Central Plains Environment Protection Co.,Ltd.
SZSE:000544.SZ
7.29 (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 | 1996 Q2 | 1995 Q4 | 1995 Q2 | 1994 Q4 | 1994 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 1,426.682 | 1,805.011 | 1,710.457 | 1,598.686 | 2,839.624 | 2,699.408 | 2,577.659 | 3,970.872 | 2,884.872 | 3,074.227 | 2,457.377 | 2,589.46 | 2,790.696 | 2,808.919 | 2,093.354 | 2,599.667 | 2,890.222 | 2,900.306 | 2,288.711 | 1,606.909 | 1,973.174 | 1,756.373 | 1,092.537 | 1,440.34 | 782.721 | 765.771 | 928.144 | 1,053.404 | 775.754 | 1,036.507 | 783.052 | 914.081 | 1,430.112 | 357.692 | 457.57 | 368.561 | 545.244 | 198.076 | 66.713 | 190.317 | 82.357 | 199.891 | 11.331 | 171.207 | 63.147 | 138.458 | 44.969 | 173.521 | 208.287 | 176.673 | 245.387 | 377.602 | 70.606 | 102.898 | 120.884 | 220.426 | 84.701 | 87.616 | 63.629 | 49.819 | 23.894 | 47.978 | 73.054 | 99.04 | 46.745 | 84.006 | 89.303 | 87.079 | 77.059 | 36.726 | 21.769 | 39.688 | 14.225 | 15.402 | 36.223 | 76.112 | 18.324 | 16.014 | 24.024 | 30.66 | 25.802 | 45.298 | 35.835 | 27.063 | 0 | 45.348 | 34.15 | 44.453 | 40.033 | 41.026 | 83.652 | 77.696 | 60.394 | 103.506 | 72.633 | 47.741 | 53.534 | 74.89 | 29.997 | 93.908 | 0 | 34.767 | 0 | 74.933 | 0 | 19.167 | 0 |
Short Term Investments
| -5.558 | -11.554 | 0 | 0 | -29.389 | -7.52 | 0 | 0 | 135.382 | 152.052 | 166.769 | -11.446 | -771.108 | -767.32 | -763.709 | 400 | -445.697 | -34.597 | -32.609 | -31.724 | -32.908 | -30.428 | -26.818 | -25.466 | -24.406 | -24.762 | -25.427 | -26.455 | -7.615 | -7.733 | -8.164 | -8.943 | -8.768 | -5.104 | 0 | -4.377 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.078 | 62.575 | 63.583 | 0 | 2.66 | 0 |
Cash and Short Term Investments
| 1,426.682 | 1,805.011 | 1,710.457 | 1,598.686 | 2,839.624 | 2,699.408 | 2,577.659 | 3,970.872 | 2,884.872 | 3,074.227 | 2,457.377 | 2,589.46 | 2,790.696 | 2,808.919 | 2,093.354 | 2,999.667 | 2,890.222 | 2,900.306 | 2,288.711 | 1,606.909 | 1,973.174 | 1,756.373 | 1,092.537 | 1,440.34 | 782.721 | 765.771 | 928.144 | 1,053.404 | 775.754 | 1,036.507 | 783.052 | 914.081 | 1,430.112 | 357.692 | 457.57 | 368.561 | 545.244 | 198.076 | 66.713 | 190.317 | 82.357 | 199.891 | 11.331 | 171.207 | 63.147 | 138.458 | 44.969 | 173.521 | 208.287 | 176.673 | 245.387 | 377.602 | 70.606 | 102.898 | 120.884 | 220.426 | 84.701 | 87.616 | 63.629 | 49.819 | 23.894 | 47.978 | 73.054 | 99.04 | 46.745 | 84.006 | 89.303 | 87.079 | 77.059 | 36.726 | 21.769 | 39.688 | 14.225 | 15.402 | 36.223 | 76.112 | 18.324 | 16.014 | 24.024 | 30.66 | 25.802 | 45.298 | 35.835 | 27.063 | 0 | 45.348 | 34.15 | 44.453 | 40.033 | 41.026 | 83.652 | 77.696 | 60.394 | 103.506 | 72.633 | 47.741 | 53.534 | 74.89 | 29.997 | 93.908 | 0 | 34.845 | 62.575 | 138.516 | 0 | 21.827 | 0 |
Net Receivables
| 7,453.98 | 6,770.925 | 5,001.16 | 5,071.466 | 4,643.133 | 4,219.627 | 2,518.72 | 2,973.673 | 2,076.06 | 1,395.606 | 1,103.303 | 934.226 | 559.692 | 534.234 | 489.199 | 503.091 | 373.025 | 371.306 | 547.32 | 375.88 | 332.363 | 1,143.214 | 1,693.879 | 555.351 | 677.14 | 470.691 | 474.142 | 553.434 | 395.537 | 174.888 | 459.939 | 220.472 | 460.299 | 301.498 | 113.172 | 65.443 | 67.81 | 410.592 | 409.672 | 383.648 | 396.779 | 380.411 | 373.103 | 326.809 | 222.702 | 258.939 | 237.728 | 222.118 | 0 | 0 | 0 | 0 | 0 | 0 | 178.163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.242 | 240.376 | 231.228 | 229.534 | 211.282 | 240.064 | 239.536 | 215.231 | 191.215 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.349 | 411.508 | 14.753 | 0.787 | 2.321 | 2.98 | 125.39 | 3.019 | 0 | 0 | 12.8 | 0 | 22.729 | 0 | 0 | 0 |
Inventory
| 39.503 | 35.532 | 96.157 | 40.681 | 113.25 | 60.572 | 72.694 | 50.524 | 112.06 | 108.428 | 75.799 | 51.963 | 91.308 | 82.923 | 144.123 | 49.727 | 68.582 | 51.829 | 55.088 | 55.03 | 44.685 | 41.669 | 6.625 | 4.24 | 18.294 | 16.104 | 5.749 | 27.664 | 7.997 | 7.968 | 7.426 | 27.175 | 8.441 | 9.757 | 3.773 | 13.23 | 24.682 | 3.495 | 4.088 | 12.11 | 27.761 | 6.694 | 3.721 | 8.372 | 21.462 | 14.217 | 8.235 | 6.74 | 21.734 | 9.789 | 9.769 | 13.143 | 16.29 | 9.291 | 9.836 | 10.148 | 4 | 2.18 | 2.068 | 2.117 | 2.082 | 1.853 | 1.456 | 2.057 | 5.119 | 1.282 | 1.039 | 1.16 | 2.91 | 1.047 | 0.656 | 1.07 | 151.646 | 148.203 | 148.59 | 157.641 | 145.771 | 145.124 | 152.607 | 147.217 | 175.39 | 184.854 | 186.825 | 172.849 | 0 | 250.476 | 221.865 | 224.402 | 257.67 | 258.848 | 243.818 | 247.726 | 275.355 | 239.715 | 229.315 | 232.931 | 353.414 | 335.677 | 335.964 | 313.094 | 0 | 269.015 | 241.01 | 259.956 | 0 | 213.353 | 0 |
Other Current Assets
| 159.886 | 34.195 | 216.282 | 209.661 | 295.907 | 235.344 | 206.679 | 246.862 | 195.543 | 167.99 | 211.844 | 184.445 | 339.187 | 283.789 | 257.251 | 146.096 | 961.571 | 914.452 | 1,207.894 | 1,163.742 | 1,075.632 | 1,013.732 | 1,505.186 | 1,498.793 | 656.314 | 686.869 | 643.704 | 112.363 | 211.976 | 195.573 | 512.646 | 212.181 | 108.825 | 170.527 | 171.748 | 174.225 | 21.96 | 4.924 | 12.336 | 64.835 | 18.833 | 16.841 | 10.623 | 44.093 | 212.042 | 135.754 | 144.499 | 126.742 | 356.542 | 341.6 | 324.267 | 263.472 | 225.329 | 212.578 | -0.808 | 183.332 | 197.801 | 179.394 | 183.687 | 164.057 | 173.683 | 167.157 | 146.845 | 136.579 | 112.902 | 84.741 | 89.872 | 80.246 | 70.975 | 39.465 | 43.035 | -0.1 | 242.934 | 233.149 | 232.274 | 213.091 | 241.196 | 33.679 | 216.434 | 192.419 | 231.594 | 193.867 | 174.08 | 157.345 | 0 | 401.047 | 412.214 | 410.878 | 447.123 | 429.579 | 223.267 | 406.688 | 411.533 | 402.717 | 507.333 | 581.729 | 540.741 | 437.487 | 440.328 | 474.437 | 748.513 | 384.075 | 480.345 | 232.746 | 446.847 | 185.917 | 342.004 |
Total Current Assets
| 9,080.051 | 8,645.663 | 6,961.348 | 6,899 | 7,871.48 | 7,202.421 | 5,362.309 | 7,241.932 | 5,240.915 | 4,729.283 | 3,815.571 | 3,733.824 | 3,748.916 | 3,680.994 | 2,953.66 | 3,736.641 | 4,280.283 | 4,217.281 | 4,068.936 | 3,172.198 | 3,416.122 | 3,093.994 | 2,928.769 | 3,476.689 | 2,120.468 | 1,909.973 | 2,030.574 | 1,730.589 | 1,376.491 | 1,403.478 | 1,303.125 | 1,358.976 | 1,974.927 | 832.932 | 741.572 | 615.159 | 652.629 | 617.087 | 492.808 | 619.44 | 525.73 | 585.917 | 386.784 | 550.482 | 519.353 | 547.369 | 435.431 | 529.12 | 586.564 | 528.062 | 579.423 | 654.218 | 312.224 | 324.766 | 308.076 | 413.907 | 286.502 | 269.19 | 249.385 | 215.993 | 199.659 | 216.988 | 221.355 | 237.676 | 164.766 | 170.029 | 180.214 | 168.486 | 150.945 | 77.238 | 65.461 | 54.9 | 408.805 | 396.755 | 417.087 | 446.844 | 405.291 | 402.489 | 393.064 | 370.296 | 432.786 | 424.018 | 396.74 | 357.257 | 0 | 696.872 | 668.229 | 679.733 | 744.825 | 729.453 | 723.767 | 720.265 | 747.282 | 749.248 | 810.068 | 864.722 | 950.669 | 954.571 | 809.309 | 881.44 | 748.513 | 700.734 | 783.93 | 649.656 | 446.847 | 421.097 | 342.004 |
Non-Current Assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 2,515.277 | 2,546.464 | 2,619.23 | 2,680.299 | 2,700.145 | 2,736.468 | 2,746.227 | 2,812.42 | 2,808.017 | 2,840.167 | 2,867.096 | 2,884.688 | 2,889.936 | 2,900.165 | 3,659.667 | 7,838.722 | 7,528.442 | 7,332.807 | 6,736.285 | 5,497.293 | 4,630.031 | 4,071.958 | 3,728.351 | 3,521.581 | 3,409.975 | 3,235.934 | 3,196.952 | 3,192.458 | 3,022.475 | 2,997.362 | 2,997.207 | 2,976.313 | 2,944.35 | 2,954.767 | 710.269 | 711.796 | 748.213 | 746.688 | 721.552 | 694.938 | 549.154 | 790.693 | 814.676 | 795.038 | 688.15 | 629.665 | 513.029 | 514.088 | 405.499 | 367.81 | 348.271 | 318.268 | 276.778 | 239.749 | 245.847 | 198.29 | 125.124 | 126.447 | 130.948 | 134.435 | 83.983 | 87.084 | 88.735 | 90.347 | 366.804 | 344.569 | 353.023 | 361.544 | 370.781 | 379.14 | 387.29 | 395.266 | 291.372 | 295.008 | 299.163 | 315.645 | 321.045 | 329.595 | 335.106 | 345.229 | 370.82 | 367.78 | 364.977 | 327.407 | 0 | 312.037 | 313.567 | 321.199 | 333.586 | 336.595 | 0 | 349.886 | 407.217 | 430.283 | 419.368 | 326.336 | 466.174 | 469.978 | 467.177 | 432.441 | 398.571 | 391.452 | 342.458 | 312.253 | 256.497 | 251.805 | 232.307 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 10,044.181 | 9,979.692 | 9,937.982 | 9,855.331 | 8,895.383 | 8,532.718 | 2,991.81 | 7,917.564 | 2,829.181 | 2,830.996 | 2,845.951 | 2,863.512 | 2,727.509 | 2,696.025 | 2,170.671 | 2,190.54 | 1,999.631 | 1,837.915 | 1,783.701 | 1,754.689 | 1,762.224 | 1,786.934 | 1,728.781 | 1,737.056 | 1,725.231 | 1,724.771 | 1,740.66 | 1,735.462 | 1,741.492 | 1,756.76 | 1,772.044 | 1,784.044 | 1,749.618 | 1,701.339 | 1,001.782 | 1,011.923 | 874.606 | 882.009 | 884.222 | 893.744 | 818.504 | 503.773 | 458.385 | 423.455 | 353.018 | 349.324 | 353.714 | 311.118 | 314.954 | 318.993 | 323.024 | 327.103 | 321.018 | 324.134 | 310.575 | 314.299 | 317.672 | 321.388 | 325.105 | 328.821 | 332.537 | 336.253 | 339.969 | 343.685 | 59.279 | 59.593 | 59.906 | 60.22 | 60.534 | 60.847 | 61.161 | 61.475 | 170.537 | 171.712 | 172.898 | 174.083 | 175.487 | 176.673 | 177.858 | 179.036 | 183.695 | 184.895 | 186.074 | 187.295 | 0 | 15.843 | 15.977 | 16.591 | 19.791 | 22.852 | 0 | 23.083 | 24.039 | 23.768 | 13.96 | 17.796 | 36.114 | 40.043 | 35.552 | 38.937 | 0 | 40.945 | 0 | 41.101 | 0 | 33.927 | 0 |
Goodwill and Intangible Assets
| 10,044.181 | 9,979.692 | 9,937.982 | 9,855.331 | 8,895.383 | 8,532.718 | 2,991.81 | 7,917.564 | 2,829.181 | 2,830.996 | 2,845.951 | 2,863.512 | 2,727.509 | 2,696.025 | 2,170.671 | 2,190.54 | 1,999.631 | 1,837.915 | 1,783.701 | 1,754.689 | 1,762.224 | 1,786.934 | 1,728.781 | 1,737.056 | 1,725.231 | 1,724.771 | 1,740.66 | 1,735.462 | 1,741.492 | 1,756.76 | 1,772.044 | 1,784.044 | 1,749.618 | 1,701.339 | 1,001.782 | 1,011.923 | 874.606 | 882.009 | 884.222 | 893.744 | 818.504 | 503.773 | 458.385 | 423.455 | 353.018 | 349.324 | 353.714 | 311.118 | 314.954 | 318.993 | 323.024 | 327.103 | 321.018 | 324.134 | 310.575 | 314.299 | 317.672 | 321.388 | 325.105 | 328.821 | 332.537 | 336.253 | 339.969 | 343.685 | 59.279 | 59.593 | 59.906 | 60.22 | 60.534 | 60.847 | 61.161 | 61.475 | 170.537 | 171.712 | 172.898 | 174.083 | 175.487 | 176.673 | 177.858 | 179.036 | 183.695 | 184.895 | 186.074 | 187.295 | 0 | 15.843 | 15.977 | 16.591 | 19.791 | 22.852 | 0 | 23.083 | 24.039 | 23.768 | 13.96 | 17.796 | 36.114 | 40.043 | 35.552 | 38.937 | 0 | 40.945 | 0 | 41.101 | 0 | 33.927 | 0 |
Long Term Investments
| 153.123 | 134.456 | 142.882 | 16,694.183 | 177.438 | 154.838 | 129.089 | 149.918 | 0 | 0 | 0 | 190.407 | 948.331 | 955.596 | 956.838 | -172.089 | 637.097 | 210.47 | 214.179 | 247.228 | 249.436 | 264.964 | 304.012 | 259.505 | 340.923 | 88.357 | 89.074 | 90.135 | 70.265 | 70.383 | 70.814 | 71.593 | 71.418 | 67.754 | 62.65 | 67.027 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 133.238 | 131.673 | 117.396 | 117.44 | 104.349 | 101.979 | 60.501 | 0 | 60.196 | 53.013 | 47.433 | 48.425 | 37.401 | 37.705 | 24.344 | 22.585 | 18.135 | 18.433 | 40.192 | 38.638 | 40.598 | 40.017 | 34.197 | 29.625 | 11.462 | 11.545 | 12.718 | 11.862 | 13.125 | 13.018 | 11.165 | 10.243 | 8.946 | 8.946 | 12.255 | 12.557 | 3.884 | 23.464 | 22.885 | 22.885 | 22.71 | 20.421 | 17.819 | 17.819 | 15.533 | 15.721 | 13.237 | 13.237 | 9.381 | 9.381 | 9.381 | 9.381 | 7.877 | 7.877 | 7.877 | 7.877 | 3.196 | 3.196 | 3.196 | 3.196 | 2.208 | 2.208 | 2.208 | 2.208 | 0.781 | 0.781 | 0.781 | 0.781 | 0.339 | 0.339 | 0.339 | 0.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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 Assets
| 17,181.002 | 17,102.631 | 17,649.317 | 581.281 | 16,658.302 | 16,143.518 | 17,067.502 | 15,777.871 | 14,060.442 | 13,547.035 | 12,452.504 | 11,563.31 | 9,128.957 | 8,374.912 | 7,078.614 | 2,571.307 | 138.073 | 74.734 | 136.872 | 173.559 | 235.026 | 190.832 | 143.519 | 62.392 | 189.327 | 18.277 | 0.939 | 0.376 | 150.808 | 2.268 | 3.647 | 2.157 | 4.402 | 6.085 | 4.598 | 0.358 | 1.234 | 3.162 | 5.416 | 2.219 | 26.861 | 17.749 | 6.526 | 3.002 | 0 | 0 | 0 | 0 | 0 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 62.65 | 0 | 0 | 0.606 | 0.606 | 0 | -0.339 | 21.118 | 21.671 | 21.704 | 21.737 | 50.283 | 50.348 | 50.413 | 50.477 | 57.024 | 60.958 | 61.024 | 61.024 | 944.367 | 91.285 | 91.284 | 92.584 | 67.767 | 68.191 | 461.39 | 93.191 | 94.708 | 72.088 | 72.123 | 74.39 | 82.193 | 78.067 | 82.399 | 74.432 | 174.229 | 86.697 | 108.42 | 61.337 | 181.056 | 158.935 | 212.591 |
Total Non-Current Assets
| 30,026.821 | 29,894.917 | 30,466.807 | 29,928.534 | 28,535.618 | 27,669.52 | 22,995.131 | 26,657.774 | 19,757.837 | 19,271.21 | 18,212.983 | 17,550.342 | 15,732.135 | 14,964.403 | 13,890.134 | 12,451.065 | 10,321.379 | 9,474.358 | 8,911.23 | 7,711.407 | 6,917.315 | 6,354.705 | 5,938.859 | 5,610.159 | 5,676.918 | 5,078.884 | 5,040.343 | 5,030.294 | 4,998.165 | 4,839.791 | 4,854.877 | 4,844.351 | 4,778.734 | 4,738.891 | 1,791.554 | 1,803.661 | 1,690.586 | 1,717.972 | 1,696.725 | 1,676.436 | 1,479.881 | 1,395.287 | 1,360.055 | 1,301.963 | 1,119.352 | 1,057.36 | 942.631 | 901.093 | 792.484 | 758.833 | 743.326 | 717.402 | 668.324 | 634.41 | 626.949 | 583.116 | 508.642 | 513.681 | 521.898 | 529.101 | 481.378 | 488.195 | 493.562 | 498.89 | 489.515 | 467.594 | 413.711 | 422.546 | 432.259 | 440.931 | 448.79 | 456.741 | 483.027 | 488.391 | 493.765 | 511.465 | 546.815 | 556.616 | 563.376 | 574.743 | 611.539 | 613.632 | 612.076 | 575.725 | 944.367 | 419.165 | 420.828 | 430.374 | 421.144 | 427.637 | 461.39 | 466.16 | 525.964 | 526.14 | 505.451 | 418.522 | 584.481 | 588.088 | 585.127 | 545.81 | 572.8 | 519.095 | 450.878 | 414.691 | 437.553 | 444.668 | 444.898 |
Total Assets
| 39,106.872 | 38,540.579 | 37,428.155 | 36,827.534 | 36,407.098 | 34,871.942 | 28,357.44 | 33,899.705 | 24,998.752 | 24,000.493 | 22,028.554 | 21,284.166 | 19,481.051 | 18,645.397 | 16,843.794 | 16,187.706 | 14,601.662 | 13,691.639 | 12,980.166 | 10,883.605 | 10,333.437 | 9,448.699 | 8,867.628 | 9,086.848 | 7,797.386 | 6,988.856 | 7,070.918 | 6,760.883 | 6,374.656 | 6,243.269 | 6,158.002 | 6,203.327 | 6,753.661 | 5,571.823 | 2,533.126 | 2,418.82 | 2,343.215 | 2,335.058 | 2,189.533 | 2,295.876 | 2,005.611 | 1,981.204 | 1,746.84 | 1,852.445 | 1,638.704 | 1,604.729 | 1,378.062 | 1,430.213 | 1,379.048 | 1,286.895 | 1,322.749 | 1,371.62 | 980.548 | 959.176 | 935.024 | 997.023 | 795.143 | 782.871 | 771.284 | 745.094 | 681.037 | 705.183 | 714.917 | 736.567 | 654.281 | 637.623 | 593.924 | 591.031 | 583.204 | 518.17 | 514.251 | 511.641 | 891.833 | 885.146 | 910.852 | 958.309 | 952.106 | 959.105 | 956.441 | 945.038 | 1,044.326 | 1,037.65 | 1,008.816 | 932.983 | 944.367 | 1,116.037 | 1,089.057 | 1,110.107 | 1,165.969 | 1,157.09 | 1,185.158 | 1,186.425 | 1,273.246 | 1,275.388 | 1,315.519 | 1,283.244 | 1,535.151 | 1,542.659 | 1,394.436 | 1,427.249 | 1,321.314 | 1,219.829 | 1,234.809 | 1,064.348 | 884.4 | 865.765 | 786.902 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 3,354.381 | 3,580.889 | 3,239.914 | 1,345.303 | 3,235.331 | 3,054.649 | 2,718.738 | 3,858.57 | 2,620.316 | 2,482.364 | 1,906.923 | 2,320.913 | 1,910.86 | 1,941.674 | 1,555.361 | 1,805.018 | 1,421.307 | 1,026.018 | 863.049 | 652.877 | 389.346 | 366.169 | 265.784 | 388.182 | 158.751 | 135.867 | 120.393 | 137.033 | 114.721 | 87.059 | 100.318 | 125.909 | 65.282 | 85.42 | 86.995 | 130.979 | 70.12 | 81.714 | 155.85 | 196.74 | 108.624 | 69.288 | 79.381 | 102.361 | 66.143 | 75.725 | 76.964 | 75.422 | 32.67 | 37.71 | 75.498 | 76.409 | 41.928 | 29.575 | 28.075 | 42.554 | 8.463 | 7.808 | 29.559 | 31.11 | 1.775 | 7.739 | 2.832 | 11.476 | 2.722 | 2.92 | 3.142 | 4.016 | 0.996 | 0.579 | 0.167 | 3.863 | 95.632 | 96.626 | 89.04 | 94.906 | 87.29 | 84.236 | 92.871 | 86.53 | 79.764 | 90.695 | 94.585 | 92.338 | 0 | 109.005 | 125.896 | 122.185 | 132.889 | 124.638 | 92.916 | 169.766 | 181.356 | 168.32 | 169.886 | 163.867 | 130.049 | 164.692 | 103.459 | 102.297 | 0 | 67.869 | 0 | 26.932 | 0 | 39.389 | 0 |
Short Term Debt
| 543.079 | 2,301.588 | 1,642.529 | 606.168 | 500.434 | 780.633 | 1,985.569 | 2,024.325 | 1,701.93 | 1,280 | 2,801.745 | 1,608.504 | 1,351.706 | 1,358.387 | 1,494.109 | 1,735.136 | 1,292.39 | 1,600.8 | 1,958.69 | 603 | 800.681 | 1,114.719 | 619.319 | 879.681 | 828.338 | 527.838 | 528.138 | 201 | 79.937 | 0 | 73.937 | 73.937 | 624.008 | 620.008 | 620 | 540 | 929.007 | 958.668 | 867.668 | 781.168 | 755.44 | 360 | 565.64 | 516.12 | 170 | 193.548 | 79.982 | 183.527 | 124.982 | 105.081 | 135.081 | 100 | 115.081 | 115.081 | 100 | 100 | 150 | 150 | 130 | 70 | 130 | 150 | 150 | 150 | 150 | 180 | 120 | 120 | 163.3 | 118.3 | 120.425 | 121.325 | 173.001 | 174.991 | 172.141 | 172.291 | 177.21 | 179.591 | 183.387 | 187.587 | 197.125 | 245.12 | 211.168 | 210.968 | 0 | 505.56 | 498.197 | 498.624 | 511.84 | 509.335 | 484.869 | 454.777 | 408.909 | 411.139 | 265.746 | 246.526 | 499.521 | 501.301 | 447.133 | 384.278 | 0 | 325.852 | 0 | 311.618 | 0 | 245.85 | 0 |
Tax Payables
| 48.632 | 55.775 | 58.46 | 30.043 | 39.856 | 39.816 | 51.833 | 0 | 50.623 | 29.603 | 47.449 | 31.897 | 44.848 | 34.684 | 48.594 | 37.442 | 20.381 | 30.524 | 36.4 | 49.374 | 22.898 | 33.191 | 83.337 | 117.25 | 16.66 | 19.385 | 21.098 | 16.277 | 14.89 | 25.025 | 8.867 | 17.804 | 19.181 | 14.239 | 10.022 | 9.807 | -45.011 | -43.95 | -35.897 | -35.976 | -29.916 | -31.88 | -33.813 | -34.923 | -39.62 | -42.83 | -44.705 | -47.273 | -47.916 | -49.808 | -3.586 | -0.746 | -4.612 | -2.203 | 6.841 | 9.149 | 3.86 | 4.747 | 11.202 | 10.604 | 0.901 | 7.15 | 28.792 | 24.427 | 16.753 | 12.149 | 33.011 | 25.624 | 19.475 | 12.033 | 7.049 | 0.732 | 7.58 | 7.224 | 5.262 | 13.185 | 3.797 | 4.91 | 6.591 | 4.382 | 25.606 | 26.534 | 24.433 | 22.169 | 0 | -10.872 | -0.651 | 3.452 | 8.784 | 13.686 | 0 | 20.204 | 29.776 | 22.745 | 32.551 | 15.705 | 10.98 | 19.789 | 32.61 | 40.006 | 0 | 37.792 | 0 | 34.962 | 0 | 15.564 | 0 |
Deferred Revenue
| 0 | 301.525 | 21.931 | 93.242 | 3,462.748 | 3,332.753 | 129.295 | 0 | 146.337 | 0 | 0 | 423.734 | 472.392 | 406.141 | 369.882 | 425.299 | 267.199 | -6.788 | -0.865 | 237.211 | 160.078 | 147.022 | 200.163 | 259.702 | 119.028 | 86.258 | 128.789 | 145.447 | 124.492 | 95.093 | 82.979 | 118.316 | 210.058 | 35.929 | 63.743 | 74.78 | -28.064 | -30.418 | -6.108 | -10.184 | 16.16 | 12.212 | 6.95 | -7.319 | 5.65 | 5.314 | 6.095 | -21.922 | -11.845 | -17.514 | 30.915 | 16.105 | 9.044 | 17.223 | 29.577 | 23.185 | 14.228 | 18.694 | 11.202 | 21.861 | 0.901 | 7.15 | 50.957 | 36.997 | 16.753 | 12.149 | 33.011 | 43.545 | 19.475 | 12.033 | 7.049 | 16.704 | 175.352 | 171.777 | 206.113 | 227.189 | 268.391 | 249.212 | 231.62 | 215.561 | 338.874 | 274.806 | 278.337 | 256.232 | 0 | 332.403 | 307.066 | 313.141 | 294.293 | 272.278 | 0 | 316.626 | 259.906 | 226.045 | 258.676 | 270.841 | 184.036 | 181.789 | 173.515 | 187.745 | 0 | 112.837 | 0 | 146.823 | 0 | 91.552 | 0 |
Other Current Liabilities
| 2,878.179 | 310.744 | 608.779 | 5,993.985 | 4,895.569 | 4,776.589 | 369.242 | 539.373 | 362.001 | 1,512.989 | 311.447 | 1,352.049 | 1,301.135 | 1,269.826 | 179.731 | 405.148 | 141.593 | 210.487 | 201.425 | 335.358 | 211.356 | 183.987 | 174.741 | 425.948 | 157.655 | 97.686 | 127.916 | 320.554 | 138.045 | 168.665 | 76.967 | 136.432 | 190.878 | 37.328 | 87.15 | 208.257 | 72.429 | 64.683 | 64.126 | 196.613 | 111.366 | 509.648 | 68.516 | 168.301 | 140.124 | 79.439 | 110.009 | 155.802 | 101.851 | 67.332 | 52.179 | 149.774 | 44.791 | 48.9 | 50.592 | 117.254 | 10.456 | 17.92 | 19.131 | 69.052 | 19.635 | 19.298 | 25.619 | 65.056 | 19.3 | 21.284 | 27.983 | 54.722 | 24.499 | 22.553 | 32.343 | 52.53 | 198.801 | 189.273 | 227.899 | 268.674 | 270.659 | 268.044 | 252.706 | 252.467 | 332.704 | 269.168 | 280.379 | 259.957 | 0 | 425.74 | 374.487 | 386.466 | 354.142 | 345.513 | 465.481 | 388.821 | 275.267 | 377.89 | 319.192 | 354.123 | 174.071 | 131.493 | 141.904 | 209.261 | 621.016 | 76.294 | 603.78 | 113.747 | 402.637 | 96.01 | 313.775 |
Total Current Liabilities
| 6,824.272 | 6,270.751 | 5,549.682 | 7,975.499 | 8,692.078 | 8,672.455 | 5,125.382 | 6,422.269 | 4,734.87 | 5,304.957 | 5,067.564 | 5,511.831 | 4,819.648 | 4,779.192 | 3,422.108 | 3,974.916 | 3,010.286 | 2,867.829 | 3,059.564 | 1,640.609 | 1,424.281 | 1,698.066 | 1,143.181 | 1,811.062 | 1,161.403 | 780.775 | 797.545 | 674.864 | 347.593 | 280.749 | 260.088 | 354.081 | 919.275 | 756.995 | 804.168 | 887.58 | 1,026.545 | 1,061.115 | 1,051.747 | 1,138.545 | 945.514 | 907.056 | 679.724 | 751.859 | 336.646 | 305.882 | 222.25 | 367.478 | 211.587 | 160.316 | 259.173 | 325.437 | 197.188 | 191.354 | 185.509 | 268.956 | 172.779 | 180.475 | 189.893 | 180.766 | 152.311 | 184.186 | 207.243 | 250.96 | 188.774 | 216.353 | 184.136 | 204.362 | 208.269 | 153.465 | 159.983 | 178.45 | 475.014 | 468.114 | 494.342 | 549.056 | 538.956 | 536.781 | 535.556 | 530.966 | 635.199 | 631.517 | 610.565 | 585.432 | 0 | 1,029.434 | 997.929 | 1,010.728 | 1,007.656 | 993.172 | 1,043.266 | 1,033.568 | 895.308 | 869.332 | 787.375 | 779.115 | 814.621 | 817.275 | 725.107 | 735.842 | 621.016 | 507.807 | 603.78 | 487.259 | 402.637 | 396.813 | 313.775 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 19,378.769 | 19,715.172 | 20,396.284 | 18,269.964 | 17,181.201 | 15,945.819 | 13,940.494 | 13,796.344 | 11,366.371 | 9,993.883 | 8,223.557 | 7,306.929 | 6,565.533 | 5,996.7 | 5,572.783 | 5,050.001 | 4,557.578 | 4,039.809 | 3,069.294 | 2,514.687 | 2,438.666 | 1,348.841 | 1,323.631 | 996.961 | 498.36 | 478.51 | 478.51 | 404.16 | 462.66 | 491.31 | 512.11 | 520.26 | 550.56 | 559.21 | 603.31 | 468.66 | 281.26 | 284.41 | 155.41 | 206.56 | 130.56 | 154.21 | 154.51 | 206.86 | 448.741 | 458.581 | 334.081 | 264.581 | 385.948 | 360.948 | 360.948 | 363.948 | 140 | 140 | 140 | 140 | 50 | 50 | 50 | 50 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 49.625 | 50.225 | 50.825 | 51.225 | 51.499 | 51.499 | 51.499 | 53.999 | 51.243 | 51.489 | 51.551 | 11.173 | 0 | 35.866 | 41.236 | 41.236 | 45.947 | 51.381 | 0 | 50.635 | 75.825 | 84.42 | 195.839 | 195.839 | 190.79 | 192.85 | 178.111 | 203.786 | 0 | 0.533 | 0 | 139.797 | 0 | 88.007 | 0 |
Deferred Revenue Non-Current
| 232.507 | 236.815 | 241.13 | 245.434 | 271.76 | 275.214 | 279.34 | 0 | 287.313 | 285.235 | 289.171 | 289.953 | 288.441 | 281.232 | 275.036 | 267.783 | 269.88 | 259.091 | 253.384 | 254.993 | 254.611 | 255.886 | 149.119 | 150.5 | 128.03 | 128.822 | 105.84 | 106.578 | 67.9 | 68.474 | 69.351 | 69.918 | 70.604 | 64.018 | 64.633 | 65.247 | 57.45 | 58.02 | 58.59 | 47.892 | 0 | 0 | 0 | 49.376 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.837 | -37.198 | -37.198 | -39.698 | -34.342 | -34.588 | -34.65 | 5.729 | 0 | -16.265 | -21.634 | -21.634 | -25.483 | -32.017 | 0 | -29.634 | -23.966 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 112.294 | 108.322 | 110.349 | 110.899 | 108.925 | 108.788 | 108.219 | 0 | 76.02 | 78.521 | 98.318 | 100.152 | 55.489 | 58.394 | 59.657 | 40.668 | 31.575 | 27.786 | 29.232 | 37.729 | 46.598 | 51.191 | 53.345 | 42.551 | 63.219 | -478.51 | -478.51 | -404.16 | -461.66 | -490.31 | -511.11 | -519.26 | -549.56 | -558.21 | -602.31 | -467.66 | -281.26 | -284.41 | -155.41 | -206.56 | 0.247 | 0.247 | 0 | -49.376 | 0 | 0 | 0 | 0 | 0.513 | 0.513 | 0.513 | 0.513 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5.554 | 5.554 | 5.554 | 5.554 | 5.554 | 5.554 | 5.554 | 5.554 | 0 | 5.554 | 5.554 | 5.554 | 5.554 | 5.554 | 0 | 5.554 | 5.554 | 5.554 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 1,827.955 | 1,931.764 | 2,335.719 | 2,068.235 | 1,776.4 | 2,014.925 | 1,185.726 | 1,584.36 | 1,028.198 | 708.295 | 903.563 | 840.25 | 620.67 | 560.986 | 471.081 | -8.002 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 128.822 | 0 | 0 | 1 | 69.474 | 1 | 70.918 | 71.604 | 65.018 | 65.633 | 66.247 | 57.45 | 0 | 58.59 | 0 | 46.549 | 48.025 | 48.701 | 0 | 19.55 | 20.1 | 20.65 | 21.2 | 22 | 8 | 8 | 8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.2 | 0 | 0 | 0 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 11.751 | 11.751 | 11.751 | 11.751 | 3.464 | 14.301 | 14.301 | 14.301 | 16.901 | 16.901 | 16.901 | 11.173 | 0 | 19.601 | 19.601 | 19.601 | 20.464 | 19.364 | 77.191 | 21.001 | 0.257 | 7.097 | 3.908 | 3.908 | 4.612 | 3.925 | 16.623 | 25.984 | 219.167 | 232.94 | 182.17 | 5.404 | 87.133 | 0 | 103.496 |
Total Non-Current Liabilities
| 21,551.525 | 21,868.067 | 23,083.483 | 20,189.154 | 19,338.287 | 18,069.532 | 15,513.779 | 15,380.703 | 12,757.902 | 11,351.169 | 9,514.609 | 8,537.284 | 7,530.133 | 6,897.313 | 6,378.556 | 5,350.449 | 4,859.032 | 4,326.685 | 3,351.911 | 2,807.409 | 2,739.875 | 1,655.917 | 1,526.094 | 1,190.012 | 689.61 | 607.332 | 584.35 | 510.738 | 531.56 | 560.784 | 582.461 | 591.178 | 622.164 | 624.228 | 668.943 | 534.907 | 338.71 | 342.43 | 214 | 254.452 | 177.109 | 202.483 | 203.211 | 256.236 | 468.291 | 478.681 | 354.731 | 285.781 | 408.461 | 369.461 | 369.461 | 372.461 | 140 | 140 | 140 | 140 | 50 | 50 | 50 | 50 | 30.2 | 30 | 30 | 30 | 30 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 61.377 | 61.977 | 62.577 | 62.977 | 71.355 | 71.355 | 71.355 | 73.855 | 73.699 | 73.945 | 74.006 | 33.628 | 0 | 61.022 | 66.391 | 66.391 | 71.965 | 76.299 | 77.191 | 77.191 | 81.636 | 97.071 | 199.747 | 199.747 | 195.402 | 196.775 | 194.734 | 203.786 | 219.167 | 233.473 | 182.17 | 145.201 | 87.133 | 88.007 | 103.496 |
Total Liabilities
| 28,375.797 | 28,138.818 | 28,633.164 | 28,164.654 | 28,030.365 | 26,741.988 | 20,639.161 | 21,802.972 | 17,492.772 | 16,656.126 | 14,582.173 | 14,049.115 | 12,349.781 | 11,676.505 | 9,800.664 | 9,325.365 | 7,869.318 | 7,194.515 | 6,411.475 | 4,448.018 | 4,164.157 | 3,353.984 | 2,669.275 | 3,001.074 | 1,851.012 | 1,388.107 | 1,381.895 | 1,185.602 | 879.153 | 841.533 | 842.55 | 945.259 | 1,541.44 | 1,381.223 | 1,473.111 | 1,422.487 | 1,365.255 | 1,403.546 | 1,265.747 | 1,392.997 | 1,122.622 | 1,109.539 | 882.935 | 1,008.095 | 804.938 | 784.563 | 576.982 | 653.26 | 620.048 | 529.776 | 628.633 | 697.897 | 337.188 | 331.354 | 325.509 | 408.956 | 222.779 | 230.475 | 239.893 | 230.766 | 182.511 | 214.186 | 237.243 | 280.96 | 218.774 | 216.353 | 184.136 | 204.362 | 208.269 | 153.465 | 159.983 | 178.45 | 536.39 | 530.091 | 556.918 | 612.033 | 610.311 | 608.135 | 606.911 | 604.821 | 708.897 | 705.462 | 684.571 | 619.06 | 944.367 | 1,090.456 | 1,064.32 | 1,077.118 | 1,079.621 | 1,069.471 | 1,120.456 | 1,110.758 | 976.943 | 966.403 | 987.123 | 978.863 | 1,010.023 | 1,014.05 | 919.84 | 939.628 | 840.184 | 741.28 | 785.95 | 632.46 | 489.77 | 484.82 | 417.271 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 974.684 | 649.79 | 649.79 | 649.79 | 649.79 | 649.79 | 649.79 | 649.79 | 571.483 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 0 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 0 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 269.46 | 244.963 | 222.694 | 222.694 | 178.5 | 178.5 | 0 |
Retained Earnings
| 3,035.1 | 2,740.876 | 2,630.275 | 2,212.471 | 2,209.905 | 1,971.095 | 1,667.651 | 1,822.701 | 1,513.684 | 1,370.685 | 1,476.982 | 1,348.243 | 1,340.659 | 1,184.048 | 1,267.94 | 1,070.244 | 1,062.319 | 889.005 | 983.194 | 859.825 | 693.052 | 607.772 | 741.762 | 680.003 | 585.028 | 491.258 | 594.414 | 541.937 | 519.1 | 425.637 | 339.569 | 282.689 | 441.206 | 319.144 | 206.432 | 203.137 | 191.719 | 145.274 | 138.184 | 117.814 | 101.925 | 90.905 | 83.671 | 64.701 | 56.183 | 42.82 | 23.692 | 7.065 | -10.846 | -12.741 | -73.769 | -94.18 | -120.583 | -136.121 | -154.428 | -175.876 | -191.578 | -211.548 | -232.552 | -249.615 | -265.417 | -272.946 | -286.352 | -308.337 | -328.436 | -342.673 | -354.155 | -377.274 | -389.009 | -399.238 | -409.676 | -430.751 | -426.434 | -424.422 | -425.544 | -433.329 | -438.278 | -429.104 | -430.304 | -439.538 | -441.88 | -444.376 | -452.49 | -462.594 | 0 | -510.552 | -510.982 | -502.198 | -463.646 | -462.451 | 0 | -449.272 | -235.577 | -220.876 | -213.085 | -221.474 | 9.495 | 8.497 | 20.697 | 7.739 | 3.713 | 25.07 | 19.828 | 4.425 | 55.497 | 44.368 | 0 |
Accumulated Other Comprehensive Income/Loss
| 4,329.473 | 566.718 | 4,319.009 | 581.195 | 4,301.099 | 564.306 | 4,196.767 | 57.755 | 4,177.973 | 688.019 | 4,187.472 | 689.539 | 4,152.066 | 656.656 | 4,164.57 | 122.005 | 94.724 | 83.357 | 87.697 | 113.187 | 114.22 | 127.999 | 160.034 | 127.654 | 189.657 | 0 | 0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 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
| 1,498.133 | 5,805.783 | 499.37 | 4,315.91 | 0 | 4,299.02 | 0 | 8,361.254 | 0 | 3,504.125 | 0 | 3,504.125 | 0 | 4,160.781 | 0 | 3,452.197 | 0 | 4,129.529 | 0 | 4,159.359 | 4,117.823 | 4,131.601 | 4,163.636 | 4,131.257 | 4,143.092 | 3,954.378 | 4,279.273 | 4,279.273 | 4,248.657 | 4,248.657 | 4,248.657 | 4,248.657 | 4,044.163 | 3,223.219 | 507.673 | 3,577.41 | 500.221 | 500.221 | 500.221 | 500.221 | 496.595 | 496.595 | 496.595 | 496.595 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.483 | 494.566 | 494.483 | 494.483 | 494.483 | 494.483 | 498.515 | 494.483 | 494.483 | 494.483 | 494.822 | 494.166 | 491.834 | 491.841 | 491.821 | 491.852 | 491.852 | 491.847 | 491.812 | 489.606 | 489.575 | 489.568 | 489.568 | 9.327 | 237.938 | 237.938 | 237.938 | 228.293 | 228.293 | 38.263 | 235.361 | 231.829 | 362.327 | 233.692 | 234.914 | 224.83 | 374.976 | 184.439 | 184.439 | 181.84 | 181.84 | 175.993 | 176.726 | 140.157 | 139.989 | 358.671 |
Total Shareholders Equity
| 9,837.391 | 9,521.344 | 7,923.968 | 7,503.066 | 7,485.688 | 7,244.8 | 6,839.102 | 11,216.394 | 6,666.342 | 6,537.513 | 6,639.138 | 6,516.592 | 6,467.409 | 6,319.513 | 6,407.194 | 6,254.043 | 6,176.837 | 5,993.218 | 6,091.747 | 5,993.868 | 5,785.56 | 5,714.058 | 5,880.082 | 5,785.944 | 5,702.805 | 5,420.32 | 5,523.476 | 5,471 | 5,417.547 | 5,324.084 | 5,238.015 | 5,181.136 | 5,135.159 | 4,113.846 | 983.565 | 980.269 | 961.4 | 914.955 | 907.865 | 887.494 | 867.98 | 856.96 | 849.726 | 830.756 | 820.126 | 806.763 | 787.635 | 771.009 | 753.097 | 751.202 | 690.174 | 669.763 | 643.36 | 627.822 | 609.516 | 588.067 | 572.365 | 552.395 | 531.391 | 514.328 | 498.527 | 490.997 | 477.674 | 455.606 | 435.507 | 421.27 | 409.788 | 386.669 | 374.934 | 364.705 | 354.267 | 333.192 | 337.192 | 336.871 | 335.757 | 327.951 | 323.034 | 332.207 | 331.002 | 321.734 | 317.186 | 314.658 | 306.538 | 296.433 | 9.327 | -3.154 | -3.584 | 5.199 | 34.107 | 35.302 | 38.263 | 48.395 | 265.712 | 280.26 | 290.067 | 281.678 | 503.785 | 502.787 | 474.596 | 461.638 | 455.013 | 451.874 | 418.515 | 403.845 | 374.153 | 362.857 | 358.671 |
Total Equity
| 10,731.075 | 10,401.761 | 8,794.991 | 8,402.936 | 8,376.732 | 8,129.954 | 7,718.279 | 12,096.733 | 7,505.98 | 7,344.368 | 7,446.381 | 7,235.051 | 7,131.27 | 6,968.892 | 7,043.129 | 6,862.341 | 6,732.344 | 6,497.125 | 6,568.691 | 6,435.586 | 6,169.28 | 6,094.716 | 6,198.353 | 6,085.774 | 5,946.374 | 5,600.749 | 5,689.023 | 5,575.281 | 5,495.503 | 5,401.736 | 5,315.453 | 5,258.068 | 5,212.221 | 4,190.6 | 1,060.015 | 996.333 | 977.96 | 931.513 | 923.786 | 902.879 | 882.989 | 871.665 | 863.905 | 844.35 | 833.767 | 820.166 | 801.08 | 776.953 | 759 | 757.118 | 694.116 | 673.722 | 643.36 | 627.822 | 609.516 | 588.067 | 572.365 | 552.395 | 531.391 | 514.328 | 498.527 | 490.997 | 477.674 | 455.606 | 435.507 | 421.27 | 409.788 | 386.669 | 374.934 | 364.705 | 354.267 | 333.192 | 355.442 | 355.056 | 353.934 | 346.276 | 341.796 | 350.97 | 349.53 | 340.218 | 335.429 | 332.188 | 324.245 | 313.923 | 9.327 | 25.581 | 24.738 | 32.988 | 86.347 | 87.619 | 38.263 | 75.666 | 296.303 | 308.986 | 328.396 | 304.382 | 525.127 | 528.609 | 474.596 | 487.622 | 481.13 | 478.549 | 448.859 | 431.887 | 374.153 | 380.945 | 369.631 |
Total Liabilities & Shareholders Equity
| 39,106.872 | 38,540.579 | 37,428.155 | 36,827.534 | 36,407.098 | 34,871.942 | 28,357.44 | 33,899.705 | 24,998.752 | 24,000.493 | 22,028.554 | 21,284.166 | 19,481.051 | 18,645.397 | 16,843.794 | 16,187.706 | 14,601.662 | 13,691.639 | 12,980.166 | 10,883.605 | 10,333.437 | 9,448.699 | 8,867.628 | 9,086.848 | 7,797.386 | 6,988.856 | 7,070.918 | 6,760.883 | 6,374.656 | 6,243.269 | 6,158.002 | 6,203.327 | 6,753.661 | 5,571.823 | 2,533.126 | 2,418.82 | 2,343.215 | 2,335.058 | 2,189.533 | 2,295.876 | 2,005.611 | 1,981.204 | 1,746.84 | 1,852.445 | 1,638.704 | 1,604.729 | 1,378.062 | 1,430.213 | 1,379.048 | 1,286.895 | 1,322.749 | 1,371.62 | 980.548 | 959.176 | 935.024 | 997.023 | 795.143 | 782.871 | 771.284 | 745.094 | 681.037 | 705.183 | 714.917 | 736.567 | 654.281 | 637.623 | 593.924 | 591.031 | 583.204 | 518.17 | 514.251 | 511.641 | 891.833 | 885.146 | 910.852 | 958.309 | 952.106 | 959.105 | 956.441 | 945.038 | 1,044.326 | 1,037.65 | 1,008.816 | 932.983 | 944.367 | 1,116.037 | 1,089.057 | 1,110.107 | 1,165.969 | 1,157.09 | 1,185.158 | 1,186.425 | 1,273.246 | 1,275.388 | 1,315.519 | 1,283.244 | 1,535.151 | 1,542.659 | 1,394.436 | 1,427.249 | 1,321.314 | 1,219.829 | 1,234.809 | 1,064.348 | 884.4 | 865.765 | 786.902 |