
Cultural Investment Holdings Co.,Ltd
SSE:600715.SS
2.31 (CNY) • At close May 14, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 976.861 | 988.332 | 122.092 | 126.22 | 140.546 | 98.568 | 98.715 | 94.373 | 92.034 | 140.5 | 106.365 | 994.89 | 62.069 | 95.67 | 209.048 | 329.085 | 513.284 | 424.313 | 534.414 | 619.073 | 781.051 | 884.087 | 787.835 | 882.028 | 1,111.91 | 1,054.73 | 1,178.392 | 1,601.686 | 1,757.295 | 1,650.872 | 1,533.082 | 2,936.895 | 1,180.966 | 941.913 | 316.601 | 581.037 | 327.372 | 1,116.586 | 1,093.222 | 120.967 | 121.622 | 8.029 | 7.257 | 6.304 | 2.791 | 2.113 | 9.617 | 2.626 | 4.284 | 8.319 | 27.286 | 44.574 | 46.048 | 48.876 | 7.57 | 12.629 | 16.508 | 19.285 | 4.124 | 0.063 | 0.02 | 0.017 | 0.032 | 0.018 | 0.011 | 0.056 | 0.271 | 6.587 | 5.036 | 3.711 | 0.017 | 0.048 | 0.047 | 0.206 | 0.719 | 0.719 | 0.726 | 0.71 | 0.719 | 0.719 | 0.711 | 0.715 | 0.756 | 0.712 | 0.713 | 0.745 | 0.779 | 0.758 | 1.04 | 0.747 | 0.698 | 0.794 | 0.705 | 0.607 | 15.577 | 4.72 | 5.75 | 25.125 | 6.035 | 10.223 | 17.838 | 49.581 | 0 | 65.343 | 0 |
Short Term Investments
| 12.488 | 11.988 | 0 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 1.04 | 11.111 | 13.849 | 890.951 | 890.951 | 1,083.91 | 1,083.91 | 1,083.91 | 1,083.91 | 1,084.284 | 1,084.284 | 1,084.284 | 1,328.284 | -862.399 | -901.675 | 3.348 | -929.387 | 13 | 9.86 | 70.106 | 69.938 | 89.739 | -608.266 | -551.649 | -464.092 | -423.382 | -422.52 | -406.387 | 310 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 43.928 | 43.928 | 43.928 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.367 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 976.861 | 988.332 | 122.092 | 127.26 | 141.586 | 99.608 | 99.755 | 95.413 | 93.074 | 141.54 | 117.476 | 1,008.739 | 953.021 | 986.622 | 1,292.958 | 1,412.995 | 1,597.194 | 1,508.223 | 1,618.698 | 1,703.357 | 1,865.335 | 2,212.371 | 787.835 | 882.028 | 1,115.258 | 1,054.73 | 1,191.392 | 1,611.547 | 1,827.401 | 1,720.81 | 1,622.821 | 2,936.895 | 1,180.966 | 941.913 | 316.601 | 581.037 | 327.372 | 1,116.586 | 1,093.222 | 120.967 | 121.622 | 8.029 | 7.257 | 6.304 | 2.791 | 2.113 | 9.617 | 2.626 | 4.284 | 8.319 | 27.286 | 44.574 | 46.048 | 48.876 | 7.57 | 12.629 | 16.508 | 19.285 | 4.124 | 0.063 | 0.02 | 0.017 | 0.032 | 0.018 | 0.011 | 0.056 | 0.271 | 6.587 | 5.036 | 3.711 | 0.017 | 0.048 | 0.047 | 0.206 | 0.719 | 0.719 | 0.726 | 0.71 | 0.719 | 0.719 | 0.711 | 0.715 | 0.756 | 0.712 | 0.713 | 0.745 | 0.779 | 0.758 | 1.04 | 0.747 | 0.698 | 0.794 | 0.705 | 0.607 | 28.943 | 4.72 | 5.75 | 25.125 | 6.035 | 10.223 | 17.838 | 49.581 | 0 | 65.343 | 0 |
Net Receivables
| 203.044 | 248.418 | 120.335 | 184.166 | 92.389 | 322.048 | 86.727 | 99.519 | 106.991 | 129.793 | 429.763 | 410.459 | 444.425 | 399.746 | 412.111 | 0 | 436.195 | 0 | 550.646 | 0 | 784.864 | 0 | 0 | 613.906 | 456.145 | 536.438 | 461.072 | 413.382 | 478.421 | 0 | 462.734 | 522.408 | 573.921 | 540.17 | 424.435 | 249.631 | 203.716 | 128.208 | 260.443 | 0 | 9.872 | 24.084 | 50.731 | 55.031 | 0 | 74.082 | 71.422 | 77.865 | 7.958 | 15.303 | 48.333 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 78.096 | 0 | 0 | 0 | 0 | 0 | 231.12 | 0 | 220.323 | 276.594 | 0 | 268.971 | 268.429 | 0 | 0 | 0 | 0 | 270.809 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6.25 | 6.25 | 10.236 | 22.554 | 0 | 9.363 | 0 | 12.475 | 0 |
Inventory
| 2.781 | 2.933 | 80.484 | 86.096 | 86.015 | 148.791 | 337.513 | 335.615 | 334.619 | 334.503 | 373.275 | 262.825 | 257.89 | 239.729 | 264.584 | 233.259 | 221.538 | 159.468 | 44.097 | 49.884 | 219.871 | 234.801 | 379.772 | 377.226 | 361.161 | 362.47 | 471.669 | 427.24 | 421.065 | 416.832 | 16.623 | 14.884 | 12.974 | 37.297 | 18.156 | 17.754 | 18.164 | 16.376 | 23.931 | 3.79 | 3.646 | 0 | 0 | 6.71 | 12.805 | 0 | 12.764 | 4.281 | 18.809 | 18.809 | 27.223 | 0.21 | 0.21 | 0.22 | 0 | 0 | 0 | 0 | 1.489 | 1.489 | 1.489 | 1.489 | 12.206 | 5.296 | 3.559 | 4.182 | 10.112 | 8.227 | 8.251 | 5.47 | 4.986 | 7.853 | 8.122 | 3.862 | 4.645 | 8.629 | 4.135 | 3.312 | 1.273 | 1.3 | 1.353 | 1.503 | 1.632 | 1.518 | 1.98 | 1.109 | 3.865 | 8.432 | 3.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.878 | 54.059 | 75.835 | 80.071 | 100.32 | 135.399 | 0 | 99.898 | 0 |
Other Current Assets
| 18.045 | 19.127 | 46.078 | 54.969 | 91.585 | 36.092 | 109.535 | 115.331 | 99.478 | 106.958 | 315.41 | 586.825 | 352.653 | 1,033.446 | 1,306.23 | 1,241.135 | 1,311.118 | 1,268.055 | 2,336.937 | 2,098.899 | 1,802.01 | 1,411.088 | 2,326.968 | 1,618.984 | 1,351.15 | 1,658.049 | 1,445.67 | 1,865.379 | 1,609.208 | 917.847 | 2,331.512 | 913.476 | 722.252 | 1,050 | 984.716 | 842.998 | 752.757 | 844.085 | 650.181 | 1.895 | 1.823 | 25.855 | 2.316 | 58.475 | 13.064 | 83.996 | 10.907 | 4.645 | 59.314 | 59.681 | 47.807 | 57.691 | 62.145 | 10.477 | 2.096 | 0.706 | 0.651 | 0.651 | 32.45 | 30.281 | 70.289 | 70.26 | 57.442 | 89.458 | 98.3 | 86.988 | 67.188 | 62.115 | 54.655 | 61.919 | 81.123 | 32.86 | 80.495 | 86.661 | 125.06 | 129.196 | 121.755 | 118.328 | 145.132 | 140.582 | 139.232 | 138.351 | 161.126 | 159.415 | 159.63 | 163.406 | 148.857 | 107.977 | 111.72 | 112.219 | 166.992 | 156.232 | 146.481 | 133.133 | 157.174 | 209.056 | 216.09 | 138.702 | 169.337 | 137.103 | 174.451 | 162.024 | 388.631 | 185.513 | 391.741 |
Total Current Assets
| 1,200.731 | 1,258.811 | 368.989 | 436.442 | 468.869 | 606.539 | 744.565 | 781.213 | 791.368 | 846.748 | 1,386.639 | 2,268.848 | 2,173.562 | 2,659.542 | 3,275.883 | 3,451 | 3,691.869 | 3,507.025 | 4,550.379 | 4,620.2 | 4,784.225 | 5,056.658 | 3,494.574 | 3,492.144 | 3,448.822 | 3,144.561 | 3,963.668 | 4,317.547 | 4,550.067 | 4,764.8 | 4,574.385 | 4,548.59 | 2,638.277 | 2,688.305 | 1,743.908 | 1,691.421 | 1,377.388 | 2,105.254 | 2,027.777 | 131.728 | 133.317 | 33.884 | 60.305 | 64.778 | 80.424 | 86.109 | 104.711 | 89.417 | 90.365 | 102.113 | 102.315 | 102.475 | 108.403 | 59.573 | 9.666 | 13.335 | 17.159 | 19.936 | 38.063 | 31.833 | 71.797 | 71.767 | 69.68 | 94.772 | 101.87 | 91.226 | 77.571 | 76.929 | 67.942 | 71.099 | 86.126 | 40.761 | 88.664 | 90.729 | 130.424 | 138.544 | 126.616 | 122.35 | 147.124 | 142.601 | 141.296 | 140.569 | 163.515 | 161.645 | 162.323 | 165.259 | 153.501 | 117.167 | 116.098 | 112.966 | 167.69 | 157.026 | 147.186 | 134.168 | 186.117 | 213.776 | 239.967 | 224.136 | 257.456 | 287.179 | 292.608 | 356.367 | 388.631 | 363.229 | 391.741 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 238.389 | 235.988 | 458.472 | 493.989 | 513.315 | 532.445 | 811.501 | 811.341 | 863.419 | 905.335 | 995.432 | 1,018.761 | 1,076.54 | 1,110.849 | 1,147.746 | 1,148.332 | 1,222.613 | 179.804 | 296.962 | 314.485 | 331.68 | 353.69 | 380.372 | 391.67 | 397.941 | 411.587 | 427.025 | 429.026 | 435.939 | 427.25 | 387.202 | 365.624 | 341.766 | 291.302 | 285.282 | 243.304 | 244.055 | 193.953 | 229.846 | 71.335 | 72.672 | 74.03 | 75.392 | 76.755 | 78.121 | 79.454 | 40.855 | 42.171 | 43.475 | 90.637 | 92.901 | 94.919 | 96.93 | 98.947 | 50.312 | 51.716 | 54.845 | 56.222 | 73.469 | 75.771 | 77.993 | 79.096 | 81.332 | 83.571 | 84.734 | 88.051 | 89.994 | 92.026 | 144.073 | 145.438 | 129.662 | 130.702 | 149.725 | 151.631 | 146.311 | 148.362 | 150.633 | 150.713 | 155.845 | 155.774 | 157.963 | 159.526 | 174.181 | 175.801 | 179.098 | 176.417 | 160.707 | 229.114 | 232.144 | 235.103 | 296.578 | 300.265 | 303.956 | 307.647 | 318.705 | 323.521 | 321.464 | 316.065 | 326.593 | 321.479 | 347.809 | 343.921 | 290.167 | 275.061 | 147.317 |
Goodwill
| 183.864 | 183.864 | 0 | 586.665 | 586.665 | 586.665 | 1,473.277 | 1,473.277 | 1,473.277 | 1,473.277 | 1,829.242 | 1,829.242 | 1,829.242 | 1,829.242 | 1,855.43 | 1,855.43 | 1,855.43 | 1,855.43 | 3,598.225 | 3,598.225 | 3,598.225 | 3,598.225 | 3,626.455 | 3,626.455 | 3,630.731 | 3,630.731 | 3,728.807 | 3,621.894 | 3,520.201 | 3,520.201 | 3,521.862 | 3,520.267 | 3,520.201 | 3,146.557 | 3,160.012 | 3,156.304 | 2,980.203 | 2,980.203 | 2,977.886 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 42.996 | 44.22 | 1,368.549 | 788.781 | 795.265 | 802.894 | 898.275 | 905.72 | 913.355 | 921.486 | 929.753 | 937.79 | 945.877 | 424.648 | 99.38 | 101.891 | 104.529 | 100.34 | 102.99 | 105.523 | 109.349 | 110.827 | 127.263 | 115.829 | 69.527 | 70.897 | 72.154 | 73.415 | 74.484 | 75.731 | 76.721 | 78.488 | 79.284 | 78.577 | 58.89 | 59.682 | 60.224 | 58.161 | 58.723 | 59.012 | 59.54 | 60.067 | 60.594 | 61.122 | 61.649 | 62.176 | 62.995 | 63.647 | 64.3 | 64.952 | 65.604 | 66.256 | 66.909 | 67.561 | 30.255 | 30.575 | 30.896 | 31.216 | 36.067 | 36.446 | 36.972 | 10.372 | 10.556 | 10.741 | 10.774 | 11.11 | 11.294 | 11.479 | 11.663 | 11.848 | 12.032 | 12.216 | 79.842 | 76.807 | 77.313 | 77.819 | 78.325 | 78.831 | 79.337 | 79.843 | 80.349 | 80.855 | 86.153 | 86.85 | 82.373 | 82.879 | 83.462 | 103.379 | 103.976 | 104.573 | 105.169 | 105.766 | 106.362 | 106.959 | 108.152 | 109.346 | 110.539 | 111.732 | 88.296 | 89.245 | 90.253 | 91.144 | 0 | 93.043 | 0 |
Goodwill and Intangible Assets
| 226.86 | 228.084 | 1,368.549 | 1,375.447 | 1,381.93 | 1,389.559 | 2,371.552 | 2,378.997 | 2,386.632 | 2,394.763 | 2,758.994 | 2,767.031 | 2,775.118 | 2,253.889 | 1,954.811 | 1,957.322 | 1,959.96 | 1,955.771 | 3,701.216 | 3,703.748 | 3,707.575 | 3,709.053 | 3,753.718 | 3,742.284 | 3,700.258 | 3,701.628 | 3,800.961 | 3,695.309 | 3,594.685 | 3,595.932 | 3,598.583 | 3,598.755 | 3,599.485 | 3,225.134 | 3,218.902 | 3,215.986 | 3,040.427 | 3,038.363 | 3,036.609 | 59.012 | 59.54 | 60.067 | 60.594 | 61.122 | 61.649 | 62.176 | 62.995 | 63.647 | 64.3 | 64.952 | 65.604 | 66.256 | 66.909 | 67.561 | 30.255 | 30.575 | 30.896 | 31.216 | 36.067 | 36.446 | 36.972 | 10.372 | 10.556 | 10.741 | 10.774 | 11.11 | 11.294 | 11.479 | 11.663 | 11.848 | 12.032 | 12.216 | 79.842 | 76.807 | 77.313 | 77.819 | 78.325 | 78.831 | 79.337 | 79.843 | 80.349 | 80.855 | 86.153 | 86.85 | 82.373 | 82.879 | 83.462 | 103.379 | 103.976 | 104.573 | 105.169 | 105.766 | 106.362 | 106.959 | 108.152 | 109.346 | 110.539 | 111.732 | 88.296 | 89.245 | 90.253 | 91.144 | 0 | 93.043 | 0 |
Long Term Investments
| 0 | 0 | 308.82 | 309.802 | 311.135 | 342.402 | 607.74 | 607.804 | 616.339 | 618.88 | 649.949 | 652.887 | -229.104 | -225.059 | -459.27 | -464.27 | -401.77 | -401.77 | -307.741 | -307.741 | -307.299 | -551.148 | 2,959.96 | 2,234.118 | 1,212.637 | 2,199.221 | 1,147.782 | 1,128.586 | 1,035.528 | 736.294 | 592.239 | 1,280.803 | 1,225.252 | 1,048.249 | 788.946 | 618.38 | 584.251 | 356.833 | 308.954 | 0 | 0 | 0 | -4.985 | 0 | -3.45 | 0 | 0 | 0 | 0 | 155.589 | 158.506 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 36.633 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.876 | 1.928 | 24.66 | 25.289 | 26.213 | 27.159 | 0.007 | 0.007 | 0.007 | 0.007 | 2.866 | 2.866 | 2.866 | 2.866 | 5.789 | 5.668 | 5.641 | 5.668 | 4.963 | 5.119 | 5.119 | 5.119 | 5.21 | 6.376 | 6.383 | 6.383 | 5.031 | 3.455 | 3.455 | 3.455 | 6.77 | 6.904 | 6.77 | 6.904 | 2.645 | 2.611 | 2.082 | 2.082 | 0.212 | 0 | 0 | 0 | 4.985 | 4.985 | 3.45 | 3.45 | 1.452 | 1.452 | 0.878 | 0.878 | 0.081 | 0.081 | 0.081 | 0.081 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 21.457 | 21.457 | 29.117 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.462 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 52.523 | 55.345 | 76.041 | 89.092 | 97.941 | 107.395 | 212.448 | 226.949 | 238.532 | 256.721 | 372.984 | 407.439 | 1,384.369 | 1,416.87 | 1,882.409 | 1,916.949 | 1,956.507 | 1,996.848 | 2,002.766 | 2,149.575 | 2,184.224 | 2,468.75 | 196.576 | 197.144 | 1,178.869 | 202.864 | 1,005.551 | 983.054 | 1,020.226 | 971.67 | 893.125 | 101.483 | 36.752 | 76.407 | 10 | 10 | 10 | 24.945 | 0.642 | 0 | 0 | 0 | 4.985 | -0 | 3.45 | 0 | 43.792 | 44.471 | 45.149 | -155.589 | -158.506 | 0 | 0 | -0 | 92.25 | 92.147 | 91.765 | 93.94 | 102.653 | 103.292 | 102.873 | 133.21 | 167.062 | 168.227 | 170.67 | 170.559 | 172.02 | 173.067 | 124.455 | 125.503 | 125.718 | 126.831 | 43.928 | 47.595 | 47.72 | 47.845 | 47.97 | 48.095 | 56.049 | 56.174 | 56.299 | 56.424 | 77.59 | 78.14 | 78.69 | 79.241 | 97.577 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | -2.095 | 6.25 | 0.045 | 0.528 | 0.545 | 0.545 | 0.045 | 0.045 | 93.088 | 0.045 | 190.048 |
Total Non-Current Assets
| 519.649 | 521.346 | 2,236.542 | 2,293.618 | 2,330.535 | 2,398.96 | 4,003.247 | 4,025.098 | 4,104.93 | 4,175.706 | 4,780.226 | 4,848.984 | 5,009.788 | 4,559.416 | 4,531.484 | 4,564 | 4,742.95 | 3,736.32 | 5,698.165 | 5,865.185 | 5,921.3 | 5,985.464 | 7,295.838 | 6,571.594 | 6,496.088 | 6,521.683 | 6,386.35 | 6,239.431 | 6,089.833 | 5,734.602 | 5,477.92 | 5,353.569 | 5,210.025 | 4,647.996 | 4,305.775 | 4,090.28 | 3,880.814 | 3,616.176 | 3,576.263 | 130.348 | 132.212 | 134.097 | 140.972 | 142.862 | 143.221 | 145.081 | 149.094 | 151.741 | 153.801 | 156.467 | 158.587 | 161.257 | 163.92 | 166.589 | 172.818 | 174.438 | 177.505 | 181.378 | 212.188 | 215.509 | 217.838 | 222.678 | 258.949 | 262.539 | 266.179 | 269.72 | 273.308 | 276.572 | 280.191 | 282.789 | 288.869 | 291.207 | 302.613 | 276.032 | 271.343 | 274.025 | 276.928 | 277.639 | 291.231 | 291.79 | 294.61 | 296.805 | 337.924 | 340.792 | 340.162 | 338.536 | 341.746 | 382.493 | 386.12 | 389.676 | 451.747 | 456.031 | 460.319 | 464.606 | 476.857 | 439.117 | 432.048 | 428.325 | 415.434 | 411.27 | 438.107 | 435.11 | 383.254 | 368.149 | 337.365 |
Total Assets
| 1,720.38 | 1,780.156 | 2,605.531 | 2,730.061 | 2,799.404 | 3,005.5 | 4,747.812 | 4,806.31 | 4,896.297 | 5,022.454 | 6,166.864 | 7,117.832 | 7,183.35 | 7,218.959 | 7,807.367 | 8,015 | 8,434.819 | 7,243.344 | 10,248.544 | 10,485.385 | 10,705.525 | 11,042.122 | 10,790.412 | 10,063.738 | 9,944.91 | 9,666.244 | 10,350.018 | 10,556.978 | 10,639.9 | 10,499.402 | 10,052.305 | 9,902.159 | 7,848.301 | 7,336.301 | 6,049.683 | 5,781.701 | 5,258.202 | 5,721.431 | 5,604.04 | 262.075 | 265.529 | 167.981 | 201.277 | 207.641 | 223.644 | 231.19 | 253.805 | 241.158 | 244.167 | 258.579 | 260.902 | 263.732 | 272.323 | 226.162 | 182.483 | 187.773 | 194.664 | 201.314 | 250.251 | 247.342 | 289.635 | 294.445 | 328.629 | 357.311 | 368.048 | 360.946 | 350.879 | 353.502 | 348.133 | 353.888 | 374.995 | 331.968 | 391.277 | 366.761 | 401.768 | 412.569 | 403.544 | 399.989 | 438.355 | 434.391 | 435.906 | 437.373 | 501.438 | 502.436 | 502.485 | 503.795 | 495.247 | 499.661 | 502.218 | 502.642 | 619.437 | 613.057 | 607.505 | 598.775 | 662.974 | 652.892 | 672.015 | 652.46 | 672.89 | 698.449 | 730.715 | 791.477 | 771.886 | 731.378 | 729.105 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 50.157 | 44.542 | 113.997 | 113.189 | 131.406 | 133.133 | 125.066 | 125.59 | 126.465 | 140.713 | 177.911 | 215.204 | 223.402 | 187.449 | 256.388 | 295.006 | 251.151 | 281.19 | 374.661 | 273.545 | 337.683 | 312.459 | 240.47 | 275.815 | 338.099 | 312.344 | 290.246 | 318.563 | 361.586 | 347.354 | 426.826 | 427.697 | 472.249 | 520.374 | 263.279 | 235.9 | 303.497 | 323.116 | 185.8 | 11.921 | 11.921 | 11.911 | 12.011 | 12.011 | 20.62 | 19.919 | 23.519 | 23.378 | 26.176 | 33.097 | 37.443 | 38.022 | 40.995 | 24.58 | 24.303 | 24.009 | 26.459 | 26.459 | 47.436 | 47.411 | 68.348 | 68.817 | 67.747 | 73.516 | 83.4 | 61.533 | 47.497 | 49.013 | 43.391 | 49.056 | 44.74 | 51.925 | 55.016 | 51.401 | 53.239 | 52.378 | 52.496 | 52.284 | 51.99 | 51.976 | 51.989 | 51.974 | 55.263 | 55.139 | 55.159 | 55.112 | 58.492 | 59.871 | 57.263 | 54.941 | 68.376 | 68.376 | 69.189 | 55.754 | 57.642 | 58.678 | 78.488 | 81.626 | 68.824 | 82.755 | 88.105 | 95.674 | 0 | 77.457 | 0 |
Short Term Debt
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 229.11 | 519.015 | 68 | 68 | 68.156 | 863.809 | 1,412.48 | 1,432.329 | 1,526.608 | 1,411.74 | 300.827 | 418.325 | 253.418 | 393.921 | 204.1 | 204.1 | 305.304 | 246 | 246.149 | 246.149 | 300 | 189 | 219 | -77.117 | 520 | 520 | 390 | 279 | 0 | 58 | 58 | 29 | 29 | 29 | 0 | 29 | 5 | 5 | 10 | 10 | 10 | 10 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 12.33 | 198.56 | 122.36 | 122.36 | 198.56 | 198.56 | 198.56 | 198.56 | 122.36 | 122.36 | 122.36 | 122.36 | 224.35 | 224.35 | 201.871 | 201.871 | 125.671 | 145.671 | 145.671 | 125.671 | 242.092 | 119.832 | 251.925 | 142.032 | 125.54 | 177.822 | 119.99 | 138.89 | 0 | 117.2 | 0 |
Tax Payables
| 36.364 | 41.265 | 122.04 | 125.241 | 121.076 | 125.759 | 121.195 | 125.362 | 122.888 | 124.09 | 125.305 | 126.091 | 119.588 | 121.725 | 133.187 | 116.545 | 148.757 | 154.825 | 107.06 | 154.477 | 202.713 | 242.929 | 134.438 | 213.034 | 147.591 | 150.954 | 111.792 | 93.677 | 119.897 | 160.595 | 73.792 | 83.913 | 62.58 | 115.248 | 72.337 | 71.008 | 66.681 | 101.631 | 65.6 | 20.4 | 20.219 | 20.395 | 20.546 | 20.65 | 20.804 | 22.167 | 21.224 | 22.742 | 29.828 | 31.535 | 21.831 | 22.088 | 31.587 | 31.135 | 23.11 | 23.138 | 23.144 | 23.436 | 26.014 | 25.444 | 24.672 | 23.9 | 20.876 | 24.872 | 22.852 | 22.259 | 29.719 | 30.06 | 29.918 | 29.792 | 29.996 | 29.489 | 28.98 | 30.59 | 30.463 | 29.44 | 28.9 | 29.198 | 29.075 | 29.129 | 29.027 | 29.087 | 29.05 | 29.389 | 29.326 | 29.664 | 30.214 | 28.685 | 28.059 | 27.712 | 25.607 | 24.669 | 23.032 | 22.593 | 20.637 | 26.284 | 25.912 | 15.31 | 8.64 | 7.867 | -0.932 | -2.627 | 0 | 0.321 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 2,790.224 | 235.662 | 2,932.777 | 2,868.714 | 2,786.043 | 451.132 | 456.197 | 604.7 | 0 | 0 | 2,714.842 | 1,639.916 | 116.545 | 148.757 | 154.825 | 1,987.277 | 1,871.86 | 1,842.209 | 1,733.705 | 1,359.708 | 691.523 | 480.981 | 592.72 | 656.612 | 598.303 | 640.403 | 679.558 | 490.497 | 490.259 | 752.2 | 494.854 | 444.896 | 515.843 | 0 | 1,044.097 | 804.314 | 133.439 | 133.023 | 28.443 | 28.674 | 28.772 | 32.003 | 35.234 | 29.683 | 29.317 | 35.437 | 55.052 | 47.73 | 46.099 | 51.765 | 52.015 | 23.11 | 23.138 | 23.144 | 23.436 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 301.741 | 121.121 | 115.754 | 109.244 | 110.839 | 103.915 | 102.47 | 101.083 | 78.219 | 74.731 | 71.676 | 70.489 | 80.427 | 77.898 | 118.054 | 111.737 | 102.671 | 97.087 | 92.995 | 87.559 | 68.268 | 64.659 | 50.409 | 48.369 | 61.127 | 52.23 | 13.759 | 9.211 | 0 | 4.939 | 0 |
Other Current Liabilities
| 282.949 | 333.108 | 2,921.19 | 2,647.759 | 2,779.325 | 2,957.992 | 2,466.427 | 2,900.968 | 2,659.898 | 2,468.424 | 2,642.315 | 3,538.79 | 3,418.43 | 2,186.776 | 1,509.632 | 1,572.29 | 1,775.351 | 1,894.383 | 1,616.787 | 1,973.208 | 1,437.86 | 1,804.385 | 1,644.193 | 808.921 | 719.763 | 460.217 | 801.685 | 958.081 | 947.213 | 979.626 | 914.172 | 536.345 | 689.62 | 543.918 | 654.084 | 692.347 | 512.382 | 1,122.437 | 1,305.943 | 142.431 | 142.208 | 37.401 | 37.619 | 8.524 | 40.389 | 42.569 | 9.452 | 17.096 | 7.077 | 23.992 | 29.566 | 24.591 | 20.32 | 21.022 | 4.092 | 21.359 | 21.702 | 22.116 | 39.946 | 35.506 | 54.993 | 55.537 | 59.991 | 75.574 | 82.928 | 93.028 | 95.247 | 97.701 | 99.096 | 99.828 | 104.155 | 57.197 | 104.853 | 118.969 | 276.967 | 122.371 | 193.743 | 186.936 | 107.367 | 100.39 | 99.047 | 97.569 | 140.972 | 137.145 | 134.153 | 145.053 | 65.816 | 64.817 | 105.599 | 99.628 | 102.414 | 77.768 | 75.313 | 103.751 | 52.981 | 165.715 | 26.947 | 113.333 | 138.197 | 64.759 | 22.347 | 17.904 | 241.095 | 6.321 | 214.95 |
Total Current Liabilities
| 369.469 | 418.915 | 3,157.228 | 3,120.24 | 3,031.807 | 3,216.884 | 3,166.929 | 3,151.919 | 3,138.361 | 3,252.242 | 3,013.531 | 3,948.085 | 3,829.576 | 3,776.775 | 3,311.687 | 3,416.171 | 3,701.866 | 3,742.138 | 2,801.092 | 2,819.554 | 2,592.279 | 2,753.693 | 2,223.201 | 1,501.87 | 1,510.758 | 1,442.915 | 1,449.872 | 1,616.47 | 1,728.697 | 1,676.574 | 1,633.79 | 1,522.583 | 1,888.558 | 1,699.539 | 1,379.7 | 1,278.255 | 882.559 | 1,605.185 | 1,615.343 | 203.752 | 203.349 | 98.707 | 70.176 | 70.186 | 86.813 | 89.655 | 64.195 | 73.216 | 73.082 | 98.624 | 117.84 | 113.701 | 121.901 | 105.736 | 80.504 | 97.506 | 100.305 | 101.011 | 113.396 | 108.361 | 148.014 | 148.253 | 148.613 | 173.962 | 189.18 | 176.819 | 172.463 | 176.774 | 172.405 | 178.676 | 178.891 | 138.612 | 188.849 | 200.959 | 372.999 | 402.748 | 397.5 | 390.777 | 386.992 | 380.055 | 378.623 | 377.19 | 347.645 | 344.034 | 340.999 | 339.765 | 378.873 | 377.722 | 392.791 | 384.153 | 322.067 | 316.483 | 313.204 | 307.769 | 373.351 | 370.508 | 383.272 | 352.3 | 341.201 | 321.397 | 229.511 | 249.841 | 241.095 | 201.299 | 214.95 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 203.143 | 201.993 | 445.15 | 495.744 | 574.12 | 582.696 | 888.522 | 933.611 | 980.089 | 940.924 | 1,335.705 | 1,251.583 | 1,204.631 | 1,210.265 | 1,760.524 | 1,703.172 | 1,715.054 | 1,619.822 | 1,714.225 | 1,713.449 | 1,846.681 | 1,845.913 | 2,107.039 | 2,103.103 | 2,004.17 | 1,771.691 | 1,768.726 | 1,688.819 | 1,585.613 | 1,584.921 | 1,166.423 | 1,166.921 | 1,166.424 | 1,069.24 | 281.272 | 236 | 241 | 161 | 36 | 0 | 0 | 0 | 29 | 29 | 29 | 29 | 58 | 29 | 29 | 29 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16 | 36.417 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 49.517 | 49.517 | 49.517 | 49.517 | 39.517 | 39.517 | 42 | 42 | 98.2 | 98.2 | 98.2 | 98.2 | 44.107 | 44.107 | 67.654 | 83.964 | 83.964 | 103.182 | 158.306 | 157.306 | 0 | 135.087 | 0 |
Deferred Revenue Non-Current
| 5.425 | 5.742 | 34.475 | 35.168 | 37.042 | 39.216 | 30.55 | 32.923 | 34.558 | 30.2 | 11.963 | 13.183 | 11.096 | 12.013 | 14.747 | 15.625 | 16.509 | 17.404 | 16.245 | 19.349 | 20.046 | 20.826 | 21.162 | 18.528 | 18.904 | 19.439 | 5.737 | 4.996 | 4.996 | 4.996 | -0 | 5.59 | 5.59 | 5.59 | 0 | 6.621 | 0 | 6.949 | 6.588 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.182 | 0.015 | 21.276 | 21.914 | 23.072 | 24.06 | 0 | 0 | 0 | 23.244 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.104 | 4.104 | 4.104 | 4.104 | 8.207 | 8.207 | 8.743 | 8.207 | 12.311 | 12.311 | 12.311 | 12.311 | 16.415 | 16.415 | 16.415 | 16.415 | 0 | -186 | 0 | -160.004 | 2.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 16.772 | 43.584 | 493.256 | 396.856 | 362.712 | 290.722 | 9.218 | 42.142 | 9.218 | 9.218 | 0 | 1.496 | 200.818 | 100.409 | 196.981 | 114.116 | 98.49 | 115.894 | 100 | 0 | 0 | 0 | 0 | 0 | 3.961 | 19.439 | 4.996 | 11.736 | 0 | 0 | 5.59 | 0 | 0 | 0 | 0 | 50 | 7.16 | 7.946 | 108.417 | 107.658 | 108.637 | 107.259 | 105.88 | 104.502 | 103.123 | 101.745 | 97.962 | 96.581 | 95.202 | 93.823 | 101.328 | 108.419 | 124.172 | 88.839 | 87.357 | 82.949 | 82.949 | 82.949 | 0 | 0 | 0 | 78.919 | 0 | 0 | 0 | 74.641 | 0 | 0 | 0 | 70.585 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.999 | 8.984 | 12.533 | 12.335 | 12.138 | 7.818 | 135.139 | 0 | 128.844 |
Total Non-Current Liabilities
| 225.522 | 251.334 | 994.157 | 949.682 | 996.947 | 936.694 | 928.29 | 975.753 | 1,023.865 | 980.342 | 1,347.668 | 1,266.261 | 1,316.136 | 1,322.687 | 1,873.762 | 1,817.288 | 1,830.054 | 685.667 | 1,834.573 | 1,736.901 | 1,870.831 | 1,870.843 | 2,136.408 | 2,129.839 | 2,035.778 | 1,799.338 | 1,791.771 | 1,712.866 | 1,602.92 | 1,602.228 | 1,188.428 | 1,188.926 | 1,188.43 | 1,091.245 | 281.272 | 292.621 | 248.16 | 168.946 | 153.59 | 107.658 | 108.637 | 107.259 | 134.88 | 133.502 | 132.123 | 130.745 | 155.962 | 125.581 | 124.202 | 122.823 | 101.328 | 108.419 | 124.172 | 88.839 | 87.357 | 82.949 | 82.949 | 82.949 | 0 | 0 | 0 | 78.919 | 0 | 0 | 0 | 74.641 | 0 | 0 | 0 | 70.585 | 0 | 0 | 0 | 16 | 36.417 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 39.517 | 49.517 | 49.517 | 49.517 | 49.517 | 39.517 | 39.517 | 42 | 42 | 98.2 | 98.2 | 98.2 | 98.2 | 44.107 | 44.107 | 76.652 | 92.948 | 96.497 | 115.516 | 170.444 | 165.124 | 135.139 | 135.087 | 128.844 |
Total Liabilities
| 594.991 | 670.249 | 4,151.385 | 4,069.921 | 4,028.754 | 4,153.578 | 4,095.219 | 4,127.672 | 4,162.227 | 4,232.584 | 4,361.199 | 5,214.346 | 5,145.713 | 5,099.462 | 5,185.449 | 5,233.459 | 5,531.92 | 4,427.805 | 4,635.665 | 4,556.455 | 4,463.11 | 4,624.536 | 4,359.609 | 3,631.709 | 3,546.536 | 3,242.253 | 3,241.642 | 3,329.336 | 3,331.617 | 3,278.802 | 2,822.218 | 2,711.51 | 3,076.988 | 2,790.785 | 1,660.972 | 1,570.876 | 1,130.72 | 1,774.13 | 1,768.933 | 311.41 | 311.986 | 205.966 | 205.056 | 203.688 | 218.937 | 220.4 | 220.157 | 198.797 | 197.283 | 221.447 | 219.168 | 222.12 | 246.073 | 194.576 | 167.861 | 180.455 | 183.254 | 183.96 | 113.396 | 108.361 | 148.014 | 148.253 | 148.613 | 173.962 | 189.18 | 176.819 | 172.463 | 176.774 | 172.405 | 178.676 | 178.891 | 138.612 | 188.849 | 216.959 | 409.416 | 442.265 | 437.017 | 430.294 | 426.509 | 419.572 | 418.14 | 416.706 | 397.162 | 393.551 | 390.516 | 389.282 | 418.389 | 417.239 | 434.792 | 426.153 | 420.267 | 414.683 | 411.404 | 405.968 | 417.458 | 414.615 | 459.924 | 445.248 | 437.698 | 436.913 | 399.955 | 414.965 | 376.233 | 336.386 | 343.795 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 94.03 | 7.985 | 7.985 | 7.985 | 7.985 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 4,059.854 | 4,059.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,855.181 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,854.854 | 1,649.129 | 1,649.129 | 1,649.129 | 1,649.129 | 824.565 | 824.565 | 824.565 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 224.256 | 140.16 | 140.16 | 140.16 | 140.16 | 140.16 | 140.16 | 140.16 | 140.16 | 116.8 | 116.8 |
Retained Earnings
| -8,825.839 | -8,840.627 | -7,929.555 | -7,723.41 | -7,612.365 | -7,533.637 | -6,020.806 | -5,995.312 | -5,940.229 | -5,885.603 | -4,920.031 | -4,822.428 | -4,690.231 | -4,610.581 | -4,065.824 | -3,902.323 | -3,780.598 | -3,868.297 | -1,190.14 | -879.662 | -571.229 | -401.815 | -371.094 | -386.085 | -412.578 | -387.649 | 295.899 | 409.622 | 490.679 | 402.418 | 375.181 | 347.515 | 223.907 | -2.844 | -215.346 | -339.117 | -400.323 | -580.506 | -692.999 | -729.671 | -726.793 | -718.322 | -684.116 | -677.352 | -676.599 | -670.516 | -647.684 | -638.97 | -633.453 | -643.204 | -638.602 | -638.724 | -654.086 | -648.75 | -665.714 | -673.018 | -668.927 | -662.983 | -543.481 | -541.355 | -538.714 | -534.144 | -500.32 | -496.987 | -501.468 | -496.21 | -501.921 | -503.609 | -504.608 | -505.124 | -484.232 | -486.98 | -477.909 | -530.534 | -555.913 | -561.249 | -559.998 | -554.879 | -510.882 | -506.059 | -500.416 | -495.197 | -409.359 | -402.682 | -396.656 | -390.854 | -414.546 | -408.982 | -405.58 | -396.517 | -263.643 | -254.246 | -246.924 | -239.426 | -167.879 | -152.478 | -178.664 | -183.542 | -158.747 | -132.402 | -63.178 | -17.426 | 1.714 | 12.734 | 4.512 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 4,643.403 | 161.939 | 4,639.503 | 161.339 | 4,866 | 386.423 | 4,865.642 | 385.678 | 4,894.89 | 414.926 | 4,894.89 | 414.926 | 4,869.271 | 383.514 | 4,861.622 | -94.03 | -7.985 | -7.985 | -7.985 | -7.985 | -0 | -0 | 0 | -0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 5,897.201 | 5,896.701 | 0 | 4,641.903 | 4,639.503 | 4,955.652 | 4,883.615 | 4,479.964 | 0 | 4,483.255 | 0 | 4,479.964 | -0 | 4,955.652 | 0 | 4,479.964 | 0 | 5,048.099 | 4,947.667 | 4,955.652 | 4,947.667 | 4,471.979 | 4,921.847 | 4,921.847 | 4,921.847 | 4,950.068 | 4,922.519 | 4,921.847 | 4,921.847 | 4,921.847 | 4,944.294 | 4,944.294 | 2,878.677 | 2,878.677 | 2,931.888 | 2,891.672 | 3,703.241 | 3,703.241 | 3,703.541 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 456.08 | 535 | 456.08 | 456.08 | 456.08 | 530.722 | 456.08 | 456.08 | 456.08 | 526.665 | 456.08 | 456.08 | 456.08 | 456.08 | 324.008 | 307.297 | 302.268 | 300.318 | 298.472 | 296.622 | 293.927 | 291.608 | 289.379 | 287.312 | 284.369 | 293.536 | 267.147 | 267.147 | 248.751 | 248.751 | 238.557 | 228.364 | 218.769 | 220.983 | 189.139 | 274.833 | 250.595 | 250.595 | 253.778 | 325.655 | 253.778 | 253.778 | 253.778 | 265.458 | 263.998 |
Total Shareholders Equity
| 1,131.216 | 1,115.927 | -1,431.298 | -1,226.654 | -1,118.008 | -1,037.481 | 700.048 | 725.928 | 780.266 | 834.892 | 1,829.712 | 1,927.316 | 2,059.513 | 2,139.163 | 2,658.3 | 2,816.01 | 2,935.877 | 2,848.179 | 5,612.381 | 5,922.858 | 6,231.291 | 6,400.706 | 6,405.606 | 6,390.615 | 6,364.122 | 6,389.051 | 7,073.599 | 7,186.322 | 7,267.379 | 7,179.118 | 7,174.328 | 7,146.662 | 4,751.713 | 4,524.961 | 4,375.009 | 4,201.685 | 4,127.482 | 3,947.3 | 3,835.107 | -49.335 | -46.457 | -37.986 | -3.78 | 2.985 | 3.737 | 9.82 | 32.652 | 41.366 | 46.883 | 37.132 | 41.734 | 41.613 | 26.25 | 31.586 | 14.622 | 7.318 | 11.409 | 17.353 | 136.855 | 138.981 | 141.622 | 146.192 | 180.016 | 183.349 | 178.868 | 184.126 | 178.416 | 176.727 | 175.728 | 175.212 | 196.104 | 193.356 | 202.427 | 149.802 | -7.649 | -29.696 | -33.473 | -30.306 | 11.845 | 14.819 | 17.766 | 20.667 | 104.277 | 108.886 | 111.969 | 114.514 | 76.857 | 82.422 | 67.426 | 76.489 | 199.17 | 198.374 | 196.101 | 192.806 | 245.516 | 238.277 | 212.091 | 207.213 | 235.191 | 261.536 | 330.76 | 376.512 | 395.652 | 394.992 | 385.31 |
Total Equity
| 1,125.389 | 1,109.907 | -1,545.854 | -1,339.861 | -1,229.349 | -1,148.079 | 652.593 | 678.638 | 734.071 | 789.87 | 1,805.665 | 1,903.486 | 2,037.638 | 2,119.497 | 2,621.918 | 2,781.542 | 2,902.899 | 2,815.54 | 5,612.879 | 5,928.93 | 6,242.415 | 6,417.586 | 6,430.803 | 6,432.029 | 6,398.374 | 6,423.991 | 7,108.375 | 7,227.642 | 7,308.283 | 7,220.6 | 7,230.086 | 7,190.649 | 4,771.313 | 4,545.516 | 4,388.711 | 4,210.825 | 4,127.482 | 3,947.3 | 3,835.107 | -49.335 | -46.457 | -37.986 | -3.78 | 3.953 | 4.708 | 10.79 | 33.648 | 42.361 | 46.883 | 37.132 | 41.734 | 41.613 | 26.25 | 31.586 | 14.622 | 7.318 | 11.409 | 17.353 | 136.855 | 138.981 | 141.622 | 146.192 | 180.016 | 183.349 | 178.868 | 184.126 | 178.416 | 176.727 | 175.728 | 175.212 | 196.104 | 193.356 | 202.427 | 149.802 | -7.649 | -29.696 | -33.473 | -30.306 | 11.845 | 14.819 | 17.766 | 20.667 | 104.277 | 108.886 | 111.969 | 114.514 | 76.857 | 82.422 | 67.426 | 76.489 | 199.17 | 198.374 | 196.101 | 192.806 | 245.516 | 238.277 | 212.091 | 207.213 | 235.191 | 261.536 | 330.76 | 376.512 | 395.652 | 394.992 | 385.31 |
Total Liabilities & Shareholders Equity
| 1,720.38 | 1,780.156 | 2,605.531 | 2,730.061 | 2,799.404 | 3,005.5 | 4,747.812 | 4,806.31 | 4,896.297 | 5,022.454 | 6,166.864 | 7,117.832 | 7,183.35 | 7,218.959 | 7,807.367 | 8,015 | 8,434.819 | 7,243.344 | 10,248.544 | 10,485.385 | 10,705.525 | 11,042.122 | 10,790.412 | 10,063.738 | 9,944.91 | 9,666.244 | 10,350.018 | 10,556.978 | 10,639.9 | 10,499.402 | 10,052.305 | 9,902.159 | 7,848.301 | 7,336.301 | 6,049.683 | 5,781.701 | 5,258.202 | 5,721.431 | 5,604.04 | 262.075 | 265.529 | 167.981 | 201.277 | 207.641 | 223.644 | 231.19 | 253.805 | 241.158 | 244.167 | 258.579 | 260.902 | 263.732 | 272.323 | 226.162 | 182.483 | 187.773 | 194.664 | 201.314 | 250.251 | 247.342 | 289.635 | 294.445 | 328.629 | 357.311 | 368.048 | 360.946 | 350.879 | 353.502 | 348.133 | 353.888 | 374.995 | 331.968 | 391.277 | 366.761 | 401.768 | 412.569 | 403.544 | 399.989 | 438.355 | 434.391 | 435.906 | 437.373 | 501.438 | 502.436 | 502.485 | 503.795 | 495.247 | 499.661 | 502.218 | 502.642 | 619.437 | 613.057 | 607.505 | 598.775 | 662.974 | 652.892 | 672.015 | 652.46 | 672.89 | 698.449 | 730.715 | 791.477 | 771.886 | 731.378 | 729.105 |