China Merchants Land Limited
HKEX:0978.HK
0.28 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
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 Q3 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q1 | 2010 Q3 | 2010 Q1 | 2009 Q3 | 2009 Q1 | 2008 Q3 | 2008 Q1 | 2007 Q3 | 2007 Q1 | 2006 Q3 | 2006 Q1 | 2005 Q3 | 2005 Q1 | 2004 Q3 | 2004 Q1 | 2003 Q3 | 2003 Q1 | 2002 Q3 | 2002 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 10,283.322 | 10,283.322 | 12,172.373 | 12,172.373 | 12,343.547 | 12,343.547 | 13,723.717 | 13,723.717 | 14,423.276 | 14,423.276 | 12,465.948 | 12,465.948 | 9,718.815 | 9,718.815 | 8,468.524 | 8,468.524 | 8,957.799 | 8,957.799 | 9,220.775 | 9,220.775 | 6,866.261 | 6,866.261 | 5,831.549 | 5,831.549 | 5,100.692 | 5,100.692 | 6,935.329 | 6,935.329 | 5,751.892 | 5,810.922 | 4,742.681 | 4,742.681 | 3,696.837 | 3,697.337 | 5,358.041 | 5,358.041 | 4,180.956 | 4,184.366 | 4,459.59 | 4,459.59 | 6,618.086 | 6,618.086 | 2.224 | 2.24 | 5.379 | 27.364 | 27.34 | 35.175 | 7.532 | 6.035 | 26.568 | 4.056 | 32.414 | 47.009 | 27.962 | 53.749 | 91.625 | 107.619 | 103.332 | 126.56 | 104.378 | 117.041 | 206.216 | 63.226 | 219.92 | 216.041 | 128.393 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.734 | 1.735 | 0 | 0 | 0 | 0 | 3.975 | 0 | 2.539 | 0 | 4.166 | 1.564 | 6.666 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 10,283.322 | 10,283.322 | 12,172.373 | 12,172.373 | 12,343.547 | 12,343.547 | 13,723.717 | 13,723.717 | 14,423.276 | 14,423.276 | 12,465.948 | 12,465.948 | 9,718.815 | 9,718.815 | 8,468.524 | 8,468.524 | 8,957.799 | 8,957.799 | 9,220.775 | 9,220.775 | 6,866.261 | 6,866.261 | 5,831.549 | 5,831.549 | 5,100.692 | 5,100.692 | 6,935.329 | 6,935.329 | 5,751.892 | 5,810.922 | 4,742.681 | 4,742.681 | 3,696.837 | 3,697.337 | 5,358.041 | 5,358.041 | 4,180.956 | 4,184.366 | 4,459.59 | 4,459.59 | 6,618.086 | 6,618.086 | 2.224 | 2.24 | 5.379 | 27.364 | 29.074 | 35.175 | 7.532 | 6.035 | 26.568 | 8.031 | 32.414 | 49.549 | 27.962 | 57.916 | 93.189 | 114.285 | 103.332 | 126.56 | 104.378 | 117.041 | 206.216 | 63.226 | 219.92 | 216.041 | 128.393 |
Net Receivables
| 0 | 20.043 | 0 | 29.288 | 0 | 26.925 | 0 | 40.859 | 0 | 25.419 | 0 | 32.972 | 0 | 105.526 | 0 | 66.268 | 0 | 19.814 | 0 | 7.122 | 0 | 2.386 | 0 | 2.044 | -69.89 | 5.55 | 0 | 1.153 | 0 | 2.163 | 0 | 2.329 | 0 | 2.909 | 0 | 7.954 | 0 | 5.772 | 0 | 8.172 | 0 | 20.006 | 42.402 | 42.872 | 0 | -1.706 | 7.48 | 0 | 0 | 0 | 1.403 | 56.206 | 0 | 0 | 186.39 | 0 | 136.896 | 0 | 288.706 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 67,634.899 | 67,634.899 | 72,346.979 | 72,346.979 | 63,332.41 | 63,332.41 | 68,772.641 | 68,772.641 | 74,620.484 | 74,620.484 | 61,843.888 | 61,843.888 | 50,168.069 | 50,168.069 | 50,363.361 | 50,363.361 | 47,057.932 | 47,057.932 | 42,381.099 | 42,381.099 | 41,163.479 | 41,163.479 | 38,761.442 | 38,761.442 | 33,293.771 | 33,293.771 | 33,431.909 | 33,431.909 | 32,035.534 | 32,035.534 | 29,993.632 | 29,993.632 | 29,323.044 | 29,323.044 | 28,804.057 | 28,804.057 | 25,659.37 | 25,659.37 | 18,965.187 | 18,965.187 | 15,188.406 | 15,188.406 | -42.402 | 0 | 0 | 4.467 | 4.463 | 8.92 | 6.051 | 0 | 1.291 | 132.756 | 312.016 | 528.448 | 474.733 | 531.684 | 311.858 | 457.851 | 366.188 | 324.531 | 272.966 | 627.033 | 425.73 | 347.253 | 290.666 | 478.64 | 194.894 |
Other Current Assets
| 14,937.679 | 14,917.636 | 25,354.984 | 25,325.696 | 21,705.007 | 21,678.082 | 26,963.167 | 26,922.308 | 24,328.062 | 24,302.643 | 38,200.61 | 38,167.638 | 29,938.499 | 29,832.973 | 22,611.495 | 22,545.227 | 17,769.168 | 17,749.354 | 15,359.027 | 15,351.905 | 9,447.438 | 9,445.052 | 9,283.007 | 9,280.963 | 15,538.619 | 15,463.179 | 9,952.754 | 9,951.601 | 8,028.548 | 8,026.385 | 7,856.182 | 7,853.853 | 4,841.455 | 4,838.046 | 3,149.613 | 3,141.659 | 3,165.451 | 3,156.269 | 4,303.455 | 4,295.283 | 4,889.756 | 4,869.75 | 42.946 | 0.397 | 40.989 | 9.365 | 0.143 | 4.778 | 112.984 | 129.346 | 2.513 | 22.01 | 125.386 | 464.03 | 131.395 | 325.154 | 133.497 | 437.644 | 380.723 | 468.04 | 293.711 | 343.213 | 292.023 | 330.813 | 135.901 | 363.294 | 100.639 |
Total Current Assets
| 92,855.9 | 92,855.9 | 109,874.336 | 109,874.336 | 97,380.964 | 97,380.964 | 109,459.525 | 109,459.525 | 113,371.822 | 113,371.822 | 112,510.446 | 112,510.446 | 89,825.383 | 89,825.383 | 81,443.38 | 81,443.38 | 73,784.899 | 73,784.899 | 66,960.901 | 66,960.901 | 57,477.178 | 57,477.178 | 53,875.998 | 53,875.998 | 53,863.192 | 53,863.192 | 50,319.992 | 50,319.992 | 45,875.004 | 45,875.004 | 42,592.495 | 42,592.495 | 37,861.336 | 37,861.336 | 37,311.711 | 37,311.711 | 33,005.777 | 33,005.777 | 27,728.232 | 27,728.232 | 26,696.248 | 26,696.248 | 45.17 | 45.509 | 46.368 | 41.197 | 41.16 | 48.873 | 126.568 | 135.381 | 31.774 | 219.003 | 469.816 | 1,042.027 | 820.48 | 914.754 | 675.44 | 1,009.78 | 809.38 | 919.131 | 662.076 | 1,087.287 | 923.969 | 741.291 | 646.487 | 1,057.976 | 423.927 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 572.998 | 572.998 | 290.114 | 290.114 | 322.096 | 322.096 | 334.398 | 334.398 | 311.938 | 311.938 | 425.05 | 425.05 | 475.688 | 475.688 | 344.567 | 344.567 | 322.218 | 322.218 | 268.829 | 268.829 | 222.947 | 222.947 | 152.056 | 152.056 | 136.888 | 136.888 | 76.194 | 76.194 | 61.913 | 61.913 | 34.716 | 34.716 | 36.185 | 36.185 | 35.757 | 35.757 | 36.873 | 36.873 | 30.383 | 30.383 | 31.242 | 31.242 | 0.02 | 0.02 | 0.019 | 165.674 | 151.004 | 186.877 | 191.874 | 316.649 | 322.041 | 557.659 | 583.147 | 659.652 | 663.289 | 670.407 | 696.1 | 636.04 | 654.407 | 650.239 | 744.802 | 622.595 | 561.877 | 493.438 | 493.938 | 507.502 | 494.419 |
Goodwill
| 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 0 | 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
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.117 | 20.469 | 24.711 | 26.913 | 21.759 | 17.812 | 15.463 | 14.295 | 13.759 | 10.901 | 6.857 | 7.809 | 7.718 | 6.608 |
Goodwill and Intangible Assets
| 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 160.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.673 | 9.122 | 19.117 | 20.469 | 24.711 | 26.913 | 21.759 | 17.812 | 15.463 | 14.295 | 13.759 | 10.901 | 6.857 | 7.809 | 7.718 | 6.608 |
Long Term Investments
| 16,616.551 | 16,616.551 | 15,624.41 | 15,624.41 | 15,773.161 | 15,773.161 | 15,456.292 | 15,456.292 | 15,202.013 | 15,202.013 | 11,972.421 | 11,972.421 | 11,760.933 | 11,760.933 | 6,394.425 | 6,394.425 | 5,865.614 | 5,865.614 | 4,884.125 | 4,884.125 | 4,489.838 | 4,489.838 | 2,170.72 | 2,170.72 | 1,802.628 | 1,802.628 | 1,221.239 | 1,221.239 | 301.629 | 301.629 | 352.789 | 352.789 | 245.419 | 245.419 | 151.535 | 151.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.547 | 12.491 | 7.748 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 931.491 | 0 | 1,134.92 | 0 | 936.478 | 0 | 965.498 | 0 | 890.87 | 0 | 1,114.191 | 0 | 953.844 | 0 | 1,037.779 | 0 | 1,022.89 | 0 | 815.498 | 0 | 741.121 | 0 | 735.483 | 0 | 670.831 | 0 | 533.794 | 0 | 500.662 | 0 | 337.804 | 0 | 370.236 | 0 | 390.285 | 0 | 374.386 | 0 | 325.907 | 0 | 362.02 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.949 | 6.38 | 48.084 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 21,533.397 | 22,464.888 | 12,485.898 | 13,620.818 | 16,295.391 | 17,231.869 | 8,885.797 | 9,851.295 | 8,790.802 | 9,681.672 | 8,864.145 | 9,978.336 | 7,849.825 | 8,803.669 | 5,390.734 | 6,428.513 | 7,266.08 | 8,288.97 | 8,489.612 | 9,305.11 | 8,179.371 | 8,920.492 | 8,413.583 | 9,149.066 | 1,183.563 | 1,854.394 | 1,972.509 | 2,506.303 | 1,546.95 | 2,047.612 | 155.933 | 493.737 | 190.329 | 560.565 | 913.133 | 1,303.418 | 22.676 | 397.062 | 853.732 | 1,179.639 | 911.231 | 1,273.251 | 0 | -0 | 0 | 0 | -151.004 | 0 | 0 | 0 | 30.173 | 31.78 | 36.282 | 38.575 | 43.386 | 6.54 | 49.09 | 37.108 | 90.181 | 114.887 | 27.868 | 38.386 | 56.997 | 40.21 | 44.383 | 45.29 | 42.402 |
Total Non-Current Assets
| 39,814.647 | 39,814.647 | 29,695.552 | 29,695.552 | 33,487.336 | 33,487.336 | 25,802.195 | 25,802.195 | 25,355.833 | 25,355.833 | 22,536.017 | 22,536.017 | 21,200.5 | 21,200.5 | 13,327.715 | 13,327.715 | 14,637.012 | 14,637.012 | 14,618.274 | 14,618.274 | 13,793.487 | 13,793.487 | 11,632.052 | 11,632.052 | 3,954.12 | 3,954.12 | 3,963.946 | 3,963.946 | 2,571.364 | 2,571.364 | 1,041.452 | 1,041.452 | 1,002.379 | 1,002.379 | 1,650.92 | 1,650.92 | 594.145 | 594.145 | 1,370.232 | 1,370.232 | 1,464.703 | 1,464.703 | 0.02 | 0.02 | 0.019 | 165.674 | 151.004 | 186.877 | 191.874 | 316.649 | 352.214 | 595.113 | 628.551 | 717.344 | 727.145 | 761.154 | 790.974 | 750.739 | 762.4 | 780.59 | 786.965 | 674.741 | 629.775 | 540.505 | 546.129 | 560.51 | 543.43 |
Total Assets
| 132,670.547 | 132,670.547 | 139,569.888 | 139,569.888 | 130,868.3 | 130,868.3 | 135,261.72 | 135,261.72 | 138,727.655 | 138,727.655 | 135,046.463 | 135,046.463 | 111,025.883 | 111,025.883 | 94,771.095 | 94,771.095 | 88,421.911 | 88,421.911 | 81,579.175 | 81,579.175 | 71,270.665 | 71,270.665 | 65,508.05 | 65,508.05 | 57,817.312 | 57,817.312 | 54,283.938 | 54,283.938 | 48,446.368 | 48,446.368 | 43,633.947 | 43,633.947 | 38,863.715 | 38,863.715 | 38,962.631 | 38,962.631 | 33,599.922 | 33,599.922 | 29,098.464 | 29,098.464 | 28,160.951 | 28,160.951 | 45.19 | 45.529 | 46.388 | 206.871 | 206.687 | 235.751 | 318.442 | 452.03 | 383.988 | 814.116 | 1,098.367 | 1,759.371 | 1,547.625 | 1,675.908 | 1,466.413 | 1,760.519 | 1,571.78 | 1,699.721 | 1,449.041 | 1,762.028 | 1,553.744 | 1,281.796 | 1,192.616 | 1,618.487 | 967.356 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 11,228.026 | 11,228.026 | 7,779.441 | 7,779.441 | 7,427.932 | 7,427.932 | 6,722.331 | 6,722.331 | 12,106.363 | 12,106.363 | 6,061.545 | 6,061.545 | 5,339.157 | 5,339.157 | 4,482.905 | 4,482.905 | 7,981.782 | 7,981.782 | 3,528.908 | 3,528.908 | 4,294.917 | 4,294.917 | 3,429.343 | 3,429.343 | 4,562.561 | 4,562.561 | 2,748.753 | 2,748.753 | 2,398.91 | 2,398.91 | 6,009.912 | 2,215.037 | 2,392.053 | 2,392.053 | 4,942.69 | 1,367.021 | 1,949.568 | 1,949.568 | 3,359.742 | 1,600.219 | 1,673.859 | 1,673.859 | 41.852 | 42.166 | 22.253 | 0.463 | 0.463 | 1.125 | 1.894 | 140.982 | 281.044 | 273.983 | 301.602 | 562.431 | 457.631 | 640.894 | 289.507 | 695.42 | 45.674 | 568.365 | 286.51 | 854.248 | 475.88 | 481.207 | 275.135 | 822.102 | 220.311 |
Short Term Debt
| 10,403.03 | 10,920.656 | 13,707.291 | 29,636.77 | 2,067.677 | 2,712.36 | 2,987.772 | 14,280.512 | 8,122.569 | 19,046.842 | 10,726.519 | 35,622.461 | 11,579.555 | 27,810.421 | 7,372.661 | 12,396.79 | 5,146.657 | 9,165.306 | 5,328.302 | 7,439.905 | 5,792.515 | 10,304.164 | 9,966.232 | 10,250.867 | 10,775.46 | 14,139.651 | 11,240.128 | 11,814.728 | 9,015.021 | 9,454.98 | 2,115.002 | 2,115.002 | 2,923.307 | 2,923.307 | 4,395.147 | 4,395.147 | 1,745.45 | 1,745.45 | 2,094.427 | 2,094.427 | 2,000 | 2,000 | 3.974 | 21.212 | 22.693 | 150.758 | 0 | 57.311 | 157.572 | 280.431 | 362.822 | 249.07 | 297.55 | 275.155 | 273.2 | 299.773 | 368.793 | 336.057 | 27.86 | 384.467 | 150.377 | 247.397 | 117.107 | 253.946 | 62.529 | 288.371 | 54.401 |
Tax Payables
| 5,830.817 | 0 | 6,305.329 | 0 | 6,178.504 | 0 | 6,682.22 | 0 | 6,675.088 | 0 | 7,440.262 | 0 | 6,640.718 | 0 | 4,926.602 | 0 | 6,274.338 | 0 | 2,849.284 | 0 | 2,998.369 | 0 | 3,214.915 | 0 | 3,433.049 | 0 | 1,719.705 | 0 | 2,066.634 | 0 | 186.478 | 0 | 1,417.504 | 0 | 209.597 | 0 | 1,734.406 | 0 | 96.072 | 0 | 1,691.594 | 0 | 0.256 | 0 | 0 | 0 | 0 | 0.238 | 0.218 | 11.807 | 12.137 | 2.734 | 18.752 | 17.042 | 0 | 5.398 | 5.347 | 4.017 | 1.354 | 3.914 | 0 | 3.006 | 2.929 | 14.327 | 12.906 | 5.034 | 5.792 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 45.023 | 57.153 | 54.921 | -0 | 0 | 5.347 | 0 | 1.354 | 0 | 8.935 | 0 | 11.78 | 0 | 22.024 | 0 | 12.66 |
Other Current Liabilities
| 42,809.964 | 48,123.155 | 53,955.564 | 44,331.414 | 48,266.077 | 53,799.898 | 49,327.052 | 44,716.532 | 48,692.657 | 44,443.472 | 69,023.057 | 51,567.377 | 47,305.563 | 37,715.415 | 34,742.579 | 34,645.052 | 22,722.212 | 24,977.901 | 27,734.792 | 28,472.473 | 21,352.111 | 19,838.831 | 17,564.138 | 20,494.418 | 12,562.722 | 12,631.58 | 17,530.61 | 18,675.715 | 12,569.953 | 14,196.628 | 12,735.989 | 16,717.342 | 11,439.195 | 12,856.699 | 9,639.041 | 13,424.307 | 9,372.498 | 11,106.904 | 6,115.949 | 7,971.544 | 6,193.057 | 7,884.651 | 24.04 | 7.269 | 1.3 | 22.605 | 173.209 | 20.098 | 27.032 | 248.049 | 72.969 | 55.93 | 38.401 | 244.766 | 174.412 | 0 | 60.659 | 0 | 728.067 | 0 | 213.819 | 0 | 253.222 | 0 | 339.089 | 0 | 179.444 |
Total Current Liabilities
| 70,271.837 | 70,271.837 | 81,747.625 | 81,747.625 | 63,940.19 | 63,940.19 | 65,719.375 | 65,719.375 | 75,596.677 | 75,596.677 | 93,251.383 | 93,251.383 | 70,864.993 | 70,864.993 | 51,524.747 | 51,524.747 | 42,124.989 | 42,124.989 | 39,441.286 | 39,441.286 | 34,437.912 | 34,437.912 | 34,174.628 | 34,174.628 | 31,333.792 | 31,333.792 | 33,239.196 | 33,239.196 | 26,050.518 | 26,050.518 | 21,047.381 | 21,047.381 | 18,172.059 | 18,172.059 | 19,186.475 | 19,186.475 | 14,801.922 | 14,801.922 | 11,666.19 | 11,666.19 | 11,558.51 | 11,558.51 | 70.121 | 70.648 | 46.247 | 173.826 | 173.672 | 78.772 | 186.715 | 681.269 | 728.971 | 581.716 | 656.304 | 1,099.394 | 905.243 | 946.065 | 724.306 | 1,035.494 | 802.955 | 956.746 | 659.642 | 1,104.651 | 849.137 | 749.48 | 689.659 | 1,115.506 | 472.608 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 26,685.985 | 26,685.985 | 22,125.732 | 22,125.732 | 33,724.183 | 33,724.183 | 36,522.153 | 36,522.153 | 28,842.761 | 28,842.761 | 9,718.79 | 9,718.79 | 8,356.138 | 8,356.138 | 13,590.84 | 13,590.84 | 17,091.709 | 17,091.709 | 15,823.836 | 15,823.836 | 12,855.621 | 12,855.621 | 9,227.113 | 9,227.113 | 4,458 | 4,458 | 6,308.739 | 6,308.739 | 8,069.359 | 8,069.359 | 10,262.78 | 10,262.78 | 8,873.945 | 8,873.945 | 8,226.726 | 8,226.726 | 7,837.767 | 7,837.767 | 7,016.196 | 7,016.196 | 5,042.741 | 5,042.741 | 0 | 0 | 0 | 14.623 | 14.61 | 109.508 | 68.988 | 0 | 0 | 76.66 | 53.918 | 66.818 | 87.124 | 149.704 | 154.971 | 169.07 | 213.173 | 149.931 | 199.106 | 197.017 | 250.472 | 59.477 | 53.516 | 61.564 | 66.09 |
Deferred Revenue Non-Current
| 0 | 0 | 21,776.591 | 0 | 33,349.121 | 0 | 36,121.917 | 0 | -437.62 | 0 | -410.09 | 0 | -537.918 | 0 | -367.841 | 0 | -375.646 | 0 | -190.679 | 0 | -180.104 | 0 | -292.635 | 0 | 10,649.482 | 0 | 7,540.777 | 0 | 3,213.843 | 0 | -2,210.909 | 0 | -3,618.531 | 0 | 1,064.562 | 0 | -35.516 | 0 | -100.399 | 0 | -103.389 | 0 | 0 | 0 | 0 | 14.608 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 226.582 | 0 | 311.82 | 0 | 273.951 | 0 | 348.303 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 496.282 | 0 | 477.662 | 0 | 376.076 | 0 | 437.62 | 0 | 410.09 | 0 | 537.918 | 0 | 367.841 | 0 | 375.646 | 0 | 190.679 | 0 | 180.104 | 0 | 292.635 | 0 | 254.294 | 0 | 157.287 | 0 | 145.477 | 0 | 73.043 | 0 | 59.946 | 0 | 46.549 | 0 | 35.516 | 0 | 100.399 | 0 | 103.389 | 0 | 0 | 0 | 0 | 14.887 | 0 | 13.413 | 13.368 | 23.554 | 27.713 | 0 | 0 | 47.84 | 0 | 51.32 | 0 | 28.574 | 0 | 37.903 | 38.558 | 30.694 | 30.694 | 10.268 | 10.197 | 10.18 | 10.185 |
Other Non-Current Liabilities
| 587.736 | 587.736 | 0 | 496.282 | 0 | 477.662 | 0 | 376.076 | 0 | 437.62 | 0 | 410.09 | 0 | 537.918 | 0 | 367.841 | 0 | 375.646 | 0 | 190.679 | 0 | 180.104 | 0 | 292.635 | 254.294 | 254.294 | 157.287 | 157.287 | 218.521 | 218.521 | 142.925 | 142.925 | 132.621 | 132.621 | 107.89 | 107.89 | 0 | 35.516 | 0 | 100.399 | 0 | 103.389 | 0 | 0 | 0 | 0 | -14.61 | 0 | 0 | 0 | 0 | 46.192 | 47.162 | 0 | 49.062 | 0 | 52.032 | 0 | 30.504 | 0 | -226.582 | 0 | 2.281 | 0 | 8.321 | 0 | 14.978 |
Total Non-Current Liabilities
| 27,273.721 | 27,273.721 | 22,622.014 | 22,622.014 | 34,201.845 | 34,201.845 | 36,898.229 | 36,898.229 | 29,280.381 | 29,280.381 | 10,128.88 | 10,128.88 | 8,894.056 | 8,894.056 | 13,958.681 | 13,958.681 | 17,467.355 | 17,467.355 | 16,014.515 | 16,014.515 | 13,035.725 | 13,035.725 | 9,519.748 | 9,519.748 | 4,712.294 | 4,712.294 | 6,466.026 | 6,466.026 | 8,287.88 | 8,287.88 | 10,405.705 | 10,405.705 | 9,006.566 | 9,006.566 | 8,334.616 | 8,334.616 | 7,873.283 | 7,873.283 | 7,116.595 | 7,116.595 | 5,146.13 | 5,146.13 | 45.825 | 0 | 44.947 | 29.51 | 14.61 | 122.921 | 82.356 | 23.554 | 27.713 | 122.853 | 101.08 | 114.658 | 136.186 | 201.024 | 207.002 | 197.644 | 243.677 | 187.833 | 237.664 | 227.711 | 283.448 | 69.745 | 72.034 | 71.743 | 91.253 |
Total Liabilities
| 97,545.558 | 97,545.558 | 104,369.639 | 104,369.639 | 98,142.035 | 98,142.035 | 102,617.604 | 102,617.604 | 104,877.058 | 104,877.058 | 103,380.263 | 103,380.263 | 79,759.049 | 79,759.049 | 65,483.428 | 65,483.428 | 59,592.344 | 59,592.344 | 55,455.801 | 55,455.801 | 47,473.637 | 47,473.637 | 43,694.376 | 43,694.376 | 36,046.086 | 36,046.086 | 39,705.222 | 39,705.222 | 34,338.398 | 34,338.398 | 31,453.086 | 31,453.086 | 27,178.625 | 27,178.625 | 27,521.091 | 27,521.091 | 22,675.205 | 22,675.205 | 18,782.785 | 18,782.785 | 16,704.64 | 16,704.64 | 70.121 | 70.648 | 46.247 | 203.336 | 203.155 | 201.694 | 269.071 | 704.823 | 756.685 | 704.569 | 757.385 | 1,214.052 | 1,041.429 | 1,147.089 | 931.309 | 1,233.138 | 1,046.632 | 1,144.579 | 897.305 | 1,332.363 | 1,132.585 | 819.225 | 761.693 | 1,187.25 | 563.861 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 3,368.56 | 0 | 3,424.519 | 0 | 3,451.824 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,342.587 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3,297.955 | 0 | 0 | 0 | 2,898.793 | 0 | 0 | 0 | 2,910.309 | 0 | 0 | 0 | 2,943.549 | 0 | 0 | 0 | 2,399.11 | 0 | 0 | 0 | 0 | 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
| 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 39.132 | 8.492 | 8.555 | 8.66 | 8.681 | 8.673 | 8.786 | 9.015 | 91.062 | 93.14 | 93.194 | 93.287 | 93.278 | 0 | 91.899 | 0 | 96.593 | 0 | 99.408 | 0 | 67.47 | 0 | 67.891 | 0 | 67.306 | 0 |
Retained Earnings
| 9,366.602 | 9,366.602 | 9,317.328 | 9,317.328 | 9,233.188 | 9,233.188 | 9,153.292 | 9,153.292 | 8,903.529 | 8,903.529 | 8,639.674 | 8,639.674 | 8,342.96 | 8,342.96 | 7,724.561 | 7,724.561 | 7,641.7 | 7,641.7 | 6,338.445 | 6,338.445 | 5,863.098 | 5,863.098 | 5,053.635 | 5,053.635 | 4,364.992 | 4,364.992 | 3,014.689 | 3,014.689 | 2,726.868 | 2,726.868 | 1,965.92 | 1,965.92 | 1,915.419 | 1,915.419 | 1,860.687 | 1,860.687 | 1,730.003 | 1,730.003 | 1,410.779 | 1,410.779 | 1,349.758 | 1,349.758 | -93.095 | -93.796 | -69.347 | -99.73 | -99.641 | -68.96 | 0 | 0 | 0 | -136.908 | 0 | 290.975 | 0 | 277.403 | 0 | 282.858 | 0 | 267.466 | 0 | 247.69 | 0 | 0 | 0 | 221.423 | 3.367 |
Accumulated Other Comprehensive Income/Loss
| 0 | -3,373.039 | -3,368.56 | -3,368.56 | -3,424.519 | -3,424.519 | -3,451.824 | -3,451.824 | -3,471.703 | -3,471.703 | -3,426.857 | -3,426.857 | -3,435.314 | -3,435.314 | -3,342.587 | -3,342.587 | -64.712 | -3,354.443 | -3,366.719 | -3,366.719 | -44.504 | -3,308.897 | -3,297.955 | -3,297.955 | -28.674 | -2,915.09 | -2,898.793 | -2,898.793 | -21.232 | -2,894.118 | -2,910.309 | -2,910.309 | -18.646 | -2,918.327 | -2,943.549 | -2,943.549 | -14.271 | -3,358.065 | -2,399.11 | -2,399.11 | -11.462 | -2,399.11 | 0.051 | 0.051 | 0 | 0 | 0 | 0 | -43.093 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 506.516 | 3,879.555 | 3,879.555 | 3,879.555 | 4,015.014 | 4,015.014 | 563.19 | 4,015.014 | 795.801 | 4,267.504 | 4,267.504 | 4,267.504 | 4,554.148 | 4,554.148 | 4,554.148 | 4,554.148 | 5,179.352 | 5,179.352 | 5,181.825 | 5,181.825 | 2,215.663 | 5,524.56 | -1,071.35 | 5,524.56 | 3,010.474 | 5,925.564 | 127.978 | 5,925.564 | 6,121.534 | 6,121.534 | 6,121.534 | 6,121.534 | 6,141.972 | 6,141.972 | 6,141.972 | 6,141.972 | 6,180.826 | 6,180.826 | 6,180.826 | 6,180.826 | 6,227.51 | 6,227.51 | 59.791 | 60.07 | 60.829 | 94.593 | 94.5 | 94.232 | 134.19 | -343.854 | -465.837 | 153.261 | 247.695 | 161.066 | 506.195 | 159.517 | 535.105 | 147.93 | 525.148 | 188.268 | 551.736 | 114.505 | 421.159 | 394.681 | 430.923 | 142.509 | 400.129 |
Total Shareholders Equity
| 9,912.25 | 9,912.25 | 9,867.455 | 9,867.455 | 9,862.815 | 9,862.815 | 9,755.614 | 9,755.614 | 9,738.462 | 9,738.462 | 9,519.453 | 9,519.453 | 9,500.926 | 9,500.926 | 8,975.254 | 8,975.254 | 9,505.741 | 9,505.741 | 8,192.683 | 8,192.683 | 8,117.893 | 8,117.893 | 7,319.372 | 7,319.372 | 7,414.598 | 7,414.598 | 6,080.592 | 6,080.592 | 5,993.416 | 5,993.416 | 5,216.277 | 5,216.277 | 5,178.196 | 5,178.196 | 5,098.242 | 5,098.242 | 4,591.896 | 4,591.896 | 5,231.627 | 5,231.627 | 5,217.29 | 5,217.29 | -24.931 | -25.119 | 0.141 | 3.535 | 3.532 | 34.057 | 49.371 | -252.793 | -372.697 | 109.547 | 340.982 | 545.319 | 506.195 | 528.819 | 535.105 | 527.381 | 525.148 | 555.142 | 551.736 | 429.665 | 421.159 | 462.572 | 430.923 | 431.237 | 403.496 |
Total Equity
| 35,124.989 | 35,124.989 | 35,200.249 | 35,200.249 | 32,726.265 | 32,726.265 | 32,644.116 | 32,644.116 | 33,850.597 | 33,850.597 | 31,666.2 | 31,666.2 | 31,266.834 | 31,266.834 | 29,287.667 | 29,287.667 | 28,829.567 | 28,829.567 | 26,123.374 | 26,123.374 | 23,797.028 | 23,797.028 | 21,813.674 | 21,813.674 | 21,771.226 | 21,771.226 | 14,578.716 | 14,578.716 | 14,107.97 | 14,107.97 | 12,180.861 | 12,180.861 | 11,685.09 | 11,685.09 | 11,441.54 | 11,441.54 | 10,924.717 | 10,924.717 | 10,315.679 | 10,315.679 | 11,456.311 | 11,456.311 | -24.931 | -25.119 | 0.141 | 3.535 | 3.532 | 34.057 | 49.371 | -252.793 | -372.697 | 109.547 | 340.982 | 545.319 | 506.195 | 528.819 | 535.105 | 527.381 | 525.148 | 555.142 | 551.736 | 429.665 | 421.159 | 462.572 | 430.923 | 431.237 | 403.496 |
Total Liabilities & Shareholders Equity
| 132,670.547 | 132,670.547 | 139,569.888 | 139,569.888 | 130,868.3 | 130,868.3 | 135,261.72 | 135,261.72 | 138,727.655 | 138,727.655 | 135,046.463 | 135,046.463 | 111,025.883 | 111,025.883 | 94,771.095 | 94,771.095 | 88,421.911 | 88,421.911 | 81,579.175 | 81,579.175 | 71,270.665 | 71,270.665 | 65,508.05 | 65,508.05 | 57,817.312 | 57,817.312 | 54,283.938 | 54,283.938 | 48,446.368 | 48,446.368 | 43,633.947 | 43,633.947 | 38,863.715 | 38,863.715 | 38,962.631 | 38,962.631 | 33,599.922 | 33,599.922 | 29,098.464 | 29,098.464 | 28,160.951 | 28,160.951 | 45.19 | 45.529 | 46.388 | 206.871 | 0 | 235.751 | 318.442 | 452.03 | 383.988 | 814.116 | 1,098.367 | 1,759.371 | 1,547.625 | 1,675.908 | 1,466.413 | 1,760.519 | 1,571.78 | 1,699.721 | 1,449.041 | 1,762.028 | 1,553.744 | 1,281.796 | 1,192.616 | 1,618.487 | 967.356 |