
Dongfeng Electronic Technology Co.,Ltd.
SSE:600081.SS
14.15 (CNY) • At close May 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2,989.142 | 3,403.627 | 2,787.238 | 3,008.498 | 3,171.571 | 3,449.491 | 3,116.97 | 2,129.241 | 1,873.987 | 2,315.337 | 1,759.407 | 2,026.268 | 1,781.135 | 1,843.406 | 1,504.591 | 1,502.106 | 1,461.968 | 1,229.457 | 1,036.103 | 949.95 | 1,044.459 | 1,020.721 | 884.548 | 956.297 | 931.289 | 879.006 | 810.145 | 770.558 | 881.477 | 755.607 | 668.438 | 582.176 | 501.778 | 569.799 | 517.803 | 563.106 | 703.8 | 703.171 | 681.614 | 636.812 | 551.679 | 585.467 | 660.346 | 541.969 | 751.817 | 264.107 | 244.282 | 187.123 | 162.399 | 162.087 | 175.837 | 155.188 | 141.868 | 123.509 | 130.49 | 137.746 | 45.851 | 54.522 | 38.646 | 20.938 | 37.915 | 43.869 | 21.353 | 14.786 | 33.457 | 40.624 | 22.25 | 34.732 | 12.186 | 41.349 | 36.614 | 25.976 | 38.63 | 52.873 | 67.759 | 47.594 | 46.049 | 43.516 | 37.081 | 28.544 | 34.97 | 18.569 | 30.954 | 39.377 | 41.824 | 35.702 | 50.478 | 97.889 | 52.07 | 71.372 | 49.204 | 126.102 | 40.22 | 132.794 | 50.999 | 48.395 | 83.686 | 69.022 | 68.094 | 33.761 | 17.631 | 4.122 | 11.257 | 0 |
Short Term Investments
| 290 | 1,646.346 | 450 | 220 | 250 | 0 | 570 | 340 | 420 | 80 | 500 | 70 | 100 | 30 | 199 | 100 | -51.946 | -50.931 | 100 | -44.124 | 100 | -42.509 | -42.627 | 4.913 | -43.383 | -44.709 | -47.002 | -49.305 | -51.098 | -51.111 | -56.149 | -55.425 | -53.499 | -50.529 | -49.215 | -50.292 | -49.295 | -50.255 | 0 | -40.163 | -55.124 | -40.28 | 0 | 0 | 0 | 2 | 0 | 0 | -201.232 | 0 | -27.083 | 0 | 220.463 | 0 | -19.406 | 0 | 0 | 0 | 0.053 | 0 | 0.385 | 0 | -19.529 | -19.77 | -20.122 | 0 | 1.828 | 4.193 | 6.062 | 0 | 17.855 | 19.422 | 19.777 | 20.073 | 28.758 | 26.402 | 22.035 | 23.917 | 24.295 | 25.464 | 24.209 | 23.102 | 27.867 | 27.867 | 25.411 | 25.411 | 22.813 | 22.813 | 29.48 | 24.406 | 26.029 | 29.029 | 39 | 0 | 60.5 | 50.5 | 35 | 22.5 | 0 | 0 | 7 | 0 | 15 | 0 |
Cash and Short Term Investments
| 3,279.142 | 3,403.627 | 3,237.238 | 3,228.498 | 3,421.571 | 3,449.491 | 3,686.97 | 2,469.241 | 2,293.987 | 2,395.337 | 2,259.407 | 2,096.268 | 1,881.135 | 1,873.406 | 1,703.591 | 1,602.106 | 1,461.968 | 1,229.457 | 1,136.103 | 949.95 | 1,144.459 | 1,020.721 | 884.548 | 961.21 | 931.289 | 879.006 | 810.145 | 770.558 | 881.477 | 755.607 | 668.438 | 582.176 | 501.778 | 569.799 | 517.803 | 563.106 | 703.8 | 703.171 | 681.614 | 636.812 | 551.679 | 585.467 | 660.346 | 541.969 | 751.817 | 264.107 | 244.282 | 187.123 | 162.399 | 162.087 | 175.837 | 155.188 | 141.868 | 123.509 | 130.49 | 137.746 | 45.851 | 54.522 | 38.699 | 20.938 | 38.3 | 43.869 | 21.353 | 14.786 | 33.457 | 40.624 | 24.078 | 38.924 | 18.248 | 41.349 | 54.469 | 45.398 | 58.407 | 72.946 | 96.517 | 73.996 | 68.084 | 67.434 | 61.376 | 54.008 | 59.179 | 41.67 | 58.82 | 67.243 | 67.235 | 61.113 | 73.291 | 120.702 | 81.55 | 95.778 | 75.233 | 155.131 | 79.22 | 132.794 | 111.499 | 98.895 | 118.686 | 91.522 | 68.094 | 33.761 | 24.631 | 4.122 | 26.257 | 0 |
Net Receivables
| 2,483.296 | 2,816.461 | 2,535.086 | 2,899.509 | 2,737.088 | 3,053.101 | 2,754.749 | 2,683.05 | 2,430.888 | 2,449.379 | 2,696.499 | 2,796.213 | 3,218.869 | 3,330.703 | 3,516.166 | 3,241.979 | 3,291.591 | 3,527.838 | 2,231.117 | 3,099.686 | 2,220.027 | 2,795.964 | 2,935.551 | 2,741.752 | 2,491.777 | 2,509.82 | 2,199.707 | 2,383.368 | 2,251.448 | 2,336.878 | 2,369.925 | 2,116.178 | 1,858.796 | 1,859.48 | 1,428.107 | 1,462.462 | 1,246.204 | 1,287.215 | 1,146.673 | 1,305.333 | 0 | 1,464.985 | 1,283.946 | 1,566.73 | 1,348.465 | 847.282 | 804.308 | 951.681 | 671.322 | 544.094 | 0 | 907.352 | 0 | 0 | 0 | 0 | 0 | 862.522 | 778.973 | 0 | 0 | 0 | 0 | 0 | 268.797 | 0 | 502.759 | 482.477 | 431.672 | 0 | 0 | 0 | 0 | 1.419 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 42.712 | 30.343 | 34.282 | 17.146 | 7.865 | 30.49 | 16.531 | 0 |
Inventory
| 413.791 | 364.051 | 459.61 | 429.43 | 516.328 | 457.557 | 386.322 | 408.765 | 477.871 | 456.708 | 518.364 | 518.896 | 556.219 | 423.813 | 463.79 | 374.094 | 324.704 | 250.229 | 247.144 | 257.264 | 291.74 | 278.907 | 282.146 | 259.969 | 289.386 | 308.869 | 251.062 | 247.501 | 331.84 | 360.931 | 316.616 | 308.433 | 318.777 | 328.603 | 287.823 | 301.567 | 328.503 | 414.828 | 434.997 | 414.636 | 376.832 | 399.622 | 314.176 | 272.247 | 294.2 | 265.635 | 202.281 | 192.688 | 255.297 | 194.911 | 200.675 | 202.881 | 215.722 | 230.689 | 238.876 | 132.757 | 154.528 | 126.669 | 130.478 | 120.066 | 123.222 | 101.779 | 87.975 | 97.724 | 107.042 | 95.361 | 132.564 | 141.736 | 173.552 | 150.247 | 169.691 | 176.046 | 182.255 | 168.39 | 190.271 | 188.242 | 170.217 | 179.905 | 187.031 | 187.929 | 177.671 | 180.964 | 152.572 | 148.084 | 132.928 | 144.536 | 145.684 | 143.319 | 130.31 | 115.695 | 72.248 | 80.95 | 74.263 | 68.028 | 69.169 | 75.767 | 81.032 | 72.091 | 41.011 | 38.33 | 41.434 | 33.684 | 35.224 | 0 |
Other Current Assets
| 141.3 | 116.273 | 131.964 | 77.699 | 121.956 | 177.127 | 200.023 | 226.806 | 167.696 | 165.396 | 240.051 | 300.028 | 207.621 | 304.593 | 324.278 | 238.296 | 119.026 | 467.449 | 961.866 | 210.259 | 197.612 | 163.067 | 196.55 | 202.755 | 166.554 | 132.198 | 153.624 | 179.912 | 131.217 | 362.878 | 99.118 | 110.58 | 117.271 | 103.446 | 135.187 | 160.709 | 185.553 | 115.117 | 234.251 | 224.251 | 166.081 | 146.74 | 334.057 | 282.438 | 281.941 | 967.25 | 165.617 | 168.825 | 168.97 | 143.244 | 771.978 | 894.123 | 919.565 | 862.728 | 960.693 | 876.302 | 915.413 | 862.642 | 770.582 | 780.199 | 660.315 | 486.744 | 512.626 | 452.753 | 44.118 | 309.979 | 502.839 | 483.053 | 432.477 | 381.992 | 380.985 | 385.156 | 348.134 | 275.395 | 311.773 | 284.393 | 289.896 | 223.153 | 286.802 | 306.553 | 309.119 | 265.458 | 277.937 | 285.062 | 269.541 | 230.506 | 221.004 | 197.021 | 320.034 | 268.633 | 263.009 | 235.734 | 243.366 | 229.804 | 178.455 | 175.938 | 101.035 | 73.444 | 97.294 | 105.616 | 98.466 | 96.111 | 82.79 | 201.702 |
Total Current Assets
| 6,317.529 | 6,700.412 | 6,363.898 | 6,635.136 | 6,796.943 | 7,137.276 | 7,028.064 | 5,787.862 | 5,370.442 | 5,466.819 | 5,714.32 | 5,711.406 | 5,863.844 | 5,932.515 | 6,007.824 | 5,456.475 | 5,197.289 | 5,057.707 | 4,576.23 | 4,517.158 | 3,853.838 | 4,258.659 | 4,298.795 | 4,165.686 | 3,879.005 | 3,829.892 | 3,414.537 | 3,581.338 | 3,595.982 | 3,519.565 | 3,454.096 | 3,117.367 | 2,796.622 | 2,861.33 | 2,368.92 | 2,487.844 | 2,396.169 | 2,520.33 | 2,497.535 | 2,581.032 | 2,607.284 | 2,596.814 | 2,592.525 | 2,663.385 | 2,676.423 | 1,476.342 | 1,339.782 | 1,426.678 | 1,257.988 | 980.475 | 1,148.489 | 1,252.192 | 1,277.155 | 1,216.927 | 1,330.059 | 1,146.805 | 1,115.791 | 1,043.834 | 939.76 | 921.203 | 821.837 | 632.392 | 621.954 | 565.264 | 429.296 | 445.964 | 659.481 | 663.713 | 624.277 | 573.589 | 605.145 | 606.6 | 588.795 | 515.205 | 598.561 | 546.631 | 528.197 | 470.492 | 535.209 | 548.49 | 545.969 | 488.093 | 489.329 | 500.389 | 469.704 | 436.154 | 439.979 | 461.042 | 531.895 | 480.107 | 410.491 | 471.815 | 396.849 | 430.626 | 359.123 | 350.599 | 343.464 | 267.401 | 240.68 | 194.854 | 171.805 | 164.407 | 159.772 | 201.702 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,439.189 | 1,443.004 | 1,445.473 | 1,462.413 | 1,441.328 | 1,464.913 | 1,488.572 | 1,516.919 | 1,538.129 | 1,557.679 | 1,566.538 | 1,590.839 | 1,622.789 | 1,636.555 | 1,613.787 | 1,539.255 | 1,562.398 | 1,575.976 | 1,469.014 | 1,315.564 | 1,324.142 | 1,352.269 | 1,320.185 | 1,309.351 | 1,320.266 | 1,373.582 | 1,262.505 | 1,286.156 | 1,302.026 | 1,303.94 | 1,306.288 | 1,295.502 | 1,292.397 | 1,303.978 | 1,274.934 | 1,260.453 | 1,247.315 | 1,221.797 | 1,170.549 | 1,151.096 | 1,119.931 | 1,167.738 | 1,077.675 | 1,076.398 | 1,030.844 | 659.612 | 607.171 | 568.307 | 52.669 | 504.883 | 508.232 | 507.221 | 501.409 | 499.231 | 482.043 | 307.115 | 315.019 | 322.953 | 345.388 | 349.695 | 356.874 | 359.871 | 392.862 | 397.685 | 402.524 | 405.091 | 429.466 | 429.379 | 419.132 | 421.083 | 423.849 | 419.61 | 423.226 | 413.014 | 447.028 | 435.311 | 433.877 | 436.88 | 436.049 | 439.267 | 440.783 | 442.813 | 398.586 | 383.001 | 382.251 | 386.182 | 340.514 | 360.4 | 357.178 | 361.989 | 258.661 | 256.548 | 256.877 | 256.67 | 251.698 | 251.341 | 268.971 | 266.071 | 113.803 | 115.291 | 118.569 | 82.221 | 73.88 | 67.657 |
Goodwill
| 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 1.785 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.271 | 0 | 0.301 | 0 | -0.108 | 0 | 0.344 | 0 | 0 | 0 | 0.043 | 0 | 0 | 0 | 0.43 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 154.197 | 150.7 | 128.98 | 129.952 | 125.06 | 126.413 | 127.544 | 128.273 | 129.826 | 131.245 | 132.958 | 134.125 | 136.603 | 140.134 | 142.917 | 143.161 | 148.293 | 151.435 | 156.685 | 160.876 | 164.442 | 169.628 | 172.977 | 178.187 | 181.75 | 183.438 | 174.979 | 177.168 | 180.162 | 184.103 | 182.591 | 185.205 | 188.301 | 192.367 | 181.769 | 174.588 | 176.714 | 176.953 | 166.549 | 166.509 | 166.969 | 167.549 | 203.539 | 186.283 | 178.797 | 105.775 | 87.942 | 85.767 | 85.032 | 85.519 | 80.78 | 80.472 | 79.98 | 79.882 | 34.288 | 7.375 | 7.603 | 8.413 | 8.376 | 9.066 | 9.316 | 9.185 | 8.158 | 8.93 | 8.598 | 8.881 | 8.387 | 6.747 | 5.451 | 4.15 | 2.051 | 1.163 | 0.409 | 0.258 | 0.269 | 3.029 | 1.998 | 1.865 | 4.082 | 4.616 | 4.998 | 5.083 | 0.366 | 0.366 | 0.387 | 0.344 | 0.492 | 7.402 | 7.531 | 7.655 | 7.669 | 7.768 | 7.903 | 8.002 | 7.959 | 8.058 | 8.256 | 8.455 | 8.661 | 9.025 | 9.204 | 9.204 | 9.204 | 0 |
Goodwill and Intangible Assets
| 155.982 | 152.485 | 130.766 | 131.738 | 126.845 | 128.199 | 129.329 | 130.058 | 131.611 | 133.031 | 134.743 | 135.91 | 138.388 | 141.919 | 144.702 | 144.946 | 150.079 | 153.22 | 158.47 | 162.661 | 166.227 | 171.414 | 174.762 | 179.972 | 183.535 | 185.223 | 176.764 | 178.954 | 181.948 | 185.888 | 184.376 | 186.99 | 190.087 | 194.152 | 183.554 | 176.374 | 178.499 | 178.739 | 168.334 | 168.294 | 168.755 | 169.335 | 205.324 | 188.069 | 180.583 | 107.56 | 89.728 | 87.553 | 86.818 | 87.304 | 82.565 | 82.257 | 81.765 | 81.668 | 34.288 | 7.375 | 7.603 | 8.413 | 8.376 | 9.066 | 9.316 | 9.185 | 8.158 | 8.93 | 8.598 | 8.881 | 8.387 | 6.747 | 5.451 | 4.15 | 2.051 | 1.163 | 0.409 | 0.258 | 0.269 | 1.758 | 1.998 | 2.166 | 4.082 | 4.509 | 4.998 | 5.427 | 0.366 | 0.366 | 0.387 | 0.387 | 0.492 | 7.402 | 7.531 | 8.085 | 7.669 | 7.768 | 7.903 | 8.002 | 7.959 | 8.058 | 8.256 | 8.455 | 8.661 | 9.025 | 9.204 | 9.204 | 9.204 | 0 |
Long Term Investments
| 1,390.761 | 0 | 1,630.214 | 1,382.458 | 1,397.604 | 1,633.795 | 1,019.414 | 1,223.993 | 1,181.396 | 1,505.077 | 1,154.127 | 1,592.125 | 1,584.534 | 1,633.869 | 1,426.854 | 287.813 | 437.807 | 412.295 | 262.899 | 398.99 | 271.578 | 412.86 | 400.327 | 338.181 | 401.366 | 387.744 | 393.756 | 385.534 | 386.361 | 357.904 | 359.116 | 354.801 | 335.261 | 314.56 | 336.627 | 321.395 | 321.117 | 305.603 | 241.41 | 263.467 | 304.752 | 229.668 | 217.35 | 189.988 | 178.809 | 351.311 | 272.527 | 352.465 | 216.854 | 246.446 | 272.196 | 0 | -0 | 0 | 188.646 | 0 | 0 | 0 | 285.199 | 0 | 297.805 | 0 | 280.083 | 255.443 | 259.611 | 0 | 236.434 | 243.842 | 226.73 | 0 | 197.374 | 193.356 | 211.552 | 198.813 | 166.049 | 153.286 | 152.011 | 152.318 | 162.131 | 162.131 | 167.512 | 161.081 | 165.851 | 167.305 | 184.852 | 179.016 | 148.4 | 121.019 | 127.09 | 128.813 | 121.612 | 115.24 | 116.071 | 0 | 77.175 | 76.172 | 94.074 | 90.87 | 0 | 0 | 33.363 | 0 | 0 | 0 |
Tax Assets
| 93.349 | 92.697 | 101.704 | 101.253 | 99.25 | 100.139 | 96.856 | 96.807 | 102.686 | 102.503 | 98.788 | 98.239 | 102.214 | 100.986 | 106.676 | 104.894 | 101.745 | 106.891 | 88.504 | 83.911 | 84.277 | 90.462 | 84.601 | 76.392 | 75.579 | 80.379 | 60.5 | 61.051 | 61.134 | 62.668 | 53.78 | 52.135 | 54.113 | 58.097 | 51.041 | 50.963 | 56.591 | 58.067 | 55.691 | 57.319 | 57.458 | 58.923 | 44.147 | 44.201 | 43.729 | 10.67 | 8.106 | 8.219 | 7.425 | 8.031 | 9.439 | 9.187 | 11.217 | 12.576 | 8.607 | 8.751 | 7.69 | 9.445 | 4.037 | 3.948 | 3.431 | 3.81 | 2.248 | 2.295 | 2.307 | 2.161 | 1.797 | 1.345 | 1.139 | 1.001 | 1.421 | 1.419 | 1.257 | 1.169 | 0 | 0 | 22.13 | 0 | 36.862 | 38.653 | 38.445 | 0 | 36.947 | 0 | 35.055 | 0 | 33.978 | 33.767 | 33.46 | 27.692 | 27.857 | 31.071 | 40.687 | 0 | 63.445 | 53.562 | 37.863 | 25.165 | 0 | 0 | 9.266 | 0 | 0 | 0 |
Other Non-Current Assets
| 342.074 | 1,709.919 | 45.688 | 282.306 | 312.285 | 52.62 | 636.862 | 409.2 | 488.356 | 150.603 | 573.294 | 144.655 | 174.453 | 105.969 | 271.481 | 156.03 | 3.462 | 1.756 | 152.7 | 1.775 | 144.229 | 2.063 | 2.233 | 50.89 | 1.945 | 1.976 | 1.866 | 1.866 | 1.784 | 1.784 | 2.439 | 11.707 | 3.371 | 2.824 | 4.295 | 6.827 | 11.003 | 18.638 | 42.671 | 10.548 | 20.816 | 20.816 | 42.043 | 40.77 | 39.625 | 31.274 | 25.052 | 24.928 | 476.617 | 24.313 | -3.245 | 265.374 | 242.952 | 230.885 | -0.058 | 293.102 | 313.465 | 288.329 | 18.484 | 338.443 | 19.352 | 293.763 | -0.019 | -0.006 | -0.006 | 280.208 | 3.728 | 5.015 | 6.937 | 222.352 | 23.423 | 25.294 | 26.058 | 25.49 | 36.067 | 34.014 | 7.748 | 31.929 | -0.082 | -0.071 | -0.088 | 31.775 | -0.053 | 37.032 | 0.055 | 35.11 | -0.545 | 0.002 | -0.473 | -0.283 | -0.69 | -1.141 | -0.615 | 182.101 | -0.399 | -0.393 | 0.769 | 0.78 | 46.918 | 49.011 | 1.657 | 42.887 | 28.706 | 20.519 |
Total Non-Current Assets
| 3,421.355 | 3,398.105 | 3,353.845 | 3,360.168 | 3,377.313 | 3,379.666 | 3,371.032 | 3,376.978 | 3,442.179 | 3,448.893 | 3,527.49 | 3,561.767 | 3,622.378 | 3,619.297 | 3,563.501 | 2,232.939 | 2,255.49 | 2,250.139 | 2,131.587 | 1,962.902 | 1,990.453 | 2,029.068 | 1,982.108 | 1,954.786 | 1,982.691 | 2,028.903 | 1,895.39 | 1,913.562 | 1,933.253 | 1,912.185 | 1,905.999 | 1,901.135 | 1,875.228 | 1,873.611 | 1,850.45 | 1,816.012 | 1,814.526 | 1,782.843 | 1,678.656 | 1,650.724 | 1,671.712 | 1,646.479 | 1,586.539 | 1,539.425 | 1,473.59 | 1,160.427 | 1,002.584 | 1,041.472 | 840.383 | 870.977 | 869.188 | 864.039 | 837.343 | 824.36 | 713.525 | 616.343 | 643.777 | 629.14 | 661.483 | 701.152 | 686.779 | 666.629 | 683.332 | 664.346 | 673.033 | 696.342 | 679.81 | 686.328 | 659.389 | 648.586 | 648.119 | 640.843 | 662.502 | 638.744 | 649.413 | 624.37 | 617.763 | 623.294 | 639.042 | 644.489 | 651.651 | 641.096 | 601.696 | 587.704 | 602.6 | 600.695 | 522.839 | 522.59 | 524.786 | 526.297 | 415.11 | 409.487 | 420.922 | 446.773 | 399.879 | 388.74 | 409.934 | 391.34 | 169.382 | 173.326 | 172.059 | 134.311 | 111.79 | 88.176 |
Total Assets
| 9,738.884 | 10,098.517 | 9,717.743 | 9,995.304 | 10,174.256 | 10,516.942 | 10,399.096 | 9,164.84 | 8,812.621 | 8,915.712 | 9,241.81 | 9,273.173 | 9,486.222 | 9,551.812 | 9,571.325 | 7,689.414 | 7,452.779 | 7,307.845 | 6,707.817 | 6,480.061 | 5,844.292 | 6,287.728 | 6,280.903 | 6,120.472 | 5,861.696 | 5,858.795 | 5,309.927 | 5,494.9 | 5,529.236 | 5,431.75 | 5,360.095 | 5,018.501 | 4,671.85 | 4,734.941 | 4,219.37 | 4,303.856 | 4,210.696 | 4,303.173 | 4,176.191 | 4,231.756 | 4,278.996 | 4,243.293 | 4,179.064 | 4,202.81 | 4,150.014 | 2,636.769 | 2,342.366 | 2,468.15 | 2,098.371 | 1,851.451 | 2,017.676 | 2,116.232 | 2,114.499 | 2,041.287 | 2,043.584 | 1,763.148 | 1,759.568 | 1,672.974 | 1,601.242 | 1,622.355 | 1,508.616 | 1,299.02 | 1,305.286 | 1,229.609 | 1,102.329 | 1,142.305 | 1,339.291 | 1,350.041 | 1,283.666 | 1,222.174 | 1,253.264 | 1,247.443 | 1,251.297 | 1,153.949 | 1,247.974 | 1,171.001 | 1,145.959 | 1,093.786 | 1,174.251 | 1,192.979 | 1,197.619 | 1,129.188 | 1,091.026 | 1,088.093 | 1,072.304 | 1,036.849 | 962.818 | 983.632 | 1,056.681 | 1,006.404 | 825.601 | 881.302 | 817.771 | 877.399 | 759.002 | 739.339 | 753.398 | 658.741 | 410.062 | 368.18 | 343.864 | 298.718 | 271.562 | 289.878 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,728.249 | 3,099.91 | 2,426.396 | 3,172.297 | 3,342.401 | 2,877.953 | 3,356.396 | 2,741.897 | 3,079.552 | 3,065.525 | 3,308.623 | 3,302.98 | 3,745.396 | 3,886.663 | 3,022.874 | 3,878.85 | 3,809.006 | 3,646.937 | 3,334.568 | 3,373.237 | 2,917.375 | 3,189.421 | 3,206.207 | 3,093.441 | 2,871.015 | 2,818.493 | 2,329.299 | 2,550.806 | 2,692.017 | 2,603.585 | 2,406.759 | 2,165.603 | 1,997.986 | 2,087.652 | 1,474.262 | 1,609.865 | 1,560.463 | 1,639.97 | 1,448.658 | 1,541.078 | 1,663.37 | 1,605.739 | 1,603.616 | 1,627.218 | 1,608.869 | 921.96 | 772.372 | 880.784 | 677.438 | 508.24 | 531.153 | 599.882 | 623.559 | 584.695 | 566.153 | 533.133 | 625.35 | 565.285 | 499.713 | 521.878 | 490.006 | 394.416 | 342.299 | 292.232 | 208.422 | 220.105 | 347.565 | 348.021 | 302.649 | 242.02 | 252.35 | 255.623 | 240.377 | 164.66 | 216.511 | 189.161 | 215.772 | 167.637 | 161.61 | 163.636 | 198.408 | 139.17 | 158.495 | 145.542 | 142.067 | 113.46 | 164.155 | 164.322 | 190.752 | 185.505 | 136.09 | 211.704 | 131.423 | 146.071 | 124.441 | 97.124 | 91.853 | 58.216 | 31.119 | 42.401 | 45.991 | 39.198 | 29.813 | 0 |
Short Term Debt
| 390 | 392 | 390 | 380 | 389 | 538.68 | 543.5 | 749.286 | 509.5 | 529.5 | 579.5 | 539.5 | 388.5 | 273.9 | 963.599 | 236.7 | 222.7 | 835.488 | 247.8 | 108.836 | 243.5 | 235 | 278.5 | 372 | 332.7 | 342 | 202 | 207 | 227 | 247 | 277 | 292 | 242 | 247 | 352 | 347 | 342 | 353.6 | 402.6 | 352.6 | 352.6 | 395 | 436 | 456 | 446 | 346 | 337 | 452 | 367 | 312 | 382 | 382 | 392 | 387 | 432 | 385 | 294 | 314 | 334 | 387 | 389 | 369 | 384 | 399 | 424 | 434 | 429 | 450 | 445 | 460 | 480 | 481.9 | 438 | 491.9 | 433 | 433 | 401 | 376 | 352 | 315 | 265 | 256 | 244 | 270 | 264 | 256.5 | 227 | 225.6 | 222.1 | 174.755 | 180.655 | 184.483 | 177.483 | 238.966 | 173.966 | 168.466 | 139.467 | 97.467 | 96.995 | 78.295 | 68.03 | 27.44 | 38.068 | 0 |
Tax Payables
| 48.897 | 54.163 | 48.386 | 36.848 | 43.951 | 35.023 | 51.251 | 34.796 | 36.21 | 53.023 | 35.554 | 35.748 | 47.067 | 45.611 | 39.469 | 33.305 | 40.802 | 44.433 | 29.59 | 30.704 | 24.026 | 38.325 | 32.706 | 29.232 | 47.442 | 47.025 | 35.976 | 45.518 | 41.238 | 42.561 | 45.741 | 49.077 | 46.914 | 51.527 | 7.469 | 21.658 | 42.372 | 52.223 | 16.386 | 48.097 | 69.325 | 68.928 | 32.857 | 49.783 | 51.48 | 14.319 | -2.39 | 6.817 | 20.836 | 12.602 | 25.129 | 19.031 | 33.736 | 12.689 | 27.664 | 7.163 | 38.364 | 32.703 | 20.154 | 14.917 | 14.816 | 6.417 | 9.636 | 1.159 | 4.61 | -4.829 | 0.734 | 0.904 | 4.115 | 0.438 | 4.673 | 4.583 | 4.835 | 3.881 | 2.435 | -0.185 | 8.18 | 0.713 | 5.9 | 7.789 | 15.326 | 12.416 | 21.634 | 17.159 | 21.143 | 28.34 | 24.615 | 26.835 | 27.949 | 29.48 | 12.303 | 11.136 | 14.344 | 13.105 | 5.155 | 4.065 | 2.042 | 15.62 | 9.353 | 9.684 | 9.772 | 7.798 | 4.095 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 559.537 | 569.99 | 93.081 | 630.036 | 652.853 | 25.059 | 29.18 | 35.041 | 0 | 0 | 829.137 | 1,029.723 | 882.08 | 724.009 | 833.683 | 749.342 | 716.955 | 593.418 | 657.47 | 662.25 | 561.133 | 618.398 | 700.494 | 708.288 | 689.043 | 565.935 | 620.144 | 693.037 | 667.962 | 574.353 | 575.397 | 562.043 | 583.196 | 572.707 | 599.264 | 621.587 | 737.063 | 563.278 | 632.825 | 534.587 | 582.84 | 541.906 | 206.585 | 157.603 | 132.366 | 104.853 | 111.167 | 209.062 | 250.69 | 182.996 | 206.647 | 211.109 | 171.074 | 115.749 | 127.515 | 118.59 | 111.288 | 110.587 | 87.681 | 99.731 | 84.288 | 87.398 | 76.079 | 68.136 | 60.396 | 45.562 | 33.429 | 54.08 | 50.067 | 44.939 | 41.805 | 71.952 | 56.584 | 61.402 | 61.144 | 61.725 | 94.097 | 68.904 | 73.577 | 65.755 | 47.182 | 48.686 | 65.772 | 56.205 | 60.819 | 69.709 | 78.291 | 49.443 | 42.116 | 85.073 | 83.504 | 23.281 | 47.165 | 64.96 | 35.597 | 47.265 | 32.184 | 26.439 | 42.785 | 11.244 | 0 |
Other Current Liabilities
| 751.626 | 802.583 | 1,169.605 | 80.966 | 108.304 | 1,395.006 | 610.92 | 1,179.1 | 578.678 | 674.28 | 830.892 | 842.503 | 899.851 | 989.181 | 1,910.552 | 874.173 | 696.128 | 1,002.5 | 699.614 | 663.297 | 552.941 | 645.015 | 6.311 | 15.15 | 617.735 | 699.366 | 87.307 | 52.763 | 649.542 | 691.311 | 790.982 | 115.966 | 38.085 | 606.565 | 708.16 | 101.557 | 599.326 | 56.513 | 729.551 | 800.316 | 35.981 | 52.631 | 573.477 | 638.202 | 556.594 | 3.335 | 10.121 | 129.091 | 88.615 | 105.675 | 190.337 | 237.866 | 155.791 | 205.416 | 192.194 | 171.417 | 84.122 | 109.289 | 105.694 | 101.943 | 100.01 | 85.396 | 145.055 | 138.082 | 86.861 | 85.259 | 72.138 | 64.283 | 43.359 | 34.298 | 54.804 | 47.242 | 109.718 | 40.834 | 70.882 | 57.812 | 54.683 | 65.262 | 57.425 | 87.108 | 55.264 | 64.093 | 44.789 | 39.794 | 37.453 | 42.189 | 32.432 | 39.358 | 43.712 | 50.335 | 37.88 | 34.412 | 71.55 | 75.498 | 18.394 | 43.194 | 73.982 | 23.271 | 41.621 | 22.941 | 18.434 | 35.269 | 24.549 | 100.765 |
Total Current Liabilities
| 3,918.772 | 4,348.656 | 4,034.387 | 4,229.647 | 4,453.646 | 4,846.662 | 4,562.067 | 4,586.638 | 4,228.999 | 4,351.507 | 4,754.568 | 4,720.731 | 5,080.814 | 5,236.533 | 5,285.965 | 5,023.027 | 4,787.952 | 4,712.238 | 4,337.626 | 4,201.558 | 3,759.658 | 4,107.761 | 4,185.973 | 4,070.957 | 3,868.893 | 3,906.884 | 3,362.87 | 3,545.131 | 3,609.796 | 3,584.457 | 3,520.482 | 3,290.608 | 2,899.338 | 2,992.743 | 2,541.891 | 2,663.277 | 2,544.16 | 2,701.57 | 2,597.195 | 2,742.091 | 2,684.555 | 2,755.123 | 2,645.951 | 2,771.203 | 2,662.943 | 1,492.199 | 1,274.707 | 1,468.691 | 1,153.889 | 938.517 | 1,128.619 | 1,238.78 | 1,205.087 | 1,189.8 | 1,218.01 | 1,096.714 | 1,041.836 | 1,021.278 | 959.561 | 1,025.738 | 993.832 | 855.229 | 880.99 | 830.473 | 723.893 | 734.534 | 849.437 | 863.207 | 795.122 | 736.756 | 791.827 | 789.348 | 792.93 | 698.656 | 722.829 | 679.788 | 679.635 | 609.612 | 576.935 | 573.534 | 533.998 | 471.678 | 468.918 | 472.494 | 464.663 | 440.489 | 448.202 | 456.114 | 484.513 | 440.074 | 366.93 | 441.736 | 394.801 | 473.64 | 321.956 | 312.849 | 306.06 | 194.575 | 179.089 | 153.321 | 142.227 | 109.705 | 96.525 | 100.765 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 81.476 | 80.231 | 117.241 | 95.805 | 116.76 | 107.899 | 286.401 | 346.557 | 340.096 | 343.923 | 355.561 | 297.333 | 148.867 | 149.763 | 364.977 | 361.609 | 340.297 | 355.282 | 176.023 | 172.575 | 19.637 | 17.864 | 0.845 | 11.391 | 0 | 27.375 | 0 | 0 | 0 | 3.19 | 30 | 0 | 30 | 30 | 30 | 30 | 30 | 30 | 45.922 | 0 | 15.922 | 15.922 | 40.941 | 29.478 | 45.49 | 36.847 | 45.49 | 25.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.592 | 2.373 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 63.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.82 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 44.356 | 40.636 | 43.305 | 44.975 | 45.785 | 0.016 | 42.885 | 46.724 | 34.813 | 35.699 | 32.968 | 34.342 | 33.525 | 30.551 | 28.408 | 27.803 | 26.5 | 28.759 | 20.9 | 17.984 | 16.503 | 17.3 | 17.942 | 14.551 | 12.423 | 11.001 | 11.125 | 11.706 | 7.925 | 8.476 | 7.258 | 7.607 | 12.064 | 12.167 | 9.389 | 9.525 | 3.321 | 3.456 | 3.521 | 3.586 | 3.65 | 3.715 | 0 | 0 | 0 | 6.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6.613 | 6.613 | 8.485 | 8.405 | 6.754 | 6.754 | 6.915 | 6.81 | 6.915 | 6.915 | 7.224 | 7.011 | 7.068 | 7.126 | 7.488 | 7.237 | 7.59 | 7.354 | 7.451 | 7.475 | 7.59 | 7.605 | 7.744 | 7.744 | 7.869 | 7.883 | 7.876 | 7.996 | 8.117 | 8.237 | 8.357 | 8.478 | 8.598 | 8.718 | 8.691 | 8.976 | 9.261 | 9.546 | 9.64 | 9.76 | 10.163 | 10.686 | 0 | 0 | 0 | -6.074 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 98.464 | 95.555 | 66.523 | 19.591 | 56.685 | 104.834 | 59.325 | 63.962 | 62.394 | 71.902 | 73.101 | 73.904 | 78.864 | 81.48 | 68.287 | 62.089 | 61.766 | 62.063 | 18.774 | 28.604 | 32.059 | 31.575 | 18.729 | 32.147 | 46.28 | 24.567 | 31.108 | 30.581 | 30.322 | 32.023 | 23.212 | 23.003 | 22.796 | 30.278 | 25.904 | 21.974 | 21.348 | 26.962 | 11.612 | 22.911 | 14.176 | 12.177 | 3.989 | 5.697 | 5.886 | 6.074 | 3.202 | 3.349 | 3.559 | 3.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.582 | 2.582 | 2.632 | 2.692 | 0 | 0 | 0 | 0 | 6.09 | 7.427 | 9.763 | 9.875 | 11.89 | 13.413 | 14.612 | 14.612 | 0 | 0 | 0 | 0 | 0 | 0 | 63.9 | 72.1 | 0 | 0 | 0 | 0 | 0.422 | 0.422 | 30.422 | 0 | 0 | 0 | 0 | 0 | 0 | 17.4 |
Total Non-Current Liabilities
| 230.909 | 223.034 | 235.554 | 213.751 | 225.984 | 173.81 | 395.527 | 464.053 | 444.219 | 458.439 | 468.854 | 412.591 | 268.324 | 268.919 | 469.159 | 458.738 | 436.153 | 440.318 | 223.147 | 226.639 | 75.789 | 74.343 | 45.26 | 51.283 | 66.571 | 70.827 | 50.109 | 50.284 | 46.363 | 51.926 | 68.827 | 39.088 | 73.458 | 81.163 | 73.984 | 70.476 | 63.929 | 69.965 | 70.695 | 22.911 | 43.911 | 42.499 | 44.93 | 35.175 | 51.376 | 42.921 | 48.692 | 29.099 | 3.559 | 3.545 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.582 | 2.582 | 2.632 | 2.692 | 0 | 0 | 1.592 | 2.922 | 69.99 | 71.327 | 73.663 | 73.775 | 75.79 | 77.313 | 78.512 | 78.512 | 63.9 | 63.9 | 63.9 | 63.9 | 0 | 0 | 63.9 | 72.1 | 0 | 0 | 0 | 0 | 0.422 | 0.422 | 30.422 | 36.82 | 0 | 0 | 0 | 0 | 0 | 17.4 |
Total Liabilities
| 4,149.681 | 4,571.69 | 4,269.941 | 4,443.398 | 4,679.63 | 5,020.472 | 4,957.594 | 5,050.691 | 4,673.218 | 4,809.946 | 5,223.423 | 5,133.321 | 5,349.138 | 5,505.453 | 5,755.125 | 5,481.765 | 5,224.105 | 5,152.556 | 4,560.773 | 4,428.197 | 3,835.447 | 4,182.104 | 4,231.233 | 4,122.239 | 3,935.464 | 3,977.711 | 3,412.98 | 3,595.414 | 3,656.159 | 3,636.383 | 3,589.309 | 3,329.696 | 2,972.796 | 3,073.906 | 2,615.876 | 2,733.753 | 2,608.089 | 2,771.535 | 2,667.89 | 2,765.002 | 2,728.466 | 2,797.623 | 2,690.88 | 2,806.378 | 2,714.318 | 1,535.12 | 1,323.399 | 1,497.79 | 1,157.447 | 942.062 | 1,128.619 | 1,238.78 | 1,205.087 | 1,189.8 | 1,218.01 | 1,096.714 | 1,041.836 | 1,021.278 | 959.561 | 1,025.738 | 993.832 | 855.229 | 880.99 | 830.473 | 723.893 | 734.534 | 852.019 | 865.789 | 797.754 | 739.448 | 791.827 | 789.348 | 794.523 | 701.578 | 792.819 | 751.115 | 753.298 | 683.387 | 652.725 | 650.847 | 612.509 | 550.19 | 532.818 | 536.394 | 528.563 | 504.389 | 448.202 | 456.114 | 548.413 | 512.174 | 366.93 | 441.736 | 394.801 | 473.64 | 322.379 | 313.271 | 336.482 | 231.395 | 179.089 | 153.321 | 142.227 | 109.705 | 96.525 | 118.165 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.728 | 1.515 | 1.494 | 1.387 | 1.196 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 553.026 | 553.026 | 553.026 | 578.344 | 578.344 | 578.344 | 578.344 | 470.419 | 470.419 | 470.419 | 470.419 | 470.419 | 470.419 | 470.419 | 470.419 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 313.56 | 241.2 | 241.2 | 241.2 | 241.2 | 241.2 | 241.2 | 201 | 201 | 201 | 201 | 201 | 201 | 201 | 134 | 119 | 85 | 85 | 50 | 50 | 50 |
Retained Earnings
| 1,495.233 | 1,457.849 | 1,440.676 | 1,460.732 | 1,373.503 | 1,360.143 | 1,302.991 | 1,281.653 | 1,291.493 | 1,280.973 | 1,260.811 | 1,310.828 | 1,303.969 | 1,256.325 | 1,145.298 | 1,060.988 | 1,049.956 | 1,007.526 | 1,027.725 | 970.591 | 916.705 | 978.328 | 935.782 | 914.542 | 894.801 | 875.653 | 860.64 | 881.222 | 831.208 | 782.439 | 774.875 | 731.818 | 724.397 | 686.337 | 655.438 | 638.555 | 655.169 | 624.104 | 623.668 | 605.591 | 617.053 | 550.061 | 526.219 | 480.98 | 492.189 | 422.695 | 417.985 | 387.479 | 315.171 | 294.898 | 286.789 | 284.559 | 252.195 | 211.516 | 196.017 | 170.96 | 176.911 | 122.17 | 127.104 | 83.355 | 12.316 | -41.681 | -64.801 | -83.579 | -97.697 | -72.042 | 6.878 | 7.915 | -0.021 | -0.26 | 0 | -4.431 | -8.136 | -7.665 | -19.381 | -20.62 | -26.398 | -10.311 | 97.096 | 113.685 | 158.846 | 152.145 | 144.849 | 139.275 | 132.326 | 122.934 | 115.024 | 105.725 | 95.745 | 81.779 | 66.561 | 49.338 | 40.488 | 25.287 | 64.208 | 54.436 | 47.115 | 62.909 | 36.024 | 40.997 | 31.451 | 21.307 | 9.674 | 9.023 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 165.302 | 2,599.399 | 149.557 | 2,569.667 | 120.655 | 1,423.756 | 120.677 | 1,409.721 | 130.576 | 1,410.62 | 130.86 | 1,356.051 | 106.382 | 106.019 | -2.728 | -1.515 | -1.494 | -1.387 | -1.196 | 0.321 | 0.378 | 0.515 | 0.522 | 0.044 | 0.039 | 0.038 | 0.027 | 0.027 | 0.038 | 0.052 | 0.033 | 0.096 | 0.094 | 0.031 | 0.005 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,573.293 | 2,569.843 | 2,555.978 | 2,545.724 | 0 | 2,616.322 | 0 | 1,445.942 | 0 | 1,445.942 | 0 | 1,412.053 | 0 | 1,412.053 | 0 | 0 | 0 | 85.043 | -1.515 | 102.17 | 102.276 | -1.196 | 0 | 0 | 0 | 1.771 | 155.813 | 4.78 | 155.768 | 4.78 | 149.604 | 4.78 | 149.683 | 4.78 | 141.7 | 141.698 | 141.635 | 141.609 | 125.205 | 125.205 | 125.205 | 125.205 | 101.685 | 101.685 | 101.685 | 101.685 | 85.874 | 85.874 | 112.292 | 112.292 | 98.786 | 98.742 | 98.388 | 98.388 | 88.641 | 88.572 | 88.572 | 88.67 | 88.572 | 88.572 | 88.572 | 88.572 | 88.572 | 88.572 | 88.572 | 88.572 | 88.484 | 88.484 | 88.484 | 88.484 | 85.759 | 89.53 | 89.53 | 91.286 | 84.885 | 84.885 | 84.885 | 84.885 | 84.885 | 87.028 | 84.885 | 84.885 | 81.187 | 81.187 | 149.462 | 149.462 | 140.284 | 140.284 | 134.177 | 134.177 | 166.266 | 166.242 | 160.19 | 160.19 | 154.915 | 154.915 | 165.02 | 215.658 | 62.036 | 76.03 | 75.454 | 105.045 | 102.136 | 97.204 |
Total Shareholders Equity
| 4,621.552 | 4,580.718 | 4,549.68 | 4,569.992 | 4,551.245 | 4,536.279 | 4,451.002 | 3,175.62 | 3,185.668 | 3,174.962 | 3,140.951 | 3,191.574 | 3,185.008 | 3,137.355 | 2,971.768 | 1,480.93 | 1,469.535 | 1,426.9 | 1,443.434 | 1,386.321 | 1,332.542 | 1,394.356 | 1,352.056 | 1,330.873 | 1,315.304 | 1,292.128 | 1,330.013 | 1,350.59 | 1,300.574 | 1,251.795 | 1,238.092 | 1,195.047 | 1,187.64 | 1,149.561 | 1,110.698 | 1,093.813 | 1,110.364 | 1,079.273 | 1,062.433 | 1,044.356 | 1,055.818 | 988.825 | 941.464 | 896.224 | 907.434 | 837.94 | 817.419 | 786.913 | 741.024 | 720.75 | 699.136 | 696.86 | 664.143 | 623.463 | 598.218 | 573.092 | 579.042 | 524.4 | 529.236 | 485.487 | 414.448 | 360.45 | 337.331 | 318.553 | 304.435 | 330.09 | 408.922 | 409.959 | 402.023 | 401.784 | 399.319 | 398.659 | 394.954 | 394.462 | 379.064 | 377.824 | 372.047 | 388.134 | 495.541 | 514.273 | 557.291 | 550.59 | 539.596 | 534.022 | 522.988 | 513.595 | 496.508 | 487.209 | 471.122 | 457.156 | 433.828 | 416.58 | 401.678 | 386.477 | 420.122 | 410.351 | 401.199 | 412.567 | 217.06 | 202.026 | 189.032 | 176.351 | 161.81 | 156.227 |
Total Equity
| 5,589.203 | 5,526.828 | 5,447.801 | 5,551.906 | 5,494.626 | 5,450.792 | 5,441.502 | 4,114.149 | 4,139.403 | 4,105.766 | 4,018.387 | 4,139.852 | 4,137.085 | 4,046.36 | 3,816.2 | 2,207.649 | 2,228.674 | 2,155.289 | 2,147.044 | 2,051.864 | 2,008.844 | 2,105.624 | 2,049.67 | 1,998.233 | 1,926.232 | 1,881.084 | 1,896.948 | 1,899.485 | 1,873.076 | 1,795.367 | 1,770.786 | 1,688.805 | 1,699.054 | 1,661.034 | 1,603.495 | 1,570.103 | 1,602.606 | 1,531.638 | 1,508.301 | 1,466.754 | 1,550.53 | 1,445.67 | 1,488.183 | 1,396.432 | 1,435.695 | 1,101.649 | 1,018.967 | 970.36 | 940.924 | 909.389 | 889.057 | 877.452 | 909.412 | 851.487 | 825.574 | 666.434 | 717.732 | 651.696 | 641.682 | 596.617 | 514.784 | 443.792 | 424.296 | 399.137 | 378.436 | 407.771 | 487.272 | 484.252 | 485.912 | 482.726 | 461.437 | 458.094 | 456.775 | 452.371 | 455.155 | 419.886 | 392.662 | 410.399 | 521.526 | 542.132 | 585.11 | 578.999 | 558.208 | 551.699 | 543.741 | 532.46 | 514.616 | 527.518 | 508.268 | 494.229 | 458.671 | 439.566 | 422.97 | 403.759 | 436.624 | 426.068 | 416.916 | 427.346 | 230.973 | 214.859 | 201.637 | 189.013 | 175.037 | 171.713 |
Total Liabilities & Shareholders Equity
| 9,738.884 | 10,098.517 | 9,717.743 | 9,995.304 | 10,174.256 | 10,516.942 | 10,399.096 | 9,164.84 | 8,812.621 | 8,915.712 | 9,241.81 | 9,273.173 | 9,486.222 | 9,551.812 | 9,571.325 | 7,689.414 | 7,452.779 | 7,307.845 | 6,707.817 | 6,480.061 | 5,844.292 | 6,287.728 | 6,280.903 | 6,120.472 | 5,861.696 | 5,858.795 | 5,309.927 | 5,494.9 | 5,529.236 | 5,431.75 | 5,360.095 | 5,018.501 | 4,671.85 | 4,734.941 | 4,219.37 | 4,303.856 | 4,210.696 | 4,303.173 | 4,176.191 | 4,231.756 | 4,278.996 | 4,243.293 | 4,179.064 | 4,202.81 | 4,150.014 | 2,636.769 | 2,342.366 | 2,468.15 | 2,098.371 | 1,851.451 | 2,017.676 | 2,116.232 | 2,114.499 | 2,041.287 | 2,043.584 | 1,763.148 | 1,759.568 | 1,672.974 | 1,601.242 | 1,622.355 | 1,508.616 | 1,299.02 | 1,305.286 | 1,229.609 | 1,102.329 | 1,142.305 | 1,339.291 | 1,350.041 | 1,283.666 | 1,222.174 | 1,253.264 | 1,247.443 | 1,251.297 | 1,153.949 | 1,247.974 | 1,171.001 | 1,145.959 | 1,093.786 | 1,174.251 | 1,192.979 | 1,197.619 | 1,129.188 | 1,091.026 | 1,088.093 | 1,072.304 | 1,036.849 | 962.818 | 983.632 | 1,056.681 | 1,006.404 | 825.601 | 881.302 | 817.771 | 877.399 | 759.002 | 739.339 | 753.398 | 658.741 | 410.062 | 368.18 | 343.864 | 298.718 | 271.562 | 289.878 |