
HNA Technology Co.,Ltd.
SSE:600751.SS
2.95 (CNY) • At close May 13, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
2025 Q1 | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | 1996 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,392.23 | 3,759.001 | 3,769.731 | 4,077.485 | 3,887.715 | 3,941.838 | 4,752.13 | 5,440.276 | 6,086.547 | 6,325.714 | 7,922.111 | 8,121.353 | 6,755.088 | 7,710.661 | 5,756.208 | 8,749.408 | 8,005.213 | 10,400.953 | 7,328.213 | 6,981.286 | 10,294.286 | 6,305.495 | 9,086.942 | 5,847.251 | 5,388.739 | 6,964.354 | 6,612.03 | 6,749.715 | 6,912.885 | 7,523.763 | 6,706.342 | 7,513.455 | 6,897.204 | 9,042.252 | 8,668.782 | 9,008 | 4,815.165 | 9,032.292 | 5,379.987 | 3,735.269 | 9,223.869 | 12,325.53 | 429.503 | 434.818 | 371.133 | 25.825 | 20.982 | 151.783 | 14.178 | 36.922 | 7.631 | 12.219 | 9.834 | 11.132 | 19.838 | 16.916 | 63.107 | 40.089 | 34.499 | 20.55 | 33.562 | 57.856 | 17.167 | 11.82 | 11.254 | 32.764 | 17.006 | 18.26 | 20.761 | 16.889 | 22.983 | 21.907 | 46.474 | 160.204 | 220.03 | 204.733 | 220.279 | 226.957 | 234.384 | 316.324 | 262.777 | 306.826 | 282.824 | 250.929 | 270.733 | 285.43 | 274.072 | 426.084 | 383.86 | 473.951 | 434.121 | 394.799 | 427.711 | 528.729 | 434.741 | 140.494 | 139.039 | 63.156 | 46.975 | 46.738 | 81.324 | 123.993 | 0 | 125.901 | 0 |
Short Term Investments
| 2,171.314 | 0 | 0 | 0 | 0 | 0 | -15.593 | -884.26 | 13.599 | 13.599 | 13.599 | 13.599 | 2,063.165 | 2,135.86 | 0 | 119.053 | 190.489 | 15.373 | 187.359 | 96.217 | 217.399 | 227.229 | -154.55 | -166.938 | 395.836 | 593.351 | 396.517 | 475.78 | 1.81 | 15.303 | 371.295 | 405.048 | 364.4 | 885.986 | 0 | 2,049 | 0 | 3,280 | 0 | 8,400 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 135.773 | 201.512 | 200.676 | 193.154 | 233.895 | 231.075 | 239.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.365 | 2.365 | 2.365 | 2.365 | 2.365 | 2.365 | 2.4 | 2.4 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40 | 40 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 3,392.23 | 3,759.001 | 3,769.731 | 4,077.485 | 3,887.715 | 3,941.838 | 4,752.13 | 5,440.276 | 6,100.146 | 6,339.313 | 7,935.71 | 8,134.952 | 8,818.253 | 9,846.521 | 5,756.208 | 8,868.461 | 8,195.702 | 10,416.326 | 7,515.572 | 7,077.503 | 10,511.685 | 6,532.724 | 9,086.942 | 5,847.251 | 5,784.575 | 7,557.705 | 7,008.547 | 7,225.495 | 6,914.695 | 7,539.066 | 7,077.637 | 7,918.503 | 7,261.604 | 9,928.238 | 8,668.782 | 9,008 | 4,815.165 | 9,032.292 | 5,379.987 | 3,735.269 | 9,223.869 | 12,325.53 | 429.503 | 434.818 | 371.133 | 25.825 | 20.982 | 151.783 | 14.178 | 36.922 | 7.631 | 147.992 | 211.345 | 211.808 | 212.992 | 250.812 | 294.182 | 279.312 | 34.499 | 20.55 | 33.562 | 57.856 | 17.167 | 11.82 | 11.254 | 32.764 | 17.006 | 18.26 | 20.761 | 16.889 | 22.983 | 21.907 | 46.474 | 160.204 | 222.394 | 207.098 | 222.644 | 229.321 | 236.748 | 318.688 | 265.177 | 309.227 | 282.824 | 250.929 | 270.733 | 285.43 | 274.072 | 426.084 | 383.86 | 473.951 | 434.121 | 394.799 | 427.711 | 528.729 | 474.741 | 180.494 | 139.039 | 63.156 | 46.975 | 46.738 | 81.324 | 123.993 | 0 | 125.901 | 0 |
Net Receivables
| 604.887 | 374.716 | 496.737 | 9.778 | 321.511 | 11.792 | 0 | 0 | 0 | 0 | 9.669 | 0 | 17.666 | 25.933 | 45.496 | 50,086.516 | 51,234.967 | 55,020.508 | 48,219.85 | 50,662.917 | 48,470.424 | 57,594.384 | 49,721.482 | 49,664.177 | 48,855.708 | 56,393.621 | 46,383.831 | 44,794.287 | 42,650.346 | 51,675.76 | 42,222.426 | 41,791.437 | 38,138.656 | 45,603.524 | 602.033 | 0 | 761.93 | 259.405 | 77.837 | 78.987 | 63.228 | 91.037 | 95.581 | 78.618 | 0 | 54.578 | 73.248 | 71.694 | 867.904 | 814.924 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.136 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.419 | 0 | 0 | 0 | 0 | 168.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.156 | 27.559 | 13.498 | 12.153 | 8.682 | 9.845 | 5.847 | 0 | 11.503 | 0 |
Inventory
| 192.353 | 167.859 | 177.025 | 169.348 | 173.176 | 130.7 | 363.874 | 45.329 | 40.648 | 39.435 | 20.612 | 20.201 | 7.201 | 15.529 | 15.48 | 31,294.972 | 31,333.549 | 29,093.035 | 28,998.35 | 32,291.206 | 27,766.926 | 28,201 | 29,388.372 | 29,910.721 | 30,284.367 | 29,973.886 | 30,436.313 | 27,503.417 | 28,130.658 | 29,069.679 | 29,605.864 | 29,204.811 | 27,312.776 | 26,929.399 | 457.578 | 132.066 | 80.342 | 4.388 | 59.944 | 0 | 27.31 | 7.141 | 0 | 0 | 98.701 | 5.6 | 0.102 | 0.102 | 0.102 | 0.989 | 0 | 1.462 | 1.462 | 3.566 | 0 | 0 | 0 | 3.577 | 0 | 0 | 4.521 | 4.521 | 0 | 0 | 3.465 | 3.465 | 0.058 | 0.058 | 0.058 | 7.887 | 0.058 | 0.067 | 0.07 | 0.073 | 0.095 | 0.091 | 0.11 | 0.109 | 0.138 | 0.089 | 0 | 0.088 | 0.071 | 0.039 | 0 | 0 | 0.16 | 0.086 | 0.149 | 0.037 | 0.043 | 0.052 | 0.026 | 0.032 | 0.043 | 0.074 | 0.123 | 0.339 | 0.393 | 0.656 | 0.617 | 0.617 | 0 | 0.595 | 0 |
Other Current Assets
| 35.389 | 28.068 | 28.691 | 410.179 | 24.341 | 449.263 | 318.453 | 86.979 | 77.726 | 0.564 | 65.066 | 33.244 | 7.395 | 11.819 | 2,188.912 | 5,507.748 | 5,133.177 | 5,352.6 | 5,667.444 | 5,841.16 | 5,909.069 | 3,111.08 | 6,508.374 | 3,605.05 | 3,074.176 | 3,026.065 | 4,846.964 | 3,041.373 | 4,434.782 | 3,093.366 | 4,273.736 | 2,711.578 | 5,199.633 | 2,804.555 | 2,983.371 | 2,049.869 | 4,780.652 | 72.42 | 6,839.782 | 58.006 | 3,101.532 | 65.776 | 73.837 | 74.825 | 52.929 | 83.425 | 208.131 | 213.449 | 416.019 | 429.419 | 5.536 | 130.098 | 142.999 | 141.432 | 296.443 | 254.951 | 213.701 | 252.238 | 119.474 | 143.418 | 153.783 | 146.093 | 107.927 | 132.505 | 171.351 | 147.962 | 135.454 | 60.176 | 43.419 | 42.418 | 226.61 | 161.241 | 205.827 | 117.88 | 158.5 | 136.401 | 147.335 | 296.881 | 153.574 | 146.344 | 172.317 | 130.011 | 168.98 | 204.789 | 181.473 | 223.208 | 1,311.156 | 1,251.063 | 1,174.779 | 1,104.073 | 1,257.818 | 1,430.52 | 1,048.199 | 991.72 | 1,222.015 | 917.278 | 810.711 | 762.243 | 776.73 | 787.998 | 791.068 | 793.598 | 693.919 | 429.141 | 716.649 |
Total Current Assets
| 4,224.86 | 4,329.645 | 4,472.184 | 4,683.751 | 4,406.743 | 4,555.272 | 5,458.198 | 5,601.747 | 6,234.432 | 6,438.182 | 8,031.057 | 8,204.469 | 8,850.515 | 9,899.802 | 8,006.096 | 95,757.697 | 95,897.395 | 99,882.469 | 90,401.216 | 95,872.786 | 92,658.104 | 95,439.188 | 94,705.17 | 89,027.199 | 87,998.826 | 96,951.277 | 88,675.655 | 82,564.572 | 82,130.481 | 91,377.871 | 83,179.663 | 81,626.329 | 77,912.669 | 85,834.786 | 11,652.153 | 11,917.543 | 10,438.089 | 12,648.504 | 12,219.769 | 12,272.261 | 12,415.939 | 12,437.265 | 598.921 | 588.26 | 512.043 | 169.428 | 302.463 | 431.884 | 472.193 | 467.331 | 146.738 | 279.552 | 355.806 | 356.806 | 509.435 | 505.763 | 507.883 | 535.127 | 153.973 | 163.968 | 191.867 | 208.47 | 125.094 | 144.325 | 186.07 | 184.191 | 152.518 | 78.494 | 64.238 | 69.982 | 249.651 | 183.215 | 252.371 | 334.143 | 380.989 | 343.59 | 370.088 | 376.73 | 390.46 | 465.122 | 437.494 | 439.327 | 451.876 | 455.758 | 452.206 | 508.638 | 1,585.388 | 1,677.232 | 1,558.788 | 1,578.025 | 1,691.982 | 1,825.371 | 1,475.937 | 1,520.481 | 1,696.798 | 1,098.015 | 951.396 | 825.811 | 824.413 | 878.081 | 873.802 | 918.391 | 693.919 | 556.188 | 716.649 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,119.027 | 1,136.543 | 1,178.197 | 1,226.434 | 1,237.545 | 1,262.143 | 1,203.377 | 1,221.96 | 1,179.15 | 1,210.922 | 512.242 | 385.114 | 332.419 | 338.158 | 348.544 | 6,463.255 | 6,391.296 | 3,061.353 | 3,182.795 | 3,289.89 | 3,265.257 | 3,242.697 | 3,186.158 | 3,074.052 | 2,995.392 | 2,952.191 | 2,924.469 | 2,817.285 | 2,746.03 | 2,808.966 | 2,722.872 | 2,801.214 | 2,764.382 | 2,749.807 | 131.43 | 132.966 | 132.833 | 131.683 | 130.032 | 131.651 | 133.268 | 134.9 | 145.407 | 146.751 | 148.852 | 150.889 | 151.044 | 176.009 | 156.186 | 158.56 | 167.201 | 170.208 | 173.43 | 186.4 | 204.901 | 202.359 | 203.32 | 209.759 | 207.695 | 313.8 | 320.418 | 324.648 | 364.121 | 369.222 | 373.824 | 378.09 | 423.095 | 464.54 | 473.935 | 480.455 | 481.912 | 489.166 | 487.464 | 505.135 | 455.058 | 461.064 | 468.77 | 475.706 | 489.382 | 483.414 | 546.307 | 540.812 | 551.789 | 563.434 | 570.667 | 570.309 | 580.125 | 565.695 | 567.485 | 537.511 | 473.328 | 502.868 | 508.641 | 500.487 | 519.434 | 527.581 | 547.281 | 534.161 | 553.734 | 569.808 | 467.051 | 482.521 | 271.717 | 274.089 | 281.793 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 6,430.545 | 6,563.033 | 6,508.477 | 15,324.223 | 15,879.304 | 15,867.223 | 15,661.129 | 15,792.208 | 15,380.828 | 15,045.905 | 15,348.826 | 15,415.743 | 14,852.664 | 14,298.93 | 14,967.508 | 14,778.223 | 15,030.216 | 15,136.289 | 15,219.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 0.666 | 0.685 | 0.704 | 0.723 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,102.208 | 7,371.651 | 7,502.245 | 7,953.836 | 8,422.835 | 8,498.755 | 8,581.228 | 8,844.48 | 8,763.447 | 8,765.624 | 9,136.921 | 9,393.383 | 9,254.582 | 9,090.149 | 9,388.838 | 9,743.439 | 10,130.75 | 10,410.957 | 10,652.726 | 0.956 | 1.006 | 1.055 | 1.105 | 0.019 | 0.022 | 0.026 | 0.029 | 0.036 | 0.038 | 0.042 | 0.045 | 0.053 | 0.037 | 0.038 | 0.041 | 0.044 | 0.047 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 10.729 | 10.862 | 10.995 | 0.015 | 0.02 | 0.024 | 0.029 | 0.033 | 0.038 | 0.042 | 0.047 | 0.051 | 0.056 | 0.06 | 0.077 | 0.039 | 0.414 | 0.434 | 0.438 | 0.457 | 0.476 | 0.495 | 0.528 | 0.533 | 0.288 | 0.295 | 0.301 | 0.307 | 0.314 | 0.32 | 0.327 | 0.333 | 0 | 0.346 | 0 |
Goodwill and Intangible Assets
| 0.666 | 0.685 | 0.704 | 0.723 | -2,122.388 | -2,093.678 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13,532.753 | 13,934.684 | 14,010.722 | 23,278.059 | 24,302.139 | 24,365.978 | 24,242.357 | 24,636.688 | 24,144.275 | 23,811.529 | 24,485.747 | 24,809.126 | 24,107.246 | 23,389.079 | 24,356.346 | 24,521.662 | 25,160.966 | 25,547.246 | 25,871.727 | 0.956 | 1.006 | 1.055 | 1.105 | 0.019 | 0.022 | 0.026 | 0.029 | 0.036 | 0.038 | 0.042 | 0.045 | 0.053 | 0.037 | 0.038 | 0.041 | 0.044 | 0.047 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 10.729 | 10.862 | 10.995 | 0.015 | 0.02 | 0.024 | 0.029 | 0.033 | 0.038 | 0.042 | 0.047 | 0.051 | 0.056 | 0.06 | 0.077 | 0.039 | 0.414 | 0.434 | 0.438 | 0.457 | 0.476 | 0.495 | 0.528 | 0.533 | 0.288 | 0.295 | 0.301 | 0.307 | 0.314 | 0.32 | 0.327 | 0.333 | 0 | 0.346 | 0 |
Long Term Investments
| 0 | 0 | 2,132.73 | 3,430.778 | 2,122.388 | 2,093.678 | 2,155.956 | 3,010.253 | 2,123.929 | 2,102.64 | 2,130.774 | 2,111.415 | 46.31 | -41.905 | 2,083.69 | 2,480.593 | 2,416.912 | 2,544.39 | 2,585.711 | 2,653.595 | 2,561.794 | 2,526.53 | 2,529.877 | 2,622.634 | 2,069.313 | 1,816.911 | 2,076.295 | 1,959.535 | 2,431.544 | 2,467.503 | 2,065.165 | 1,966.621 | 2,029.133 | 1,462.289 | 2,315.653 | 2,200.835 | 2,196.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.375 | -0.375 | -0.375 | -0.375 | -0.375 | -0.375 | -0.411 | -0.411 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -30.18 | -37.415 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 1.267 | 2.452 | 0.754 | 0.469 | 0.289 | 0.773 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,165.68 | 1,043.851 | 1,174.58 | 1,151.125 | 1,159.629 | 1,053.328 | 1,317.211 | 1,173.029 | 1,147.479 | 1,155.397 | 1,173.326 | 1,265.158 | 1,173.475 | 905.111 | 956.855 | 1,129.528 | 1,112.78 | 1,055.268 | 796.825 | 0.061 | 0.061 | 0.061 | 0.061 | 0 | 0 | 0 | 1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.311 | 39.752 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 3,599.4 | 3,172.368 | 1,770.885 | 30.425 | 3,376.463 | 3,016.609 | 943.262 | 16.687 | 996.553 | 890.777 | 256.075 | 31.002 | 2,066.394 | 2,141.7 | 5.111 | 1,256.504 | 1,116.347 | 982.538 | 861.282 | 780.662 | 874.484 | 948.483 | 999.14 | 889.628 | 981.373 | 1,560.962 | 1,329.495 | 1,337.227 | 828.302 | 889.054 | 917.08 | 751.563 | 728.779 | 1,250.714 | 2.448 | 1.972 | 1.586 | 1.624 | 0 | 0 | 0 | -1.147 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -167.245 | 0 | 0 | 0 | 0 | 0 | 8.849 | 8.849 | 0.034 | 0.035 | 0.036 | 0.037 | 0.132 | 0.133 | 0.134 | 0.134 | 7.688 | 7.735 | 4.301 | 0.061 | 1.089 | 1.222 | 1.378 | 1.56 | 3.281 | 3.474 | 3.692 | 3.889 | 4.087 | 4.271 | 4.433 | 4.46 | 476.708 | 476.811 | 475.563 | 4.664 | -15.726 | -15.74 | -18.083 | -17.901 | -20.49 | -20.406 | -19.768 | -20.4 | 1.659 | 1.227 | 3.715 | 9.723 | 15.861 | 16.044 | 19.189 | 24.686 | 19.641 | 20.427 | 29.537 |
Total Non-Current Assets
| 4,720.361 | 4,312.048 | 5,083.269 | 4,688.829 | 4,614.296 | 4,279.524 | 4,302.595 | 4,248.9 | 4,299.632 | 4,204.339 | 2,899.091 | 2,527.531 | 2,445.123 | 2,437.953 | 2,437.345 | 24,898.785 | 24,903.09 | 21,773.583 | 31,058.972 | 32,185.915 | 32,120.841 | 32,277.278 | 32,524.892 | 31,878.068 | 31,013.004 | 31,989.137 | 32,404.543 | 31,394.768 | 30,300.066 | 31,478.724 | 31,356.307 | 31,793.144 | 32,124.808 | 32,131.362 | 2,450.549 | 2,336.839 | 2,331.909 | 134.473 | 130.051 | 131.673 | 133.294 | 134.93 | 145.444 | 146.79 | 148.894 | 150.934 | 151.097 | 176.046 | 156.224 | 158.601 | 167.245 | 170.255 | 173.48 | 186.4 | 204.901 | 202.359 | 212.169 | 218.608 | 207.729 | 313.836 | 320.454 | 324.685 | 364.253 | 369.354 | 373.958 | 378.225 | 430.782 | 472.275 | 478.235 | 480.518 | 493.73 | 501.25 | 499.837 | 506.71 | 457.983 | 464.187 | 472.116 | 479.253 | 493.132 | 487.352 | 550.375 | 544.913 | 1,028.553 | 1,040.306 | 1,046.307 | 575.012 | 564.813 | 550.389 | 549.84 | 520.068 | 453.315 | 482.957 | 489.401 | 480.62 | 531.512 | 531.44 | 551.297 | 544.192 | 569.909 | 586.172 | 486.567 | 507.54 | 291.358 | 294.862 | 311.33 |
Total Assets
| 8,945.221 | 8,641.693 | 9,555.452 | 9,372.58 | 9,021.039 | 8,834.796 | 9,760.793 | 9,850.647 | 10,534.064 | 10,642.521 | 10,930.148 | 10,732 | 11,295.638 | 12,337.755 | 10,443.441 | 120,656.482 | 120,800.485 | 121,656.052 | 121,460.188 | 128,058.701 | 124,778.945 | 127,716.466 | 127,230.062 | 120,905.267 | 119,011.83 | 128,940.414 | 121,080.198 | 113,959.34 | 112,430.547 | 122,856.595 | 114,535.97 | 113,419.473 | 110,037.477 | 117,966.148 | 14,102.702 | 14,254.383 | 12,769.998 | 12,782.977 | 12,349.82 | 12,403.934 | 12,549.232 | 12,572.194 | 744.365 | 735.05 | 660.937 | 320.363 | 453.56 | 607.93 | 628.417 | 625.932 | 313.982 | 449.807 | 529.286 | 543.205 | 714.336 | 708.122 | 720.052 | 753.735 | 361.702 | 477.804 | 512.321 | 533.155 | 489.347 | 513.679 | 560.028 | 562.416 | 583.3 | 550.769 | 542.473 | 550.499 | 743.381 | 684.465 | 752.208 | 840.852 | 838.972 | 807.777 | 842.205 | 855.983 | 883.592 | 952.474 | 987.869 | 984.24 | 1,480.429 | 1,496.064 | 1,498.513 | 1,083.651 | 2,150.201 | 2,227.621 | 2,108.628 | 2,098.092 | 2,145.296 | 2,308.329 | 1,965.337 | 2,001.102 | 2,228.31 | 1,629.455 | 1,502.693 | 1,370.003 | 1,394.321 | 1,464.253 | 1,360.369 | 1,425.931 | 985.277 | 851.049 | 1,027.979 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 311.173 | 201.527 | 369.94 | 551.531 | 282.197 | 62.022 | 46.048 | 46.046 | 41.899 | 37.272 | 38.168 | 35.353 | 36.766 | 60.086 | 52.143 | 52,182.648 | 54,738.86 | 62,705.48 | 49,392.723 | 50,668.862 | 49,740.538 | 50,498.492 | 50,141.564 | 50,462.317 | 51,190.17 | 52,837.857 | 53,251.493 | 48,538.695 | 45,722.276 | 50,912.636 | 43,527.977 | 43,036.022 | 41,434.222 | 49,724.675 | 444.236 | 220.174 | 297.187 | 288.704 | 138.546 | 111.246 | 97.608 | 114.178 | 100.36 | 113.026 | 126.598 | 104.635 | 126.44 | 124.533 | 117.589 | 106.136 | 153.217 | 154.47 | 154.921 | 154.635 | 181.013 | 177.159 | 219.969 | 223.812 | 96.598 | 115.393 | 137.255 | 133.115 | 107.565 | 81.769 | 150.769 | 107.98 | 122.04 | 121.87 | 66.76 | 122.52 | 117.012 | 83.927 | 79.616 | 83.952 | 68.239 | 82.942 | 70.2 | 69.278 | 60.906 | 76.137 | 105.277 | 97.771 | 82.379 | 102.193 | 91.569 | 90.052 | 127.204 | 138.623 | 111.77 | 126.708 | 141.899 | 113.139 | 42.814 | 64.878 | 148.489 | 75.042 | 131.621 | 136.097 | 116.427 | 169.942 | 169.875 | 190.546 | 0 | 136.942 | 0 |
Short Term Debt
| 349.999 | 340.904 | 300.577 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 9.367 | 0 | 0.784 | 963.754 | 743.544 | 42,850.469 | 30,144.942 | 30,060.56 | 24,855.671 | 26,586.969 | 28,259.561 | 29,090.957 | 28,801.525 | 29,213.222 | 27,594.813 | 29,190.887 | 28,081.864 | 27,893.926 | 27,061.857 | 31,008.004 | 8,031.07 | 10,561.527 | 6,540.405 | 6,595.294 | 38 | 537.9 | 28 | 4 | 9.98 | 17.98 | 17.98 | 10.98 | 263.18 | 267.18 | 274.2 | 24.2 | 14.2 | 14.2 | 12 | 0 | 0 | 5 | 55 | 381 | 55.7 | 2 | 8 | 17 | 468.71 | 431.026 | 452.707 | 368.154 | 321.159 | 321.177 | 316.373 | 325.66 | 365.353 | 345.615 | 328.476 | 328.476 | 389.1 | 395.317 | 486.222 | 491.601 | 373.684 | 378.08 | 485.282 | 488.268 | 449.671 | 461.698 | 510.581 | 503.759 | 571.262 | 592.77 | 640.317 | 564.163 | 694.518 | 777.367 | 633.814 | 617.989 | 593.383 | 579.32 | 519.893 | 517.918 | 458.284 | 387.244 | 261.009 | 212.182 | 224.518 | 251.185 | 244.178 | 230.071 | 0 | 23.235 | 0 |
Tax Payables
| 2.456 | 2.634 | 0.923 | 0.096 | 0.84 | 1.852 | 1.455 | 0.203 | 1.235 | 1.699 | 0.548 | 0.341 | 1.556 | 7.157 | 16.49 | 1,461.255 | 1,077.748 | 1,617.195 | 904.271 | 859.746 | 969.786 | 1,508.256 | 803.423 | 909.368 | 991.983 | 1,161.298 | 886.713 | 741.662 | 503.428 | 890.91 | 783.368 | 790.023 | 736.517 | 1,039.729 | 51.77 | 55.554 | 43.507 | 61.861 | 13.539 | 13.49 | 16.46 | 18.38 | 18.275 | 19.14 | 18.336 | 20.854 | 15.657 | 16.023 | 16.818 | 17.782 | 73.037 | 73.009 | 73.227 | 73.227 | 72.605 | 72.901 | 72.993 | 73.066 | 71.728 | 72.008 | 72.654 | 72.507 | 70.998 | 98.316 | 97.813 | 99.242 | 102.679 | 95.075 | 94.529 | 104.385 | 74.345 | 74.282 | 73.872 | 73.512 | 76.12 | 80.26 | 74.834 | 77.694 | 66.521 | 66.724 | 54.309 | 60.139 | 50.688 | 51.774 | 53.496 | 52.27 | 44.897 | 42.481 | 40.754 | 44.693 | 41.285 | 39.047 | 37.094 | 40.162 | 28.565 | 34.843 | 39.843 | 24.479 | 18.266 | 18.374 | 5.913 | 18.412 | 0 | 18.564 | 0 |
Deferred Revenue
| 0 | 0 | 24.14 | 29.686 | 118.554 | 192.594 | 125.597 | 484.962 | 5.134 | 1.603 | 0 | 0.378 | 0 | 197.586 | 152.214 | 5,752.331 | 5,462.528 | 7,284.845 | 7,113.037 | 7,018.267 | 6,119.699 | 7,323.508 | 5,378.253 | 5,601.402 | 6,203.529 | 6,459.153 | 6,446.888 | 5,665.186 | 4,872.331 | 6,005.336 | 6,118.208 | 6,443.023 | 4,571.594 | 5,027.85 | 133.109 | 146.319 | 187.783 | 241.202 | 154.692 | 273.767 | 274.008 | 300.322 | 282.373 | 265.478 | 188.412 | 101.417 | 147.095 | 285.82 | 301.906 | 0 | 0 | 801.999 | 512.343 | 519.024 | 587.778 | 577.886 | 469.786 | 400.403 | 231.847 | 238.957 | 208.787 | 222.055 | 234.212 | 244.526 | 231.47 | 230.177 | 296.313 | 288.994 | 299.676 | 247.397 | 214.989 | 181.471 | 221.699 | 302.271 | 152.344 | 154.524 | 168.104 | 169.158 | 171.969 | 175.195 | 171.359 | 176.902 | 219.508 | 206.445 | 178.939 | 177.78 | 96.727 | 72.979 | 88.772 | 121.542 | 79.665 | 325.648 | 133.882 | 153.091 | 260.801 | 121.703 | 113.106 | 109.979 | 93.397 | 106.246 | 70.12 | 115.945 | 0 | 109.29 | 0 |
Other Current Liabilities
| 291.058 | 304.752 | 919.167 | 905.18 | 861.865 | 766.049 | 1,122.328 | 1,246.444 | 3,253.073 | 3,365.89 | 3,699.986 | 3,557.926 | 3,582.872 | 3,708.533 | 5,414.644 | 10,045.95 | 10,192.641 | 11,469.439 | 7,436.144 | 6,842.136 | 5,730.104 | 6,441.032 | 5,651.884 | 5,744.316 | 5,319.947 | 32,015.478 | 5,591.235 | 4,945.339 | 4,393.067 | 5,139.537 | 5,335.409 | 5,653 | 3,863.281 | 4,075.34 | 81.34 | 113.452 | 159.862 | 195.355 | 158.425 | 278.416 | 525.511 | 538.858 | 325.711 | 295.918 | 218.701 | 126.568 | 179.042 | 305.377 | 319.778 | 325.697 | 654.405 | 767.811 | 804.948 | 476.535 | 585.669 | 565.534 | 437.079 | 419.36 | 254.225 | 370.456 | 315.696 | 395.377 | 325.678 | 285.119 | 203.702 | 205.722 | 214.559 | 214.714 | 223.822 | 146.327 | 207.984 | 181.728 | 164.557 | 245.526 | 136.037 | 161.446 | 105.872 | 118.558 | 196.871 | 228.688 | 240.692 | 247.283 | 204.902 | 176.179 | 152.612 | 219.617 | 70.243 | 50.276 | 106.333 | 91.745 | 59.164 | 306.033 | 111.47 | 127.919 | 255.364 | 102.033 | 94.161 | 103.023 | 101.473 | 120.058 | 87.243 | 130.317 | 340.741 | 118.368 | 498.532 |
Total Current Liabilities
| 954.686 | 849.817 | 1,642.156 | 1,456.806 | 1,144.902 | 1,022.517 | 1,169.831 | 1,292.693 | 3,296.207 | 3,406.464 | 3,748.069 | 3,593.62 | 3,621.978 | 4,739.53 | 6,226.821 | 107,183.005 | 97,000.504 | 105,752.805 | 83,705.191 | 85,466.108 | 85,972.961 | 87,652.616 | 86,498.69 | 86,252.906 | 86,007.091 | 89,165.499 | 89,453.166 | 82,733.524 | 78,084.85 | 88,839.022 | 59,095.437 | 59,187.441 | 54,804.258 | 63,769.732 | 641.132 | 927.08 | 528.556 | 549.92 | 320.489 | 421.131 | 657.559 | 682.396 | 707.526 | 695.263 | 637.835 | 276.257 | 335.339 | 460.133 | 466.186 | 449.615 | 880.659 | 1,000.291 | 1,088.097 | 1,085.397 | 894.987 | 817.593 | 738.04 | 733.238 | 891.26 | 988.883 | 978.311 | 969.152 | 825.4 | 786.381 | 768.656 | 738.604 | 804.632 | 777.274 | 713.587 | 701.708 | 788.441 | 735.254 | 804.267 | 894.59 | 654.08 | 702.727 | 736.188 | 753.799 | 773.97 | 833.247 | 910.858 | 908.952 | 909.231 | 922.915 | 937.993 | 926.102 | 936.862 | 1,008.747 | 892.67 | 881.136 | 835.731 | 1,037.538 | 711.271 | 750.877 | 890.702 | 598.809 | 526.634 | 475.78 | 460.683 | 554.039 | 507.209 | 569.346 | 340.741 | 297.108 | 498.532 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 172.021 | 13.99 | 16.064 | 18.226 | 20.508 | 14.378 | 24.525 | 26.444 | 28.459 | 30.086 | 32.351 | 33.627 | 2.176 | 2.184 | 322.024 | 2,806.656 | 13,706.558 | 7,374.437 | 12,922.977 | 21,104.187 | 14,094.601 | 18,520.394 | 15,925.08 | 10,239.467 | 8,810.576 | 19,107.355 | 7,550.194 | 7,561.631 | 13,539.858 | 12,981.942 | 34,946.291 | 33,676.698 | 34,037.009 | 33,534.638 | 1,015.036 | 998.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.633 | 11.53 | 11.403 | 11.254 | 14.306 | 14.65 | 17.659 | 19.035 | 18.778 | 325 | 325 | 400 | 400 | 0 | 0 | 0 | 50 | 34.787 | 37.917 | 37.939 | 31.268 | 42.273 | 0 | 48.08 | 42.915 | 0 | 0 | 0 | 0 | 79.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.075 | 65.696 | 54.833 | 58.454 | 125.021 | 128.642 | 131.264 | 135.885 | 147.608 | 110.763 | 96.422 | 96.422 | 177.322 | 166.079 | 128.653 | 139.916 | 154.395 | 157.395 | 164.659 | 173.904 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.021 | 225.329 | 189.204 | 166.577 | 146.103 | 225.968 | 168.998 | 215.893 | 173.915 | 230.988 | 230.988 | 155.339 | 149.409 | 125.033 | 129.926 | 5.837 | 5.837 | 0 | 1.647 | 2.291 | 3.551 | 4.79 | 4.79 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 | 0 | 0 | 0 | 0 | 0 | 0.024 | 0.047 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1,621.983 | 1,648.529 | 1,664.528 | 1,748.793 | 1,836.819 | 1,845.222 | 1,839.784 | 1,882.82 | 1,848.937 | 1,851.854 | 1,903.557 | 1,953.086 | 1,909.453 | 1,881.813 | 1,971.29 | 3,010.305 | 3,087.916 | 3,217.044 | 3,231.144 | -1,013.359 | -996.532 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 283.565 | 283.565 | 447.133 | 447.133 | 447.133 | 447.133 | 1,121.164 | 1,078.981 | 80.402 | 81.761 | 2 | 2 | 2 | 2.5 | 32.711 | 939.744 | 1,001.085 | 133.144 | 4,081.599 | 785.132 | 4,200.724 | 822.536 | 4,186.648 | 4,040.626 | 3,971.967 | 861.709 | 4,041.414 | 3,953.64 | 1,023.359 | 918.1 | 433.226 | 386.516 | 814.007 | 363.345 | 3.968 | 5.228 | 1.677 | 6.467 | 2.074 | 2.471 | 3.367 | 3.14 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 20.112 | 23.037 | 23.466 | 24.531 | 0 | 0 | 0 | -50 | 0 | 0 | 0 | 0 | 0 | 44.756 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.157 | 0 | 0.112 | 0.114 | 0.069 | 0.095 | 6.383 | 10.9 | 24.553 | 21.683 | 25.827 |
Total Non-Current Liabilities
| 455.586 | 297.555 | 463.197 | 465.359 | 467.641 | 461.511 | 1,145.713 | 1,105.472 | 108.861 | 111.847 | 34.351 | 35.627 | 4.176 | 4.684 | 354.735 | 5,526.404 | 16,581.501 | 9,172.109 | 18,919.946 | 23,726.138 | 20,592.483 | 21,182.714 | 22,210.441 | 16,302.945 | 14,865.385 | 21,872.621 | 13,700.033 | 13,723.542 | 16,570.063 | 16,131.184 | 38,395.659 | 37,156.967 | 38,068.06 | 37,130.774 | 1,019.004 | 1,003.437 | 6.467 | 6.467 | 2.074 | 2.471 | 3.367 | 3.14 | 0 | 0 | 0 | 11.633 | 11.53 | 11.403 | 11.254 | 14.306 | 14.65 | 17.659 | 19.035 | 18.778 | 345.112 | 348.037 | 423.466 | 424.531 | 0 | 0 | 0 | 0 | 34.787 | 37.917 | 37.939 | 31.268 | 42.273 | 44.756 | 48.08 | 42.915 | 0 | 0 | 0 | 0 | 79.087 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 62.075 | 65.696 | 54.833 | 58.454 | 125.021 | 128.642 | 131.264 | 135.885 | 147.608 | 110.763 | 96.422 | 96.422 | 177.478 | 166.079 | 128.764 | 140.031 | 154.464 | 157.489 | 171.042 | 184.804 | 24.553 | 21.683 | 25.827 |
Total Liabilities
| 1,410.273 | 1,147.372 | 2,105.353 | 1,922.165 | 1,612.543 | 1,484.028 | 2,315.544 | 2,398.165 | 3,405.068 | 3,518.311 | 3,782.42 | 3,629.247 | 3,626.154 | 4,744.214 | 6,581.556 | 112,709.409 | 113,582.005 | 114,924.914 | 102,625.137 | 109,192.246 | 106,565.444 | 108,835.33 | 108,709.131 | 102,555.851 | 100,872.476 | 111,038.12 | 103,153.199 | 96,457.066 | 94,654.913 | 104,970.206 | 97,491.096 | 96,344.408 | 92,872.318 | 100,900.506 | 1,660.136 | 1,930.517 | 535.023 | 556.387 | 322.563 | 423.602 | 660.926 | 685.535 | 707.526 | 695.263 | 637.835 | 287.89 | 346.868 | 471.536 | 477.44 | 463.922 | 895.31 | 1,017.95 | 1,107.131 | 1,104.175 | 1,240.098 | 1,165.631 | 1,161.506 | 1,157.769 | 891.26 | 988.883 | 978.311 | 969.152 | 860.187 | 824.298 | 806.596 | 769.872 | 846.905 | 822.03 | 761.667 | 744.622 | 788.441 | 735.254 | 804.267 | 894.59 | 733.167 | 702.727 | 736.188 | 753.799 | 773.97 | 833.247 | 910.858 | 908.952 | 971.305 | 988.611 | 992.827 | 984.556 | 1,061.883 | 1,137.389 | 1,023.934 | 1,017.021 | 983.339 | 1,148.302 | 807.692 | 847.299 | 1,068.18 | 764.888 | 655.399 | 615.811 | 615.147 | 711.528 | 678.251 | 754.15 | 365.294 | 318.791 | 524.359 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 96.753 | 98.903 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 65.828 | 0 | 113.994 | 563.254 | 338.57 | 467.547 | 0 | 0 | 0 | 0 | 74.705 | 0 | 218.905 | 283.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 2,899.338 | 892.649 | 892.649 | 892.649 | 892.649 | 892.649 | 892.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 492.649 | 466 | 466 | 466 | 233 | 233 | 233 | 233 | 233 | 233 | 233 |
Retained Earnings
| -5,640.933 | -5,683.911 | -5,696.697 | -5,714.435 | -5,715.116 | -5,770.699 | -5,704.439 | -5,705.789 | -5,972.641 | -5,992.459 | -5,999.306 | -6,021.163 | -6,105.823 | -6,187.18 | -9,249.799 | -8,284.182 | -8,863.757 | -9,267.369 | 979.921 | 974.682 | 670.672 | 521.234 | 496.011 | 359.381 | 250.185 | 197.587 | 180.961 | 136.514 | 85.845 | 137.344 | -562.036 | -658.366 | -699.024 | -683.23 | -789.757 | -914.168 | -988.828 | -1,004.738 | -1,108.873 | -1,156.141 | -1,249.691 | -1,251.448 | -1,326.837 | -1,323.595 | -1,339.954 | -1,330.388 | -1,255.432 | -1,225.746 | -1,211.184 | -1,200.149 | -1,542.228 | -1,529.042 | -1,538.755 | -1,521.898 | -1,486.824 | -1,418.571 | -1,402.516 | -1,365.097 | -1,498.217 | -1,479.739 | -1,434.65 | -1,404.656 | -1,339.589 | -1,279.368 | -1,207.358 | -1,168.249 | -1,163.139 | -1,166.196 | -1,113.091 | -1,088.11 | -949.118 | -954.829 | -956.085 | -931.956 | -603.061 | -609.294 | -615.554 | -621.048 | -632.391 | -633.987 | -673.659 | -679.654 | -374.303 | -377.278 | -378.115 | -658.979 | 179.48 | 181.466 | 181.376 | 176.331 | 255.73 | 254.597 | 253.12 | 249.405 | 242.703 | 229.46 | 231.247 | 165.687 | 329.272 | 302.779 | 245.103 | 236.53 | 219.154 | 131.375 | 94.495 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 174.515 | -96.753 | -98.903 | 10,250.489 | 169.931 | 10,202.438 | 128.329 | 10,247.793 | 137.375 | 10,211.54 | 125.233 | 10,154.548 | -65.828 | 10,112.063 | -113.994 | -563.254 | -338.57 | -467.547 | 133.378 | 43.211 | 71.068 | 84.966 | -74.705 | 25.244 | -218.905 | -283.725 | 56.252 | 219.154 | 320.31 | 363.058 | 269.247 | 3.442 | 2.637 | 1.88 | 2.065 | 1.119 | 1.462 | 2.986 | 3.097 | 2.799 | 2.463 | 2.132 | 1.923 | 1.275 | 1.275 | 1.275 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 10,276.682 | 10,277.049 | 10,245.61 | 9,977.85 | -208.044 | 10,207.959 | 0 | 10,089.141 | 0 | 10,089.139 | 0 | 10,087.3 | 0 | 10,087.3 | 0 | 9,955.644 | 0 | 10,203.416 | 9,754.156 | 10,087.3 | -467.547 | 10,087.3 | 10,360.62 | 10,087.3 | 10,403.191 | 10,087.3 | 10,343.469 | 9,868.395 | 10,066.993 | 10,087.3 | 10,446.685 | 10,087.3 | 10,647.515 | 10,087.3 | 10,128.53 | 10,239.821 | 10,241.116 | 10,128.529 | 10,245.338 | 10,245.681 | 10,132.928 | 10,288.735 | 480.477 | 480.142 | 479.81 | 366.387 | 366.387 | 478.953 | 878.953 | 878.953 | 477.678 | 477.678 | 477.678 | 477.678 | 477.678 | 477.678 | 477.678 | 477.678 | 474.397 | 474.397 | 474.397 | 487.836 | 474.397 | 474.397 | 466.441 | 466.441 | 396.557 | 391.557 | 391.557 | 461.077 | 401.218 | 401.218 | 401.218 | 391.557 | 214.86 | 220.293 | 227.492 | 330.558 | 247.767 | 259.223 | 256.138 | 260.356 | 389.207 | 390.45 | 389.561 | 263.046 | 404.066 | 403.82 | 398.496 | 398.264 | 399.606 | 399.137 | 399.285 | 399.125 | 414.824 | 133.458 | 142.064 | 113.924 | 207.416 | 197.427 | 193.587 | 191.664 | 165.817 | 165.817 | 176.126 |
Total Shareholders Equity
| 7,535.087 | 7,492.476 | 7,448.251 | 7,448.56 | 7,406.72 | 7,348.987 | 7,445.388 | 7,452.621 | 7,129.135 | 7,124.349 | 7,147.825 | 7,102.85 | 7,005.055 | 6,924.691 | 3,804.087 | 4,636.628 | 4,147.644 | 3,835.385 | 13,633.415 | 13,852.86 | 13,419.873 | 13,871.36 | 13,755.969 | 13,647.196 | 13,552.714 | 13,340.445 | 13,423.768 | 13,135.172 | 13,335.901 | 13,411.159 | 12,783.987 | 12,791.914 | 12,847.829 | 12,769.812 | 12,352.844 | 12,227.628 | 12,151.627 | 12,136.486 | 12,035.803 | 11,988.879 | 11,896.852 | 11,895.205 | 46.289 | 49.195 | 32.505 | 41.862 | 116.169 | 145.855 | 160.418 | 171.453 | -571.901 | -558.715 | -568.428 | -551.571 | -516.497 | -448.244 | -432.189 | -394.77 | -531.171 | -512.693 | -467.604 | -437.611 | -372.543 | -312.322 | -248.268 | -209.16 | -273.934 | -281.99 | -228.885 | -203.904 | -55.252 | -60.962 | -62.219 | -63.84 | 104.448 | 103.648 | 104.587 | 100.714 | 108.024 | 117.885 | 75.127 | 73.35 | 507.553 | 505.82 | 504.095 | 96.715 | 1,076.194 | 1,077.935 | 1,072.521 | 1,067.243 | 1,147.984 | 1,146.383 | 1,145.053 | 1,141.178 | 1,150.176 | 855.99 | 839.311 | 745.583 | 769.688 | 743.1 | 671.69 | 661.194 | 617.971 | 530.192 | 503.621 |
Total Equity
| 7,534.948 | 7,494.32 | 7,450.1 | 7,450.415 | 7,408.496 | 7,350.768 | 7,445.249 | 7,452.482 | 7,128.996 | 7,124.21 | 7,147.728 | 7,102.753 | 7,669.484 | 7,593.541 | 3,861.885 | 7,947.073 | 7,218.48 | 6,731.138 | 18,835.051 | 18,866.455 | 18,213.501 | 18,881.136 | 18,520.931 | 18,349.416 | 18,139.354 | 17,902.294 | 17,926.999 | 17,502.274 | 17,775.634 | 17,886.389 | 17,044.874 | 17,075.065 | 17,165.159 | 17,065.642 | 12,442.565 | 12,323.866 | 12,234.975 | 12,226.591 | 12,027.256 | 11,980.332 | 11,888.307 | 11,886.659 | 36.839 | 39.787 | 23.101 | 32.472 | 106.692 | 136.394 | 150.977 | 162.01 | -581.327 | -568.143 | -577.845 | -560.97 | -525.762 | -457.509 | -441.454 | -404.035 | -529.558 | -511.08 | -465.99 | -435.997 | -370.84 | -310.619 | -246.568 | -207.457 | -263.605 | -271.26 | -219.193 | -194.123 | -45.06 | -50.789 | -52.059 | -53.738 | 105.805 | 105.05 | 106.017 | 102.184 | 109.622 | 119.226 | 77.011 | 75.287 | 509.123 | 507.453 | 505.686 | 99.094 | 1,088.317 | 1,090.232 | 1,084.694 | 1,081.071 | 1,161.958 | 1,160.027 | 1,157.645 | 1,153.803 | 1,160.13 | 864.567 | 847.294 | 754.193 | 779.174 | 752.725 | 682.118 | 671.781 | 617.971 | 532.259 | 503.621 |
Total Liabilities & Shareholders Equity
| 8,945.221 | 8,641.693 | 9,555.452 | 9,372.58 | 9,021.039 | 8,834.796 | 9,760.793 | 9,850.647 | 10,534.064 | 10,642.521 | 10,930.148 | 10,732 | 11,295.638 | 12,337.755 | 10,443.441 | 120,656.482 | 120,800.485 | 121,656.052 | 121,460.188 | 128,058.701 | 124,778.945 | 127,716.466 | 127,230.062 | 120,905.267 | 119,011.83 | 128,940.414 | 121,080.198 | 113,959.34 | 112,430.547 | 122,856.595 | 114,535.97 | 113,419.473 | 110,037.477 | 117,966.148 | 14,102.702 | 14,254.383 | 12,769.998 | 12,782.977 | 12,349.82 | 12,403.934 | 12,549.232 | 12,572.194 | 744.365 | 735.05 | 660.937 | 320.363 | 453.56 | 607.93 | 628.417 | 625.932 | 313.982 | 449.807 | 529.286 | 543.205 | 714.336 | 708.122 | 720.052 | 753.735 | 361.702 | 477.804 | 512.321 | 533.155 | 489.347 | 513.679 | 560.028 | 562.416 | 583.3 | 550.769 | 542.473 | 550.499 | 743.381 | 684.465 | 752.208 | 840.852 | 838.972 | 807.777 | 842.205 | 855.983 | 883.592 | 952.474 | 987.869 | 984.24 | 1,480.429 | 1,496.064 | 1,498.513 | 1,083.651 | 2,150.201 | 2,227.621 | 2,108.628 | 2,098.092 | 2,145.296 | 2,308.329 | 1,965.337 | 2,001.102 | 2,228.31 | 1,629.455 | 1,502.693 | 1,370.003 | 1,394.321 | 1,464.253 | 1,360.369 | 1,425.931 | 983.264 | 851.049 | 1,027.979 |