Weichai Heavy Machinery Co., Ltd.
SZSE:000880.SZ
10.63 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,336.6 | 2,186.354 | 2,277.465 | 2,114.015 | 2,003.906 | 1,937.704 | 1,763.912 | 1,757.898 | 1,443.92 | 1,470.922 | 1,443.995 | 1,508.78 | 1,525.445 | 1,440.359 | 1,402.461 | 1,306.501 | 1,194.022 | 976.969 | 1,145.959 | 1,093.528 | 1,096.648 | 873.185 | 935.287 | 988.075 | 955.582 | 644.547 | 663.943 | 725.346 | 677.103 | 560.766 | 401.788 | 371.282 | 552.275 | 528.043 | 465.469 | 510.451 | 551.414 | 420.151 | 453.143 | 622.87 | 554.443 | 553.909 | 446.42 | 377.742 | 460.967 | 499.745 | 603.294 | 628.601 | 657.434 | 735.683 | 626.22 | 981.557 | 1,047.312 | 1,242.2 | 1,358.605 | 1,225.79 | 1,317.331 | 1,256.381 | 1,105.802 | 1,081.584 | 1,074.755 | 819.979 | 461.002 | 293.067 | 420.872 | 330.398 | 377.127 | 252.754 | 219.426 | 167.045 | 72.928 | 33.878 | 0.346 | 0.261 | 0.433 | 0.237 | 1.072 | 12.147 | 46.239 | 98.426 | 112.433 | 126.556 | 173.263 | 118.073 | 91.095 | 51.519 | 80.994 | 115.878 | 168.423 | 184.674 | 189.813 | 189.436 | 173.509 | 68.001 | 22.97 | 31.047 | 27.812 | 71.522 | 152.135 | 15.097 |
| Short Term Investments
| 0 | 0 | 0 | 0 | -0.856 | -0.868 | -10.477 | -10.625 | -10.773 | 697.648 | 683.401 | -11.335 | -10.335 | -10.82 | -10.597 | -11.139 | 1,165.814 | -12.504 | 0 | -15.576 | 0 | -13.681 | 0 | -10.441 | 0 | 0 | -15.706 | -16.044 | -16.409 | -16.774 | -17.139 | -17.505 | -17.859 | -18.223 | -17.571 | -0 | -0.008 | -0.015 | -0.013 | -0.013 | -0.013 | -0.087 | -0 | -0.004 | -0 | -0 | -0.01 | -0.01 | -0.336 | -0.336 | -0.336 | -0.336 | -0.336 | -0.336 | -0.023 | -0.025 | -0.029 | -0.027 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.177 | 1.177 | 1.177 | 1.177 | 1.177 | 1.043 | 1.043 | 0.84 | 0.84 | 1.088 | 1.088 | 0.96 | 0.96 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,336.6 | 2,186.354 | 2,277.465 | 2,114.015 | 2,003.906 | 1,937.704 | 1,763.912 | 1,757.898 | 1,443.92 | 1,470.922 | 1,443.995 | 1,508.78 | 1,525.445 | 1,440.359 | 1,402.461 | 1,306.501 | 1,194.022 | 976.969 | 1,145.959 | 1,093.528 | 1,096.648 | 873.185 | 935.287 | 988.075 | 955.582 | 644.547 | 663.943 | 725.346 | 677.103 | 560.766 | 401.788 | 371.282 | 552.275 | 528.043 | 465.469 | 510.451 | 551.414 | 420.151 | 453.143 | 622.87 | 554.443 | 553.909 | 446.42 | 377.742 | 460.967 | 499.745 | 603.294 | 628.601 | 657.434 | 735.683 | 626.22 | 981.557 | 1,047.312 | 1,242.2 | 1,358.605 | 1,225.79 | 1,317.331 | 1,256.381 | 1,105.802 | 1,081.584 | 1,074.755 | 819.979 | 461.002 | 293.067 | 420.872 | 330.398 | 377.127 | 252.754 | 219.426 | 167.045 | 72.928 | 33.878 | 0.346 | 0.261 | 0.433 | 0.237 | 1.072 | 12.147 | 46.239 | 99.603 | 113.61 | 127.733 | 174.441 | 119.25 | 92.138 | 52.562 | 81.834 | 116.718 | 169.511 | 185.762 | 190.773 | 190.396 | 173.509 | 68.001 | 22.97 | 31.047 | 27.812 | 71.522 | 152.135 | 15.097 |
| Net Receivables
| 807.728 | 875.031 | 684.462 | 855.868 | 848.688 | 855.675 | 873.232 | 930.426 | 767.273 | 789.368 | 673.867 | 633.245 | 630.932 | 703.568 | 545.193 | 509.204 | 635.641 | 546.577 | 405.986 | 557.356 | 460.727 | 557.619 | 527.806 | 344.979 | 485.122 | 608.811 | 458.642 | 275.249 | 279.52 | 273.052 | 258.36 | 203.295 | 239.555 | 223.54 | 260.418 | 296.173 | 244.655 | 253.756 | 270.553 | 231.514 | 239.016 | 225.529 | 193.577 | 84.383 | 89.787 | 107.483 | 80.136 | 68.351 | 76.097 | 90.279 | 495.865 | 34.336 | 24.654 | 29.287 | 36.886 | 68.101 | 21.609 | 161.535 | 106.616 | 13.27 | 21.596 | 23.646 | 8.284 | 29.17 | 56.04 | 81.399 | 58.127 | 32.891 | 64.551 | 37.497 | 62.098 | 51.844 | 70.5 | 70.166 | 245.319 | 244.923 | 329.23 | 414.575 | 383.707 | 430.263 | 507.225 | 273.05 | 313.171 | 265.636 | 248.189 | 225.621 | 101.212 | 142.41 | 124.81 | 127.375 | 167.954 | 210.52 | 258.467 | 98.975 | 29.71 | 39.83 | 0 | 0 | 0 | 0 |
| Inventory
| 676.676 | 613.16 | 612.81 | 565.513 | 545.058 | 550.873 | 465.59 | 468.94 | 491.586 | 508.587 | 440.643 | 484.655 | 406.561 | 439.104 | 534.028 | 492.517 | 492.193 | 420.872 | 497.944 | 425.981 | 395.553 | 394.337 | 440.566 | 408.85 | 439.622 | 531.856 | 511.195 | 488.828 | 484.187 | 479.509 | 508.547 | 455.426 | 513.646 | 522.695 | 501.76 | 467.959 | 534.651 | 524.754 | 551.729 | 539.422 | 556.691 | 561.043 | 570.882 | 474.432 | 487.91 | 376.135 | 333.43 | 262.785 | 310.671 | 337.243 | 279.372 | 212.282 | 268.626 | 273.725 | 244.23 | 165.674 | 166.304 | 172.428 | 124.498 | 113.022 | 116.751 | 150.536 | 148.764 | 183.041 | 190.505 | 198.324 | 183.295 | 122.395 | 120.471 | 121.202 | 105.192 | 90.755 | 28.441 | 28.448 | 30.119 | 24.527 | 51.762 | 42.073 | 42.216 | 52.64 | 166.328 | 168.857 | 151.516 | 98.728 | 104.516 | 74.383 | 191.82 | 160.875 | 209.164 | 212.777 | 202.308 | 208.295 | 211.992 | 187.45 | 217.442 | 188.173 | 186.477 | 190.597 | 76.516 | 69.237 |
| Other Current Assets
| 16.797 | 51.314 | 34.267 | 26.375 | 12.247 | 1.999 | 2.388 | 8.681 | 0.085 | 3.859 | 2.072 | 8.973 | 653.042 | 724.362 | 566.022 | 6.159 | 0.716 | 4.108 | 2.723 | 5.536 | 1.501 | 1.881 | 0.913 | 1.291 | -8.137 | 0.008 | -3.762 | 1.077 | 0.609 | 0.492 | 0.245 | 3.875 | 7.556 | 0.069 | 1.617 | 5.799 | 1.466 | 1.788 | 2.976 | 2.159 | 1.239 | 1.188 | -1.412 | 6.033 | 8.956 | 9.871 | 3.493 | 4.406 | -2.809 | -1.367 | -202.654 | -2.309 | -1.913 | -0.559 | -1.994 | -0.874 | -2.091 | -72.647 | -36.647 | -0.793 | -1.153 | -1.544 | -0.943 | -0.936 | -1.631 | -0.508 | -0.274 | -0.129 | -3.311 | -0.269 | -0.174 | -0.067 | -18.439 | -18.268 | -75.054 | -74.651 | -93.216 | -135.038 | -127.622 | -149.983 | -202.32 | 0.279 | 0.699 | 0.361 | 0.76 | 0.831 | 0.432 | 0.432 | -22.58 | -23.096 | -37.331 | -43.37 | -32.155 | 166.329 | 131.425 | 132.456 | 156.258 | 133.826 | 194.722 | 180.785 |
| Total Current Assets
| 3,856.39 | 3,725.859 | 3,609.004 | 3,561.771 | 3,409.899 | 3,346.25 | 3,105.121 | 3,165.946 | 2,702.864 | 2,772.737 | 2,560.577 | 2,635.654 | 2,585.048 | 2,603.826 | 2,502.511 | 2,314.382 | 2,322.572 | 1,948.525 | 2,052.611 | 2,082.402 | 1,954.43 | 1,827.022 | 1,904.572 | 1,743.195 | 1,872.188 | 1,785.222 | 1,630.018 | 1,490.5 | 1,441.419 | 1,313.819 | 1,168.94 | 1,033.878 | 1,313.032 | 1,274.347 | 1,229.264 | 1,280.383 | 1,332.186 | 1,200.45 | 1,278.401 | 1,395.965 | 1,351.388 | 1,341.669 | 1,209.466 | 942.59 | 1,047.62 | 993.234 | 1,020.353 | 964.143 | 1,041.394 | 1,161.837 | 1,198.803 | 1,225.866 | 1,338.678 | 1,544.653 | 1,637.728 | 1,458.69 | 1,503.153 | 1,517.696 | 1,300.268 | 1,207.083 | 1,211.949 | 992.617 | 617.107 | 504.341 | 665.785 | 609.614 | 618.275 | 407.912 | 401.137 | 325.474 | 240.043 | 176.41 | 80.848 | 80.607 | 200.818 | 195.036 | 288.848 | 333.756 | 344.539 | 432.524 | 584.842 | 569.919 | 639.827 | 483.976 | 445.603 | 353.397 | 375.298 | 420.434 | 480.905 | 502.818 | 523.705 | 565.841 | 611.813 | 520.755 | 401.548 | 391.506 | 370.547 | 395.945 | 423.373 | 265.119 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 802.778 | 810.508 | 824.05 | 830.404 | 864.74 | 887.575 | 904.472 | 930.195 | 974.822 | 1,023.215 | 1,051.175 | 1,078.048 | 1,094.606 | 1,110.133 | 1,136.773 | 1,158.456 | 1,176.449 | 1,186.524 | 1,216.63 | 1,238.224 | 1,254.377 | 1,259.856 | 1,270.422 | 1,284.015 | 1,294.283 | 1,285.953 | 1,296.622 | 1,308.407 | 1,320.224 | 1,343.147 | 1,350.14 | 1,375.475 | 1,405.701 | 1,435.985 | 1,467.411 | 1,499.589 | 1,502.492 | 1,518.125 | 1,516.941 | 1,482.83 | 1,425.745 | 1,396.088 | 1,363.35 | 1,323.467 | 1,282.965 | 1,285.838 | 1,259.348 | 1,245.007 | 1,294.4 | 1,305.783 | 1,263.326 | 1,193.123 | 1,141.656 | 1,113.669 | 929.766 | 701.191 | 667.188 | 663.678 | 672.001 | 581.721 | 486.387 | 405.086 | 362.639 | 346.425 | 162.257 | 164.695 | 164.804 | 169.582 | 169.042 | 173.053 | 176.857 | 177.776 | 326.417 | 334.452 | 342.212 | 350.405 | 373.515 | 382.901 | 392.085 | 401.084 | 491.408 | 515.526 | 513.984 | 518.071 | 439.16 | 454.493 | 378.442 | 451.449 | 416.327 | 409.633 | 406.619 | 405.968 | 372.114 | 386.356 | 382.977 | 347.229 | 334.118 | 320.607 | 229.331 | 152.528 |
| 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 | 0 | 0 | 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
| 159.131 | 160.756 | 162.392 | 151.371 | 165.665 | 167.278 | 167.902 | 169.509 | 171.162 | 172.768 | 174.375 | 175.981 | 185.057 | 186.716 | 213.83 | 215.67 | 217.617 | 218.943 | 212.393 | 213.414 | 220.019 | 215.933 | 204.095 | 202.118 | 195.842 | 194.07 | 176.66 | 176.689 | 177.086 | 171.77 | 172.692 | 167.514 | 163.354 | 164.289 | 161.976 | 174.106 | 171.304 | 172.295 | 173.287 | 174.272 | 175.258 | 174.92 | 175.89 | 173.016 | 127.957 | 128.675 | 129.394 | 130.112 | 130.831 | 131.55 | 132.268 | 132.987 | 133.705 | 134.424 | 135.142 | 135.862 | 136.585 | 92.848 | 93.349 | 93.85 | 94.35 | 94.851 | 95.352 | 95.852 | 63.446 | 63.783 | 64.119 | 64.455 | 64.797 | 65.133 | 64.114 | 63.024 | 31.224 | 31.579 | 39.023 | 39.023 | 39.435 | 40.272 | 40.697 | 41.121 | 50.432 | 50.896 | 51.694 | 51.316 | 50.47 | 50.846 | 41.561 | 48 | 48.223 | 48.596 | 48.994 | 49.391 | 39.855 | 40.476 | 41.098 | 41.81 | 40.427 | 41.049 | 41.092 | 41.708 |
| Goodwill and Intangible Assets
| 159.131 | 160.756 | 162.392 | 151.371 | 165.665 | 167.278 | 167.902 | 169.509 | 171.162 | 172.768 | 174.375 | 175.981 | 185.057 | 186.716 | 213.83 | 215.67 | 217.617 | 218.943 | 212.393 | 213.414 | 220.019 | 215.933 | 204.095 | 202.118 | 195.842 | 194.07 | 176.66 | 176.689 | 177.086 | 171.77 | 172.692 | 167.514 | 163.354 | 164.289 | 161.976 | 174.106 | 171.304 | 172.295 | 173.287 | 174.272 | 175.258 | 174.92 | 175.89 | 173.016 | 127.957 | 128.675 | 129.394 | 130.112 | 130.831 | 131.55 | 132.268 | 132.987 | 133.705 | 134.424 | 135.142 | 135.862 | 136.585 | 92.848 | 93.349 | 93.85 | 94.35 | 94.851 | 95.352 | 95.852 | 63.446 | 63.783 | 64.119 | 64.455 | 64.797 | 65.133 | 64.114 | 63.024 | 31.224 | 31.579 | 39.023 | 39.023 | 39.435 | 40.272 | 40.697 | 41.121 | 50.432 | 50.896 | 51.694 | 51.316 | 50.47 | 50.846 | 41.561 | 48 | 48.223 | 48.596 | 48.994 | 49.391 | 39.855 | 40.476 | 41.098 | 41.81 | 40.427 | 41.049 | 41.092 | 41.708 |
| Long Term Investments
| 727.906 | 751.536 | 737.095 | 747.892 | 721.138 | 712.649 | 710.504 | 701.677 | 718.422 | 0 | 0 | 685.287 | 673.657 | 688.115 | 652.785 | 646.313 | -526.242 | 640.617 | 611.913 | 612.141 | 595.439 | 598.327 | 567.883 | 563.615 | 541.109 | 529.446 | 570.251 | 559.5 | 542.283 | 530.924 | 500.807 | 489.12 | 478.935 | 470.184 | 461.565 | 433.028 | 434.466 | 439.02 | 432.193 | 423.633 | 445.851 | 435.924 | 428.323 | 418.495 | 411.917 | 405.921 | 406.818 | 402.938 | 381.595 | 380.336 | 180.336 | 193.535 | 180.336 | 180.336 | 180.023 | 183.955 | 108.029 | 36.027 | 0.068 | 0.069 | 0.056 | 0.056 | 0.056 | 0.056 | 0.001 | 0.001 | 0.015 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 99.724 | 138.122 | 138.122 | 138.122 | 138.122 | 195.547 | 195.547 | 260.942 | 196.158 | 122.253 | 122.477 | 122.606 | 121.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 151.983 | 141.147 | 139.739 | 141.209 | 132.158 | 126.678 | 127.732 | 125.674 | 123.865 | 125.903 | 128.619 | 126.436 | 106.285 | 116.485 | 114.77 | 113.888 | 112.374 | 110.763 | 108.423 | 110.477 | 94.753 | 94.335 | 95.947 | 94.45 | 82.127 | 82.267 | 81.422 | 81.245 | 75.343 | 74.252 | 70.714 | 70.92 | 66.846 | 63.156 | 61.489 | 60.509 | 58.84 | 58.918 | 54.163 | 56.483 | 50.398 | 50.457 | 41.598 | 41.515 | 35.602 | 33.021 | 38.166 | 38.166 | 37.329 | 37.329 | 38.334 | 38.334 | 39.914 | 39.914 | 29.128 | 29.128 | 28.412 | 28.412 | 23.099 | 23.099 | 21.611 | 38.66 | 49.144 | 56.845 | 59.162 | 64.174 | 71.759 | 77.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.107 | 1.252 | 1.532 | 0 | 1.078 | 1.134 | 0 | 0 | 1.125 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 708.57 | 694.471 | -0.132 | 0 | -0.359 | 0 | -0.407 | 1,176.449 | -1.736 | 10.642 | -2.08 | 13.505 | -0.005 | 9.925 | -0.426 | 0 | 0 | -0.038 | -0.011 | -0.011 | -0.011 | -0.011 | -0.012 | -0.001 | -0 | -0 | -0 | -0.008 | -0.015 | -0.013 | -0.013 | -0.013 | -0.087 | -0 | -0.004 | -0 | -0 | -0.01 | -0.01 | -0.336 | -0.336 | -0.336 | -0.336 | -0.336 | -0.336 | -0.023 | -0.025 | -0.029 | -0.027 | -0.068 | -0.069 | -0.056 | -0.056 | -0.056 | -0.056 | -0.001 | -0.001 | -0.015 | 0 | 0 | 0 | 0 | 0 | 46.627 | 46.627 | 49.152 | 49.152 | 139.98 | 98.88 | 101.067 | 1.377 | 1.435 | 0.192 | -0.021 | 1.511 | -0.034 | -0.09 | 0.84 | 0.84 | 0.027 | 1.152 | 0.96 | 0.96 | 119.8 | 74.08 | 70.08 | 0.044 | 0.152 | 0.26 | 0.369 | 0.477 |
| Total Non-Current Assets
| 1,841.798 | 1,863.947 | 1,863.276 | 1,870.877 | 1,883.7 | 1,894.179 | 1,910.61 | 1,927.055 | 1,988.269 | 2,030.455 | 2,048.64 | 2,065.621 | 2,059.606 | 2,101.09 | 2,118.158 | 2,133.92 | 2,156.647 | 2,155.111 | 2,160.001 | 2,172.176 | 2,178.094 | 2,168.446 | 2,148.271 | 2,143.772 | 2,113.36 | 2,091.736 | 2,124.918 | 2,125.829 | 2,114.926 | 2,120.082 | 2,094.343 | 2,103.017 | 2,114.835 | 2,133.614 | 2,152.441 | 2,167.231 | 2,167.093 | 2,188.343 | 2,176.57 | 2,137.205 | 2,097.238 | 2,057.302 | 2,009.161 | 1,956.49 | 1,858.441 | 1,853.455 | 1,833.717 | 1,816.214 | 1,843.819 | 1,854.661 | 1,613.928 | 1,557.642 | 1,495.275 | 1,468.007 | 1,274.036 | 1,050.112 | 940.185 | 820.938 | 788.449 | 698.67 | 602.348 | 538.597 | 507.134 | 499.122 | 284.865 | 292.652 | 300.682 | 311.857 | 233.839 | 238.186 | 240.971 | 240.801 | 404.267 | 412.657 | 430.387 | 438.58 | 552.93 | 522.053 | 533.848 | 543.306 | 681.29 | 705.988 | 705.311 | 709.02 | 686.221 | 701.93 | 681.784 | 696.447 | 587.955 | 581.858 | 579.179 | 577.905 | 531.769 | 500.912 | 494.155 | 389.084 | 374.697 | 361.916 | 270.792 | 194.713 |
| Total Assets
| 5,698.188 | 5,589.806 | 5,472.279 | 5,432.648 | 5,293.599 | 5,240.429 | 5,015.731 | 5,093.001 | 4,691.134 | 4,803.192 | 4,609.217 | 4,701.275 | 4,644.654 | 4,704.916 | 4,620.669 | 4,448.302 | 4,479.219 | 4,103.637 | 4,212.612 | 4,254.578 | 4,132.523 | 3,995.467 | 4,052.843 | 3,886.967 | 3,985.548 | 3,876.958 | 3,754.936 | 3,616.329 | 3,556.344 | 3,433.901 | 3,263.282 | 3,136.895 | 3,427.867 | 3,407.962 | 3,381.705 | 3,447.614 | 3,499.278 | 3,388.793 | 3,454.971 | 3,533.17 | 3,448.626 | 3,398.971 | 3,218.627 | 2,899.08 | 2,906.061 | 2,846.689 | 2,854.07 | 2,780.357 | 2,885.213 | 3,016.498 | 2,812.73 | 2,783.508 | 2,833.954 | 3,012.66 | 2,911.764 | 2,508.802 | 2,443.338 | 2,338.635 | 2,088.717 | 1,905.753 | 1,814.297 | 1,531.214 | 1,124.241 | 1,003.463 | 950.65 | 902.265 | 918.956 | 719.769 | 634.975 | 563.66 | 481.014 | 417.211 | 485.116 | 493.264 | 631.205 | 633.616 | 841.778 | 855.809 | 878.388 | 975.83 | 1,266.133 | 1,275.907 | 1,345.138 | 1,192.996 | 1,131.824 | 1,055.327 | 1,057.082 | 1,116.881 | 1,068.86 | 1,084.676 | 1,102.884 | 1,143.746 | 1,143.581 | 1,021.668 | 895.702 | 780.59 | 745.244 | 757.861 | 694.165 | 459.832 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,758.186 | 1,752.017 | 1,651.561 | 1,614.98 | 2,504.179 | 2,436.365 | 2,268.309 | 2,241.111 | 2,092.471 | 2,185.207 | 2,033.285 | 2,075.529 | 2,117.079 | 2,128.895 | 2,099.586 | 1,969.781 | 2,060.187 | 1,822.67 | 1,996.35 | 2,049.611 | 1,998.405 | 1,924.705 | 1,967.508 | 1,897.547 | 1,945.858 | 1,808.168 | 1,672.976 | 1,611.727 | 1,576.856 | 1,451.671 | 1,353.842 | 1,224.332 | 1,506.013 | 1,481.434 | 1,444.319 | 1,457.652 | 1,568.967 | 1,485.968 | 1,522.992 | 1,611.196 | 1,759.047 | 1,634.36 | 1,567.927 | 1,307.004 | 1,384.037 | 1,298.597 | 1,314.864 | 1,289.999 | 1,391.245 | 1,492.245 | 1,260.94 | 1,300.9 | 1,358.572 | 1,507.672 | 1,475.112 | 1,285.045 | 1,275.147 | 1,244.504 | 1,075.027 | 1,056.541 | 996.935 | 804.281 | 458.86 | 410.291 | 351.787 | 320.527 | 292.735 | 222.785 | 228.439 | 184.247 | 143.673 | 113.558 | 195.76 | 195.916 | 247.082 | 237.241 | 202.994 | 227.346 | 307.861 | 391.088 | 404.954 | 464.059 | 581.427 | 426.303 | 299.53 | 265.705 | 230.537 | 294.412 | 283.111 | 276.925 | 265.569 | 295.003 | 236.5 | 259.229 | 227.223 | 229.132 | 221.157 | 252.184 | 203.401 | 174.194 |
| Short Term Debt
| 1,019.116 | 907.999 | 964.431 | 941.691 | 4.695 | 4.695 | 4.099 | 4.099 | 3.368 | 7.526 | 8.226 | 8.226 | 914.291 | 899.673 | 927.78 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 50 | 50 | 50 | 50 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 193.333 | 193.333 | 321.731 | 321.734 | 321.735 | 322.435 | 281.84 | 282.17 | 292.57 | 260.57 | 213.57 | 213.57 | 233.97 | 176.97 | 119.97 | 69.97 | 72.97 | 112.97 | 72.97 | 72.97 | 182.62 | 202.62 | 98.57 | 25.5 | 23 | 25 | 25 | 61.05 |
| Tax Payables
| 0 | 0.019 | 9.449 | 0.916 | 14.216 | 18.235 | 16.636 | 30.11 | 19.206 | 24.374 | 25.259 | 14.806 | 15.697 | 32.925 | 21.329 | 28.507 | 20.774 | 22.136 | 13.042 | 12.23 | 20.178 | 11.327 | 38.366 | 13.92 | 22.237 | 17.434 | 22.269 | 23.304 | 15.897 | 20.583 | 21.876 | 23.475 | 9.779 | 13.706 | 14.775 | 33.531 | 13.797 | 7.132 | 19.904 | 30.962 | 20.895 | 29.468 | 14.52 | 15.106 | 3.234 | 5.511 | 8.121 | 10.547 | -5.325 | -6.669 | 29.876 | 29.785 | 44.32 | 50.676 | 71.086 | 55.827 | 53.136 | 40.949 | 35.883 | 19.584 | 10.728 | 12.14 | 13.437 | 1.435 | 1.117 | 3.591 | 9.689 | 3.858 | 6.246 | 6.019 | 2.88 | 3.177 | -71.199 | -72.193 | -73.147 | -75.563 | -76.873 | -77.525 | -76.996 | -78.819 | -77.358 | -76.129 | -71.078 | -61.693 | -49.139 | -46.91 | -13.286 | -0.503 | 9.322 | -0.455 | -2.614 | 0.889 | 5.33 | 24.733 | 21.883 | 19.656 | 4.773 | 8.143 | 3.407 | 19.157 |
| Deferred Revenue
| 159.564 | 165.173 | 160.138 | 173.059 | 530.844 | 524.813 | 175.555 | 215.851 | 103.014 | 0 | 0 | -0 | 101.924 | 92.314 | 128.898 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 351.809 | 365.993 | 362 | 373.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.189 | 32.174 | -2.415 | -3.629 | 12.649 | -14.306 | -53.678 | -58.974 | -38.342 | -55.198 | -45.065 | -40.437 | -26.053 | -14.112 | -2.161 | 16.351 | 30.094 | 21.543 | 99.657 | 107.136 | 0 | 0 | 0 | 0 | 71.09 | 40.139 | 36.243 | 51.883 |
| Other Current Liabilities
| 417.917 | 435.543 | 418.614 | 442.836 | 37.997 | 46.2 | 396.725 | 481.399 | 427.897 | 557.501 | 569.471 | 642.915 | -486.901 | -397.318 | -441.043 | 613.478 | 569.549 | 491.105 | 505.805 | 544.443 | 495.753 | 454.09 | 497.385 | 445.636 | 498.095 | 540.899 | 174.273 | 91.943 | 67.843 | 61.546 | 425.991 | 429.393 | 437.152 | 480.446 | 508.949 | 565.682 | 549.979 | 527.024 | 571.796 | 570.137 | 339.863 | 427.023 | 341.264 | 299.705 | 229.954 | 261.93 | 254.568 | 221.85 | 246.778 | 290.537 | 329.49 | 275.382 | 388.148 | 459.426 | 427.381 | 258.335 | 335.222 | 319.658 | 275.193 | 148.464 | 186.974 | 151.309 | 122.413 | 75.563 | 92.608 | 91.701 | 157.844 | 48.572 | 66.35 | 50.191 | 30.667 | 10.158 | 91.893 | 91.856 | 95.51 | 96.936 | 83.37 | 83.37 | 83.39 | 82.43 | 109.124 | 108.708 | 98.428 | 97.582 | 27.5 | 30.513 | 20.865 | 44.158 | 3.508 | 3.952 | 11.639 | 12.107 | 11.242 | 32.161 | 70.78 | 59.314 | 14.127 | 9.307 | 7.086 | 6.934 |
| Total Current Liabilities
| 3,354.783 | 3,260.733 | 3,194.743 | 3,172.566 | 3,077.715 | 3,012.074 | 2,844.687 | 2,942.459 | 2,626.75 | 2,750.234 | 2,610.981 | 2,726.67 | 2,646.394 | 2,723.563 | 2,715.221 | 2,583.259 | 2,629.737 | 2,313.774 | 2,502.155 | 2,594.054 | 2,494.158 | 2,378.795 | 2,464.893 | 2,343.183 | 2,443.953 | 2,349.067 | 2,249.058 | 2,119.663 | 2,056.699 | 1,936.62 | 1,779.833 | 1,653.725 | 1,943.164 | 1,961.88 | 1,953.268 | 2,023.334 | 2,118.946 | 2,012.992 | 2,094.788 | 2,181.333 | 2,098.911 | 2,061.384 | 1,909.191 | 1,606.709 | 1,613.991 | 1,560.527 | 1,569.432 | 1,511.849 | 1,638.023 | 1,782.782 | 1,590.43 | 1,576.282 | 1,746.721 | 1,967.098 | 1,902.493 | 1,543.38 | 1,610.368 | 1,564.162 | 1,350.22 | 1,205.005 | 1,183.909 | 955.59 | 581.273 | 485.854 | 444.395 | 412.227 | 450.58 | 271.358 | 294.789 | 234.437 | 174.34 | 123.717 | 469.797 | 513.279 | 661.909 | 652.282 | 620.749 | 618.845 | 619.414 | 696.713 | 768.306 | 778.139 | 848.359 | 697.017 | 534.947 | 459.076 | 369.21 | 424.892 | 389.682 | 415.39 | 449.835 | 487.216 | 430.362 | 494.011 | 396.573 | 313.946 | 329.374 | 326.63 | 271.73 | 294.061 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 0 | 0 | 0 | -242.135 | 24.014 | 18.898 | 0 | 0 | 2.553 | 4.025 | 8.237 | 8.237 | 23.204 | 99.437 | 17.327 | 86.163 | 68.165 | 67.23 | 47.896 | 48.102 | 48.416 | 48.416 | 48.982 | 19.575 | 6.028 | 7.067 | 7.925 | 9.048 | 10.182 | 11.871 | 13.731 | 15.836 | 15.708 | 17.085 | 13.884 | 14.849 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 233.891 | 28.823 | 221.562 | 242.135 | 226.156 | 232.094 | 238.032 | 243.97 | 142.803 | 157.523 | 156.869 | 159.464 | 171.703 | 174.403 | 176.539 | 177.868 | 189.047 | 155.844 | 150.654 | 118.093 | 122.222 | 123.927 | 125.552 | 126.723 | 128.912 | 130.28 | 131.369 | 132.917 | 133.617 | 135.165 | 137.367 | 139.115 | 140.811 | 106.629 | 103.422 | 105.897 | 71.754 | 72.83 | 73.906 | 74.983 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 11.555 | 11.081 | 11.141 | 10.678 | 10.659 | 10.736 | 10.78 | 10.49 | 3.766 | 3.46 | 3.487 | 3.5 | 3.337 | 3.341 | 4.812 | 4.94 | 3.705 | 4.082 | 2.516 | 2.548 | 1.804 | 1.75 | 1.963 | 1.806 | 1.865 | 1.62 | 1.352 | 1.047 | 0.778 | 0.753 | 0.481 | 0.469 | 0.28 | 0.279 | 0.318 | 0.261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 68.468 | 88.265 | 77.705 | 65.07 | 44.728 | 54.428 | 76.074 | 72.388 | 118.69 | 122.099 | 119.523 | 112.494 | 133.99 | 73.767 | 122.644 | 30.08 | 47.382 | 51.692 | 36.654 | 32.787 | 35.977 | 30.093 | 29.215 | 23.202 | 19.919 | 20.203 | 18.774 | 18.457 | 14.657 | 15.815 | 15.936 | 15.872 | 15.035 | 14.998 | 13.502 | 13.508 | 24.714 | 21.339 | 17.489 | 18.749 | 98.061 | 92.048 | 85.419 | 86.195 | 86.729 | 87.208 | 87.959 | 88.497 | 89.433 | 89.971 | 89.455 | 89.993 | 47.007 | 48.083 | 47.252 | 47.252 | 4.29 | 4.29 | 4.273 | 4.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | -9.276 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -15.345 | -15.051 | -14.455 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 313.914 | 128.17 | 310.408 | 75.747 | 305.557 | 316.156 | 324.885 | 326.847 | 267.811 | 287.107 | 288.116 | 283.695 | 332.233 | 350.948 | 321.321 | 299.052 | 308.297 | 278.848 | 237.721 | 201.53 | 208.419 | 204.187 | 205.712 | 171.307 | 156.724 | 159.171 | 159.42 | 161.469 | 159.233 | 163.605 | 167.515 | 171.293 | 171.834 | 138.991 | 131.126 | 134.515 | 96.468 | 94.169 | 91.396 | 93.732 | 98.061 | 92.048 | 85.419 | 86.195 | 86.729 | 87.208 | 87.959 | 88.497 | 89.433 | 89.971 | 89.455 | 89.993 | 47.007 | 48.083 | 47.252 | 47.252 | 4.29 | 4.29 | 4.273 | 4.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.35 | 0.35 | -9.276 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 0.35 | 3 | 3 | 3 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | -15.345 | -15.051 | -14.455 | 0 | 0 | 0 |
| Total Liabilities
| 3,668.696 | 3,388.903 | 3,505.152 | 3,248.314 | 3,383.272 | 3,328.23 | 3,169.572 | 3,269.306 | 2,894.561 | 3,037.341 | 2,899.097 | 3,010.365 | 2,978.627 | 3,074.512 | 3,036.542 | 2,882.311 | 2,938.034 | 2,592.623 | 2,739.876 | 2,795.584 | 2,702.577 | 2,582.982 | 2,670.606 | 2,514.49 | 2,600.677 | 2,508.238 | 2,408.478 | 2,281.132 | 2,215.932 | 2,100.225 | 1,947.348 | 1,825.018 | 2,114.998 | 2,100.871 | 2,084.394 | 2,157.849 | 2,215.414 | 2,107.161 | 2,186.184 | 2,275.064 | 2,196.972 | 2,153.432 | 1,994.61 | 1,692.904 | 1,700.72 | 1,647.735 | 1,657.391 | 1,600.346 | 1,727.456 | 1,872.753 | 1,679.885 | 1,666.275 | 1,793.728 | 2,015.181 | 1,949.745 | 1,590.632 | 1,614.658 | 1,568.452 | 1,354.493 | 1,209.278 | 1,183.909 | 955.59 | 581.273 | 485.854 | 444.395 | 412.227 | 450.58 | 271.358 | 294.789 | 234.437 | 174.34 | 123.717 | 470.147 | 513.629 | 652.632 | 652.632 | 621.099 | 619.195 | 619.764 | 697.063 | 768.656 | 778.489 | 848.709 | 697.367 | 537.947 | 462.076 | 372.21 | 427.892 | 389.682 | 415.39 | 449.835 | 487.216 | 430.362 | 494.011 | 381.229 | 298.896 | 314.919 | 326.63 | 271.73 | 294.061 |
| 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 | 0 | 0 |
| Common Stock
| 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 331.321 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 276.101 | 172.577 | 172.577 | 86.289 | 86.289 | 86.289 | 86.289 | 61.289 |
| Retained Earnings
| 986.305 | 995.628 | 925.373 | 901.493 | 885.387 | 887.31 | 821.682 | 800.377 | 787.414 | 756.265 | 700.484 | 681.206 | 671.332 | 635.532 | 589.386 | 571.172 | 557.623 | 527.753 | 489.512 | 476.413 | 464.603 | 447.256 | 416.871 | 407.185 | 430.332 | 414.438 | 392.551 | 377.632 | 390.03 | 383.351 | 364.996 | 361.233 | 363.277 | 358.011 | 349.154 | 342.492 | 340.001 | 338.359 | 326.016 | 316.269 | 311.026 | 304.684 | 290.377 | 274.056 | 272.821 | 267.446 | 266.741 | 251.764 | 234.265 | 221.655 | 213.225 | 199.175 | 129.868 | 91.395 | 64.259 | 20.018 | -67.249 | -125.745 | -161.704 | -199.453 | -265.54 | -320.303 | -352.96 | -378.319 | -389.673 | -405.89 | -427.551 | -447.517 | -555.742 | -566.705 | -589.254 | -602.434 | -643.38 | -634.173 | -618.554 | -606.516 | -366.82 | -351.939 | -328.876 | -309.856 | -94.431 | -94.657 | -95.759 | -96.587 | 2.021 | 0.958 | 82.951 | 82.263 | 75.574 | 65.443 | 52.529 | 46.422 | 119.129 | 92.339 | 83.93 | 73.973 | 30.309 | 33.438 | 28.741 | 60.086 |
| Accumulated Other Comprehensive Income/Loss
| 711.866 | 495.36 | 710.434 | 493.707 | 693.62 | 477.89 | 693.156 | 476.318 | 677.838 | 462.587 | 678.316 | 462.705 | 663.375 | 447.872 | 718.64 | 7.226 | 7.76 | 7.46 | 7.423 | 6.78 | 6.651 | 6.538 | 6.674 | 6.601 | 5.446 | 5.189 | 4.814 | 5.311 | 6.258 | 6.401 | 6.524 | 6.229 | 6.222 | 5.948 | 5.307 | 4.593 | 5.451 | 5.106 | 4.639 | 3.857 | 3.312 | 3.716 | 3.709 | 3.486 | 4.084 | 3.395 | 3.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 0 | 215.679 | 0 | 215.679 | 0 | 215.679 | 0 | 215.679 | 0 | 215.679 | 0 | 215.679 | 0 | 215.679 | 0 | 711.492 | 699.701 | 699.701 | 699.701 | 699.701 | 682.591 | 682.591 | 682.591 | 682.591 | 672.992 | 672.992 | 672.992 | 672.992 | 661.303 | 661.303 | 661.303 | 661.303 | 660.364 | 660.364 | 660.364 | 660.363 | 656.658 | 656.658 | 656.658 | 656.658 | 656.149 | 656.127 | 653.832 | 652.533 | 652.335 | 652.012 | 650.583 | 652.147 | 647.391 | 645.99 | 643.519 | 641.958 | 634.257 | 629.982 | 621.659 | 622.052 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 619.827 | 382.249 | 337.707 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.399 | 311.472 | 311.472 | 325.82 | 325.82 | 322.852 | 322.852 | 319.495 | 319.495 | 317.99 | 262.741 | 257.966 | 321.433 | 313.728 | 311.504 | 307.405 | 44.397 |
| Total Shareholders Equity
| 2,029.491 | 2,037.987 | 1,967.128 | 1,942.199 | 1,910.327 | 1,912.199 | 1,846.159 | 1,823.695 | 1,796.573 | 1,765.851 | 1,710.12 | 1,690.91 | 1,666.027 | 1,630.404 | 1,584.127 | 1,565.991 | 1,541.185 | 1,511.014 | 1,472.736 | 1,458.994 | 1,429.946 | 1,412.486 | 1,382.237 | 1,372.478 | 1,384.872 | 1,368.72 | 1,346.458 | 1,332.035 | 1,333.691 | 1,327.155 | 1,308.923 | 1,304.865 | 1,305.963 | 1,300.424 | 1,290.924 | 1,283.548 | 1,278.211 | 1,276.224 | 1,263.414 | 1,252.885 | 1,246.588 | 1,240.627 | 1,224.018 | 1,206.176 | 1,205.341 | 1,198.954 | 1,196.679 | 1,180.011 | 1,157.756 | 1,143.746 | 1,132.845 | 1,117.233 | 1,040.226 | 997.478 | 962.018 | 918.17 | 828.679 | 770.183 | 734.224 | 696.475 | 630.388 | 575.625 | 542.968 | 517.609 | 506.255 | 490.038 | 468.377 | 448.411 | 340.186 | 329.223 | 306.674 | 293.494 | 14.969 | -20.365 | -31.054 | -19.016 | 220.679 | 235.561 | 258.624 | 277.644 | 493.069 | 492.843 | 491.741 | 490.913 | 589.594 | 588.53 | 684.872 | 684.183 | 674.526 | 664.396 | 648.124 | 642.017 | 713.22 | 527.657 | 514.474 | 481.694 | 430.325 | 431.231 | 422.435 | 165.771 |
| Total Equity
| 2,029.491 | 2,037.987 | 1,967.128 | 1,942.199 | 1,910.327 | 1,912.199 | 1,846.159 | 1,823.695 | 1,796.573 | 1,765.851 | 1,710.12 | 1,690.91 | 1,666.027 | 1,630.404 | 1,584.127 | 1,565.991 | 1,541.185 | 1,511.014 | 1,472.736 | 1,458.994 | 1,429.946 | 1,412.486 | 1,382.237 | 1,372.478 | 1,384.872 | 1,368.72 | 1,346.458 | 1,335.197 | 1,340.412 | 1,333.676 | 1,315.934 | 1,311.877 | 1,312.869 | 1,307.091 | 1,297.311 | 1,289.765 | 1,283.864 | 1,281.632 | 1,268.787 | 1,258.105 | 1,251.654 | 1,245.539 | 1,224.018 | 1,206.176 | 1,205.341 | 1,198.954 | 1,196.679 | 1,180.011 | 1,157.756 | 1,143.746 | 1,132.845 | 1,117.233 | 1,040.226 | 997.478 | 962.018 | 918.17 | 828.679 | 770.183 | 734.224 | 696.475 | 630.388 | 575.625 | 542.968 | 517.609 | 506.255 | 490.038 | 468.377 | 448.411 | 340.186 | 329.223 | 306.674 | 293.494 | 14.969 | -20.365 | -31.054 | -19.016 | 220.679 | 236.614 | 258.624 | 278.767 | 497.477 | 497.418 | 496.429 | 495.629 | 593.877 | 593.251 | 684.872 | 688.989 | 679.178 | 669.286 | 653.049 | 656.53 | 713.22 | 527.657 | 514.474 | 481.694 | 430.325 | 431.231 | 422.435 | 165.771 |
| Total Liabilities & Shareholders Equity
| 5,698.188 | 5,589.806 | 5,472.279 | 5,432.648 | 5,293.599 | 5,240.429 | 5,015.731 | 5,093.001 | 4,691.134 | 4,803.192 | 4,609.217 | 4,701.275 | 4,644.654 | 4,704.916 | 4,620.669 | 4,448.302 | 4,479.219 | 4,103.637 | 4,212.612 | 4,254.578 | 4,132.523 | 3,995.467 | 4,052.843 | 3,886.967 | 3,985.548 | 3,876.958 | 3,754.936 | 3,616.329 | 3,556.344 | 3,433.901 | 3,263.282 | 3,136.895 | 3,427.867 | 3,407.962 | 3,381.705 | 3,447.614 | 3,499.278 | 3,388.793 | 3,454.971 | 3,533.17 | 3,448.626 | 3,398.971 | 3,218.627 | 2,899.08 | 2,906.061 | 2,846.689 | 2,854.07 | 2,780.357 | 2,885.213 | 3,016.498 | 2,812.73 | 2,783.508 | 2,833.954 | 3,012.66 | 2,911.764 | 2,508.802 | 2,443.338 | 2,338.635 | 2,088.717 | 1,905.753 | 1,814.297 | 1,531.214 | 1,124.241 | 1,003.463 | 950.65 | 902.265 | 918.956 | 719.769 | 634.975 | 563.66 | 481.014 | 417.211 | 485.116 | 493.264 | 621.578 | 633.616 | 841.778 | 855.809 | 878.388 | 975.83 | 1,266.133 | 1,275.907 | 1,345.138 | 1,192.996 | 1,131.824 | 1,055.327 | 1,057.082 | 1,116.881 | 1,068.86 | 1,084.676 | 1,102.884 | 1,143.746 | 1,143.581 | 1,021.668 | 895.702 | 780.59 | 745.244 | 757.861 | 694.165 | 459.832 |