Guodian Nanjing Automation Co., Ltd.
SSE:600268.SS
7.82 (CNY) • At close May 12, 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,405.216 | 2,653.3 | 1,942.998 | 1,563.944 | 1,492.956 | 1,814.033 | 1,050.277 | 1,079.218 | 896.235 | 1,213.911 | 781.39 | 793.745 | 846.866 | 1,776.667 | 800.413 | 806.447 | 589.778 | 1,305.097 | 570.632 | 573.887 | 505.787 | 1,262.336 | 536.152 | 682.195 | 438.094 | 1,074.525 | 337.568 | 346.21 | 272.782 | 820.683 | 500.547 | 546.077 | 570.857 | 1,223.133 | 614.639 | 958.13 | 411.95 | 844.456 | 758.394 | 391.237 | 481.839 | 698.535 | 535.219 | 808.702 | 708.826 | 859.47 | 728.064 | 723.014 | 748.412 | 765.489 | 827.022 | 869.24 | 944.864 | 879.184 | 1,199.434 | 762.663 | 760.522 | 1,235.517 | 213.239 | 152.156 | 142.077 | 89.863 | 214.931 | 169.346 | 200.934 | 149.252 | 238.724 | 327.268 | 301.342 | 152.684 | 156.689 | 181.075 | 120.303 | 111.948 | 47.942 | 83.909 | 88.824 | 114.843 | 93.63 | 95.745 | 131.733 | 176.737 | 86.419 | 87.341 | 62.006 | 98.488 | 77.914 | 77.315 | 88.242 | 137.355 | 54.187 | 39.054 | 33.068 | 58.265 | 44.764 | 96.433 | 74.844 | 155.785 |
| Short Term Investments
| 735.303 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,042.361 | 1,049.732 | -0.538 | -0.609 | -0.679 | -0.749 | -0.819 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -2.372 | -2.594 | -0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 600.629 | 0 | 0 | 0 | 0 | 0 | -0.006 | 0 | 0 | 0 | 0 | 0 | -82.793 | -125.781 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.429 | 61.429 | 68.287 | 68.287 | 60.159 | 60.159 | 60.22 | 60.22 | 60.749 | 60.749 | 52.18 | 52.18 | 50 | 3.513 | 49.767 | 49.665 |
| Cash and Short Term Investments
| 2,405.216 | 2,653.3 | 1,942.998 | 1,563.944 | 1,492.956 | 1,814.033 | 1,050.277 | 1,079.218 | 896.235 | 1,213.911 | 781.39 | 793.745 | 846.866 | 1,776.667 | 800.413 | 806.447 | 589.778 | 1,305.097 | 570.632 | 573.887 | 505.787 | 1,262.336 | 536.152 | 682.195 | 438.094 | 1,074.525 | 337.568 | 346.21 | 272.782 | 820.683 | 500.547 | 546.077 | 570.857 | 1,223.133 | 614.639 | 958.13 | 411.95 | 844.456 | 758.394 | 391.237 | 481.839 | 698.535 | 535.219 | 808.702 | 708.826 | 859.47 | 728.064 | 723.014 | 748.412 | 765.489 | 827.022 | 869.24 | 944.864 | 879.184 | 1,199.434 | 762.663 | 760.522 | 1,235.517 | 213.239 | 152.156 | 142.077 | 89.863 | 214.931 | 169.346 | 200.934 | 149.252 | 238.724 | 327.268 | 301.342 | 152.684 | 156.689 | 181.075 | 120.303 | 111.948 | 47.942 | 83.909 | 88.824 | 114.843 | 93.63 | 95.745 | 131.733 | 176.737 | 147.848 | 148.77 | 130.293 | 166.775 | 138.073 | 137.474 | 148.461 | 197.575 | 114.936 | 99.803 | 85.247 | 110.445 | 94.764 | 99.946 | 124.611 | 205.45 |
| Net Receivables
| 4,874.858 | 4,920.907 | 4,404.837 | 4,366.751 | 4,060.026 | 4,186.111 | 4,447.242 | 4,539.084 | 3,854.999 | 4,105.915 | 3,819.439 | 3,919.753 | 3,530.869 | 3,809.86 | 3,779.797 | 3,722.656 | 3,580.072 | 3,899.523 | 3,699.467 | 3,640.165 | 3,683.187 | 4,132.015 | 4,400.619 | 4,420.051 | 4,140.177 | 4,601.381 | 4,721.374 | 4,661.622 | 4,693.914 | 4,485.338 | 4,852.831 | 4,983.045 | 4,933.315 | 5,069.627 | 4,941.156 | 5,313.779 | 4,765.436 | 4,954.634 | 4,308.205 | 4,262.528 | 4,235.221 | 4,398.289 | 4,405.569 | 4,441.878 | 4,065.2 | 4,340.923 | 3,903.357 | 2,839.8 | 2,603.143 | 2,728.41 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.643 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 82.356 | 0 | 0 | 1,041.408 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.911 | 0 | 7.424 | 2.663 | 1.175 |
| Inventory
| 1,434.189 | 1,131.964 | 1,333.762 | 1,198.108 | 1,363.311 | 1,138.036 | 1,328.161 | 1,302.354 | 1,387.661 | 1,114.828 | 1,270.531 | 1,166.844 | 1,210.872 | 937.851 | 1,119.765 | 1,095.738 | 1,081.804 | 828.322 | 1,086.177 | 940.244 | 910.498 | 752.028 | 867.438 | 817.951 | 806.558 | 662.527 | 1,005.736 | 977.48 | 935.38 | 834.983 | 1,277.58 | 1,172.352 | 1,177.167 | 920.236 | 1,306.224 | 1,384.189 | 1,320.404 | 1,178.418 | 1,144.539 | 1,207.667 | 1,186.728 | 1,132.403 | 1,342.104 | 1,378.311 | 1,360.087 | 1,218.432 | 1,258.335 | 1,211.954 | 1,110.958 | 981.58 | 1,107.038 | 1,107.192 | 1,084.845 | 862.784 | 1,037.451 | 854.62 | 645.159 | 542.462 | 607.639 | 585.155 | 500.829 | 422.504 | 485.338 | 500.396 | 466.681 | 384.095 | 494.365 | 512.297 | 390.167 | 270.166 | 279.556 | 281.416 | 301.737 | 269.989 | 309.047 | 285.233 | 264.793 | 241.676 | 241.324 | 210.423 | 190.608 | 192.36 | 174.493 | 129.585 | 124.428 | 118.245 | 118.718 | 129.414 | 128.92 | 124.793 | 131.2 | 145.605 | 160.084 | 169.066 | 180.265 | 140.732 | 75.227 | 87.49 |
| Other Current Assets
| 323.847 | 218.359 | 257.59 | 298.119 | 339.27 | 152.107 | 393.629 | 418.056 | 547.646 | 264.932 | 511.926 | 342.15 | 442.245 | 238.544 | 406.442 | 373.224 | 382.804 | 319.621 | 425.981 | 476.882 | 383.843 | 300.992 | 455.589 | 445.539 | 410.263 | 339.559 | 480.971 | 633.864 | 569.994 | 439.925 | 455.162 | 828.137 | 824.319 | 553.926 | 651.109 | 576.88 | 676.282 | 563.971 | 706.415 | 670.649 | 702.081 | 596.83 | 1,313.171 | 1,414.094 | 5,354.98 | 5,624.32 | 5,184.236 | 2,241.405 | 2,156.632 | 2,014.559 | 4,510.012 | 4,424.287 | 3,957.292 | 3,922.393 | 3,841.154 | 3,504.775 | 2,979.103 | 2,309.182 | 2,032.536 | 1,896.41 | 1,728.783 | 1,618.147 | 1,731.274 | 1,673.874 | 1,573.681 | 1,447.893 | 1,475.775 | 1,351.047 | 1,211.279 | 1,174.332 | 1,233.679 | 1,080.449 | 962.917 | 901.219 | 1,034.502 | 957.247 | 892.673 | 753.399 | 857.811 | 810.635 | 764.98 | 642.234 | 720.643 | 699.638 | 610.107 | 536.574 | 627.76 | 606.615 | 557.986 | 494.761 | 537.156 | 524.28 | 509.958 | 470.514 | 465.381 | 354.589 | 342.186 | 265.741 |
| Total Current Assets
| 9,038.11 | 8,924.531 | 7,939.186 | 7,426.923 | 7,255.562 | 7,290.286 | 7,219.309 | 7,338.712 | 6,686.541 | 6,699.586 | 6,383.286 | 6,222.491 | 6,030.852 | 6,762.921 | 6,106.418 | 5,998.064 | 5,634.46 | 6,352.564 | 5,782.257 | 5,631.178 | 5,483.315 | 6,447.371 | 6,259.798 | 6,116.492 | 5,795.091 | 6,495.753 | 6,334.068 | 6,342.021 | 6,232.612 | 6,580.93 | 7,086.121 | 7,220.84 | 7,505.658 | 7,766.922 | 7,513.127 | 7,979.539 | 7,174.072 | 7,541.479 | 6,917.552 | 6,532.081 | 6,605.869 | 6,826.056 | 7,596.063 | 8,042.985 | 7,423.893 | 7,702.223 | 7,170.635 | 7,016.172 | 6,619.146 | 6,490.038 | 6,444.072 | 6,400.72 | 5,987.001 | 5,664.36 | 6,078.04 | 5,122.059 | 4,384.784 | 4,087.161 | 2,853.414 | 2,633.722 | 2,371.69 | 2,128.871 | 2,431.542 | 2,343.617 | 2,241.296 | 1,981.24 | 2,208.863 | 2,190.612 | 1,902.788 | 1,423.102 | 1,669.924 | 1,542.94 | 1,384.957 | 1,283.156 | 1,391.491 | 1,326.388 | 1,246.29 | 1,109.919 | 1,192.765 | 1,116.803 | 1,087.321 | 1,011.331 | 1,042.984 | 977.993 | 864.828 | 821.594 | 884.55 | 873.502 | 835.367 | 817.129 | 783.293 | 769.688 | 755.29 | 737.762 | 740.409 | 602.691 | 544.687 | 559.855 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 775.58 | 794.332 | 779.312 | 790.347 | 806.272 | 827.261 | 794.377 | 810.597 | 816.336 | 834.09 | 831.861 | 845.441 | 862.396 | 880.577 | 881.179 | 888.873 | 906.323 | 922.43 | 937.49 | 950.901 | 968.71 | 988.648 | 1,000.189 | 1,015.471 | 1,032.216 | 1,052.116 | 1,058.418 | 1,071.851 | 1,134.863 | 1,156.413 | 1,185.173 | 1,203.691 | 1,337.917 | 1,361.255 | 1,441.677 | 1,463.343 | 1,485.256 | 1,506.253 | 1,526.525 | 1,546.338 | 1,564.942 | 1,579.166 | 1,389.818 | 1,379.742 | 1,359.905 | 1,299.108 | 1,258.865 | 1,201.67 | 1,119.221 | 1,050.696 | 950.862 | 913.09 | 978.629 | 846.157 | 625.176 | 445.777 | 509.468 | 529.573 | 431.771 | 427.07 | 433.129 | 412.841 | 406.902 | 382.859 | 316.565 | 284.689 | 274.041 | 263.846 | 245.511 | 178.445 | 178.262 | 177.568 | 180.057 | 182.561 | 182.094 | 184.329 | 183.618 | 186.047 | 179.782 | 172.631 | 167.335 | 151.828 | 145.082 | 140.794 | 123.81 | 110.34 | 100.848 | 97.232 | 94.516 | 84.495 | 112.831 | 114.071 | 114.408 | 116.64 | 121.357 | 122.087 | 109.427 | 78.676 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.186 | 2.186 | 2.186 | 2.186 | 2.186 | 2.186 | 2.186 | 2.186 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 13.609 | 14.187 | 13.609 | 13.609 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 2.217 | 1.477 | 1.477 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 411.189 | 429.807 | 450.017 | 463.817 | 482.412 | 494.201 | 511.452 | 511.662 | 511.386 | 520.017 | 498.431 | 486.234 | 486.97 | 489.771 | 463.971 | 458.97 | 462.066 | 454.211 | 445.871 | 437.906 | 432.992 | 435.613 | 408.72 | 403.151 | 441.205 | 445.79 | 442.392 | 444.016 | 452.153 | 460.065 | 483.25 | 490.991 | 546.274 | 550.828 | 567.836 | 569.48 | 571.106 | 564.993 | 547.995 | 546.98 | 554.441 | 549.208 | 559.66 | 562.319 | 554.217 | 551.271 | 555.801 | 546.29 | 545.802 | 522.39 | 483.841 | 361.625 | 236.98 | 217.854 | 208.446 | 190.092 | 152.117 | 106.908 | 204.207 | 182.473 | 174.603 | 175.2 | 168.969 | 169.797 | 172.227 | 171.519 | 171.412 | 171.657 | 158.582 | 59.074 | 57.302 | 55.233 | 47.96 | 40.811 | 34.883 | 36.17 | 37.248 | 33.442 | 34.419 | 35.565 | 36.491 | 23.331 | 24.48 | 26.246 | 28.285 | 30.163 | 32.632 | 34.224 | 36.084 | 27.932 | 12.524 | 12.753 | 13.338 | 13.193 | 6.161 | 6.003 | 6.064 | 0 |
| Goodwill and Intangible Assets
| 411.189 | 429.807 | 450.017 | 463.817 | 482.412 | 494.201 | 511.452 | 511.662 | 511.386 | 520.017 | 498.431 | 486.234 | 486.97 | 489.771 | 463.971 | 458.97 | 462.066 | 454.211 | 445.871 | 437.906 | 432.992 | 435.613 | 408.72 | 403.151 | 441.205 | 445.79 | 444.578 | 446.202 | 454.339 | 462.251 | 485.435 | 493.176 | 548.46 | 553.013 | 570.053 | 571.697 | 573.324 | 567.21 | 550.212 | 549.198 | 556.658 | 551.425 | 573.269 | 575.928 | 567.826 | 564.88 | 569.41 | 559.898 | 559.411 | 535.998 | 497.45 | 375.234 | 250.589 | 231.463 | 222.054 | 203.7 | 166.304 | 120.517 | 217.816 | 184.69 | 176.82 | 177.418 | 171.186 | 172.014 | 174.444 | 173.736 | 172.889 | 173.134 | 158.582 | 59.074 | 57.302 | 55.233 | 47.96 | 40.811 | 34.883 | 36.17 | 37.248 | 33.442 | 34.419 | 35.565 | 36.491 | 23.331 | 24.48 | 26.246 | 28.285 | 30.163 | 32.632 | 34.224 | 36.084 | 27.932 | 12.524 | 12.753 | 13.338 | 13.193 | 6.161 | 6.003 | 6.064 | 0 |
| Long Term Investments
| 0 | 0 | 914.185 | 1,070.827 | 1,173.854 | 1,240.785 | 1,318.569 | 1,040.406 | 1,043.84 | 1,045.598 | 1,039.085 | 0 | 0 | 1,049.094 | 1,010.163 | 837.921 | 824.863 | 826.445 | 814.8 | 811.985 | 805.586 | 813.874 | 787.991 | 795.769 | 1,047.441 | 1,052.83 | 1,065.126 | 1,389.481 | 544.768 | 553.321 | 561.266 | 538.103 | 557.021 | 563.652 | 558.522 | 555.736 | 566.2 | 568.816 | 606.321 | 599.495 | 601.374 | 605 | 593.533 | 597.834 | -0 | 593.751 | 586.918 | 569.746 | 556.391 | 552.95 | 541.36 | 0 | 0 | 0 | 0 | 0 | 544.248 | 589.169 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.333 | 62.576 | 55.554 | 29.946 | 36.127 | 5.337 | 4.23 | -14.967 | -43.428 | -43.72 | -36.088 | -23.881 | -21.184 | 25.755 | 0 | 0 |
| Tax Assets
| 54.949 | 54.949 | 76.643 | 76.643 | 88.681 | 88.681 | 99.422 | 99.422 | 101.494 | 101.494 | 116.288 | 116.288 | 117.412 | 117.31 | 112.331 | 112.818 | 117.06 | 116.92 | 109.24 | 109.337 | 110.554 | 110.658 | 115.223 | 115.223 | 113.294 | 113.294 | 123.676 | 123.676 | 121.186 | 121.186 | 108.565 | 109.251 | 109.6 | 109.6 | 107.107 | 108.021 | 113.693 | 113.693 | 107.95 | 107.95 | 101.63 | 101.63 | 64.841 | 64.841 | 59.176 | 59.176 | 43.861 | 43.861 | 44.501 | 44.501 | 42.37 | 42.373 | 39.108 | 39.108 | 24.787 | 24.787 | 25.027 | 24.888 | 16.804 | 16.496 | 18.377 | 18.683 | 20.533 | 20.533 | 20.01 | 20.01 | 11.903 | 11.903 | 11.903 | 11.903 | 12.04 | 12.04 | 12.04 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 4.594 | 0 | 0 |
| Other Non-Current Assets
| 740.509 | 748.411 | 1.754 | 1.644 | 1.742 | 1.841 | 1.946 | 0.118 | 0.188 | 0.258 | 0.328 | 1,042.759 | 1,053.489 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 3.289 | 730.088 | 726.719 | 723.35 | 725.35 | 756.773 | 756.773 | 723.35 | 723.35 | 723.35 | 723.35 | 723.35 | 725.659 | 725.659 | 725.659 | 0 | 0 | 600.966 | 0.061 | 4.204 | 4.271 | 0.338 | 0.216 | -0.006 | 544.563 | 500.692 | 503.628 | 492.612 | 460.888 | -82.318 | -125.44 | 193.47 | 194.941 | 193.941 | 194.672 | 191.532 | 207.226 | 200.312 | 167.129 | 158.296 | 157.578 | 166.101 | 137.723 | 139.906 | 135.06 | 137.743 | 131.525 | 116.745 | 116.404 | 116.119 | 115.959 | 115.062 | 114.768 | 127.183 | 127.541 | 61.897 | 61.943 | 68.903 | 68.967 | 60.922 | 61.005 | 61.13 | 61.231 | 61.445 | 61.474 | 52.933 | 52.961 | 50.931 | 4.375 | 6.288 | 6.716 |
| Total Non-Current Assets
| 1,982.227 | 2,027.5 | 2,221.911 | 2,403.278 | 2,552.962 | 2,652.77 | 2,725.766 | 2,462.205 | 2,473.244 | 2,501.457 | 2,485.993 | 2,490.722 | 2,520.268 | 2,540.04 | 2,470.933 | 2,301.871 | 2,313.601 | 2,323.295 | 2,310.69 | 2,313.418 | 2,321.131 | 2,352.083 | 2,315.413 | 2,332.904 | 2,637.444 | 2,667.32 | 2,695.086 | 3,034.5 | 2,985.245 | 3,019.891 | 3,063.79 | 3,069.572 | 3,309.77 | 3,344.294 | 3,400.709 | 3,422.148 | 3,461.823 | 3,479.323 | 3,514.357 | 3,528.639 | 3,550.264 | 3,562.882 | 2,621.461 | 2,618.344 | 2,587.872 | 2,516.976 | 2,463.258 | 2,379.447 | 2,279.862 | 2,184.361 | 2,032.037 | 1,875.261 | 1,769.018 | 1,620.356 | 1,364.63 | 1,135.153 | 1,162.729 | 1,138.707 | 859.862 | 823.198 | 822.266 | 803.613 | 790.152 | 782.632 | 711.33 | 645.564 | 617.129 | 606.461 | 582.096 | 387.145 | 387.509 | 379.9 | 377.8 | 354.898 | 333.722 | 336.903 | 336.986 | 335.448 | 329.263 | 322.964 | 331.009 | 302.7 | 294.792 | 291.559 | 276.552 | 239.417 | 230.528 | 197.798 | 195.96 | 158.691 | 143.373 | 144.578 | 144.591 | 158.913 | 157.264 | 162.813 | 121.779 | 85.392 |
| Total Assets
| 11,020.337 | 10,952.03 | 10,161.097 | 9,830.2 | 9,808.524 | 9,943.056 | 9,945.075 | 9,800.916 | 9,159.785 | 9,201.043 | 8,869.279 | 8,713.214 | 8,551.12 | 9,302.961 | 8,577.351 | 8,299.936 | 7,948.061 | 8,675.859 | 8,092.947 | 7,944.596 | 7,804.446 | 8,799.454 | 8,575.211 | 8,449.396 | 8,432.535 | 9,163.072 | 9,029.154 | 9,376.521 | 9,217.856 | 9,600.821 | 10,149.911 | 10,290.412 | 10,815.428 | 11,111.215 | 10,913.836 | 11,401.687 | 10,635.895 | 11,020.801 | 10,431.909 | 10,060.719 | 10,156.133 | 10,388.938 | 10,217.524 | 10,661.329 | 10,011.765 | 10,219.199 | 9,633.892 | 9,395.619 | 8,899.008 | 8,674.399 | 8,476.109 | 8,275.98 | 7,756.019 | 7,284.716 | 7,442.67 | 6,257.212 | 5,547.513 | 5,225.868 | 3,713.276 | 3,456.919 | 3,193.956 | 2,932.484 | 3,221.694 | 3,126.249 | 2,952.626 | 2,626.804 | 2,825.992 | 2,797.073 | 2,484.884 | 1,810.248 | 2,057.433 | 1,922.841 | 1,762.758 | 1,638.054 | 1,725.214 | 1,663.292 | 1,583.276 | 1,445.367 | 1,522.028 | 1,439.766 | 1,418.33 | 1,314.032 | 1,337.776 | 1,269.552 | 1,141.381 | 1,061.011 | 1,115.078 | 1,071.3 | 1,031.326 | 975.82 | 926.666 | 914.266 | 899.881 | 896.675 | 897.673 | 765.504 | 666.466 | 645.247 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 4,887.982 | 4,524.227 | 3,970.475 | 4,157.33 | 4,049.788 | 4,060.273 | 4,001.082 | 3,874.439 | 3,622.026 | 3,695.966 | 3,543.315 | 3,501.167 | 3,492.692 | 3,792.57 | 3,504.853 | 3,458.447 | 3,441.929 | 3,672.866 | 3,464.87 | 3,285.348 | 3,084.794 | 3,509.869 | 3,596.041 | 3,333.494 | 3,240.531 | 3,473.595 | 3,416.149 | 3,389.004 | 3,298.973 | 3,542.547 | 4,074.402 | 4,093.115 | 4,516.043 | 4,775.72 | 4,669.466 | 4,716.415 | 4,296.613 | 4,648.965 | 3,658.363 | 3,635.834 | 3,407.455 | 3,767 | 3,352.667 | 3,358.539 | 2,874.127 | 3,453.484 | 3,033.815 | 2,583.549 | 2,204.198 | 2,333.74 | 2,173.025 | 2,143.294 | 1,887.197 | 1,955.57 | 1,695.764 | 1,404.275 | 1,072.909 | 1,211.943 | 863.052 | 846.202 | 825.986 | 843.779 | 828.142 | 783.039 | 759.44 | 793.573 | 653.79 | 596.563 | 636.138 | 599.073 | 455.606 | 471.939 | 384.625 | 440.13 | 437.757 | 406.77 | 346.38 | 355.468 | 342.346 | 340.193 | 316.67 | 293.01 | 267.42 | 244.76 | 185.701 | 184.203 | 223.235 | 191.156 | 155.12 | 156.895 | 122.903 | 122.116 | 105.325 | 126.093 | 118.14 | 81.402 | 49.151 | 64.575 |
| Short Term Debt
| 74.033 | 84.079 | 140.087 | 153.093 | 108.076 | 307.542 | 538.427 | 534.417 | 475.417 | 340.33 | 491.407 | 538.767 | 445.465 | 600.581 | 505 | 1,006.9 | 801.9 | 819.9 | 1,014.9 | 914 | 1,124 | 1,487 | 1,585 | 1,772 | 1,516 | 1,571 | 1,509 | 1,764 | 2,126.4 | 2,167.4 | 2,629.371 | 2,554.571 | 2,260.071 | 2,410.671 | 2,905.7 | 2,824 | 2,191.6 | 2,006.6 | 2,380.1 | 2,623.1 | 2,147.4 | 1,770.7 | 2,215.98 | 2,347.98 | 2,879.5 | 2,402.1 | 2,751.1 | 2,846.8 | 2,784.029 | 2,356 | 2,509.7 | 2,300.2 | 2,182.5 | 1,602.5 | 2,671.6 | 2,050.5 | 1,950.5 | 1,545 | 1,445 | 1,375 | 930 | 725 | 933 | 843 | 709 | 269 | 656 | 688.5 | 346 | 130 | 440 | 498 | 488 | 368 | 490 | 350 | 350 | 220 | 350 | 320 | 300 | 250 | 420 | 400 | 350 | 290 | 330 | 312 | 315 | 272 | 262 | 270 | 255 | 240 | 280 | 155 | 132 | 117 |
| Tax Payables
| 54.023 | 184.461 | 58.972 | 34.543 | 39.598 | 112.344 | 70.001 | 53.498 | 54.616 | 144.151 | 64.917 | 66.318 | 35.468 | 88.587 | 42.603 | 28.906 | 19.965 | 95.736 | 45.392 | 42.432 | 20.964 | 79.788 | 36.417 | 26.881 | 44.283 | 122.636 | 33.508 | 35.474 | 38.486 | 125.354 | 40.274 | 41.503 | 21.963 | 155.72 | 40.428 | 53.899 | 54.842 | 139.729 | 58.403 | 62.927 | 42.109 | 76.47 | -17.479 | -9.524 | -50.198 | 90.622 | 15.199 | 19.683 | 3.543 | 70.191 | 26.141 | 16.847 | -9.553 | 167.841 | -19.573 | -5.537 | -18.277 | 20.369 | -20.617 | 6.448 | 3.543 | 9.379 | 15.929 | 20.233 | 11.778 | 22.402 | 10.916 | 9.697 | -1.66 | 21.752 | 13.688 | 11.181 | 1.258 | 17.848 | 5.659 | 8.208 | 7.445 | 11.294 | 10.937 | 7.605 | 6.674 | 1.104 | 3.658 | 8.23 | 5.071 | 5.619 | 9.188 | 9.03 | 9.867 | 7.792 | 10.582 | 8.17 | 6.515 | 7.557 | 9.022 | 6.147 | 6.06 | -7.649 |
| Deferred Revenue
| 0 | 0 | 920.673 | 891.199 | 1,004.328 | 1,114.04 | 830.656 | 1,151.406 | 700.122 | 741.268 | 575.607 | 471.629 | 351.679 | 650.41 | 524.944 | 28.906 | 19.965 | 580.216 | 443.612 | 519.27 | 391.13 | 316.197 | 225.094 | 242.229 | 192.339 | 323.484 | 233.322 | 308.397 | 381.715 | 538.026 | 285.071 | 351.727 | 243.177 | 426.063 | 327.711 | 391.94 | 376.306 | 490.334 | 565.178 | 576.913 | 550.899 | 703.926 | 368.645 | 514.986 | 347.495 | 421.05 | 284.262 | 345.444 | 240.247 | 358.668 | 145.695 | 180.029 | 139.871 | 296.76 | 155.052 | 64.912 | 29.611 | 94.13 | 66.66 | 65.909 | 52.614 | 63.778 | 79.471 | 121.925 | 65.361 | 84.925 | 63.787 | 107.817 | 49.009 | 65.082 | 45.393 | 37.643 | 31.824 | 58.268 | 40.416 | 58.699 | 41.634 | 46.688 | 42.982 | 33.503 | 37.566 | 31.355 | 31.468 | 30.141 | 22.914 | 26.18 | 25.836 | 29.741 | 49.69 | 46.04 | 32.772 | 28.279 | 42.083 | 44.976 | 25.374 | 47.614 | 31.178 | 19.84 |
| Other Current Liabilities
| 1,405.246 | 1,629.522 | 753.711 | 1,306.557 | 1,251.322 | 305.828 | 513.303 | 402.775 | 270.244 | 1,073.466 | 899.08 | 792.041 | 263.586 | 433.122 | 411.832 | 433.636 | 447.288 | 491.138 | 170.497 | 157.568 | 381.744 | 454.352 | 334.987 | 351.279 | 63.208 | 348.824 | 275.82 | 234.286 | 223.162 | 72.979 | 283.763 | 888.569 | 1,270.387 | 927.184 | 647.918 | 1,155.798 | 1,263.969 | 725.935 | 1,558.347 | 812.692 | 1,446.373 | 1,519.544 | 1,277.662 | 1,546.578 | 432.077 | 611.862 | 619.371 | 705.991 | 536.192 | 508.411 | 383.544 | 482.195 | 392.517 | 343.85 | 615.182 | 382.248 | 246.469 | 330.885 | 231.994 | 206.44 | 391.719 | 214.623 | 318.741 | 242.162 | 226.063 | 214.416 | 204.939 | 225.353 | 138.474 | 181.494 | 151.004 | 107.819 | 102.369 | 119.869 | 138.325 | 167.824 | 141.672 | 129.509 | 118.71 | 101.285 | 110.465 | 93.834 | 95.351 | 83.191 | 64.11 | 53.224 | 47.888 | 67.161 | 74.382 | 65.351 | 50.635 | 43.44 | 67.679 | 63.08 | 40.309 | 69.809 | 44.68 | 42.737 |
| Total Current Liabilities
| 6,421.285 | 6,422.289 | 5,843.918 | 5,651.523 | 5,448.784 | 5,538.616 | 5,657.42 | 5,648.503 | 5,122.425 | 5,253.914 | 4,998.719 | 4,898.294 | 4,588.891 | 5,287.959 | 4,740.797 | 4,927.89 | 4,731.047 | 5,294.982 | 4,944.382 | 4,918.617 | 4,799.924 | 5,531.009 | 5,552.445 | 5,483.654 | 5,056.362 | 5,516.054 | 5,467.798 | 5,731.16 | 6,068.737 | 6,446.306 | 7,312.881 | 7,506.486 | 8,068.465 | 8,269.296 | 8,263.513 | 8,750.112 | 7,807.023 | 8,011.562 | 7,655.213 | 7,134.552 | 7,043.336 | 7,133.714 | 6,828.83 | 7,243.573 | 6,483.001 | 6,558.068 | 6,419.485 | 6,156.022 | 5,527.963 | 5,268.342 | 5,092.41 | 4,942.536 | 4,452.661 | 4,069.761 | 4,962.974 | 3,831.486 | 3,251.601 | 3,108.197 | 2,519.43 | 2,434.089 | 2,151.248 | 1,792.781 | 2,095.812 | 1,888.434 | 1,706.28 | 1,299.391 | 1,525.645 | 1,520.114 | 1,118.953 | 778.064 | 1,060.299 | 1,088.939 | 976.252 | 945.847 | 1,071.74 | 932.802 | 845.498 | 716.271 | 821.993 | 769.084 | 733.809 | 637.948 | 786.429 | 736.181 | 604.882 | 533.046 | 610.31 | 579.347 | 554.37 | 502.037 | 446.119 | 443.726 | 434.52 | 436.729 | 447.47 | 312.358 | 231.89 | 216.662 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 204.806 | 203.231 | 296.657 | 295.083 | 304.649 | 303.076 | 301.503 | 529.93 | 335 | 245 | 380 | 445 | 425 | 431 | 437 | 192 | 52 | 163 | 169 | 140 | 0 | 144 | 146 | 158 | 432 | 592 | 640 | 770 | 350 | 250 | 345 | 337 | 245 | 187 | 200 | 200 | 248 | 248 | 97 | 70 | 85 | 115 | 75 | 105 | 80 | 80 | 150 | 207 | 210 | 187 | 397 | 367 | 340 | 210.028 | 360.055 | 360.081 | 310.105 | 210.128 | 140.15 | 0 | 0 | 100 | 140 | 260 | 270 | 340 | 380 | 380 | 380 | 272.534 | 280 | 140 | 80 | 10 | 8 | 108 | 108 | 108 | 108 | 108 | 108 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 35.6 | 35.6 | 35.604 | 35.154 | 33.806 | 33.906 | 40.679 | 40.895 | 40.911 | 39.127 | 44.353 | 24.186 | 25.202 | 24.618 | 24.901 | 26.364 | 26.58 | 26.68 | 28.816 | 28.916 | 29.016 | 29.116 | 24.556 | 25.966 | 27.81 | 30.37 | 33.923 | 35.683 | 38.243 | 40.803 | 46.663 | 47.073 | 47.483 | 50.043 | 50.403 | 52.963 | 55.523 | 59.723 | 43.103 | 45.253 | 47.403 | 49.553 | 0 | 0 | 0 | 9.576 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.443 | 6.619 | 7.356 | 6.056 | 9.979 | 10.605 | 11.965 | 0 | 9.814 | 0 | 0 | 0 | 0 | 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
| 1.837 | 1.837 | 2.787 | 2.787 | 30.761 | 39.884 | 51.286 | 6.01 | 6.862 | 6.862 | 4.544 | 4.544 | 5.684 | 5.684 | -24.901 | -26.364 | -26.58 | -26.68 | -28.816 | -140 | 0 | -144 | -146 | -158 | -432 | -592 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.152 | 0.238 | 0.238 | 0.324 | 0.324 | 0.623 | 0.623 | 0.972 | 1.049 | 1.354 | 1.515 | 1.804 | 1.88 | 2.342 | 2.418 | 2.829 | 2.906 | 3.535 | 3.612 | 4.054 | 4.13 | 4.573 | 3.787 | 4.23 | 2.185 | 2.415 | 0.984 | 1.137 | 1.137 | 1.734 | 5.797 | 4.811 | 3.691 | 3.299 | 3.584 | 0 | -279.557 | 0 | 0 | 0 | 0 | 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
| 0 | 4.832 | 0 | 0 | 3.715 | 37.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.12 | 4.12 | 4.12 | 4.12 | 4.12 | 170.12 | 183.003 | 17.003 | 170.12 | 429.995 | 384.12 | 384.12 | 440.049 | 438.21 | 395.499 | 395.576 | 19.037 | 19.114 | 19.524 | 16.696 | 4.516 | 3.166 | 3.616 | 3.516 | 4.166 | 3.816 | 4.316 | 4.276 | 6.38 | 5.856 | 7.213 | 7.269 | 0.443 | 0.443 | 0.443 | 0.443 | 0.68 | 0.68 | 12.189 | -3.822 | 14.29 | 15.083 | 16.949 | 16.749 | 17.092 | 16.392 | 14.2 | 13.522 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.677 | -0.241 |
| Total Non-Current Liabilities
| 242.243 | 245.5 | 335.048 | 297.87 | 372.932 | 380.581 | 393.468 | 576.835 | 382.773 | 290.989 | 428.897 | 473.73 | 455.887 | 461.303 | 461.901 | 218.364 | 78.58 | 189.68 | 197.816 | 168.916 | 29.016 | 173.116 | 170.556 | 183.966 | 459.81 | 622.37 | 674.075 | 805.835 | 388.395 | 290.955 | 395.935 | 388.345 | 296.755 | 241.315 | 254.761 | 257.321 | 320.85 | 325.05 | 310.845 | 499.995 | 517.495 | 549.722 | 515.049 | 543.21 | 475.499 | 475.576 | 169.037 | 226.114 | 229.524 | 206.601 | 405.05 | 373.777 | 347.669 | 217.674 | 368.793 | 367.684 | 318.65 | 216.589 | 148.945 | 6.839 | 8.35 | 108.85 | 148.796 | 273.596 | 281.311 | 354.114 | 394.584 | 396.229 | 392.189 | 290.258 | 294.29 | 155.083 | 96.949 | 26.749 | 25.092 | 124.392 | 122.2 | 121.522 | 108 | 108 | 108 | 108 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.677 | -0.241 |
| Total Liabilities
| 6,663.527 | 6,667.788 | 6,178.967 | 5,949.392 | 5,821.716 | 5,919.197 | 6,050.888 | 6,225.337 | 5,505.198 | 5,544.902 | 5,427.616 | 5,372.023 | 5,044.777 | 5,749.261 | 5,202.698 | 5,146.254 | 4,809.627 | 5,484.661 | 5,142.199 | 5,087.534 | 4,828.94 | 5,704.125 | 5,723.002 | 5,667.621 | 5,516.172 | 6,138.424 | 6,141.873 | 6,536.995 | 6,457.131 | 6,737.261 | 7,708.816 | 7,894.83 | 8,365.22 | 8,510.611 | 8,518.274 | 9,007.433 | 8,127.873 | 8,336.612 | 7,966.058 | 7,634.548 | 7,560.831 | 7,683.436 | 7,343.879 | 7,786.783 | 6,958.5 | 7,033.644 | 6,588.523 | 6,382.136 | 5,757.487 | 5,474.943 | 5,497.461 | 5,316.314 | 4,800.331 | 4,287.435 | 5,331.767 | 4,199.169 | 3,570.251 | 3,324.786 | 2,668.374 | 2,440.928 | 2,159.598 | 1,901.631 | 2,244.609 | 2,162.03 | 1,987.591 | 1,653.504 | 1,920.229 | 1,916.342 | 1,511.142 | 1,068.322 | 1,354.589 | 1,244.022 | 1,073.201 | 972.597 | 1,096.832 | 1,057.194 | 967.697 | 837.793 | 929.993 | 877.084 | 841.809 | 745.948 | 786.429 | 736.181 | 604.882 | 533.046 | 610.31 | 579.347 | 554.37 | 502.037 | 446.119 | 443.726 | 434.52 | 436.729 | 447.47 | 312.358 | 231.213 | 216.421 |
| Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Common Stock
| 1,016.094 | 1,016.094 | 1,016.094 | 1,016.276 | 846.897 | 846.897 | 846.897 | 846.897 | 706.112 | 706.112 | 705.832 | 705.832 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 695.265 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 635.246 | 317.623 | 317.623 | 283.857 | 283.857 | 189.238 | 189.238 | 189.238 | 189.238 | 189.238 | 189.238 | 189.238 | 189.238 | 189.238 | 177 | 177 | 177 | 177 | 177 | 177 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 | 118 |
| Retained Earnings
| 1,050.867 | 1,021.064 | 876.859 | 888.237 | 892.383 | 910.953 | 752.033 | 484.114 | 463.638 | 495.953 | 357.711 | 318.802 | 354.829 | 422.264 | 255.222 | 85.603 | 129.907 | 199.736 | 37.933 | 0.428 | 61.197 | 164.397 | 9.689 | -20.225 | 35.503 | 132.34 | 56.561 | 52.403 | -4.124 | 100.991 | 11.883 | -6.222 | -30.118 | 100.99 | -22.74 | -20.211 | 8.351 | 123.684 | -4.087 | -22.366 | 51.245 | 160.11 | 323.629 | 322.535 | 401.927 | 522.843 | 446.74 | 453.446 | 530.549 | 581.404 | 460.831 | 483.599 | 489.189 | 523.749 | 504.919 | 479.204 | 442.523 | 440.394 | 351.186 | 328.159 | 339.039 | 336.99 | 304.706 | 280.585 | 293.997 | 293.625 | 262.81 | 241.921 | 251.68 | 229.345 | 96.38 | 71.261 | 83.642 | 66.67 | 53.432 | 32.714 | 44.186 | 37.973 | 45.805 | 23.066 | 34.905 | 28.756 | 38.647 | 26.279 | 29.091 | 24.75 | 23.002 | 11.869 | -1.32 | 8.371 | 30.539 | 18.852 | 14.656 | 13.79 | 13.479 | 15.923 | 8.519 | 2.146 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 1,243.844 | 95.164 | 1,386.284 | 214.705 | 1,493.39 | 276.049 | 1,641.238 | 275.35 | 1,619.038 | 255.208 | 1,582.685 | 260.122 | 1,559.97 | 237.407 | 1,551.45 | 16.489 | 10.579 | 10.579 | 9.051 | 9.051 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,305.495 | 1,305.495 | -33.873 | 1,292.993 | 1,334.665 | 1,440.67 | 1,427.468 | 1,447.705 | -54.181 | 1,587.057 | -53.046 | 1,566.002 | 0 | 1,322.564 | 0 | 1,559.97 | 0 | 1,551.45 | 0 | 1,322.564 | 0 | 1,540.359 | 1,533.583 | 1,533.583 | 1,500.228 | 1,289.208 | 1,500.228 | 1,500.228 | 1,283.231 | 1,500.228 | 1,154.469 | 1,154.469 | 1,154.469 | 1,154.469 | 1,134.665 | 1,134.665 | 1,134.665 | 1,192.96 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,189.612 | 1,172.668 | 1,172.668 | 1,174.342 | 1,174.342 | 739.934 | 739.934 | 1,036.352 | 1,029.988 | 302.804 | 302.804 | 397.423 | 397.507 | 379.348 | 389.958 | 387.392 | 384.869 | 376.795 | 377.564 | 387.881 | 252.05 | 356.441 | 356.441 | 356.491 | 228.071 | 336.948 | 397.59 | 399.048 | 399.048 | 377.563 | 377.563 | 377.563 | 377.563 | 355.874 | 355.874 | 355.874 | 355.874 | 341.446 | 341.446 | 341.446 | 341.446 | 327.24 | 327.24 | 327.24 | 327.24 | 317.813 | 322.184 | 308.538 | 308.538 |
| Total Shareholders Equity
| 3,372.456 | 3,342.653 | 3,102.924 | 3,030.033 | 3,073.944 | 3,144.21 | 3,040.702 | 2,778.715 | 2,756.807 | 2,789.121 | 2,629.535 | 2,590.636 | 2,632.78 | 2,700.215 | 2,510.458 | 2,340.839 | 2,376.622 | 2,446.451 | 2,278.223 | 2,240.718 | 2,299.959 | 2,403.159 | 2,238.537 | 2,208.623 | 2,230.996 | 2,327.833 | 2,252.053 | 2,247.896 | 2,191.369 | 2,296.483 | 1,801.599 | 1,783.493 | 1,759.598 | 1,890.705 | 1,747.172 | 1,749.7 | 1,778.263 | 1,951.891 | 1,820.771 | 1,802.492 | 1,876.104 | 1,984.968 | 2,148.487 | 2,147.394 | 2,226.786 | 2,347.702 | 2,271.598 | 2,278.305 | 2,355.407 | 2,406.263 | 2,268.745 | 2,291.513 | 2,298.778 | 2,333.337 | 1,880.099 | 1,854.384 | 1,796.498 | 1,788.005 | 937.847 | 914.82 | 925.7 | 923.651 | 873.292 | 859.78 | 870.627 | 867.732 | 828.843 | 808.723 | 828.799 | 658.395 | 629.821 | 604.702 | 617.132 | 598.34 | 567.379 | 548.304 | 561.233 | 555.021 | 541.368 | 518.628 | 530.467 | 524.318 | 512.521 | 500.153 | 502.965 | 498.624 | 482.448 | 471.315 | 458.126 | 467.818 | 475.779 | 464.092 | 459.896 | 459.03 | 449.292 | 452.443 | 435.058 | 428.684 |
| Total Equity
| 4,356.81 | 4,284.242 | 3,982.131 | 3,845.654 | 3,986.808 | 4,023.859 | 3,894.187 | 3,575.579 | 3,654.587 | 3,656.14 | 3,441.664 | 3,341.191 | 3,506.342 | 3,553.7 | 3,374.653 | 3,153.682 | 3,138.434 | 3,191.198 | 2,950.748 | 2,857.062 | 2,975.506 | 3,095.329 | 2,852.209 | 2,781.775 | 2,916.363 | 3,024.648 | 2,887.28 | 2,839.526 | 2,760.725 | 2,863.56 | 2,441.095 | 2,395.582 | 2,450.209 | 2,600.605 | 2,395.563 | 2,394.254 | 2,508.022 | 2,684.189 | 2,465.851 | 2,426.172 | 2,595.302 | 2,705.503 | 2,873.644 | 2,874.546 | 3,053.264 | 3,185.555 | 3,045.37 | 3,013.483 | 3,141.521 | 3,199.456 | 2,978.649 | 2,959.667 | 2,955.688 | 2,997.281 | 2,110.902 | 2,058.042 | 1,977.261 | 1,901.082 | 1,044.901 | 1,015.991 | 1,034.358 | 1,030.853 | 977.086 | 964.219 | 965.035 | 973.3 | 905.763 | 880.73 | 973.742 | 741.926 | 702.844 | 678.819 | 689.556 | 665.457 | 628.382 | 606.098 | 615.578 | 607.574 | 592.035 | 562.682 | 576.52 | 568.083 | 551.347 | 533.371 | 536.499 | 527.965 | 504.768 | 491.953 | 476.957 | 473.783 | 480.546 | 470.54 | 465.361 | 459.946 | 450.203 | 453.146 | 435.253 | 428.826 |
| Total Liabilities & Shareholders Equity
| 11,020.337 | 10,952.03 | 10,161.097 | 9,830.2 | 9,808.524 | 9,943.056 | 9,945.075 | 9,800.916 | 9,159.785 | 9,201.043 | 8,869.279 | 8,713.214 | 8,551.12 | 9,302.961 | 8,577.351 | 8,299.936 | 7,948.061 | 8,675.859 | 8,092.947 | 7,944.596 | 7,804.446 | 8,799.454 | 8,575.211 | 8,449.396 | 8,432.535 | 9,163.072 | 9,029.154 | 9,376.521 | 9,217.856 | 9,600.821 | 10,149.911 | 10,290.412 | 10,815.428 | 11,111.215 | 10,913.836 | 11,401.687 | 10,635.895 | 11,020.801 | 10,431.909 | 10,060.719 | 10,156.133 | 10,388.938 | 10,217.524 | 10,661.329 | 10,011.765 | 10,219.199 | 9,633.892 | 9,395.619 | 8,899.008 | 8,674.399 | 8,476.109 | 8,275.98 | 7,756.019 | 7,284.716 | 7,442.67 | 6,257.212 | 5,547.513 | 5,225.868 | 3,713.276 | 3,456.919 | 3,193.956 | 2,932.484 | 3,221.694 | 3,126.249 | 2,952.626 | 2,626.804 | 2,825.992 | 2,797.073 | 2,484.884 | 1,810.248 | 2,057.433 | 1,922.841 | 1,762.758 | 1,638.054 | 1,725.214 | 1,663.292 | 1,583.276 | 1,445.367 | 1,522.028 | 1,439.766 | 1,418.33 | 1,314.032 | 1,337.776 | 1,269.552 | 1,141.381 | 1,061.011 | 1,115.078 | 1,071.3 | 1,031.326 | 975.82 | 926.666 | 914.266 | 899.881 | 896.675 | 897.673 | 765.504 | 666.466 | 645.247 |