Nuode Investment Co.,Ltd
SSE:600110.SS
3.5 (CNY) • At close April 18, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,599.175 | 2,756.432 | 2,876.97 | 2,952.186 | 3,527.215 | 4,050.992 | 4,617.107 | 5,029.143 | 4,459.946 | 4,087.104 | 3,655.345 | 1,793.634 | 1,832.049 | 1,480.366 | 1,977.694 | 2,211.013 | 858.316 | 1,093.069 | 1,526.844 | 1,218.666 | 980.975 | 1,052.025 | 1,197.961 | 1,279.549 | 1,240.507 | 1,049.295 | 896.085 | 762.621 | 814.59 | 1,096.248 | 630.011 | 849.08 | 633.469 | 680.76 | 937.591 | 735.385 | 996.712 | 874.806 | 919.457 | 1,040.731 | 923.773 | 979.409 | 804.528 | 674.905 | 777.911 | 731.817 | 670.856 | 627.4 | 745.723 | 551.477 | 610.781 | 215.083 | 412.441 | 554.645 | 818.539 | 1,216.747 | 921.06 | 1,209.388 | 533.594 | 259.339 | 392.982 | 470.132 | 616.666 | 483.491 | 573.401 | 289.604 | 465.952 | 287.725 | 448.603 | 295.076 | 77.835 | 107.512 | 65.675 | 49.3 | 72.852 | 109.528 | 66.56 | 82.766 | 84.158 | 88.995 | 110.72 | 95.701 | 110.123 | 198.971 | 143.901 | 135.368 | 212.727 | 181.618 | 163.589 | 189.306 | 154.065 | 237.054 | 40.45 | 119.392 | 5.856 | 79.925 | 71.272 | 68.804 | 99.655 | 183.662 |
| Short Term Investments
| 0 | -128.101 | -118.964 | -114.994 | -110.576 | -106.505 | 200 | -101.916 | 200 | 667.402 | 664.811 | -35.666 | -43.802 | 100 | -36.505 | -37.4 | -38.174 | -37.404 | -38.131 | -38.857 | -738.449 | -676.963 | -687.103 | -771.886 | -646.77 | -633.441 | -668.708 | -737.772 | -575.497 | -467.147 | -426.01 | -373.326 | -314.43 | -366.05 | -375.129 | -41.841 | -40 | -40 | -40 | -40 | 68.208 | 111.34 | 126.15 | 118.71 | -40.221 | -40.609 | -40.964 | -40.267 | -40.401 | -40.536 | -40.67 | -40.804 | -43.843 | -41.073 | -42.191 | -41.342 | -40.692 | -40.745 | -40.798 | -40.851 | -40 | -40.132 | -40 | -40 | -0.287 | -0.179 | -0.872 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 35.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,599.175 | 2,756.432 | 2,876.97 | 2,952.186 | 3,527.215 | 4,050.992 | 4,817.107 | 5,029.143 | 4,659.946 | 4,087.104 | 3,655.345 | 1,793.634 | 1,832.049 | 1,580.366 | 1,977.694 | 2,211.013 | 858.316 | 1,093.069 | 1,526.844 | 1,218.666 | 980.975 | 1,052.025 | 1,197.961 | 1,279.549 | 1,240.507 | 1,049.295 | 896.085 | 762.621 | 814.59 | 1,096.248 | 630.011 | 849.08 | 633.469 | 680.76 | 937.591 | 735.385 | 996.712 | 874.806 | 919.457 | 1,040.731 | 991.981 | 1,090.749 | 930.678 | 793.615 | 777.911 | 731.817 | 670.856 | 627.4 | 745.723 | 551.477 | 610.781 | 215.083 | 412.441 | 554.645 | 818.539 | 1,216.747 | 921.06 | 1,209.388 | 533.594 | 259.339 | 392.982 | 470.132 | 616.666 | 483.491 | 573.401 | 289.604 | 465.952 | 287.725 | 448.603 | 295.076 | 77.835 | 107.512 | 65.675 | 49.3 | 72.852 | 109.528 | 66.56 | 82.766 | 84.158 | 88.995 | 110.72 | 95.701 | 110.123 | 198.971 | 143.901 | 135.368 | 212.727 | 216.957 | 163.589 | 189.306 | 154.065 | 237.054 | 40.45 | 119.392 | 5.856 | 79.925 | 71.272 | 68.804 | 99.655 | 183.662 |
| Net Receivables
| 2,109.27 | 2,054.292 | 1,781.605 | 2,402.797 | 1,740.57 | 1,600.03 | 1,570.873 | 1,647.357 | 2,168.897 | 2,121.384 | 2,156.113 | 1,878.919 | 1,614.525 | 1,744.142 | 1,556.069 | 1,302.762 | 1,198.601 | 983.61 | 864.384 | 902.039 | 933.85 | 977.766 | 1,245.971 | 839.985 | 880.911 | 986.289 | 1,041.585 | 901.474 | 986.628 | 1,047.535 | 864.581 | 975.47 | 544.717 | 521.822 | 546.968 | 860.808 | 956.444 | 973.008 | 825.178 | 1,054.818 | 1,020.837 | 1,269.217 | 1,053.543 | 962.95 | 379.756 | 236.677 | 85.122 | 317.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 291.782 | 248.547 | 0 | 0 | 620.885 | 0 | 0 | 203.017 | 0 | 0 | 284.403 | 231.246 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204.9 | 0 | 0 | 0 | 0 | 0 | 0 | 13.953 | 6.347 | 0 | 130.932 | 100.281 | 99.101 | 0 |
| Inventory
| 1,098.355 | 1,275.531 | 1,091.803 | 946.824 | 1,011.949 | 913.521 | 1,031.478 | 1,027.629 | 770.268 | 795.505 | 568.782 | 479.908 | 456.148 | 474.637 | 541.413 | 385.399 | 599.731 | 321.028 | 460.032 | 273.909 | 457.258 | 370.292 | 255.026 | 513.534 | 585.478 | 435.742 | 340.109 | 497.833 | 329.146 | 268.053 | 285.703 | 280.456 | 169.119 | 280.803 | 289.434 | 243.553 | 344.644 | 286.46 | 385.68 | 312.832 | 466.051 | 307.682 | 371.399 | 382.63 | 429.249 | 570.776 | 500.997 | 423.242 | 399.003 | 394.014 | 331.689 | 392.145 | 450.982 | 456.15 | 433.079 | 372.841 | 227.371 | 219.404 | 192.377 | 172.308 | 188.138 | 183.205 | 171.563 | 160.19 | 172.95 | 187.387 | 209.881 | 173.205 | 156.226 | 146.24 | 147.704 | 141.707 | 134.951 | 134.84 | 126.906 | 112.02 | 113.422 | 117.734 | 108.542 | 99.995 | 99.922 | 98.683 | 107.034 | 110.233 | 129.666 | 127.274 | 116.039 | 101.319 | 83.924 | 75.241 | 45.403 | 52.162 | 67.685 | 58.284 | 62.726 | 57.749 | 69.831 | 64.498 | 63.683 | 53.016 |
| Other Current Assets
| 528.346 | 530.924 | 541.977 | 499.125 | 662.243 | 486.027 | 579.538 | 377.362 | 681.784 | 206.419 | 760.53 | 206.569 | 811.451 | 819.072 | 536.638 | 527.059 | 522.21 | 537.686 | 412.433 | 1,604.941 | 1,031.437 | 1,017.264 | 984.073 | 977.839 | 1,069.732 | 1,234.668 | 1,044.894 | 683.24 | 776.677 | 753.492 | 724.558 | 629.99 | 1,014.984 | 990.455 | 1,238.983 | 1,477.971 | 879.294 | 884.691 | 949.021 | 949.089 | 1,096.647 | 903.569 | 1,083.637 | 883.562 | 1,204.309 | 1,320.54 | 1,319.93 | 593.793 | 966.06 | 850.807 | 849.026 | 868.787 | 1,381.272 | 1,470.592 | 1,626.409 | 1,479.385 | 1,252.492 | 993.897 | 1,012.327 | 973.168 | 904.211 | 773.53 | 1,046.463 | 1,027.994 | 564.261 | 437.396 | 750.919 | 283.035 | 355.695 | 314.99 | 284.578 | 117.939 | 279.329 | 253.562 | 270.62 | 241.363 | 237.186 | 232.967 | 223.013 | 213.801 | 231.109 | 232.148 | 207.714 | 190.081 | 231.188 | 255.296 | 204.902 | 157.475 | 214.045 | 201.417 | 131.6 | 145.882 | 111.374 | 83.201 | 120.564 | 89.567 | 132.807 | 85.526 | 0.012 | 95.132 |
| Total Current Assets
| 6,335.147 | 6,581.327 | 6,273.169 | 6,750.117 | 6,768.717 | 6,976.132 | 7,762.007 | 8,022.239 | 7,966.554 | 7,191.761 | 6,851.527 | 4,359.03 | 4,352.434 | 4,221.853 | 4,389.174 | 4,240.207 | 3,028.843 | 2,813.502 | 3,446.314 | 3,999.556 | 3,403.52 | 3,383.322 | 3,683.031 | 3,595.257 | 3,776.628 | 3,665.712 | 3,322.673 | 2,820.231 | 2,907.042 | 3,061.991 | 2,504.853 | 2,618.197 | 2,726.285 | 2,519.145 | 2,760.702 | 2,858.814 | 3,204.116 | 3,047.053 | 3,109.697 | 3,388.233 | 3,628.835 | 3,630.346 | 3,499.471 | 3,080.995 | 2,791.225 | 2,859.811 | 2,576.906 | 1,961.97 | 2,110.787 | 1,796.299 | 1,791.496 | 1,476.014 | 2,244.695 | 2,481.387 | 2,878.028 | 3,068.973 | 2,400.923 | 2,422.689 | 1,738.298 | 1,404.814 | 1,777.112 | 1,675.413 | 1,834.692 | 1,671.675 | 1,310.611 | 914.387 | 1,426.752 | 946.982 | 960.524 | 756.306 | 510.117 | 524.801 | 479.955 | 437.702 | 470.379 | 462.911 | 417.168 | 433.468 | 415.713 | 402.791 | 441.752 | 426.531 | 424.871 | 499.286 | 504.755 | 517.938 | 533.669 | 475.751 | 461.558 | 465.964 | 331.068 | 435.098 | 219.509 | 274.216 | 189.455 | 227.24 | 273.91 | 235.616 | 262.451 | 331.81 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 7,526.629 | 7,161.097 | 6,915.331 | 6,606.387 | 6,192.893 | 5,228.05 | 4,262.483 | 3,783.941 | 3,631.797 | 3,503.063 | 2,781.508 | 2,732.332 | 2,566.713 | 2,448.435 | 2,432.557 | 2,457.579 | 2,459.226 | 2,483.22 | 2,470.542 | 2,453.461 | 2,497.432 | 2,518.082 | 2,487.452 | 2,532.295 | 2,392.677 | 2,368.013 | 2,188.164 | 2,167.652 | 2,118.133 | 2,061.543 | 2,070.748 | 2,046.397 | 2,017.266 | 2,309.113 | 2,321.534 | 2,368.914 | 2,430.208 | 2,466.051 | 2,496.93 | 2,524.263 | 2,540.591 | 2,539.648 | 2,542.954 | 2,548.679 | 2,556.846 | 2,587.838 | 2,603.809 | 2,602.197 | 2,770.785 | 2,756.135 | 2,706.952 | 2,473.836 | 1,908.081 | 1,752.861 | 1,558.585 | 1,562.057 | 1,556.925 | 1,366.943 | 1,177.39 | 1,175.141 | 841.988 | 796.337 | 584.01 | 574.19 | 983.2 | 854.848 | 544.387 | 550.416 | 562.12 | 497.991 | 488.052 | 476.198 | 523.85 | 515.4 | 522.189 | 409.062 | 412.613 | 390.232 | 393.75 | 384.829 | 348.823 | 353.651 | 373.233 | 285.067 | 278.23 | 276.301 | 264.733 | 161.165 | 175.709 | 172.38 | 101.335 | 174.686 | 130.915 | 144.031 | 119.731 | 122.311 | 126.965 | 127.878 | 123.424 | 84.001 |
| Goodwill
| 9.145 | 9.145 | 9.145 | 9.145 | 9.145 | 9.145 | 9.145 | 9.145 | 9.868 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.522 | 3.522 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 49.391 | 75.321 | 80.087 | 6.574 | 9.609 | 15.221 | 9.995 | 10.341 | 10.341 | 11.317 | 8.958 | 8.95 | 8.95 | 1.827 | 1.827 | 0 | 0 | 76.413 | 76.413 | 74.811 | 0 | 0 | 0 | 0 | 0 | 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
| 598.375 | 599.272 | 585.258 | 548.883 | 519.347 | 516.893 | 508.681 | 481.536 | 370.329 | 326.873 | 289.254 | 295.276 | 293.995 | 257.782 | 264.047 | 269.17 | 307.223 | 304.736 | 303.783 | 306.73 | 294.46 | 285.77 | 279.08 | 280.726 | 278.602 | 278.803 | 268.539 | 259.984 | 257.852 | 275.635 | 274.065 | 277.959 | 267.098 | 346.338 | 356.359 | 350.764 | 472.873 | 463.748 | 451.259 | 444.847 | 439.49 | 437.709 | 423.243 | 414.105 | 425.081 | 391.877 | 373.347 | 365.454 | 350.563 | 272.499 | 272.848 | 285.408 | 258.914 | 247.439 | 150.311 | 145.174 | 139.519 | 136.157 | 126.796 | 125.89 | 118.652 | 74.455 | 63.119 | 60.702 | 61.794 | 60.642 | 50.329 | 33.776 | 30.062 | 29.941 | 10.837 | 11.028 | 11.309 | 11.581 | 11.804 | 10.398 | 10.99 | 11.211 | 13.815 | 12.809 | 45.655 | 45.831 | 23.686 | 23.808 | 14.68 | 11.619 | 11.699 | 9.872 | 10.47 | 10.565 | 4.964 | 10.592 | 13.969 | 21.987 | 19.722 | 20.772 | 15.603 | 16.093 | 16.584 | 17.075 |
| Goodwill and Intangible Assets
| 607.52 | 608.417 | 594.403 | 558.028 | 528.492 | 526.038 | 517.826 | 490.681 | 380.197 | 326.873 | 289.254 | 295.276 | 293.995 | 257.782 | 264.047 | 269.17 | 307.223 | 304.736 | 303.783 | 306.73 | 294.46 | 285.77 | 279.08 | 280.726 | 278.602 | 278.803 | 268.539 | 259.984 | 257.852 | 275.635 | 274.065 | 277.959 | 267.098 | 346.338 | 359.881 | 350.764 | 522.265 | 513.14 | 500.65 | 494.238 | 488.881 | 487.1 | 472.635 | 463.496 | 474.472 | 441.268 | 422.739 | 414.845 | 399.955 | 321.89 | 322.239 | 334.799 | 334.235 | 327.526 | 156.885 | 154.783 | 154.741 | 146.152 | 137.137 | 136.231 | 129.969 | 83.412 | 72.07 | 69.652 | 63.621 | 62.469 | 50.329 | 33.776 | 106.475 | 106.354 | 85.648 | 11.028 | 11.309 | 11.581 | 11.804 | 10.398 | 10.99 | 11.211 | 13.815 | 12.809 | 45.655 | 45.831 | 23.686 | 23.808 | 14.68 | 11.619 | 11.699 | 9.872 | 10.47 | 10.565 | 4.964 | 10.592 | 13.969 | 21.987 | 19.722 | 20.772 | 15.603 | 16.093 | 16.584 | 17.075 |
| Long Term Investments
| 823.611 | 908.566 | 926.132 | 974.619 | 1,097.057 | 1,031.482 | 736.686 | 964.057 | 638.283 | 0 | 0 | 702.015 | 710.824 | 570.856 | 704.826 | 702.302 | 704.21 | 704.647 | 699.497 | 260.925 | 962.157 | 901.033 | 760.555 | 845.346 | 690.428 | 680.584 | 713.064 | 794.201 | 632.152 | 556.343 | 599.107 | 430.157 | 376.361 | 439.857 | 449.977 | 124.104 | 115.425 | 732.065 | 620.347 | 478.884 | 365.761 | 214.461 | 224.94 | 141.239 | 324.963 | 277.798 | 268.522 | 264.553 | 155.624 | 160.286 | 168.011 | 171.853 | 198.731 | 195.13 | 166.698 | 274.328 | 317.951 | 206.105 | 210.1 | 214.464 | 210.356 | 187.326 | 201.504 | 196.184 | 228.263 | 212.216 | 341.27 | 145.444 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 176.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 58.456 | 62.552 | 54.651 | 56 | 40.6 | 40.062 | 28.004 | 34.451 | 27.745 | 31.081 | 30.517 | 25.36 | 14.927 | 13.582 | 13.744 | 10.473 | 10.643 | 11.608 | 17.128 | 12.308 | 9.026 | 9.011 | 8.632 | 14.609 | 17.608 | 19.9 | 17.801 | 13.398 | 19.734 | 17.688 | 23.459 | 16.495 | 24.561 | 18.077 | 18.74 | 15.939 | 15.342 | 13.467 | 13.974 | 16.713 | 11.826 | 16.243 | 13.111 | 13.111 | 13.084 | 13.033 | 10.505 | 10.443 | 13.22 | 13.22 | 13.154 | 13.154 | 10.298 | 10.298 | 7.872 | 7.872 | 8.018 | 8.018 | 7.702 | 7.702 | 7.22 | 7.22 | 7.281 | 7.281 | 11.444 | 11.439 | 13.876 | 12.558 | 10.086 | 10.086 | 11.808 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 194.653 | 262.812 | 254.864 | 293.722 | 153.431 | 308.922 | 874.899 | 676.945 | 560.574 | 765.918 | 1,391.425 | 591.338 | 674.466 | 684.512 | 374.993 | 336.547 | 197.261 | 274.326 | 16.811 | 16.667 | 8.983 | 27.763 | 53.174 | 14.412 | 51.193 | 41.812 | 161.421 | 161.656 | 179.264 | 337.025 | 300.48 | 288.567 | 3.278 | 4.134 | 5.006 | 5.879 | 16.972 | 18.465 | 19.958 | 21.451 | 131.153 | 175.778 | 192.082 | 186.135 | 28.918 | 30.411 | 31.905 | 33.398 | 34.891 | 36.385 | 37.878 | 39.371 | 39.833 | 41.67 | 43.851 | 45.345 | 47.182 | 49.019 | 50.856 | 52.693 | 54.531 | 56.368 | 58.205 | 60.042 | 61.879 | 63.716 | 65.587 | 67.446 | 143.204 | 134.228 | 116.612 | 177.275 | 153.554 | 177.698 | 154.505 | 209.647 | 201.86 | 192.221 | 187.986 | 204.671 | 127.275 | 127.173 | 131.192 | 116.247 | 129.622 | 130.209 | 147.622 | 35.339 | 152.975 | 148.904 | 256.832 | 133.607 | 91.341 | 90.803 | 76.649 | 73.297 | 4.138 | 5.527 | 3.237 | 1.274 |
| Total Non-Current Assets
| 9,210.869 | 9,003.444 | 8,745.381 | 8,488.755 | 8,012.472 | 7,134.553 | 6,419.897 | 5,950.075 | 5,238.597 | 4,626.935 | 4,492.705 | 4,346.321 | 4,260.925 | 3,975.168 | 3,790.166 | 3,776.071 | 3,678.563 | 3,778.536 | 3,507.761 | 3,050.091 | 3,772.059 | 3,741.659 | 3,588.894 | 3,687.389 | 3,430.508 | 3,389.113 | 3,348.99 | 3,396.891 | 3,207.135 | 3,248.234 | 3,267.858 | 3,059.575 | 2,688.564 | 3,117.519 | 3,155.138 | 2,865.6 | 3,100.21 | 3,743.187 | 3,651.86 | 3,535.549 | 3,538.212 | 3,433.23 | 3,445.722 | 3,352.659 | 3,398.284 | 3,350.349 | 3,337.479 | 3,325.436 | 3,374.475 | 3,287.915 | 3,248.234 | 3,033.014 | 2,491.177 | 2,327.485 | 1,933.891 | 2,044.386 | 2,084.816 | 1,776.236 | 1,583.185 | 1,586.232 | 1,244.064 | 1,130.663 | 923.07 | 907.349 | 1,348.408 | 1,204.688 | 1,015.449 | 809.64 | 821.884 | 748.659 | 702.12 | 664.501 | 688.713 | 704.678 | 688.497 | 629.107 | 625.462 | 593.663 | 595.55 | 602.309 | 521.752 | 526.655 | 528.111 | 425.122 | 422.532 | 418.13 | 424.053 | 382.451 | 339.154 | 331.85 | 363.131 | 318.885 | 236.225 | 256.822 | 216.101 | 216.38 | 146.706 | 149.499 | 143.245 | 102.35 |
| Total Assets
| 15,546.016 | 15,584.771 | 15,018.55 | 15,238.873 | 14,781.189 | 14,110.685 | 14,181.904 | 13,972.314 | 13,205.151 | 11,818.696 | 11,344.232 | 8,705.351 | 8,613.358 | 8,197.021 | 8,179.34 | 8,016.278 | 6,707.406 | 6,592.038 | 6,954.075 | 7,049.647 | 7,175.579 | 7,124.981 | 7,271.924 | 7,282.647 | 7,207.136 | 7,054.825 | 6,671.664 | 6,217.122 | 6,114.176 | 6,310.225 | 5,772.711 | 5,677.772 | 5,414.849 | 5,636.665 | 5,915.84 | 5,724.414 | 6,304.327 | 6,790.24 | 6,761.558 | 6,923.783 | 7,167.046 | 7,063.576 | 6,945.193 | 6,433.654 | 6,189.509 | 6,210.159 | 5,914.385 | 5,287.406 | 5,485.262 | 5,084.214 | 5,039.73 | 4,509.028 | 4,735.873 | 4,808.872 | 4,811.919 | 5,113.358 | 4,485.74 | 4,198.925 | 3,321.483 | 2,991.046 | 3,021.176 | 2,806.076 | 2,757.762 | 2,579.024 | 2,659.019 | 2,119.075 | 2,442.201 | 1,756.621 | 1,782.408 | 1,504.964 | 1,212.237 | 1,189.303 | 1,168.668 | 1,142.38 | 1,158.876 | 1,092.018 | 1,042.631 | 1,027.131 | 1,011.263 | 1,005.1 | 963.504 | 953.187 | 952.982 | 924.408 | 927.287 | 936.068 | 957.722 | 858.202 | 800.712 | 797.814 | 694.199 | 753.983 | 455.734 | 531.038 | 405.557 | 443.62 | 420.615 | 385.115 | 405.697 | 434.16 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,307.884 | 1,193.578 | 1,016 | 1,286.603 | 797.749 | 602.09 | 215.386 | 242.449 | 725.829 | 1,136.66 | 1,243.189 | 1,178.678 | 1,031.659 | 837.46 | 754.744 | 773.22 | 556.558 | 154.393 | 787.408 | 258.315 | 304.967 | 437.044 | 289.684 | 540.441 | 297.398 | 274.855 | 397.756 | 356.334 | 297.51 | 185.621 | 204.66 | 355.852 | 77.821 | 320.706 | 357.002 | 420.44 | 485.225 | 531.424 | 588.672 | 479.287 | 499.271 | 352.284 | 270.356 | 216.532 | 1,220.283 | 1,393.258 | 1,351.064 | 997.294 | 1,300.735 | 900.661 | 875.313 | 385.569 | 276.095 | 442.485 | 326.411 | 722.211 | 437.892 | 149.292 | 172.626 | 205.712 | 240.384 | 201.722 | 163.245 | 117.114 | 212.68 | 139.44 | 130.766 | 121.612 | 148.004 | 107.159 | 82.293 | 96.408 | 63.53 | 43.936 | 24.455 | 26.422 | 48.277 | 56.487 | 35.007 | 61.993 | 17.912 | 29.179 | 13.626 | 14.162 | 27.401 | 26.606 | 21.212 | 21.968 | 20.86 | 26.767 | 4.409 | 4.774 | 4.082 | 3.01 | 5.877 | 4.754 | 6.237 | 8.684 | 1.53 | 1.402 |
| Short Term Debt
| 2,441.218 | 3,596.208 | 3,117.47 | 2,720.219 | 3,225.18 | 2,894.823 | 2,925.074 | 3,121.709 | 3,107.616 | 2,567.823 | 2,080.014 | 1,955.916 | 1,403.98 | 1,681.924 | 1,861.198 | 1,759.088 | 2,041.372 | 2,434.728 | 2,297.979 | 2,598.093 | 2,404.08 | 2,722.899 | 2,628.43 | 2,981.58 | 2,989.177 | 2,857.977 | 2,698.418 | 2,095.947 | 2,069.777 | 2,594.06 | 2,179.941 | 1,670.79 | 2,368.893 | 1,724.31 | 2,473.653 | 2,406.608 | 3,485.623 | 2,986.274 | 3,193.671 | 3,484.576 | 3,185.545 | 2,979.39 | 2,881.492 | 2,870.272 | 1,460.578 | 1,218.747 | 1,194.472 | 997.256 | 773.277 | 1,190.491 | 1,100.05 | 654.832 | 328.842 | 219.717 | 280.85 | 639.85 | 660.18 | 715 | 718.47 | 419.47 | 366 | 481 | 480 | 464.5 | 364 | 132 | 407 | 380.7 | 441.2 | 421.2 | 196.2 | 196.5 | 178.5 | 138.5 | 203.5 | 178.111 | 140.5 | 118.5 | 138.5 | 140.5 | 161 | 135 | 180 | 150 | 190 | 220 | 239.7 | 160.2 | 135.2 | 145.2 | 87.7 | 141.2 | 60.7 | 57.7 | 29 | 59 | 40 | 0 | 0 | 0 |
| Tax Payables
| 24.665 | 20.551 | 28.164 | 37.595 | 36.951 | 30.793 | 56.303 | 67.564 | 39.569 | 38.39 | 66.036 | 45.246 | 48.408 | 45.378 | 30.822 | 39.678 | 38.72 | 31.068 | 34.25 | 27.962 | 20.399 | 40.13 | 47.718 | 50.149 | 29.52 | 31.55 | 39.515 | 52.86 | 39.676 | 50.699 | 78.811 | 47.509 | 32.21 | 115.022 | 103.598 | 109.761 | -83.252 | -92.11 | -111.27 | -113.778 | -114.757 | -109.665 | -122.649 | -148.919 | -147.136 | -134.429 | -145.77 | -143.936 | -116.728 | -125.749 | -101.479 | -89.224 | -74.654 | -55.126 | -58.038 | -55.17 | -46.249 | -33.977 | -13.521 | -8.057 | 18.246 | 15.312 | 19.681 | 17.464 | 45.863 | 49.783 | 55.109 | 38.4 | 28.817 | 33.649 | 21.047 | 22.897 | 30.855 | 36.723 | 32.066 | 2.161 | 0.413 | 0.825 | 1.831 | 1.472 | 1.519 | 4.941 | 1.343 | 2.383 | 0.587 | -1.093 | -1.875 | -3.921 | -1.821 | 5.377 | 7.262 | 10.13 | 2.39 | 13.815 | 2.559 | 5.505 | 5.415 | 14.008 | 4.803 | 8.293 |
| Deferred Revenue
| 17.744 | 86.401 | 96.444 | 115.44 | 108.955 | 106.982 | 42.51 | 9.116 | 5.916 | 5.936 | 8.793 | 93.692 | 136.285 | 102.635 | 87.675 | 99.144 | 92.116 | -356.715 | 85.626 | 499.612 | 175.825 | 180.912 | 289.362 | 194.017 | 172.173 | 226.046 | 210.783 | 225.803 | 200.264 | 200.807 | 219.764 | 224.046 | 148.949 | 344.3 | 487.894 | 181.054 | -12.832 | -34.39 | -78.134 | -51.026 | -46.688 | -57.943 | -71.821 | -113.638 | -101.442 | -78.517 | -70.962 | -99.403 | -60.674 | -94.418 | -75.829 | -51.861 | 4.33 | 12.349 | -33.225 | 7.413 | -21.697 | -10.271 | -4.822 | 17.573 | 26.278 | 54.741 | 58.262 | 56.643 | 76.171 | 65.481 | 103.302 | 64.924 | 49.504 | 49.828 | 70.237 | 33.203 | 64.903 | 74.477 | 83.899 | 58.347 | 31.152 | 43.216 | 62.843 | 38.572 | 20.718 | 35.415 | 16.275 | 26.926 | 21.729 | 16.054 | 15.859 | 47.774 | 29.003 | 17.667 | 21.008 | 27.587 | 20.592 | 41.905 | 19.306 | 28.732 | 12.916 | 0 | 0 | 82.616 |
| Other Current Liabilities
| 1,507.992 | 157.792 | 337.506 | 498.999 | 356.364 | 590.852 | 983.9 | 814.056 | 755.414 | 692.534 | 103.028 | -40.883 | -44.958 | 262.35 | 320.628 | 563.996 | 419.651 | 329.278 | 51.376 | 719.892 | 958.881 | 167.161 | 305.213 | 161.671 | 378.036 | 452.704 | 186.147 | 508.363 | 340.044 | 200.108 | 361.648 | 871.978 | 414.005 | 985.835 | 426.09 | 333.935 | 418.727 | 636.515 | 146.628 | 164.358 | 173.205 | 356.914 | 387.453 | 406.434 | 390.907 | 490.263 | 326.472 | 513.309 | 624.538 | 215.344 | 214.955 | 614.966 | 968.575 | 966.289 | 1,009.352 | 525.154 | 102.403 | 142.349 | 31.189 | 41.658 | 32.087 | 73.617 | 64.168 | 64.812 | 39.923 | 30.839 | 63.189 | 45.709 | 27.514 | 20.139 | 57.664 | 15.275 | 55.881 | 89.674 | 64.495 | 103.678 | 49.648 | 60.792 | 72.37 | 54.799 | 31.21 | 50.312 | 39.705 | 50.368 | 36.669 | 31.538 | 56.414 | 72.364 | 52.363 | 31.2 | 21.274 | 30.412 | 33.537 | 81.333 | 17.814 | 24.306 | 8.725 | 8.052 | 74.379 | 85.726 |
| Total Current Liabilities
| 5,330.658 | 4,972.437 | 4,499.14 | 4,684.962 | 4,425.484 | 4,118.559 | 4,180.661 | 4,245.778 | 4,628.429 | 4,435.407 | 4,046.447 | 3,675.851 | 2,948.212 | 2,850.836 | 2,987.451 | 3,151.093 | 3,072.218 | 2,949.467 | 3,774.131 | 3,790.637 | 3,688.326 | 3,367.234 | 3,271.045 | 3,733.841 | 3,694.131 | 3,617.086 | 3,339.693 | 3,013.504 | 2,747.006 | 3,052.183 | 2,825.059 | 2,946.129 | 2,892.929 | 3,145.873 | 3,360.344 | 3,042.642 | 4,306.324 | 4,062.102 | 3,817.701 | 4,014.443 | 3,743.263 | 3,578.923 | 3,416.651 | 3,344.319 | 2,924.631 | 2,967.839 | 2,726.238 | 2,363.922 | 2,581.823 | 2,180.747 | 2,088.839 | 1,566.143 | 1,498.858 | 1,573.365 | 1,558.575 | 1,832.045 | 1,154.226 | 972.664 | 908.764 | 658.783 | 656.717 | 771.651 | 727.095 | 663.889 | 662.467 | 352.062 | 656.064 | 586.421 | 645.535 | 582.148 | 357.204 | 331.08 | 328.766 | 308.833 | 324.515 | 310.373 | 238.838 | 236.603 | 247.708 | 258.764 | 211.641 | 219.432 | 234.674 | 216.913 | 254.657 | 277.051 | 315.451 | 250.611 | 206.602 | 208.544 | 120.645 | 186.516 | 100.709 | 155.859 | 55.249 | 93.564 | 60.377 | 30.744 | 80.711 | 95.421 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 2,480.945 | 2,756.803 | 2,587.324 | 2,368.485 | 2,345.571 | 1,821.883 | 1,799.555 | 1,544.489 | 795.692 | 806.479 | 719.258 | 1,108.068 | 1,843.894 | 1,231.228 | 1,668.543 | 449.932 | 1,593.436 | 485.004 | 1,123.629 | 707.312 | 908.958 | 940 | 1,097.182 | 1,034.557 | 684.422 | 637.532 | 893.031 | 418.657 | 981.365 | 517.92 | 310.299 | 227.937 | 191.462 | 100.294 | 136.645 | 711.522 | 634.368 | 653.995 | 865.505 | 876.312 | 1,319.394 | 1,335.298 | 1,219.891 | 780.56 | 938.806 | 945.176 | 891.166 | 794.895 | 696.896 | 702.523 | 747.413 | 747.76 | 944.552 | 950.679 | 979.634 | 983.612 | 1,014.166 | 869.554 | 765.222 | 690.614 | 745.445 | 486.909 | 483.209 | 373.024 | 467.504 | 255.499 | 162.235 | 10.64 | 11.82 | 11.82 | 11.82 | 13 | 13 | 13 | 23 | 23 | 53 | 53 | 43 | 43 | 43 | 43 | 43 | 43 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 13 | 0 | 0 | 11 | 11 | 0 | 0 | 3.5 | 18.5 |
| Deferred Revenue Non-Current
| 182.858 | 161.006 | 158.397 | 161.789 | 103.901 | 90.159 | 92.956 | 95.753 | 98.269 | 98.923 | 69.727 | 71.345 | 72.599 | 72.272 | 42.556 | 44.066 | 43.935 | 43.738 | 45.083 | 46.577 | 44.53 | 46.007 | 47.301 | 48.6 | 44.371 | 44.791 | 45.399 | 46.631 | 53.419 | 57.543 | 60.162 | 59.983 | 55.567 | 60.034 | 62.143 | 63.387 | 65.563 | 63.06 | 64.024 | 65.522 | 154.565 | 159.312 | 165.48 | 166.234 | 164.462 | 164.927 | 166.642 | 0 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 0.85 | 29.15 | 31.714 | 31.194 | 30.794 | 0.8 | 0 | 0 | 0 | 0 | 0 | 0.415 | 0.015 | -11.62 | -11.82 | -11.038 | 0 | 0 | 0 | 0 | 0 | 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
| 17.642 | 18.247 | 18.495 | 20.015 | 9.349 | 9.467 | 9.584 | 9.702 | 10.968 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 625.944 | 0 | -402.377 | 0 | -674.437 | 0 | -329.258 | -314.124 | -264.748 | -44.129 | -40.939 | 385.905 | -116.638 | 370.314 | 288.688 | 105.574 | 58.823 | 100.387 | 105.821 | 1.149 | 1.149 | 1.149 | 1.149 | 4.941 | 4.941 | 4.941 | 4.941 | 4.207 | 4.207 | 4.207 | 3.971 | 8.53 | 8.53 | 8.579 | 8.579 | 10.152 | 10.152 | 9.827 | 9.827 | 28.566 | 30.134 | 30.69 | 30.598 | 33.797 | 33.234 | 34.244 | 33.234 | 36.957 | 35.973 | 33.77 | 29.103 | 8.027 | 8.027 | 7.699 | 0 | 0 | 0 | 0 | 0 | 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
| 222.882 | 277.663 | 260.937 | 524.162 | 150.041 | 162.693 | 249.546 | 657.931 | 345.184 | 319.709 | 265.184 | 10 | 0 | 428.641 | 0 | 959.035 | 0 | 485.004 | 0 | 146.311 | 0 | 311.57 | 366.384 | 10 | 370.298 | 417.574 | 0 | 377.718 | -384.551 | 458.825 | 12.968 | 73.143 | -90.946 | 15.36 | 15.36 | -26.507 | 128.133 | 142.45 | 156.935 | 163.195 | -83.867 | -89.252 | 63.21 | 67.28 | 60.097 | 63.638 | 64.02 | 64.669 | 88.167 | 87.033 | 87.757 | 88.466 | 90.121 | 83.391 | 77.986 | 78.62 | 46.689 | 40.263 | 39.097 | 39.097 | 32.59 | 29.59 | 29.59 | 29.59 | 25.665 | 25.525 | 25.02 | 25.02 | 0.2 | 0 | 0.782 | 0.552 | 0.593 | 0.652 | 0.684 | 0.694 | 0.296 | 0.308 | 0.261 | 0.283 | 0.081 | 0.078 | 0.02 | 0.064 | 0.11 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.5 |
| Total Non-Current Liabilities
| 2,904.328 | 3,213.719 | 3,025.153 | 2,912.662 | 2,608.861 | 2,084.202 | 2,151.64 | 1,978.909 | 1,250.114 | 1,126.188 | 1,054.168 | 1,189.413 | 1,916.494 | 1,732.142 | 1,711.099 | 1,453.033 | 1,637.371 | 1,639.69 | 1,168.711 | 900.201 | 953.488 | 1,251.57 | 1,510.868 | 1,093.157 | 1,099.091 | 1,055.107 | 938.43 | 843.006 | 1,036.139 | 976.745 | 753.743 | 589.768 | 261.656 | 234.511 | 314.535 | 790.836 | 829.213 | 860.654 | 1,087.613 | 1,106.179 | 1,390.093 | 1,405.358 | 1,453.522 | 1,019.016 | 1,167.572 | 1,177.948 | 1,126.033 | 863.535 | 794.442 | 798.935 | 844.599 | 845.655 | 1,045.675 | 1,045.072 | 1,068.297 | 1,072.908 | 1,118.571 | 971.665 | 866.202 | 791.103 | 812.632 | 549.733 | 547.043 | 435.849 | 530.126 | 316.997 | 221.44 | 64.778 | 20.047 | 19.847 | 20.301 | 13.552 | 13.593 | 13.652 | 23.684 | 23.694 | 53.296 | 53.308 | 43.261 | 43.283 | 43.081 | 43.078 | 43.02 | 43.064 | 13.11 | 13.08 | 13.08 | 13.08 | 13 | 13 | 13 | 13 | 0 | 0.127 | 11 | 11 | 0 | 0 | 3.5 | 22 |
| Total Liabilities
| 8,234.985 | 8,186.156 | 7,524.294 | 7,597.624 | 7,034.345 | 6,202.761 | 6,332.302 | 6,224.687 | 5,878.543 | 5,561.595 | 5,100.615 | 4,865.264 | 4,864.705 | 4,582.978 | 4,698.55 | 4,604.126 | 4,709.59 | 4,589.157 | 4,942.842 | 4,690.838 | 4,641.815 | 4,618.804 | 4,781.912 | 4,826.998 | 4,793.222 | 4,672.193 | 4,278.123 | 3,856.51 | 3,783.145 | 4,028.928 | 3,578.802 | 3,535.896 | 3,154.585 | 3,380.384 | 3,674.878 | 3,833.478 | 5,135.537 | 4,922.757 | 4,905.314 | 5,120.622 | 5,133.356 | 4,984.281 | 4,870.174 | 4,363.335 | 4,092.203 | 4,145.787 | 3,852.271 | 3,227.457 | 3,376.265 | 2,979.682 | 2,933.438 | 2,411.798 | 2,544.533 | 2,618.436 | 2,626.872 | 2,904.953 | 2,272.797 | 1,944.329 | 1,774.966 | 1,449.886 | 1,469.349 | 1,321.385 | 1,274.138 | 1,099.738 | 1,192.593 | 669.059 | 877.504 | 651.199 | 665.582 | 601.995 | 377.504 | 344.632 | 342.359 | 322.485 | 348.199 | 334.066 | 292.133 | 289.911 | 290.969 | 302.047 | 254.722 | 262.511 | 277.694 | 259.977 | 267.767 | 290.131 | 328.531 | 263.691 | 219.602 | 221.544 | 133.645 | 199.516 | 100.709 | 155.986 | 66.249 | 104.564 | 60.377 | 30.744 | 84.211 | 117.421 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 78.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.637 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.223 | 0.067 | 0 | 0 | 11.417 | 10.541 | 10.499 | 8.225 | 78.833 | 0 | 0 | 0 | 17.197 | 16.969 | 14.841 | 5.361 | 14.132 | 13.495 | 11.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,746.473 | 1,746.473 | 1,746.473 | 1,746.473 | 1,746.473 | 1,746.473 | 1,746.473 | 1,746.24 | 1,745.752 | 1,743.803 | 1,737.269 | 1,397.269 | 1,397.269 | 1,397.269 | 1,397.269 | 1,397.269 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,150.312 | 1,016.312 | 1,016.312 | 1,016.312 | 1,016.312 | 677.541 | 677.541 | 677.541 | 677.541 | 677.541 | 651.541 | 651.541 | 501.186 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 334.124 | 185.624 | 185.624 | 115.648 | 115.648 | 115.648 | 115.648 | 115.648 | 88.96 | 88.96 | 88.96 |
| Retained Earnings
| 326.586 | 384.981 | 449.679 | 544.07 | 559.592 | 784.414 | 748.892 | 718.412 | 646.288 | 569.268 | 597.239 | 470.336 | 417.996 | 297.898 | 161.81 | 96.414 | 74.706 | 73.335 | 81.73 | 91.029 | 276.932 | 256.236 | 243.965 | 212.932 | 176.5 | 148.848 | 184.377 | 160.571 | 134.089 | 85.55 | 5.924 | -29.474 | -30.947 | -38.366 | -49.317 | -58.149 | -737.175 | -166.983 | -195.602 | -202.69 | 4.129 | 63.234 | 61.96 | 59.413 | 64.378 | 62.61 | 60.754 | 58.425 | 66.221 | 63.499 | 59.255 | 53.2 | 129.12 | 126.547 | 125.451 | 121.588 | 105.414 | 101.833 | 136.594 | 133.383 | 131.297 | 129.256 | 128.308 | 127.226 | 147.747 | 141.932 | 114.73 | 92.549 | 60.379 | 147.897 | 171.161 | 146.753 | 152.768 | 136.278 | 118.824 | 104.832 | 120.661 | 109.028 | 93.798 | 90.353 | 98.718 | 82.727 | 71.14 | 62.173 | 60.916 | 49.811 | 34.762 | 32.358 | 30.774 | 26.273 | 51.044 | 42.06 | 33.978 | 51.346 | 23.788 | 23.537 | 42.708 | 36.84 | 8.785 | 4.039 |
| Accumulated Other Comprehensive Income/Loss
| 3,822.488 | 6.14 | 3,873.241 | -78.936 | 4,022.708 | 120.657 | 3,965.357 | 70.479 | 4,084.261 | 121.766 | 3,909.11 | 122.72 | 1,933.389 | 69.114 | 1,921.712 | -4.637 | 2.192 | 8.627 | 8.584 | 5.295 | 4.503 | 1.846 | 1.566 | 1.686 | 5.672 | 5.309 | 5.469 | 4.704 | -4.223 | -0.067 | 3.663 | 1.642 | -11.417 | -10.541 | -10.499 | -8.225 | -78.833 | 45.515 | 59.572 | 13.145 | -17.197 | -16.969 | -14.841 | -5.361 | -14.132 | -13.495 | -11.584 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -100.001 | 3,741.502 | -100.001 | 3,583.631 | -100.001 | 3,741.502 | -100.001 | 3,739.992 | -100.001 | 3,961.58 | 0 | 1,849.763 | 0 | 1,849.763 | 0 | 1,845.127 | 0 | 697.264 | 0 | 697.264 | 775.11 | 772.453 | 772.173 | 697.264 | 756.802 | 677.787 | 756.599 | 677.787 | 751.13 | 751.13 | 754.793 | 752.771 | 752.685 | 742.143 | 754.074 | 921.228 | 785.91 | 831.425 | 845.482 | 799.054 | 823.241 | 799.184 | 780.974 | 775.187 | 811.224 | 778.125 | 754.957 | 767.106 | 757.612 | 757.156 | 756.518 | 756.351 | 770.972 | 773.741 | 775.5 | 776.985 | 793.78 | 791.258 | 167.819 | 167.844 | 167.697 | 167.701 | 506.276 | 506.279 | 508.15 | 509.118 | 501.601 | 105.073 | 148.63 | 198.696 | 298.362 | 298.512 | 273.625 | 294.295 | 293.583 | 293.303 | 270.913 | 270.982 | 271.088 | 270.236 | 239.719 | 239.719 | 239.719 | 239.719 | 226.498 | 226.498 | 226.498 | 216.474 | 213.901 | 213.901 | 323.886 | 325.276 | 202.731 | 232.652 | 198.293 | 198.293 | 201.883 | 263.34 | 223.74 | 223.74 |
| Total Shareholders Equity
| 5,795.546 | 5,879.096 | 5,969.392 | 6,115.44 | 6,228.773 | 6,393.047 | 6,360.721 | 6,275.123 | 6,376.3 | 6,257.101 | 6,243.617 | 3,840.088 | 3,748.653 | 3,614.043 | 3,480.79 | 3,412.152 | 1,997.816 | 2,002.881 | 2,011.233 | 2,017.243 | 2,202.354 | 2,179.001 | 2,166.45 | 2,135.537 | 2,083.614 | 2,055.599 | 2,091.288 | 2,066.717 | 2,031.308 | 1,986.925 | 1,911.029 | 1,873.61 | 1,860.633 | 1,854.089 | 1,844.571 | 1,869.848 | 1,120.214 | 1,814.753 | 1,800.192 | 1,746.677 | 1,960.486 | 1,995.761 | 1,993.246 | 1,990.274 | 2,011.782 | 1,977.553 | 1,977.607 | 1,975.843 | 1,974.145 | 1,970.968 | 1,966.085 | 1,959.862 | 2,050.404 | 2,050.6 | 2,051.263 | 2,048.885 | 2,049.506 | 2,043.404 | 1,320.725 | 1,317.539 | 1,315.306 | 1,313.269 | 1,312.125 | 1,311.047 | 1,333.438 | 1,328.591 | 1,293.872 | 846.706 | 860.55 | 847.779 | 803.647 | 779.389 | 760.516 | 764.696 | 746.532 | 732.258 | 725.698 | 714.134 | 699.011 | 695.343 | 672.561 | 656.57 | 644.983 | 636.016 | 621.538 | 610.433 | 595.384 | 592.98 | 578.799 | 574.299 | 560.554 | 552.961 | 352.358 | 372.224 | 337.729 | 337.478 | 360.238 | 354.371 | 321.486 | 316.739 |
| Total Equity
| 7,311.03 | 7,398.615 | 7,494.257 | 7,641.249 | 7,746.844 | 7,907.924 | 7,849.602 | 7,747.627 | 7,326.608 | 6,257.101 | 6,243.617 | 3,840.088 | 3,748.653 | 3,614.043 | 3,480.79 | 3,412.152 | 1,997.816 | 2,002.881 | 2,011.233 | 2,358.809 | 2,533.764 | 2,506.177 | 2,490.012 | 2,455.648 | 2,413.914 | 2,382.633 | 2,393.54 | 2,360.612 | 2,331.032 | 2,281.297 | 2,193.909 | 2,141.876 | 2,260.264 | 2,256.281 | 2,240.962 | 1,890.935 | 1,168.789 | 1,867.483 | 1,856.243 | 1,803.161 | 2,033.69 | 2,079.295 | 2,075.02 | 2,070.318 | 2,097.306 | 2,064.373 | 2,062.114 | 2,059.949 | 2,108.997 | 2,104.532 | 2,106.292 | 2,097.23 | 2,191.34 | 2,190.436 | 2,185.047 | 2,208.405 | 2,212.943 | 2,254.596 | 1,546.516 | 1,541.16 | 1,551.827 | 1,484.692 | 1,483.624 | 1,479.286 | 1,466.426 | 1,450.016 | 1,564.697 | 1,105.423 | 1,116.826 | 902.969 | 834.733 | 844.671 | 826.31 | 819.895 | 810.677 | 757.952 | 750.498 | 737.22 | 720.293 | 703.053 | 708.782 | 690.676 | 675.288 | 664.431 | 659.52 | 645.937 | 629.191 | 594.512 | 581.11 | 576.271 | 560.554 | 554.467 | 355.025 | 375.052 | 339.308 | 339.056 | 360.238 | 354.371 | 321.486 | 316.739 |
| Total Liabilities & Shareholders Equity
| 15,546.016 | 15,584.771 | 15,018.55 | 15,238.873 | 14,781.189 | 14,110.685 | 14,181.904 | 13,972.314 | 13,205.151 | 11,818.696 | 11,344.232 | 8,705.351 | 8,613.358 | 8,197.021 | 8,179.34 | 8,016.278 | 6,707.406 | 6,592.038 | 6,954.075 | 7,049.647 | 7,175.579 | 7,124.981 | 7,271.924 | 7,282.647 | 7,207.136 | 7,054.825 | 6,671.664 | 6,217.122 | 6,114.176 | 6,310.225 | 5,772.711 | 5,677.772 | 5,414.849 | 5,636.665 | 5,915.84 | 5,724.414 | 6,304.327 | 6,790.24 | 6,761.558 | 6,923.783 | 7,167.046 | 7,063.576 | 6,945.193 | 6,433.654 | 6,189.509 | 6,210.159 | 5,914.385 | 5,287.406 | 5,485.262 | 5,084.214 | 5,039.73 | 4,509.028 | 4,735.873 | 4,808.872 | 4,811.919 | 5,113.358 | 4,485.74 | 4,198.925 | 3,321.483 | 2,991.046 | 3,021.176 | 2,806.076 | 2,757.762 | 2,579.024 | 2,659.019 | 2,119.075 | 2,442.201 | 1,756.621 | 1,782.408 | 1,504.964 | 1,212.237 | 1,189.303 | 1,168.668 | 1,142.38 | 1,158.876 | 1,092.018 | 1,042.631 | 1,027.131 | 1,011.263 | 1,005.1 | 963.504 | 953.187 | 952.982 | 924.408 | 927.287 | 936.068 | 957.722 | 858.202 | 800.712 | 797.814 | 694.199 | 753.983 | 455.734 | 531.038 | 405.557 | 443.62 | 420.615 | 385.115 | 405.697 | 434.16 |