Datang Telecom Technology Co., Ltd.
SSE:600198.SS
8.27 (CNY) • At close May 13, 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 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 403.558 | 437.988 | 261.663 | 246.269 | 574.028 | 494.054 | 396.074 | 452.795 | 658.986 | 760.447 | 618.443 | 478.958 | 1,126.005 | 1,247.127 | 262.634 | 225.029 | 263.281 | 307.123 | 417.804 | 486.009 | 284.749 | 440.417 | 401.763 | 629.441 | 893.287 | 1,046.189 | 622.444 | 672.958 | 758.839 | 1,365.133 | 1,305.993 | 1,485.645 | 1,634.891 | 1,722.013 | 1,245.484 | 1,140.774 | 1,180.166 | 1,310.207 | 1,075.553 | 1,333.299 | 1,110.046 | 1,824.448 | 2,450.798 | 1,061.579 | 1,105.383 | 1,358.043 | 1,067.856 | 986.593 | 1,017.228 | 1,168.754 | 651.135 | 579.826 | 548.681 | 958.627 | 504.918 | 371.014 | 533.313 | 691.881 | 370.287 | 412.971 | 386.894 | 740.743 | 501.756 | 590.403 | 658.175 | 929.85 | 356.962 | 334.922 | 377.88 | 761.166 | 377.58 | 399.154 | 379.848 | 447.97 | 383.528 | 276.134 | 341.344 | 420.16 | 363.896 | 563.466 | 355.842 | 522.737 | 363.111 | 551.31 | 700.048 | 603.719 | 399.717 | 345.161 | 480.351 | 619.61 | 254.807 | 417.972 | 513.79 | 607.65 | 786.355 | 534.234 | 325.758 | 334.061 | 334.099 | 571.67 |
| Short Term Investments
| 238.323 | 0 | 0 | 0 | -49.539 | 0 | 0 | 0 | 0 | 0 | 0 | 185 | 1,042.081 | 0 | 1,012.149 | 1,062.244 | 0 | -132.571 | 448.585 | 1,268.675 | 0 | 1,244.541 | 0 | 0 | 0 | -4.772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.461 | 0 | 612.78 | 30 | 40 | 55.062 | 55.062 | 50 | -48.341 | 75 | 0 | 0 | 0 | 0 | 0 | 0 | 138.252 | 0 | 162.015 | 0 | 0 | 0 | 0 | 0 | -6.992 | 106.79 | 91.625 | 0 | -7.815 | -7.282 | 0 | 0 | 0 | 0 | -0.015 | 0 | -0.035 | 157.983 | 0 | 110.691 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 100 | 100 | 100 | 100 | 0 | 20 | 50 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 403.558 | 437.988 | 261.663 | 246.269 | 574.028 | 494.054 | 396.074 | 452.795 | 658.986 | 760.447 | 618.443 | 663.958 | 1,126.005 | 1,247.127 | 262.634 | 225.029 | 263.281 | 307.123 | 417.804 | 486.009 | 284.749 | 440.417 | 401.763 | 629.441 | 893.287 | 1,046.189 | 622.444 | 672.958 | 758.839 | 1,365.133 | 1,305.993 | 1,485.645 | 1,634.891 | 1,722.013 | 1,245.484 | 1,140.774 | 1,180.166 | 1,310.207 | 1,075.553 | 1,333.299 | 1,110.046 | 1,824.448 | 2,450.798 | 1,061.579 | 1,105.383 | 1,358.043 | 1,067.856 | 986.593 | 1,017.228 | 1,168.754 | 651.135 | 579.826 | 548.681 | 958.627 | 504.918 | 371.014 | 533.313 | 691.881 | 370.287 | 412.971 | 386.894 | 740.743 | 501.756 | 590.403 | 658.175 | 929.85 | 356.962 | 334.922 | 377.88 | 761.166 | 377.58 | 399.154 | 379.848 | 447.97 | 383.528 | 276.134 | 341.344 | 420.16 | 363.896 | 563.466 | 355.842 | 522.737 | 363.111 | 551.31 | 700.048 | 603.719 | 399.717 | 345.161 | 480.351 | 619.61 | 354.807 | 517.972 | 613.79 | 707.65 | 786.355 | 554.234 | 375.758 | 334.061 | 334.099 | 571.67 |
| Net Receivables
| 914.338 | 952.708 | 909.166 | 844.771 | 860.056 | 882.492 | 877.017 | 919.327 | 0 | 823.783 | 899.079 | 893.069 | 943.696 | 1,060.102 | 465.888 | 511.783 | 479.443 | 575.424 | 903.856 | 1,041.007 | 0 | 1,029.964 | 1,173.798 | 1,191.253 | 1,374.127 | 1,306.721 | 1,290.456 | 1,350.529 | 1,565.157 | 1,547.625 | 2,715.789 | 2,772.084 | 2,871.587 | 2,903.366 | 3,047.92 | 4,002.151 | 3,732.825 | 3,719.598 | 4,110.324 | 4,153.194 | 4,197.021 | 4,658.806 | 4,502.111 | 4,734.181 | 0 | 4,564.199 | 3,256.223 | 2,243.711 | 1,967.527 | 2,101.45 | 0 | 0 | 0 | 375.005 | 0 | 0 | 1,845.351 | 0 | 0 | 0 | 0 | 0 | 1,051.476 | 1,098.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2,429.102 | 0 | 0 | 0 | 0 | 0 | 2,635.083 | 0 | 0 | 0 | 3,581.053 | 0 | 0 | 0 | 2,338.35 | 0 | 0 | 1,994.829 | 105.327 | 94.348 | 0.761 | 16.882 | 8.455 |
| Inventory
| 382.559 | 355.002 | 466.802 | 441.906 | 436.823 | 335.836 | 424.69 | 363.172 | 330.835 | 314.39 | 358.616 | 348.275 | 406.011 | 379.519 | 251.592 | 252.088 | 256.642 | 210.033 | 342.046 | 335.438 | 446.773 | 390.919 | 502.202 | 534.349 | 589.709 | 497.243 | 642.945 | 655.776 | 692.128 | 632.036 | 1,516.012 | 1,537.681 | 1,639.7 | 1,511.387 | 2,211.688 | 2,188.793 | 2,262.875 | 2,060.45 | 2,314.418 | 2,316.384 | 2,185.187 | 1,792.341 | 2,090.704 | 1,820.587 | 1,716.455 | 1,423.471 | 1,852.588 | 1,595.574 | 1,454.145 | 1,300.907 | 1,457.93 | 1,186.075 | 1,049.033 | 1,009.637 | 1,094.398 | 1,006.329 | 914.719 | 967.34 | 947.012 | 876.244 | 786.556 | 753.682 | 909.373 | 861.259 | 854.798 | 807.713 | 870.698 | 900.237 | 912.781 | 826.045 | 1,011.817 | 1,015.963 | 980.728 | 952.572 | 1,485.416 | 1,405.631 | 1,467.267 | 1,503.143 | 1,692.574 | 1,627.791 | 1,703.315 | 1,683.639 | 1,597.798 | 1,611.619 | 1,515.667 | 1,500.657 | 1,590.611 | 1,530.573 | 1,271.176 | 1,246.562 | 1,313.067 | 1,267.983 | 1,220.606 | 1,207.136 | 944.884 | 589.431 | 371.817 | 212.088 | 285.564 | 156.316 |
| Other Current Assets
| 260.698 | 212.928 | 221.387 | 254.118 | 310.357 | 323.779 | 334.669 | 335.146 | 26.963 | 290.722 | 270.541 | 290.033 | 351.478 | 336.1 | 304.531 | 295.538 | 301.372 | 738.493 | 1,175.848 | 809.796 | 1,768.362 | 811.297 | 885.783 | 849.841 | 842.973 | 945.217 | 1,022.133 | 1,007.147 | 1,065.426 | 1,249.286 | 1,041.964 | 1,034.412 | 863.494 | 3,407.812 | 1,254.641 | 835.433 | 1,231.913 | 1,165.245 | 1,258.752 | 1,193.89 | 1,326.502 | 919.757 | 1,227.583 | 1,011.934 | 935.511 | 834.841 | 1,375.88 | 1,867.198 | 1,740.956 | 1,542.953 | 3,169.263 | 2,893.5 | 2,513.403 | 2,570.834 | 2,206.635 | 2,021.995 | 1,845.537 | 1,524.411 | 1,641.091 | 1,527.766 | 1,276.47 | 1,047.498 | 146.971 | 1,099.681 | 1,056.551 | 1,040.982 | 1,266.833 | 1,256.899 | 1,303.21 | 1,226.591 | 1,522.528 | 1,519.845 | 1,485.557 | 1,574.035 | 1,671.664 | 1,773.101 | 2,302.953 | 2,181.621 | 2,560.856 | 2,501.39 | 2,842.157 | 2,840.489 | 2,624.597 | 2,366.841 | 2,662.824 | 2,850.911 | 3,079.406 | 3,161.011 | 3,027.938 | 2,826.335 | 2,480.851 | 2,338.35 | 2,319.697 | 2,220.217 | 1,996.087 | 2,537.865 | 1,442.057 | 1,170.822 | 830.871 | 728.907 |
| Total Current Assets
| 1,961.153 | 1,958.626 | 1,859.019 | 1,787.064 | 2,181.264 | 2,036.16 | 2,032.452 | 2,070.439 | 1,981.365 | 2,189.341 | 2,146.679 | 2,195.335 | 2,827.19 | 3,022.847 | 1,284.645 | 1,284.437 | 1,300.739 | 1,296.033 | 2,511.134 | 2,672.25 | 2,499.884 | 2,650.298 | 2,963.546 | 3,154.172 | 3,647.551 | 3,742.824 | 3,577.978 | 3,686.409 | 4,081.55 | 4,677.132 | 6,579.758 | 6,829.822 | 7,009.672 | 6,641.211 | 7,759.733 | 8,167.151 | 8,407.779 | 8,255.499 | 8,759.046 | 8,996.766 | 8,818.756 | 9,195.351 | 10,271.196 | 8,628.281 | 8,240.671 | 8,180.555 | 7,552.546 | 6,693.076 | 6,179.856 | 6,114.064 | 5,278.329 | 4,659.401 | 4,111.116 | 4,217.017 | 3,805.951 | 3,399.339 | 3,293.569 | 3,183.632 | 2,958.389 | 2,816.981 | 2,449.919 | 2,541.924 | 2,466.499 | 2,551.343 | 2,569.524 | 2,778.545 | 2,494.492 | 2,492.058 | 2,593.872 | 2,813.802 | 2,911.925 | 2,934.962 | 2,846.133 | 2,974.576 | 3,540.608 | 3,454.865 | 4,111.564 | 4,104.924 | 4,617.326 | 4,692.648 | 4,901.314 | 5,046.864 | 4,585.505 | 4,529.771 | 4,878.539 | 4,955.286 | 5,069.733 | 5,036.745 | 4,779.465 | 4,692.507 | 4,148.725 | 4,124.305 | 4,154.093 | 4,135.003 | 3,727.326 | 3,683.542 | 2,190.733 | 1,717.733 | 1,450.785 | 1,462.132 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 127.535 | 132.472 | 123.504 | 127.303 | 127.3 | 132.367 | 211.159 | 215.605 | 221.262 | 227.608 | 225.774 | 233.313 | 240.351 | 249.443 | 391.59 | 398.697 | 406.877 | 400.32 | 455.151 | 471.058 | 483.037 | 496.158 | 509.849 | 522.592 | 532.839 | 547.248 | 565.063 | 617.289 | 658.211 | 676.892 | 1,037.25 | 1,053.846 | 1,064.204 | 1,082.734 | 1,028.362 | 1,014.596 | 1,028.408 | 1,026.336 | 1,038.024 | 1,022.472 | 992.944 | 968.336 | 900.139 | 842.86 | 811.915 | 822.015 | 789.918 | 769.02 | 806.803 | 805.764 | 316.99 | 297.425 | 307.361 | 316.796 | 379.591 | 389.255 | 396.646 | 407.265 | 414.014 | 416.602 | 423.638 | 414.796 | 423.913 | 417.156 | 411.997 | 422.791 | 417.511 | 421.984 | 428.12 | 430.156 | 518.839 | 531.338 | 542.835 | 543.27 | 574.747 | 588.682 | 597.184 | 591.328 | 629.437 | 636.332 | 646.86 | 655.695 | 595.34 | 595.721 | 608.397 | 625.11 | 656.961 | 671.081 | 681.142 | 689.036 | 752.699 | 759.772 | 767.328 | 753.554 | 781.27 | 685.233 | 636.921 | 754.329 | 588.121 | 304.529 |
| Goodwill
| 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 1.543 | 628.819 | 628.819 | 628.819 | 628.819 | 708.842 | 759.528 | 759.528 | 759.528 | 782.425 | 782.425 | 782.425 | 782.425 | 1,460.313 | 1,460.313 | 1,460.313 | 1,460.313 | 1,591.758 | 1,591.758 | 1,591.758 | 1,591.758 | 1,608.13 | 1,608.13 | 1,608.13 | 1,608.13 | 1,609.13 | 1,609.13 | 271.778 | 271.778 | 276.078 | 276.078 | 276.078 | 276.078 | 225.867 | 120.289 | 120.289 | 120.289 | 107.345 | 107.345 | 107.345 | 107.345 | 107.345 | 107.345 | 107.345 | 107.345 | 132.101 | 132.101 | 132.101 | 132.101 | 1.543 | 1.543 | 6.377 | 6.377 | 15.864 | 15.864 | 0 | 6.377 | 0 | 0 | 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
| 320.891 | 314.464 | 298.763 | 295.563 | 234.937 | 227.813 | 194.257 | 181.744 | 160.636 | 140.974 | 170.922 | 161.82 | 151.685 | 188.24 | 244.433 | 248.271 | 251.5 | 249.326 | 445.162 | 639.664 | 663.017 | 675.962 | 770.127 | 787.238 | 806.402 | 832.282 | 896.986 | 1,244.106 | 1,306.535 | 1,372.495 | 1,927.84 | 1,929.375 | 1,992.053 | 2,057.168 | 2,269.225 | 2,238.977 | 2,249.502 | 2,228.063 | 2,033.108 | 1,980.671 | 1,916.815 | 1,853.196 | 2,082.938 | 2,000.7 | 1,812.453 | 1,595.632 | 1,324.38 | 1,245.445 | 1,102.331 | 1,042.179 | 282.538 | 260.011 | 250.512 | 239.378 | 232.309 | 229.071 | 218.376 | 221.028 | 198.568 | 192.959 | 190.463 | 188.418 | 307.143 | 272.719 | 269.232 | 265.361 | 158.567 | 146.694 | 133.807 | 124.148 | 182.891 | 141.814 | 145.415 | 134.285 | 139.626 | 144.379 | 128.52 | 132.389 | 123.832 | 122.554 | 124.634 | 129.089 | 132.539 | 136.989 | 139.571 | 138.837 | 117.405 | 115.324 | 116.868 | 116.811 | 117.429 | 121.738 | 109.325 | 112.522 | 98.962 | 110.407 | 109.128 | 35.818 | 37.096 | 37.127 |
| Goodwill and Intangible Assets
| 322.434 | 316.007 | 300.306 | 297.106 | 236.48 | 229.355 | 195.8 | 183.287 | 162.178 | 142.516 | 172.465 | 163.363 | 153.227 | 189.783 | 245.975 | 249.813 | 253.042 | 250.868 | 1,073.981 | 1,268.482 | 1,291.836 | 1,304.78 | 1,478.969 | 1,546.766 | 1,565.93 | 1,591.809 | 1,679.411 | 2,026.531 | 2,088.96 | 2,154.921 | 3,388.152 | 3,389.687 | 3,452.366 | 3,517.48 | 3,860.983 | 3,830.735 | 3,841.26 | 3,819.821 | 3,641.238 | 3,588.802 | 3,524.945 | 3,461.327 | 3,692.068 | 3,609.83 | 2,084.23 | 1,867.409 | 1,600.457 | 1,521.523 | 1,378.409 | 1,318.256 | 508.405 | 380.3 | 370.801 | 359.667 | 339.654 | 336.416 | 325.721 | 328.373 | 305.913 | 300.304 | 297.808 | 295.763 | 439.243 | 404.82 | 401.333 | 397.462 | 160.11 | 148.237 | 140.183 | 130.525 | 198.755 | 157.677 | 145.415 | 134.285 | 139.626 | 144.379 | 128.52 | 132.389 | 123.832 | 122.554 | 124.634 | 129.089 | 132.539 | 136.989 | 139.571 | 138.837 | 117.405 | 115.324 | 116.868 | 116.811 | 117.429 | 121.738 | 109.325 | 112.522 | 98.962 | 110.407 | 109.128 | 35.818 | 37.096 | 37.127 |
| Long Term Investments
| 0 | 0 | 329.822 | 441.612 | 449.398 | 457.703 | 928.075 | 939.966 | 922.213 | 948.365 | 1,048.523 | 885.468 | 0 | 1,078.43 | 0 | 0 | 1,119.719 | 1,298.265 | 878.682 | 0 | 1,294.809 | 0 | 1,293.227 | 1,338.848 | 1,373.89 | 1,406.265 | 1,560.987 | 677.337 | 647.436 | 647.436 | 659.514 | 659.514 | 648.549 | 648.549 | 663.336 | 623.875 | 0 | 612.78 | 351.374 | 302.209 | 280.977 | 270.977 | 276.423 | 208.658 | 214.29 | 214.29 | 177.911 | 165.027 | 157.321 | 157.321 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 116.974 | 0 | -0 | 0 | 43.775 | 43.325 | 0 | 0 | 0 | 0 | 55.59 | 0 | 65.884 | -0 | 0 | -2.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -35.193 | -64.636 | -63.676 | -68.614 | 0 | 30.218 | -41.993 | 0 | 0 | 0 |
| Tax Assets
| 16.16 | 16.462 | 17.009 | 17.41 | 17.665 | 17.665 | 12.754 | 12.754 | 12.448 | 12.448 | 10.16 | 10.16 | 10.161 | 10.161 | 17.672 | 17.672 | 17.651 | 17.651 | 68.898 | 68.976 | 68.065 | 68.065 | 77.861 | 77.84 | 82.573 | 82.573 | 83.073 | 84.347 | 84.383 | 84.383 | 82.012 | 82.012 | 76.996 | 76.996 | 51.219 | 51.215 | 57.888 | 57.888 | 41.699 | 41.706 | 34.096 | 34.097 | 29.069 | 29.115 | 26.728 | 26.728 | 21.927 | 21.927 | 18.269 | 18.273 | 11.599 | 11.21 | 9.75 | 9.836 | 6.348 | 6.403 | 3.92 | 3.92 | 2.266 | 2.266 | 1.922 | 1.922 | 1.486 | 1.558 | 1.923 | 1.923 | 1.2 | 1.198 | 1.017 | 1.017 | 2.906 | 2.906 | 2.906 | 2.264 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 107.332 | 107.907 | 72.178 | 0 | 0 | 68.554 | 122.705 | 0 | 0 | 0 |
| Other Non-Current Assets
| 293.614 | 302.206 | 8.438 | 8.726 | 9.014 | 9.302 | 9.591 | 10.007 | 10.191 | 9.608 | 10.215 | 194.401 | 1,051.483 | 9.645 | 1,021.62 | 1,071.84 | 9.847 | -122.718 | 455.151 | 1,278.225 | 7.172 | 1,250.377 | 2.016 | 2.573 | 3.664 | -0.025 | 477.667 | 478.682 | 480.466 | 487.288 | 19.709 | 21.409 | 23.906 | 26.884 | -4.613 | 29.038 | 638.364 | 22.257 | 55.413 | 57.387 | 38.72 | 34.522 | -0.024 | 66.894 | 38.758 | 38.453 | 53.183 | 53.169 | 53.116 | 53.51 | 141.423 | 165.783 | 165.482 | 165.995 | 101.911 | 102.497 | 103.887 | 104.384 | -0.087 | 113.495 | 98.536 | 96.604 | -0.013 | -0.023 | 36.541 | 37.105 | 51.098 | 51.675 | -0.015 | 57.716 | -0.035 | 157.983 | 109.499 | 108.428 | 110.405 | 113.801 | 121.047 | 116.976 | 103.076 | 94.003 | 67.864 | 51.419 | 43.574 | 41.664 | 42.146 | 42.5 | 73.926 | 74.321 | 79.746 | 75.488 | -4.46 | -4.621 | 31.564 | 109.136 | 51.932 | 49.089 | 7.626 | 6.418 | 10.004 | 7.833 |
| Total Non-Current Assets
| 759.744 | 767.147 | 779.079 | 892.156 | 839.858 | 846.394 | 1,357.379 | 1,361.619 | 1,328.293 | 1,340.545 | 1,467.136 | 1,486.704 | 1,455.222 | 1,537.462 | 1,676.857 | 1,738.022 | 1,807.136 | 1,844.386 | 2,931.862 | 3,086.741 | 3,144.918 | 3,119.38 | 3,361.922 | 3,488.619 | 3,558.896 | 3,627.871 | 4,366.2 | 3,884.187 | 3,959.456 | 4,050.919 | 5,186.637 | 5,206.468 | 5,266.021 | 5,352.644 | 5,599.287 | 5,549.459 | 5,565.92 | 5,539.081 | 5,127.75 | 5,012.577 | 4,871.683 | 4,769.259 | 4,897.674 | 4,757.356 | 3,175.921 | 2,968.895 | 2,643.397 | 2,530.666 | 2,413.919 | 2,353.125 | 978.417 | 854.717 | 853.393 | 852.294 | 827.504 | 834.57 | 830.175 | 843.943 | 839.08 | 832.667 | 821.904 | 809.085 | 908.405 | 866.837 | 851.794 | 859.281 | 629.918 | 623.093 | 624.895 | 619.414 | 786.349 | 849.905 | 800.655 | 785.983 | 824.778 | 846.862 | 846.751 | 840.693 | 856.344 | 852.889 | 839.358 | 836.204 | 771.452 | 774.374 | 790.113 | 806.446 | 848.293 | 860.726 | 877.755 | 881.334 | 937.806 | 920.16 | 916.719 | 906.598 | 932.164 | 943.501 | 834.386 | 796.564 | 635.222 | 349.489 |
| Total Assets
| 2,720.897 | 2,725.772 | 2,638.098 | 2,679.22 | 3,021.122 | 2,882.554 | 3,389.831 | 3,432.058 | 3,309.658 | 3,529.886 | 3,613.814 | 3,682.039 | 4,282.412 | 4,560.309 | 2,961.502 | 3,022.459 | 3,107.874 | 3,140.419 | 5,442.996 | 5,758.992 | 5,644.801 | 5,769.678 | 6,325.468 | 6,642.791 | 7,206.448 | 7,370.695 | 7,944.179 | 7,570.597 | 8,041.006 | 8,728.052 | 11,766.395 | 12,036.29 | 12,275.693 | 11,993.855 | 13,359.02 | 13,716.61 | 13,973.699 | 13,794.581 | 13,886.796 | 14,009.343 | 13,690.439 | 13,964.61 | 15,168.871 | 13,385.637 | 11,416.593 | 11,149.45 | 10,195.943 | 9,223.742 | 8,593.775 | 8,467.189 | 6,256.746 | 5,514.118 | 4,964.51 | 5,069.312 | 4,633.454 | 4,233.909 | 4,123.744 | 4,027.575 | 3,797.47 | 3,649.648 | 3,271.823 | 3,351.009 | 3,374.904 | 3,418.18 | 3,421.318 | 3,637.826 | 3,124.411 | 3,115.151 | 3,218.768 | 3,433.215 | 3,698.274 | 3,784.867 | 3,646.788 | 3,760.559 | 4,365.386 | 4,301.727 | 4,958.315 | 4,945.617 | 5,473.671 | 5,545.536 | 5,740.672 | 5,883.068 | 5,356.958 | 5,304.145 | 5,668.653 | 5,761.732 | 5,918.026 | 5,897.47 | 5,657.22 | 5,573.841 | 5,086.531 | 5,044.464 | 5,070.812 | 5,041.601 | 4,659.49 | 4,627.044 | 3,025.119 | 2,514.297 | 2,086.007 | 1,811.62 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 410.501 | 408.843 | 499.729 | 507.499 | 591.978 | 539.419 | 746.139 | 740.91 | 660.805 | 697.336 | 669.451 | 681.951 | 907.423 | 994.494 | 567.704 | 551.611 | 605.493 | 953.224 | 802.929 | 770.239 | 136.707 | 924.886 | 953.241 | 959.915 | 1,071.147 | 1,043.159 | 985.233 | 1,062.836 | 1,145.786 | 1,244.991 | 1,821.89 | 2,106.054 | 2,284.668 | 2,021.476 | 2,055.581 | 2,240.188 | 2,410.705 | 2,273.454 | 2,199.869 | 2,078.27 | 1,920.241 | 1,797.371 | 2,381.133 | 2,185.839 | 2,620.153 | 2,580.208 | 2,210.676 | 1,654.309 | 1,321.621 | 1,516.257 | 1,230.265 | 839.472 | 768.508 | 1,099.728 | 692.885 | 724.511 | 589.44 | 785.411 | 646.602 | 578.51 | 437.497 | 405.843 | 498.768 | 452.632 | 457.417 | 540.266 | 530.438 | 586.166 | 709.29 | 682.441 | 933.723 | 922.071 | 905.73 | 1,023.122 | 949.835 | 969.428 | 1,111.938 | 1,118.807 | 1,162.734 | 999.405 | 1,186.441 | 1,249.161 | 1,003.57 | 866.796 | 913.123 | 813.679 | 814.75 | 830.783 | 747.554 | 791.118 | 729.685 | 683.896 | 499.067 | 868.975 | 1,062.373 | 1,064.786 | 520.029 | 203.302 | 199.43 | 156.034 |
| Short Term Debt
| 234.311 | 270.593 | 242.594 | 216.977 | 1,596.788 | 164.466 | 158.655 | 145.16 | 175.213 | 265.331 | 272.824 | 289.231 | 447.483 | 462.346 | 476.186 | 915.088 | 695.979 | 1,230.385 | 1,042.686 | 1,432.407 | 1,906.866 | 1,914.856 | 869.355 | 894.793 | 2,180.145 | 1,954.4 | 1,317.525 | 3,590.34 | 1,982.979 | 4,768.705 | 3,094.636 | 3,041.506 | 3,238.697 | 4,167.82 | 3,377.697 | 2,779.263 | 3,007.15 | 2,351.397 | 3,072.036 | 3,415.16 | 3,318.289 | 3,433.917 | 4,475.989 | 4,831.154 | 5,043.753 | 4,737.805 | 5,026.861 | 4,087.753 | 3,871.637 | 3,394.04 | 2,902 | 2,762.139 | 1,674.139 | 1,614.139 | 1,246.834 | 1,152 | 1,413.588 | 1,243.44 | 1,086 | 922 | 643.698 | 1,277.698 | 1,834.898 | 2,024.871 | 1,951.968 | 2,123.008 | 1,901 | 1,841 | 1,747 | 1,838.748 | 1,821.82 | 1,786.82 | 1,917.82 | 1,816.32 | 1,723.045 | 1,653.045 | 1,958.8 | 1,966.8 | 2,056 | 1,864.4 | 2,062.5 | 2,024.9 | 1,964.9 | 2,245.4 | 2,666.4 | 2,807 | 2,351.5 | 2,493 | 2,142.3 | 2,104.35 | 1,729.4 | 1,664.4 | 1,690.65 | 1,331.9 | 1,097.4 | 953.8 | 891.4 | 836.238 | 427.794 | 261.794 |
| Tax Payables
| 0.975 | 21.973 | 8.832 | 5.81 | 17.249 | 12.986 | 4.385 | 13.892 | 9.138 | 23.261 | 24.495 | 32.165 | 31.373 | 77.94 | 13.483 | 14.884 | 8.407 | 12.266 | 14.996 | 36.103 | 8.391 | 11.423 | 31.363 | 7.021 | 41.179 | 30.255 | 11.029 | 29.588 | 31.771 | 22.798 | 13.308 | 23.663 | 29.948 | 45.6 | 51.938 | 62.492 | 33.491 | 89.787 | -116.602 | -111.053 | -102.564 | 62.26 | 29.676 | -45.277 | -15.129 | 49.706 | -20.294 | -10.257 | -10.712 | 77.242 | 10.671 | 19.773 | 14.664 | 30.828 | 13.714 | 22.686 | 37.719 | 40.537 | 12.285 | 39.078 | 21.181 | 29.592 | -11.839 | -29.175 | -2.414 | 1.408 | 5.258 | 13.223 | 7.505 | 17.36 | -0.737 | -1.322 | 8.464 | 57.461 | -7.306 | -7.918 | -5.425 | -15.874 | -30.562 | -2.688 | 6.234 | 30.78 | 14.339 | -7.673 | -18.463 | 0.709 | 2.734 | -29.664 | 20.862 | 31.606 | 7.084 | 5.771 | -17.998 | -31.974 | -3.878 | 51.093 | 31.909 | 35.414 | 28.38 | 31.886 |
| Deferred Revenue
| 0 | 0 | 41.931 | 27.884 | 1,317.013 | 17.056 | 581.002 | 545.267 | 25.309 | 28.621 | 43.165 | 52.284 | 0 | 863.805 | 1,985.915 | 1,587.192 | 1,471.294 | 1,347.329 | 1,387.06 | 1,681.08 | 824.751 | 748.762 | 750.6 | 709.644 | 644.316 | 728.666 | 1,007.634 | 990.358 | 1,006.194 | 954.158 | 340.244 | 259.757 | 218.896 | 253.199 | 279.945 | 299.005 | 312.536 | 404.684 | 173.947 | 231.492 | 281.558 | 442.086 | 626.745 | 637.759 | 253.066 | 307.182 | 195.548 | 738.237 | 640.646 | 718.356 | 749.661 | 646.518 | 1,289.589 | 1,478.111 | 1,704.23 | 1,366.542 | 1,080.192 | 929.836 | 1,029.487 | 1,135.111 | 1,155.854 | 645.429 | 163.271 | 168.234 | 172.798 | 175.347 | 89.835 | 106.664 | 88.216 | 266.772 | 318.039 | 270.959 | 127.564 | 187.108 | 213.016 | 238.188 | 319.713 | 374.223 | 197.429 | 286.087 | 146.7 | 113.09 | 202.146 | 124.471 | 59.203 | 90.567 | 122.294 | 104.967 | 115.274 | 135.632 | 197.702 | 180.464 | 430.355 | 391.909 | 238.718 | 186.345 | 149.62 | 157.251 | 188.934 | 199.986 |
| Other Current Liabilities
| 565.367 | 438.135 | 329.418 | 1,271.614 | 1,288.187 | 1,367.608 | 555.321 | 519.561 | 539.369 | 535.304 | 606.282 | 619.231 | 920.658 | 842.663 | 1,997.831 | 1,576.599 | 1,681.084 | 866.611 | 227.959 | 1,648.384 | 1,509.669 | 986.585 | 2,326.854 | 2,244.062 | 750.66 | 178.601 | 1,641.532 | 388.956 | 3,517.945 | 1,072.095 | 2,099.588 | 1,505.159 | 1,515.833 | 448.548 | 603.141 | 818.26 | 763.008 | 1,228.961 | 769.779 | 908.247 | 442.533 | 240.506 | 927.085 | 927.98 | 261.294 | 531.824 | 514.828 | 1,023.372 | 939.957 | 861.314 | 1,226.122 | 1,111.673 | 1,769.412 | 2,164.374 | 1,942.551 | 1,431.685 | 1,102.219 | 957.824 | 1,072.087 | 1,154.588 | 1,187.692 | 655.515 | 225.815 | 261.255 | 300.807 | 292.136 | 150.419 | 147.227 | 143.51 | 304.169 | 372.401 | 453.597 | 177.587 | 241.666 | 294.961 | 297 | 378.941 | 453.639 | 298.817 | 614.101 | 200.796 | 250.838 | 250.095 | 200.615 | 132.488 | 162.684 | 683.077 | 186.177 | 130.574 | 149.848 | 230.284 | 217.029 | 557.341 | 579.453 | 435.869 | 314.348 | 195.142 | 129.688 | 203.306 | 204.978 |
| Total Current Liabilities
| 1,211.155 | 1,139.544 | 1,122.504 | 2,013.79 | 2,320.452 | 2,101.536 | 1,500.534 | 1,445.148 | 1,409.834 | 1,549.854 | 1,573.052 | 1,622.579 | 2,306.937 | 2,510.776 | 3,201.497 | 3,058.182 | 3,124.275 | 2,977.152 | 3,475.629 | 3,887.133 | 3,894.144 | 3,916.238 | 4,931.414 | 4,105.791 | 4,043.132 | 3,935.081 | 4,962.953 | 6,062.078 | 6,678.481 | 7,108.589 | 7,029.422 | 6,676.381 | 7,069.147 | 6,683.443 | 6,088.357 | 6,199.208 | 6,214.354 | 5,943.6 | 5,925.082 | 6,290.625 | 5,860.057 | 5,976.141 | 7,813.883 | 7,899.696 | 8,163.137 | 7,899.543 | 7,732.071 | 6,755.178 | 6,122.502 | 5,848.853 | 5,369.058 | 4,733.056 | 4,226.723 | 4,224.791 | 3,895.985 | 3,330.882 | 3,142.966 | 3,027.211 | 2,816.974 | 2,694.176 | 2,290.067 | 2,368.648 | 2,547.641 | 2,709.583 | 2,707.778 | 2,956.817 | 2,587.115 | 2,587.616 | 2,607.304 | 2,842.718 | 3,127.207 | 3,161.167 | 3,009.601 | 3,133.069 | 2,960.534 | 2,911.554 | 3,444.254 | 3,523.372 | 3,486.988 | 3,475.218 | 3,455.971 | 3,534.218 | 3,232.905 | 3,305.138 | 3,693.548 | 3,784.071 | 3,852.061 | 3,480.296 | 3,041.29 | 3,076.922 | 2,696.454 | 2,571.096 | 2,729.061 | 2,748.354 | 2,591.764 | 2,384.027 | 1,638.48 | 1,203.074 | 858.909 | 654.691 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 4.586 | 6.844 | 21.509 | 23.619 | 67.315 | 68.665 | 19.534 | 22.125 | 23.801 | 25.984 | 29.681 | 37.116 | 33.784 | 34.23 | 13.737 | 13.631 | 14.455 | 515.772 | 630.041 | 348.426 | 189.842 | 0 | 497.956 | 497.517 | 617.014 | 676.477 | 794.429 | 1,070.123 | 1,028.589 | 1,019.433 | 1,469.853 | 966.509 | 968.131 | 935.973 | 1,712.944 | 1,685.474 | 1,669.398 | 1,652.387 | 2,238.99 | 2,413.966 | 2,393.92 | 2,372.658 | 2,168.701 | 855.067 | 500 | 500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.607 | 0 | 150 | 150 | 150 | 150 | 150 | 150 | 150 | 80 | 0 | 0 | 0 | 0 | 0 | 80 | 80 | 80 | 80 | 180 | 180 | 230 | 230 | 150 | 100 | 332.593 | 367.659 | 516.744 | 518.525 | 333 | 218 | 218 | 198 | 178 | 461 | 681 | 548 | 488 | 548 | 448 | 350 | 50 | 90 | 92 | 112 | 84 | 90 |
| Deferred Revenue Non-Current
| 10.495 | 10.495 | 11.31 | 11.31 | 44.13 | 44.13 | 97.162 | 95.27 | 95.181 | 95.345 | 97.208 | 97.208 | 97.708 | 122.178 | 134.061 | 154.158 | 155.248 | 161.758 | 157.083 | 159.357 | 160.407 | 162.331 | 164.213 | 173.382 | 161.873 | 158.764 | 173.316 | 163.375 | 166.113 | 172.537 | 191.915 | 198.457 | 194.458 | 200.899 | 208.424 | 224.088 | 235.648 | 205.023 | 197.24 | 215.891 | 201.986 | 222.023 | 1,079.028 | 440.882 | 139.735 | 239.364 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -135.607 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 27.796 | 0 | 0 | 0 | 0 | 0 | 37.67 | 37.67 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -681 | -539 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
| Deferred Tax Liabilities Non-Current
| 2.747 | 2.921 | 6.308 | 6.716 | 7.184 | 7.184 | 1.596 | 1.596 | 1.596 | 1.596 | 4.887 | 4.887 | 4.887 | 4.887 | 8.213 | 8.518 | 8.823 | 9.128 | 5.814 | 6.079 | 6.424 | 6.729 | 7.143 | 7.448 | 7.873 | 8.076 | 8.257 | 8.562 | 8.986 | 9.291 | 9.916 | 10.441 | 10.651 | 10.951 | 10.036 | 10.337 | 11.436 | 11.737 | 11.71 | 12.01 | 12.358 | 12.659 | 12.617 | 14.048 | 1.665 | 1.665 | 2.728 | 2.728 | 4.503 | 4.503 | 4.503 | 2.025 | 2.025 | 2.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.625 | 8.625 | 6.106 | 6.106 | 9.46 | 9.46 | 6.086 | 6.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.281 | 1.281 | 1.281 | 1.281 | 1.281 | 1.281 | 1.281 | 1.281 | 1.281 | 0 | 0 | 0 |
| Other Non-Current Liabilities
| 916.555 | 910.355 | 899.999 | 38.872 | 27.563 | 7.473 | 66.262 | 66.262 | 66.262 | 161.607 | 66.721 | 66.721 | 130.552 | 173.781 | 283.163 | 427.577 | 421.568 | 511.651 | 77.391 | 48.539 | 47.803 | 259.124 | 693.908 | 1,590.243 | 1,941.109 | 1,991.087 | 1,704.881 | 602.513 | 275.015 | 376.015 | 707.958 | 1,609.958 | 1,824.191 | 1,628.969 | 1,627.822 | 1,626.675 | 1,891.432 | 1,859.961 | 1,647.265 | 1,096.118 | 1,111.322 | 1,110.175 | 213.203 | 229.882 | 222.606 | 0 | 218.269 | 231.261 | 245.196 | 264.32 | 106.909 | 123.959 | 107.816 | 336.253 | 112.481 | 123.744 | 135.889 | 148.25 | 116.7 | 135.217 | 146.125 | 144.301 | 83.33 | 109.696 | 111.224 | 116.913 | 67.874 | 77.814 | 38.745 | 38.745 | 62.928 | 59.44 | 56.85 | 58.45 | 57.512 | 56.646 | 144.45 | 134.45 | 48.32 | 33.32 | 33.12 | 32.24 | 22 | 22 | 19.6 | 19.6 | 0 | 0 | 0 | 9 | 4.18 | 5.32 | 6.46 | 7.6 | 9.88 | 12.16 | 14.997 | 16.84 | 19.047 | 21.28 |
| Total Non-Current Liabilities
| 934.384 | 930.615 | 939.126 | 37.808 | 146.191 | 83.321 | 184.554 | 185.253 | 186.84 | 189.187 | 198.496 | 205.931 | 266.931 | 335.075 | 439.174 | 603.884 | 600.093 | 682.537 | 870.328 | 562.401 | 404.476 | 428.184 | 1,363.22 | 2,268.589 | 2,727.868 | 2,834.404 | 2,680.883 | 1,844.572 | 1,478.704 | 1,577.276 | 2,379.641 | 2,785.365 | 2,802.973 | 2,776.792 | 3,559.226 | 3,546.574 | 3,560.83 | 3,512.348 | 4,095.205 | 3,737.985 | 3,719.586 | 3,717.516 | 3,460.932 | 1,539.878 | 862.341 | 741.029 | 218.269 | 233.989 | 249.698 | 268.823 | 111.411 | 125.984 | 109.841 | 138.645 | 112.481 | 273.744 | 285.889 | 298.25 | 266.7 | 285.217 | 296.125 | 294.301 | 199.75 | 118.32 | 117.33 | 123.019 | 77.334 | 87.274 | 162.501 | 162.501 | 142.928 | 139.44 | 236.85 | 238.45 | 287.512 | 286.646 | 294.45 | 234.45 | 380.913 | 400.979 | 549.864 | 550.765 | 355 | 240 | 237.6 | 217.6 | 178 | 461 | 682.281 | 558.281 | 493.461 | 554.601 | 455.741 | 358.881 | 61.161 | 103.441 | 108.278 | 128.84 | 103.047 | 111.28 |
| Total Liabilities
| 2,145.539 | 2,070.159 | 2,061.631 | 2,051.597 | 2,466.643 | 2,184.857 | 1,685.088 | 1,630.401 | 1,596.674 | 1,739.041 | 1,771.548 | 1,828.511 | 2,573.868 | 2,845.851 | 3,640.67 | 3,662.066 | 3,724.368 | 3,659.689 | 4,345.957 | 4,449.534 | 4,298.62 | 4,344.423 | 6,294.633 | 6,374.38 | 6,771 | 6,769.485 | 7,643.837 | 7,906.651 | 8,157.185 | 8,685.865 | 9,409.063 | 9,461.746 | 9,872.12 | 9,460.236 | 9,647.583 | 9,745.782 | 9,775.184 | 9,455.948 | 10,020.287 | 10,028.61 | 9,579.643 | 9,693.656 | 11,274.816 | 9,439.574 | 9,025.478 | 8,640.572 | 7,950.341 | 6,989.167 | 6,372.201 | 6,117.676 | 5,480.469 | 4,859.04 | 4,336.564 | 4,363.436 | 4,008.466 | 3,604.626 | 3,428.856 | 3,325.462 | 3,083.674 | 2,979.393 | 2,586.193 | 2,662.949 | 2,747.392 | 2,827.904 | 2,825.108 | 3,079.836 | 2,664.449 | 2,674.89 | 2,769.806 | 3,005.219 | 3,270.134 | 3,300.607 | 3,246.451 | 3,371.519 | 3,248.046 | 3,198.2 | 3,738.704 | 3,757.822 | 3,867.901 | 3,876.197 | 4,005.835 | 4,084.983 | 3,587.905 | 3,545.138 | 3,931.148 | 4,001.671 | 4,030.061 | 3,941.296 | 3,723.571 | 3,635.203 | 3,189.915 | 3,125.697 | 3,184.802 | 3,107.235 | 2,652.925 | 2,487.468 | 1,746.758 | 1,331.914 | 961.955 | 765.971 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.258 | 13.258 | 14.489 | 14.518 | 14.52 | 14.52 | 13.544 | 16.524 | 18.527 | 18.527 | 12.861 | 12.861 | 7.528 | 7.528 | 4.594 | 4.53 | 3.647 | 3.647 | 1.987 | 3.04 | 0 | 0 | 1.943 | 2.054 | 2.031 | 2.031 | 1.689 | 1.689 | 1.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,303.604 | 1,303.604 | 1,303.604 | 1,309.617 | 1,309.617 | 1,309.617 | 1,313.709 | 1,313.709 | 1,313.709 | 1,313.709 | 1,313.709 | 1,313.709 | 1,313.709 | 1,313.709 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 882.108 | 741.707 | 741.707 | 741.707 | 741.707 | 741.707 | 741.707 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 438.986 | 313 | 313 | 313 | 313 |
| Retained Earnings
| -7,678.268 | -7,604.509 | -7,722.957 | -7,694.22 | -7,706.889 | -7,632.402 | -7,794.693 | -7,755.908 | -7,735.418 | -7,668.014 | -7,767.397 | -7,725.319 | -7,748.837 | -7,705.478 | -6,815.885 | -6,779.966 | -6,767.664 | -6,704.06 | -5,585.805 | -5,473.224 | -5,433.681 | -5,321.545 | -4,960.432 | -4,744.654 | -4,578.071 | -4,422.222 | -4,733.608 | -5,351.857 | -5,139.067 | -4,985.928 | -2,843.357 | -2,659.244 | -2,468.165 | -2,337.228 | -1,187.665 | -937.942 | -712.871 | -561.605 | -1,008.433 | -889.176 | -747.426 | -595.797 | -937.067 | -896.16 | -916.537 | -805.177 | -1,037.844 | -1,039.962 | -1,080.379 | -960.793 | -1,308.831 | -1,348.024 | -1,359.566 | -1,310.846 | -1,373.652 | -1,342.194 | -1,351.983 | -1,335.618 | -1,374.626 | -1,383.3 | -1,417.081 | -1,401.662 | -1,420.178 | -1,444.433 | -1,452.467 | -1,459.136 | -1,476.528 | -1,497.094 | -1,477.185 | -1,480.62 | -1,471.453 | -1,474.81 | 1,492.738 | -1,501.339 | -754.864 | -760.393 | -774.307 | -782.477 | -257.482 | -191.794 | -127.829 | -62.397 | -74.341 | -79.531 | -106.732 | -82.221 | 9.342 | 78.632 | 56.234 | 104.61 | 52.011 | 64.368 | 32.19 | 80.249 | 156.055 | 274.76 | 262.233 | 180.056 | 152.823 | 87.897 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 312.097 | 6,632.887 | 311.825 | 6,854.019 | 361.299 | 6,847.156 | 325.681 | 6,931.917 | 333.784 | 6,850.279 | 280.821 | 4,510.078 | 234.206 | 4,510.078 | 12.202 | 0.904 | 1.101 | -13.258 | -13.258 | -14.489 | -14.518 | -14.52 | -14.52 | -13.544 | -16.524 | -18.527 | -18.527 | -12.861 | -12.861 | -7.528 | -7.528 | -4.594 | -4.53 | -3.647 | -3.647 | -1.987 | -3.04 | 1.535 | 1.65 | -1.943 | -2.054 | -2.031 | -2.031 | -1.689 | -1.689 | -1.689 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 6,622.502 | 6,622.502 | 6,639.284 | 6,320.926 | 0 | 6,555.314 | 0 | 6,833.664 | 6,774.394 | 6,446.499 | -0 | 6,591.538 | 0 | 6,822.573 | 4,510.078 | 4,510.078 | 4,497.876 | 5,614.226 | 4,508.975 | 4,510.077 | 4,495.709 | 4,262.614 | 3,725.305 | 3,710.758 | 3,710.754 | 3,725.274 | 3,740.104 | 3,740.104 | 3,740.104 | 3,721.578 | 3,959.918 | 2,978.481 | 3,693.898 | 3,536.501 | 3,754.398 | 3,693.898 | 3,754.398 | 3,693.898 | 3,691.332 | 3,682.968 | 3,744.342 | 3,682.968 | 3,676.156 | 3,676.285 | 2,313.965 | 2,373.804 | 2,314.183 | 2,374.022 | 2,382.797 | 2,387.131 | 1,445.056 | 1,428.209 | 1,428.181 | 1,912.455 | 1,427.995 | 1,427.995 | 1,427.883 | 1,427.995 | 1,467.039 | 1,462.387 | 1,472.123 | 1,469.713 | 1,453.267 | 1,453.343 | 1,451.623 | 1,431.521 | 1,423.806 | 1,424.406 | 1,415.815 | 1,425.22 | 1,391.203 | 1,455.619 | -1,595.009 | 1,466.938 | 1,386.403 | 1,388.448 | 1,386.607 | 1,390.275 | 1,371.291 | 1,371.358 | 1,371.289 | 1,395.313 | 1,368.587 | 1,368.587 | 1,368.48 | 1,368.48 | 1,405.424 | 1,405.424 | 1,405.424 | 1,368.48 | 1,383.944 | 1,383.944 | 1,384.214 | 1,383.944 | 1,384.99 | 1,546.517 | 686.992 | 677.011 | 644.292 | 639.763 |
| Total Shareholders Equity
| 247.838 | 321.596 | 219.931 | 248.42 | 235.615 | 309.966 | 373.034 | 464.627 | 425.447 | 492.964 | 478.229 | 513.712 | 415.151 | 430.804 | -1,423.698 | -1,387.779 | -1,375.477 | -1,311.873 | -193.817 | -81.039 | -55.863 | 33.547 | -353.019 | -137.269 | 29.312 | 185.161 | -124.939 | -746.168 | -535.381 | -382.242 | 2,046.309 | 2,233.359 | 2,160.814 | 2,291.751 | 3,444.248 | 3,694.034 | 3,919.989 | 4,071.255 | 3,622.86 | 3,732.699 | 3,879.025 | 4,030.769 | 3,679.094 | 3,720.019 | 2,196.944 | 2,308.304 | 2,076.196 | 2,074.078 | 2,042.436 | 2,168.046 | 575.211 | 519.172 | 507.601 | 556.134 | 493.33 | 524.787 | 514.886 | 531.364 | 531.399 | 518.073 | 494.029 | 507.037 | 472.074 | 447.896 | 438.143 | 411.371 | 386.264 | 366.299 | 377.616 | 359.423 | 358.736 | 419.796 | 336.715 | 328.252 | 1,070.525 | 1,067.041 | 1,051.286 | 1,046.784 | 1,552.796 | 1,618.551 | 1,682.446 | 1,747.942 | 1,733.232 | 1,728.042 | 1,700.735 | 1,725.246 | 1,853.753 | 1,923.042 | 1,900.644 | 1,912.077 | 1,874.941 | 1,887.299 | 1,855.39 | 1,903.18 | 1,980.031 | 2,124.67 | 1,262.225 | 1,168.97 | 1,110.115 | 1,031.772 |
| Total Equity
| 575.358 | 655.613 | 576.467 | 596.223 | 554.479 | 633.477 | 1,704.743 | 1,801.657 | 1,712.984 | 1,790.845 | 1,842.267 | 1,853.529 | 1,708.544 | 1,714.458 | -679.168 | -639.607 | -616.494 | -519.27 | 1,097.039 | 1,309.458 | 1,346.181 | 1,425.255 | 30.835 | 268.41 | 435.447 | 601.21 | 300.342 | -336.054 | -116.179 | 42.187 | 2,357.332 | 2,574.545 | 2,403.573 | 2,533.619 | 3,711.437 | 3,970.827 | 4,198.515 | 4,338.633 | 3,866.509 | 3,980.733 | 4,110.796 | 4,270.954 | 3,894.055 | 3,946.063 | 2,391.114 | 2,508.878 | 2,245.603 | 2,234.576 | 2,221.575 | 2,349.513 | 776.276 | 655.078 | 627.946 | 705.876 | 624.988 | 629.283 | 694.889 | 702.113 | 713.796 | 670.255 | 685.631 | 688.06 | 627.512 | 590.276 | 596.21 | 557.99 | 459.962 | 440.261 | 448.962 | 427.996 | 428.14 | 484.261 | 400.337 | 389.04 | 1,117.34 | 1,103.527 | 1,219.61 | 1,187.795 | 1,605.77 | 1,669.339 | 1,734.837 | 1,798.085 | 1,769.053 | 1,759.007 | 1,737.505 | 1,760.061 | 1,887.965 | 1,956.175 | 1,933.649 | 1,938.637 | 1,896.616 | 1,918.767 | 1,886.01 | 1,934.365 | 2,006.565 | 2,139.576 | 1,278.361 | 1,182.384 | 1,124.052 | 1,045.649 |
| Total Liabilities & Shareholders Equity
| 2,720.897 | 2,725.772 | 2,638.098 | 2,679.22 | 3,021.122 | 2,882.554 | 3,389.831 | 3,432.058 | 3,309.658 | 3,529.886 | 3,613.814 | 3,682.039 | 4,282.412 | 4,560.309 | 2,961.502 | 3,022.459 | 3,107.874 | 3,140.419 | 5,442.996 | 5,758.992 | 5,644.801 | 5,769.678 | 6,325.468 | 6,642.791 | 7,206.448 | 7,370.695 | 7,944.179 | 7,570.597 | 8,041.006 | 8,728.052 | 11,766.395 | 12,036.29 | 12,275.693 | 11,993.855 | 13,359.02 | 13,716.61 | 13,973.699 | 13,794.581 | 13,886.796 | 14,009.343 | 13,690.439 | 13,964.61 | 15,168.871 | 13,385.637 | 11,416.593 | 11,149.45 | 10,195.943 | 9,223.742 | 8,593.775 | 8,467.189 | 6,256.746 | 5,514.118 | 4,964.51 | 5,069.312 | 4,633.454 | 4,233.909 | 4,123.744 | 4,027.575 | 3,797.47 | 3,649.648 | 3,271.823 | 3,351.009 | 3,374.904 | 3,418.18 | 3,421.318 | 3,637.826 | 3,124.411 | 3,115.151 | 3,218.768 | 3,433.215 | 3,698.274 | 3,784.867 | 3,646.788 | 3,760.559 | 4,365.386 | 4,301.727 | 4,958.315 | 4,945.617 | 5,473.671 | 5,545.536 | 5,740.672 | 5,883.068 | 5,356.958 | 5,304.145 | 5,668.653 | 5,761.732 | 5,918.026 | 5,897.47 | 5,657.22 | 5,573.841 | 5,086.531 | 5,044.464 | 5,070.812 | 5,041.601 | 4,659.49 | 4,627.044 | 3,025.119 | 2,514.297 | 2,086.007 | 1,811.62 |