
CETC Digital Technology Co.,Ltd.
SSE:600850.SS
24.45 (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 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 876.627 | 2,190.698 | 1,057.95 | 847.022 | 1,755.863 | 2,721.778 | 1,499.742 | 1,369.177 | 2,139.173 | 2,924.221 | 1,134.703 | 1,308.855 | 1,829.607 | 3,137.183 | 1,696.614 | 1,562.455 | 1,734.333 | 2,527.196 | 1,457.209 | 1,355.63 | 1,239.523 | 2,020.304 | 1,102.765 | 1,001.997 | 958.6 | 1,382.805 | 598.116 | 655.263 | 790.849 | 1,607.84 | 656.445 | 476.957 | 736.263 | 1,136.491 | 660.753 | 669.111 | 680.467 | 1,181.977 | 441.71 | 536.96 | 683.698 | 877.941 | 455.902 | 500.684 | 531.145 | 761.106 | 339.389 | 278.521 | 383.416 | 698.162 | 325.568 | 137.351 | 156.377 | 239.273 | 177.576 | 153.82 | 122.037 | 215.66 | 144.479 | 153.504 | 215.002 | 280.126 | 179.839 | 180.861 | 176.419 | 236.86 | 151.956 | 94.643 | 115.094 | 190.15 | 124.472 | 98.588 | 81.597 | 130.569 | 79.81 | 69.849 | 64.857 | 120.998 | 64.929 | 62.126 | 63.707 | 79.661 | 33.649 | 55.831 | 37.758 | 45.998 | 35.113 | 50.911 | 40.41 | 51.898 | 42.591 | 40.351 | 62.188 | 51.781 | 65.897 | 99.457 | 67.234 | 88.637 | 63.06 | 59.621 | 71.453 | 61.3 | 0 | 29.169 | 0 | 7.77 | 0 | 0 | 0 |
Short Term Investments
| 43.268 | 9.329 | 8.767 | 0 | -274.461 | -278.081 | -290.997 | -22.495 | -3.773 | -6.935 | -0.473 | -10.631 | 12.374 | -19.073 | -9.028 | -9.248 | -9.584 | -12.994 | -17.734 | -5.204 | -5.464 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -11.122 | -9.843 | -2.835 | -4.225 | 0 | 0 | 0 | 0 | -4.517 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.638 | 0 | 0 | 0 | 0 | 0 | 45.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.315 | 0 | 0 | 0 | 0 | 0 | 7.5 | 5 | 0 | 2.8 | 0 | 1.845 | 0 | 0 | 0 |
Cash and Short Term Investments
| 876.627 | 2,190.698 | 1,057.95 | 847.022 | 1,755.863 | 2,721.778 | 1,499.742 | 1,369.177 | 2,139.173 | 2,924.221 | 1,134.703 | 1,308.855 | 1,829.607 | 3,137.183 | 1,696.614 | 1,562.455 | 1,734.333 | 2,527.196 | 1,457.209 | 1,355.63 | 1,239.523 | 2,020.304 | 1,102.765 | 1,001.997 | 958.6 | 1,382.805 | 598.116 | 655.263 | 790.849 | 1,607.84 | 656.445 | 476.957 | 736.263 | 1,136.491 | 660.753 | 669.111 | 680.467 | 1,181.977 | 441.71 | 536.96 | 683.698 | 877.941 | 455.902 | 500.684 | 531.145 | 761.106 | 339.389 | 278.521 | 383.416 | 698.162 | 325.568 | 137.351 | 156.377 | 239.273 | 177.576 | 153.82 | 122.037 | 215.66 | 144.479 | 153.504 | 215.002 | 280.126 | 179.839 | 180.861 | 176.419 | 236.86 | 151.956 | 94.643 | 115.094 | 190.15 | 124.472 | 98.588 | 81.597 | 130.569 | 79.81 | 69.849 | 64.857 | 120.998 | 64.929 | 62.126 | 63.707 | 79.661 | 33.649 | 55.831 | 37.758 | 45.998 | 35.113 | 50.911 | 40.41 | 51.898 | 42.591 | 40.351 | 62.188 | 51.781 | 66.212 | 99.457 | 67.234 | 88.637 | 63.06 | 59.621 | 78.953 | 61.3 | 0 | 31.969 | 0 | 9.616 | 0 | 0 | 0 |
Net Receivables
| 3,835.214 | 3,699.784 | 3,061.593 | 2,822.359 | 3,079.497 | 3,150.669 | 2,812.296 | 2,687.616 | 2,664.626 | 2,792.344 | 2,617.271 | 1,938.738 | 0 | 1,689.332 | 1,726.441 | 1,439.777 | 1,533.102 | 1,629.334 | 1,379.662 | 1,567.284 | 1,708.795 | 924.688 | 1,073.862 | 1,139.963 | 1,220.148 | 1,328.495 | 1,406.918 | 1,257.073 | 1,255.712 | 1,341.258 | 1,464.601 | 1,575.745 | 1,471.778 | 1,528.496 | 1,346.549 | 1,432.059 | 1,333.475 | 1,345.281 | 1,177.984 | 1,240.247 | 963.808 | 1,190.588 | 867.635 | 798.008 | 883.861 | 982.719 | 833.572 | 588.831 | 598.168 | 670.444 | 0 | 0 | 0 | 1,613.262 | 0 | 0 | 453.728 | 0 | 0 | 0 | 0 | 0 | 333.437 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 353.798 | 383.494 | 281.538 | 244.418 | 264.888 | 0 | 255.894 | 214.046 | 0 | 0 | 259.892 | 208.222 | 249.657 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 460.907 | 0 | 52.952 | 1.384 | 16.147 | 0.385 | 3.627 | 1.635 | 0 | 0 | 1.256 | 0 | 1.092 | 0 | 0 | 0 |
Inventory
| 4,340.557 | 3,979.099 | 3,820.663 | 3,955.895 | 4,175.522 | 3,613.317 | 3,462.725 | 3,898.158 | 3,917.533 | 3,758.191 | 3,698.774 | 3,183.665 | 3,578.214 | 3,282.409 | 3,162.118 | 3,471.994 | 3,569.569 | 2,936.287 | 3,121.341 | 2,977.478 | 3,023.528 | 3,381.707 | 3,311.958 | 3,401.344 | 3,324.921 | 3,157.068 | 2,845.536 | 2,696.678 | 2,545.558 | 2,342.665 | 2,453.598 | 2,268.092 | 2,132.369 | 2,105.379 | 2,199.649 | 2,024.358 | 1,936.6 | 1,560.722 | 1,785.106 | 1,496.999 | 1,351.471 | 1,304.148 | 1,750.392 | 1,559.859 | 1,650.592 | 1,524.208 | 1,560.2 | 1,283.284 | 1,404.384 | 1,284.928 | 1,376.092 | 219.842 | 214.648 | 204.953 | 158.79 | 178.802 | 196.002 | 127.761 | 152.723 | 151.588 | 129.853 | 120.439 | 159.251 | 144.266 | 146.463 | 117.079 | 112.826 | 127.699 | 108.856 | 93.227 | 106.292 | 101.711 | 88.948 | 96.432 | 94.497 | 140.473 | 163.142 | 120.494 | 173.079 | 150.751 | 162.302 | 161.137 | 154.468 | 136.971 | 143.333 | 139.534 | 194.216 | 151.908 | 151.175 | 91.786 | 83.775 | 58.826 | 113.805 | 41.863 | 81.041 | 89.648 | 86.615 | 154.7 | 165.536 | 77.048 | 157.283 | 101.916 | 0 | 34.935 | 0 | 21.22 | 0 | 0 | 0 |
Other Current Assets
| 1,027.483 | 948.068 | 1,284.133 | 1,338.256 | 1,049.751 | 939.021 | 1,405.243 | 1,160.442 | 728.118 | 780.822 | 988.791 | 1,021.541 | 2,667.7 | 763.257 | 729.03 | 891.175 | 1,223.564 | 1,095.239 | 593.357 | 604.738 | 447.593 | 758.043 | 503.226 | 342.262 | 305.181 | 388.364 | 458.127 | 366.658 | 417.972 | 387.967 | 362.821 | 404.167 | 422.926 | 345.406 | 606.803 | 580.103 | 618.797 | 392.793 | 535.08 | 546.995 | 497.369 | 364.984 | 497.199 | 417.483 | 375.575 | 371.34 | 412.157 | 464.232 | 469.205 | 440.804 | 923.878 | 480.043 | 515.327 | 755.377 | 456.144 | 454.699 | 453.749 | 405.492 | 377.229 | 370.63 | 334.594 | 339.624 | 308.903 | 334.391 | 290.241 | 344.122 | 377.102 | 367.229 | 360.325 | 333.212 | 420.048 | 408.766 | 373.507 | 51.948 | 59.329 | 64.376 | 74.901 | 52.213 | 321.225 | 71.875 | 66.066 | 289.338 | 324.432 | 74.586 | 84.486 | 73.956 | 326.53 | 324.04 | 297.824 | 289.575 | 507.791 | 355.494 | 285.32 | 342.605 | 279.64 | 262.709 | 249.52 | 220.96 | 180.609 | 200.502 | 164.947 | 174.699 | 211.168 | 105.296 | 172.514 | 95.526 | 102.015 | 126.048 | 142.104 |
Total Current Assets
| 10,079.882 | 10,817.648 | 9,224.339 | 8,963.533 | 10,060.633 | 10,424.786 | 9,180.006 | 9,115.393 | 9,449.45 | 10,255.577 | 8,439.539 | 7,452.799 | 8,075.522 | 8,872.181 | 7,314.203 | 7,365.401 | 8,198.909 | 8,188.056 | 6,551.568 | 6,505.131 | 6,419.438 | 6,816.331 | 5,991.811 | 5,885.566 | 5,808.85 | 6,127.177 | 5,182.217 | 4,856.133 | 4,878.601 | 5,557.229 | 4,856.681 | 4,596.81 | 4,697.354 | 4,975.625 | 4,664.017 | 4,565.258 | 4,569.338 | 4,480.774 | 3,939.88 | 3,821.2 | 3,496.346 | 3,737.66 | 3,571.128 | 3,276.034 | 3,441.173 | 3,553.883 | 3,145.319 | 2,614.868 | 2,720.911 | 2,967.31 | 2,625.538 | 837.235 | 886.352 | 886.397 | 792.51 | 787.321 | 771.788 | 748.913 | 674.431 | 675.722 | 679.449 | 740.189 | 647.993 | 659.518 | 613.124 | 698.061 | 641.885 | 589.571 | 584.275 | 616.59 | 650.812 | 609.064 | 544.052 | 583.777 | 562.5 | 556.236 | 547.318 | 558.592 | 559.232 | 540.647 | 506.12 | 530.137 | 512.549 | 527.281 | 473.799 | 509.145 | 555.859 | 526.858 | 489.409 | 433.259 | 634.157 | 454.671 | 461.312 | 436.248 | 426.894 | 456.203 | 404.753 | 465.945 | 409.59 | 338.483 | 402.818 | 342.915 | 211.168 | 173.456 | 172.514 | 127.453 | 102.015 | 126.048 | 142.104 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 406.261 | 397.456 | 412.925 | 377.176 | 390.41 | 358.685 | 336.949 | 592.191 | 605.074 | 611.094 | 596.661 | 591.417 | 593.116 | 571.308 | 429.637 | 383.298 | 335.317 | 37.94 | 32.328 | 29.009 | 28.686 | 31.193 | 31.313 | 29.75 | 29.877 | 31.686 | 28.564 | 29.502 | 29.674 | 31.546 | 29.251 | 30.402 | 30.598 | 31.756 | 31.874 | 33.263 | 32.816 | 34.32 | 33.387 | 35.478 | 36.219 | 37.758 | 30.89 | 32.531 | 34.273 | 37.197 | 34.41 | 34.727 | 35.747 | 35.742 | 36.518 | 17.973 | 18.219 | 18.681 | 19.098 | 20.139 | 21.162 | 22.529 | 17.655 | 16.788 | 16.802 | 17.584 | 16.582 | 16.117 | 14.936 | 14.446 | 14.965 | 19.963 | 20.858 | 20.083 | 20.306 | 18.927 | 18.872 | 20.331 | 20.133 | 20.616 | 20.248 | 20.091 | 19.541 | 19.544 | 19.292 | 20.08 | 20.341 | 21.464 | 22.412 | 22.586 | 28.895 | 31.532 | 32.05 | 32.338 | 33.876 | 33.893 | 33.328 | 19.691 | 28.611 | 21.653 | 20.066 | 19.723 | 19.023 | 19.029 | 21.938 | 19.491 | 19.024 | 18.633 | 16.357 | 16.509 | 15.826 | 16.607 | 17.098 |
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 | 15.673 | 15.673 | 15.673 | 15.673 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 278.395 | 266.365 | 245.93 | 219.002 | 191.573 | 185.11 | 162.346 | 157.61 | 134.116 | 129.17 | 116.499 | 84.859 | 71.882 | 75.867 | 66.113 | 59.577 | 53.597 | 51.64 | 60.627 | 54.654 | 55.836 | 57.451 | 67.19 | 58.09 | 53.165 | 53.683 | 53.478 | 46.836 | 43.405 | 39.441 | 28.244 | 31.562 | 38.408 | 42.341 | 59.426 | 63.049 | 67.363 | 71.678 | 27.643 | 30.011 | 32.525 | 34.011 | 59.34 | 57.18 | 50.098 | 45.718 | 38.649 | 31.96 | 25.253 | 20.421 | 6.44 | 4.118 | 0.787 | 0.85 | 0.829 | 0.671 | 0.738 | 0.784 | 0.216 | 0.233 | 0.25 | 0.267 | 0.251 | 0.266 | 0.191 | 0.201 | 0.373 | 0.421 | 0.482 | 0.397 | 0.564 | 0.644 | 0.736 | 0.843 | 0.983 | 1.006 | 1.058 | 1.005 | 1.098 | 0.654 | 0.732 | 0.801 | 0.869 | 0.929 | 0.998 | 1.1 | 0.547 | 0 | 0 | 0 | 0.336 | 0.389 | 0 | 0 | 0 | 1.382 | 1.605 | 1.834 | 2.063 | 2.292 | 2.644 | 2.883 | 0 | 3.352 | 3.59 | 3.828 | 4.066 | 0 | 0 |
Goodwill and Intangible Assets
| 278.395 | 266.365 | 245.93 | 219.002 | 191.573 | 185.11 | 162.346 | 157.61 | 134.116 | 129.17 | 116.499 | 84.859 | 71.882 | 75.867 | 66.113 | 59.577 | 53.597 | 51.64 | 60.627 | 54.654 | 55.836 | 57.451 | 67.19 | 58.09 | 53.165 | 53.683 | 53.478 | 46.836 | 43.405 | 39.441 | 28.244 | 31.562 | 38.408 | 42.341 | 75.099 | 78.722 | 83.036 | 87.351 | 27.643 | 30.011 | 32.525 | 34.011 | 59.34 | 57.18 | 50.098 | 45.718 | 38.649 | 31.96 | 25.253 | 20.421 | 6.44 | 4.118 | 0.787 | 0.85 | 0.829 | 0.671 | 0.738 | 0.784 | 0.216 | 0.233 | 0.25 | 0.267 | 0.251 | 0.266 | 0.191 | 0.201 | 0.373 | 0.421 | 0.482 | 0.397 | 0.564 | 0.644 | 0.736 | 0.843 | 0.983 | 1.006 | 1.058 | 1.005 | 1.098 | 0.654 | 0.732 | 0.801 | 0.869 | 0.929 | 0.998 | 1.1 | 0.547 | 0 | 0 | 0 | 0.336 | 0.389 | 0 | 0 | 0 | 1.382 | 1.605 | 1.834 | 2.063 | 2.292 | 2.644 | 2.883 | 0 | 3.352 | 3.59 | 3.828 | 4.066 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 264.427 | 283.318 | 286.552 | 300.358 | 31.505 | 12.83 | 14.914 | 9.678 | 13.339 | 0 | 31.447 | 22.143 | 22.364 | 23.114 | 30.728 | 63.102 | 50.223 | 50.631 | 45.487 | 44.884 | 39.995 | 3.704 | 3.953 | 6.858 | 7.194 | 7.754 | 8.803 | 6.667 | 7.609 | 8.04 | 9.339 | 10.743 | 13.653 | 15.478 | 15.508 | 12.304 | 13.023 | 13.186 | 17.24 | 13.759 | 15.319 | 27.272 | 27.221 | 23.69 | 47.765 | 40.653 | 41.286 | 40.751 | 0 | 42.274 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 48.184 | 0 | 0 | 0 | 0 | 0 | -3.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 41.076 | 0 | 0 | 0 | 0 | 0 | 19.439 | 0.008 | 0 | 2.208 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 184.94 | 170.977 | 190.723 | 180.365 | 173.639 | 165.438 | 141.567 | 155.756 | 154.489 | 88.038 | 88.842 | 70.286 | 64.452 | 62.441 | 57.331 | 52.939 | 49.03 | 46.798 | 40.299 | 41.409 | 37.941 | 35.444 | 35.885 | 35.641 | 37.292 | 35.399 | 27.721 | 27.33 | 26.719 | 25.555 | 18.924 | 19.511 | 20.641 | 23.686 | 15.188 | 15.081 | 11.252 | 22.272 | 13.918 | 15.437 | 13.952 | 19.396 | 10.159 | 10.672 | 9.893 | 16.048 | 9.67 | 8.066 | 8.465 | 8.518 | 8.178 | 7.416 | 7.277 | 7.237 | 8.757 | 8.744 | 8.76 | 8.734 | 9.776 | 7.349 | 9.763 | 9.763 | 8.44 | 8.44 | 8.44 | 8.44 | 5.636 | 5.636 | 5.636 | 5.636 | 3.736 | 3.736 | 3.74 | 3.73 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.617 | -0.008 | 0 | 2.8 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 322.18 | 285.824 | 284.74 | 21.634 | 4.017 | 4.088 | 4.583 | 6.471 | 24.738 | 22.693 | 26.478 | 16.521 | 32.992 | 6.922 | 15.627 | 4.484 | 1.681 | 1.734 | 3.063 | 1.95 | 1.304 | 5.852 | 5.377 | 6.425 | 7.243 | 7.874 | 6.963 | 7.837 | 6.566 | 7.5 | 75.904 | 76.043 | 76.801 | 77.662 | 142.774 | 139.524 | 135.595 | 132.103 | 7.65 | 8.53 | 8.807 | 9.776 | 9.517 | 10.127 | -0.012 | 0.363 | -0.014 | -0.824 | 4.541 | 4.926 | 6.185 | 41.077 | -0.008 | 42.488 | 40.598 | 37.547 | 33.372 | 35.567 | 33.17 | 32.142 | 36.396 | 37.125 | 31.428 | 33.847 | 33.206 | 36.289 | 49.587 | -0.28 | 47.919 | 49.591 | 47.203 | 47.239 | 45.558 | 44.189 | 45.922 | 45.386 | 48.11 | 52.351 | 54.837 | 57.725 | 59.327 | 61.821 | 62.375 | 64.676 | 67.365 | 70.184 | 71.718 | 74.489 | 77.114 | 79.34 | 81.335 | 89.217 | 92.378 | 69.432 | 22.217 | 49.796 | 43.687 | 16.475 | 26.296 | 31.498 | 0.161 | 28.106 | 30.203 | 21.089 | 25.505 | 25.821 | 34.636 | 37.29 | 31.962 |
Total Non-Current Assets
| 1,191.775 | 1,120.622 | 1,134.319 | 1,062.604 | 1,042.956 | 999.873 | 945.802 | 943.533 | 931.246 | 865.909 | 838.158 | 776.422 | 762.442 | 747.984 | 590.851 | 522.662 | 462.74 | 168.84 | 199.418 | 177.245 | 174.398 | 175.426 | 184.649 | 169.901 | 131.281 | 132.595 | 123.584 | 118.698 | 114.118 | 112.845 | 158.99 | 165.127 | 174.488 | 184.785 | 275.678 | 280.242 | 278.178 | 291.553 | 94.903 | 102.479 | 104.689 | 118.181 | 123.665 | 125.828 | 121.524 | 126.547 | 106.404 | 121.694 | 114.658 | 110.892 | 98.073 | 70.585 | 68.548 | 69.256 | 69.282 | 67.1 | 64.032 | 67.614 | 60.818 | 56.513 | 63.211 | 64.739 | 56.701 | 58.669 | 56.773 | 59.376 | 70.56 | 73.924 | 74.895 | 75.706 | 71.809 | 70.547 | 68.905 | 65.364 | 67.037 | 67.009 | 69.416 | 73.448 | 75.476 | 77.923 | 79.35 | 82.702 | 83.585 | 87.069 | 90.775 | 93.871 | 101.16 | 106.021 | 109.164 | 111.678 | 115.547 | 123.5 | 125.706 | 89.123 | 91.904 | 72.831 | 65.357 | 38.032 | 47.382 | 52.82 | 52.798 | 50.48 | 49.227 | 48.082 | 45.451 | 46.158 | 54.528 | 53.897 | 49.06 |
Total Assets
| 11,271.657 | 11,938.27 | 10,358.658 | 10,026.137 | 11,103.589 | 11,424.659 | 10,125.808 | 10,058.927 | 10,380.696 | 11,121.486 | 9,277.697 | 8,229.221 | 8,837.964 | 9,620.165 | 7,905.054 | 7,888.063 | 8,661.648 | 8,356.895 | 6,750.987 | 6,682.376 | 6,593.836 | 6,991.757 | 6,176.46 | 6,055.467 | 5,940.13 | 6,259.772 | 5,305.801 | 4,974.832 | 4,992.72 | 5,670.073 | 5,015.671 | 4,761.937 | 4,871.842 | 5,160.41 | 4,939.695 | 4,845.501 | 4,847.516 | 4,772.327 | 4,034.782 | 3,923.679 | 3,601.035 | 3,855.841 | 3,694.793 | 3,401.863 | 3,562.697 | 3,680.43 | 3,251.723 | 2,736.563 | 2,835.569 | 3,078.202 | 2,723.61 | 907.82 | 954.901 | 955.653 | 861.792 | 854.422 | 835.82 | 816.526 | 735.249 | 732.235 | 742.661 | 804.927 | 704.693 | 718.187 | 669.897 | 757.437 | 712.445 | 663.496 | 659.17 | 692.296 | 722.621 | 679.611 | 612.957 | 649.14 | 629.537 | 623.245 | 616.733 | 632.04 | 634.708 | 618.57 | 585.471 | 612.838 | 596.134 | 614.35 | 564.574 | 603.016 | 657.02 | 632.879 | 598.573 | 544.937 | 749.704 | 578.171 | 587.018 | 525.371 | 518.797 | 529.034 | 470.11 | 503.976 | 456.972 | 391.303 | 455.616 | 393.396 | 260.394 | 221.538 | 217.966 | 173.611 | 156.543 | 179.945 | 191.164 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,266.76 | 1,598.411 | 1,486.409 | 1,893.067 | 1,878.617 | 1,634.448 | 1,887.202 | 2,045.506 | 1,788.714 | 2,201.72 | 1,951.689 | 1,621.57 | 1,379.705 | 1,497.322 | 1,434.668 | 1,370.045 | 1,342.956 | 1,702.766 | 910.277 | 1,283.277 | 1,102.369 | 1,507.872 | 1,223.453 | 1,156.395 | 1,315.899 | 1,532.72 | 1,173.466 | 1,074.996 | 970.595 | 1,273.407 | 1,127.867 | 1,065.943 | 890.906 | 1,243.893 | 1,149.202 | 1,164.182 | 1,197.676 | 1,157.601 | 996.332 | 1,020.4 | 739.091 | 995.323 | 917.912 | 698.818 | 794.102 | 1,018.897 | 709.13 | 487.785 | 501.586 | 681.388 | 591.685 | 253.018 | 278.856 | 577.229 | 243.222 | 233.675 | 247.446 | 200.9 | 223.351 | 234.3 | 211.022 | 239.385 | 237.873 | 256.242 | 222.327 | 276.655 | 207.046 | 198.69 | 210.476 | 237.339 | 248.191 | 234.716 | 204.838 | 226.782 | 193.045 | 203.288 | 206.13 | 195.957 | 221.125 | 224.427 | 203.452 | 223.484 | 187.59 | 202.182 | 165.37 | 177.263 | 161.147 | 162.887 | 144.697 | 122.333 | 174.342 | 102.472 | 52.34 | 119.28 | 67.76 | 52.931 | 74.022 | 119.515 | 68.544 | 54.342 | 77.454 | 133.081 | 0 | 23.714 | 0 | 6.723 | 0 | 0 | 0 |
Short Term Debt
| 517.218 | 458.48 | 245.576 | 114.033 | 335.562 | 230.833 | 187.2 | 241.562 | 168.125 | 150.105 | 115.048 | 51 | 21 | 81.37 | 16 | 32 | 16 | 26 | 27.067 | 27.609 | 26.5 | 40.5 | 54.5 | 56 | 76 | 112 | 113.295 | 79.95 | 80.215 | 315 | 239.6 | 299.402 | 374.228 | 428.97 | 368.993 | 438.9 | 298 | 375 | 327.174 | 377 | 402.227 | 392.474 | 334.98 | 458.186 | 486.561 | 401.324 | 419.485 | 245.793 | 245.993 | 279.362 | 238.617 | 205.553 | 188.397 | 168.635 | 175.407 | 206.5 | 153.307 | 155 | 65 | 68.297 | 107.95 | 50.676 | 50.969 | 55.668 | 20 | 24.641 | 63.016 | 64.666 | 71.744 | 63.536 | 71.293 | 69 | 72 | 71.75 | 80 | 77 | 67 | 82.8 | 77 | 72 | 72 | 81.309 | 93 | 98 | 99.8 | 111.3 | 144.4 | 153.095 | 126.795 | 116.9 | 113.467 | 140 | 195.263 | 100 | 140 | 130 | 169 | 190.459 | 187.357 | 128.267 | 140.071 | 62.77 | 0 | 36.63 | 0 | 25.155 | 0 | 0 | 0 |
Tax Payables
| 26.983 | 71.889 | 59.434 | 24.412 | 49.728 | 97.689 | 62.405 | 41.356 | 68.359 | 107.079 | 54.744 | 31.444 | 62.248 | 122.298 | 46.365 | 27.507 | 79.978 | 116.197 | 48.315 | 35.512 | 45.858 | 49.365 | 24.422 | 25.821 | 125.493 | 81.206 | 17.026 | 18.424 | 71.788 | 134.087 | 40.634 | 34.879 | 42.174 | 170.126 | 27.026 | 23.643 | 24.365 | 48.85 | 25.938 | 40.567 | 35.559 | 82.22 | 29.666 | 25.82 | 9.443 | 57.736 | 9.438 | 16.843 | 6.386 | 27.607 | 7.224 | -4.417 | -0.315 | 9.709 | 7.672 | -2.111 | 4.883 | 7.626 | 2.212 | 1.577 | 2.675 | 13.702 | 0.149 | 2.215 | 4.423 | 11.941 | 8.449 | 3.35 | 2.285 | 5.118 | 5.016 | 3.642 | 4.022 | 7.557 | 4.14 | 3.94 | -0.962 | 10.493 | 2.125 | 0.552 | -0.593 | 0.796 | 1.442 | 0.191 | 4.47 | 4.668 | -5.159 | -4.253 | -5.801 | -2.482 | -1.807 | 5.385 | -6.138 | 2.258 | -4.531 | 0.634 | -8.397 | 11.12 | -4.52 | 7.793 | -8.346 | -2.784 | 0 | 1.074 | 0 | 0.303 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 2,422.731 | 2,742.619 | 3,653.183 | 3,840.073 | 3,192.588 | 3,052.694 | 3,351.002 | 3,610.09 | 2,393.797 | 0 | 0 | 4,423.897 | 3,015.9 | 3,162.452 | 3,996.042 | 3,701.746 | 48.315 | 215.09 | 193.878 | 264.139 | 208.18 | 223.186 | 252.887 | 271.402 | 137.123 | 131.991 | 148.072 | 294.614 | 160.144 | 155.748 | 145.262 | 366.291 | 155.261 | 143.715 | 126.432 | 204.297 | 149.631 | 133.61 | 157.069 | 250.843 | 183.876 | 177.546 | 151.107 | 306.906 | 65.472 | 82.437 | 60.042 | 86.014 | 80.365 | 53.913 | 49.66 | 59.04 | 54.084 | 41.259 | 51.905 | 62.37 | 50.333 | 48.086 | 50.39 | 61.5 | 47.105 | 54.393 | 61.242 | 58.464 | 56.785 | 51.942 | 48.571 | 45.793 | 66.957 | 49.935 | 42.008 | 41.941 | 49.766 | 44.36 | 39.183 | 45.851 | 45.599 | 36.087 | 37.321 | 31.536 | 35.917 | 31.456 | 30.836 | 42.071 | 36.709 | 35.501 | 33.177 | 32.419 | 160.574 | 43.062 | 27.039 | 27.363 | 22.01 | 29.712 | 4.863 | 18.684 | 3.88 | 24.491 | 23.769 | 1.648 | 0 | 16.1 | 0 | 11.124 | 0 | 0 | 0 |
Other Current Liabilities
| 3,022.592 | 4,387.058 | 1,007.375 | 3,087.792 | 3,691.002 | 4,290.953 | 277.595 | 250.007 | 241.74 | 381.375 | 2,756.527 | 3,045.703 | 3,819.952 | 4,780.148 | 53.417 | 269.712 | -1.434 | -91.785 | 2,861.688 | 2,556.032 | 2,623.871 | 2,395.15 | 2,218.303 | 2,027.621 | 1,563.045 | 1,755.821 | 1,441.555 | 1,336.582 | 1,551.092 | 1,420.371 | 1,445.843 | 1,123.504 | 1,454.342 | 930.619 | 1,278.237 | 1,341.283 | 1,409.856 | 1,334.939 | 867.646 | 764.988 | 851.343 | 593.251 | 961.336 | 852.339 | 742.932 | 856.639 | 741.398 | 694.56 | 784.689 | 812.18 | 697.988 | 124.497 | 142.735 | -153.496 | 111.512 | 91.274 | 100.437 | 120.019 | 141.045 | 129.111 | 122.039 | 160.309 | 108.038 | 97.98 | 115.981 | 127.938 | 106.374 | 98.316 | 85.427 | 94.631 | 117.35 | 97.422 | 62.123 | 74.884 | 87.339 | 81.17 | 87.43 | 84.815 | 83.577 | 73.738 | 70.281 | 62.496 | 72.827 | 76.721 | 60.2 | 73.096 | 129.758 | 96.216 | 105.947 | 77.772 | 226.489 | 88.476 | 96.55 | 61.378 | 77.143 | 106.046 | 79.075 | 36.134 | 64.182 | 62.996 | 119.327 | 77.536 | 140.131 | 44.83 | 89.485 | 25.262 | 34.82 | 56.152 | 46.336 |
Total Current Liabilities
| 5,833.553 | 6,515.838 | 5,221.524 | 5,119.304 | 5,954.909 | 6,253.922 | 5,340.688 | 5,405.204 | 5,617.94 | 6,450.369 | 4,878.008 | 4,749.718 | 5,282.905 | 6,137.193 | 4,566.35 | 4,653.742 | 5,433.542 | 5,454.924 | 3,895.663 | 3,902.431 | 3,798.597 | 4,257.026 | 3,520.677 | 3,489.023 | 3,333.323 | 3,753.149 | 2,882.465 | 2,641.942 | 2,673.69 | 3,437.479 | 2,853.944 | 2,679.476 | 2,761.65 | 3,139.899 | 2,978.72 | 2,968.007 | 2,929.896 | 2,916.389 | 2,366.72 | 2,336.565 | 2,028.219 | 2,314.111 | 2,243.893 | 2,035.162 | 2,184.145 | 2,334.597 | 1,879.45 | 1,444.982 | 1,538.653 | 1,800.537 | 1,535.515 | 578.65 | 609.673 | 602.078 | 537.813 | 529.338 | 506.073 | 483.546 | 431.608 | 433.284 | 443.685 | 464.074 | 397.029 | 412.106 | 362.731 | 441.175 | 384.885 | 365.023 | 369.933 | 400.623 | 441.85 | 404.78 | 342.982 | 375.895 | 364.523 | 365.398 | 359.598 | 374.065 | 383.827 | 370.716 | 345.141 | 368.085 | 354.859 | 377.093 | 329.84 | 366.327 | 430.146 | 407.945 | 371.639 | 314.387 | 512.492 | 336.334 | 338.015 | 282.916 | 280.371 | 289.612 | 313.701 | 356.335 | 315.563 | 253.398 | 328.506 | 270.604 | 140.131 | 106.248 | 89.485 | 57.443 | 34.82 | 56.152 | 46.336 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 386.199 | 380.971 | 393.884 | 357.721 | 370.204 | 345.391 | 321.457 | 314.168 | 315.464 | 328.066 | 330.061 | 343.418 | 345.078 | 338.288 | 277.551 | 277.521 | 254.13 | 0.205 | 0.209 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 8.038 | 8.038 | 11.253 | 11.253 | 12.86 | 12.86 | 14.468 | 14.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.007 | 0 | 0.007 | 0.44 | 0.44 | 0.994 | 0.994 | 0 | 5.42 | 0 | 7.742 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 9.144 | 8.604 | 5.038 | 5.176 | 4.615 | 4.054 | 1.792 | 1.508 | 1.174 | 1.291 | 1.094 | 2.19 | 2.287 | 2.383 | 2.48 | 2.042 | 2.067 | 2.092 | 1.417 | 1.442 | 1.467 | 1.492 | 1.5 | 1.5 | 1.5 | 0.5 | 0.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.038 | -7.138 | -10.353 | -10.353 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 70.072 | 68.559 | 70.655 | 66.566 | 68.312 | 63.502 | 25.788 | 56.971 | 59.642 | 0.057 | 0.046 | 0.045 | 0.042 | 0.042 | 0.182 | 0.181 | 0.172 | 0.171 | -1.417 | 0 | 0 | 0 | 0.16 | 0.155 | 0.152 | 0.155 | 0 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 0.004 | 0.004 | 0.004 | 0.004 | 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.004 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 15.724 | 15.631 | 15.5 | 15.413 | 17.682 | 17.083 | 16.065 | 15.851 | 15.578 | 76.551 | 14.852 | 14.417 | 13.715 | 15.515 | 8.547 | 5.533 | 3.835 | 2.092 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0.004 | 0.904 | 0.904 | 0.904 | 2.25 | 2.25 | 2.25 | 2.25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.04 | 1.04 | 0.96 | -0.872 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.084 | 1.712 | 24.307 | 7.441 | 17.971 | 17.971 | 42.362 |
Total Non-Current Liabilities
| 481.139 | 473.765 | 485.077 | 439.7 | 460.812 | 430.03 | 365.103 | 388.499 | 391.859 | 344.578 | 346.052 | 360.07 | 361.122 | 353.845 | 288.76 | 287.318 | 260.205 | 2.468 | 1.626 | 1.442 | 1.467 | 1.492 | 1.66 | 1.655 | 1.652 | 0.655 | 0.5 | 0 | 0 | 0 | 0.006 | 0.006 | 0.006 | 0.006 | 0 | 0 | 0 | 0 | 8.041 | 8.941 | 12.156 | 12.156 | 15.11 | 15.11 | 16.718 | 16.718 | 0.002 | 0.002 | 0.002 | 0.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.04 | 1.04 | 0.964 | 1.832 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 0.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 10.872 | 0.872 | 0.878 | 0.872 | 0.878 | 1.311 | 1.311 | 0.994 | 0.994 | 7.084 | 7.132 | 24.307 | 15.183 | 17.971 | 17.971 | 42.362 |
Total Liabilities
| 6,314.692 | 6,989.602 | 5,706.601 | 5,559.004 | 6,415.721 | 6,683.952 | 5,705.792 | 5,793.703 | 6,009.799 | 6,794.948 | 5,224.06 | 5,109.787 | 5,644.027 | 6,491.037 | 4,855.11 | 4,941.06 | 5,693.746 | 5,457.391 | 3,897.289 | 3,903.872 | 3,800.064 | 4,258.518 | 3,522.337 | 3,490.679 | 3,334.975 | 3,753.804 | 2,882.965 | 2,641.942 | 2,673.69 | 3,437.479 | 2,853.949 | 2,679.482 | 2,761.656 | 3,139.905 | 2,978.72 | 2,968.007 | 2,929.896 | 2,916.389 | 2,374.761 | 2,345.506 | 2,040.375 | 2,326.267 | 2,259.003 | 2,050.272 | 2,200.862 | 2,351.314 | 1,879.452 | 1,444.983 | 1,538.655 | 1,800.539 | 1,535.515 | 578.65 | 609.673 | 602.078 | 537.813 | 529.338 | 506.073 | 483.546 | 431.608 | 433.284 | 443.685 | 464.074 | 397.029 | 412.106 | 362.731 | 441.175 | 384.885 | 365.023 | 369.933 | 400.623 | 442.89 | 405.82 | 343.946 | 377.727 | 365.395 | 366.269 | 360.47 | 374.936 | 384.699 | 371.588 | 346.012 | 378.957 | 365.731 | 387.965 | 340.712 | 377.199 | 441.017 | 418.817 | 382.51 | 325.259 | 523.363 | 347.205 | 348.887 | 293.787 | 281.243 | 290.49 | 314.572 | 357.213 | 316.874 | 254.709 | 329.5 | 271.598 | 147.216 | 113.379 | 113.792 | 72.626 | 52.791 | 74.123 | 88.698 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 39.361 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.218 | 10.399 | 19.659 | 19.701 | 19.734 | 33.136 | 69.963 | 70.365 | 0 | 0 | 0.057 | 1.53 | 1.454 | 1.497 | 1.5 | 1.515 | 1.493 | 1.671 | 1.502 | 1.443 | 1.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 686.111 | 685.621 | 682.421 | 689.686 | 689.591 | 689.142 | 685.074 | 685.074 | 685.074 | 685.074 | 685.074 | 554.908 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.852 | 426.48 | 426.234 | 425.701 | 424.011 | 423.34 | 422.846 | 422.693 | 421.215 | 420.961 | 420.888 | 420.8 | 419.807 | 418.268 | 418.268 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 321.745 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 171.032 | 114.021 | 108 | 72 | 72 | 60 | 60 | 50 | 50 | 50 | 50 | 50 | 50 | 50 | 50 |
Retained Earnings
| 3,569.469 | 3,519.043 | 3,300.192 | 3,131.408 | 3,355.734 | 3,308.344 | 3,117.029 | 2,970.737 | 3,091.178 | 3,042.512 | 2,817.603 | 2,368.521 | 2,441.42 | 2,369.743 | 2,332.392 | 2,237.492 | 2,247.19 | 2,178.178 | 2,127.015 | 2,033.321 | 2,051.095 | 1,984.793 | 1,935.943 | 1,855.496 | 1,907.543 | 1,828.587 | 1,787.584 | 1,706.376 | 1,701.57 | 1,628.906 | 1,567.96 | 1,492.296 | 1,503.442 | 1,427.612 | 1,373.612 | 1,294.538 | 1,339.226 | 1,276.888 | 1,175.474 | 1,101.601 | 1,111.664 | 1,076.666 | 1,004.481 | 926.128 | 945.746 | 915.72 | 869.472 | 827.724 | 838.79 | 822.704 | 696.142 | 58.713 | 65.888 | 72.61 | 50 | 53.247 | 61.723 | 64.517 | 44.662 | 42.956 | 47.172 | 56.19 | 33.464 | 34.778 | 36.698 | 45.048 | 58.19 | 40.097 | 37.714 | 38.49 | 5.792 | 2.422 | -0.97 | -0.698 | -6.817 | -10.99 | -9.192 | -7.168 | -11.067 | -11.907 | -17.534 | -12.661 | -15.232 | -17.658 | -18.785 | -16.076 | -25.225 | -25.912 | -22.669 | -18.627 | -11.478 | -5.514 | 1.952 | 11.134 | 4.136 | 9.32 | 7.86 | 19.789 | 15.474 | 11.793 | 4.302 | 10.014 | 5.193 | 0.172 | 3.269 | 0.08 | 3.924 | 5.996 | 4.238 |
Accumulated Other Comprehensive Income/Loss
| 0 | 0 | 0 | 196.184 | 523.278 | 198.958 | 407.485 | 181.735 | 392.749 | 170.428 | 366.289 | 78.609 | 141.571 | 75.107 | 117.862 | 49.504 | 121.124 | -39.361 | 1.677 | 9.266 | 9.4 | 6.437 | 8.461 | 4.802 | 2.588 | 4.412 | 4.192 | 1.236 | -2.218 | -10.399 | -19.659 | -19.701 | -19.734 | -33.136 | -69.963 | -70.365 | 0.071 | 0.529 | -0.057 | -1.53 | -1.454 | -1.497 | -1.5 | -1.515 | -1.493 | -1.671 | -1.502 | -1.443 | -1.195 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 641 | 633.397 | 550.675 | 524.415 | 0 | 515.174 | 0 | 407.926 | 0 | 428.3 | 0 | -60.509 | 0 | -186.087 | 0 | 67.547 | 0 | 119.553 | 0 | 139.19 | 0 | 67.547 | 122.603 | 119.388 | 112.238 | 14.12 | 72.38 | -7.673 | 57.247 | -49.731 | 27.248 | -65.374 | 27.172 | -99.786 | -69.963 | -70.365 | 60.002 | 60.459 | 20.234 | 9.105 | 8.203 | 8.159 | -3 | -3.03 | -2.986 | -4.712 | -1.502 | -1.443 | -1.195 | 30.345 | 80.772 | 37.328 | 37.322 | 37.329 | 34.64 | 34.569 | 34.669 | 34.697 | 32.354 | 32.377 | 32.36 | 22.878 | 22.32 | 22.321 | 22.206 | 22.329 | 22.304 | 22.312 | 22.354 | 22.422 | 46.544 | 46.555 | 46.549 | 19.098 | 47.054 | 47.054 | 47.041 | 47.037 | 47.055 | 47.055 | 47.055 | 47.055 | 46.968 | 46.968 | 46.447 | 46.447 | 46.437 | 46.437 | 46.437 | 46.518 | 46.418 | 46.371 | 46.371 | 46.371 | 43.846 | 110.637 | 34.617 | 58.233 | 50.596 | 61.341 | 60.561 | 60.561 | 57.986 | 57.986 | 50.905 | 50.905 | 49.828 | 49.826 | 48.228 |
Total Shareholders Equity
| 4,896.58 | 4,838.06 | 4,533.288 | 4,345.508 | 4,568.603 | 4,512.66 | 4,209.589 | 4,063.738 | 4,169.001 | 4,124.205 | 3,868.966 | 2,941.529 | 3,009.843 | 2,939.248 | 2,877.106 | 2,781.395 | 2,795.166 | 2,724.583 | 2,694.734 | 2,608.629 | 2,626.537 | 2,557.428 | 2,493.486 | 2,405.919 | 2,448.07 | 2,346.549 | 2,283.304 | 2,192.015 | 2,181.511 | 2,089.766 | 2,016.168 | 1,940.39 | 1,951.414 | 1,861.189 | 1,757.118 | 1,677.644 | 1,720.972 | 1,659.093 | 1,517.452 | 1,442.107 | 1,441.612 | 1,406.57 | 1,324.725 | 1,246.358 | 1,265.998 | 1,235.794 | 1,221.201 | 1,179.512 | 1,190.826 | 1,174.794 | 1,098.658 | 267.073 | 274.242 | 280.97 | 255.672 | 258.847 | 267.424 | 270.246 | 248.047 | 246.364 | 250.564 | 250.1 | 226.816 | 228.13 | 229.936 | 238.409 | 251.525 | 233.441 | 231.1 | 231.944 | 223.368 | 220.008 | 216.611 | 216.635 | 211.268 | 207.096 | 208.881 | 210.901 | 207.019 | 206.18 | 200.552 | 205.425 | 202.767 | 200.342 | 198.694 | 201.402 | 192.244 | 191.557 | 194.799 | 198.841 | 205.972 | 211.889 | 219.355 | 228.537 | 219.014 | 224.626 | 150.477 | 144.412 | 138.07 | 134.389 | 124.863 | 120.576 | 113.179 | 108.158 | 104.174 | 100.984 | 103.752 | 105.822 | 102.466 |
Total Equity
| 4,956.966 | 4,948.667 | 4,652.057 | 4,461.957 | 4,687.868 | 4,740.707 | 4,420.016 | 4,265.223 | 4,370.896 | 4,326.539 | 4,053.637 | 3,119.434 | 3,193.936 | 3,129.128 | 3,049.944 | 2,947.003 | 2,967.902 | 2,899.504 | 2,853.698 | 2,778.503 | 2,793.772 | 2,733.24 | 2,654.124 | 2,564.789 | 2,605.155 | 2,505.968 | 2,422.836 | 2,332.889 | 2,319.03 | 2,232.594 | 2,161.722 | 2,082.455 | 2,110.186 | 2,020.505 | 1,960.975 | 1,877.493 | 1,917.62 | 1,855.938 | 1,660.021 | 1,578.174 | 1,560.659 | 1,529.575 | 1,435.79 | 1,351.59 | 1,361.835 | 1,329.115 | 1,372.271 | 1,291.579 | 1,296.914 | 1,277.664 | 1,188.096 | 329.17 | 345.228 | 353.575 | 323.979 | 325.084 | 329.747 | 332.981 | 303.641 | 298.951 | 298.976 | 340.854 | 307.665 | 306.081 | 307.166 | 316.262 | 327.56 | 298.473 | 289.237 | 291.673 | 279.731 | 273.791 | 269.012 | 271.414 | 264.143 | 256.976 | 256.263 | 257.104 | 250.009 | 246.983 | 239.458 | 233.881 | 230.403 | 226.385 | 223.862 | 225.817 | 216.002 | 214.063 | 216.063 | 219.678 | 226.341 | 230.966 | 238.131 | 231.584 | 237.554 | 238.544 | 155.538 | 146.763 | 140.098 | 136.594 | 126.116 | 121.798 | 113.179 | 108.158 | 104.174 | 100.984 | 103.752 | 105.822 | 102.466 |
Total Liabilities & Shareholders Equity
| 11,271.657 | 11,938.27 | 10,358.658 | 10,026.137 | 11,103.589 | 11,424.659 | 10,125.808 | 10,058.927 | 10,380.696 | 11,121.486 | 9,277.697 | 8,229.221 | 8,837.964 | 9,620.165 | 7,905.054 | 7,888.063 | 8,661.648 | 8,356.895 | 6,750.987 | 6,682.376 | 6,593.836 | 6,991.757 | 6,176.46 | 6,055.467 | 5,940.13 | 6,259.772 | 5,305.801 | 4,974.832 | 4,992.72 | 5,670.073 | 5,015.671 | 4,761.937 | 4,871.842 | 5,160.41 | 4,939.695 | 4,845.501 | 4,847.516 | 4,772.327 | 4,034.782 | 3,923.679 | 3,601.035 | 3,855.841 | 3,694.793 | 3,401.863 | 3,562.697 | 3,680.43 | 3,251.723 | 2,736.563 | 2,835.569 | 3,078.202 | 2,723.61 | 907.82 | 954.901 | 955.653 | 861.792 | 854.422 | 835.82 | 816.526 | 735.249 | 732.235 | 742.661 | 804.927 | 704.693 | 718.187 | 669.897 | 757.437 | 712.445 | 663.496 | 659.17 | 692.296 | 722.621 | 679.611 | 612.957 | 649.14 | 629.537 | 623.245 | 616.733 | 632.04 | 634.708 | 618.57 | 585.471 | 612.838 | 596.134 | 614.35 | 564.574 | 603.016 | 657.02 | 632.879 | 598.573 | 544.937 | 749.704 | 578.171 | 587.018 | 525.371 | 518.797 | 529.034 | 470.11 | 503.976 | 456.972 | 391.303 | 455.616 | 393.396 | 260.394 | 221.538 | 217.966 | 173.611 | 156.543 | 179.945 | 191.164 |