China Marine Information Electronics Company Limited
SSE:600764.SS
27.75 (CNY) • At close May 15, 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 Q3 | 2001 Q2 | 2000 Q4 | 2000 Q2 | 1999 Q4 | 1999 Q2 | 1998 Q4 | 1998 Q2 | 1997 Q4 | 1997 Q2 | 1996 Q4 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 2,181.247 | 2,444.017 | 2,319.923 | 2,571.119 | 2,424.613 | 2,718.972 | 2,572.106 | 2,540.023 | 1,716.837 | 2,697.213 | 1,816.39 | 2,604.094 | 1,841.634 | 2,492.561 | 1,780.865 | 2,637.606 | 2,558.53 | 2,339.155 | 2,135.33 | 2,390.866 | 2,784.933 | 1,702.669 | 417.789 | 439.171 | 477.402 | 471.31 | 598.695 | 719.391 | 775.549 | 816.822 | 659.412 | 509.006 | 540.34 | 551.731 | 155.01 | 126.173 | 110.624 | 118.294 | 80.286 | 56.833 | 88.415 | 148.596 | 57.757 | 156.732 | 151.359 | 218.079 | 114.14 | 109.386 | 211.31 | 167.658 | 118.155 | 150.63 | 136.244 | 202.108 | 161.22 | 176.331 | 251.449 | 290.459 | 212.972 | 237.637 | 253.126 | 316.688 | 260.817 | 279.315 | 278.748 | 245.478 | 167.856 | 169.183 | 232.271 | 296.384 | 100.587 | 113.027 | 140.725 | 156.382 | 154.352 | 74.37 | 102.311 | 197.255 | 42.691 | 20.142 | 27.909 | 69.416 | 126.67 | 173.426 | 153.861 | 224.396 | 235.77 | 48.374 | 214.692 | 341.337 | 131.74 | 98.89 | 90.27 | 45.617 | 52.98 | 41.21 | 72.94 | 81.094 | 60.921 | 22.925 | 56.291 | 15.091 | 28.539 | 0 | 31.461 |
| Short Term Investments
| 303.004 | 0 | 0 | 373 | 0 | 186 | -7.468 | -6.979 | 650 | 104.5 | 380 | 89.92 | 300 | -4.444 | 440 | -4.371 | -4.681 | -5.014 | -5.078 | -5.311 | -5.638 | -5.914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 481.011 | 0 | 0 | 0 | -35.032 | 0 | 0 | 0 | 0 | -37.54 | -0 | 0 | 0 | 0 | -37.913 | 0 | 0 | 0 | 374.334 | 363.796 | 353.579 | -39.5 | -39.763 | 297.251 | 312.326 | 309.195 | -40.774 | 310.754 | 306.059 | 292.01 | 282.445 | 274.596 | 278.936 | 269.286 | 274.274 | 267.009 | 0 | -47.514 | 245.96 | -49.214 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 30 | 30 | 0 | 80 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 2,181.247 | 2,444.017 | 2,319.923 | 2,571.119 | 2,424.613 | 2,904.972 | 2,572.106 | 2,540.023 | 2,366.837 | 2,697.213 | 2,196.39 | 2,604.094 | 2,141.634 | 2,492.561 | 2,220.865 | 2,637.606 | 2,558.53 | 2,339.155 | 2,135.33 | 2,390.866 | 2,784.933 | 1,702.669 | 417.789 | 439.171 | 477.402 | 471.31 | 598.695 | 719.391 | 775.549 | 816.822 | 659.412 | 509.006 | 540.34 | 551.731 | 155.01 | 126.173 | 110.624 | 118.294 | 80.286 | 56.833 | 88.415 | 148.596 | 57.757 | 156.732 | 151.359 | 218.079 | 114.14 | 109.386 | 211.31 | 167.658 | 118.155 | 150.63 | 136.244 | 202.108 | 161.22 | 176.331 | 251.449 | 290.459 | 212.972 | 237.637 | 253.126 | 316.688 | 260.817 | 279.315 | 278.748 | 245.478 | 167.856 | 169.183 | 232.271 | 296.384 | 100.587 | 113.027 | 140.725 | 156.382 | 154.352 | 74.37 | 102.311 | 197.255 | 42.691 | 20.142 | 27.909 | 69.416 | 126.67 | 173.426 | 153.861 | 224.396 | 235.77 | 48.374 | 214.692 | 341.337 | 131.74 | 98.89 | 90.27 | 75.617 | 82.98 | 71.21 | 72.94 | 161.094 | 60.921 | 22.925 | 56.291 | 15.091 | 28.539 | 0 | 31.461 |
| Net Receivables
| 5,092.793 | 5,109.538 | 4,880.282 | 4,682.761 | 4,708.703 | 4,942.535 | 4,464.368 | 4,439.187 | 4,169.338 | 4,118.73 | 3,752.18 | 4,003.002 | 4,202.737 | 4,157.241 | 4,053.114 | 3,945.104 | 3,829.175 | 3,959.466 | 3,862.838 | 3,346.474 | 2,757.922 | 2,865.427 | 462.263 | 424.61 | 425.619 | 454.524 | 326.301 | 314.295 | 277.544 | 269.443 | 0 | 129.908 | 99.018 | 73.636 | 85.869 | 99.443 | 78.031 | 76.4 | 190.92 | 271.428 | 242.172 | 206.942 | 275.896 | 184.076 | 213.148 | 222.97 | 145.107 | 95.55 | 88.295 | 94.11 | 384.341 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 876.211 | 0 | 229.118 | 0 | 0 | 0 | 6.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 219.98 | 0 | 502.548 | 0 | 126.19 | 0 | 118.21 | 122.714 | 121.22 | 0 | 13.72 | 3.851 | 4.567 | 12.184 | 0 | 1.353 | 0.38 | 0 | 0 |
| Inventory
| 1,775.271 | 1,686.181 | 1,971.355 | 1,861.404 | 1,741.692 | 1,513.465 | 1,715.027 | 1,604.767 | 1,730.211 | 1,591.226 | 2,032.408 | 2,173.598 | 2,005.473 | 1,789.875 | 2,023.638 | 1,815.194 | 1,694.366 | 1,698.371 | 1,580.339 | 1,719.613 | 1,953.106 | 1,823.621 | 180.923 | 156.288 | 153.61 | 155.413 | 139.554 | 124.778 | 125.525 | 137.658 | 86.437 | 72.296 | 66.599 | 71.355 | 64.325 | 74.688 | 82.472 | 138.052 | 253.117 | 252.39 | 244.981 | 268.55 | 269.048 | 313.543 | 240.841 | 224.049 | 288.5 | 261.256 | 283.941 | 239.897 | 289.017 | 234.173 | 290.291 | 248.117 | 287.052 | 301.6 | 308.55 | 332.995 | 371.085 | 290.431 | 255.499 | 258.46 | 328.066 | 276.197 | 269.137 | 347.016 | 326.81 | 346.203 | 330.55 | 579.387 | 639.561 | 575.358 | 572.132 | 338.438 | 422.399 | 329.16 | 249.546 | 202.152 | 262.735 | 263.806 | 304.289 | 199.703 | 129.382 | 146.853 | 149.759 | 162.341 | 219.69 | 251.531 | 180.011 | 23.407 | 25.93 | 75.246 | 52.32 | 57.219 | 50.36 | 51.685 | 43.694 | 41.511 | 35.083 | 40.201 | 35.634 | 42.753 | 15.773 | 0 | 8.547 |
| Other Current Assets
| 193.486 | 160.253 | 256.803 | 191.904 | 508.832 | 401.865 | 460.966 | 415.854 | 1,110.754 | 336.803 | 726.765 | 368.317 | 769.693 | 354.197 | 882.961 | 348.915 | 353.051 | 251.61 | 459.133 | 500.578 | 357.63 | 198.62 | 19.095 | 19.086 | 16.592 | 4,635.089 | 18.689 | 16.179 | 21.79 | 18.888 | 146.508 | 29.464 | 1.851 | 12.759 | 0.802 | 5.61 | 5.852 | 348.137 | 44.813 | 107.574 | 102.876 | 90.298 | 90.616 | 186.664 | 46.291 | 85.595 | 92.59 | 135.254 | 211.681 | 144.142 | 380.032 | 439.782 | 389.013 | 384.056 | 479.561 | 422.756 | 368.129 | 442.408 | 444.276 | 498.559 | 516.568 | 551.685 | 643.229 | 598.312 | 729.184 | 596.809 | 1,004.967 | 854.781 | 884.591 | 802.154 | 856.01 | 713.296 | 594.013 | 533.773 | 673.549 | 598.113 | 561.493 | 603.764 | 350.568 | 365.185 | 376.981 | 288.085 | 188.446 | 143.191 | 199.869 | 156.125 | 219.97 | 296.291 | -178.937 | 161.96 | 111.73 | 140.095 | 103.55 | 112.748 | 105.29 | 193.616 | 148.395 | 135.183 | 170.149 | 186.857 | 106.927 | 73.709 | 63.861 | 103.636 | 58.595 |
| Total Current Assets
| 9,242.797 | 9,399.988 | 9,428.363 | 9,307.188 | 9,103.181 | 9,537.041 | 8,965.046 | 8,826.692 | 8,457.737 | 8,614.967 | 8,185.367 | 8,996.765 | 8,619.592 | 8,643.304 | 8,494.822 | 8,611.558 | 8,294.882 | 8,156.048 | 7,779.17 | 7,740.026 | 7,710.599 | 6,526.184 | 1,065.285 | 1,037.06 | 1,071.618 | 1,082.182 | 1,081.253 | 1,173.434 | 1,198.349 | 1,241.716 | 892.357 | 727.156 | 706.251 | 698.549 | 305.431 | 303.245 | 276.449 | 604.483 | 552.763 | 650.529 | 631.95 | 676.518 | 693.317 | 841.015 | 651.638 | 750.693 | 640.337 | 601.446 | 795.227 | 645.806 | 787.204 | 824.585 | 815.548 | 834.281 | 927.834 | 900.687 | 928.127 | 1,065.863 | 1,028.334 | 1,026.627 | 1,025.194 | 1,126.833 | 1,232.112 | 1,153.823 | 1,277.069 | 1,189.303 | 1,499.633 | 1,370.167 | 1,447.412 | 1,907.044 | 1,596.158 | 1,401.681 | 1,306.871 | 1,028.593 | 1,250.3 | 1,001.644 | 913.35 | 1,003.171 | 655.994 | 649.133 | 709.18 | 557.205 | 444.498 | 463.47 | 503.489 | 542.862 | 675.43 | 596.195 | 718.314 | 526.705 | 269.4 | 314.231 | 246.14 | 245.685 | 238.63 | 316.51 | 278.749 | 341.639 | 270.72 | 262.167 | 198.851 | 132.905 | 108.173 | 103.636 | 98.426 |
| Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,237.682 | 1,248.427 | 1,223.555 | 1,175.304 | 1,514.863 | 1,557.348 | 1,432.223 | 1,414.739 | 1,416.018 | 1,410.562 | 1,294.185 | 1,214.525 | 1,219.536 | 1,206.842 | 1,126.649 | 1,083.955 | 1,064.509 | 932.11 | 871.98 | 833.201 | 819.647 | 819.326 | 296.244 | 298.503 | 299.837 | 302.696 | 303.457 | 306.709 | 309.31 | 312.37 | 87.205 | 78.355 | 81.026 | 84.317 | 86.702 | 85.176 | 88.242 | 97.274 | 94.245 | 91.542 | 92.355 | 88.38 | 69.845 | 70.523 | 73.301 | 74.162 | 85.023 | 82.214 | 83.608 | 78.218 | 81.548 | 82.001 | 86.26 | 85.817 | 83.084 | 87.074 | 85.659 | 90.481 | 96.839 | 100.865 | 101.482 | 102.516 | 107.77 | 112.756 | 116.711 | 121.684 | 110.987 | 114.196 | 111.435 | 114.272 | 131.138 | 131.779 | 133.612 | 130.962 | 137.624 | 135.731 | 129.097 | 130.044 | 122.9 | 104.875 | 52.296 | 3.008 | 3.098 | 3.432 | 3.421 | 3.462 | 77.34 | 75.116 | 101.29 | 238.217 | 239.59 | 241.416 | 238.59 | 240.586 | 237.08 | 239.214 | 261.919 | 260.97 | 246.148 | 219.499 | 225.834 | 58.75 | 72.613 | 80.945 | 63.425 |
| Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 273.325 | 276.344 | 242.234 | 240.607 | 243.251 | 246.382 | 248.163 | 250.186 | 252.474 | 255.366 | 257.937 | 261.12 | 258.559 | 261.397 | 255.229 | 257.687 | 259.355 | 261.867 | 263.813 | 251.631 | 254.186 | 256.35 | 57.585 | 57.881 | 58.204 | 58.627 | 58.964 | 59.288 | 59.728 | 60.148 | 0 | 0 | 0 | 31.936 | 0 | 0 | 0 | 27.008 | 26.317 | 24.034 | 22.028 | 20.041 | 18.283 | 16.316 | 14.365 | 12.786 | 11.586 | 10.202 | 9.081 | 8.237 | 3.765 | 4.057 | 2.869 | 3.161 | 9.185 | 9.043 | 8.807 | 8.569 | 8.7 | 8.94 | 8.045 | 7.42 | 9.574 | 9.404 | 9.08 | 8.62 | 7.506 | 7.505 | 6.684 | 6.468 | 6.801 | 7.07 | 6.004 | 7.005 | 8.006 | 9.008 | 10.009 | 11.01 | 12.011 | 13.013 | 14.014 | 15.015 | 16.016 | 17.018 | 18.019 | 19.02 | 0.02 | 0.023 | 0.024 | 1.615 | 1.61 | 1.625 | 1.64 | 1.647 | 1.66 | 1.669 | 1.691 | 1.713 | 1.735 | 1.757 | 1.778 | 1.8 | 1.822 | 0 | 1.866 |
| Goodwill and Intangible Assets
| 273.325 | 276.344 | 242.234 | 240.607 | 243.251 | 246.382 | 248.163 | 250.186 | 252.474 | 255.366 | 257.937 | 261.12 | 258.559 | 261.397 | 255.229 | 257.687 | 259.355 | 261.867 | 263.813 | 251.631 | 254.186 | 256.35 | 57.585 | 57.881 | 58.204 | 58.627 | 58.964 | 59.288 | 59.728 | 60.148 | -482.644 | -473.304 | -459.632 | 31.936 | -470.509 | 0 | -454.978 | 27.008 | 26.317 | 24.034 | 22.028 | 20.041 | 18.283 | 16.316 | 14.365 | 12.786 | 11.586 | 10.202 | 9.081 | 8.237 | 3.765 | 4.057 | 2.869 | 3.161 | 9.185 | 9.043 | 8.807 | 8.569 | 8.7 | 8.94 | 8.045 | 7.42 | 9.574 | 9.404 | 9.08 | 8.62 | 7.506 | 7.505 | 6.684 | 6.468 | 6.801 | 7.07 | 6.004 | 7.005 | 8.006 | 9.008 | 10.009 | 11.01 | 12.011 | 13.013 | 14.014 | 15.015 | 16.016 | 17.018 | 18.019 | 19.02 | 0.02 | 0.023 | 0.024 | 1.615 | 1.61 | 1.625 | 1.64 | 1.647 | 1.66 | 1.669 | 1.691 | 1.713 | 1.735 | 1.757 | 1.778 | 1.8 | 1.822 | 0 | 1.866 |
| Long Term Investments
| 0 | 0 | 721.338 | 727.866 | 306.448 | 306.51 | 311.951 | 311.462 | -345.567 | 306.558 | -75.58 | 0 | -210.08 | 94.364 | -398.779 | 45.593 | 45.902 | 46.236 | 46.069 | 32.925 | 33.253 | 33.208 | 0 | 0 | 0 | 30.382 | -1.562 | -1.54 | -1.394 | -1.15 | 482.644 | 473.304 | 459.632 | -31.936 | 470.509 | 462.797 | 454.978 | 481.836 | 628.472 | 638.797 | 626.061 | 611.971 | 641.147 | 600.91 | 614.118 | 603.484 | 596.024 | 622.815 | 584.398 | 577.443 | 383.953 | 0 | 0 | 0 | 355.044 | 346.765 | 0 | 0 | 0 | 345.538 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 295.468 | -0 | 287.885 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18.171 | -23.28 | -23.278 | 0 | -78.478 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 55.096 | 54.716 | 52.871 | 46.113 | 43.823 | 44.79 | 34.203 | 39.205 | 38.447 | 31.753 | 32.061 | 32.504 | 30.385 | 29.97 | 26.673 | 25.565 | 27.177 | 24.414 | 20.823 | 20.485 | 17.109 | 17.031 | 2.442 | 2.372 | 2.052 | 2.132 | 1.562 | 1.54 | 1.394 | 1.15 | 4.892 | 4.937 | 4.937 | 4.937 | 4.386 | 4.386 | 4.983 | 11.533 | 11.639 | 11.639 | 11.636 | 11.636 | 10.292 | 10.746 | 10.499 | 10.499 | 7.346 | 7.586 | 7.586 | 7.586 | 17.617 | 17.617 | 17.617 | 17.617 | 48.789 | 48.789 | 49.252 | 49.252 | 47.652 | 47.652 | 47.602 | 47.602 | 46.701 | 46.701 | 44.762 | 44.762 | 26.987 | 26.987 | 26.782 | 26.782 | 21.686 | 21.686 | 21.713 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 761.283 | 764.805 | 775.649 | 51.723 | 64.666 | 4.774 | 62.867 | 68.168 | 706.291 | 54.531 | 470.791 | 132.235 | 330.478 | 25.906 | 470.076 | 26.771 | 30.007 | 42.062 | 40.637 | 66.592 | 33.649 | 32.705 | 27.486 | 27.486 | 27.486 | -2.896 | 1.562 | 1.54 | 1.394 | 1.15 | 483.172 | 473.832 | 460.161 | 449.604 | 505.281 | 35.035 | 491.495 | 1.908 | 35.295 | 35.558 | 35.82 | 36.083 | -1.194 | 36.609 | 36.872 | 37.135 | 37.397 | -0.253 | 37.923 | 38.186 | 38.449 | 413.046 | 402.77 | 392.816 | -0 | -0 | 337.277 | 352.614 | 349.746 | 0.041 | 351.831 | 347.398 | 333.612 | 324.31 | 316.724 | 321.327 | 311.939 | 317.191 | 310.188 | 303.625 | 0.362 | 294.465 | -0.2 | 245.787 | 251.843 | 248.854 | 242.484 | 236.252 | 230.692 | 226.811 | 225.861 | 237.31 | 216.875 | 209.55 | 204.788 | 204.788 | 5.69 | 4.704 | -12.511 | 10.238 | 10.85 | 9.458 | 11.83 | 30 | 30.07 | 0.158 | 2.066 | 80.582 | 2.054 | 2.492 | 2.53 | 45.354 | 3.222 | 5.428 | 4.01 |
| Total Non-Current Assets
| 2,327.387 | 2,344.292 | 2,294.309 | 2,241.612 | 2,173.052 | 2,159.805 | 2,089.407 | 2,083.762 | 2,067.663 | 2,058.771 | 1,979.394 | 1,640.384 | 1,628.878 | 1,618.479 | 1,479.848 | 1,439.571 | 1,426.95 | 1,306.689 | 1,243.322 | 1,204.833 | 1,157.844 | 1,158.62 | 383.758 | 386.242 | 387.579 | 390.942 | 363.983 | 367.537 | 370.432 | 373.668 | 575.269 | 557.125 | 546.124 | 538.858 | 596.369 | 587.395 | 584.72 | 619.559 | 795.968 | 801.57 | 787.901 | 768.111 | 738.373 | 735.104 | 749.155 | 738.066 | 737.377 | 722.563 | 722.595 | 709.67 | 525.332 | 516.721 | 509.516 | 499.41 | 496.102 | 491.67 | 480.995 | 500.915 | 502.937 | 503.035 | 508.959 | 504.936 | 497.657 | 493.171 | 487.277 | 496.392 | 457.419 | 465.878 | 455.089 | 451.147 | 455.455 | 455 | 449.013 | 383.753 | 397.473 | 393.592 | 381.589 | 377.306 | 365.604 | 344.698 | 292.171 | 255.333 | 235.989 | 229.999 | 226.228 | 227.27 | 83.05 | 79.842 | 88.803 | 250.069 | 252.05 | 252.499 | 252.06 | 254.062 | 245.53 | 247.763 | 265.676 | 264.787 | 249.937 | 223.747 | 230.142 | 105.905 | 77.657 | 86.373 | 69.301 |
| Total Assets
| 11,570.183 | 11,744.281 | 11,722.673 | 11,548.8 | 11,276.234 | 11,696.845 | 11,054.454 | 10,910.453 | 10,525.4 | 10,673.737 | 10,164.761 | 10,637.149 | 10,248.47 | 10,261.784 | 9,974.671 | 10,051.129 | 9,721.832 | 9,462.737 | 9,022.492 | 8,944.858 | 8,868.443 | 7,684.804 | 1,449.043 | 1,423.303 | 1,459.197 | 1,473.124 | 1,445.236 | 1,540.971 | 1,568.781 | 1,615.384 | 1,467.625 | 1,284.281 | 1,252.375 | 1,237.408 | 901.8 | 890.64 | 861.169 | 1,224.043 | 1,348.731 | 1,452.099 | 1,419.851 | 1,444.629 | 1,431.69 | 1,576.12 | 1,400.793 | 1,488.759 | 1,377.713 | 1,324.009 | 1,517.822 | 1,355.476 | 1,312.535 | 1,341.306 | 1,325.064 | 1,333.692 | 1,423.935 | 1,392.357 | 1,409.122 | 1,566.778 | 1,531.271 | 1,529.663 | 1,534.153 | 1,631.769 | 1,729.77 | 1,646.994 | 1,764.346 | 1,685.695 | 1,957.052 | 1,836.045 | 1,902.501 | 2,358.19 | 2,051.614 | 1,856.681 | 1,755.884 | 1,412.346 | 1,647.773 | 1,395.236 | 1,294.939 | 1,380.477 | 1,021.597 | 993.831 | 1,001.35 | 812.538 | 680.486 | 693.469 | 729.718 | 770.133 | 758.48 | 676.037 | 807.118 | 776.774 | 521.45 | 566.73 | 498.2 | 499.747 | 484.16 | 564.273 | 544.425 | 606.426 | 520.657 | 485.914 | 428.994 | 238.81 | 185.83 | 190.009 | 167.726 |
| Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 1,756.235 | 1,883.624 | 1,735.668 | 1,832.206 | 1,200.604 | 1,171.829 | 1,647.366 | 1,486.283 | 911.617 | 825.678 | 856.62 | 1,643.02 | 1,342.879 | 1,344.986 | 1,420.489 | 1,395.272 | 1,338.836 | 1,256.238 | 1,151.323 | 1,003.068 | 881.917 | 906.674 | 147.258 | 128.637 | 153.118 | 745.158 | 138.32 | 143.136 | 138.604 | 151.723 | 79.442 | 58.871 | 43.049 | 156.359 | 73.536 | 71.534 | 90.459 | 202.317 | 210.094 | 261.08 | 232.1 | 198.136 | 200.46 | 164.872 | 91.056 | 119.662 | 11.287 | 52.248 | 113.943 | 89.201 | 101.682 | 158.226 | 126.696 | 105.831 | 340.88 | 345.376 | 314.282 | 512.417 | 368.094 | 251.079 | 301.632 | 369.713 | 502.524 | 343.867 | 457.43 | 448.093 | 389.346 | 598.857 | 666.23 | 1,079.989 | 774.802 | 693.401 | 791.624 | 443.091 | 534.863 | 291.48 | 294.911 | 374.549 | 127.329 | 101.255 | 171.206 | 76.725 | 14.695 | 14.628 | 16.674 | 17.062 | 0.01 | 4.357 | 68.053 | 33.929 | 3.68 | 63.398 | 0 | 2.723 | 4.88 | 29.798 | 4.529 | 34.28 | 43.747 | 11.206 | 22.843 | 3.138 | 0.152 | 0 | 0 |
| Short Term Debt
| 412.5 | 422.827 | 438.5 | 416.4 | 565.846 | 678.065 | 389.898 | 240.535 | 335.816 | 357.238 | 334.5 | 367.5 | 402.5 | 148.436 | 335.5 | 21.633 | 41.036 | 342.75 | 345.6 | 395.6 | 400.6 | 390.6 | 25 | 25 | 25 | 28.2 | 0 | 60 | 60 | 50 | 87 | 87 | 87 | 87 | 87 | 87 | 45 | 265.815 | 244.2 | 295.153 | 318.641 | 366.681 | 332.632 | 496.419 | 424.447 | 482.86 | 477.736 | 408.007 | 526.173 | 407.665 | 401.026 | 359.88 | 347.464 | 401.904 | 261.456 | 226.539 | 280.278 | 219.123 | 324.989 | 474.476 | 411.817 | 433.716 | 332.834 | 282.005 | 294.191 | 238.364 | 599.81 | 407.07 | 373.608 | 395.318 | 392.665 | 332.98 | 220 | 224.436 | 244.308 | 268.232 | 200 | 223.519 | 181.9 | 170 | 150 | 170 | 130 | 140 | 170 | 220 | 181.03 | 110 | 110 | 200 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 50 | 30 | 40 | 0 | 20 | 0 | 0 | 0 |
| Tax Payables
| 15.317 | 65.551 | 28.697 | 29.465 | 21.089 | 19.431 | 17.531 | 44.572 | 19.664 | 139.927 | 30.404 | 54.73 | 14.538 | 64.363 | 29.602 | 33.487 | 14.315 | 59.338 | 32.703 | 63.681 | 5.801 | 74.314 | 4.401 | 1.126 | 10.005 | 25.75 | 1.427 | 4.209 | 43.048 | 75.305 | 3.424 | 1.328 | 5.373 | 0.097 | 3.695 | 2.473 | 1.401 | 0.21 | 2.545 | 0.699 | 4.061 | 1.314 | -5.113 | 12.426 | 7.471 | 2.168 | 0.949 | 1.665 | -1.587 | 0.199 | -6.73 | 0.076 | -0.459 | -1.567 | 2.518 | -4.435 | -7.73 | -0.421 | -16.937 | -9.229 | -0.295 | -5.027 | 3.936 | -9.608 | 2.898 | 1.133 | 4.146 | 5.436 | 3.889 | 18.875 | -10.64 | 3.864 | 11.347 | 18.205 | 8.403 | 8.293 | 8.944 | 6.17 | -6.717 | -5.853 | -1.317 | 2.274 | -2.924 | 0.34 | 8.348 | 5.207 | -16.51 | -22.692 | -21.07 | 8.48 | 3.94 | -4.753 | 11.95 | 7.7 | 8.89 | 11.981 | 16.118 | 13.014 | 11.097 | 5.969 | 12.881 | 3.783 | 8.378 | 0 | 5.177 |
| Deferred Revenue
| 0 | 0 | 0 | 462.289 | 125.704 | 120.333 | 729.516 | 608.565 | 82.498 | 51.923 | 101.149 | 0 | 0 | 659.985 | 761.466 | 748.432 | 739.335 | 772.522 | 781.219 | 714.974 | 1,067.201 | 1,699.972 | 127.168 | 128.932 | 142.518 | 157.413 | 125.142 | 155.139 | 168.52 | 214.077 | 572.294 | 418.383 | 421.009 | 422.577 | 68.918 | 70.534 | 68.261 | 74.765 | 77.297 | 74.1 | 73.646 | 70.671 | 91.521 | 114.964 | 94.51 | 93.935 | 87.024 | 91.778 | 84.687 | 95.406 | 51.839 | 84.512 | 79.146 | 78.916 | 83.478 | 82.656 | 74.753 | 110.245 | 89.747 | 79.284 | 89.076 | 78.525 | 90.453 | 75.097 | 84.88 | 117.105 | 147.064 | 101.738 | 124.169 | 125.974 | 113.904 | 121.247 | 92.694 | 60.342 | 72.75 | 69.118 | 57.856 | 57.963 | 45.345 | 56.709 | 38.529 | 11.891 | -2.924 | 0.34 | 8.348 | 5.207 | 21.35 | 23.575 | 117.27 | 61.672 | 0 | 0 | 0 | 0 | 0 | 0 | 78.606 | 41.268 | 27.056 | 22.874 | 0 | 11.363 | 0 | 0 | 0 |
| Other Current Liabilities
| 472.139 | 505.581 | 746.196 | 574.468 | 876.725 | 1,225.404 | 609.561 | 506.438 | 901.167 | 1,041.03 | 1,156.264 | 652.968 | 664.21 | 398.262 | 750.878 | 492.082 | 443.856 | 439.867 | 788.646 | 747.574 | 1,075.677 | 1,634.508 | 127.672 | 132.743 | 137.807 | 1,441.234 | 127.055 | 166.248 | 142.161 | 155.33 | 569.104 | 417.987 | 415.636 | 310.238 | 65.456 | 68.755 | 67.093 | 40.799 | 121.71 | 128.188 | 79.842 | 107.327 | 188.405 | 184.318 | 160.372 | 167.038 | 155.611 | 136.491 | 150.206 | 134.028 | 136.997 | 147.308 | 180.956 | 150.756 | 154.08 | 163.422 | 158.026 | 170.408 | 180.081 | 134.867 | 135.175 | 132.695 | 225.614 | 334.554 | 319.674 | 296.869 | 325.653 | 191.422 | 221.011 | 210.092 | 240.163 | 180.895 | 132.047 | 140.325 | 132.365 | 117.768 | 91.793 | 87.392 | 63.863 | 76.991 | 39.959 | 10.247 | 10.975 | 10.479 | 10.085 | 12.679 | 74.2 | 73.628 | 194.786 | 91.967 | 37.05 | 35.238 | 28.44 | 40.466 | 12.53 | 74.585 | 81.558 | 61.073 | 17.521 | 16.925 | 1.48 | 23.515 | 5.339 | 34.015 | 17.806 |
| Total Current Liabilities
| 2,656.191 | 2,877.583 | 2,949.062 | 2,852.539 | 2,664.263 | 3,094.729 | 2,784.094 | 2,514.583 | 2,168.264 | 2,363.872 | 2,377.788 | 2,718.218 | 2,424.127 | 2,474.151 | 2,536.469 | 2,534.959 | 2,429.341 | 2,386.826 | 2,318.271 | 2,209.923 | 2,363.995 | 3,249.745 | 304.331 | 287.507 | 325.93 | 351.18 | 268.591 | 373.594 | 383.813 | 432.358 | 738.97 | 565.185 | 551.291 | 554.66 | 229.687 | 229.724 | 203.953 | 583.906 | 578.55 | 685.121 | 634.643 | 673.458 | 716.384 | 858.034 | 683.346 | 771.729 | 645.583 | 598.411 | 788.736 | 631.093 | 632.975 | 665.491 | 654.658 | 656.924 | 758.933 | 730.902 | 744.855 | 901.528 | 856.227 | 851.193 | 848.327 | 931.097 | 1,064.907 | 950.819 | 1,074.193 | 984.459 | 1,318.956 | 1,202.785 | 1,264.738 | 1,704.274 | 1,396.99 | 1,211.14 | 1,155.018 | 826.057 | 919.939 | 685.773 | 595.649 | 691.63 | 366.375 | 342.393 | 359.848 | 259.246 | 152.746 | 165.448 | 205.108 | 254.948 | 238.73 | 165.293 | 351.769 | 334.376 | 44.67 | 93.884 | 40.39 | 50.889 | 26.3 | 116.363 | 106.705 | 158.368 | 102.365 | 74.101 | 37.204 | 50.436 | 13.869 | 34.015 | 22.983 |
| Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 299.066 | 298.885 | 228.905 | 143.147 | 153.456 | 145.64 | 403.52 | 397.331 | 433.572 | 422.568 | 271.367 | 233.1 | 268.2 | 247.984 | 293.18 | 318.679 | 311.328 | 265.764 | 158.617 | 159.331 | 188.331 | 193.331 | 27 | 27 | 27 | 150.681 | 100 | 100 | 0 | 0 | 0 | 0 | 0 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 53 | 52.95 | 53 | 53 | 55.1 | 55.1 | 53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue Non-Current
| 70.295 | 53.966 | 49.817 | 56.893 | 53.109 | 56.388 | 57.962 | 46.418 | 50.32 | 36.559 | 20.435 | 22.749 | 26.477 | 29.748 | 26.194 | 25.083 | 26.573 | 27.522 | 33.472 | 11.999 | 11.203 | 14.413 | 0 | 0 | 0.22 | 8.238 | 0 | 0 | 0 | 0 | 35.196 | 35.196 | 35.196 | 35.196 | 37.838 | 37.838 | 37.838 | 37.838 | 42.389 | 42.389 | 42.389 | 42.389 | 0 | 0 | 0 | 33.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 8.733 | 8.828 | 8.382 | 1.568 | 1.136 | 1.228 | 3.895 | 4.599 | 6.294 | 0 | 0 | 0 | 0 | 58.28 | 59.5 | 59.5 | 59.5 | 59.5 | 68.04 | 68.04 | 68.04 | 68.04 | 0 | 0 | 0 | -4.998 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 89.471 | 91.45 | 100.146 | 80.432 | 59.735 | 3.524 | 75.075 | 75.311 | 70.202 | 115.51 | 70.382 | 94.502 | 72.405 | 9.77 | 0.183 | 27.217 | 3.707 | 92.573 | 1.05 | 13.05 | 0.011 | 1.05 | 30.21 | 29.56 | 30.24 | -93.441 | 30.77 | 30.88 | 30.24 | 30.24 | 0 | 0 | 0 | 26.28 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -33.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.025 | 24.025 | 9.025 | 9.025 | 8.074 | 8.074 | 8.074 | 0.049 | 0 | 0 | 0.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0.011 | 0 | 0 | 0 |
| Total Non-Current Liabilities
| 467.565 | 453.129 | 387.25 | 282.04 | 267.437 | 206.781 | 540.451 | 523.659 | 560.389 | 529.695 | 362.184 | 327.601 | 367.082 | 345.782 | 379.057 | 405.396 | 401.108 | 246.924 | 261.178 | 240.421 | 267.585 | 276.834 | 57.21 | 56.56 | 57.46 | 57.24 | 130.77 | 130.88 | 30.24 | 30.24 | 35.196 | 35.196 | 35.196 | 35.196 | 37.838 | 37.838 | 37.838 | 37.838 | 42.389 | 42.389 | 42.389 | 42.389 | 0 | 0 | 0 | 33.68 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 24.025 | 24.025 | 9.025 | 9.025 | 61.074 | 61.024 | 61.074 | 53.049 | 55.1 | 55.1 | 53.049 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.5 | 4.5 | 4.5 | 4.5 | 4.5 | 0 | 0 | 0 | 0 | 0.007 | 0.011 | 0 | 0 | 0 |
| Total Liabilities
| 3,123.756 | 3,330.712 | 3,336.311 | 3,134.579 | 2,931.7 | 3,301.509 | 3,324.545 | 3,038.242 | 2,728.653 | 2,893.567 | 2,739.972 | 3,045.819 | 2,791.209 | 2,819.933 | 2,915.526 | 2,940.355 | 2,830.449 | 2,633.75 | 2,579.45 | 2,450.344 | 2,631.58 | 3,526.579 | 361.541 | 344.067 | 383.39 | 408.42 | 399.361 | 504.474 | 414.053 | 462.598 | 774.166 | 600.381 | 586.487 | 589.856 | 267.525 | 267.562 | 241.791 | 621.745 | 620.938 | 727.509 | 677.032 | 715.847 | 716.384 | 858.034 | 683.346 | 771.729 | 645.583 | 598.411 | 788.736 | 631.093 | 632.975 | 665.491 | 654.658 | 656.924 | 758.933 | 730.902 | 744.855 | 901.528 | 856.227 | 851.193 | 848.327 | 931.097 | 1,064.907 | 950.819 | 1,074.193 | 984.459 | 1,318.956 | 1,202.785 | 1,264.738 | 1,704.274 | 1,421.015 | 1,235.165 | 1,164.043 | 835.082 | 981.012 | 746.796 | 656.722 | 744.678 | 421.475 | 397.493 | 412.897 | 259.246 | 152.746 | 165.448 | 205.108 | 254.948 | 238.73 | 165.293 | 351.769 | 334.376 | 44.67 | 98.384 | 44.89 | 55.389 | 30.8 | 120.863 | 106.705 | 158.368 | 102.365 | 74.101 | 37.211 | 50.448 | 13.869 | 34.015 | 22.983 |
| Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.554 | 4.097 | 4.779 | 5.98 | 6.061 | 10.48 | 10.48 | 10.48 | 13.74 | 9.97 | 9.97 | 8.63 | 8.63 | 0 | 0 | 0 | 3.28 | 0 | 0 | 0 | 0 | 13.854 | 15.844 | 15.045 | 14.624 | 18.99 | 23.816 | 23.508 | 15.701 | 13.078 | 12.944 | 12.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 710.629 | 631.668 | 394.806 | 394.806 | 394.806 | 394.806 | 395.767 | 395.767 | 395.767 | 395.767 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.727 | 329.73 | 183.182 | 183.182 | 183.182 | 183.18 | 183.182 | 183.18 | 183.182 | 183.18 | 183.182 | 183.182 | 183.182 | 183.182 | 140.909 | 140.909 | 90.137 | 90.137 | 90.137 | 50.076 |
| Retained Earnings
| 4,249.986 | 4,218.693 | 4,191.67 | 4,211.063 | 4,139.603 | 4,135.693 | 3,952.164 | 4,095.228 | 4,020.544 | 4,004.733 | 3,657.446 | 3,824.767 | 3,696.356 | 3,680.945 | 3,287.568 | 3,340.818 | 3,124.82 | 3,062.953 | 2,683.33 | 2,736.428 | 2,481.781 | 2,514.048 | 249.885 | 241.619 | 238.191 | 227.088 | 192.737 | 183.359 | 195.054 | 192.12 | 102.234 | 95.909 | 80.789 | 66.732 | 57.519 | 49.148 | 43.768 | 59.465 | 184.168 | 185.361 | 198.314 | 187.755 | 187.849 | 185.373 | 187.726 | 188.023 | 193.558 | 188.473 | 193.399 | 190.949 | 147.259 | 145.732 | 143.52 | 144.313 | 136.724 | 133.277 | 137.923 | 141.22 | 127.193 | 131.502 | 139.241 | 150.008 | 129.396 | 138.427 | 138.705 | 151.804 | 105.334 | 107.272 | 118.284 | 113.685 | 98.73 | 95.791 | 79.762 | 56.082 | 156.945 | 149.37 | 151.544 | 146.655 | 129.289 | 128.11 | 132.051 | 126.729 | 107.391 | 107.665 | 104.609 | 95.106 | 44.58 | 94.77 | 60.569 | 50.916 | 91.76 | 84.398 | 69.94 | 61.666 | 73.66 | 65.795 | 62.833 | 79.146 | 58.335 | 63.028 | 47.81 | 55.316 | 38.915 | 27.031 | 20.787 |
| Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 3,213.026 | 343.146 | 3,223.027 | 341.357 | 3,067.116 | 332.304 | 3,065.574 | 330.757 | 3,056.713 | 321.883 | 3,050.276 | 316.226 | 3,060.947 | 325.276 | 3,055.934 | -3.554 | -4.097 | -4.779 | -5.98 | -6.061 | -10.48 | -10.48 | -10.48 | -13.74 | -9.97 | -9.97 | -8.63 | -8.63 | 8.288 | 8.603 | 8.603 | -3.28 | 13.637 | 13.637 | 13.637 | 0 | -13.854 | -15.844 | -15.045 | -14.624 | -18.99 | -23.816 | -23.508 | -15.701 | -13.078 | -12.944 | -12.458 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 3,216.971 | 3,215.435 | 0 | 3,224.123 | 3,163.174 | 3,227.855 | 0 | 3,079.017 | 0 | 2,734.236 | 0 | 3,072.945 | 0 | 2,734.05 | 0 | 2,734.05 | 0 | 2,730.496 | 3,049.084 | 2,729.272 | -5.98 | 1,018.57 | 453.29 | 453.29 | 453.29 | 3,377.316 | 467.341 | 467.341 | 520.605 | 520.605 | 115.091 | 41.078 | 106.804 | 37.798 | 116.182 | 116.182 | 116.182 | 152.426 | 105.174 | 105.174 | 105.174 | 105.174 | 104.479 | 111.22 | 111.111 | 88.778 | 107.125 | 107.125 | 107.125 | 94.79 | 95.318 | 94.92 | 93.975 | 98.151 | 96.675 | 98.141 | 98.955 | 96.417 | 96.524 | 98.442 | 99.457 | 99.891 | 90.282 | 90.352 | 90.389 | 88.948 | 88.575 | 90.202 | 91.687 | 155.752 | 97.615 | 97.638 | 97.087 | 111.017 | 101.194 | 101.194 | 101.194 | 101.194 | 95.932 | 95.932 | 95.932 | 95.932 | 90.352 | 90.352 | 90.352 | 92.597 | 91.73 | 183.321 | 183.321 | 183.321 | 176.38 | 176.376 | 176.38 | 176.376 | 169.21 | 169.215 | 182.235 | 157.076 | 157.076 | 185.157 | 187.48 | 42.909 | 42.909 | 38.826 | 73.88 |
| Total Shareholders Equity
| 8,177.587 | 8,144.757 | 8,115.325 | 8,145.815 | 8,073.259 | 8,068.656 | 7,729.909 | 7,872.212 | 7,796.747 | 7,780.17 | 7,424.789 | 7,591.33 | 7,457.262 | 7,441.851 | 7,059.144 | 7,110.774 | 6,891.383 | 6,828.986 | 6,443.043 | 6,494.515 | 6,236.863 | 4,158.225 | 1,087.502 | 1,079.235 | 1,075.807 | 1,064.704 | 1,045.875 | 1,036.497 | 1,102.796 | 1,099.862 | 547.052 | 541.042 | 525.922 | 511.865 | 503.429 | 495.057 | 489.677 | 482.153 | 605.214 | 604.418 | 618.171 | 608.032 | 603.065 | 602.503 | 605.055 | 605.033 | 617.333 | 612.381 | 617.793 | 615.466 | 572.305 | 570.379 | 567.222 | 572.19 | 563.127 | 561.144 | 566.605 | 567.363 | 553.444 | 559.671 | 568.425 | 579.626 | 549.405 | 558.505 | 558.821 | 570.478 | 523.637 | 527.201 | 539.697 | 539.491 | 526.072 | 523.156 | 506.576 | 485.344 | 587.866 | 580.291 | 582.465 | 577.576 | 554.948 | 553.769 | 557.71 | 552.389 | 527.47 | 527.743 | 524.687 | 515.185 | 466.04 | 461.273 | 427.072 | 417.419 | 451.32 | 443.956 | 429.5 | 421.224 | 426.05 | 418.191 | 415.973 | 419.404 | 398.593 | 389.095 | 373.876 | 188.362 | 171.961 | 155.995 | 144.743 |
| Total Equity
| 8,446.427 | 8,413.568 | 8,386.361 | 8,414.221 | 8,333.334 | 8,327.748 | 7,729.909 | 7,872.212 | 7,796.747 | 7,780.17 | 7,424.789 | 7,591.33 | 7,457.262 | 7,441.851 | 7,059.144 | 7,110.774 | 6,891.383 | 6,828.986 | 6,443.043 | 6,494.515 | 6,236.863 | 4,158.225 | 1,087.502 | 1,079.235 | 1,075.807 | 1,406.885 | 1,045.875 | 1,036.497 | 1,154.728 | 1,152.786 | 693.46 | 683.899 | 665.888 | 647.552 | 634.275 | 623.077 | 619.377 | 602.298 | 727.792 | 724.59 | 742.819 | 728.782 | 715.306 | 718.085 | 717.447 | 717.03 | 732.13 | 725.598 | 729.086 | 724.384 | 679.56 | 675.815 | 670.406 | 676.768 | 665.002 | 661.455 | 664.267 | 665.25 | 675.044 | 678.47 | 685.826 | 700.672 | 664.862 | 696.176 | 690.153 | 701.236 | 638.096 | 633.26 | 637.763 | 653.916 | 630.599 | 621.516 | 591.841 | 577.265 | 666.761 | 648.439 | 638.217 | 635.799 | 600.122 | 596.338 | 588.453 | 553.292 | 527.741 | 528.022 | 524.609 | 515.185 | 519.75 | 510.744 | 455.349 | 442.398 | 476.78 | 468.346 | 453.31 | 444.358 | 453.36 | 443.41 | 437.72 | 448.058 | 418.292 | 411.813 | 391.783 | 188.362 | 171.961 | 155.995 | 144.743 |
| Total Liabilities & Shareholders Equity
| 11,570.183 | 11,744.281 | 11,722.673 | 11,548.8 | 11,276.234 | 11,696.845 | 11,054.454 | 10,910.453 | 10,525.4 | 10,673.737 | 10,164.761 | 10,637.149 | 10,248.47 | 10,261.784 | 9,974.671 | 10,051.129 | 9,721.832 | 9,462.737 | 9,022.492 | 8,944.858 | 8,868.443 | 7,684.804 | 1,449.043 | 1,423.303 | 1,459.197 | 1,473.124 | 1,445.236 | 1,540.971 | 1,568.781 | 1,615.384 | 1,467.625 | 1,284.281 | 1,252.375 | 1,237.408 | 901.8 | 890.64 | 861.169 | 1,224.043 | 1,348.731 | 1,452.099 | 1,419.851 | 1,444.629 | 1,431.69 | 1,576.12 | 1,400.793 | 1,488.759 | 1,377.713 | 1,324.009 | 1,517.822 | 1,355.476 | 1,312.535 | 1,341.306 | 1,325.064 | 1,333.692 | 1,423.935 | 1,392.357 | 1,409.122 | 1,566.778 | 1,531.271 | 1,529.663 | 1,534.153 | 1,631.769 | 1,729.77 | 1,646.994 | 1,764.346 | 1,685.695 | 1,957.052 | 1,836.045 | 1,902.501 | 2,358.19 | 2,051.614 | 1,856.681 | 1,755.884 | 1,412.346 | 1,647.773 | 1,395.236 | 1,294.939 | 1,380.477 | 1,021.597 | 993.831 | 1,001.35 | 812.538 | 680.486 | 693.469 | 729.718 | 770.133 | 758.48 | 676.037 | 807.118 | 776.774 | 521.45 | 566.73 | 498.2 | 499.747 | 484.16 | 564.273 | 544.425 | 606.426 | 520.657 | 485.914 | 428.994 | 238.81 | 185.83 | 190.009 | 167.726 |