Beijing Zhong Ke San Huan High-Tech Co., Ltd.
SZSE:000970.SZ
10.23 (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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,159.107 | 2,288.682 | 2,331.799 | 2,338.679 | 2,102.797 | 2,103.752 | 2,307.457 | 2,105.831 | 1,743.056 | 1,726.754 | 1,849.443 | 1,459.539 | 1,710.218 | 1,836.61 | 1,709.352 | 1,732.688 | 1,772.147 | 1,873.288 | 2,013.568 | 1,824.752 | 1,171.814 | 1,100.325 | 1,081.055 | 1,020.536 | 1,006.355 | 1,132.415 | 1,387.05 | 1,301.254 | 1,357.389 | 1,397.489 | 1,735.62 | 1,615.73 | 1,792.911 | 1,615.328 | 1,892.197 | 1,682.737 | 1,642.633 | 1,518.649 | 1,838.282 | 1,604.837 | 1,667.331 | 1,663.651 | 2,081.831 | 2,089.059 | 1,958.977 | 2,111.634 | 2,216.436 | 2,317.464 | 2,313.167 | 2,230.979 | 1,668.575 | 1,393.616 | 978.666 | 707.942 | 524.937 | 340.588 | 554.458 | 515.89 | 524.609 | 504.924 | 433.504 | 410.617 | 455.352 | 469.14 | 443.743 | 393.321 | 340.483 | 299.366 | 251.124 | 249.553 | 320.617 | 343.659 | 305.854 | 272.737 | 202.667 | 270.706 | 232.826 | 223.466 | 167.362 | 197.668 | 232.763 | 285.872 | 363.154 | 145.968 | 114.239 | 88.231 | 115.585 | 124.368 | 113.132 | 135.397 | 130.781 | 150.435 | 118.329 | 124.891 | 199.395 |
| Short Term Investments
| 175.575 | 175.012 | 120.188 | 36.324 | 130.833 | 129.493 | 34.709 | 27.534 | 20.341 | 37.42 | 43.833 | 44.297 | 4.97 | 3.959 | 2.897 | 3.833 | 3.946 | 0.574 | 0.541 | 2.533 | 624.138 | 642.687 | 667.852 | -13.779 | -13.486 | -13.696 | -13.907 | -14.117 | -14.327 | -14.537 | -14.747 | -14.957 | -14.819 | -15.088 | -15.463 | -15.463 | 0 | -0 | -0 | 358 | 0 | 250 | -0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 160.832 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20 | 64.5 | 65 |
| Cash and Short Term Investments
| 2,334.682 | 2,463.694 | 2,451.987 | 2,375.003 | 2,233.631 | 2,233.246 | 2,342.166 | 2,133.365 | 1,763.396 | 1,764.174 | 1,893.276 | 1,503.837 | 1,715.187 | 1,840.569 | 1,712.249 | 1,736.521 | 1,776.093 | 1,873.862 | 2,014.109 | 1,827.286 | 1,795.953 | 1,743.012 | 1,748.906 | 1,020.536 | 1,006.355 | 1,132.415 | 1,387.05 | 1,301.254 | 1,357.389 | 1,397.489 | 1,735.62 | 1,615.73 | 1,792.911 | 1,615.328 | 1,892.197 | 1,682.737 | 1,642.633 | 1,518.649 | 1,838.282 | 1,604.837 | 1,667.331 | 1,663.651 | 2,081.831 | 2,089.059 | 1,958.977 | 2,111.634 | 2,216.436 | 2,317.464 | 2,313.167 | 2,230.979 | 1,668.575 | 1,393.616 | 978.666 | 707.942 | 524.937 | 340.588 | 554.458 | 515.89 | 524.609 | 504.924 | 433.504 | 410.617 | 455.352 | 469.14 | 443.743 | 393.321 | 340.483 | 299.366 | 251.124 | 249.553 | 320.617 | 343.659 | 305.854 | 272.737 | 202.667 | 270.706 | 232.826 | 223.466 | 167.362 | 197.668 | 232.763 | 285.872 | 363.154 | 145.968 | 114.239 | 88.231 | 115.585 | 124.368 | 113.132 | 135.397 | 130.781 | 150.435 | 138.329 | 189.391 | 264.395 |
| Net Receivables
| 2,388.277 | 2,324.129 | 2,445.818 | 2,529.133 | 2,743.589 | 2,818.9 | 3,092.289 | 3,261.089 | 3,481.985 | 3,140.204 | 2,518.206 | 2,447.388 | 2,248.079 | 1,833.867 | 1,636.17 | 1,800.346 | 1,459.558 | 1,103.088 | 1,120.291 | 1,249.847 | 1,274.348 | 1,221.759 | 1,173.446 | 1,249.025 | 1,202.448 | 1,138.598 | 1,048.111 | 1,234.076 | 1,067.652 | 1,156.26 | 1,134.501 | 1,108.649 | 933.001 | 987.655 | 860.464 | 945.913 | 925.245 | 985.45 | 884.73 | 985.694 | 1,036.927 | 958.104 | 928.917 | 970.907 | 892.088 | 879.199 | 811.051 | 870.726 | 1,137.847 | 0 | 0 | 0 | 0 | 827.431 | 613.507 | 615.678 | 702.028 | 617.463 | 483.966 | 468.655 | 501.971 | 399.006 | 370.264 | 506.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 185.798 | 192.999 | 0 | 0 | 0.576 | 2.448 |
| Inventory
| 2,556.399 | 2,636.707 | 2,831.6 | 3,269.353 | 3,082.536 | 3,285.606 | 3,329.078 | 3,513.811 | 3,505.963 | 3,699.422 | 3,660.051 | 2,981.757 | 2,316.36 | 2,184.125 | 1,843.351 | 1,505.482 | 1,465.496 | 1,542.032 | 1,533.007 | 1,422.728 | 1,440.645 | 1,479.451 | 1,481.65 | 1,457.71 | 1,408.403 | 1,489.137 | 1,559.296 | 1,514.955 | 1,434.067 | 1,290.809 | 1,084.675 | 943.674 | 954.198 | 982.362 | 937.192 | 957.925 | 939.097 | 1,004.889 | 1,051.689 | 975.808 | 951.479 | 1,082.09 | 1,005.819 | 1,005.293 | 989.083 | 840.272 | 862.128 | 785.471 | 891.145 | 986.539 | 1,003.787 | 1,244.401 | 1,696.772 | 1,186.857 | 821.25 | 711.114 | 553.615 | 483.777 | 405.045 | 351.113 | 340.163 | 383.387 | 407.248 | 423.465 | 426.3 | 521.309 | 497.349 | 537.411 | 546.782 | 559.094 | 517.946 | 457.282 | 423.859 | 395.461 | 390.106 | 398.724 | 337.645 | 290.716 | 270.758 | 213.469 | 191.336 | 220.533 | 182.225 | 145.072 | 159.698 | 155.304 | 142.875 | 125.647 | 118.691 | 111.524 | 109.859 | 98.519 | 76.595 | 77.922 | 63.143 |
| Other Current Assets
| 161.299 | 33.99 | 352.204 | 292.786 | 356.664 | 355.021 | 256.922 | 223.511 | 214.557 | 152.02 | 258.853 | 249.468 | 127.983 | 121.021 | 137.21 | 137.322 | 112.302 | 162.634 | 47.754 | 186.917 | 195.982 | 152.065 | 228.457 | 376.95 | 862.815 | 633.686 | 499.682 | 400.056 | 467.926 | 307.92 | 180.413 | 353.993 | 446.79 | 475.059 | 322.386 | 353.464 | 341.729 | 299.819 | 93.247 | 458.918 | 389.629 | 342.36 | 101.15 | 100.606 | 115.887 | 80.575 | 65.846 | 44.854 | 1,167.562 | 1,151.705 | 1,138.748 | 1,357.565 | 1,411.229 | 231.205 | 178.235 | 120.759 | 87.769 | 89.923 | 86.845 | 88.441 | 74.516 | 87.867 | 98.883 | 568.085 | 656.724 | 628.416 | 576.117 | 644.841 | 630.462 | 575.318 | 445.213 | 567.883 | 494 | 518.241 | 508.902 | 462.266 | 470.139 | 425.193 | 415.138 | 353.608 | 289.863 | 280.586 | 190.712 | 204.176 | 145.192 | 129.385 | 138.192 | 115.932 | 167.732 | 162.82 | 153.418 | 114.184 | 189.335 | 125.91 | 84.601 |
| Total Current Assets
| 7,440.658 | 7,458.52 | 7,889.618 | 8,398.324 | 8,253.662 | 8,539.042 | 8,968.585 | 9,131.776 | 8,932.808 | 8,616.213 | 8,263.29 | 7,119.576 | 6,387.654 | 5,979.582 | 5,287.501 | 5,160.139 | 4,789.218 | 4,632.49 | 4,715.162 | 4,629.644 | 4,706.927 | 4,596.287 | 4,632.458 | 4,562.787 | 4,374.761 | 4,406.828 | 4,460.144 | 4,460.015 | 4,302.987 | 4,159.201 | 4,116.821 | 4,031.424 | 4,107.088 | 4,046.28 | 3,981.591 | 3,946.517 | 3,814.241 | 3,814.409 | 3,853.613 | 4,029.929 | 4,017.464 | 4,049.968 | 4,090.037 | 4,153.975 | 3,915.742 | 3,902.388 | 3,906.933 | 4,027.197 | 4,371.874 | 4,369.223 | 3,811.11 | 3,917.986 | 4,086.667 | 2,953.434 | 2,137.928 | 1,788.139 | 1,828.799 | 1,707.052 | 1,500.465 | 1,413.132 | 1,302.832 | 1,280.877 | 1,331.747 | 1,460.69 | 1,526.766 | 1,543.047 | 1,413.95 | 1,481.618 | 1,428.367 | 1,383.965 | 1,283.776 | 1,368.824 | 1,223.713 | 1,186.439 | 1,101.675 | 1,131.695 | 1,040.61 | 939.375 | 853.257 | 764.746 | 713.962 | 786.991 | 736.09 | 495.216 | 419.129 | 372.92 | 396.651 | 365.948 | 399.554 | 409.741 | 394.058 | 363.138 | 404.26 | 393.799 | 414.587 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,897.133 | 2,063.078 | 1,977.196 | 2,057.755 | 1,887.777 | 1,844.066 | 1,782.215 | 1,758.567 | 1,547.633 | 1,540.498 | 1,532.092 | 1,463.612 | 1,425.845 | 1,391.295 | 1,356.88 | 1,323.663 | 1,279.337 | 1,228.926 | 1,211.625 | 1,200.884 | 1,160.198 | 1,147.541 | 1,136.057 | 1,133.882 | 1,168.104 | 1,113.145 | 1,078.951 | 1,092.165 | 1,043.526 | 1,043.595 | 1,045.054 | 1,057.787 | 1,054.139 | 1,067.16 | 1,023.531 | 1,031.08 | 995.024 | 998.573 | 1,009.52 | 1,006.825 | 988.648 | 958.993 | 948.26 | 947.557 | 843.931 | 836.955 | 829.888 | 830.886 | 816.526 | 832.083 | 817.287 | 802.846 | 791.421 | 786.481 | 774.677 | 777.059 | 770.785 | 768.509 | 765.224 | 775.322 | 762.488 | 755.663 | 760.034 | 758.477 | 736.22 | 723.655 | 733.14 | 725.811 | 695.734 | 693.965 | 696.707 | 725.396 | 714.218 | 685.208 | 683.727 | 675.497 | 644.573 | 632.393 | 588.739 | 571.644 | 516.056 | 475.679 | 340.374 | 298.862 | 257.672 | 245.384 | 238.509 | 235.682 | 211.278 | 195.351 | 181.4 | 169.23 | 131.572 | 111.067 | 96.52 |
| Goodwill
| 25.49 | 25.49 | 25.49 | 25.49 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 26.615 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 30.124 | 35.527 | 35.527 | 35.527 | 35.527 | 35.527 | 35.527 | 35.527 | 35.527 | 21.356 | 21.356 | 0 | 35.527 | 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
| 118.637 | 119.226 | 120.508 | 121.755 | 116.59 | 120.364 | 121.159 | 122.27 | 137.786 | 138.986 | 140.236 | 141.428 | 142.339 | 143.554 | 133.341 | 134.819 | 135.975 | 137.135 | 138.294 | 139.453 | 129.409 | 130.512 | 131.615 | 132.666 | 87.231 | 87.878 | 88.473 | 89.085 | 89.529 | 67.096 | 66.64 | 66.911 | 68.074 | 61.011 | 61.734 | 62.604 | 62.613 | 63.348 | 64.881 | 65.739 | 66.443 | 67.031 | 67.546 | 68.378 | 70.608 | 71.453 | 72.3 | 73.147 | 65.092 | 65.518 | 63.073 | 56.246 | 56.992 | 57.82 | 58.828 | 59.801 | 62.161 | 63.197 | 64.45 | 65.561 | 65.913 | 67.31 | 68.573 | 69.954 | 70.622 | 71.996 | 76.342 | 78.832 | 64.652 | 65.996 | 71.464 | 40.486 | 35.752 | 20.365 | 22.433 | 19.95 | 24.255 | 23.943 | 13.222 | 13.525 | 38.179 | 28.786 | 25.231 | 25.988 | 23.598 | 25.002 | 26.382 | 27.768 | 25.653 | 26.928 | 24.237 | 23.873 | 20.275 | 18.683 | 13.308 |
| Goodwill and Intangible Assets
| 144.128 | 144.717 | 145.998 | 147.246 | 143.205 | 146.979 | 147.774 | 148.885 | 164.401 | 165.602 | 166.851 | 168.043 | 168.954 | 170.169 | 159.956 | 161.434 | 162.591 | 163.75 | 164.909 | 166.068 | 156.025 | 157.127 | 158.23 | 159.281 | 117.356 | 118.002 | 118.597 | 119.209 | 119.654 | 97.22 | 96.764 | 97.035 | 98.198 | 91.135 | 91.858 | 92.728 | 92.738 | 93.472 | 95.005 | 95.864 | 96.567 | 97.155 | 97.67 | 98.502 | 100.732 | 101.577 | 102.424 | 103.271 | 95.216 | 95.643 | 93.197 | 86.37 | 87.116 | 87.944 | 88.953 | 89.925 | 92.285 | 93.321 | 94.574 | 95.685 | 101.44 | 102.837 | 104.1 | 105.481 | 106.149 | 107.523 | 111.869 | 114.359 | 86.009 | 87.353 | 71.464 | 40.486 | 35.752 | 20.365 | 22.433 | 19.95 | 24.255 | 23.943 | 13.222 | 13.525 | 38.179 | 28.786 | 25.231 | 25.988 | 23.598 | 25.002 | 26.382 | 27.768 | 25.653 | 26.928 | 24.237 | 23.873 | 20.275 | 18.683 | 13.308 |
| Long Term Investments
| 474.448 | 472.868 | 470.076 | 485.651 | 279.378 | 259.4 | 365.133 | 393.999 | 352.966 | 333.533 | 317.065 | 290.623 | 329.539 | 325.819 | 328.746 | 333.315 | 360.125 | 360.738 | 360.874 | 358.45 | -260.498 | -271.874 | -293.65 | 371.384 | 365.827 | 372.262 | 377.433 | 390.127 | 387.439 | 380.06 | 378.328 | 336.196 | 143.405 | 146.373 | 146.666 | 147.475 | 136.356 | 140.974 | 142.887 | 146.444 | 165.259 | 112.658 | 113.835 | 116.602 | 109.097 | 117.232 | 129.879 | 139.48 | 163.165 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.247 | -52.253 | -60.132 |
| Tax Assets
| 89.024 | 86.706 | 89.938 | 59.681 | 35.826 | 55.562 | 44.905 | 0 | 44.323 | 29.876 | 20.402 | 18.752 | 17.543 | 17.004 | 18.419 | 18.549 | 14.297 | 12.712 | 14.283 | 15.141 | 16.783 | 10.486 | 20.727 | 21.631 | 24.974 | 23.521 | 28.017 | 28.862 | 34.191 | 33.493 | 34.546 | 35.738 | 41.657 | 37.506 | 41.73 | 40.389 | 39.061 | 36.027 | 37.13 | 46.176 | 36.482 | 32.093 | 26.48 | 36.659 | 30.498 | 28.479 | 27.083 | 27.878 | 14.224 | 13.422 | 12.126 | 16.46 | 7.765 | 7.765 | 7.723 | 7.56 | 6.421 | 5.676 | 4.519 | 4.792 | 4.687 | 4.664 | 4.487 | 4.571 | 2.803 | 2.794 | 2.044 | 2.81 | 0.969 | 0.967 | 0.905 | 2.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 68.471 | 67.978 |
| Other Non-Current Assets
| 175.587 | 66.38 | 188.586 | 69.804 | 314.586 | 386.004 | 303.117 | 279.713 | 413.117 | 382.395 | 252.94 | 205.471 | 121.095 | 109.693 | 94.133 | 95.391 | 65.961 | 67.196 | 89.635 | 97.059 | 698.181 | 715.047 | 722.894 | 43.692 | 38.173 | 26.75 | 36.192 | 32.905 | 75.779 | 89.797 | 36.845 | 31.552 | 37.97 | 39.154 | 63.844 | 62.86 | 92.422 | 84.416 | 77.903 | 61.153 | 48.759 | 79.069 | 61.561 | 52.681 | 128.186 | 65.368 | 51.771 | 51.138 | 0 | 164.816 | 152.044 | 145.466 | 150.49 | 135.828 | 130.036 | 131.851 | 133.43 | 130.767 | 129.245 | 129.11 | 127.71 | 131.535 | 133.94 | 139.214 | 141.585 | 141.366 | 143.445 | 142.093 | 143.29 | 140.983 | 161.155 | 159.694 | 169.798 | 165.491 | 164.115 | 163.524 | 163.308 | 163.699 | 193.331 | 194.472 | 187.274 | 177.609 | 125.603 | 125.303 | 122.941 | 124.246 | 124.025 | 125.354 | 93.917 | 92.712 | 97.596 | 66.822 | 23.493 | 0.416 | 1.482 |
| Total Non-Current Assets
| 2,780.32 | 2,833.748 | 2,871.793 | 2,820.137 | 2,660.771 | 2,692.012 | 2,643.144 | 2,581.165 | 2,522.44 | 2,451.904 | 2,289.35 | 2,146.501 | 2,062.976 | 2,013.981 | 1,958.135 | 1,932.353 | 1,882.311 | 1,833.322 | 1,841.327 | 1,837.603 | 1,770.689 | 1,758.328 | 1,744.259 | 1,729.871 | 1,714.433 | 1,653.68 | 1,639.19 | 1,663.268 | 1,660.589 | 1,644.165 | 1,591.537 | 1,558.308 | 1,375.369 | 1,381.328 | 1,367.629 | 1,374.533 | 1,355.601 | 1,353.461 | 1,362.445 | 1,356.462 | 1,335.715 | 1,279.967 | 1,247.806 | 1,252.001 | 1,212.444 | 1,149.611 | 1,141.045 | 1,152.654 | 1,089.132 | 1,105.964 | 1,074.654 | 1,051.142 | 1,036.793 | 1,018.018 | 1,001.388 | 1,006.394 | 1,002.921 | 998.273 | 993.563 | 1,004.909 | 996.325 | 994.698 | 1,002.561 | 1,007.743 | 986.758 | 975.338 | 990.499 | 985.073 | 926.001 | 923.268 | 930.231 | 925.576 | 919.768 | 871.064 | 870.274 | 858.971 | 832.136 | 820.036 | 795.291 | 779.641 | 741.509 | 682.074 | 491.208 | 450.153 | 404.212 | 394.633 | 388.917 | 388.805 | 330.848 | 314.99 | 303.233 | 259.925 | 171.093 | 146.384 | 119.156 |
| Total Assets
| 10,220.977 | 10,292.268 | 10,761.412 | 11,218.461 | 10,914.433 | 11,231.053 | 11,611.73 | 11,712.94 | 11,455.248 | 11,068.117 | 10,552.64 | 9,266.077 | 8,450.63 | 7,993.562 | 7,245.635 | 7,092.492 | 6,671.529 | 6,465.812 | 6,556.488 | 6,467.247 | 6,477.616 | 6,354.614 | 6,376.717 | 6,292.657 | 6,089.193 | 6,060.508 | 6,099.334 | 6,123.283 | 5,963.577 | 5,803.366 | 5,708.358 | 5,589.732 | 5,482.457 | 5,427.608 | 5,349.22 | 5,321.05 | 5,169.841 | 5,167.87 | 5,216.058 | 5,386.391 | 5,353.179 | 5,329.935 | 5,337.843 | 5,405.976 | 5,128.185 | 5,051.999 | 5,047.978 | 5,179.851 | 5,461.006 | 5,475.187 | 4,885.763 | 4,969.128 | 5,123.46 | 3,971.452 | 3,139.316 | 2,794.533 | 2,831.72 | 2,705.325 | 2,494.028 | 2,418.041 | 2,299.157 | 2,275.576 | 2,334.308 | 2,468.434 | 2,513.524 | 2,518.384 | 2,404.448 | 2,466.691 | 2,354.368 | 2,307.233 | 2,214.007 | 2,294.4 | 2,143.481 | 2,057.502 | 1,971.949 | 1,990.666 | 1,872.746 | 1,759.411 | 1,648.548 | 1,544.387 | 1,455.471 | 1,469.065 | 1,227.298 | 945.369 | 823.341 | 767.553 | 785.568 | 754.753 | 730.402 | 724.732 | 697.291 | 623.063 | 575.353 | 540.182 | 533.743 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,026.951 | 594.796 | 616.078 | 1,120.897 | 1,056.65 | 741.166 | 1,062.633 | 1,455.988 | 1,572.587 | 1,730.914 | 2,149.483 | 1,900.025 | 1,642.534 | 1,438.76 | 956.81 | 932.991 | 699.421 | 464.926 | 489.438 | 418.86 | 461.889 | 278.253 | 519.282 | 443.358 | 374.044 | 457.851 | 494.883 | 603.879 | 553.841 | 553.186 | 450.487 | 373.689 | 360.779 | 363.462 | 298.32 | 336.871 | 274.891 | 327.599 | 369.954 | 367.364 | 408.455 | 457.039 | 439.902 | 557.681 | 427.697 | 324.426 | 348.126 | 357.218 | 405.363 | 425.575 | 301.645 | 591.127 | 1,242.999 | 521.965 | 457.11 | 449.604 | 328.325 | 270.32 | 216.571 | 243.703 | 145.308 | 171.976 | 182.716 | 276.402 | 281.783 | 331.769 | 258.739 | 335.31 | 307.367 | 302.421 | 264.533 | 312.384 | 229.284 | 279.624 | 266.496 | 324.277 | 301.893 | 261.94 | 227.533 | 190.599 | 141.326 | 172.678 | 160.162 | 141.248 | 102.835 | 87.549 | 108.224 | 96.409 | 83.631 | 78.363 | 65.273 | 58.3 | 61.539 | 62.778 | 45.098 |
| Short Term Debt
| 221.502 | 301.529 | 650 | 680.301 | 880 | 1,157.094 | 1,597.548 | 1,719.072 | 1,820.95 | 1,639.363 | 1,056.173 | 904.865 | 633.558 | 614.258 | 364.1 | 335.719 | 281.27 | 298.03 | 354.93 | 311.864 | 314.372 | 301.402 | 292.675 | 291.754 | 185.632 | 171.318 | 181.286 | 171.234 | 171.29 | 41.686 | 51.749 | 54.652 | 51.938 | 72.482 | 81.576 | 81.528 | 81.043 | 108.179 | 105.322 | 110.255 | 110.576 | 110.78 | 110.738 | 110.471 | 120.853 | 226.898 | 235.889 | 286.736 | 552.292 | 660.156 | 1,168.685 | 1,552.402 | 1,207.493 | 1,180.794 | 723.461 | 503.53 | 618.533 | 662.528 | 557.514 | 500.764 | 505.841 | 498.573 | 554.552 | 574.552 | 651.488 | 616.487 | 575.653 | 561.09 | 591.88 | 581.88 | 546.88 | 602.631 | 453.16 | 394.84 | 354.367 | 337.888 | 319.926 | 332.937 | 300.937 | 280.075 | 315.126 | 304.796 | 247.541 | 205.218 | 161.25 | 161.25 | 159.85 | 149.9 | 139.9 | 148.1 | 137.5 | 99.5 | 68.7 | 33.5 | 32.83 |
| Tax Payables
| 51.463 | 22.411 | 25.23 | 19.292 | 47.269 | 71.588 | 71.767 | 0 | 140.458 | 120.683 | 96.196 | 90.228 | 54.898 | 33.38 | 47.826 | 40.799 | 32.523 | 24.867 | 34.974 | 41.986 | 34.246 | 30.159 | 20.51 | 32.745 | 51.638 | 45.041 | 27.94 | 41.389 | 34.312 | 50.053 | 40.467 | 68.277 | 43.409 | 47.824 | 44.145 | 50.66 | 49.354 | 44.994 | 22.2 | 37.06 | 28.938 | 38.166 | 43.792 | 37.824 | 45.278 | 55.796 | 29.286 | 63.986 | 48.692 | 47.213 | 53.85 | -48.85 | -6.053 | -4.162 | -43.486 | -35.362 | -2.609 | 5.343 | -4.236 | -6.452 | 1.4 | -2.285 | -14.337 | -7.021 | 6.001 | 10.318 | -6.24 | 15.013 | -10.039 | -6.072 | -15.232 | 11.315 | 0.192 | 2.415 | -5.971 | 9.685 | -3.826 | 1.551 | -0.551 | 2.156 | 8.768 | -12.046 | -28.211 | -26.18 | -23.016 | -27.002 | -28.645 | -19.367 | -20.338 | -14.109 | -20.851 | -16.358 | -12.046 | -14.814 | -5.309 |
| Deferred Revenue
| 0 | 51.659 | 30.922 | 76.131 | 339.892 | 406.045 | 92.146 | 0 | 60.506 | 0 | 15.478 | 280.926 | 293.721 | 212.803 | 233.809 | 246.264 | 32.523 | 124.219 | 146.001 | 151.995 | 204.041 | 175.466 | 146.42 | 177.427 | 282.171 | 255.726 | 224.501 | 215.615 | 191.959 | 222.99 | 214.884 | 254.232 | 247.707 | 252.05 | 229.52 | 242.162 | 280.187 | 251.9 | 226.133 | 267.022 | 257.629 | 247.402 | 269.742 | 295.148 | 318.079 | 332.954 | 207.249 | 412.138 | 668.496 | 570.81 | 210.686 | 96.8 | 172.498 | 135.558 | 91.103 | 71.716 | 123.301 | 128.081 | 143.429 | 118.219 | 151.152 | 142.718 | 128.797 | 144.491 | 128.242 | 152.892 | 109.887 | 140.22 | 120.803 | 132.17 | 75.237 | 125.644 | 139.735 | 140.742 | 114.09 | 108.715 | 82.211 | 77.443 | 61.187 | 58.908 | 58.872 | 33.639 | 17.349 | 29.178 | 5.152 | -0.794 | 26.433 | 34.212 | 2.067 | 14.953 | 19.939 | 27.558 | 10.14 | 30.062 | 32.348 |
| Other Current Liabilities
| 659.886 | 1,075.91 | 913.464 | 732.944 | 359.619 | 765.788 | 622.511 | 458.095 | 320.222 | 226.735 | 169.95 | 197.479 | 218.668 | 181.085 | 141.57 | 132.102 | 182.281 | 204.384 | 220.392 | 248.875 | 287.061 | 354.022 | 176.031 | 229.516 | 230.533 | 232.874 | 219.998 | 183.002 | 170.794 | 184.639 | 182.734 | 196.333 | 229.981 | 227.968 | 213.954 | 214.359 | 249.003 | 230.99 | 229.592 | 454.82 | 453.506 | 435.038 | 239.9 | 272.998 | 281.336 | 285.8 | 186.932 | 367.339 | 648.181 | 555.203 | 199.005 | 316.013 | 382.404 | 334.32 | 186.621 | 122.797 | 185.499 | 147.375 | 150.513 | 134.426 | 152.258 | 152.856 | 147.77 | 164.398 | 144.806 | 182.345 | 164.45 | 169.371 | 137.849 | 144.515 | 117.616 | 127.044 | 158.879 | 151.939 | 129.442 | 113.459 | 96.523 | 78.071 | 83.605 | 61.54 | 50.807 | 75.088 | 62.869 | 62.27 | 41.048 | 44.059 | 65.072 | 55.815 | 40.47 | 38.154 | 52.285 | 45.636 | 23.224 | 55.114 | 45.518 |
| Total Current Liabilities
| 1,959.802 | 1,994.646 | 2,204.772 | 2,553.435 | 2,343.539 | 2,799.314 | 3,354.459 | 3,633.155 | 3,854.216 | 3,717.695 | 3,471.802 | 3,092.597 | 2,570.39 | 2,267.483 | 1,561.356 | 1,525.107 | 1,195.495 | 992.206 | 1,099.733 | 1,021.586 | 1,097.568 | 1,041.677 | 1,008.498 | 997.373 | 854.285 | 907.085 | 924.107 | 999.503 | 930.237 | 829.563 | 725.436 | 692.951 | 686.107 | 711.736 | 637.995 | 683.418 | 654.29 | 711.763 | 727.067 | 969.499 | 1,001.474 | 1,041.022 | 834.332 | 978.974 | 875.164 | 892.92 | 800.233 | 1,075.279 | 1,654.528 | 1,688.147 | 1,723.185 | 2,288.593 | 2,826.842 | 2,032.917 | 1,323.706 | 1,040.569 | 1,129.747 | 1,085.566 | 920.362 | 872.442 | 804.806 | 821.12 | 870.701 | 1,008.33 | 1,084.077 | 1,140.918 | 992.602 | 1,080.784 | 1,027.058 | 1,022.744 | 913.797 | 1,053.375 | 841.515 | 828.818 | 744.334 | 785.309 | 714.516 | 674.498 | 611.523 | 534.369 | 516.026 | 540.515 | 442.361 | 382.556 | 282.116 | 265.856 | 304.501 | 282.757 | 243.663 | 250.508 | 234.207 | 187.078 | 141.418 | 136.578 | 118.136 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 568.495 | 578.827 | 768.161 | 766.527 | 741.774 | 650.158 | 405.804 | 407.462 | 303.112 | 313.163 | 232.683 | 187.444 | 146.817 | 108.686 | 79.955 | 70.01 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 210 | 210 | 200 | 200 | 200 | 200 | 0 | 0 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 25 | 25 | 42.601 | 25 | 129.052 | 133.615 | 138.562 | 138.562 | 148.489 | 131.489 | 118.489 | 123.489 | 94.521 | 94.521 | 41.933 | 28.277 | 36.655 | 20 | 20 | 20 | 20 | 20 | 15 | 0 | 5.379 | 7.016 | 7.1 |
| Deferred Revenue Non-Current
| 68.943 | 76.242 | 75.816 | 78.084 | 75.592 | 82.621 | 89.8 | 0 | 53.915 | 56.907 | 52.79 | 53.562 | 43.669 | 44.576 | 46.03 | 47.896 | 52.636 | 53.528 | 54.42 | 55.412 | 49.243 | 50.119 | 53.715 | 54.347 | 58.523 | 59.126 | 59.987 | 60.715 | 67.453 | 52.987 | 53.847 | 54.101 | 55.249 | 56.452 | 57.059 | 57.919 | 43.862 | 44.942 | 47.579 | 47.302 | 0 | 0 | 0 | 50.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 8.854 | 8.924 | 9.516 | 9.72 | 8.81 | 8.732 | 11.378 | 0 | 3.023 | 3.3 | 4.518 | 4.547 | 2.502 | 2.698 | 2.954 | 2.716 | 6.187 | 6.026 | 5.866 | 5.855 | 6.412 | 5.95 | 5.882 | 5.24 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.77 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.07 | 0.07 | 0.07 | 0.07 | 0.091 | 0.091 | 0.091 | 0.091 | 0.112 | 0.112 | 0.112 | 0.112 | 0.132 | 0.132 | 0.132 | 0.132 | 0 | 0 | 0 | 0.202 | 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
| 0 | -152.485 | 0 | 78.084 | 0 | 0 | 0 | 53.714 | 0 | 0 | 0 | 53.562 | 0 | 0 | 0 | 47.896 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.847 | 49.323 | 49.779 | 0 | 46.808 | 47.442 | 45.651 | 48.516 | 44.165 | 53.088 | 34.014 | 40.295 | 31.578 | 31.578 | 31.516 | 30.042 | 64.135 | 53.992 | 34.524 | 35.144 | 8.827 | 6.737 | 7.087 | 8.687 | 8.175 | 9.07 | 8.966 | 8.375 | 20.255 | 19.669 | 14.444 | 13.942 | 11 | 6.5 | 6.5 | 6.5 | 2 | 2 | 1.95 | 1.95 | 1.95 | 1.95 | 0.15 | 1.95 | 1 | 1 | 1 | 1 | 0.173 | 0 | 0 | 0 | 0 | 0 | 11.362 |
| Total Non-Current Liabilities
| 646.291 | 587.751 | 853.493 | 776.247 | 826.176 | 741.511 | 506.982 | 461.175 | 360.05 | 373.37 | 289.99 | 245.554 | 192.988 | 155.96 | 128.939 | 89.115 | 63.323 | 59.554 | 60.286 | 61.267 | 55.655 | 56.069 | 59.598 | 54.347 | 58.523 | 59.126 | 59.987 | 60.715 | 67.453 | 52.987 | 53.847 | 54.101 | 55.249 | 56.452 | 57.059 | 57.919 | 43.862 | 44.942 | 47.579 | 47.302 | 48.847 | 49.323 | 259.779 | 260.77 | 246.808 | 247.442 | 245.651 | 248.516 | 44.165 | 53.088 | 234.014 | 40.295 | 31.648 | 31.648 | 31.586 | 30.112 | 64.225 | 54.083 | 34.615 | 35.235 | 8.939 | 6.849 | 7.199 | 8.799 | 8.307 | 9.202 | 9.098 | 8.507 | 45.255 | 44.669 | 57.045 | 39.144 | 140.052 | 140.115 | 145.062 | 145.062 | 150.489 | 133.489 | 120.439 | 125.439 | 96.471 | 96.471 | 42.083 | 30.227 | 37.655 | 21 | 21 | 21 | 20.173 | 20 | 15 | 0 | 5.379 | 7.016 | 18.462 |
| Total Liabilities
| 2,606.093 | 2,582.396 | 3,058.264 | 3,329.682 | 3,169.715 | 3,540.825 | 3,861.441 | 4,094.33 | 4,214.267 | 4,091.065 | 3,761.793 | 3,338.151 | 2,763.378 | 2,423.444 | 1,690.294 | 1,614.222 | 1,258.818 | 1,051.76 | 1,160.019 | 1,082.852 | 1,153.222 | 1,097.747 | 1,068.095 | 1,051.72 | 912.808 | 966.211 | 984.094 | 1,060.219 | 997.69 | 882.55 | 779.283 | 747.052 | 741.356 | 768.188 | 695.054 | 741.336 | 698.152 | 756.706 | 774.647 | 1,016.801 | 1,050.321 | 1,090.346 | 1,094.112 | 1,239.744 | 1,121.972 | 1,140.362 | 1,045.885 | 1,323.795 | 1,698.693 | 1,741.235 | 1,957.199 | 2,328.888 | 2,858.49 | 2,064.564 | 1,355.292 | 1,070.681 | 1,193.972 | 1,139.649 | 954.978 | 907.677 | 813.745 | 827.969 | 877.9 | 1,017.129 | 1,092.384 | 1,150.12 | 1,001.7 | 1,089.291 | 1,072.313 | 1,067.413 | 970.842 | 1,092.519 | 981.567 | 968.933 | 889.395 | 930.371 | 865.005 | 807.987 | 731.962 | 659.808 | 612.498 | 636.987 | 484.444 | 412.783 | 319.771 | 286.856 | 325.501 | 303.757 | 263.836 | 270.508 | 249.207 | 187.078 | 146.797 | 143.594 | 136.598 |
| 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 |
| Common Stock
| 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,215.726 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 1,065.2 | 532.6 | 532.6 | 532.6 | 532.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 507.6 | 253.8 | 253.8 | 234.9 | 234.9 | 234.9 | 234.9 | 234.9 | 234.9 | 234.9 | 156.6 | 156.6 | 156.6 | 87 | 87 |
| Retained Earnings
| 3,921.858 | 3,891.573 | 3,933.264 | 4,032.004 | 4,001.817 | 3,940.964 | 4,013.834 | 4,230.973 | 3,724.575 | 3,513.447 | 3,371.685 | 3,205.566 | 3,020.05 | 2,929.986 | 2,918.192 | 2,867.82 | 2,801.906 | 2,817.676 | 2,804.765 | 2,792.543 | 2,764.265 | 2,708.5 | 2,748.276 | 2,704.055 | 2,659.136 | 2,583.706 | 2,609.487 | 2,567.294 | 2,498.19 | 2,450.051 | 2,476.128 | 2,403.438 | 2,332.145 | 2,253.305 | 2,253.785 | 2,191.207 | 2,113.521 | 2,060.601 | 2,080.675 | 2,019.224 | 1,971.196 | 1,900.582 | 1,913.421 | 1,845.168 | 1,789.442 | 1,705.455 | 2,024.511 | 1,898.156 | 1,845.711 | 1,844.819 | 1,629.481 | 1,383.9 | 1,107.675 | 816.383 | 726.371 | 696.452 | 639.983 | 577.7 | 550.179 | 525.053 | 510.899 | 473.518 | 492.06 | 486.078 | 486.557 | 442.612 | 467.289 | 443.528 | 336.463 | 299.865 | 306.596 | 284.062 | 263.955 | 229.119 | 228.887 | 198.775 | 177.344 | 137.32 | 124.523 | 96.516 | 84.893 | 134.057 | 100.517 | 80.507 | 62.324 | 50.09 | 34.089 | 25.429 | 41.665 | 33.043 | 27.368 | 19.982 | 34.658 | 9.595 | 18.389 |
| Accumulated Other Comprehensive Income/Loss
| 1,353.094 | 429.117 | 1,345.188 | 422.511 | 1,315.004 | 397.517 | 1,312.759 | 7.494 | 1,227.462 | 312.334 | 1,232.819 | 310.921 | 3,727.107 | 302.938 | 706.482 | 3.827 | 16.66 | 16.42 | 15.942 | 15.665 | 16.576 | 16.102 | 15.271 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -61.098 | 919.345 | 0 | 919.345 | 0 | 919.345 | 0 | 982.315 | 0 | 1,226.735 | 0 | 404.105 | 701.941 | 404.105 | 0 | 404.105 | 0 | 404.105 | 0 | 404.105 | 701.082 | 404.105 | 699.777 | 700.226 | 668.848 | 668.848 | 668.848 | 668.848 | 652.167 | 652.167 | 652.167 | 652.167 | 638.6 | 638.6 | 638.6 | 638.6 | 626.361 | 626.361 | 626.361 | 626.361 | 610.867 | 610.852 | 610.852 | 610.852 | 591.481 | 591.481 | 857.865 | 857.865 | 830.219 | 830.219 | 271.964 | 271.964 | 227.637 | 227.637 | 227.637 | 227.637 | 211.443 | 211.443 | 211.443 | 211.443 | 203.957 | 204.76 | 204.764 | 204.759 | 178.138 | 178.098 | 178.16 | 178.149 | 172.766 | 172.772 | 171.971 | 171.792 | 157.74 | 157.56 | 159.668 | 159.643 | 134.237 | 134.134 | 132.897 | 133.998 | 110.405 | 311.994 | 308.209 | 137.58 | 121.831 | 120.285 | 120.642 | 121.302 | 116.628 | 117.155 | 194.725 | 194.577 | 178.669 | 248.269 | 245.526 |
| Total Shareholders Equity
| 6,429.58 | 6,455.761 | 6,494.177 | 6,589.586 | 6,532.547 | 6,473.552 | 6,542.318 | 6,436.508 | 6,167.763 | 5,955.908 | 5,820.23 | 4,985.792 | 4,792.307 | 4,702.23 | 4,689.874 | 4,638.789 | 4,584.923 | 4,600.452 | 4,587.065 | 4,574.564 | 4,530.547 | 4,474.309 | 4,513.253 | 4,453.762 | 4,393.183 | 4,317.754 | 4,343.534 | 4,301.342 | 4,215.557 | 4,167.418 | 4,193.496 | 4,120.805 | 4,035.946 | 3,957.106 | 3,957.586 | 3,895.007 | 3,805.082 | 3,752.162 | 3,772.235 | 3,710.785 | 3,647.263 | 3,576.634 | 3,589.473 | 3,521.22 | 3,446.124 | 3,362.136 | 3,414.976 | 3,288.62 | 3,208.53 | 3,207.638 | 2,409.044 | 2,163.464 | 1,842.912 | 1,551.619 | 1,461.608 | 1,431.689 | 1,359.026 | 1,296.743 | 1,269.223 | 1,244.096 | 1,222.456 | 1,185.877 | 1,204.424 | 1,198.437 | 1,172.295 | 1,128.31 | 1,153.049 | 1,129.277 | 1,016.829 | 980.237 | 986.167 | 963.455 | 929.295 | 894.279 | 896.155 | 866.018 | 819.181 | 779.054 | 765.02 | 738.114 | 702.899 | 699.851 | 662.526 | 452.987 | 419.055 | 405.275 | 389.632 | 381.631 | 393.193 | 385.097 | 378.693 | 371.159 | 369.928 | 344.864 | 350.916 |
| Total Equity
| 7,614.884 | 7,633.629 | 7,703.147 | 7,810.695 | 7,744.719 | 7,690.229 | 7,750.289 | 7,618.61 | 7,240.981 | 6,977.051 | 6,790.847 | 5,927.926 | 5,687.252 | 5,570.119 | 5,555.341 | 5,478.27 | 5,412.71 | 5,414.052 | 5,396.469 | 5,384.394 | 5,324.393 | 5,256.868 | 5,308.622 | 5,240.937 | 5,176.385 | 5,094.297 | 5,115.24 | 5,063.065 | 4,965.887 | 4,920.816 | 4,929.075 | 4,842.68 | 4,741.101 | 4,659.42 | 4,654.166 | 4,579.714 | 4,471.689 | 4,411.165 | 4,441.411 | 4,369.59 | 4,302.858 | 4,239.59 | 4,243.731 | 4,166.231 | 4,006.214 | 3,911.637 | 4,002.094 | 3,856.056 | 3,762.313 | 3,733.952 | 2,928.564 | 2,640.24 | 2,264.97 | 1,906.888 | 1,784.024 | 1,723.852 | 1,637.748 | 1,565.676 | 1,539.05 | 1,510.364 | 1,485.412 | 1,447.606 | 1,456.408 | 1,451.305 | 1,421.14 | 1,368.264 | 1,402.748 | 1,377.401 | 1,282.055 | 1,239.82 | 1,243.165 | 1,201.881 | 1,161.914 | 1,088.57 | 1,082.553 | 1,060.296 | 1,007.741 | 951.424 | 916.586 | 884.579 | 842.974 | 832.078 | 742.854 | 532.586 | 503.569 | 480.697 | 460.067 | 450.996 | 466.566 | 454.223 | 448.084 | 435.985 | 428.556 | 396.588 | 397.144 |
| Total Liabilities & Shareholders Equity
| 10,220.977 | 10,292.268 | 10,761.412 | 11,218.461 | 10,914.433 | 11,231.053 | 11,611.73 | 11,712.94 | 11,455.248 | 11,068.117 | 10,552.64 | 9,266.077 | 8,450.63 | 7,993.562 | 7,245.635 | 7,092.492 | 6,671.529 | 6,465.812 | 6,556.488 | 6,467.247 | 6,477.616 | 6,354.614 | 6,376.717 | 6,292.657 | 6,089.193 | 6,060.508 | 6,099.334 | 6,123.283 | 5,963.577 | 5,803.366 | 5,708.358 | 5,589.732 | 5,482.457 | 5,427.608 | 5,349.22 | 5,321.05 | 5,169.841 | 5,167.87 | 5,216.058 | 5,386.391 | 5,353.179 | 5,329.935 | 5,337.843 | 5,405.976 | 5,128.185 | 5,051.999 | 5,047.978 | 5,179.851 | 5,461.006 | 5,475.187 | 4,885.763 | 4,969.128 | 5,123.46 | 3,971.452 | 3,139.316 | 2,794.533 | 2,831.72 | 2,705.325 | 2,494.028 | 2,418.041 | 2,299.157 | 2,275.576 | 2,334.308 | 2,468.434 | 2,513.524 | 2,518.384 | 2,404.448 | 2,466.691 | 2,354.368 | 2,307.233 | 2,214.007 | 2,294.4 | 2,143.481 | 2,057.502 | 1,971.949 | 1,990.666 | 1,872.746 | 1,759.411 | 1,648.548 | 1,544.387 | 1,455.471 | 1,469.065 | 1,227.298 | 945.369 | 823.341 | 767.553 | 785.568 | 754.753 | 730.402 | 724.732 | 697.291 | 623.063 | 575.353 | 540.182 | 533.743 |