7.145 | 10.987 | 10.116 | 11.44 | 10.619 | 8.864 | 19.156 | 14.289 | 11.552 | 20.546 | 8.744 | 6.962 | 8.588 | 7.442 | 7.141 | 3.439 | 5.201 | 7.455 | 4.614 | 7.568 | 6.765 | 12.649 | 12.412 | 12.798 | 13.098 | 15.192 | 14.018 | 12.758 | 14.56 | 12.148 | 8.022 | 9.359 | 9.896 | 18.013 | 6.208 | 7.035 | 8.501 | 8.208 | 5.481 | 9.79 | 8.249 | 2.554 | 2.243 | 3.52 | 4.845 | 9.088 | 5.309 | 8.875 | 4.895 | 6.015 | 3.689 |
| Total Current Liabilities
| 4,155.475 | 4,635.281 | 4,912.689 | 3,890.652 | 3,936.922 | 4,261.495 | 4,641.483 | 5,015.211 | 5,342.372 | 5,381.404 | 5,524.811 | 5,088.795 | 4,855.113 | 4,719.076 | 4,864.485 | 4,330.426 | 4,427.159 | 4,745.594 | 5,523.356 | 5,873.374 | 4,669.871 | 5,191.304 | 5,083.212 | 4,856.113 | 4,698.497 | 4,589.693 | 4,464.239 | 4,133.882 | 3,386.555 | 3,499.446 | 3,557.206 | 2,931.128 | 3,278.705 | 3,174.992 | 2,645.514 | 2,037.752 | 1,539.015 | 1,592.297 | 1,634.8 | 1,578.46 | 369.289 | 412.192 | 428.309 | 433.327 | 471.746 | 469.74 | 478.458 | 529.088 | 626.714 | 575.477 | 641.705 | 690.223 | 662.549 | 576.614 | 540.203 | 509.856 | 508.748 | 523.69 | 525.115 | 558.082 | 538.925 | 525.599 | 574.732 | 600.64 | 605.362 | 597.811 | 591.717 | 613.027 | 570.924 | 515.747 | 438.45 | 405.55 | 407.327 | 416.563 | 392.947 | 400.078 | 435.701 | 418.382 | 475.57 | 421.066 | 428.537 | 390.607 | 388.042 | 272.215 | 315.856 | 294.005 | 261.894 | 256.033 | 262.215 | 219.26 | 216.433 | 158.048 | 151.086 | 208.033 | 191.485 | 216.886 | 199.067 | 190.459 | 190.788 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 22.804 | 20.528 | 21.766 | 36.695 | 39.464 | 42.944 | 44.865 | 18.652 | 25.068 | 990.37 | 984.231 | 972.286 | 966.917 | 955.443 | 947.913 | 942.933 | 919.05 | 912.023 | 959.135 | 925.051 | 916.487 | 1.651 | 1.431 | 1.769 | 1.741 | 194.422 | 195.432 | 221.523 | 346.835 | 124.101 | 122.745 | 126.976 | 73.355 | 69.054 | 69.278 | 2.433 | 149 | 149 | 150 | 150 | 0 | 0 | -50.489 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9 | 9 | 69 | 69 | 69 | 69 | 89 | 69 | 89 | 89 | 60 | 60 | 51 | 30 | 0 | 0 | 11 | 11 | 37.5 | 48 | 44 | 44 | 56.5 | 44.5 |
| Deferred Revenue Non-Current
| 11.004 | 126.668 | 10.049 | 79.402 | 81.362 | 83.715 | 66.557 | 73.169 | 73.494 | 75.428 | 75.904 | 89.262 | 87.505 | 89.779 | 85.291 | 105.738 | 101.132 | 96.984 | 101.823 | 90.198 | 85.752 | 83.799 | 85.483 | 88.279 | 95.073 | 98.808 | 97.748 | 109.589 | 115.726 | 120.807 | 121.532 | 116.783 | 120.907 | 125.522 | 100.412 | 66.561 | 59.188 | 56.673 | 57.448 | 0 | 0 | 0 | 50.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 9.522 | 8.459 | 10.057 | 5.123 | 4.647 | 1.524 | 1.839 | 3.553 | 2.468 | 0.385 | 1.97 | 0.672 | 0.212 | 0.198 | 1.024 | 1.054 | 1.72 | 0.15 | 0.171 | 0.724 | 0.719 | 0.707 | 0.49 | 0.054 | 0.053 | 0.003 | 0.003 | 0.003 | 0.003 | 0.003 | 0.165 | 358.015 | 357.78 | 0.284 | 51.296 | 103.115 | 0 | 0 | 0 | 0.107 | 0 | 0 | 0.454 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 32.63 | 38.605 | 21.814 | 45.459 | 47.057 | 47.745 | 41.457 | 64.305 | 67.476 | 58.748 | 51.794 | 40.386 | 48.575 | 43.349 | 43.604 | 43.664 | 41.737 | 43.438 | 48.678 | 67.233 | 80.252 | 73.191 | 73.974 | 62.717 | 66.061 | 59.722 | 57.999 | 53.939 | 55.103 | 50.384 | 59.206 | 37.804 | 41.324 | 556.742 | 48.887 | 45.016 | 49.876 | 52.743 | 53.77 | 96.326 | 15.242 | 15.258 | 14.774 | 15.146 | 15.153 | 15.16 | 15.288 | 15.772 | 15.772 | 15.786 | 15.786 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 32.34 | 32.34 | 50.451 | 32.4 | 32.4 | 0 | 0 | 3.55 | 3.059 | 10.158 | 10.173 | 10.215 | 10.11 |
| Total Non-Current Liabilities
| 75.961 | 194.26 | 63.686 | 166.679 | 172.53 | 175.928 | 154.718 | 159.679 | 168.507 | 1,124.932 | 1,113.899 | 1,102.606 | 1,103.209 | 1,088.769 | 1,077.831 | 1,093.39 | 1,063.638 | 1,052.595 | 1,109.807 | 1,083.205 | 1,083.209 | 159.347 | 161.378 | 152.819 | 162.927 | 352.955 | 351.183 | 385.054 | 517.667 | 295.295 | 303.648 | 639.578 | 593.366 | 751.602 | 269.873 | 217.125 | 258.064 | 258.417 | 261.217 | 246.433 | 15.242 | 15.258 | 14.774 | 15.146 | 15.153 | 15.16 | 15.288 | 15.772 | 15.772 | 15.786 | 15.786 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 16 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.4 | 0 | 0 | 0 | 0 | 9 | 9.2 | 69.2 | 69 | 69 | 69 | 89 | 69 | 89 | 89 | 60 | 92.34 | 83.34 | 80.451 | 32.4 | 32.4 | 11 | 11 | 41.05 | 51.059 | 54.158 | 54.173 | 66.715 | 54.61 |
| Total Liabilities
| 4,231.436 | 4,829.541 | 4,976.374 | 4,057.331 | 4,109.452 | 4,437.423 | 4,796.201 | 5,174.89 | 5,510.878 | 6,506.336 | 6,638.71 | 6,191.401 | 5,958.322 | 5,807.845 | 5,942.317 | 5,423.816 | 5,490.797 | 5,798.189 | 6,633.163 | 6,956.579 | 5,753.08 | 5,350.652 | 5,244.591 | 5,008.932 | 4,861.424 | 4,942.648 | 4,815.422 | 4,518.936 | 3,904.222 | 3,794.741 | 3,860.853 | 3,570.706 | 3,872.071 | 3,926.594 | 2,915.387 | 2,254.877 | 1,797.079 | 1,850.714 | 1,896.017 | 1,824.894 | 384.531 | 427.45 | 443.083 | 448.473 | 486.899 | 484.9 | 493.746 | 544.86 | 642.487 | 591.264 | 657.491 | 706.223 | 678.549 | 592.614 | 556.203 | 525.856 | 524.748 | 539.69 | 541.115 | 574.082 | 554.925 | 541.599 | 590.732 | 600.64 | 605.362 | 597.811 | 591.717 | 613.027 | 570.924 | 515.747 | 438.85 | 405.55 | 407.327 | 416.563 | 392.947 | 409.078 | 444.901 | 487.582 | 544.57 | 490.066 | 497.537 | 479.607 | 457.042 | 361.215 | 404.856 | 354.005 | 354.234 | 339.373 | 342.666 | 251.66 | 248.833 | 169.048 | 162.086 | 249.083 | 242.544 | 271.043 | 253.24 | 257.174 | 245.398 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 381.028 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.442 | 23.535 | 24.81 | 0.123 | 0 | 0 | 3.842 | 20.744 | 40.454 | 46.295 | 17.901 | 14.734 | 1.83 | 2.646 | 0.02 | 0.206 | 0.092 | 0.31 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,150.216 | 1,063.291 | 1,063.237 | 1,063.236 | 1,063.236 | 1,063.364 | 1,063.361 | 1,063.361 | 1,063.352 | 1,063.668 | 1,058.284 | 1,058.938 | 1,074.103 | 1,074.103 | 1,074.103 | 1,074.504 | 1,069.896 | 1,070.931 | 1,070.931 | 1,070.931 | 1,034.558 | 1,034.558 | 1,034.558 | 998.503 | 998.503 | 998.503 | 998.503 | 998.503 | 998.503 | 499.252 | 499.252 | 499.252 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 129.666 | 96.049 | 96.049 | 73.884 | 52.774 | 52.774 | 52.774 | 52.774 | 52.774 | 52.774 |
| Retained Earnings
| 3,537.3 | 3,633.191 | 3,526.997 | 3,430.267 | 3,300.09 | 3,293.537 | 3,210.565 | 3,187.141 | 2,971.641 | 2,794.533 | 2,586.398 | 2,474.141 | 2,489.409 | 2,467.272 | 2,312.588 | 2,255.443 | 2,169.98 | 2,173.02 | 2,094.734 | 2,018.599 | 1,863.399 | 1,724.508 | 1,619.301 | 1,581.402 | 1,513.651 | 1,418.688 | 1,351.235 | 1,324.928 | 1,330.418 | 1,420.614 | 1,389.815 | 1,286.211 | 1,208.671 | 1,192.282 | 1,276.059 | 1,090.539 | 1,040.484 | 1,558.622 | 1,489.278 | 1,380.033 | 227.056 | 234.144 | 238.56 | 242.993 | 242.464 | 242.967 | 238.729 | 226.986 | 232.329 | 252.26 | 254.653 | 246.159 | 235.527 | 245.935 | 226.367 | 210.416 | 186.659 | 169.842 | 155.515 | 147.79 | 140.994 | 134.689 | 134.572 | 139.407 | 134.084 | 124.786 | 121.498 | 108.081 | 96.699 | 83.099 | 78.623 | 72.548 | 63.757 | 52.383 | 43.82 | 43.995 | 36.12 | 25.636 | 22.621 | 22.574 | 28.137 | 22.709 | 22.46 | 23.642 | 21.305 | 16.021 | 10.385 | 10.465 | 7.42 | 0.907 | -10.104 | -5.189 | 28.981 | 20.475 | 12.035 | 23.176 | 28.512 | 32.221 | 28.669 |
| Accumulated Other Comprehensive Income/Loss
| 340.753 | -39.677 | 343.251 | 1,783.212 | 286.12 | 1,819.617 | 228.249 | 1,729.81 | 203.949 | 880.638 | 223.516 | 830.85 | 179.411 | 823.068 | 118.541 | 100.238 | 83.752 | 83.682 | 96.032 | 92.882 | 112.538 | -12.442 | -23.535 | -24.81 | -0.123 | 36.586 | 10.719 | -3.842 | -20.744 | -40.454 | -46.295 | -17.901 | -14.734 | -1.83 | -2.646 | -0.02 | -0.206 | -0.092 | -0.31 | 0.078 | 0 | 1,616.037 | 0.067 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,347.412 | 1,347.412 | 1,347.412 | -125.231 | 1,374.83 | -125.231 | 1,410.602 | -115.146 | 1,420.067 | 0 | 653.327 | 0 | 653.318 | -0.718 | 707.64 | 596.249 | 576.162 | 573.455 | 514.107 | 398.607 | 368.048 | 350.649 | 354.298 | 308.77 | 271.405 | 264.858 | 258.657 | 230.496 | 249.968 | 238.748 | 232.907 | 11.559 | 14.725 | 28.004 | 27.188 | 30.134 | 0.035 | 0.149 | -0.069 | 0 | 126.014 | -1,490.023 | 125.946 | 126.014 | 126.014 | 126.014 | 126.014 | 126.014 | 126.014 | 126.014 | 126.014 | 124.399 | 124.399 | 124.399 | 124.399 | 119.691 | 119.691 | 119.691 | 119.691 | 119.691 | 119.691 | 119.691 | 119.691 | 117.957 | 117.957 | 117.957 | 117.957 | 123.696 | 123.696 | 123.696 | 123.696 | 52.954 | 52.954 | 52.954 | 52.954 | 47.411 | 47.411 | 47.411 | 47.411 | 46.669 | 46.669 | 45.627 | 45.627 | 42.725 | 42.725 | 42.478 | 42.478 | 39.71 | 39.71 | 39.624 | 83.337 | 82.934 | 66.432 | 76.712 | 76.614 | 80.031 | 80.031 | 82.842 | 82.842 |
| Total Shareholders Equity
| 6,375.681 | 6,472.17 | 6,367.876 | 6,238.465 | 6,111.257 | 6,138.139 | 5,999.632 | 5,952.021 | 5,745.873 | 4,738.462 | 4,526.477 | 4,368.227 | 4,385.374 | 4,352.986 | 4,202.13 | 4,015.291 | 3,893.245 | 3,893.825 | 3,763.156 | 3,569.026 | 3,418.087 | 3,149.26 | 3,047.703 | 2,964.677 | 2,854.952 | 2,791.063 | 2,691.541 | 2,626.355 | 2,614.944 | 2,693.92 | 2,657.28 | 2,296.273 | 2,221.899 | 2,218.79 | 2,301.75 | 2,119.176 | 2,039.022 | 2,058.023 | 1,988.461 | 1,879.363 | 482.735 | 489.823 | 494.24 | 498.673 | 498.144 | 498.646 | 494.409 | 482.666 | 488.008 | 507.939 | 510.332 | 500.224 | 489.592 | 500 | 480.432 | 459.773 | 436.016 | 419.199 | 404.872 | 397.147 | 390.351 | 384.046 | 383.929 | 387.03 | 381.707 | 372.409 | 369.121 | 361.442 | 350.06 | 336.46 | 331.985 | 255.167 | 246.377 | 235.002 | 226.44 | 221.072 | 213.197 | 202.713 | 199.698 | 198.908 | 204.471 | 198.002 | 197.753 | 196.032 | 193.695 | 188.165 | 182.529 | 179.841 | 176.795 | 170.197 | 169.282 | 173.793 | 169.296 | 149.96 | 141.424 | 155.981 | 161.318 | 167.836 | 164.285 |
| Total Equity
| 6,367.707 | 6,469.469 | 6,369.038 | 6,205.458 | 6,085.078 | 6,116.055 | 6,013.889 | 5,971.707 | 5,771.797 | 4,769.686 | 4,558.523 | 4,405.486 | 4,429.165 | 4,394.689 | 4,307.823 | 4,140.192 | 4,020.319 | 4,030.053 | 3,908.1 | 3,720.586 | 3,577.215 | 3,305.868 | 3,104.553 | 3,028.067 | 2,922.47 | 2,862.12 | 2,761.441 | 2,692.269 | 2,685.755 | 2,762.613 | 2,720.614 | 2,604.032 | 2,516.976 | 2,504.105 | 2,353.587 | 2,167.083 | 2,064.288 | 2,081.048 | 2,013.779 | 1,905.073 | 638.656 | 644.966 | 648.861 | 649.415 | 646.104 | 643.647 | 636.457 | 620.851 | 625.131 | 646.74 | 644.69 | 630.454 | 614.402 | 621.786 | 599.06 | 575.916 | 547.55 | 527.201 | 510.198 | 499.3 | 487.474 | 477.832 | 475.601 | 487.69 | 479.274 | 465.913 | 460.439 | 450.32 | 435.858 | 419.067 | 411.194 | 384.186 | 370.408 | 353.836 | 340.749 | 333.343 | 322.064 | 307.455 | 301.129 | 296.315 | 299.328 | 259.248 | 257.847 | 254.197 | 250.787 | 243.515 | 236.052 | 236.739 | 232.387 | 170.197 | 169.282 | 173.793 | 169.296 | 149.96 | 141.424 | 155.981 | 161.318 | 167.836 | 164.285 |
| Total Liabilities & Shareholders Equity
| 10,757.324 | 11,299.011 | 11,447.113 | 10,262.789 | 10,194.529 | 10,553.478 | 10,810.09 | 11,146.596 | 11,282.676 | 11,276.021 | 11,197.234 | 10,596.886 | 10,387.487 | 10,202.534 | 10,250.139 | 9,564.007 | 9,511.117 | 9,828.242 | 10,541.263 | 10,677.165 | 9,330.295 | 8,656.52 | 8,349.144 | 8,037 | 7,783.894 | 7,804.768 | 7,576.863 | 7,211.206 | 6,589.977 | 6,557.354 | 6,581.467 | 6,174.738 | 6,389.046 | 6,430.699 | 5,268.974 | 4,421.96 | 3,861.367 | 3,931.762 | 3,909.796 | 3,729.967 | 1,023.187 | 1,072.416 | 1,091.944 | 1,097.888 | 1,133.003 | 1,128.547 | 1,130.203 | 1,165.711 | 1,267.617 | 1,238.004 | 1,302.181 | 1,336.677 | 1,292.951 | 1,214.4 | 1,155.262 | 1,101.772 | 1,072.298 | 1,066.891 | 1,051.313 | 1,073.382 | 1,042.399 | 1,019.431 | 1,066.333 | 1,088.33 | 1,084.636 | 1,063.725 | 1,052.155 | 1,063.348 | 1,006.781 | 934.814 | 850.045 | 789.735 | 777.735 | 770.399 | 733.695 | 742.421 | 766.965 | 795.037 | 845.699 | 786.381 | 796.865 | 738.854 | 714.889 | 615.412 | 655.643 | 597.52 | 590.286 | 576.113 | 575.052 | 421.856 | 418.115 | 342.841 | 331.382 | 399.044 | 383.967 | 427.024 | 414.557 | 425.01 | 409.683 |