Tellhow Sci-Tech Co., Ltd.
SSE:600590.SS
9.59 (CNY) • At close May 9, 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 | 2001 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 979.914 | 1,260.536 | 2,043.896 | 1,506.388 | 1,178.922 | 1,442.473 | 1,825.783 | 1,766.13 | 1,292.888 | 1,577.793 | 2,167.726 | 2,480.176 | 2,122.223 | 2,258.429 | 2,016.888 | 2,090.772 | 2,196.827 | 2,024.62 | 2,068.701 | 2,164.925 | 3,336.981 | 2,616.75 | 2,379.155 | 2,406.187 | 1,982.239 | 1,456.276 | 963.828 | 825.527 | 891.839 | 1,139.923 | 902.332 | 972.902 | 1,152.025 | 1,399.785 | 771.393 | 764.718 | 1,361.71 | 1,060.506 | 459.042 | 409.653 | 530.227 | 897.246 | 343.92 | 512.871 | 299.432 | 701.124 | 365.801 | 405.762 | 833.136 | 991.691 | 266.813 | 294.035 | 446.698 | 620.663 | 417.448 | 519.46 | 572.906 | 920.333 | 1,148.909 | 581.373 | 623.055 | 822.992 | 743.629 | 289.726 | 200.419 | 390.205 | 216.539 | 289.642 | 248.905 | 418.916 | 259.833 | 216.322 | 179.257 | 260.563 | 192.659 | 386.447 | 112.426 | 149.881 | 83.725 | 84.333 | 78.248 | 98.582 | 141.914 | 138.555 | 119.737 | 130.265 | 85.768 | 70.653 | 92.623 | 101.93 | 73.967 | 213.547 | 32.883 |
| Short Term Investments
| 1,718.219 | 0 | -51.563 | -105.966 | -108.86 | -111.82 | -174.857 | -233.324 | -184.956 | 2.439 | -180.837 | -116.411 | -114.373 | 31.866 | 45.38 | 46.8 | 50 | 50 | 116.08 | 116.08 | 116.08 | 116.08 | -320.49 | -320.125 | -323.671 | -327.46 | -322.3 | -324.252 | -349.937 | -351.691 | -304.526 | -303.093 | -306.528 | 50 | -331.787 | -314.188 | -317.09 | -259.091 | -516.071 | -452.831 | -454.039 | -470.353 | 0 | 0 | 0 | 0 | -513.574 | 0 | 0 | 0 | 0 | 521.465 | 516.201 | 451.553 | 431.48 | 432.793 | 284.676 | 254.031 | 209.066 | 118.755 | 102.061 | 102.993 | 0 | 42.2 | 42.036 | 42.415 | 47.471 | 51.179 | 104.037 | 76.08 | 53.642 | 54.115 | 160.078 | 0 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 0.17 | 1.77 | 0.17 | 0.37 | 0 | 0.2 | 0 | 0 | 3.015 | 3.015 | 0 | 0 |
| Cash and Short Term Investments
| 979.914 | 1,260.536 | 2,043.896 | 1,506.388 | 1,178.922 | 1,442.473 | 1,825.783 | 1,766.13 | 1,292.888 | 1,577.793 | 2,167.726 | 2,480.176 | 2,122.223 | 2,290.294 | 2,062.268 | 2,137.572 | 2,246.827 | 2,074.62 | 2,184.781 | 2,281.005 | 3,453.061 | 2,732.83 | 2,379.155 | 2,406.187 | 1,982.239 | 1,456.276 | 963.828 | 825.527 | 891.839 | 1,139.923 | 902.332 | 972.902 | 1,152.025 | 1,399.785 | 771.393 | 764.718 | 1,361.71 | 1,060.506 | 459.042 | 409.653 | 530.227 | 897.246 | 343.92 | 512.871 | 299.432 | 701.124 | 365.801 | 405.762 | 833.136 | 991.691 | 266.813 | 294.035 | 446.698 | 620.663 | 417.448 | 519.46 | 572.906 | 920.333 | 1,148.909 | 581.373 | 623.055 | 822.992 | 743.629 | 289.726 | 200.419 | 390.205 | 216.539 | 289.642 | 248.905 | 418.916 | 259.833 | 216.322 | 179.257 | 260.563 | 192.829 | 386.617 | 112.596 | 150.051 | 83.895 | 84.503 | 78.418 | 98.752 | 143.684 | 138.725 | 120.107 | 130.265 | 85.968 | 70.653 | 92.623 | 104.945 | 76.982 | 213.547 | 32.883 |
| Net Receivables
| 3,883.362 | 4,078.964 | 3,970.863 | 4,187.41 | 3,919.049 | 4,134.897 | 4,595.238 | 4,541.304 | 4,615.494 | 4,683.816 | 4,043.156 | 3,542.467 | 3,584.75 | 4,214.161 | 4,284.609 | 4,151.712 | 3,811.683 | 4,196.825 | 3,738.929 | 4,270.497 | 3,791.786 | 4,164.27 | 4,130.829 | 4,024.504 | 4,385.972 | 5,510.46 | 3,579.225 | 3,589.962 | 3,351.49 | 3,803.866 | 2,612.208 | 2,431.869 | 2,326.213 | 2,492.755 | 1,944.128 | 2,318.293 | 1,855.47 | 2,106.938 | 1,409.676 | 1,181.355 | 1,150.085 | 1,274.703 | 983.725 | 983.232 | 931.727 | 1,118.156 | 51.872 | 848.464 | 721.776 | 884.386 | 0 | 1,759.524 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 168.005 | 0 | 0 | 0 | 305.022 | 0 | 244.772 | 187.399 | 0 | 175.862 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Inventory
| 2,285.726 | 2,463.459 | 2,060.637 | 2,092.263 | 2,124.15 | 2,290.186 | 1,998.458 | 2,077.021 | 2,080.209 | 2,289.979 | 2,085.561 | 1,976.095 | 2,079.901 | 2,288.465 | 1,957.69 | 1,853.45 | 1,608.231 | 2,261.219 | 1,468.333 | 1,528.95 | 1,329.379 | 1,317.494 | 1,108.611 | 900.365 | 893.056 | 1,152.29 | 1,263.641 | 1,199.846 | 1,146.978 | 930.247 | 1,106.862 | 987.201 | 1,001.358 | 859.582 | 1,232.217 | 1,006.785 | 1,004.492 | 863.897 | 1,104.914 | 909.781 | 814.729 | 641.721 | 1,050.818 | 971.554 | 915.768 | 812.755 | 1,101.742 | 814.094 | 738.252 | 691.985 | 1,049.951 | 1,047.295 | 764.025 | 580.656 | 949.594 | 924.182 | 817.721 | 611 | 850.544 | 762.808 | 676.684 | 531.623 | 748.907 | 658.033 | 580.451 | 568.023 | 691.506 | 741.504 | 536.005 | 488.608 | 609.445 | 553.914 | 377.209 | 306.718 | 334.454 | 291.562 | 283.698 | 274.172 | 262.754 | 236.832 | 199.354 | 201.558 | 229.724 | 180.409 | 151.799 | 107.637 | 130.71 | 129.008 | 108.819 | 104.294 | 108.516 | 106.367 | 63.163 |
| Other Current Assets
| 855.135 | 844.381 | 1,193.691 | 1,147.072 | 2,153.501 | 2,235.73 | 2,273.122 | 2,310.147 | 2,410.007 | 2,712.887 | 708.835 | 2,241.552 | 2,572.215 | 2,235.728 | 1,930.09 | 2,017.088 | 1,976.188 | 2,470.854 | 1,612.704 | 1,465.901 | 1,400.409 | 1,433.94 | 1,522.058 | 1,478.3 | 1,492.976 | 1,646.725 | 1,872.788 | 1,572.242 | 1,225.703 | 1,131.344 | 1,010.402 | 980.314 | 988.98 | 859.805 | 889.608 | 2,555.085 | 925.212 | 2,405.714 | 1,030.226 | 788.1 | 745.538 | 496.709 | 483.526 | 450.518 | 492.926 | 401.766 | 1,160.726 | 566.338 | 660.13 | 592.363 | 1,513.582 | 1,592.528 | 1,351.642 | 1,553.603 | 1,773.709 | 1,715.125 | 1,733.755 | 1,734.149 | 1,531.827 | 1,492.316 | 1,497.026 | 1,555.527 | 1,333.338 | 1,403.749 | 1,209.426 | 1,121.147 | 1,039.223 | 979.251 | 1,009.292 | 996.276 | 878.42 | 847.333 | 488.593 | 723.86 | 364.533 | 410.441 | 312.146 | 305.023 | 369.943 | 89.191 | 85.58 | 251.133 | 106.353 | 246.657 | 234.643 | 191.377 | 236.896 | 222.113 | 170.792 | 158.707 | 184.399 | 130.71 | 105.296 |
| Total Current Assets
| 8,004.138 | 8,647.339 | 9,269.088 | 8,770.406 | 8,381.43 | 9,072.066 | 9,683.428 | 9,679.384 | 9,300.332 | 10,021.025 | 9,005.278 | 9,334.983 | 9,301.775 | 10,027.341 | 9,390.864 | 9,265.027 | 8,765.686 | 9,899.116 | 8,489.294 | 9,103.604 | 9,406.452 | 9,047.405 | 8,648.825 | 8,310.584 | 8,219.789 | 9,188.74 | 7,099.776 | 6,711.485 | 6,219.553 | 6,685.679 | 5,343.586 | 5,091.792 | 5,187.542 | 5,435.578 | 4,627.194 | 4,326.588 | 4,910.632 | 4,330.117 | 3,564.157 | 3,045.893 | 3,010.573 | 3,199.332 | 2,861.989 | 2,918.175 | 2,639.853 | 3,033.802 | 2,823.196 | 2,634.658 | 2,953.295 | 3,160.424 | 2,830.346 | 2,933.858 | 2,562.365 | 2,754.922 | 3,140.751 | 3,158.767 | 3,124.381 | 3,265.482 | 3,531.279 | 2,836.497 | 2,796.765 | 2,910.142 | 2,825.874 | 2,351.508 | 1,990.295 | 2,079.375 | 1,947.267 | 2,010.397 | 1,794.202 | 1,903.799 | 1,747.698 | 1,617.57 | 1,045.058 | 995.361 | 891.816 | 1,088.62 | 708.44 | 729.245 | 716.591 | 655.299 | 550.75 | 551.443 | 655.623 | 565.791 | 506.55 | 429.28 | 453.574 | 421.774 | 372.235 | 367.946 | 369.896 | 450.624 | 201.342 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 561.953 | 573.477 | 579.742 | 594.53 | 611.421 | 629.327 | 743.64 | 737.569 | 934.041 | 949.245 | 1,001.568 | 970.212 | 967.957 | 1,052.077 | 930.668 | 935.304 | 920.427 | 941.883 | 838.492 | 839.456 | 851.575 | 750.91 | 815.826 | 729.941 | 759.339 | 733.365 | 668.75 | 671.168 | 655.428 | 655.909 | 636.694 | 708.49 | 755.75 | 760.698 | 879.468 | 1,084.65 | 1,082.883 | 1,382.488 | 1,355.605 | 1,197.296 | 1,175.749 | 1,147.902 | 1,712.904 | 1,775.508 | 1,776.554 | 1,708.32 | 1,614.672 | 1,513.844 | 1,415.112 | 1,320.195 | 1,349.432 | 1,332.2 | 1,208.882 | 1,127.74 | 1,159.343 | 1,151.537 | 1,029.023 | 1,008.966 | 943.068 | 985.003 | 878.592 | 864.932 | 923.827 | 872.87 | 877.76 | 876.681 | 831.266 | 826.21 | 800.811 | 786.853 | 707.533 | 679.711 | 560.923 | 562.989 | 588.667 | 487.056 | 433.114 | 434.583 | 410.681 | 389.164 | 383.497 | 376.852 | 285.967 | 278.108 | 275.633 | 243.379 | 228.34 | 226.68 | 244.864 | 242.724 | 204.43 | 142.305 | 96.437 |
| Goodwill
| 316.417 | 316.417 | 563.319 | 563.319 | 563.319 | 563.319 | 616.258 | 593.829 | 593.829 | 593.829 | 593.829 | 593.829 | 593.829 | 609.532 | 645.659 | 645.659 | 645.659 | 804.116 | 1,128.12 | 1,131.106 | 1,131.106 | 1,103.272 | 1,272.933 | 1,266.186 | 1,273.391 | 1,273.391 | 1,277.136 | 1,229.217 | 1,229.217 | 1,229.217 | 1,233.14 | 787.049 | 787.049 | 787.049 | 797.987 | 798.312 | 800.133 | 290.576 | 258.019 | 158.782 | 158.782 | 158.782 | 158.782 | 159.137 | 159.137 | 159.137 | 159.137 | 159.137 | 159.137 | 159.137 | 162.487 | 162.487 | 10.984 | 10.984 | 10.984 | 10.984 | 10.984 | 10.984 | 10.984 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 12.793 | 6.615 | 6.615 | 6.615 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets
| 424.614 | 415.161 | 368.541 | 368.974 | 369.268 | 397.657 | 367.252 | 373.756 | 382.503 | 396.043 | 338.424 | 341.775 | 347.324 | 447.555 | 444.319 | 447.664 | 453.572 | 513.052 | 477.549 | 500.393 | 510.628 | 511.702 | 481.181 | 475.032 | 534.432 | 521.128 | 424.919 | 387.032 | 396.816 | 403.526 | 344.464 | 357.894 | 392.818 | 396.548 | 375.007 | 419.624 | 432.428 | 437.874 | 369.656 | 359.446 | 356.754 | 361.955 | 403.417 | 404.527 | 390.107 | 391.491 | 383.425 | 378.124 | 369.952 | 335.951 | 432.052 | 363.862 | 312.181 | 293.669 | 337.724 | 326.807 | 289.318 | 286.057 | 280.72 | 297.198 | 284.557 | 277.631 | 276.864 | 277.015 | 276.476 | 276.309 | 260.887 | 258.874 | 260.954 | 261.124 | 199.952 | 180.187 | 107.302 | 104.608 | 73.609 | 64.76 | 65.056 | 65.408 | 54.041 | 54.236 | 54.269 | 54.497 | 74.125 | 74.39 | 74.896 | 38.74 | 39.007 | 39.094 | 39.286 | 39.541 | 39.715 | 39.879 | 42.111 |
| Goodwill and Intangible Assets
| 741.031 | 731.578 | 931.859 | 932.293 | 932.587 | 960.975 | 983.511 | 967.585 | 976.332 | 989.873 | 932.253 | 935.604 | 941.153 | 1,057.086 | 1,089.978 | 1,093.322 | 1,099.231 | 1,317.168 | 1,605.669 | 1,631.5 | 1,641.734 | 1,614.973 | 1,754.113 | 1,741.218 | 1,807.824 | 1,794.519 | 1,702.054 | 1,616.249 | 1,626.033 | 1,632.743 | 1,577.604 | 1,144.944 | 1,179.868 | 1,183.598 | 1,172.994 | 1,217.936 | 1,232.561 | 728.45 | 627.675 | 518.228 | 515.536 | 520.737 | 562.199 | 563.664 | 549.244 | 550.628 | 542.562 | 537.26 | 529.088 | 495.088 | 594.539 | 526.349 | 323.165 | 304.654 | 348.708 | 337.791 | 300.302 | 297.041 | 291.705 | 309.991 | 297.351 | 290.425 | 289.657 | 289.808 | 289.269 | 289.102 | 273.681 | 271.667 | 273.747 | 273.918 | 206.568 | 186.803 | 113.917 | 104.608 | 73.609 | 64.76 | 65.056 | 65.408 | 54.041 | 54.236 | 54.269 | 54.497 | 74.125 | 74.39 | 74.896 | 38.74 | 39.007 | 39.094 | 39.286 | 39.541 | 39.715 | 39.879 | 42.111 |
| Long Term Investments
| 0 | 0 | 2,339.807 | 2,617.939 | 2,683.972 | 2,696.85 | 1,958.996 | 2,010.831 | 1,867.861 | 1,883.954 | 1,829.057 | 1,789.777 | 1,812.965 | 1,660.34 | 1,519.822 | 1,507.504 | 1,516.908 | 1,339.71 | 1,022.034 | 1,023.607 | 673.349 | 713.638 | 1,178.956 | 1,168.253 | 1,196.194 | 1,204.332 | 1,378.187 | 1,397.173 | 1,320.437 | 1,344.251 | 934.832 | 937.846 | 982.202 | 1,020.08 | 1,185.896 | 737.152 | 746.217 | 699.959 | 964.266 | 941.813 | 919.483 | 928.865 | 580.288 | 616.016 | 643.814 | 630.505 | 1,113.18 | 600.07 | 600.584 | 627.92 | 516.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 155.869 | 155.126 | 148.905 | 152.959 | 120.424 | 118.952 | 114.828 | 117.116 | 110.015 | 104.93 | 47.167 | 0 | -0.1 | 0 | 0 | -8.731 | -8.913 | 0 | 0 |
| Tax Assets
| 193.652 | 199.934 | 220.729 | 214.163 | 222.9 | 234.857 | 114.337 | 117.877 | 121.547 | 122.4 | 80.241 | 72.284 | 75.516 | 85.364 | 62.541 | 64.497 | 61.073 | 66.317 | 47.401 | 44.178 | 43.82 | 46.581 | 27.424 | 27.684 | 27.573 | 30.437 | 22.326 | 24.571 | 22.799 | 25.372 | 19.081 | 18.571 | 16.754 | 17.754 | 13.903 | 15.37 | 11.461 | 12.834 | 8.365 | 6.927 | 6.021 | 6.248 | 19.105 | 22.67 | 21.924 | 21.728 | 16.518 | 18.733 | 17.751 | 17.062 | 14.587 | 14.574 | 13.836 | 13.82 | 24.665 | 27.432 | 25.824 | 25.824 | 16.795 | 17.317 | 16.236 | 16.292 | 14.733 | 14.581 | 13.932 | 13.939 | 11.096 | 10.638 | 10.932 | 10.932 | 6.085 | 6.085 | 2.854 | 0 | 0.17 | 0.17 | 0.17 | 0.17 | 0.498 | 0.17 | 0.17 | 0.17 | 1.784 | 0.194 | 0 | 0 | 0.376 | 0 | 0 | 3.078 | 3.212 | 0 | 0 |
| Other Non-Current Assets
| 1,802.446 | 2,013.454 | 53.796 | 3.218 | 2.018 | 2.018 | 7.148 | 7.713 | 44.005 | 28.909 | 5.709 | 7.409 | 9.666 | 160.595 | 107.485 | 111.082 | 116.474 | 305.897 | 455.058 | 453.06 | 626.563 | 626.189 | 278.639 | 276.62 | 276.62 | 194.54 | 170 | 170 | 170 | 170 | 170 | 170 | 170 | 170 | 6.326 | 5.862 | 3.851 | 3.851 | 3.191 | 9.915 | 8.373 | 18.44 | 354.043 | 360.035 | 387.265 | 399.147 | -166.535 | 360.541 | 375.155 | 319.664 | 302.69 | 814.664 | 771.198 | 664.058 | 504.39 | 488.296 | 286.139 | 255.647 | 247.954 | 161.748 | 149.135 | 140.772 | 77.857 | 81.578 | 81.823 | 82.705 | 89.044 | 93.564 | 146.941 | 119.827 | 70.61 | 71.612 | 160.078 | 164.799 | 0.522 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.034 | 0.457 | 50.235 | 1.746 | 2.124 | -3.853 | 1.835 | 1.865 | 2.273 | 7.424 |
| Total Non-Current Assets
| 3,299.082 | 3,518.443 | 4,125.933 | 4,362.143 | 4,452.898 | 4,524.027 | 3,807.631 | 3,841.575 | 3,943.786 | 3,974.38 | 3,848.829 | 3,775.287 | 3,807.258 | 4,015.463 | 3,710.493 | 3,711.709 | 3,714.112 | 3,970.975 | 3,968.654 | 3,991.801 | 3,837.041 | 3,752.291 | 4,054.958 | 3,943.716 | 4,067.551 | 3,957.193 | 3,941.317 | 3,879.161 | 3,794.697 | 3,828.275 | 3,338.212 | 2,979.851 | 3,104.574 | 3,152.13 | 3,258.586 | 3,060.969 | 3,076.972 | 2,827.581 | 2,959.102 | 2,674.179 | 2,625.162 | 2,622.191 | 3,228.539 | 3,337.893 | 3,378.802 | 3,310.328 | 3,120.397 | 3,030.448 | 2,937.691 | 2,779.928 | 2,778.177 | 2,687.786 | 2,317.081 | 2,110.272 | 2,037.106 | 2,005.056 | 1,641.288 | 1,587.479 | 1,499.521 | 1,474.059 | 1,341.313 | 1,312.421 | 1,306.074 | 1,258.837 | 1,262.785 | 1,262.427 | 1,205.087 | 1,202.079 | 1,232.431 | 1,191.53 | 990.796 | 944.211 | 837.773 | 832.396 | 818.837 | 707.146 | 647.278 | 653.154 | 585.677 | 562.556 | 552.798 | 548.668 | 471.925 | 457.656 | 398.153 | 332.353 | 269.369 | 267.898 | 280.297 | 278.448 | 240.309 | 184.457 | 145.972 |
| Total Assets
| 11,303.219 | 12,165.782 | 13,395.021 | 13,132.549 | 12,834.327 | 13,596.092 | 13,491.059 | 13,520.96 | 13,244.118 | 13,995.405 | 12,854.107 | 13,110.269 | 13,109.033 | 14,042.804 | 13,101.357 | 12,976.736 | 12,479.798 | 13,870.092 | 12,457.948 | 13,095.405 | 13,243.492 | 12,799.697 | 12,703.783 | 12,254.3 | 12,287.34 | 13,145.933 | 11,041.092 | 10,590.646 | 10,014.25 | 10,513.954 | 8,681.798 | 8,071.644 | 8,292.116 | 8,587.708 | 7,885.78 | 7,387.558 | 7,987.604 | 7,157.698 | 6,523.259 | 5,720.072 | 5,635.735 | 5,821.523 | 6,090.528 | 6,256.068 | 6,018.654 | 6,344.13 | 5,943.592 | 5,665.106 | 5,890.985 | 5,940.352 | 5,608.523 | 5,621.644 | 4,879.447 | 4,865.194 | 5,177.857 | 5,163.823 | 4,765.669 | 4,852.962 | 5,030.8 | 4,310.555 | 4,138.078 | 4,222.563 | 4,131.948 | 3,610.345 | 3,253.08 | 3,341.802 | 3,152.354 | 3,212.476 | 3,026.633 | 3,095.33 | 2,738.494 | 2,561.781 | 1,882.831 | 1,827.758 | 1,710.654 | 1,795.767 | 1,355.719 | 1,382.4 | 1,302.268 | 1,217.855 | 1,103.548 | 1,100.111 | 1,127.548 | 1,023.447 | 904.702 | 761.633 | 722.943 | 689.672 | 652.532 | 646.394 | 610.205 | 635.081 | 347.314 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,801.426 | 2,132.733 | 1,096.602 | 2,142.339 | 2,108.55 | 2,452.06 | 2,497.563 | 2,569.402 | 2,231.015 | 2,918.492 | 2,075.785 | 2,686.225 | 2,812.28 | 3,133.098 | 2,711.705 | 2,601.585 | 3,108.889 | 3,700.318 | 2,797.072 | 3,199.839 | 3,453.567 | 3,378.377 | 4,004.239 | 3,628.68 | 4,113.584 | 4,487.71 | 2,944.636 | 2,683.723 | 2,644.79 | 2,945.788 | 1,621.84 | 1,638.286 | 2,005.53 | 2,260.804 | 1,910.269 | 1,804.731 | 1,972.137 | 2,122.107 | 1,925.338 | 1,538.403 | 1,445.766 | 1,567.739 | 1,345.265 | 1,338.744 | 1,400.698 | 1,681.61 | 1,221.385 | 1,123.559 | 1,098.581 | 1,151.423 | 935.909 | 1,114.878 | 924.051 | 865.475 | 974.017 | 957.622 | 1,006.597 | 1,157.65 | 1,187.813 | 981.127 | 897.029 | 948.594 | 892.453 | 837.695 | 694.122 | 768.805 | 704.509 | 688.905 | 632.859 | 752.026 | 636.107 | 552.399 | 284.274 | 572.564 | 246.644 | 263.436 | 224.613 | 239.839 | 225.06 | 196.845 | 138.95 | 157.811 | 177.755 | 170.965 | 115.027 | 121.796 | 119.834 | 82.899 | 59.787 | 74.449 | 59.369 | 65.263 | 48.827 |
| Short Term Debt
| 2,422.542 | 2,632.818 | 2,668.733 | 3,577.362 | 1,919.039 | 2,829.327 | 1,984.265 | 2,427.578 | 3,027.326 | 2,685.606 | 2,866.116 | 1,945.515 | 2,463.931 | 2,600.332 | 3,079.021 | 2,856.341 | 2,633.832 | 3,035.701 | 2,361.428 | 2,483.261 | 3,599.418 | 1,987.95 | 2,393.134 | 2,112.944 | 1,615.927 | 1,433.59 | 1,405.06 | 1,478.002 | 1,193.622 | 1,245.812 | 779.588 | 665.19 | 508 | 511.19 | 514 | 629 | 900.34 | 977.65 | 694.852 | 668.455 | 577.413 | 1,180.59 | 775.382 | 805.459 | 506.165 | 605.339 | 700.037 | 448.217 | 244.962 | 275.992 | 604.852 | 524.902 | 484.7 | 606.4 | 525.5 | 464.8 | 181.196 | 113.89 | 315.199 | 523.5 | 518.5 | 582 | 637.3 | 650.5 | 693.914 | 694.9 | 636.9 | 644.4 | 590.98 | 583.06 | 598.3 | 570.1 | 490.85 | 368.5 | 318.5 | 408.5 | 309 | 339 | 330 | 341.944 | 301.306 | 284.944 | 262 | 252 | 260.444 | 181.444 | 115 | 110 | 119.574 | 99.574 | 61.88 | 65 | 55 |
| Tax Payables
| 71.965 | 79.313 | 66.704 | 61.375 | 34.71 | 100.85 | 69.218 | 68.068 | 65.071 | 165.074 | 58.874 | 57.137 | 64.407 | 113.609 | 78.883 | 77.432 | 68.606 | 125.093 | 66.657 | 65.399 | 74.212 | 208.51 | 87.311 | 79.731 | 76.229 | 223.727 | 69.557 | 78.738 | 81.772 | 179.775 | 52.892 | 49.544 | 62.211 | 122.658 | 60.808 | 61.709 | 77.066 | 107.44 | 56.787 | 60.726 | 44.668 | 71.054 | -15.695 | -24.73 | -3.901 | 17.421 | -19.682 | 7.778 | 18.764 | 50.131 | 29.195 | 11.127 | 1.014 | 42.3 | 37.332 | 33.198 | 37.514 | 53.795 | 21.478 | 34.045 | 33.035 | 59.221 | 38.92 | 45.632 | 41.015 | 46.671 | 25.449 | 23.667 | 21.745 | 35.702 | 14.065 | 7.005 | 7.131 | 30.947 | 9.906 | 15.869 | 16.918 | 25.624 | 9.211 | 7.642 | 12.567 | 14.279 | 3.163 | 4.598 | 5.882 | 11.235 | 5.149 | 4.065 | 2.516 | 7.392 | 2.376 | 2.877 | 6.132 |
| Deferred Revenue
| 0 | 0 | 399.876 | 626.22 | 540.98 | 578.468 | 693.053 | 694.199 | 636.224 | 485.221 | 493.956 | 701.422 | 870.036 | 1,179.223 | 925.928 | 924.379 | 634.674 | 1,183.461 | 707.058 | 767.544 | 648.53 | 862.893 | 354.106 | 309.948 | 395.72 | 590.696 | 340.531 | 387.487 | 288.968 | 472.028 | 201.098 | 314.42 | 248.348 | 307.092 | 271.153 | 302.856 | 305.66 | 304.35 | 225.106 | 244.826 | 220.991 | 234.516 | 117.679 | 154.324 | 148.381 | 184.6 | 135.564 | 187.788 | 257.445 | 259.332 | 290.988 | 267.756 | 262.529 | 298.174 | 261.445 | 282.533 | 242.095 | 272.544 | 248.183 | 269.926 | 252.587 | 277.934 | 269.226 | 286.256 | 249.674 | 280.075 | 194.03 | 234.768 | 184.103 | 199.442 | 105.281 | 97.786 | 58.398 | 78.838 | 47.944 | 66.965 | 79.968 | 95.682 | 81.477 | 75.413 | 74.26 | 76.504 | 65.162 | 22.526 | 18.341 | 23.332 | 19.619 | 19.443 | 28.028 | 32.983 | 12.579 | 18.492 | 13.792 |
| Other Current Liabilities
| 2,141.087 | 2,103.021 | 3,173.638 | 252.82 | 72.479 | 1,014.775 | 290.824 | 291.372 | 380.12 | 425.153 | 1,840.081 | 95.943 | 704.521 | 1,075.617 | 568.645 | 683.702 | 540.675 | 936.638 | 163.126 | 153.038 | 1,481.872 | 377.073 | 1,035.079 | 462.314 | 539.328 | 602.806 | 486.551 | 563.469 | 455.331 | 535.125 | 122.81 | 410.191 | 391.918 | 394.184 | 428.406 | 428.848 | 534.268 | 427.196 | 488.577 | 985.988 | 1,035.596 | 387.255 | 443.414 | 461.71 | 391.149 | 336.549 | 312.228 | 334.554 | 834.681 | 764.744 | 895.541 | 803.21 | 405.861 | 340.679 | 440.634 | 491.564 | 384.502 | 400.417 | 395.623 | 443.974 | 380.408 | 367.41 | 344.618 | 522.715 | 353.326 | 367.879 | 298.257 | 391.957 | 350.01 | 305.389 | 199.425 | 175.197 | 97.781 | -135.391 | 117.949 | 110.789 | 136.13 | 120.935 | 120.028 | 112.697 | 95.889 | 98.164 | 151.595 | 124.992 | 78.934 | 45.483 | 53.744 | 73.577 | 50.666 | 53.441 | 46.334 | 77.813 | 55.72 |
| Total Current Liabilities
| 6,437.021 | 6,947.884 | 7,405.553 | 6,580.074 | 5,454.661 | 6,397.012 | 6,183.266 | 6,602.791 | 7,298.617 | 7,694.523 | 6,840.857 | 6,936.961 | 6,650.17 | 7,613.982 | 6,955.682 | 6,694.406 | 6,601.631 | 8,384.724 | 6,854.883 | 7,803.388 | 8,609.069 | 8,276.906 | 7,519.763 | 6,283.669 | 6,345.069 | 6,776.118 | 4,905.804 | 4,803.932 | 4,375.515 | 4,906.501 | 2,996.601 | 2,763.211 | 2,967.659 | 3,288.836 | 2,913.483 | 2,924.287 | 3,483.811 | 3,634.393 | 3,165.554 | 3,253.571 | 3,103.443 | 3,206.638 | 2,548.365 | 2,581.182 | 2,294.111 | 2,640.919 | 2,213.968 | 1,914.108 | 2,196.988 | 2,242.289 | 2,465.496 | 2,454.117 | 1,815.626 | 1,854.854 | 1,977.482 | 1,947.184 | 1,609.808 | 1,725.752 | 1,920.113 | 1,982.646 | 1,828.972 | 1,957.224 | 1,913.292 | 2,056.541 | 1,782.377 | 1,878.255 | 1,665.115 | 1,748.929 | 1,595.593 | 1,676.176 | 1,447.898 | 1,304.702 | 880.036 | 836.619 | 692.999 | 798.593 | 686.662 | 725.397 | 684.298 | 659.128 | 548.712 | 555.199 | 594.513 | 552.555 | 460.287 | 359.957 | 293.728 | 270.541 | 232.543 | 234.856 | 169.958 | 210.952 | 165.679 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 296.188 | 607.103 | 395.17 | 869.923 | 1,586.516 | 1,418.05 | 1,260.721 | 1,203.993 | 1,375.331 | 1,155.662 | 1,251.52 | 1,439.734 | 1,852.786 | 1,963.234 | 1,220.219 | 1,542.093 | 1,470.483 | 1,509.01 | 1,248.746 | 942.431 | 255.948 | 248.14 | 542.851 | 1,438.144 | 1,449.69 | 1,953.154 | 1,921.341 | 1,656.536 | 1,649.65 | 1,678.832 | 1,739.333 | 1,324.484 | 1,323.684 | 1,322.912 | 1,045.012 | 560.449 | 567.297 | 235.884 | 170.931 | 182.031 | 226.031 | 309.656 | 1,311.934 | 1,395.069 | 1,432.273 | 1,386.921 | 1,398.8 | 1,383.469 | 1,348.514 | 1,347.935 | 742.257 | 744.208 | 1,084.431 | 1,036.894 | 1,010.523 | 1,023.904 | 995.391 | 979.883 | 994.91 | 266.62 | 227.12 | 207.12 | 227.12 | 197.12 | 138.12 | 141.12 | 203.62 | 206.62 | 179.62 | 176.62 | 104.62 | 76.62 | 83.62 | 83.62 | 144.62 | 143 | 153 | 153 | 135 | 85 | 85 | 85 | 100.944 | 50.944 | 19.244 | 6.944 | 53.388 | 53.388 | 53.388 | 53.388 | 82.961 | 82.961 | 43.461 |
| Deferred Revenue Non-Current
| 24.889 | 24.009 | 33.154 | 34.928 | 35.945 | 36.729 | 35.421 | 35.192 | 33.443 | 35.087 | 35.818 | 35.501 | 37.078 | 50.53 | 46.301 | 46.037 | 46.586 | 43.644 | 52.532 | 55.029 | 51.512 | 52.457 | 52.621 | 58.14 | 52.805 | 56.743 | 38.644 | 39.568 | 40.149 | 41.037 | 38.074 | 38.424 | 39.275 | 39.126 | 40.08 | 38.827 | 39.945 | 40.528 | 38.404 | 35.569 | 36.198 | 35.327 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2.104 | 2.105 | 2.105 | 5.416 | 5.416 | 5.416 | 5.445 | 5.435 | 5.435 | 5.435 | 5.506 | 5.806 | 5.786 | 5.486 | 5.311 | 5.311 | 5.311 | 5.311 | 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
| 142.073 | 144.097 | 172.084 | 168.46 | 176.816 | 183.806 | 53.635 | 53.723 | 57.771 | 57.862 | 37.489 | 37.58 | 37.671 | 37.762 | 22.478 | 22.569 | 22.66 | 17.302 | 4.433 | 4.9 | 4.825 | 5.032 | 5.098 | 5.164 | 4.719 | 5.297 | 6.59 | 6.59 | 6.417 | 6.763 | 8.046 | 7.289 | 7.376 | 7.462 | 7.549 | 7.028 | 7.201 | 7.201 | 7.583 | 5.855 | 5.925 | 5.996 | 6.105 | 6.432 | 6.432 | 6.432 | 6.868 | 6.868 | 6.868 | 11.876 | 4.032 | 5.61 | 3.855 | 3.855 | 0.506 | 0.506 | 0.506 | 0.506 | 1.811 | 1.631 | 1.631 | 1.631 | 2.197 | 2.197 | 2.351 | 2.351 | 2.697 | 2.66 | 2.663 | 2.663 | 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
| 87.29 | 189.748 | 1,218.059 | 1,119.42 | 1,202.374 | 1,229.367 | 1,188.291 | 894.286 | 0 | 642.99 | 33.958 | 39.103 | 44.111 | 48.986 | 53.731 | 58.35 | 0 | -36.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 28.285 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4 | 4 | 4 | 41.423 | 42.123 | 41.323 | 45.884 | 103.986 | 105.111 | 94.593 | 88.683 | 89.15 | 88.535 | 90.994 | 24.523 | 28.674 | 20.965 | 21.255 | 38.118 | 38.284 | 38.324 | 35.504 | 20.674 | 20.714 | 20.755 | 20.795 | 22.456 | 22.496 | 22.402 | 22.537 | 22.254 | 14.561 | 14.714 | 14.642 | 5.071 | 7.865 | 7.778 | 7.439 | 6.451 | 15.644 | 15.489 | 14.945 | 16.45 | 17.188 | 17.26 | 17.48 | 16.539 | 15.814 | 16.274 | 1.272 | 1.01 | 0.91 | 0.91 | 0.86 | 0.33 | 0.28 | 0.28 |
| Total Non-Current Liabilities
| 550.44 | 964.957 | 1,818.467 | 2,227.659 | 3,001.651 | 2,831.224 | 2,538.068 | 2,187.195 | 1,466.545 | 1,891.601 | 1,358.785 | 1,551.918 | 1,971.647 | 2,100.512 | 1,342.729 | 1,669.049 | 1,539.729 | 1,533.261 | 1,305.712 | 1,002.36 | 312.285 | 305.629 | 600.571 | 1,501.448 | 1,507.213 | 1,986.909 | 1,966.575 | 1,702.694 | 1,696.216 | 1,726.632 | 1,785.452 | 1,370.197 | 1,370.335 | 1,369.5 | 1,092.64 | 606.305 | 618.443 | 287.612 | 220.918 | 223.454 | 268.154 | 350.978 | 1,367.923 | 1,501.054 | 1,539.384 | 1,489.946 | 1,498.351 | 1,483.487 | 1,447.917 | 1,452.805 | 774.812 | 780.492 | 1,111.356 | 1,064.11 | 1,051.252 | 1,068.11 | 1,039.637 | 1,021.309 | 1,022.84 | 294.4 | 254.941 | 234.981 | 257.279 | 227.619 | 168.659 | 171.494 | 233.882 | 229.152 | 202.308 | 199.236 | 109.691 | 84.485 | 91.398 | 91.059 | 151.071 | 158.644 | 168.489 | 167.945 | 151.45 | 102.188 | 102.26 | 102.48 | 117.482 | 66.757 | 35.518 | 8.216 | 54.398 | 54.298 | 54.298 | 54.248 | 83.291 | 83.241 | 43.741 |
| Total Liabilities
| 6,987.461 | 7,912.841 | 9,224.02 | 8,807.733 | 8,456.312 | 9,228.236 | 8,721.334 | 8,789.986 | 8,765.162 | 9,586.124 | 8,199.642 | 8,488.879 | 8,621.817 | 9,714.494 | 8,298.411 | 8,363.455 | 8,141.359 | 9,917.986 | 8,160.595 | 8,805.748 | 8,921.354 | 8,582.535 | 8,120.333 | 7,785.117 | 7,852.282 | 8,763.027 | 6,872.379 | 6,506.625 | 6,071.73 | 6,633.132 | 4,782.054 | 4,133.408 | 4,337.994 | 4,658.336 | 4,006.123 | 3,530.592 | 4,102.254 | 3,922.006 | 3,386.473 | 3,477.025 | 3,371.597 | 3,557.616 | 3,916.288 | 4,082.237 | 3,833.495 | 4,130.866 | 3,712.319 | 3,397.595 | 3,644.905 | 3,695.094 | 3,240.309 | 3,234.609 | 2,926.981 | 2,918.963 | 3,028.734 | 3,015.293 | 2,649.445 | 2,747.061 | 2,942.953 | 2,277.046 | 2,083.912 | 2,192.206 | 2,170.57 | 2,284.16 | 1,951.036 | 2,049.749 | 1,898.997 | 1,978.081 | 1,797.901 | 1,875.412 | 1,557.589 | 1,389.187 | 971.434 | 927.677 | 844.071 | 957.237 | 855.151 | 893.342 | 835.748 | 761.316 | 650.972 | 657.678 | 711.996 | 619.312 | 495.805 | 368.174 | 348.125 | 324.838 | 286.841 | 289.103 | 253.25 | 294.194 | 209.42 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 170.764 | 0.205 | 0 | 0 | 7.68 | 0 | 53.679 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.939 | 0.099 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 852.87 | 858.747 | 858.782 | 858.782 | 858.782 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 866.299 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 666.961 | 619.245 | 619.245 | 506.326 | 506.326 | 506.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 500.326 | 455.326 | 455.326 | 455.326 | 455.326 | 455.326 | 455.326 | 455.326 | 455.326 | 379.438 | 379.438 | 379.438 | 294.496 | 294.496 | 294.496 | 294.496 | 294.496 | 196.33 | 196.33 | 196.33 | 196.33 | 196.33 | 196.33 | 196.33 | 196.33 | 150.73 | 150.73 | 199.585 | 199.585 | 199.585 | 199.585 | 199.585 | 199.585 | 133.057 | 133.057 | 133.057 | 133.057 | 133.057 | 133.057 | 133.057 | 133.057 | 93.057 |
| Retained Earnings
| -508.238 | -542.975 | 247.981 | 388.832 | 452.235 | 448.157 | 537.339 | 542.146 | 454.318 | 391.496 | 574.58 | 566.425 | 464.787 | 314.129 | 667.048 | 650.949 | 598.978 | 221.756 | 590.703 | 587.819 | 642.251 | 630.309 | 872.853 | 839.699 | 784.89 | 729.556 | 628.421 | 582.721 | 791.863 | 746.451 | 621.068 | 568.129 | 605.048 | 580.591 | 524.363 | 493.801 | 527.994 | 510.388 | 475.003 | 458.238 | 478.569 | 475.208 | 390.121 | 387.748 | 398.849 | 426.619 | 443.539 | 496.726 | 474.474 | 463.58 | 448.747 | 465.901 | 430.677 | 422.692 | 433.065 | 445.179 | 419.957 | 408.458 | 414.917 | 407.134 | 416.244 | 398.676 | 378.365 | 355.696 | 336.967 | 320.441 | 292.135 | 274.351 | 270.844 | 255.93 | 219.889 | 210.808 | 183.221 | 172.423 | 151.054 | 149.466 | 139.59 | 128.236 | 111.11 | 101.804 | 102.24 | 92.048 | 74.894 | 63.984 | 86.362 | 76.99 | 64.536 | 55.163 | 48.055 | 44.508 | 50.808 | 45.91 | 36.729 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 2,174.282 | -170.764 | -0.205 | 2,077.049 | 2,237.852 | -7.68 | 2,273.096 | -53.679 | 2,589.144 | 244.052 | 2,587.071 | 242.217 | 2,619.943 | 117.624 | 2,499.022 | -3.939 | -0.099 | 0.164 | 0.154 | 0.171 | 0.244 | 0.141 | 0.193 | 0.173 | 0.238 | 0.052 | 0.129 | 0.093 | 0.129 | 0.121 | 0 | 0 | 0 | 0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Total Stockholders Equity
| 2,841.309 | 2,781.552 | -0.34 | 2,344.631 | 2,180.874 | 2,344.631 | -0.242 | 2,344.631 | -0.242 | 2,344.95 | -0.242 | 2,588.683 | -0.242 | 2,586.848 | -0.242 | 2,574.355 | -0.605 | 2,502.355 | 2,495.067 | 2,487.681 | 2,487.517 | 2,585.393 | 2,417.518 | 2,412.275 | 2,412.328 | 2,649.524 | 2,332.831 | 2,332.644 | 2,317.001 | 2,316.965 | 2,474.908 | 2,566.623 | 2,560.42 | 2,560.42 | 2,550.546 | 2,550.642 | 2,550.642 | 1,974.381 | 1,932.844 | 1,205.146 | 1,205.146 | 1,205.146 | 1,207.793 | 1,207.793 | 1,207.793 | 1,207.793 | 1,206.19 | 1,206.19 | 1,206.19 | 1,218.209 | 1,201.29 | 1,205.502 | 854.706 | 854.706 | 829.263 | 829.263 | 831.068 | 831.068 | 823.927 | 823.103 | 898.991 | 898.991 | 893.694 | 366.515 | 366.515 | 366.515 | 359.172 | 359.172 | 457.338 | 457.338 | 458.353 | 458.353 | 464.632 | 497.784 | 458.292 | 458.292 | 180.567 | 180.567 | 128.727 | 128.727 | 128.727 | 128.727 | 118.67 | 118.67 | 158.587 | 158.587 | 153.003 | 153.003 | 153.003 | 166.309 | 149.378 | 149.378 | 7.286 |
| Total Shareholders Equity
| 3,185.941 | 3,091.447 | 3,274.793 | 3,415.569 | 3,485.979 | 3,481.885 | 3,627.818 | 3,731.967 | 3,580.041 | 3,535.317 | 4,016.353 | 4,007.978 | 3,904.485 | 3,753.847 | 4,145.496 | 4,080.156 | 3,956.178 | 3,578.954 | 3,952.069 | 3,941.798 | 3,996.221 | 3,984.295 | 4,156.67 | 4,118.273 | 4,063.516 | 4,008.162 | 3,827.55 | 3,781.664 | 3,775.824 | 3,730.376 | 3,762.937 | 3,801.713 | 3,832.429 | 3,807.972 | 3,741.87 | 3,711.403 | 3,745.597 | 3,104.014 | 3,027.092 | 2,169.71 | 2,190.04 | 2,186.679 | 2,098.24 | 2,095.867 | 2,106.968 | 2,134.738 | 2,150.055 | 2,203.242 | 2,180.99 | 2,182.115 | 2,150.362 | 2,171.728 | 1,740.708 | 1,732.723 | 1,717.653 | 1,729.768 | 1,706.351 | 1,694.852 | 1,694.17 | 1,685.563 | 1,694.673 | 1,677.105 | 1,651.497 | 1,016.706 | 997.977 | 981.451 | 945.802 | 928.019 | 924.512 | 909.598 | 874.573 | 865.492 | 844.184 | 833.74 | 805.676 | 804.089 | 470.888 | 459.533 | 439.422 | 430.116 | 430.552 | 420.36 | 393.149 | 382.24 | 378.007 | 368.634 | 350.596 | 341.223 | 334.116 | 330.568 | 333.243 | 328.344 | 137.072 |
| Total Equity
| 4,315.758 | 4,252.941 | 4,170.902 | 4,324.816 | 4,378.016 | 4,367.856 | 4,769.725 | 4,730.974 | 4,478.956 | 4,409.281 | 4,654.465 | 4,621.391 | 4,487.216 | 4,328.31 | 4,802.946 | 4,613.28 | 4,338.439 | 3,952.106 | 4,297.353 | 4,289.657 | 4,322.138 | 4,217.162 | 4,583.45 | 4,469.183 | 4,435.057 | 4,382.906 | 4,168.713 | 4,084.021 | 3,942.52 | 3,880.822 | 3,899.744 | 3,938.235 | 3,954.122 | 3,929.372 | 3,879.657 | 3,856.966 | 3,885.35 | 3,235.693 | 3,136.786 | 2,243.047 | 2,264.137 | 2,263.906 | 2,174.24 | 2,173.831 | 2,185.16 | 2,213.264 | 2,231.273 | 2,267.511 | 2,246.08 | 2,245.258 | 2,368.214 | 2,387.035 | 1,952.465 | 1,946.231 | 2,149.123 | 2,148.529 | 2,116.223 | 2,105.9 | 2,087.847 | 2,033.51 | 2,054.166 | 2,030.358 | 1,961.378 | 1,326.185 | 1,302.044 | 1,292.053 | 1,253.357 | 1,234.394 | 1,228.732 | 1,219.918 | 1,180.905 | 1,172.594 | 911.397 | 900.08 | 866.583 | 838.529 | 500.568 | 489.058 | 466.52 | 456.539 | 452.576 | 442.433 | 415.552 | 404.134 | 408.898 | 393.459 | 374.817 | 364.834 | 365.691 | 357.291 | 356.955 | 340.887 | 137.894 |
| Total Liabilities & Shareholders Equity
| 11,303.219 | 12,165.782 | 13,395.021 | 13,132.549 | 12,834.327 | 13,596.092 | 13,491.059 | 13,520.96 | 13,244.118 | 13,995.405 | 12,854.107 | 13,110.269 | 13,109.033 | 14,042.804 | 13,101.357 | 12,976.736 | 12,479.798 | 13,870.092 | 12,457.948 | 13,095.405 | 13,243.492 | 12,799.697 | 12,703.783 | 12,254.3 | 12,287.34 | 13,145.933 | 11,041.092 | 10,590.646 | 10,014.25 | 10,513.954 | 8,681.798 | 8,071.644 | 8,292.116 | 8,587.708 | 7,885.78 | 7,387.558 | 7,987.604 | 7,157.698 | 6,523.259 | 5,720.072 | 5,635.735 | 5,821.523 | 6,090.528 | 6,256.068 | 6,018.654 | 6,344.13 | 5,943.592 | 5,665.106 | 5,890.985 | 5,940.352 | 5,608.523 | 5,621.644 | 4,879.447 | 4,865.194 | 5,177.857 | 5,163.823 | 4,765.669 | 4,852.962 | 5,030.8 | 4,310.555 | 4,138.078 | 4,222.563 | 4,131.948 | 3,610.345 | 3,253.08 | 3,341.802 | 3,152.354 | 3,212.476 | 3,026.633 | 3,095.33 | 2,738.494 | 2,561.781 | 1,882.831 | 1,827.758 | 1,710.654 | 1,795.767 | 1,355.719 | 1,382.4 | 1,302.268 | 1,217.855 | 1,103.548 | 1,100.111 | 1,127.548 | 1,023.447 | 904.702 | 761.633 | 722.943 | 689.672 | 652.532 | 646.394 | 610.205 | 635.081 | 347.314 |