Sinopec Oilfield Equipment Corporation
SZSE:000852.SZ
6.53 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 707.731 | 944.617 | 677.822 | 1,415.703 | 873.018 | 814.604 | 762.311 | 966.809 | 687.921 | 1,083.13 | 1,062.731 | 53.143 | 156.134 | 122.327 | 148.238 | 99.201 | 194.929 | 355.364 | 441.296 | 153.99 | 144.66 | 208.697 | 354.605 | 214.942 | 269.266 | 184.53 | 265.131 | 231.747 | 256.509 | 302.025 | 230.887 | 216.255 | 158.739 | 216.417 | 303.033 | 165.532 | 1,884.627 | 1,887.228 | 88.833 | 56.125 | 53.042 | 37.599 | 46.278 | 78.417 | 39.17 | 32.547 | 33.09 | 69.135 | 57.203 | 58.332 | 82.044 | 57.323 | 24.22 | 33.005 | 47.464 | 46.957 | 67.993 | 69.09 | 76.803 | 69.697 | 81.796 | 91.18 | 84.501 | 99.799 | 94.671 | 125.303 | 170.407 | 167.086 | 145.17 | 146.698 | 140.034 | 258.799 | 200.19 | 164.975 | 191.487 | 283.783 | 185.966 | 174.227 | 177.227 | 212.746 | 58.182 | 39.793 | 44.288 | 88.43 | 96.941 | 85.14 | 77.553 | 86.416 | 77.757 | 164.81 | 126.422 | 235.67 | 152.148 | 106.412 | 102.124 | 106.115 | 107.862 | 196.61 |
Short Term Investments
| 39.374 | 0 | 0 | -92.633 | -93.878 | -97.587 | -98.432 | 0 | -79.948 | 34.233 | 34.648 | -50.733 | 0 | 0 | -2.406 | 0 | 1,229.646 | -35.345 | 0 | -36.724 | 0 | -216.564 | 0 | -33.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -27.206 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.907 | 0 | 0 | 0 | 0 | 0 | 21.017 | 0 | 77.247 | 91.274 | 60.084 | 23.516 | 68.945 | 0 |
Cash and Short Term Investments
| 707.731 | 944.617 | 677.822 | 1,415.703 | 873.018 | 814.604 | 762.311 | 966.809 | 687.921 | 1,083.13 | 1,062.731 | 53.143 | 156.134 | 122.327 | 148.238 | 99.201 | 194.929 | 355.364 | 441.296 | 153.99 | 144.66 | 208.697 | 354.605 | 214.942 | 269.266 | 184.53 | 265.131 | 231.747 | 256.509 | 302.025 | 230.887 | 216.255 | 158.739 | 216.417 | 303.033 | 165.532 | 1,884.627 | 1,887.228 | 88.833 | 56.125 | 53.042 | 37.599 | 46.278 | 78.417 | 39.17 | 32.547 | 33.09 | 69.135 | 57.203 | 58.332 | 82.044 | 57.323 | 24.22 | 33.005 | 47.464 | 46.957 | 67.993 | 69.09 | 76.803 | 69.697 | 81.796 | 91.18 | 84.501 | 99.799 | 94.671 | 125.303 | 170.407 | 167.086 | 145.17 | 146.698 | 140.034 | 258.799 | 200.19 | 164.975 | 191.487 | 283.783 | 185.966 | 174.227 | 177.227 | 212.746 | 58.182 | 39.793 | 44.288 | 88.43 | 116.848 | 85.14 | 77.553 | 86.416 | 77.757 | 164.81 | 147.438 | 235.67 | 229.395 | 197.686 | 162.208 | 129.631 | 176.807 | 196.61 |
Net Receivables
| 3,552.286 | 3,503.594 | 3,019.967 | 2,981.612 | 3,267.929 | 3,348.554 | 2,940.769 | 2,751.375 | 2,999.32 | 3,019.738 | 2,563.582 | 2,220.499 | 2,458.936 | 2,695.142 | 2,301.011 | 2,073.724 | 2,530.95 | 2,893.821 | 2,351.019 | 2,135.827 | 2,599.371 | 2,873.696 | 2,368.107 | 2,290.021 | 2,286.817 | 2,389.69 | 2,286.535 | 2,704.402 | 2,058.603 | 2,074.621 | 2,292.244 | 2,317.325 | 2,327.665 | 2,351.458 | 2,601.883 | 2,830.132 | 2,797.306 | 2,618.909 | 694.93 | 0 | 739.772 | 710.605 | 657.914 | 716.095 | 698.521 | 700.393 | 643.156 | 598.805 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 227.727 | 431.787 | 384.525 | 0 | 215.486 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.758 | 43.346 | 30.889 | 17.458 | 21.124 |
Inventory
| 3,724.311 | 3,322.557 | 3,526.779 | 3,385.235 | 3,407.764 | 3,355.033 | 3,663.159 | 3,622.45 | 3,695.288 | 3,480.021 | 3,577.137 | 3,586.849 | 4,125.445 | 3,772.654 | 3,981.175 | 4,046.641 | 3,854.283 | 3,992.41 | 4,187.147 | 4,620.849 | 4,216.74 | 3,966.767 | 3,826.706 | 3,566.026 | 3,522.03 | 2,926.893 | 2,554.606 | 2,326.738 | 2,537.998 | 2,367.901 | 2,287.851 | 2,229.016 | 2,548.337 | 2,585.975 | 2,532.166 | 2,544.891 | 2,755.825 | 2,719.315 | 766.534 | 630.826 | 681.983 | 689.34 | 677.716 | 624.518 | 681.708 | 641.957 | 642.571 | 539.164 | 676.734 | 589.696 | 554.762 | 505.225 | 503.332 | 500.81 | 494.981 | 495.436 | 431.097 | 443.995 | 464.282 | 439.832 | 444.395 | 447.729 | 498.484 | 497.663 | 477.705 | 456.671 | 433.835 | 401.152 | 370.563 | 358.182 | 360.371 | 339.301 | 335.185 | 322.215 | 314.075 | 297.839 | 265.01 | 293.45 | 258.801 | 256.065 | 262.695 | 251.622 | 248.878 | 241.462 | 251.46 | 241.734 | 235.995 | 220.534 | 219.99 | 212.118 | 209.792 | 221.706 | 205.526 | 193.506 | 179.724 | 185.426 | 145.258 | 143.939 |
Other Current Assets
| 489.1 | 436.222 | 715.205 | 358.592 | 562.595 | 506.483 | 645.451 | 656.374 | 734.998 | 528.182 | 375.815 | 340.407 | 624.516 | 457.231 | 500.789 | 496.779 | 910.76 | 523.09 | 577.41 | 332.409 | 877.638 | 894.965 | 698.477 | 332.809 | 565.819 | 796.232 | 249.771 | 160.898 | 330.43 | 273.49 | 246.26 | 201.927 | 2,513.502 | 184.545 | 175.687 | 180.705 | 339.476 | 193.333 | 90.482 | 276.183 | 54.952 | 750.594 | 42.026 | 22.258 | 35.663 | 72.157 | 74.727 | 52.73 | 648.101 | 646.683 | 538.895 | 493.263 | 711.94 | 603.11 | 507.74 | 346.786 | 601.582 | 665.595 | 446.581 | 372.085 | 488.74 | 579.431 | 458.369 | 315.026 | 444.212 | 415.438 | 357.995 | 299.7 | 387.369 | 394.186 | 387.99 | 68.433 | 434.352 | 111.166 | 474.247 | 50.548 | 364.673 | 331.985 | 312.679 | 280.487 | 299.675 | 318.968 | 211.738 | 210.503 | 208.688 | 252.268 | 211.123 | 216.623 | 219.076 | 223.333 | 252.645 | 175.354 | 267.471 | 163.47 | 183.691 | 157.113 | 130.853 | 135.199 |
Total Current Assets
| 8,473.428 | 8,206.99 | 7,939.774 | 8,141.142 | 8,111.305 | 8,024.674 | 8,011.691 | 7,997.008 | 8,117.527 | 8,040.416 | 7,579.265 | 6,200.898 | 7,365.031 | 7,047.355 | 6,931.213 | 6,716.345 | 7,490.921 | 7,655.221 | 7,556.873 | 7,243.075 | 7,838.408 | 7,791.37 | 7,247.895 | 6,256.238 | 6,643.931 | 6,132.856 | 5,356.043 | 5,425.225 | 5,183.539 | 5,018.036 | 5,057.243 | 4,964.523 | 5,220.578 | 5,338.395 | 5,612.769 | 5,721.26 | 7,777.235 | 7,418.786 | 1,640.779 | 1,508.888 | 1,529.748 | 1,477.533 | 1,423.933 | 1,441.287 | 1,455.063 | 1,420.828 | 1,363.7 | 1,238.124 | 1,382.039 | 1,294.711 | 1,175.7 | 1,055.811 | 1,239.491 | 1,136.926 | 1,050.186 | 889.179 | 1,100.673 | 1,178.68 | 987.667 | 881.615 | 1,014.932 | 1,118.34 | 1,041.354 | 912.489 | 1,016.588 | 997.412 | 962.237 | 867.938 | 903.102 | 899.067 | 888.395 | 894.26 | 969.726 | 982.881 | 979.808 | 847.656 | 815.649 | 799.663 | 748.707 | 749.297 | 620.552 | 610.382 | 504.904 | 540.395 | 576.996 | 579.141 | 524.671 | 523.573 | 516.822 | 600.261 | 609.874 | 632.73 | 702.392 | 594.914 | 568.969 | 503.059 | 470.375 | 496.872 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,496.891 | 1,538.838 | 1,566.551 | 1,610.923 | 1,513.568 | 1,544.164 | 1,563.339 | 1,678.733 | 1,620.118 | 1,660.925 | 1,623.32 | 1,666.907 | 1,245.234 | 1,266.151 | 1,244.918 | 1,280.517 | 1,263.541 | 1,287.926 | 1,326.45 | 1,366.731 | 1,263.621 | 1,286.577 | 1,307.193 | 1,345.208 | 1,250.563 | 1,281.662 | 1,310.456 | 1,341.07 | 1,253.69 | 1,274.902 | 1,306.313 | 1,343.274 | 1,351.951 | 1,379.963 | 1,407.612 | 1,443.287 | 1,433.409 | 1,464.115 | 714.613 | 730.308 | 800.129 | 802.46 | 815.109 | 833.867 | 842.399 | 853.142 | 861.397 | 872.236 | 772.783 | 755.577 | 768.739 | 776.669 | 739.994 | 723.084 | 735.332 | 714.611 | 696.09 | 669.027 | 656.732 | 651.352 | 626.994 | 583.857 | 580.687 | 586.945 | 587.508 | 567.42 | 565.827 | 551.188 | 501.975 | 495.111 | 563.941 | 560.036 | 443.271 | 401.71 | 377.029 | 366.987 | 355.162 | 371.994 | 360.713 | 365.646 | 346.579 | 339.257 | 340.925 | 341.294 | 338.066 | 318.864 | 315.129 | 313.237 | 306.038 | 303.762 | 293.3 | 295.915 | 258.527 | 262.921 | 256.277 | 266.137 | 227.09 | 237.455 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.555 | 0 | 0.641 | 0 | 0.726 | 0 | 0.811 | 0 | 0 | 0 | 0.982 | 0 | 0 | 0 | 1.153 | 0 | 1.238 | 0 | 1.324 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 88.102 | 89.492 | 88.778 | 90.096 | 86.181 | 83.628 | 84.702 | 85.776 | 98.114 | 99.276 | 100.439 | 101.684 | 103.27 | 86.867 | 88.711 | 90.626 | 93.525 | 95.451 | 97.381 | 99.311 | 93.144 | 94.923 | 96.863 | 98.565 | 93.883 | 95.521 | 97.265 | 98.709 | 97.871 | 99.322 | 99.336 | 101.067 | 89.035 | 89.851 | 91.219 | 92.764 | 97.628 | 98.92 | 41.476 | 42.252 | 49.793 | 51.484 | 52.783 | 53.747 | 54.344 | 55.637 | 56.93 | 58.127 | 58.233 | 59.453 | 60.292 | 61.36 | 37.759 | 38.467 | 39.175 | 39.883 | 31.948 | 32.217 | 32.581 | 32.945 | 30.957 | 11.857 | 12.054 | 12.252 | 12.66 | 12.888 | 13.125 | 13.358 | 12.909 | 5.729 | 7.453 | 7.591 | 6.987 | 6.641 | 7.379 | 6.83 | 11.956 | 12.071 | 10.641 | 10.158 | 16.217 | 10.135 | 10.5 | 9.361 | 9.59 | 9.913 | 10.237 | 13.928 | 15.308 | 12.419 | 13.95 | 12.919 | 2.592 | 3.731 | 3.955 | 4.18 | 0 | 0 |
Goodwill and Intangible Assets
| 88.102 | 89.492 | 88.778 | 90.096 | 86.181 | 83.628 | 84.702 | 85.776 | 98.114 | 99.276 | 100.439 | 101.684 | 103.27 | 86.867 | 88.711 | 90.626 | 93.525 | 95.451 | 97.381 | 99.311 | 93.144 | 94.923 | 96.863 | 98.565 | 93.883 | 95.521 | 97.265 | 98.709 | 97.871 | 99.322 | 99.336 | 101.067 | 89.035 | 89.851 | 91.219 | 92.764 | 97.628 | 98.92 | 41.476 | 42.252 | 49.793 | 51.484 | 52.783 | 53.747 | 54.344 | 55.637 | 56.93 | 58.127 | 58.233 | 59.453 | 60.292 | 61.36 | 37.759 | 38.467 | 39.175 | 39.883 | 31.948 | 32.217 | 32.581 | 32.945 | 30.957 | 11.857 | 12.054 | 12.252 | 12.66 | 12.888 | 13.125 | 13.358 | 12.909 | 5.729 | 7.453 | 7.591 | 6.987 | 7.196 | 7.379 | 7.471 | 11.956 | 12.796 | 10.641 | 10.969 | 16.217 | 10.135 | 10.5 | 10.343 | 9.59 | 9.913 | 10.237 | 15.082 | 15.308 | 13.658 | 13.95 | 14.243 | 2.592 | 3.731 | 3.955 | 4.18 | 0 | 0 |
Long Term Investments
| 0 | 215.622 | 37.241 | 129.874 | 130.498 | 133.196 | 132.384 | 33.952 | 113.468 | 0 | 0 | 85.862 | 35.738 | 39.628 | 48.316 | 45.91 | -1,175.293 | 96.211 | 59.79 | 98.47 | 53.612 | 270.176 | 50.495 | 83.587 | 47.223 | 47.223 | 46.007 | 46.007 | 40.365 | 40.365 | 40.108 | 40.108 | 39.028 | 39.28 | 38.891 | 38.891 | 28.364 | 28.364 | 3.942 | 31.148 | 3.755 | 3.755 | 3.755 | 3.755 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.468 | 0 | 0 | 0 | 0 | 0 | 16.043 | 0 | -40.733 | -78.981 | -47.712 | -11.064 | 0 | 0 |
Tax Assets
| 54.836 | 53.502 | 48.403 | 48.059 | 50.277 | 49.886 | 47.021 | 0 | 44.74 | 44.74 | 45.925 | 45.925 | 42.794 | 42.794 | 41.244 | 41.244 | 45.762 | 45.964 | 46.747 | 46.747 | 55.258 | 55.258 | 53.968 | 54.222 | 64.077 | 64.077 | 60.205 | 60.205 | 43.548 | 43.548 | 49.306 | 49.306 | 91.201 | 91.201 | 59.679 | 59.679 | 62.216 | 48.239 | 7.71 | 7.71 | 5.372 | 5.372 | 4.434 | 4.434 | 4.361 | 4.361 | 3.622 | 3.622 | 4.036 | 4.036 | 3.054 | 3.054 | 8.755 | 8.755 | 10.195 | 10.195 | 21.216 | 21.469 | 19.219 | 19.219 | 25.496 | 25.496 | 23.887 | 23.867 | 27.629 | 27.125 | 25.319 | 26.241 | 36.977 | 35.434 | 28.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.074 | 0 | 0 | 91.495 | 60.084 | 23.516 | 0 | 0 |
Other Non-Current Assets
| 242.625 | 21.972 | 107.15 | 24.075 | 24.321 | 25.152 | 25.99 | 145.808 | 22.821 | 140.265 | 143.95 | 22.409 | 21.839 | 22.302 | 28.852 | 30.047 | 1,263.541 | -0.377 | 35.286 | -0.377 | 209.794 | -6.069 | 163.355 | -1.166 | 27.343 | 28.582 | 24.935 | 25.775 | 20.606 | 20.606 | 21.182 | 21.848 | 23.09 | 23.756 | 21.799 | 22.465 | 5.142 | 5.808 | 1.867 | -24.911 | 1.738 | 2.071 | 2.404 | 2.737 | 3.07 | 3.403 | 1.881 | 1.972 | 1.778 | 1.857 | 1.935 | 2.014 | 2.092 | 2.171 | 2.249 | 2.327 | 8.575 | 8.655 | 6.169 | 6.169 | 6.392 | 6.392 | 6.392 | 6.392 | 10.444 | 10.576 | 10.707 | 69.436 | 181.841 | 182.582 | 120.407 | 124.694 | 221.453 | 208.012 | 213.071 | 220.184 | 206.362 | 186.588 | 177.118 | 124.233 | 160.16 | 117.898 | 167.947 | 118.416 | 29.459 | 70.059 | 74.117 | 78.816 | 77.668 | 68.61 | 1.596 | 66.267 | 77.482 | 0.466 | 0.6 | 41.07 | 5.836 | 5.924 |
Total Non-Current Assets
| 1,882.454 | 1,919.426 | 1,848.123 | 1,903.028 | 1,804.845 | 1,836.026 | 1,853.436 | 1,944.268 | 1,899.261 | 1,945.207 | 1,913.634 | 1,922.786 | 1,448.874 | 1,457.743 | 1,452.041 | 1,488.344 | 1,491.076 | 1,525.175 | 1,565.654 | 1,610.881 | 1,675.43 | 1,700.865 | 1,671.873 | 1,580.415 | 1,483.089 | 1,517.064 | 1,538.868 | 1,571.765 | 1,456.08 | 1,478.744 | 1,516.245 | 1,555.603 | 1,594.305 | 1,624.052 | 1,619.198 | 1,657.085 | 1,626.759 | 1,645.446 | 769.608 | 786.507 | 860.787 | 865.142 | 878.485 | 898.541 | 904.174 | 916.542 | 923.829 | 935.957 | 836.83 | 820.923 | 834.02 | 843.096 | 788.599 | 772.475 | 786.951 | 767.016 | 757.829 | 731.368 | 714.701 | 709.686 | 689.839 | 627.602 | 623.02 | 629.455 | 638.241 | 618.008 | 614.978 | 660.224 | 733.702 | 718.856 | 719.877 | 692.321 | 671.712 | 616.917 | 597.479 | 594.642 | 573.48 | 571.379 | 548.472 | 500.849 | 522.957 | 467.29 | 519.372 | 470.053 | 412.583 | 398.836 | 399.483 | 407.134 | 399.015 | 386.03 | 379.963 | 376.425 | 297.867 | 279.632 | 273.205 | 323.839 | 232.926 | 243.379 |
Total Assets
| 10,355.883 | 10,126.415 | 9,787.897 | 10,044.17 | 9,916.151 | 9,860.699 | 9,865.127 | 9,941.276 | 10,016.788 | 9,985.622 | 9,492.9 | 8,123.685 | 8,813.906 | 8,505.098 | 8,383.254 | 8,204.689 | 8,981.997 | 9,180.395 | 9,122.526 | 8,853.956 | 9,513.838 | 9,492.235 | 8,919.768 | 7,836.653 | 8,127.02 | 7,649.921 | 6,894.911 | 6,996.991 | 6,639.619 | 6,496.78 | 6,573.488 | 6,520.126 | 6,814.883 | 6,962.446 | 7,231.968 | 7,378.345 | 9,403.994 | 9,064.232 | 2,410.386 | 2,295.395 | 2,390.535 | 2,342.675 | 2,302.418 | 2,339.828 | 2,359.237 | 2,337.371 | 2,287.529 | 2,174.08 | 2,218.869 | 2,115.635 | 2,009.721 | 1,898.907 | 2,028.09 | 1,909.401 | 1,837.137 | 1,656.195 | 1,858.502 | 1,910.048 | 1,702.367 | 1,591.3 | 1,704.771 | 1,745.942 | 1,664.374 | 1,541.944 | 1,654.829 | 1,615.42 | 1,577.215 | 1,528.162 | 1,636.804 | 1,617.922 | 1,608.272 | 1,586.581 | 1,641.438 | 1,599.798 | 1,577.288 | 1,442.298 | 1,389.129 | 1,371.042 | 1,297.179 | 1,250.146 | 1,143.509 | 1,077.672 | 1,024.276 | 1,010.448 | 989.579 | 977.978 | 924.153 | 930.707 | 915.837 | 986.291 | 989.837 | 1,009.156 | 1,000.259 | 874.545 | 842.174 | 826.898 | 703.301 | 740.251 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,227.401 | 3,457.74 | 3,406.343 | 3,450.337 | 3,685.718 | 3,704.295 | 3,550.558 | 3,522.162 | 3,916.973 | 3,561.955 | 3,094.204 | 2,753.735 | 3,280.447 | 3,080.618 | 2,986.601 | 2,871.887 | 3,255.467 | 3,222.43 | 3,592.005 | 3,413.158 | 3,529.832 | 3,579.087 | 3,490.992 | 3,282.341 | 3,515.155 | 3,087.288 | 2,830.893 | 3,025.425 | 2,588.691 | 2,502.544 | 2,508.159 | 2,565.167 | 2,367.529 | 2,388.111 | 2,366.762 | 2,633.029 | 2,802.311 | 2,818.202 | 646.761 | 2,849.307 | 608.889 | 580.869 | 521.794 | 561.739 | 580.146 | 573.692 | 552.194 | 545.88 | 593.319 | 507.142 | 383.49 | 375.574 | 415.238 | 339.606 | 301.63 | 239.625 | 305.085 | 312.967 | 212.372 | 184.008 | 246.757 | 345.474 | 273.953 | 280.245 | 276.114 | 271.172 | 219.717 | 199.838 | 209.071 | 217.558 | 205.883 | 177.348 | 266.865 | 276.848 | 291.508 | 247.369 | 190.52 | 175.251 | 163.265 | 126.294 | 103.906 | 102.895 | 78.225 | 80.541 | 103.44 | 102.877 | 88.826 | 79.491 | 76.64 | 95.363 | 103.2 | 97.912 | 96.37 | 86.084 | 76.759 | 72.739 | 27.009 | 34.345 |
Short Term Debt
| 2,413.597 | 2,563.597 | 2,356.982 | 2,426.293 | 2,386.763 | 2,399.249 | 2,459.045 | 2,450.325 | 2,398.899 | 2,686.934 | 2,475.938 | 2,351.407 | 2,944.875 | 2,825.409 | 2,934.371 | 2,763.601 | 3,289.371 | 3,253.707 | 3,047.558 | 2,864.558 | 3,208.016 | 3,310.421 | 2,801.648 | 2,070.991 | 2,049.521 | 1,889.483 | 1,849.483 | 1,569.483 | 1,839.483 | 1,705.018 | 1,907.691 | 1,632.937 | 1,615.583 | 1,531.77 | 1,522.75 | 1,326.321 | 1,571.344 | 1,484.947 | 165 | 1,501.038 | 145 | 150 | 450 | 420 | 450 | 425 | 395 | 310 | 326 | 316 | 317 | 238 | 285 | 235 | 230 | 175 | 292 | 350 | 300 | 245 | 285 | 265 | 275.533 | 188.583 | 225 | 225 | 175 | 145 | 230 | 230 | 170.708 | 180.967 | 316.5 | 246.5 | 247 | 187 | 196.5 | 186.5 | 181.7 | 187.2 | 168.85 | 152.85 | 90 | 77.85 | 67.85 | 32.85 | 12.85 | 21.85 | 21.85 | 12.85 | 29.85 | 82.85 | 123.85 | 60.369 | 41.37 | 45.67 | 20.989 | 30.989 |
Tax Payables
| 28.322 | 1.413 | 18.099 | 93.824 | 29.136 | 59.044 | 38.155 | 0 | 35.671 | 53.95 | 38.771 | 98.815 | 22.696 | 45.851 | 47.773 | 86.63 | 53.402 | 63.938 | 54.677 | 63.618 | 31.675 | 40.427 | 30.582 | 88.465 | 45.251 | 41.828 | 52.594 | 128.037 | 38.32 | 32.15 | 52.566 | 108.366 | 57.775 | 68.911 | 81.034 | 111.843 | 70.451 | 43.095 | 13.673 | 20.894 | 5.312 | 4.13 | 26.013 | 49.858 | 30.714 | 50.761 | 17.562 | 57.539 | 23.489 | 44.648 | 68.589 | 66.988 | 74.172 | 65.257 | 49.245 | 35.127 | 34.814 | 55.086 | 39.758 | 47.822 | 47.905 | 46.656 | 32.324 | 43.352 | 45.674 | 48.99 | 44.027 | 47.801 | 60.153 | 60.604 | 71.745 | 75.612 | 60.237 | 53.262 | 53.774 | 52.9 | 57.48 | 48.749 | 48.203 | 44.278 | 32.903 | 28.759 | 34.792 | 37.438 | 27.424 | 32.528 | 21.425 | 31.166 | 30.051 | 37.874 | 43.251 | 32.386 | 35.583 | 26.727 | 12.493 | 3.013 | 3.693 | 4.618 |
Deferred Revenue
| 234.387 | 226.361 | 668.35 | 933.727 | 485.696 | 476.516 | 572.766 | 0 | 270.012 | 511.865 | 343.439 | 478.264 | 439.426 | 502.596 | 398.945 | 493.412 | 342.114 | 413.361 | 443.222 | 204.232 | 114.791 | 145.363 | 130.913 | 217.022 | 137.603 | 204.603 | 212.599 | 294.231 | 194.315 | 181.264 | 177.584 | 209.2 | 243.24 | 197.775 | 249.112 | 235.652 | 1,848.023 | 1,812.263 | 355.108 | 354.376 | 365.709 | 364.71 | 63.367 | 87.243 | 116.869 | 133.148 | 50.017 | 79.951 | 104.407 | 132.603 | 105.859 | 96.856 | 153.441 | 198.885 | 113.895 | 84.421 | 130.748 | 164.555 | 136.224 | 132.766 | 162.066 | 155.567 | 126.558 | 123.478 | 200.7 | 213.866 | 298.188 | 197.253 | 222.354 | 221.118 | 278.986 | 203.323 | 160.574 | 219.154 | 146.511 | 155.155 | 159.47 | 187.029 | 134.234 | 145.07 | 123.848 | 108.607 | 102.267 | 114.853 | 96.533 | 135.671 | 134.857 | 152.381 | 118.585 | 190.798 | 186.104 | 192.098 | 97.401 | 81.198 | 85.695 | 104.404 | 58.874 | 101.066 |
Other Current Liabilities
| 957.272 | 628.591 | 24.239 | 331.855 | 216.914 | 404.172 | 178.722 | 808.296 | 217.939 | 643.348 | 381.516 | 167.495 | 184.029 | 181.348 | 171.701 | 200.008 | 132.28 | 386.655 | 172.327 | 461.124 | 676.837 | 517.871 | 578.482 | 364.401 | 403.856 | 576.53 | 85.602 | 310.632 | 295.118 | 234.616 | 152.333 | 325.076 | 193.653 | 269.331 | 446.261 | 622.727 | 2,331.658 | 2,042.537 | 370.567 | 654.165 | 25.989 | 388.415 | 73.777 | 76.998 | -1.86 | 109.223 | 101.677 | 48.849 | 109.556 | 109.558 | 50.751 | 47.103 | 101.349 | 154.022 | 85.347 | 76.104 | 123.096 | 127.879 | 118.103 | 100.485 | 137.795 | 129.96 | 122.359 | 94.059 | 185.696 | 193.452 | 288.221 | 191.616 | 198.532 | 206.291 | 227.6 | 150.169 | 107.863 | 174.331 | 104.157 | 114.411 | 107.874 | 146.522 | 89.881 | 109.124 | 96.475 | 84.362 | 70.766 | 82.529 | 72.949 | 107.68 | 116.341 | 124.931 | 96.733 | 157.98 | 148.973 | 165.696 | 82.257 | 77.18 | 86.862 | 107.878 | 61.553 | 104.436 |
Total Current Liabilities
| 6,860.979 | 6,651.34 | 6,474.013 | 6,767.976 | 6,596.242 | 6,566.76 | 6,687.928 | 6,780.783 | 6,839.495 | 6,812.865 | 5,990.429 | 5,615.75 | 6,741.5 | 6,446.252 | 6,372.338 | 6,189.795 | 6,931.701 | 7,133.361 | 7,085.328 | 6,802.457 | 7,446.36 | 7,447.806 | 6,901.704 | 5,806.198 | 6,151.384 | 5,799.733 | 5,031.172 | 5,033.578 | 4,761.612 | 4,655.592 | 4,798.333 | 4,631.546 | 4,477.78 | 4,455.898 | 4,665.919 | 4,693.92 | 6,775.764 | 6,388.782 | 1,196.001 | 1,061.975 | 1,150.9 | 1,123.415 | 1,071.583 | 1,108.595 | 1,175.868 | 1,158.676 | 1,066.434 | 962.267 | 1,052.365 | 977.348 | 819.829 | 727.665 | 875.759 | 793.885 | 666.221 | 525.856 | 754.995 | 845.932 | 670.234 | 577.315 | 717.457 | 787.09 | 704.169 | 606.238 | 732.484 | 738.613 | 726.966 | 584.254 | 697.755 | 714.454 | 675.935 | 584.096 | 751.465 | 750.941 | 696.439 | 601.681 | 552.375 | 557.022 | 483.049 | 466.897 | 402.133 | 368.866 | 273.783 | 278.358 | 271.662 | 275.934 | 239.442 | 257.438 | 225.274 | 304.067 | 325.274 | 378.845 | 338.06 | 248.194 | 217.484 | 229.299 | 113.245 | 174.389 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 23.391 | 219.128 | 32.466 | 39.024 | 36.498 | 35.907 | 30.815 | 91.258 | 102.167 | 108.956 | 429.539 | 481.441 | 63.511 | 57.353 | 35.683 | 31.745 | 49.876 | 46.272 | 60.799 | 121.599 | 34.646 | 65.324 | 36.636 | 42.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 20 | 20 | 20 | 10 | 10 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 3.71 | 29.21 | 29.21 | 10.124 | 13.795 | 6.9 | 6.9 |
Deferred Revenue Non-Current
| 28.859 | 28.134 | 31.612 | 39.802 | 22.748 | 21.982 | 16.276 | 0 | 18.587 | 21.105 | 19.923 | 18.99 | 18.708 | 18.785 | 19.657 | 19.764 | 34.571 | 45.033 | 40.469 | 40.876 | 69.678 | 69.13 | 58.136 | 68.791 | 105.132 | 37.997 | 62.098 | 64.753 | 112.142 | 124.387 | 52.435 | 52.435 | 19.46 | 25.768 | 7.793 | 7.793 | 8.653 | 8.653 | 0 | 6.09 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 2.24 | 2.253 | 2.265 | 2.277 | 0.48 | 0.493 | 0.804 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -31.745 | -49.876 | -45.033 | -60.799 | -0 | -34.646 | -69.13 | -36.636 | -68.791 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.073 | 1.073 | 1.073 | 1.073 | 0 | 0 | 0.516 | 0 | 6.006 | 6.006 | 3.858 | 0 | 0 | 0 | 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
| 183.74 | 28.134 | 73.511 | 74.101 | 47.281 | 52.889 | 54.88 | 16.088 | 0 | 0 | 45.387 | 18.99 | 0 | 18.785 | 0 | 19.764 | 0 | 0 | 0 | -19.924 | 0 | -32.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.294 | -0.51 | 8.622 | 9.769 | 6.679 | 0 | 5.934 | 6.5 | 5 | 4.5 | 2.03 | 2.406 | 10.083 | 10.083 | 10.751 | 10.97 | 11.087 | 11.21 | 8.45 | 10.013 | 6.501 | 7.017 | 6.75 | 6.881 | 9.291 | 9.304 | 9.38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.9 | 0 | 3.71 | 3.71 | 3.71 | 0.24 | 0.24 | 0.24 | 0.24 | 0.24 | 0 | 0 | 2.648 | 2.498 | 2.317 | 2.501 | 1.238 | 1.238 | 1.203 | 1.284 | 0 | 1.054 | 61.193 | 61.036 | 59.249 | 59.235 |
Total Non-Current Liabilities
| 238.23 | 221.381 | 139.854 | 128.545 | 107.008 | 111.27 | 102.775 | 107.346 | 120.754 | 130.061 | 494.849 | 500.43 | 82.219 | 76.138 | 55.34 | 51.51 | 84.447 | 91.305 | 101.268 | 101.675 | 104.325 | 101.792 | 94.772 | 111.105 | 105.132 | 37.997 | 62.098 | 64.753 | 112.142 | 124.387 | 52.435 | 52.435 | 19.46 | 25.768 | 7.793 | 7.793 | 9.028 | 8.653 | 5.294 | 6.09 | 8.622 | 9.769 | 6.679 | 5.635 | 5.934 | 6.5 | 5 | 4.5 | 2.03 | 2.406 | 10.083 | 10.083 | 10.751 | 10.97 | 11.087 | 11.21 | 8.45 | 10.013 | 6.501 | 7.017 | 7.822 | 7.953 | 10.363 | 10.377 | 9.38 | 0 | 0.516 | 0 | 6.006 | 6.006 | 13.858 | 10 | 20.9 | 20 | 23.71 | 13.71 | 13.71 | 3.95 | 3.95 | 3.95 | 3.95 | 3.95 | 3.71 | 3.71 | 6.358 | 6.208 | 6.027 | 6.211 | 4.948 | 4.948 | 4.913 | 4.994 | 29.21 | 30.264 | 71.316 | 74.832 | 66.149 | 66.135 |
Total Liabilities
| 7,099.209 | 6,872.721 | 6,613.867 | 6,896.521 | 6,703.25 | 6,678.03 | 6,790.703 | 6,888.129 | 6,960.249 | 6,942.926 | 6,485.278 | 6,116.18 | 6,823.719 | 6,522.39 | 6,427.678 | 6,241.305 | 7,016.148 | 7,224.666 | 7,186.596 | 6,904.132 | 7,550.685 | 7,549.598 | 6,996.476 | 5,917.303 | 6,256.517 | 5,837.73 | 5,093.27 | 5,098.33 | 4,873.754 | 4,779.979 | 4,850.768 | 4,683.981 | 4,497.24 | 4,481.666 | 4,673.712 | 4,701.712 | 6,784.791 | 6,397.435 | 1,201.295 | 1,068.064 | 1,159.521 | 1,133.185 | 1,078.262 | 1,114.23 | 1,181.802 | 1,165.176 | 1,071.434 | 966.767 | 1,054.395 | 979.753 | 829.913 | 737.749 | 886.511 | 804.855 | 677.309 | 537.066 | 763.445 | 855.945 | 676.735 | 584.332 | 725.279 | 795.043 | 714.533 | 616.615 | 741.864 | 738.613 | 727.481 | 584.254 | 703.761 | 720.459 | 689.793 | 594.096 | 772.365 | 770.941 | 720.149 | 615.391 | 566.085 | 560.972 | 486.999 | 470.847 | 406.083 | 372.816 | 277.493 | 282.068 | 278.021 | 282.142 | 245.469 | 263.648 | 230.223 | 309.015 | 330.187 | 383.839 | 367.27 | 278.457 | 288.8 | 304.131 | 179.394 | 240.524 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 956.142 | 956.142 | 956.142 | 955.668 | 955.668 | 955.668 | 941.004 | 941.004 | 941.004 | 941.004 | 941.004 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 777.605 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 598.158 | 460.121 | 460.121 | 460.121 | 460.121 | 460.121 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 400.4 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 308 | 280 | 280 | 280 | 280 | 280 | 280 | 280 | 280 | 200 | 200 | 200 | 200 | 200 |
Retained Earnings
| 280.03 | 261.215 | 220.83 | 195.524 | 194.863 | 171.982 | 132.749 | 294.515 | 107.863 | 98.778 | 70.697 | 59.305 | 42.195 | 39.851 | 19.724 | 18.028 | 20.954 | 16.529 | 1.194 | 15.42 | 29.096 | 16.097 | 4.931 | -5.561 | -52.227 | -98.597 | -100.336 | -15.709 | -148.267 | -181.245 | -129.84 | -22.311 | 468.027 | 632.721 | 714.226 | 808.724 | 755.136 | 812.597 | 478.292 | 496.676 | 462.316 | 439.086 | 451.943 | 450.977 | 419.604 | 412.071 | 450.62 | 439.26 | 409.192 | 380.17 | 421.135 | 401.937 | 405.539 | 368.93 | 425.92 | 386.558 | 372.05 | 343.003 | 349.099 | 329.426 | 313.242 | 284.312 | 284.256 | 260.978 | 255.497 | 221.14 | 195.336 | 289.939 | 290.201 | 255.204 | 240.405 | 321.305 | 258.447 | 216.772 | 245.822 | 214.587 | 216.466 | 184.138 | 200.374 | 168.695 | 155.973 | 135.256 | 182.137 | 163.209 | 150.472 | 161.904 | 148.312 | 135.363 | 152.49 | 147.859 | 137.287 | 102.336 | 128.181 | 95.22 | 63.202 | 31.823 | 55.05 | 30.87 |
Accumulated Other Comprehensive Income/Loss
| 0 | 236.644 | 13.327 | 226.534 | 1,902.455 | 230.354 | 1,850.364 | 18.596 | 1,852.812 | 228.218 | 1,851.118 | 224.497 | 1,020.948 | 226.569 | 1,016.271 | 15.541 | 18.68 | 15.365 | 12.909 | 9.955 | 12.642 | 10.378 | 8.17 | 6.112 | 7.41 | 4.867 | 2.16 | 0.787 | 7.745 | 4.668 | 2.794 | -0 | 4.686 | 3.44 | 1.662 | -0 | 2.504 | 0.8 | 0.195 | -0 | -0 | -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,850.792 | 1,608.9 | 1,841.838 | 1,835.919 | 0 | 1,899.568 | 0 | 1,642.265 | 0 | 1,852.31 | 0 | 792.626 | 0 | 1,019.195 | 0 | 792.626 | 0 | 1,011.523 | 0 | 792.626 | 1,008.8 | 972.073 | 1,183.775 | 1,181.717 | 988.096 | 1,180.472 | 988.096 | 784.564 | 1,183.35 | 1,180.273 | 1,137.482 | 947.179 | 1,139.374 | 1,276.164 | 1,085.215 | 1,085.215 | 1,275.229 | 1,085.215 | 290.593 | 1,467.241 | 284.258 | 284.258 | 284.258 | 284.258 | 272.266 | 272.266 | 272.266 | 272.266 | 259.094 | 259.094 | 259.094 | 259.094 | 250.128 | 250.128 | 250.128 | 250.128 | 238.928 | 238.928 | 238.928 | 238.928 | 229.403 | 229.403 | 321.803 | 321.803 | 314.178 | 314.178 | 314.178 | 314.178 | 303.713 | 303.884 | 303.713 | 298.688 | 281.011 | 281.011 | 279.763 | 279.394 | 273.077 | 272.895 | 264.167 | 264.146 | 249.386 | 249.386 | 243.457 | 243.457 | 238.285 | 238.285 | 233.596 | 233.596 | 230.528 | 230.528 | 222.43 | 222.385 | 216.825 | 297.899 | 279.969 | 279.969 | 268.857 | 268.576 |
Total Shareholders Equity
| 3,086.964 | 3,062.9 | 3,018.81 | 2,987.111 | 3,052.985 | 3,027.218 | 2,924.117 | 2,896.38 | 2,901.679 | 2,892.092 | 2,862.819 | 1,854.032 | 1,840.749 | 1,836.651 | 1,813.6 | 1,809.483 | 1,815.567 | 1,805.657 | 1,787.866 | 1,799.138 | 1,815.501 | 1,800.238 | 1,786.863 | 1,774.314 | 1,728.946 | 1,680.032 | 1,675.586 | 1,758.841 | 1,633.24 | 1,597.185 | 1,605.8 | 1,710.535 | 2,205.559 | 2,369.007 | 2,448.734 | 2,541.57 | 2,490.486 | 2,546.244 | 1,169.286 | 1,187.472 | 1,146.973 | 1,123.744 | 1,136.6 | 1,135.635 | 1,092.27 | 1,084.737 | 1,123.287 | 1,111.927 | 1,068.686 | 1,039.664 | 1,080.63 | 1,061.432 | 1,056.067 | 1,019.458 | 1,076.448 | 1,037.087 | 1,011.377 | 982.331 | 988.427 | 968.754 | 943.045 | 914.115 | 914.059 | 890.781 | 877.675 | 843.318 | 817.514 | 912.117 | 901.914 | 867.087 | 852.118 | 927.993 | 847.458 | 805.783 | 833.584 | 801.982 | 797.543 | 765.033 | 772.541 | 740.842 | 713.358 | 692.641 | 733.594 | 714.665 | 696.757 | 680.189 | 661.907 | 648.959 | 663.018 | 658.387 | 639.717 | 604.721 | 625.006 | 586.303 | 543.171 | 511.792 | 523.907 | 499.727 |
Total Equity
| 3,256.673 | 3,225.56 | 3,174.029 | 3,147.649 | 3,212.901 | 3,182.669 | 3,074.423 | 3,053.148 | 3,056.539 | 3,042.696 | 3,007.621 | 2,007.504 | 1,990.187 | 1,982.708 | 1,955.576 | 1,963.385 | 1,965.849 | 1,955.73 | 1,935.93 | 1,949.824 | 1,963.153 | 1,942.637 | 1,923.292 | 1,919.349 | 1,870.504 | 1,812.191 | 1,801.641 | 1,898.66 | 1,765.865 | 1,716.801 | 1,722.72 | 1,836.145 | 2,317.643 | 2,480.78 | 2,558.256 | 2,676.633 | 2,619.202 | 2,666.797 | 1,209.092 | 1,227.331 | 1,231.014 | 1,209.49 | 1,224.156 | 1,225.598 | 1,177.435 | 1,172.194 | 1,216.096 | 1,207.313 | 1,164.474 | 1,135.881 | 1,179.808 | 1,161.159 | 1,141.579 | 1,104.546 | 1,159.828 | 1,119.129 | 1,095.057 | 1,054.103 | 1,025.632 | 1,006.968 | 979.492 | 950.899 | 949.841 | 925.329 | 912.965 | 876.807 | 849.734 | 943.908 | 933.044 | 897.463 | 918.478 | 992.485 | 869.073 | 828.857 | 857.139 | 826.907 | 823.045 | 810.07 | 810.18 | 779.3 | 737.425 | 704.856 | 746.783 | 728.38 | 711.558 | 695.835 | 678.685 | 667.058 | 685.614 | 677.276 | 659.65 | 625.317 | 632.989 | 596.088 | 553.374 | 522.767 | 523.907 | 499.727 |
Total Liabilities & Shareholders Equity
| 10,355.883 | 10,126.415 | 9,787.897 | 10,044.17 | 9,916.151 | 9,860.699 | 9,865.127 | 9,941.276 | 10,016.788 | 9,985.622 | 9,492.9 | 8,123.685 | 8,813.906 | 8,505.098 | 8,383.254 | 8,204.689 | 8,981.997 | 9,180.395 | 9,122.526 | 8,853.956 | 9,513.838 | 9,492.235 | 8,919.768 | 7,836.653 | 8,127.02 | 7,649.921 | 6,894.911 | 6,996.991 | 6,639.619 | 6,496.78 | 6,573.488 | 6,520.126 | 6,814.883 | 6,962.446 | 7,231.968 | 7,378.345 | 9,403.994 | 9,064.232 | 2,410.386 | 2,295.395 | 2,390.535 | 2,342.675 | 2,302.418 | 2,339.828 | 2,359.237 | 2,337.371 | 2,287.529 | 2,174.08 | 2,218.869 | 2,115.635 | 2,009.721 | 1,898.907 | 2,028.09 | 1,909.401 | 1,837.137 | 1,656.195 | 1,858.502 | 1,910.048 | 1,702.367 | 1,591.3 | 1,704.771 | 1,745.942 | 1,664.374 | 1,541.944 | 1,654.829 | 1,615.42 | 1,577.215 | 1,528.162 | 1,636.804 | 1,617.922 | 1,608.272 | 1,586.581 | 1,641.438 | 1,599.798 | 1,577.288 | 1,442.298 | 1,389.129 | 1,371.042 | 1,297.179 | 1,250.146 | 1,143.509 | 1,077.672 | 1,024.276 | 1,010.448 | 989.579 | 977.978 | 924.153 | 930.707 | 915.837 | 986.291 | 989.837 | 1,009.156 | 1,000.259 | 874.545 | 842.174 | 826.898 | 703.301 | 740.251 |