
Hongfa Technology Co., Ltd.
SSE:600885.SS
31.81 (CNY) • At close April 18, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 3,954.126 | 3,535.354 | 2,744.637 | 2,103.668 | 1,941.97 | 1,753.547 | 1,847.968 | 992.828 | 1,358.227 | 2,461.988 | 2,675.718 | 1,679.051 | 1,707.568 | 882.763 | 681.514 | 687.987 | 898.242 | 1,588.392 | 1,709.631 | 1,435.808 | 1,391.997 | 1,675.672 | 1,124.967 | 790.11 | 907.438 | 670.869 | 508.246 | 513.401 | 721.596 | 426.967 | 517.998 | 367.083 | 637.926 | 387.541 | 487.829 | 417.244 | 623.119 | 667.257 | 750.635 | 599.972 | 777.505 | 834.963 | 1,008.505 | 1,138.454 | 1,236.434 | 303.495 | 261.136 | 239.251 | 255.12 | 57.822 | 32.477 | 31.071 | 33.688 | 63.587 | 95.37 | 34.2 | 35.276 | 38.921 | 32.747 | 24.84 | 43.963 | 60.141 | 44.539 | 40.195 | 91.019 | 115.989 | 67.743 | 70.745 | 77.053 | 113.428 | 31.413 | 85.073 | 70.639 | 57.568 | 80.11 | 97.311 | 96.719 | 60.546 | 57.137 | 67.536 | 85.351 | 66.034 | 66.717 | 66.029 | 65.514 | 66.506 | 87.605 | 61.457 | 34.811 | 77.765 | 46.886 | 35.622 | 31.798 | 19.55 | 11.286 | 6.595 | 7.901 | 7.869 | 9.706 | 12.419 | 15.149 | 0 | 11.734 | 0 | 9.357 |
Short Term Investments
| 112.121 | 182.258 | 141.81 | 483.864 | 946.761 | 887.839 | 575.307 | 736.727 | 509.722 | 0.739 | 0.654 | 0.522 | -665.14 | -646.602 | -651.219 | 6 | 54.55 | 0 | 2.4 | 0 | 6.7 | 0 | 210 | 0 | 34.58 | 0 | 151.7 | 5.803 | 4.248 | 1.139 | 0 | 0.923 | 17.81 | 0 | 254.19 | 0 | 0.225 | 0.886 | 1.165 | 1.638 | 6.024 | 9.565 | 9.565 | 9.565 | 9.565 | 2.127 | 2.127 | 2.127 | 2.127 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -13.586 | 0 | 0 | 0 | -28.003 | 0 | -26.593 | 0 | -29.126 | 0 | -29.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.814 | 0.571 | 0 | 0.519 | 0 | 0 |
Cash and Short Term Investments
| 4,066.247 | 3,717.611 | 2,886.447 | 2,587.532 | 2,888.731 | 2,641.386 | 2,423.275 | 1,729.554 | 1,867.949 | 2,462.727 | 2,676.371 | 1,679.572 | 1,707.568 | 882.763 | 681.514 | 693.987 | 952.792 | 1,588.392 | 1,709.631 | 1,435.808 | 1,391.997 | 1,675.672 | 1,124.967 | 790.11 | 907.438 | 670.869 | 508.246 | 519.204 | 725.844 | 428.106 | 517.998 | 368.006 | 637.926 | 387.541 | 487.829 | 417.244 | 623.344 | 668.143 | 751.8 | 601.61 | 783.529 | 844.527 | 1,018.07 | 1,148.019 | 1,245.999 | 305.621 | 263.262 | 241.378 | 257.246 | 57.822 | 32.477 | 31.071 | 33.688 | 63.587 | 95.37 | 34.2 | 35.276 | 38.921 | 32.747 | 24.84 | 43.963 | 60.141 | 44.539 | 40.195 | 91.019 | 115.989 | 67.743 | 70.745 | 77.053 | 113.428 | 31.413 | 85.073 | 70.639 | 57.568 | 80.11 | 97.311 | 98.719 | 60.546 | 57.137 | 67.536 | 85.351 | 66.034 | 66.717 | 66.029 | 65.514 | 66.506 | 87.605 | 61.457 | 34.811 | 77.765 | 46.886 | 35.622 | 31.798 | 19.55 | 11.286 | 6.595 | 7.901 | 7.869 | 9.706 | 13.233 | 15.721 | 0 | 12.253 | 0 | 9.357 |
Net Receivables
| 0 | 5,956.699 | 5,821.256 | 5,623.962 | 4,931.577 | 5,384.729 | 5,112.495 | 4,937.849 | 4,276.225 | 4,745.595 | 4,420.62 | 4,181.115 | 3,717.805 | 3,975.784 | 3,923.421 | 3,735.911 | 3,449.926 | 3,390.145 | 3,157.139 | 2,750.428 | 2,766.929 | 2,770.961 | 2,718.059 | 2,819.201 | 2,344.691 | 2,636.803 | 2,851.294 | 2,469.684 | 2,094.42 | 2,726.106 | 2,638.665 | 2,296.582 | 1,874.828 | 2,005.348 | 1,864.113 | 1,578.053 | 1,414.72 | 1,510.023 | 1,570.753 | 1,432.102 | 1,447.665 | 1,501.97 | 1,456.363 | 1,339.797 | 1,200.959 | 1,162.034 | 1,131.105 | 1,025.868 | 1,067.967 | 0 | 0 | 0 | 147.518 | 0 | 87.746 | 134.08 | 143.986 | 0 | 0 | 64.015 | 63.514 | 88.741 | 92.078 | 94.209 | 83.617 | 0 | 112.679 | 119.962 | 118.478 | 0 | 0 | 0 | 131.932 | 0 | 0 | 0 | 0 | 0 | 219.745 | 0 | 231.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 172.127 | 0 | 0 | 0 | 0 | 0 | 4.182 | 10.35 | 0.192 | 4.221 | 0.999 | 7.17 | 4.202 | 0 | 5.284 | 0 | 7.318 |
Inventory
| 3,487.198 | 2,906.278 | 2,567.958 | 2,332.187 | 2,549.871 | 2,271.449 | 2,344.728 | 2,458.11 | 2,832.212 | 2,600.887 | 2,538.943 | 2,422.129 | 2,498.184 | 2,102.879 | 1,718.671 | 1,528.188 | 1,485.717 | 1,337.848 | 1,411.429 | 1,315.804 | 1,333.921 | 1,269.657 | 1,284.895 | 1,255.446 | 1,422.859 | 1,347.449 | 1,221.65 | 1,194.588 | 1,304.254 | 1,083.273 | 954.484 | 853.241 | 943.824 | 811.388 | 791.039 | 742.261 | 776.5 | 750.396 | 757.607 | 704.85 | 734.363 | 720.843 | 597.111 | 574.011 | 594.441 | 529.614 | 531.902 | 510.786 | 510.166 | 0 | 100.778 | 111.664 | 108.97 | 105.979 | 96.403 | 107.081 | 97.5 | 113.638 | 113.779 | 115.268 | 110.05 | 123.73 | 118.87 | 152.852 | 160.575 | 167.721 | 149.319 | 137.089 | 116.029 | 146.343 | 126.535 | 139.521 | 122.063 | 98.225 | 91.691 | 112.26 | 104.813 | 114.871 | 108.035 | 95.544 | 100.603 | 77.279 | 74.403 | 86.093 | 76.933 | 68.286 | 48.358 | 52.969 | 45.005 | 34.454 | 23.317 | 27.684 | 25.08 | 43.162 | 41.661 | 49.65 | 42.144 | 48.507 | 62.858 | 46.241 | 56.276 | 0 | 58.75 | 0 | 57.706 |
Other Current Assets
| 5,327.101 | 332.116 | 651.816 | 969.257 | 1,415.14 | 1,441.363 | 1,141.305 | 1,353.205 | 1,129.181 | 508.501 | 553.284 | 553.517 | 551.508 | 614.565 | 492.977 | 486.664 | 509.074 | 507.92 | 362.347 | 662.126 | 398.529 | 596.748 | 423.721 | 670.88 | 303.439 | 497.036 | 312.009 | 306.849 | 231.883 | 316.973 | 204.653 | 271.142 | 182.011 | 586.647 | 306.147 | 587.312 | 238.881 | 280.288 | 1,658.325 | 332.476 | 128.402 | 228.989 | 197.163 | 287.16 | 143.079 | 262.225 | 198.909 | 123.696 | 1,086.702 | 9.772 | 203.163 | 130.976 | 904.213 | 153.223 | 58.377 | 39.529 | 36.933 | 91.917 | 106.882 | 25.668 | 34.781 | 20.517 | 46.645 | 60.186 | 67.779 | 180.106 | 58.634 | 64.002 | 43.356 | 150.933 | 133.565 | 133.883 | 140.168 | 135.052 | 176.125 | 184.011 | 211.525 | 148.564 | 155.411 | 178.306 | 199.187 | 81.245 | 81.66 | 74.863 | 88.388 | 82.969 | 109.271 | 123.515 | 151.512 | 137.114 | 131.825 | 183.796 | 172.179 | 239.275 | 166.963 | 162.911 | 165.859 | 184.453 | 122.679 | 201.56 | 179.615 | 250.786 | 164.452 | 262.623 | 129.499 |
Total Current Assets
| 12,880.546 | 12,912.704 | 11,601.228 | 10,797.174 | 10,612.67 | 10,647.992 | 10,229.71 | 9,517.525 | 9,345.853 | 10,063.726 | 9,994.98 | 8,667.003 | 8,306.304 | 7,364.679 | 6,666.389 | 6,289.839 | 6,158.356 | 6,667.886 | 6,453.057 | 5,984.192 | 5,758.606 | 6,238.573 | 5,684.402 | 5,254.591 | 4,945.492 | 4,948.099 | 4,902.336 | 4,411.26 | 4,309.559 | 4,436.571 | 4,257.597 | 3,729.829 | 3,608.025 | 3,740.252 | 3,504.367 | 3,304.365 | 3,104.338 | 3,169.007 | 3,167.732 | 3,004.284 | 3,129.676 | 3,207.146 | 3,197.516 | 3,251.447 | 3,135.662 | 2,172.687 | 2,051.712 | 1,851.898 | 1,854.114 | 67.594 | 336.418 | 273.711 | 290.228 | 322.789 | 337.895 | 314.889 | 254.579 | 244.475 | 253.408 | 229.792 | 252.308 | 293.13 | 302.132 | 347.442 | 402.99 | 463.816 | 388.376 | 391.798 | 354.917 | 410.704 | 291.513 | 358.476 | 321.231 | 290.844 | 347.925 | 393.582 | 415.057 | 323.981 | 320.582 | 341.386 | 385.141 | 224.558 | 222.78 | 226.985 | 230.836 | 217.761 | 245.235 | 237.941 | 231.328 | 249.333 | 202.028 | 247.102 | 229.057 | 301.988 | 227.485 | 220.085 | 216.097 | 241.452 | 216.874 | 268.204 | 255.813 | 250.786 | 240.728 | 262.623 | 202.478 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 5,651.763 | 5,541.207 | 5,564.253 | 5,326.006 | 5,321.25 | 5,014.94 | 4,926.124 | 4,800.409 | 4,766.568 | 4,376.728 | 3,925.907 | 3,753.117 | 3,675.912 | 3,484.825 | 3,360.925 | 3,315.172 | 3,271.452 | 3,142.436 | 3,071.715 | 2,969.232 | 2,968.311 | 2,877.512 | 2,728.747 | 2,719.688 | 2,652.778 | 2,539.366 | 2,579.771 | 2,481.21 | 2,448.823 | 2,282.151 | 2,215.478 | 2,073.662 | 2,030.749 | 1,931.505 | 1,858.355 | 1,775.541 | 1,688.406 | 1,586.573 | 1,446.486 | 1,349.978 | 1,246.917 | 1,132.393 | 1,029.214 | 961.653 | 954.275 | 948.042 | 911.469 | 904.915 | 901.108 | 0 | 236.929 | 240.852 | 247.146 | 254.897 | 276.445 | 286.643 | 180.867 | 187.691 | 194.361 | 193.731 | 201.509 | 263.835 | 263.066 | 271.546 | 280.096 | 313.199 | 286.64 | 284.921 | 288.249 | 285.381 | 289.995 | 292.786 | 313.486 | 329.925 | 324.549 | 305.38 | 313.445 | 316.465 | 326.508 | 336.036 | 324.834 | 288.961 | 286.782 | 285.787 | 286.519 | 282.731 | 286.852 | 261.987 | 257.346 | 261.141 | 257.034 | 247.013 | 251.741 | 150.151 | 153.496 | 159.357 | 169.256 | 166.607 | 171.133 | 164.291 | 165.644 | 160.514 | 161.7 | 151.077 | 152.711 |
Goodwill
| 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 13.411 | 12.471 | 12.471 | 12.463 | 13.411 | 25.978 | 25.978 | 2.009 | 2.009 | 4.889 | 2.009 | 2.009 | 2.009 | 2.009 | 2.009 | 1.756 | 2.009 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 485.295 | 491.779 | 467.521 | 473.088 | 475.571 | 474.474 | 480.375 | 481.117 | 487.027 | 406.184 | 405.99 | 407.811 | 414.679 | 411.216 | 416.412 | 418.237 | 417.671 | 415.11 | 422.961 | 427.93 | 429.46 | 435.139 | 461.808 | 464.607 | 472.78 | 314.943 | 314.48 | 304.105 | 313.472 | 318.176 | 304.368 | 305.446 | 305.375 | 300.777 | 304.034 | 304.932 | 309.699 | 300.685 | 294.665 | 195.435 | 172.333 | 169.8 | 161.153 | 148.637 | 150.781 | 74.216 | 73.563 | 74.051 | 74.402 | 0 | 90.404 | 90.912 | 91.429 | 91.933 | 92.351 | 92.867 | 36.797 | 37.02 | 37.244 | 34.596 | 34.065 | 29.859 | 28.837 | 29 | 29.154 | 28.924 | 23.009 | 23.133 | 23.258 | 23.382 | 23.507 | 18.697 | 33.73 | 33.93 | 34.13 | 34.33 | 34.53 | 32.735 | 32.91 | 33.1 | 33.29 | 23.638 | 23.793 | 23.921 | 24.062 | 24.203 | 24.35 | 24.488 | 24.626 | 24.776 | 24.915 | 38.292 | 38.397 | 51.336 | 52.339 | 27.751 | 27.961 | 28.268 | 31.769 | 32.269 | 33.176 | 32.152 | 32.869 | 0 | 34.096 |
Goodwill and Intangible Assets
| 498.706 | 505.191 | 480.933 | 486.499 | 488.982 | 487.886 | 493.786 | 494.528 | 500.438 | 419.595 | 419.401 | 421.223 | 428.091 | 424.627 | 429.823 | 431.648 | 431.083 | 428.521 | 436.372 | 441.341 | 442.871 | 448.55 | 475.219 | 478.018 | 486.191 | 328.354 | 327.891 | 317.517 | 326.884 | 331.587 | 317.779 | 318.858 | 318.787 | 313.249 | 316.505 | 317.395 | 323.11 | 326.663 | 320.643 | 197.443 | 174.342 | 174.689 | 163.161 | 150.646 | 152.789 | 76.225 | 75.571 | 75.807 | 76.411 | 0 | 90.404 | 90.912 | 91.429 | 91.933 | 92.351 | 92.867 | 36.797 | 37.02 | 37.244 | 34.596 | 34.065 | 29.859 | 28.837 | 29 | 29.154 | 28.924 | 23.009 | 23.133 | 23.258 | 23.382 | 23.507 | 18.697 | 33.73 | 33.93 | 34.13 | 34.33 | 34.53 | 32.735 | 32.91 | 33.1 | 33.29 | 23.638 | 23.793 | 23.921 | 24.062 | 24.203 | 24.35 | 24.488 | 24.626 | 24.776 | 24.915 | 38.292 | 38.397 | 51.336 | 52.339 | 27.751 | 27.961 | 28.268 | 31.769 | 32.269 | 33.176 | 32.152 | 32.869 | 0 | 34.096 |
Long Term Investments
| -86.667 | 419.281 | 425.357 | -460.443 | 460.604 | -863.866 | -551.719 | -722.149 | -495.649 | 12.947 | 12.686 | 12.52 | 677.961 | 658.869 | 663.121 | 622.633 | 624.556 | 627.325 | 624.371 | 611.32 | 623.523 | 599.909 | 608.401 | 577.161 | 553.938 | 510.289 | 380.682 | 381.776 | 341.902 | 342.904 | 309.179 | 304.62 | 310.322 | 184.81 | 189.705 | 113.401 | 116.455 | 113.964 | 114.611 | 116.583 | 102.417 | 96.061 | 90.575 | 93.991 | 94.058 | 83.304 | 104.533 | 96.236 | 101.23 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 118.992 | 0 | 0 | 0 | 88.285 | 0 | 86.865 | 0 | 86.607 | 0 | 89.338 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 55.889 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.675 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 489.41 | 474.114 | 467.777 | 468.658 | 446.242 | 479.989 | 479.219 | 444.593 | 451.969 | 330.776 | 283.57 | 272.311 | 257.327 | 190.225 | 176.268 | 158.879 | 156.853 | 106.489 | 112.309 | 112.755 | 108.013 | 99.452 | 89.685 | 93.478 | 91.995 | 81.204 | 73.025 | 71.662 | 67.621 | 66.635 | 55.388 | 55.017 | 51.938 | 47.348 | 39.882 | 39.365 | 35.117 | 37.168 | 34.095 | 32.719 | 21.144 | 21.462 | 16.925 | 11.713 | 17.047 | 26.163 | 24.304 | 21.877 | 23.039 | 0 | 0 | 2.507 | 2.507 | 3.862 | 3.762 | 3.762 | 3.734 | 3.714 | 3.714 | 3.036 | 3.036 | 0.077 | 0.077 | 0.077 | 0.077 | 0.063 | 0.063 | 0.043 | 0.043 | 0.001 | 0.001 | 0.001 | 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 | 2.165 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1,230.729 | 741.871 | 451.773 | 1,420.575 | 393.94 | 1,753.527 | 1,455.081 | 1,650.636 | 1,421.62 | 1,013.038 | 1,189.678 | 1,072.734 | 320.729 | 322.361 | 295.902 | 231.768 | 200.647 | 194.348 | 243.432 | 286.898 | 296.015 | 228.461 | 217.45 | 195.004 | 161.125 | 180.468 | 152.984 | 163.6 | 149.331 | 230.543 | 229.662 | 187.296 | 177.882 | 191.712 | 192.553 | 207.998 | 128.194 | 112.703 | 65.39 | 53.363 | 68.113 | 43.258 | 24.411 | 20.66 | 22.06 | 0.873 | 6 | 2.833 | 6 | 0 | 3.154 | 3.198 | 3.163 | 3.185 | 4.504 | 4.504 | 114.514 | -0.155 | 119.06 | 87.252 | 87.225 | 0.011 | 88.462 | 1.458 | 88.339 | -0.125 | 87.095 | 0.008 | 89.663 | 91.138 | 91.179 | 88.418 | 58.903 | 58.643 | 57.293 | 80.989 | 2 | 79.757 | 78.87 | 78.02 | 78.02 | 103.462 | 102.953 | 102.029 | 100.437 | 100.865 | 74.035 | 71.886 | 70.72 | 69.241 | 68.163 | 31.35 | 28.545 | 0.547 | -2.971 | 11.059 | 9.821 | 12.557 | 11.983 | 0.046 | 11.026 | 10.645 | 9.175 | 42.886 | 8.327 |
Total Non-Current Assets
| 7,783.94 | 7,681.663 | 7,390.094 | 7,241.296 | 7,111.018 | 6,872.475 | 6,802.491 | 6,668.017 | 6,644.946 | 6,153.083 | 5,831.242 | 5,531.906 | 5,360.02 | 5,080.908 | 4,926.04 | 4,760.101 | 4,684.591 | 4,499.119 | 4,488.198 | 4,421.546 | 4,438.733 | 4,253.883 | 4,119.501 | 4,063.349 | 3,946.027 | 3,639.681 | 3,514.353 | 3,415.764 | 3,334.56 | 3,253.821 | 3,127.486 | 2,939.453 | 2,889.678 | 2,668.624 | 2,597.001 | 2,453.701 | 2,291.281 | 2,177.071 | 1,981.225 | 1,750.086 | 1,612.933 | 1,467.864 | 1,324.286 | 1,238.662 | 1,240.229 | 1,134.606 | 1,121.877 | 1,101.668 | 1,107.788 | 0 | 330.486 | 337.469 | 344.244 | 353.877 | 377.062 | 387.776 | 335.912 | 347.263 | 354.379 | 318.615 | 325.835 | 382.068 | 380.443 | 388.945 | 397.667 | 428.669 | 396.807 | 397.443 | 401.213 | 399.903 | 404.682 | 399.902 | 406.119 | 422.498 | 415.971 | 420.698 | 405.864 | 428.956 | 438.288 | 447.156 | 436.144 | 416.062 | 413.529 | 411.736 | 411.018 | 407.799 | 385.236 | 358.361 | 352.692 | 355.158 | 350.112 | 316.656 | 318.683 | 202.034 | 202.864 | 198.167 | 207.038 | 207.432 | 214.885 | 210.446 | 209.845 | 203.311 | 203.743 | 193.963 | 195.134 |
Total Assets
| 20,664.487 | 20,594.367 | 18,991.322 | 18,038.469 | 17,723.688 | 17,520.467 | 17,032.201 | 16,185.542 | 15,990.799 | 16,216.809 | 15,826.221 | 14,198.909 | 13,666.324 | 12,445.586 | 11,592.429 | 11,049.939 | 10,842.947 | 11,167.005 | 10,941.255 | 10,405.738 | 10,197.339 | 10,492.456 | 9,803.903 | 9,317.94 | 8,891.519 | 8,587.78 | 8,416.689 | 7,827.025 | 7,644.119 | 7,690.392 | 7,385.084 | 6,669.282 | 6,497.703 | 6,408.876 | 6,101.368 | 5,758.065 | 5,395.619 | 5,346.078 | 5,148.957 | 4,754.37 | 4,742.609 | 4,675.01 | 4,521.802 | 4,490.109 | 4,375.891 | 3,307.293 | 3,173.59 | 2,953.565 | 2,961.902 | 67.594 | 666.904 | 611.18 | 634.472 | 676.665 | 714.957 | 702.665 | 590.491 | 591.738 | 607.787 | 548.407 | 578.143 | 675.198 | 682.575 | 736.387 | 800.657 | 892.485 | 785.183 | 789.242 | 756.13 | 810.607 | 696.195 | 758.378 | 727.35 | 713.342 | 763.897 | 814.281 | 820.921 | 752.937 | 758.871 | 788.543 | 821.286 | 640.62 | 636.309 | 638.721 | 641.854 | 625.559 | 630.47 | 596.302 | 584.02 | 604.492 | 552.139 | 563.757 | 547.74 | 504.022 | 430.348 | 418.252 | 423.134 | 448.885 | 431.759 | 478.65 | 465.658 | 454.097 | 444.472 | 456.586 | 397.611 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 2,319.515 | 1,604.324 | 866.956 | 1,657.795 | 522.81 | 503.809 | 386.898 | 476.929 | 1,916.572 | 447.795 | 2,475.19 | 2,020.301 | 1,276.475 | 2,057.88 | 477.962 | 1,310.213 | 1,358.506 | 1,541.358 | 1,552.88 | 1,356.286 | 1,544.742 | 1,638.569 | 1,324.069 | 947.556 | 334.749 | 824.493 | 754.506 | 853.847 | 968.329 | 1,118.575 | 1,052.253 | 876.486 | 888.887 | 332.982 | 774.333 | 629.375 | 563.217 | 592.125 | 550.575 | 452.367 | 460.734 | 552.429 | 496.146 | 487.846 | 436.147 | 398.113 | 516.855 | 397.61 | 337.945 | 0 | 78.986 | 111.441 | 518.41 | 135.462 | 168.303 | 120.822 | 81.655 | 85.954 | 86.04 | 79.694 | 91.49 | 104.164 | 109.12 | 107.189 | 146.08 | 171.913 | 91.141 | 91.274 | 118.394 | 181.924 | 115.476 | 158.669 | 141.945 | 103.817 | 138.064 | 138.901 | 145.169 | 114.544 | 105.615 | 92.773 | 89.218 | 60.087 | 72.883 | 80.93 | 111.927 | 116.248 | 92.255 | 65.568 | 57.364 | 35.357 | 43.151 | 41.849 | 59.901 | 83.253 | 18.122 | 21.338 | 26.233 | 28.211 | 25.683 | 25.194 | 20.041 | 0 | 17.875 | 0 | 30.575 |
Short Term Debt
| 1,213.516 | 2,303.344 | 986.123 | 241.676 | 1,000.374 | 1,007.74 | 1,001.435 | 41.557 | 40.826 | 39.632 | 39.426 | 39.749 | 45.183 | 289.54 | 368.844 | 381.587 | 402.938 | 1,179.687 | 1,423.167 | 1,438.35 | 1,153.343 | 1,501.637 | 1,507.556 | 1,569.911 | 1,279.043 | 1,195.331 | 1,353.818 | 994.761 | 819.858 | 866.427 | 899.346 | 610.763 | 600.363 | 767.342 | 721.175 | 777.291 | 587.005 | 589.218 | 650.717 | 224.894 | 252.186 | 209.034 | 299.697 | 419.186 | 403.845 | 419.565 | 370.443 | 592.056 | 470.486 | 0 | 175.416 | 127.465 | 689.207 | 286.47 | 300.35 | 298.017 | 273.842 | 349.91 | 388.262 | 336.423 | 286.192 | 378.995 | 404.402 | 417.298 | 421.101 | 429.951 | 425.065 | 372.146 | 353.031 | 293.891 | 236.477 | 320.418 | 259.396 | 222.357 | 216.525 | 236.525 | 234.857 | 228.307 | 252.307 | 262.307 | 286.975 | 269.557 | 239.225 | 289.557 | 264.557 | 140.225 | 120.557 | 110.225 | 85.557 | 245.485 | 324.418 | 188.965 | 155.815 | 238.807 | 238.937 | 51.353 | 223.955 | 45.603 | 211.509 | 101.352 | 101.382 | 0 | 102.015 | 0 | 91.481 |
Tax Payables
| 153.315 | 153.413 | 94.006 | 193.856 | 74.054 | 179.302 | 180.923 | 195.732 | 126.617 | 143.679 | 150.328 | 171.992 | 99.96 | 88.023 | 114.617 | 124.57 | 79.498 | 99.847 | 94.826 | 67.46 | 63.984 | 93.403 | 74.846 | 82.406 | 41.235 | 76.891 | 81.229 | 71.81 | 51.565 | 79.774 | 70.822 | 74.268 | 39.56 | 78.685 | 89.144 | 79.312 | 61.351 | 64.354 | 59.969 | 52.51 | 45.673 | 46.228 | 43.376 | 60.239 | 67.484 | 58.987 | 42.26 | 29.052 | 52.128 | 0 | 5.173 | 7.173 | 8.213 | -1.742 | -0.265 | 6.177 | 1.962 | -3.23 | -2.736 | 0.059 | 2.929 | 6.384 | 7.608 | 11.872 | 9.099 | 9.753 | 6.206 | 15.319 | 17.151 | 17.362 | 11.516 | 15.932 | 16.3 | 14.549 | 15.37 | 18.064 | 25.101 | 18.746 | 18.006 | 19.208 | 17.861 | 16.328 | 16.412 | 18.732 | 16.806 | 17.533 | 19.307 | 20.295 | 21.505 | 18.502 | 19.559 | 22.958 | 21.495 | 13.924 | 11.31 | 8.955 | 7.715 | 6.84 | 3.758 | 6.837 | 4.313 | 0 | 1.613 | 0 | 3.161 |
Deferred Revenue
| 0 | 63.507 | 77.01 | 910.461 | 52.821 | 1,058.68 | 1,018.845 | 57.457 | 54.052 | 55.799 | 0 | 0 | 881.726 | 781.36 | 765.657 | 867.274 | 638.1 | 603.286 | 739.214 | 474.932 | 551.81 | 591.703 | 508.964 | 349.068 | 456.69 | 476.365 | 432.984 | 339.378 | 424.221 | 358.886 | 352.739 | 297.532 | 366.832 | 332.279 | 313.331 | 225.428 | 259.315 | 317.372 | 274.074 | 152.373 | 208.925 | 240.843 | 202.03 | 156.528 | 216.835 | 193.71 | 139.947 | 134.677 | 182.05 | 0 | 476.4 | 421.606 | 361.278 | 191.64 | 126.422 | 111.253 | 155.967 | 85.806 | 87.157 | 89.957 | 156.227 | 80.936 | 62.582 | 63.669 | 64.293 | 75.673 | 57.568 | 86.721 | 69.921 | 110.445 | 82.684 | 77.574 | 86.393 | 74.78 | 86.648 | 64.786 | 55.623 | 44.47 | 50.156 | 40.822 | 45.035 | 39.21 | 36.344 | 34.14 | 29.642 | 34.164 | 34.08 | 28.87 | 34.239 | 32.6 | 37.956 | 62.838 | 48.193 | 26.807 | 24.017 | -159.685 | 16.193 | 16.629 | 14.213 | 30.744 | 23.752 | 0 | 24.395 | 0 | 40.206 |
Other Current Liabilities
| 1,045.795 | 850.486 | 2,613.78 | 1,691.898 | 2,371.829 | 2,113.761 | 2,257.312 | 2,047.162 | 925.642 | 2,805.236 | 664.991 | 625.336 | 1,266.789 | 697.96 | 1,768.765 | 713.14 | 570.076 | 503.439 | 644.388 | 407.471 | 487.826 | 518.142 | 434.118 | 291.38 | 1,030.054 | 425.212 | 478.062 | 292.515 | 372.656 | 295.003 | 306.215 | 256.275 | 327.272 | 746.068 | 250.222 | 161.523 | 208.748 | 274.064 | 244.887 | 373.363 | 441.794 | 276.263 | 286.062 | 170.478 | 220.502 | 168.74 | 122.238 | 149.7 | 345.404 | 57.822 | 505.746 | 442.936 | 180.771 | 254.083 | 234.924 | 202.383 | 200.993 | 134.637 | 109.739 | 110.619 | 179.332 | 100.709 | 69.711 | 88.441 | 99.883 | 101.319 | 84.506 | 140.094 | 102.818 | 158.218 | 172.129 | 104.23 | 151.355 | 92.797 | 102.133 | 89.082 | 75.326 | 79.442 | 71.808 | 103.545 | 118.497 | 32.819 | 77.548 | 20.505 | 22.392 | 26.247 | 15.105 | 21.041 | 43.339 | 154.623 | 18.531 | 169.113 | 172.926 | 13.179 | 25.927 | 186.281 | 9.634 | 118.004 | 11.375 | 23.925 | 20.215 | 154.595 | 26.531 | 145.912 | 38.031 |
Total Current Liabilities
| 4,732.141 | 4,975.075 | 4,560.865 | 3,785.225 | 3,969.068 | 3,867.842 | 3,874.728 | 2,761.38 | 3,009.657 | 3,436.342 | 3,329.934 | 2,857.378 | 2,731.547 | 3,133.403 | 2,730.188 | 2,563.104 | 2,408.056 | 3,358.822 | 3,749.03 | 3,307.665 | 3,276.505 | 3,751.751 | 3,362.283 | 2,891.252 | 2,707.949 | 2,521.927 | 2,694.381 | 2,212.933 | 2,226.649 | 2,359.78 | 2,328.636 | 1,817.792 | 1,875.387 | 1,925.077 | 1,834.874 | 1,647.501 | 1,420.321 | 1,519.761 | 1,506.148 | 1,103.134 | 1,200.387 | 1,083.955 | 1,125.281 | 1,137.749 | 1,127.977 | 1,045.405 | 1,051.797 | 1,168.418 | 1,205.962 | 57.822 | 765.322 | 689.016 | 679.893 | 674.273 | 703.313 | 627.398 | 558.452 | 567.27 | 581.305 | 526.795 | 558.714 | 590.251 | 590.842 | 624.8 | 676.163 | 712.936 | 606.918 | 618.834 | 591.395 | 651.394 | 535.598 | 599.25 | 568.997 | 433.521 | 472.092 | 482.572 | 480.452 | 441.039 | 447.735 | 477.833 | 512.551 | 378.792 | 406.068 | 409.724 | 415.682 | 300.252 | 247.224 | 217.128 | 207.765 | 453.967 | 405.659 | 422.884 | 410.137 | 349.163 | 294.296 | 267.926 | 267.536 | 198.658 | 251.982 | 157.308 | 145.951 | 154.595 | 148.034 | 145.912 | 163.248 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 2,588.211 | 2,593.17 | 1,969.496 | 1,953.803 | 1,912.204 | 1,906.08 | 1,880.358 | 2,334.175 | 2,307.297 | 2,518.801 | 2,697.807 | 1,670.249 | 1,650.31 | 629.626 | 628.059 | 618.089 | 624.624 | 318.53 | 19.446 | 19.643 | 18.757 | 19.969 | 19.579 | 19.343 | 19.885 | 20.097 | 19.486 | 18.667 | 19.552 | 20.012 | 20.58 | 21.115 | 21.387 | 20.8 | 26.683 | 19.712 | 20.508 | 16.369 | 19.489 | 13.836 | 19.687 | 213.13 | 213.221 | 266.438 | 273.347 | 322.871 | 329.596 | 70.224 | 64.614 | 0 | 61.596 | 69.298 | 82 | 60 | 30 | 80 | 0 | 0 | 0 | 25 | 25 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 80.125 | 80.125 | 130.165 | 130.213 | 100.197 | 100.197 | 100.197 | 100.1 | 50.174 | 20.174 | 20.189 | 20.082 | 120.143 | 181.089 | 180.708 | 180.194 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 63.78 | 0 | 100.117 | 100.117 | 0 | 79.866 | 0 | 86.741 |
Deferred Revenue Non-Current
| 427.296 | 387.845 | 404.048 | 373.772 | 374.736 | 355.779 | 362.269 | 357.186 | 337.465 | 289.056 | 291.676 | 295.938 | 290.135 | 250.096 | 222.418 | 223.505 | 211.959 | 186.883 | 186.135 | 181.998 | 175.286 | 146.161 | 151.034 | 151.131 | 122.358 | 107.044 | 93.274 | 94.457 | 97.605 | 80.34 | 61.891 | 47.429 | 48.662 | 44.402 | 43.33 | 37.322 | 38.453 | 19.194 | 19.726 | 20.893 | 21.424 | 0.977 | 1.377 | 1.377 | 1.377 | 0.887 | 0.887 | 0.887 | 0.887 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 345.642 | 335.016 | 333.298 | 333.152 | 321.425 | 309.93 | 300.194 | 304.649 | 299.483 | 202.455 | 202.757 | 189.717 | 177.075 | 154.969 | 140.27 | 123.853 | 123.313 | 96.535 | 89.914 | 82.58 | 77.882 | 69.867 | 57.887 | 52.324 | 45.565 | 34.62 | 26.707 | 16.54 | 14.671 | 11.228 | 10.95 | 8.379 | 7.175 | 2.851 | 0.37 | 0.309 | 0.034 | 0.982 | 0.98 | 0.97 | 0.97 | 1.512 | 1.513 | 1.435 | 1.435 | 0.319 | 0.319 | 0.319 | 0.319 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.218 | 0.239 | 0.111 | 0.111 | 0.193 | 0.193 | 0.435 | 0.435 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 28.802 | 90.395 | 494.353 | 89.948 | 463.304 | 86.747 | 448.104 | 85.076 | 97.178 | 81.661 | 81.262 | 80.974 | 80.453 | 81.801 | 81.669 | 81.041 | 81.275 | 67.256 | 67.723 | 68.594 | 58.112 | 48.775 | 29.606 | 20.587 | 16.419 | 11.103 | 11.677 | 11.433 | 10.759 | 13.309 | 12.441 | 10.201 | 9.407 | 8.932 | 8.622 | 8.205 | 7.733 | 7.456 | 6.953 | 6.56 | 6.214 | 29.476 | 28.515 | 30.172 | 30.68 | 24.355 | 32.72 | 16.334 | 33.683 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.9 | 2.9 | 3.9 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.33 | 4.083 | 2.939 | 2.249 | 3.137 | 3.131 | 88.96 | 3.083 | 89.263 | 3.045 |
Total Non-Current Liabilities
| 3,389.951 | 3,406.426 | 2,673.07 | 2,750.676 | 2,602.169 | 2,658.536 | 2,628.656 | 3,081.087 | 3,028.41 | 3,091.972 | 3,273.502 | 2,236.878 | 2,197.972 | 1,116.492 | 1,072.417 | 1,046.488 | 1,034.743 | 669.204 | 363.218 | 352.814 | 330.036 | 284.772 | 258.106 | 243.385 | 204.227 | 172.865 | 151.145 | 141.096 | 142.587 | 124.89 | 105.862 | 87.124 | 86.631 | 76.986 | 79.005 | 65.547 | 66.727 | 44.001 | 47.148 | 42.259 | 48.295 | 243.583 | 244.624 | 299.422 | 306.839 | 348.432 | 363.522 | 87.763 | 99.503 | 0 | 61.596 | 69.298 | 82 | 60 | 30 | 80 | 0 | 0 | 0 | 25 | 25 | 3.118 | 3.139 | 4.011 | 4.011 | 0.193 | 0.193 | 0.435 | 0.435 | 0 | 0 | 0 | 0.133 | 80.125 | 80.125 | 130.165 | 130.213 | 100.197 | 100.197 | 100.197 | 100.1 | 50.174 | 20.174 | 20.189 | 20.082 | 120.143 | 181.089 | 180.708 | 180.194 | 0 | 0 | 0 | 0 | 0 | 0 | 4.33 | 4.083 | 66.719 | 2.249 | 103.254 | 103.248 | 88.96 | 82.949 | 89.263 | 89.786 |
Total Liabilities
| 8,122.092 | 8,724.018 | 7,233.935 | 6,535.901 | 6,571.237 | 6,526.378 | 6,503.384 | 5,842.467 | 6,038.067 | 6,528.314 | 6,603.436 | 5,094.256 | 4,929.519 | 4,249.895 | 3,802.605 | 3,609.592 | 3,442.799 | 4,028.027 | 4,112.248 | 3,660.48 | 3,606.542 | 4,036.524 | 3,620.389 | 3,134.637 | 2,912.176 | 2,694.792 | 2,845.526 | 2,354.029 | 2,369.236 | 2,484.67 | 2,434.498 | 1,904.916 | 1,962.018 | 2,002.063 | 1,913.879 | 1,713.048 | 1,487.048 | 1,563.762 | 1,553.296 | 1,145.393 | 1,248.682 | 1,327.538 | 1,369.906 | 1,437.171 | 1,434.816 | 1,393.837 | 1,415.318 | 1,256.181 | 1,305.465 | 57.822 | 826.918 | 758.314 | 761.893 | 734.273 | 733.313 | 707.398 | 558.452 | 567.27 | 581.305 | 551.795 | 583.714 | 593.37 | 593.98 | 628.811 | 680.174 | 713.129 | 607.111 | 619.27 | 591.83 | 651.394 | 535.598 | 599.25 | 569.13 | 513.646 | 552.217 | 612.737 | 610.665 | 541.236 | 547.933 | 578.031 | 612.651 | 428.965 | 426.241 | 429.913 | 435.764 | 420.396 | 428.313 | 397.836 | 387.958 | 453.967 | 405.659 | 422.884 | 410.137 | 349.163 | 294.296 | 272.257 | 271.619 | 265.377 | 254.231 | 260.562 | 249.199 | 243.555 | 230.983 | 235.175 | 253.033 |
Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.322 | 7.765 | 6.396 | 0.808 | 6.37 | 5.09 | 1.59 | 2.372 | 2.103 | 2.807 | 2.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,042.676 | 1,042.676 | 1,042.676 | 1,042.676 | 1,042.676 | 1,042.676 | 1,042.676 | 1,042.675 | 1,042.674 | 1,042.674 | 1,042.673 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 744.762 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 531.973 | 476.639 | 476.639 | 476.639 | 476.639 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 153.744 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 129.807 | 92.719 | 92.719 | 71.323 | 71.323 | 71.323 | 71.323 | 71.323 | 53.323 |
Retained Earnings
| 6,604.632 | 6,478.279 | 6,053.21 | 6,022.582 | 5,666.561 | 5,706.66 | 5,344.391 | 5,338.722 | 5,013.693 | 4,899.682 | 4,552.091 | 4,530.208 | 4,250.858 | 4,157.936 | 3,857.41 | 3,568.397 | 3,590.321 | 3,474.091 | 3,234.215 | 3,235.572 | 3,092.836 | 3,047.059 | 2,845.992 | 2,864.713 | 2,707.217 | 2,706.607 | 2,485.507 | 2,497.835 | 2,330.978 | 2,302.095 | 2,122.369 | 1,999.502 | 1,878.12 | 1,779.22 | 1,627.4 | 1,541.395 | 1,486.982 | 1,416.076 | 1,287.87 | 1,371.823 | 1,257.362 | 1,177.474 | 1,035.594 | 953.285 | 874.778 | 786.968 | 684.471 | 580.042 | 575.985 | -285.686 | -393.932 | -381.76 | -361.967 | -291.773 | -253.45 | -240.187 | -227.023 | -234.728 | -233.269 | -230.41 | -230.521 | -146.997 | -137.004 | -123.007 | -109.307 | -47.01 | -47.113 | -51.656 | -54.54 | -56.737 | -56.287 | -57.075 | -57.429 | -15.688 | -3.595 | 2.89 | 11.69 | 13.388 | 12.623 | 12.168 | 10.285 | 13.742 | 12.204 | 10.92 | 8.332 | 9.002 | 6.065 | 2.368 | -54.91 | -58.013 | -62.083 | -68.399 | -71.566 | -77.716 | -75.588 | -64.637 | -59.295 | -28.304 | -34.257 | 5.996 | 4.508 | -1.358 | 1.569 | 5.068 | 0.22 |
Accumulated Other Comprehensive Income/Loss
| 0 | 1,280.88 | 1,281.31 | 1,289.506 | 1,289.201 | 1,109.06 | 1,085.727 | 1,097.522 | 1,066.168 | 929.056 | 886.098 | 1,204.898 | 1,223.393 | 1,176.731 | 733.83 | 1,190.676 | 6.408 | 10.331 | 22.666 | 19.657 | 18.625 | 14.996 | 11.192 | 2.806 | 11.1 | 13.492 | 8.685 | 5.438 | 5.901 | 12.804 | 14.695 | 16.35 | 11.83 | 9.146 | 7.602 | 4.273 | 8.227 | -2.322 | -7.765 | -6.396 | -0.808 | -6.37 | -5.09 | -1.59 | -2.372 | -2.103 | -2.807 | -2.865 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,856.867 | 0 | 0.005 | 342.519 | 342.519 | 342.52 | 372.575 | 342.53 | 1,077.944 | 342.535 | 373.543 | 342.605 | 328.556 | 0 | 445.085 | 0 | 1,185.992 | 0 | 444.557 | 0 | 1,067.315 | 983.979 | 449.213 | 971.789 | 981.125 | 873.83 | 869.022 | 1,078.565 | 1,079.027 | 1,031.361 | 663.372 | 1,034.906 | 663.372 | 978.824 | 977.279 | 973.951 | 898.175 | 891.66 | 888.539 | 800.422 | 812.405 | 806.843 | 813.213 | 766.107 | 765.928 | 68.884 | -2.807 | -2.865 | 65.174 | 141.714 | 56.264 | 56.264 | 1,066.799 | 55.764 | 55.764 | 55.764 | 231.24 | 79.597 | 79.597 | 48.522 | 49.317 | 45.027 | 45.088 | 44.902 | 44.707 | 40.243 | 40.421 | 41.149 | 41.522 | 42.147 | 44.87 | 44.87 | 49.886 | 44.804 | 68.663 | 68.749 | 68.663 | 68.399 | 68.399 | 68.399 | 68.399 | 67.995 | 67.948 | 67.883 | 67.844 | 66.243 | 66.175 | 66.156 | 121.026 | 78.613 | 78.613 | 78.613 | 79.117 | 78.479 | 78.541 | 78.349 | 79.466 | 116.193 | 142.726 | 137.657 | 137.657 | 137.76 | 137.76 | 142.225 | 88.225 |
Total Shareholders Equity
| 9,504.175 | 8,801.835 | 8,377.201 | 8,697.283 | 7,998.438 | 8,200.916 | 7,845.369 | 7,821.448 | 7,495.922 | 7,213.947 | 6,854.405 | 6,822.472 | 6,547.568 | 6,079.428 | 5,781.087 | 5,503.834 | 5,527.483 | 5,294.925 | 5,067.384 | 5,067.306 | 4,923.537 | 4,775.8 | 4,570.929 | 4,581.264 | 4,432.063 | 4,325.198 | 4,099.29 | 4,108.372 | 3,941.978 | 3,865.428 | 3,687.594 | 3,566.381 | 3,396.107 | 3,290.016 | 3,136.652 | 3,047.318 | 2,917.13 | 2,842.031 | 2,708.381 | 2,710.613 | 2,601.74 | 2,516.29 | 2,375.69 | 2,249.773 | 2,170.307 | 1,332.491 | 1,226.395 | 1,148.905 | 1,117.798 | 9.772 | -183.924 | -171.753 | -151.96 | -82.265 | -43.943 | -30.68 | 6.317 | -1.387 | 0.071 | -28.144 | -28.255 | 51.774 | 61.828 | 75.639 | 89.143 | 146.976 | 147.053 | 143.236 | 140.725 | 139.154 | 142.327 | 141.539 | 141.184 | 182.859 | 194.875 | 201.447 | 210.16 | 211.595 | 210.83 | 210.375 | 208.492 | 211.545 | 209.959 | 208.61 | 205.983 | 205.052 | 202.047 | 198.331 | 195.923 | 150.407 | 146.337 | 140.022 | 136.855 | 130.57 | 132.568 | 143.519 | 148.861 | 180.608 | 174.656 | 214.976 | 213.487 | 207.725 | 210.651 | 218.615 | 141.768 |
Total Equity
| 12,542.395 | 11,870.349 | 11,290.792 | 11,502.568 | 10,715.168 | 10,994.089 | 10,528.817 | 10,343.075 | 9,952.732 | 9,688.495 | 9,222.785 | 9,104.653 | 8,736.805 | 8,195.692 | 7,789.824 | 7,440.348 | 7,400.147 | 7,138.978 | 6,829.008 | 6,745.258 | 6,590.797 | 6,455.933 | 6,183.513 | 6,183.303 | 5,979.343 | 5,892.988 | 5,571.164 | 5,472.996 | 5,274.882 | 5,205.723 | 4,950.586 | 4,764.366 | 4,535.685 | 4,406.813 | 4,187.49 | 4,045.017 | 3,908.571 | 3,782.316 | 3,595.66 | 3,608.977 | 3,493.927 | 3,347.472 | 3,151.896 | 3,052.939 | 2,941.075 | 1,913.456 | 1,758.271 | 1,697.384 | 1,656.437 | 9.772 | -160.014 | -147.134 | -127.421 | -57.608 | -18.356 | -4.734 | 32.039 | 24.468 | 26.483 | -3.388 | -5.572 | 81.828 | 88.595 | 107.575 | 120.483 | 179.357 | 178.072 | 169.972 | 164.3 | 159.213 | 160.597 | 159.129 | 158.22 | 199.696 | 211.679 | 201.544 | 210.256 | 211.701 | 210.938 | 210.512 | 208.635 | 211.655 | 210.068 | 208.808 | 206.09 | 205.164 | 202.157 | 198.466 | 196.062 | 150.525 | 146.48 | 140.873 | 137.604 | 133.709 | 136.052 | 145.995 | 151.515 | 183.508 | 177.528 | 218.088 | 216.459 | 210.542 | 213.489 | 221.411 | 144.578 |
Total Liabilities & Shareholders Equity
| 20,664.487 | 20,594.367 | 18,991.322 | 18,038.469 | 17,723.688 | 17,520.467 | 17,032.201 | 16,185.542 | 15,990.799 | 16,216.809 | 15,826.221 | 14,198.909 | 13,666.324 | 12,445.586 | 11,592.429 | 11,049.939 | 10,842.947 | 11,167.005 | 10,941.255 | 10,405.738 | 10,197.339 | 10,492.456 | 9,803.903 | 9,317.94 | 8,891.519 | 8,587.78 | 8,416.689 | 7,827.025 | 7,644.119 | 7,690.392 | 7,385.084 | 6,669.282 | 6,497.703 | 6,408.876 | 6,101.368 | 5,758.065 | 5,395.619 | 5,346.078 | 5,148.957 | 4,754.37 | 4,742.609 | 4,675.01 | 4,521.802 | 4,490.109 | 4,375.891 | 3,307.293 | 3,173.59 | 2,953.565 | 2,961.902 | 67.594 | 666.904 | 611.18 | 634.472 | 676.665 | 714.957 | 702.665 | 590.491 | 591.738 | 607.787 | 548.407 | 578.143 | 675.198 | 682.575 | 736.387 | 800.657 | 892.485 | 785.183 | 789.242 | 756.13 | 810.607 | 696.195 | 758.378 | 727.35 | 713.342 | 763.897 | 814.281 | 820.921 | 752.937 | 758.871 | 788.543 | 821.286 | 640.62 | 636.309 | 638.721 | 641.854 | 625.559 | 630.47 | 596.302 | 584.02 | 604.492 | 552.139 | 563.757 | 547.74 | 482.872 | 430.348 | 418.252 | 423.134 | 448.885 | 431.759 | 478.65 | 465.658 | 454.097 | 444.472 | 456.586 | 397.611 |