XJ Electric Co., Ltd.
SZSE:000400.SZ
17.18 (CNY) • At close October 26, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) CNY.
| 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 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cash & Cash Equivalents
| 5,345.69 | 4,941.795 | 5,238.18 | 5,015.936 | 4,428.801 | 4,254.74 | 3,301.228 | 3,698.262 | 3,176.58 | 2,380.182 | 2,417.847 | 2,854.214 | 1,908.678 | 1,448.305 | 1,605.204 | 1,739.684 | 921.211 | 940.776 | 1,322.867 | 1,256.779 | 856.158 | 826.146 | 713.795 | 974.813 | 755.003 | 752.654 | 959.887 | 1,341.702 | 831.352 | 973.666 | 1,074.282 | 1,803.771 | 711.582 | 648.654 | 663.165 | 923.681 | 735.621 | 656.977 | 624.156 | 827.2 | 720.992 | 904.109 | 806.424 | 1,171.526 | 424.654 | 688.506 | 543.026 | 539.352 | 155.78 | 592.443 | 880.247 | 1,171.352 | 481.13 | 474.147 | 650.544 | 1,002.239 | 709.387 | 712.607 | 608.407 | 593.922 | 835.151 | 741.147 | 789.728 | 943.31 | 854.145 | 903.276 | 737.271 | 995.368 | 857.159 | 796.55 | 828.594 | 748.716 | 673.574 | 734.975 | 356.633 | 311.188 | 602.257 | 442.287 | 331.305 | 266.21 | 437.579 | 454.124 | 343.441 | 377.566 | 381.303 | 481.489 | 531.291 | 474.27 | 392.983 | 375.405 | 578.763 | 518.684 | 226.475 | 265.042 | 249.909 | 316.601 | 63.344 | 104.943 | 98.53 | 268.517 | 0 | 14.426 |
| Short Term Investments
| -124.29 | 0 | 0 | 0 | -3.367 | -0 | 0 | -556.799 | 0 | 10.305 | 19.393 | -1.158 | 0 | 0 | 0 | 0 | 1,567.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.313 | -0.332 | 1.882 | 1 | 0 | 0 | 150 | 150 | 0 | 0 | 0 | 0 | 40 | 80 | 82 | 82 | 7 | 7 | 1.087 | 7.138 | 7.138 | 7.138 | 0 | 0 | 0 | 83.885 | 83.885 | 42 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash and Short Term Investments
| 5,345.69 | 4,941.795 | 5,238.18 | 5,015.936 | 4,428.801 | 4,254.74 | 3,301.228 | 3,698.262 | 3,176.58 | 2,380.182 | 2,417.847 | 2,854.214 | 1,908.678 | 1,448.305 | 1,605.204 | 1,739.684 | 921.211 | 940.776 | 1,322.867 | 1,256.779 | 856.158 | 826.146 | 713.795 | 974.813 | 755.003 | 752.654 | 959.887 | 1,341.702 | 831.352 | 973.666 | 1,074.282 | 1,803.771 | 711.582 | 648.654 | 663.165 | 923.681 | 735.621 | 656.977 | 624.156 | 827.2 | 720.992 | 904.109 | 806.424 | 1,171.526 | 424.654 | 688.506 | 543.026 | 539.352 | 155.78 | 592.443 | 880.247 | 1,171.352 | 481.13 | 474.147 | 650.544 | 1,002.239 | 709.387 | 712.607 | 608.407 | 593.922 | 835.151 | 741.147 | 789.728 | 943.31 | 854.145 | 903.276 | 737.271 | 995.368 | 857.159 | 796.55 | 830.476 | 749.716 | 673.574 | 734.975 | 506.633 | 461.188 | 602.257 | 442.287 | 331.305 | 266.21 | 477.579 | 534.124 | 425.441 | 459.566 | 388.303 | 488.489 | 532.378 | 481.407 | 400.12 | 382.543 | 578.763 | 518.684 | 226.475 | 348.927 | 333.793 | 358.601 | 63.344 | 104.943 | 98.53 | 268.517 | 0 | 14.426 |
| Net Receivables
| 9,374.584 | 9,759.596 | 9,470.33 | 9,638.563 | 9,757.245 | 9,662.236 | 9,249.214 | 9,141.327 | 8,442.227 | 9,114.858 | 8,625.738 | 8,804.194 | 9,328.905 | 9,484.736 | 9,165.505 | 9,749.581 | 9,451.319 | 9,778.272 | 8,785.08 | 9,458.196 | 8,223.446 | 8,315.445 | 8,719.78 | 9,535.282 | 9,047.763 | 9,502.438 | 9,249.752 | 10,030.575 | 8,666.457 | 8,924.368 | 8,371.375 | 8,591.033 | 8,301.956 | 8,462.052 | 8,206.332 | 8,322.257 | 6,433.466 | 6,718.41 | 6,678.452 | 6,965.349 | 5,715.819 | 5,758.585 | 5,904.044 | 4,247.937 | 3,878.556 | 3,763.845 | 3,881.161 | 3,805.452 | 3,932.227 | 3,725.215 | 3,434.82 | 3,469.992 | 3,164.488 | 3,142.032 | 3,027.638 | 2,788.872 | 2,574.837 | 2,454.91 | 2,134.241 | 2,138.254 | 1,864.097 | 1,813.017 | 1,815.157 | 1,790.179 | 2,047.351 | 2,004.304 | 1,904.552 | 1,803.581 | 2,047.442 | 2,129.78 | 1,960.082 | 2,015.944 | 2,346.161 | 2,113.182 | 2,037.948 | 1,957.358 | 1,799.814 | 1,790.69 | 1,620.706 | 2,033.275 | 1,785.136 | 1,693.278 | 1,679.515 | 1,751.689 | 1,745.024 | 1,493.139 | 1,645.494 | 1,366.288 | 1,294.638 | 1,157.574 | 1,113.472 | 1,148.247 | 942.423 | 129.442 | 83.627 | 72.859 | 28.606 | 19.305 | 40.244 | 11.391 | 0 | 18.567 |
| Inventory
| 3,377.337 | 2,813.708 | 2,757.023 | 2,708.435 | 3,176.529 | 2,991.201 | 2,925.21 | 2,804.376 | 3,083.652 | 2,804.231 | 3,086.573 | 2,734.508 | 2,803.928 | 2,516.373 | 2,643.612 | 2,465.152 | 2,892.131 | 2,372.589 | 2,567.274 | 1,952.124 | 3,043.069 | 2,611.837 | 2,458.555 | 1,723.255 | 2,538.029 | 2,387.918 | 2,085.257 | 1,749.311 | 2,886.469 | 2,811.091 | 2,498.343 | 1,924.632 | 2,606.675 | 2,274.624 | 2,085.487 | 1,810.276 | 2,254.602 | 2,066.26 | 2,022.535 | 1,856.471 | 2,445.053 | 2,147.555 | 2,224.924 | 1,794.612 | 2,098.363 | 1,658.981 | 1,587.583 | 1,474.865 | 1,638.384 | 1,585.475 | 1,607.121 | 1,416.712 | 1,486.469 | 1,370.003 | 1,206.528 | 1,055.23 | 1,178.377 | 1,150.952 | 1,199.957 | 1,017.972 | 1,294.725 | 1,207.938 | 1,241.365 | 1,181.659 | 1,212.272 | 1,145.978 | 1,067.266 | 961.197 | 1,057.542 | 1,070.266 | 984.837 | 809.281 | 698.742 | 661.473 | 755.258 | 619.776 | 608.41 | 614.557 | 584.634 | 574.394 | 459.263 | 460.487 | 448.06 | 365.842 | 359.55 | 390.42 | 318.241 | 324.225 | 303.686 | 300.504 | 301.511 | 269.42 | 251.918 | 185.785 | 219.237 | 152.457 | 108.888 | 91.005 | 102.352 | 66.691 | 0 | 57.259 |
| Other Current Assets
| 9,457.369 | 740.476 | 758.642 | 466.385 | 43.828 | 71.995 | 117.885 | 70.779 | 67.61 | 59.377 | 76.685 | 63.59 | 73.162 | 70.896 | 134.203 | 68.138 | 173.019 | 120.736 | 74.203 | 20.888 | 175.991 | 157.677 | 132.851 | 11.489 | 114.732 | 112.673 | 64.467 | 14.363 | 30.562 | 25.436 | 25.109 | 9.519 | -126.61 | -166.628 | -160.112 | -150.809 | -185.462 | -189.99 | -169.774 | -164.12 | -153.339 | -177.206 | -164.127 | -116.043 | -143.777 | 21.039 | -139.82 | -97.097 | -138.669 | -166.508 | -167.447 | -195.305 | -220.885 | -240.05 | -197.438 | -187.243 | -186.378 | -177.003 | -151.62 | -117.205 | 1.008 | 1.835 | -98.809 | -99.217 | -115.208 | -112.704 | -114.379 | -84.655 | -175.316 | -116.749 | -86.847 | -90.741 | -158.807 | -97.904 | -80.387 | -82.245 | -139.858 | -156.475 | -88.884 | -154.394 | -148.158 | -158.935 | -130.307 | -144.315 | -184.426 | -224.294 | -255.703 | -132.3 | -146.737 | -107.01 | -90.7 | -107.717 | 35.327 | 729.494 | 641.006 | 601.487 | 471.133 | 464.532 | 412.411 | 342.227 | 696.269 | 250.998 |
| Total Current Assets
| 19,153.199 | 18,255.576 | 18,224.174 | 17,829.319 | 17,406.403 | 16,980.17 | 15,593.538 | 15,714.744 | 14,770.069 | 14,358.648 | 14,206.843 | 14,456.507 | 14,114.673 | 13,520.309 | 13,548.525 | 14,022.555 | 13,437.679 | 13,212.373 | 12,749.424 | 12,687.986 | 12,298.664 | 11,911.106 | 12,024.981 | 12,244.838 | 12,455.528 | 12,755.683 | 12,359.363 | 13,135.951 | 12,414.841 | 12,734.562 | 11,969.11 | 12,328.956 | 11,493.602 | 11,218.702 | 10,794.872 | 10,905.405 | 9,238.227 | 9,251.656 | 9,155.369 | 9,484.9 | 8,728.524 | 8,633.043 | 8,771.265 | 7,098.032 | 6,257.797 | 6,132.372 | 5,871.95 | 5,722.573 | 5,587.721 | 5,736.625 | 5,754.743 | 5,862.751 | 4,911.203 | 4,746.132 | 4,687.272 | 4,659.098 | 4,276.222 | 4,141.466 | 3,790.985 | 3,632.942 | 3,994.981 | 3,763.937 | 3,747.441 | 3,815.931 | 3,998.561 | 3,940.854 | 3,594.71 | 3,675.491 | 3,786.827 | 3,879.846 | 3,688.548 | 3,484.199 | 3,559.669 | 3,411.727 | 3,219.451 | 2,956.077 | 2,870.623 | 2,691.059 | 2,447.762 | 2,719.486 | 2,573.82 | 2,528.955 | 2,422.709 | 2,432.781 | 2,308.452 | 2,147.755 | 2,240.41 | 2,039.621 | 1,851.708 | 1,733.611 | 1,903.047 | 1,828.635 | 1,456.143 | 1,393.648 | 1,277.663 | 1,185.404 | 671.972 | 679.786 | 653.537 | 688.826 | 696.269 | 341.251 |
| Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Property, Plant & Equipment, Net
| 1,948.417 | 1,894.183 | 1,887.195 | 1,902.977 | 1,626.66 | 1,641.959 | 1,676.415 | 1,700.34 | 1,682.894 | 1,639.719 | 1,668.042 | 1,702.248 | 1,560.75 | 1,588.064 | 1,592.147 | 1,659.422 | 1,568.781 | 1,566.085 | 1,311.133 | 1,337.08 | 1,320.183 | 1,335.884 | 1,361.046 | 1,396.03 | 1,328.142 | 1,346.74 | 1,359.06 | 1,376.904 | 1,345.474 | 1,363.042 | 1,367.254 | 1,371.459 | 1,280.318 | 1,324.166 | 1,263.239 | 1,260.369 | 1,204.653 | 1,168.062 | 1,153.528 | 1,169.571 | 1,176.117 | 1,172.088 | 1,186.621 | 1,094.599 | 1,078.63 | 1,081.276 | 1,087.017 | 1,100.43 | 1,074.584 | 1,080.327 | 1,072.243 | 1,073.773 | 1,038.028 | 1,026.89 | 974.812 | 963.014 | 919.894 | 889.404 | 877.687 | 877.399 | 848.873 | 844.445 | 859.179 | 866.795 | 869.782 | 884.284 | 892.04 | 904.1 | 923.387 | 929.139 | 1,080.429 | 1,069.703 | 962.92 | 967.596 | 968.392 | 962.548 | 870.647 | 878.942 | 884.451 | 884.014 | 789.353 | 801.746 | 677.94 | 621.932 | 547.904 | 587.418 | 594.042 | 674.825 | 692.488 | 689.15 | 716.484 | 719.174 | 590.364 | 593.504 | 564.526 | 554.809 | 451.12 | 312.626 | 270.191 | 142.419 | 143.453 | 91.299 |
| 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 |
| Intangible Assets
| 812.039 | 818.997 | 827.187 | 852.135 | 771.108 | 753.101 | 780.373 | 804.838 | 778.809 | 792.149 | 819.457 | 845.7 | 865.229 | 883.694 | 903.027 | 924.671 | 938.28 | 932.986 | 870.968 | 883.4 | 824.324 | 796.479 | 770.458 | 778.032 | 709.652 | 664.294 | 634.685 | 637.967 | 582.574 | 509.163 | 496.036 | 489.353 | 350.881 | 299.327 | 234.654 | 232.853 | 131.755 | 72.94 | 74.944 | 76.948 | 34.892 | 36.579 | 38.266 | 39.428 | 41.097 | 43.508 | 45.393 | 45.384 | 73.529 | 75.557 | 75.78 | 75.358 | 70.927 | 68.715 | 68.263 | 64.735 | 40.798 | 42.308 | 41.687 | 43.518 | 35.905 | 35.631 | 30.947 | 32.249 | 31.89 | 32.547 | 33.841 | 35.136 | 22.29 | 23.15 | 24.018 | 21.174 | 16.77 | 15.277 | 16.248 | 17.011 | 17.882 | 18.811 | 19.835 | 20.207 | 20.744 | 21.295 | 22.295 | 21.317 | 21.945 | 22.693 | 26.672 | 27.518 | 24.917 | 22.399 | 21.232 | 21.785 | 17.376 | 18.065 | 12.161 | 12.41 | 2.146 | 0.257 | 0.27 | 0 | 0 | 0 |
| Goodwill and Intangible Assets
| 812.039 | 818.997 | 827.187 | 852.135 | 771.108 | 753.101 | 780.373 | 804.838 | 778.809 | 792.149 | 819.457 | 845.7 | 865.229 | 883.694 | 903.027 | 924.671 | 938.28 | 932.986 | 870.968 | 883.4 | 824.324 | 796.479 | 770.458 | 778.032 | 709.652 | 664.294 | 634.685 | 637.967 | 582.574 | 509.163 | 496.036 | 489.353 | 350.881 | 299.327 | 234.654 | 232.853 | 131.755 | 72.94 | 74.944 | 76.948 | 34.892 | 36.579 | 38.266 | 39.428 | 41.097 | 43.508 | 45.393 | 45.384 | 73.529 | 75.557 | 75.78 | 75.358 | 70.927 | 68.715 | 68.263 | 64.735 | 40.798 | 42.308 | 41.687 | 43.518 | 35.905 | 35.631 | 30.947 | 32.249 | 31.89 | 32.547 | 33.841 | 35.136 | 22.29 | 23.15 | 24.018 | 21.174 | 16.77 | 15.277 | 16.248 | 17.011 | 17.882 | 18.811 | 19.835 | 20.207 | 20.744 | 21.295 | 22.295 | 21.317 | 21.945 | 22.693 | 26.672 | 27.518 | 24.917 | 22.399 | 21.232 | 21.785 | 17.376 | 18.065 | 12.161 | 12.41 | 2.146 | 0.257 | 0.27 | 0 | 0 | 0 |
| Long Term Investments
| 461.996 | 1,383.551 | 476.049 | 1,065.964 | 335.874 | 2.709 | 3.224 | 560.088 | 9.97 | 0 | 0 | 21.436 | 20.034 | 18.971 | 19.375 | 17.064 | -1,552.174 | 15.097 | 15.609 | 15.609 | 13.609 | 14.947 | 15.563 | 9.563 | 8.25 | 8.509 | 9.489 | 9.489 | 8.976 | 8.976 | 9.193 | 9.193 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 23.718 | 23.718 | 24.798 | 24.798 | 24.87 | 24.559 | 28.01 | 27.987 | 30.977 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.32 | 12.278 | 9.387 | 26.685 | 0 | 0 | -112.265 | -98.446 | 0 | 0 | 0 | 0 | -15.846 | -59.669 | -61.243 | -65.004 | 28.493 | 0.571 | 5.944 | -3.71 | 13.073 | -5.927 | 0 | 0 | 0 | -12.652 | -14.267 | 31.364 | 0 | 0 | 0 | 0 | 0 | 0 |
| Tax Assets
| 236.464 | 245.98 | 242.264 | 246.455 | 190.501 | 190.21 | 176.674 | 176.18 | 175.758 | 170.595 | 183.927 | 181.948 | 180.937 | 180.119 | 179.757 | 179.747 | 171.088 | 170.266 | 163.524 | 163.524 | 139.822 | 132.796 | 146.679 | 147.948 | 147.337 | 142.668 | 140.194 | 147.286 | 111.625 | 106.463 | 101.839 | 101.839 | 92.321 | 92.192 | 88.641 | 88.641 | 58.944 | 58.944 | 59.647 | 59.647 | 41.165 | 40.823 | 42.541 | 34.064 | 29.73 | 33.454 | 29.196 | 29.196 | 20.063 | 20.063 | 20.063 | 20.063 | 16.479 | 16.479 | 16.479 | 16.479 | 14.334 | 14.334 | 14.334 | 14.334 | 9.869 | 9.869 | 9.869 | 9.869 | 21.255 | 21.255 | 21.255 | 21.255 | 30.114 | 30.114 | 29.792 | 0 | 0 | 0 | -0 | 150.221 | 0 | 0 | 0 | 0 | 0 | 80.539 | 0 | 0 | 7.365 | 0 | 3.173 | 9.555 | 0 | 0 | 0 | 0 | 0 | 83.933 | 83.885 | 42 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets
| 966.288 | 6.787 | 723.63 | 6.248 | 638.582 | 807.877 | 720.534 | 0 | 563.851 | 600.979 | 437.026 | 460.409 | 1.448 | 2.104 | 2.394 | 2.684 | 1,568.781 | 1.684 | 1.859 | 2.033 | 0.033 | 0.188 | 0.343 | 0.497 | 0.652 | 0.806 | 0.961 | 1.124 | 0.014 | 0.021 | 0.029 | 0.037 | 0.045 | 0.053 | 0.061 | 0.069 | 0.196 | 0.506 | 0.816 | 1.13 | 1.45 | 1.771 | 2.095 | 0 | 0 | 0 | 0 | 0 | 0 | 30.579 | 30.093 | 39.667 | 36.218 | 42.053 | 48.739 | 51.504 | 41.324 | 37.934 | 37.727 | 36.846 | 15.573 | 15.332 | 14.243 | 15.259 | 14.202 | 16.341 | 17.601 | 17.521 | 0.513 | 0.513 | 4.258 | 1.248 | 60.29 | 61.237 | 150.212 | 0 | 51.293 | 47.511 | 41.88 | 48.655 | 40.349 | -0.162 | 82.405 | 82.422 | -0.06 | 7.314 | -2.086 | -2.086 | 7.168 | 7.174 | 10.685 | 10.815 | 65.194 | 2.367 | 2.348 | -4.19 | 47.916 | 20.416 | 14 | 12 | 3.468 | 0.21 |
| Total Non-Current Assets
| 4,425.205 | 4,349.498 | 4,156.325 | 4,073.779 | 3,562.724 | 3,395.855 | 3,357.219 | 3,241.446 | 3,211.284 | 3,203.441 | 3,108.451 | 3,211.741 | 2,628.399 | 2,672.952 | 2,696.7 | 2,783.588 | 2,694.755 | 2,686.118 | 2,363.093 | 2,401.646 | 2,297.972 | 2,280.294 | 2,294.09 | 2,332.071 | 2,194.032 | 2,163.018 | 2,144.389 | 2,172.77 | 2,048.663 | 1,987.665 | 1,974.35 | 1,971.881 | 1,723.565 | 1,715.738 | 1,586.595 | 1,581.932 | 1,395.548 | 1,300.452 | 1,288.935 | 1,307.296 | 1,277.342 | 1,274.979 | 1,294.321 | 1,192.889 | 1,174.327 | 1,182.796 | 1,189.615 | 1,202.997 | 1,199.153 | 1,206.526 | 1,198.179 | 1,208.861 | 1,161.652 | 1,154.138 | 1,108.293 | 1,095.732 | 1,016.35 | 983.981 | 971.435 | 972.097 | 910.221 | 905.277 | 914.239 | 924.172 | 937.13 | 954.427 | 964.737 | 978.011 | 995.624 | 995.194 | 1,147.884 | 1,118.81 | 1,039.98 | 1,044.11 | 1,022.587 | 1,031.334 | 939.822 | 945.264 | 946.165 | 952.875 | 834.6 | 843.748 | 721.397 | 660.667 | 605.647 | 617.995 | 627.745 | 706.103 | 737.647 | 712.796 | 748.402 | 751.774 | 672.934 | 685.216 | 648.653 | 636.393 | 501.182 | 333.298 | 284.461 | 154.419 | 146.921 | 91.509 |
| Total Assets
| 23,578.404 | 22,605.074 | 22,380.499 | 21,903.098 | 20,969.127 | 20,376.025 | 18,950.756 | 18,956.19 | 17,981.353 | 17,562.09 | 17,315.294 | 17,668.248 | 16,743.071 | 16,193.261 | 16,245.224 | 16,806.143 | 16,132.435 | 15,898.49 | 15,112.517 | 15,089.632 | 14,596.636 | 14,191.4 | 14,319.071 | 14,576.909 | 14,649.56 | 14,918.7 | 14,503.752 | 15,308.721 | 14,463.503 | 14,722.227 | 13,943.46 | 14,300.837 | 13,217.168 | 12,934.44 | 12,381.467 | 12,487.337 | 10,633.775 | 10,552.108 | 10,444.304 | 10,792.196 | 10,005.866 | 9,908.021 | 10,065.585 | 8,290.921 | 7,432.123 | 7,315.168 | 7,061.565 | 6,925.57 | 6,786.875 | 6,943.152 | 6,952.922 | 7,071.612 | 6,072.855 | 5,900.27 | 5,795.565 | 5,754.83 | 5,292.573 | 5,125.447 | 4,762.42 | 4,605.039 | 4,905.202 | 4,669.214 | 4,661.68 | 4,740.103 | 4,935.691 | 4,895.282 | 4,559.448 | 4,653.503 | 4,782.452 | 4,875.04 | 4,836.433 | 4,603.01 | 4,599.649 | 4,455.836 | 4,242.038 | 3,987.411 | 3,810.445 | 3,636.323 | 3,393.927 | 3,672.361 | 3,408.419 | 3,372.703 | 3,144.106 | 3,093.448 | 2,914.099 | 2,765.75 | 2,868.155 | 2,745.723 | 2,589.355 | 2,446.407 | 2,651.448 | 2,580.409 | 2,129.077 | 2,078.864 | 1,926.316 | 1,821.798 | 1,173.155 | 1,013.084 | 937.998 | 843.244 | 843.19 | 432.76 |
| Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Account Payables
| 8,198.9 | 7,189.944 | 7,156.943 | 7,275.123 | 7,198.757 | 6,901.438 | 6,008.181 | 5,907.305 | 5,006.638 | 4,962.045 | 4,947.938 | 5,329.509 | 4,917.034 | 4,904.642 | 5,038.48 | 5,692.234 | 5,313.492 | 5,282.921 | 4,882.875 | 5,279.576 | 5,414.839 | 5,115.149 | 5,446.357 | 5,589.553 | 5,198 | 5,494.595 | 5,273.053 | 5,791.493 | 5,453.556 | 5,765.571 | 5,068.484 | 5,256.038 | 4,986.528 | 4,924.123 | 4,406.223 | 4,245 | 3,205.312 | 3,140.293 | 3,038.241 | 3,246.852 | 3,147.117 | 3,269.015 | 3,375.635 | 2,737.104 | 2,488.263 | 2,447.632 | 2,238.136 | 1,985.787 | 2,098.113 | 1,849.32 | 1,706.257 | 1,490.009 | 1,560.524 | 1,411.152 | 1,172.899 | 1,026.955 | 701.892 | 698.371 | 692.987 | 695.999 | 640.941 | 686.995 | 675.901 | 812.438 | 638.326 | 625.444 | 638.696 | 621.758 | 305.133 | 536.155 | 551.72 | 719.3 | 615.3 | 571.406 | 554.562 | 729.992 | 402.752 | 309.735 | 350.582 | 703.112 | 404.136 | 323.698 | 235.338 | 304.439 | 230.271 | 148.793 | 177.248 | 243.337 | 179.873 | 165.53 | 167.766 | 187.92 | 35.365 | 66.33 | 60.004 | 0 | 37.579 | 16.706 | 35.479 | 21.567 | 0 | 31.984 |
| Short Term Debt
| 60 | 1,011.785 | 399.123 | 705.973 | 17.89 | 17.342 | 19.057 | 322.173 | 319.833 | 318.273 | 17.849 | 21.069 | 262.039 | 2.363 | 304.728 | 0 | 0 | 0 | 0 | 91 | 99.065 | 98.026 | 97.133 | 96.24 | 699.696 | 699.239 | 698.783 | 698.327 | 25 | 40 | 89.44 | 120 | 30.56 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 400 | 0 | 104 | 207 | 307 | 209.937 | 77 | 170.25 | 262.924 | 976.924 | 952.915 | 467.915 | 449.241 | 579.241 | 429.241 | 1,174.25 | 894.25 | 1,464.25 | 1,288.25 | 1,057.25 | 923.25 | 873.25 | 855.25 | 1,335.25 | 1,347.25 | 1,387.95 | 1,154.95 | 867.4 | 927 | 709.5 | 702.5 | 1,149.97 | 842.06 | 1,096.36 | 1,033.209 | 820.183 | 533 | 713.8 | 752.3 | 744.75 | 603.25 | 655.05 | 683.65 | 763.65 | 628.45 | 613.755 | 541.755 | 720.755 | 645.455 | 277.05 | 266.67 | 137.77 | 158.77 | 153.7 | 113.7 | 102.5 | 61.44 | 0 | 93.32 |
| Tax Payables
| 89.227 | 46.326 | 76.88 | 44.56 | 135.853 | 144.478 | 75.087 | 236.514 | 111.87 | 151.931 | 43.652 | 187.567 | 56.315 | 51.379 | 31.819 | 125.82 | 25.412 | 22.222 | -26.411 | 22.293 | -43.128 | -37.77 | -61.072 | 44.283 | -28.973 | -24.604 | -41.909 | 249.736 | 1.748 | -13.195 | -7.877 | 214.625 | -20.367 | -42.446 | 5.709 | 290.47 | -40.793 | -52.648 | -30.772 | 147.419 | -5.528 | 82.594 | -35.174 | 47.233 | 70.501 | 8.648 | 45.261 | 149.297 | 37.877 | 27.489 | 41.102 | 94.536 | -12.014 | -6.819 | -1.327 | 101.728 | -4.768 | -3.933 | -26.488 | 51.672 | -1.609 | -9.741 | -15.22 | 18.213 | -12.806 | -24.921 | -28.664 | 15.157 | -6.309 | -5.335 | -11.608 | 12.752 | -17.231 | -19.212 | -34.79 | -16.57 | -25.651 | -23.26 | -39.167 | -36.359 | 2.224 | 20.131 | 5.795 | 3.461 | 10.309 | 21.967 | -12.562 | -11.342 | 12.783 | 2.919 | -8.177 | 6.852 | 64.172 | 65.135 | 62.381 | 63.119 | 45.05 | 24.261 | 15.883 | 19.113 | 0 | 25.061 |
| Deferred Revenue
| 1,887.826 | 1,486.433 | 1,951.57 | 1,362.182 | 1,590.022 | 1,588.883 | 1,255.63 | 1,157.236 | 971.986 | 0 | 0 | 1,194.093 | 754.278 | 798.94 | 827.016 | 0 | 0 | 0 | 0 | -91 | 49.56 | 53.993 | 0.882 | 143.325 | 81.12 | 74.183 | 40.063 | 329.588 | 121.344 | 195.947 | 93.98 | 299.804 | 114.831 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 115.871 | 0 | 119.532 | 264.192 | 268.488 | 292.879 | 271.908 | 338.146 | 278.127 | 77.909 | 66.418 | 72.587 | 174.18 | 153.97 | 132.848 | 119.696 | 201.019 | 165.371 | 146.548 | 106.07 | 165.29 | 201.837 | 199.994 | 216.122 | 293.982 | 221.131 | 214.436 | 150.573 | 144.48 | 168.606 | 161.358 | 127.252 | 146.45 | 81.226 | 98.218 | 106.41 | 153.336 | 116.599 | 166.342 | 115.003 | 109.537 | 155.528 | 173.685 | 170.382 | 154.767 | 95.268 | 69.736 | 146.277 | 155.151 | 237.192 | 273.13 | 151.882 | 0 | 57.471 | 44.561 | 29.735 | 32.818 | 0 | 78.296 |
| Other Current Liabilities
| -7,640.638 | -6,788.092 | -6,674.39 | -6,805.931 | -7,147.932 | -6,876.185 | -5,746.815 | -5,638.769 | -4,804.116 | -3,934.626 | -3,765.967 | -5,396.742 | -4,997.06 | -4,872.666 | -5,114.969 | -4,729.603 | -4,372.847 | -4,360.307 | -4,163.638 | -4,685.408 | -4,950.829 | -4,652.828 | -5,018.551 | -5,265.494 | -4,833.147 | -5,113.558 | -4,911.874 | -5,700.023 | -5,073.749 | -5,364.698 | -4,676.109 | -5,107.931 | -4,564.365 | -4,449.965 | -4,031.272 | -3,866.934 | -2,733.722 | -2,701.469 | -2,545.16 | -2,779.61 | -2,632.821 | -2,761.904 | -2,502.28 | -2,255.496 | -1,806.03 | -1,843.971 | -1,846.44 | -1,648.947 | -1,726.003 | -984.755 | -806.226 | -385.19 | -1,368.453 | -1,224.453 | -284.602 | -232.12 | 152.258 | 192.195 | -485.567 | -522.194 | -483.82 | -566.124 | -245.502 | -395.586 | 204.746 | 204.9 | -578.894 | -585.044 | 190.221 | 65.89 | 414.347 | -210.59 | 237.09 | 297.667 | -215.582 | -532.483 | -210.269 | -162.213 | -202.2 | -375.662 | -173.322 | -99.493 | -54.801 | -90.082 | -135.319 | -124.472 | -68.547 | -156.256 | -155.716 | -123.032 | -90.161 | -110.333 | -31.593 | -95.145 | -61.704 | 210.138 | -68.024 | -19.471 | -31.886 | -19.98 | 152.168 | -27.72 |
| Total Current Liabilities
| 10,794.214 | 10,136.34 | 10,067.068 | 9,857.03 | 8,993.348 | 8,677.395 | 7,619.321 | 7,891.764 | 6,612.848 | 6,459.668 | 6,191.41 | 6,665.006 | 5,909.64 | 5,789.302 | 6,125.553 | 6,780.686 | 6,279.548 | 6,227.756 | 5,575.702 | 5,896.037 | 5,984.345 | 5,691.719 | 5,911.105 | 6,197.46 | 6,314.697 | 6,624.451 | 6,331.168 | 7,160.613 | 5,981.454 | 6,389.196 | 5,636.403 | 6,038.573 | 5,533.715 | 5,355.834 | 4,786.883 | 4,913.535 | 3,636.108 | 3,526.468 | 3,500.55 | 3,861.513 | 3,655.884 | 3,858.72 | 4,213.816 | 3,781.817 | 3,240.997 | 3,283.472 | 3,146.286 | 3,047.411 | 3,010.915 | 3,090.282 | 3,155.786 | 3,230.414 | 2,795.413 | 2,610.366 | 2,600.371 | 2,546.939 | 2,284.486 | 2,147.094 | 2,167.864 | 2,016.745 | 2,426.075 | 2,232.923 | 2,254.401 | 2,336.042 | 2,543.678 | 2,486.112 | 2,221.208 | 2,314.861 | 2,403.259 | 2,502.251 | 2,524.151 | 2,312.242 | 2,328.566 | 2,285.126 | 2,135.974 | 1,899.441 | 1,747.172 | 1,565.424 | 1,386.389 | 1,680.539 | 1,467.574 | 1,486.676 | 1,281.422 | 1,235.043 | 1,146.11 | 1,052.417 | 1,207.42 | 1,102.292 | 925.838 | 822.439 | 1,104.227 | 1,072.966 | 617.55 | 642.45 | 410.338 | 432.027 | 263.356 | 196.464 | 187.191 | 136.526 | 152.168 | 232.926 |
| Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Long Term Debt
| 23.64 | 13.753 | 18.672 | 19.459 | 18.418 | 19.991 | 21.262 | 14.248 | 530.267 | 527.193 | 821.336 | 828.028 | 823.772 | 813.993 | 810.174 | 809.66 | 800 | 800 | 800 | 500 | 6.228 | 1.918 | 6.069 | 6.069 | 7.049 | 0 | 0 | 0 | 697.891 | 697.465 | 697.04 | 696.614 | 696.208 | 695.81 | 695.412 | 695.015 | 694.635 | 694.263 | 693.892 | 693.521 | 693.165 | 692.818 | 692.471 | 692.124 | 691.793 | 691.468 | 691.144 | 690.82 | 790.51 | 875.207 | 874.803 | 874.601 | 442.5 | 450 | 450 | 450 | 350 | 350 | 50 | 50 | 0.285 | 0.75 | 40 | 40 | 40 | 40 | 6.124 | 7.008 | 60 | 80 | 75.5 | 80 | 80 | 20 | 22.7 | 20 | 29.5 | 29.5 | 23 | 25 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 38 | 38 | 42 | 17 | 22 | 1.1 | 140 | 90 | 27 | 27 | 0 | 0 | 0 | 25.875 |
| Deferred Revenue Non-Current
| 172.102 | 169.306 | 170.493 | 173.518 | 10.816 | 16.166 | 16.666 | 21.442 | 25.025 | 15.458 | 16.624 | 17.576 | 19.083 | 14.99 | 15.707 | 15.564 | 17.381 | 13.065 | 14.067 | 13.647 | 21.092 | 20.946 | 20.546 | 20.355 | 21.436 | 21.815 | 23.322 | 23.361 | 23.431 | 21.903 | 0 | 14.113 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 7.155 | 5.142 | 5.926 | 6.193 | 5.425 | 5.775 | 0 | 4.518 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -794.846 | 0 | -496.886 | -6.228 | 0 | -6.069 | 0 | 0 | 0 | 0 | 0 | -697.081 | -696.465 | 0 | -695.614 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 127.256 | -33.068 | 145.383 | -19.955 | 186.509 | 174.744 | 146.071 | 118.028 | 1.029 | 1.029 | 1.029 | 1.029 | 2.029 | 1.029 | 1.029 | 1.029 | 1.296 | 800 | 3.114 | 500 | 6.228 | 0 | 6.069 | 0 | 0 | 7.5 | 0 | 0 | 697.891 | 697.465 | 8.79 | 696.614 | 17.113 | 15.45 | 7.15 | 7.15 | 3 | 3 | 3 | 3 | 3 | 5.08 | 3.69 | -0 | 0 | 0 | 0 | -690.82 | -790.51 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.8 | 3.555 | 2.591 | 2.591 | 4.111 | 4.866 | 6.636 | 8.54 | 3.7 | 3.3 | 10.515 | 9.66 | 10.581 | 6.31 | 6.829 | 7.591 | 7.953 | 8.715 | 0.08 | 0.08 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.317 | 0.317 | 0 | 0 | 0 | 0 | 28.666 | 4.022 |
| Total Non-Current Liabilities
| 330.152 | 155.133 | 340.474 | 179.214 | 221.168 | 216.676 | 184 | 158.236 | 556.321 | 543.68 | 838.989 | 846.634 | 844.885 | 830.013 | 826.911 | 826.254 | 818.677 | 818.219 | 817.181 | 516.761 | 27.32 | 22.865 | 26.616 | 26.424 | 28.484 | 29.315 | 23.322 | 23.361 | 722.132 | 720.368 | 705.83 | 711.727 | 713.32 | 711.26 | 702.562 | 702.165 | 697.635 | 697.263 | 696.892 | 696.521 | 696.165 | 697.898 | 696.161 | 692.124 | 691.793 | 691.468 | 691.144 | 690.82 | 790.51 | 875.207 | 874.803 | 874.601 | 442.5 | 450 | 450 | 450 | 350 | 350 | 50.8 | 53.555 | 2.876 | 3.341 | 44.111 | 44.866 | 46.636 | 48.54 | 9.824 | 10.308 | 70.515 | 89.66 | 86.081 | 86.31 | 86.829 | 27.591 | 30.653 | 28.715 | 29.58 | 29.58 | 23.08 | 25.08 | 0 | 0 | 0 | 0 | 25 | 25 | 25 | 25 | 38 | 38 | 42 | 17 | 22 | 1.1 | 140.317 | 90.317 | 27 | 27 | 0 | 0 | 28.666 | 29.897 |
| Total Liabilities
| 11,124.367 | 10,291.473 | 10,407.542 | 10,036.244 | 9,214.516 | 8,894.071 | 7,803.321 | 8,050 | 7,169.169 | 7,003.349 | 7,030.399 | 7,511.639 | 6,754.525 | 6,619.315 | 6,952.464 | 7,606.94 | 7,098.225 | 7,045.976 | 6,392.882 | 6,412.797 | 6,011.666 | 5,714.584 | 5,937.721 | 6,223.884 | 6,343.181 | 6,653.766 | 6,354.49 | 7,183.974 | 6,703.586 | 7,109.564 | 6,342.232 | 6,750.3 | 6,247.035 | 6,067.094 | 5,489.445 | 5,615.7 | 4,333.743 | 4,223.732 | 4,197.442 | 4,558.034 | 4,352.049 | 4,556.618 | 4,909.977 | 4,473.941 | 3,932.79 | 3,974.941 | 3,837.43 | 3,738.231 | 3,801.425 | 3,965.489 | 4,030.589 | 4,105.015 | 3,237.913 | 3,060.366 | 3,050.371 | 2,996.939 | 2,634.486 | 2,497.094 | 2,218.664 | 2,070.3 | 2,428.951 | 2,236.264 | 2,298.512 | 2,380.908 | 2,590.315 | 2,534.652 | 2,231.032 | 2,325.169 | 2,473.773 | 2,591.911 | 2,610.232 | 2,398.553 | 2,415.395 | 2,312.717 | 2,166.627 | 1,928.156 | 1,776.752 | 1,595.004 | 1,409.469 | 1,705.619 | 1,467.574 | 1,486.676 | 1,281.422 | 1,235.043 | 1,171.11 | 1,077.417 | 1,232.42 | 1,127.292 | 963.838 | 860.439 | 1,146.227 | 1,089.966 | 639.55 | 643.55 | 550.655 | 522.344 | 290.356 | 223.464 | 187.191 | 136.526 | 180.834 | 262.823 |
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,018.874 | 1,019.009 | 1,019.009 | 1,019.009 | 1,019.009 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 1,008.327 | 672.218 | 491.754 | 491.754 | 491.754 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 378.272 | 236.42 | 207 | 138 | 138 | 138 | 138 | 88 |
| Retained Earnings
| 9,214.413 | 8,947.578 | 8,858.503 | 8,621.347 | 8,351.279 | 8,127.534 | 7,869.894 | 7,720.485 | 7,609.349 | 7,415.764 | 7,162.727 | 7,062.1 | 6,916.749 | 6,767.172 | 6,521.228 | 6,438.56 | 6,235.414 | 6,077.974 | 5,812.518 | 5,774.026 | 5,611.99 | 5,519.084 | 5,419.138 | 5,393.96 | 5,349.702 | 5,326.279 | 5,242.153 | 5,214.466 | 4,905.787 | 4,764.957 | 4,754.994 | 4,705.321 | 4,180.452 | 4,045.367 | 4,072.495 | 4,036.627 | 3,524.756 | 3,535.854 | 3,471.083 | 3,460.524 | 2,997.972 | 2,716.454 | 2,772.957 | 1,945.392 | 1,709.012 | 1,604.056 | 1,642.058 | 1,573.789 | 1,397.736 | 1,366.784 | 1,310.072 | 1,296.621 | 1,237.062 | 1,254.332 | 1,191.198 | 1,180.625 | 1,125.04 | 1,104.838 | 1,045.973 | 1,035.991 | 991.092 | 965.771 | 916.245 | 908.626 | 788.442 | 811.537 | 779.334 | 769.077 | 772.511 | 762.587 | 705.561 | 690.625 | 696.677 | 666.835 | 612.273 | 598.636 | 644.411 | 656.655 | 608.378 | 592.925 | 609.92 | 566.1 | 548.762 | 531.173 | 522.388 | 481.623 | 418.852 | 402.875 | 438.668 | 402.488 | 337.848 | 323.081 | 363.276 | 312.946 | 292.786 | 263.411 | 209.508 | 185.329 | 163.092 | 119.003 | 88.096 | 42.754 |
| Accumulated Other Comprehensive Income/Loss
| 1,232.516 | 649.623 | 1,207.292 | 621.808 | 1,496.985 | 671.049 | 1,358.137 | 657.545 | 1,363.808 | 664.546 | 1,349.347 | 656.172 | 1,350.737 | 527.329 | 1,221.41 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| -126.077 | 442.838 | -127.65 | 442.838 | -127.65 | 694.059 | 0 | 694.059 | 0 | 694.059 | 0 | 694.059 | 0 | 694.059 | 0 | 1,221.366 | 1,220.33 | 1,220.33 | 1,349.104 | 1,349.104 | 1,349.104 | 1,349.104 | 1,352.778 | 1,352.778 | 1,352.974 | 1,352.974 | 1,352.974 | 1,352.974 | 1,344.563 | 1,344.563 | 1,344.561 | 1,344.561 | 1,246.083 | 1,245.252 | 1,245.251 | 1,245.251 | 1,201.549 | 1,201.549 | 1,200.638 | 1,200.638 | 1,159.212 | 1,159.212 | 1,293.655 | 851.408 | 851.408 | 851.408 | 851.408 | 851.408 | 853.828 | 849.374 | 849.467 | 849.467 | 849.196 | 849.196 | 849.196 | 849.196 | 847.158 | 847.158 | 847.158 | 847.158 | 844.326 | 844.326 | 844.326 | 844.326 | 983.496 | 983.496 | 983.496 | 983.496 | 957.373 | 957.373 | 957.398 | 957.373 | 922.487 | 922.487 | 922.365 | 922.487 | 855.955 | 855.955 | 855.955 | 855.955 | 811.528 | 811.528 | 811.528 | 811.528 | 773.619 | 773.619 | 775.736 | 775.736 | 748.671 | 748.671 | 748.671 | 748.671 | 720.252 | 716.333 | 685.261 | 779.829 | 466.291 | 466.291 | 449.716 | 449.716 | 436.26 | 39.183 |
| Total Shareholders Equity
| 11,339.727 | 11,059.049 | 10,957.155 | 10,705.002 | 10,739.622 | 10,500.97 | 10,236.357 | 10,080.416 | 9,981.484 | 9,782.696 | 9,520.401 | 9,420.659 | 9,275.814 | 8,996.888 | 8,750.965 | 8,668.253 | 8,464.071 | 8,306.632 | 8,169.949 | 8,131.457 | 7,969.421 | 7,876.514 | 7,780.244 | 7,755.066 | 7,711.003 | 7,687.58 | 7,603.454 | 7,575.767 | 7,258.677 | 7,117.847 | 7,107.882 | 7,058.209 | 6,434.862 | 6,298.945 | 6,326.073 | 6,290.204 | 5,734.632 | 5,745.73 | 5,680.049 | 5,669.49 | 5,165.511 | 4,883.993 | 4,738.83 | 3,288.553 | 3,052.174 | 2,947.217 | 2,871.738 | 2,803.468 | 2,629.835 | 2,594.43 | 2,537.812 | 2,524.361 | 2,464.53 | 2,481.8 | 2,418.666 | 2,408.093 | 2,350.47 | 2,330.268 | 2,271.404 | 2,261.422 | 2,213.69 | 2,188.369 | 2,138.843 | 2,131.224 | 2,150.209 | 2,173.304 | 2,141.102 | 2,130.844 | 2,108.156 | 2,098.232 | 2,041.231 | 2,026.27 | 1,997.437 | 1,967.594 | 1,912.91 | 1,899.395 | 1,878.638 | 1,890.881 | 1,842.605 | 1,827.152 | 1,799.719 | 1,755.9 | 1,738.562 | 1,720.973 | 1,674.279 | 1,633.514 | 1,572.86 | 1,556.883 | 1,565.611 | 1,529.431 | 1,464.791 | 1,450.024 | 1,461.8 | 1,407.551 | 1,356.319 | 1,279.66 | 882.798 | 789.62 | 750.807 | 706.719 | 662.356 | 169.937 |
| Total Equity
| 12,454.037 | 12,144.296 | 11,972.958 | 11,693.337 | 11,754.611 | 11,481.954 | 11,147.436 | 10,906.19 | 10,812.184 | 10,558.741 | 10,284.895 | 10,156.608 | 9,988.547 | 9,573.946 | 9,292.76 | 9,199.203 | 9,034.21 | 8,852.515 | 8,719.635 | 8,676.835 | 8,584.97 | 8,476.816 | 8,381.35 | 8,353.024 | 8,306.379 | 8,264.934 | 8,149.262 | 8,124.747 | 7,759.917 | 7,612.663 | 7,601.228 | 7,550.536 | 6,970.132 | 6,867.346 | 6,892.022 | 6,871.636 | 6,300.032 | 6,328.377 | 6,246.862 | 6,234.162 | 5,653.817 | 5,351.403 | 5,155.608 | 3,816.98 | 3,499.334 | 3,340.227 | 3,224.135 | 3,187.339 | 2,985.45 | 2,977.663 | 2,922.333 | 2,966.597 | 2,834.942 | 2,839.904 | 2,745.194 | 2,757.891 | 2,658.087 | 2,628.353 | 2,543.755 | 2,534.739 | 2,476.251 | 2,432.95 | 2,363.168 | 2,359.194 | 2,345.376 | 2,360.63 | 2,328.416 | 2,328.334 | 2,308.678 | 2,283.129 | 2,226.2 | 2,204.457 | 2,184.254 | 2,143.119 | 2,075.411 | 2,059.255 | 2,033.693 | 2,041.319 | 1,984.458 | 1,966.742 | 1,940.845 | 1,886.027 | 1,862.685 | 1,858.405 | 1,742.989 | 1,688.333 | 1,635.735 | 1,618.431 | 1,625.517 | 1,585.968 | 1,505.222 | 1,490.444 | 1,489.527 | 1,435.314 | 1,375.661 | 1,299.453 | 882.798 | 789.62 | 750.807 | 706.719 | 662.356 | 169.937 |
| Total Liabilities & Shareholders Equity
| 23,578.404 | 22,605.074 | 22,380.499 | 21,903.098 | 20,969.127 | 20,376.025 | 18,950.756 | 18,956.19 | 17,981.353 | 17,562.09 | 17,315.294 | 17,668.248 | 16,743.071 | 16,193.261 | 16,245.224 | 16,806.143 | 16,132.435 | 15,898.49 | 15,112.517 | 15,089.632 | 14,596.636 | 14,191.4 | 14,319.071 | 14,576.909 | 14,649.56 | 14,918.7 | 14,503.752 | 15,308.721 | 14,463.503 | 14,722.227 | 13,943.46 | 14,300.837 | 13,217.168 | 12,934.44 | 12,381.467 | 12,487.337 | 10,633.775 | 10,552.108 | 10,444.304 | 10,792.196 | 10,005.866 | 9,908.021 | 10,065.585 | 8,290.921 | 7,432.123 | 7,315.168 | 7,061.565 | 6,925.57 | 6,786.875 | 6,943.152 | 6,952.922 | 7,071.612 | 6,072.855 | 5,900.27 | 5,795.565 | 5,754.83 | 5,292.573 | 5,125.447 | 4,762.42 | 4,605.039 | 4,905.202 | 4,669.214 | 4,661.68 | 4,740.103 | 4,935.691 | 4,895.282 | 4,559.448 | 4,653.503 | 4,782.452 | 4,875.04 | 4,836.433 | 4,603.01 | 4,599.649 | 4,455.836 | 4,242.038 | 3,987.411 | 3,810.445 | 3,636.323 | 3,393.927 | 3,672.361 | 3,408.419 | 3,372.703 | 3,144.106 | 3,093.448 | 2,914.099 | 2,765.75 | 2,868.155 | 2,745.723 | 2,589.355 | 2,446.407 | 2,651.448 | 2,580.409 | 2,129.077 | 2,078.864 | 1,926.316 | 1,821.798 | 1,173.155 | 1,013.084 | 937.998 | 843.244 | 843.19 | 432.76 |